{"text_format":"1","workbook":"xlsx","n_sheets":289,"sheets":["Contents","Menu Sheet","Equity Trend Analysis","EBITDA Trend Analysis","Single Company Graph","Historic for Model","Value Driver Equity","Value Driver ROI","MB and ROE","EV to Inv Cap and ROI","Dividend Discount","CAPM Summary","EV to EBITDA Analysis","PE Analysis","Data Cost of Capital","Data Extract Stocks","Data Extract Income Stmt","Data Extract Balance Sheet","General Instructions","Notes","BREAK","CABGY Income St","CABGY Balance Sheet","CABGY Cash Flow","CARL-B.CO Summary","CABGY Mktw Sum","CABGY Mkwt Basic","CARL-B.CO Yahoo Gr","CABGY Mktwth Gr","CABGY Income Qtr","CABGY Balance Qtr","CABGY Cash Qtr","DEO Income St","DEO Balance Sheet","DEO Cash Flow","DGE.L Summary","DEO Mktw Sum","DEO Mkwt Basic","DGE.L Yahoo Gr","DEO Mktwth Gr","DEO Income Qtr","DEO Balance Qtr","DEO Cash Qtr","ABEV Income St","ABEV Balance Sheet","ABEV Cash Flow","ABEV3.SA Summary","ABEV Mktw Sum","ABEV Mkwt Basic","ABEV3.SA Yahoo Gr","ABEV Mktwth Gr","ABEV Income Qtr","ABEV Balance Qtr","ABEV Cash Qtr","TAP Income St","TAP Balance Sheet","TAP Cash Flow","TAP Summary","TAP Mktw Sum","TAP Mkwt Basic","TAP Yahoo Gr","TAP Mktwth Gr","TAP Income Qtr","TAP Balance Qtr","TAP Cash Qtr","SAM Income St","SAM Balance Sheet","SAM Cash Flow","SAM Summary","SAM Mktw Sum","SAM Mkwt Basic","SAM Yahoo Gr","SAM Mktwth Gr","SAM Income Qtr","SAM Balance Qtr","SAM Cash Qtr","STZ Income St","STZ Balance Sheet","STZ Cash Flow","STZ Summary","STZ Mktw Sum","STZ Mkwt Basic","STZ Yahoo Gr","STZ Mktwth Gr","STZ Income Qtr","STZ Balance Qtr","STZ Cash Qtr","BREW Income St","BREW Balance Sheet","BREW Cash Flow","BREW Summary","BREW Mktw Sum","BREW Mkwt Basic","BREW Yahoo Gr","BREW Mktwth Gr","BREW Income Qtr","BREW Balance Qtr","BREW Cash Qtr","WVVI Income St","WVVI Balance Sheet","WVVI Cash Flow","WVVI Summary","WVVI Mktw Sum","WVVI Mkwt Basic","WVVI Yahoo Gr","WVVI Mktwth Gr","WVVI Income Qtr","WVVI Balance Qtr","WVVI Cash Qtr","HINKF Income St","HINKF Balance Sheet","HINKF Cash Flow","HEIA.AS Summary","HINKF Mktw Sum","HINKF Mkwt Basic","HEIA.AS Yahoo Gr","HINKF Mktwth Gr","HINKF Income Qtr","HINKF Balance Qtr","HINKF Cash Qtr","COT Income St","COT Balance Sheet","COT Cash Flow","COT Summary","COT Mktw Sum","COT Mkwt Basic","COT Yahoo Gr","COT Mktwth Gr","COT Income Qtr","COT Balance Qtr","COT Cash Qtr","FMOCY Income St","FMOCY Balance Sheet","FMOCY Cash Flow","FCC.MC Summary","FMOCY Mktw Sum","FMOCY Mkwt Basic","FCC.MC Yahoo Gr","FMOCY Mktwth Gr","FMOCY Income Qtr","FMOCY Balance Qtr","FMOCY Cash Qtr","TSGTF Income St","TSGTF Balance Sheet","TSGTF Cash Flow","0168.HK Summary","TSGTF Mktw Sum","TSGTF Mkwt Basic","0168.HK Yahoo Gr","TSGTF Mktwth Gr","TSGTF Income Qtr","TSGTF Balance Qtr","TSGTF Cash Qtr","MNST Income St","MNST Balance Sheet","MNST Cash Flow","MNST Summary","MNST Mktw Sum","MNST Mkwt Basic","MNST Yahoo Gr","MNST Mktwth Gr","MNST Income Qtr","MNST Balance Qtr","MNST Cash Qtr","ROX Income St","ROX Balance Sheet","ROX Cash Flow","ROX Summary","ROX Mktw Sum","ROX Mkwt Basic","ROX Yahoo Gr","ROX Mktwth Gr","ROX Income Qtr","ROX Balance Qtr","ROX Cash Qtr","PDRDY Income St","PDRDY Balance Sheet","PDRDY Cash Flow","RI.PA Summary","PDRDY Mktw Sum","PDRDY Mkwt Basic","RI.PA Yahoo Gr","PDRDY Mktwth Gr","PDRDY Income Qtr","PDRDY Balance Qtr","PDRDY Cash Qtr","TBVPY Income St","TBVPY Balance Sheet","TBVPY Cash Flow","Y92.SI Summary","TBVPY Mktw Sum","TBVPY Mkwt Basic","Y92.SI Yahoo Gr","TBVPY Mktwth Gr","TBVPY Income Qtr","TBVPY Balance Qtr","TBVPY Cash Qtr","BF.A Income St","BF.A Balance Sheet","BF.A Cash Flow","BF-A Summary","BF.A Mktw Sum","BF.A Mkwt Basic","BF-A Yahoo Gr","BF.A Mktwth Gr","BF.A Income Qtr","BF.A Balance Qtr","BF.A Cash Qtr","TSRYY Income St","TSRYY Balance Sheet","TSRYY Cash Flow","TWE.AX Summary","TSRYY Mktw Sum","TSRYY Mkwt Basic","TWE.AX Yahoo Gr","TSRYY Mktwth Gr","TSRYY Income Qtr","TSRYY Balance Qtr","TSRYY Cash Qtr","PEP Income St","PEP Balance Sheet","PEP Cash Flow","PEP Summary","PEP Mktw Sum","PEP Mkwt Basic","PEP Yahoo Gr","PEP Mktwth Gr","PEP Income Qtr","PEP Balance Qtr","PEP Cash Qtr","COKE Income St","COKE Balance Sheet","COKE Cash Flow","COKE Summary","COKE Mktw Sum","COKE Mkwt Basic","COKE Yahoo Gr","COKE Mktwth Gr","COKE Income Qtr","COKE Balance Qtr","COKE Cash Qtr","DPS Income St","DPS Balance Sheet","DPS Cash Flow","DPS Summary","DPS Mktw Sum","DPS Mkwt Basic","DPS Yahoo Gr","DPS Mktwth Gr","DPS Income Qtr","DPS Balance Qtr","DPS Cash Qtr","EBAY Income St","EBAY Balance Sheet","EBAY Cash Flow","EBAY Summary","EBAY Mktw Sum","EBAY Mkwt Basic","EBAY Yahoo Gr","EBAY Mktwth Gr","EBAY Income Qtr","EBAY Balance Qtr","EBAY Cash Qtr","CARL-B.CO Stock Price","DGE.L Stock Price","ABEV3.SA Stock Price","TAP Stock Price","SAM Stock Price","STZ Stock Price","BREW Stock Price","WVVI Stock Price","HEIA.AS Stock Price","COT Stock Price","FCC.MC Stock Price","0168.HK Stock Price","MNST Stock Price","ROX Stock Price","RI.PA Stock Price","Y92.SI Stock Price","BF-A Stock Price","TWE.AX Stock Price","PEP Stock Price","COKE Stock Price","DPS Stock Price","EBAY Stock Price","10 year Treasury","30 year Treasury","10 year Infl Index","30 year Infl Index"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":51,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":288,"n_cols":5,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Menu Sheet"]
[null,3,"Equity Trend Analysis"]
[null,4,"EBITDA Trend Analysis"]
[null,5,"Single Company Graph"]
[null,6,"Historic for Model"]
[null,7,"Value Driver Equity"]
[null,8,"Value Driver ROI"]
[null,9,"MB and ROE"]
[null,10,"EV to Inv Cap and ROI"]
[null,11,"Dividend Discount"]
[null,12,"CAPM Summary"]
[null,13,"EV to EBITDA Analysis"]
[null,14,"PE Analysis"]
[null,15,"Data Cost of Capital"]
[null,16,"Data Extract Stocks"]
[null,17,"Data Extract Income Stmt"]
[null,18,"Data Extract Balance Sheet"]
[null,19,"General Instructions"]
[null,20,"Notes"]
[null,21,"BREAK"]
[null,22,"CABGY Income St"]
[null,23,"CABGY Balance Sheet"]
[null,24,"CABGY Cash Flow"]
[null,25,"CARL-B.CO Summary"]
[null,26,"CABGY Mktw Sum"]
[null,27,"CABGY Mkwt Basic"]
[null,28,"CARL-B.CO Yahoo Gr"]
[null,29,"CABGY Mktwth Gr"]
[null,30,"CABGY Income Qtr"]
[null,31,"CABGY Balance Qtr"]
[null,32,"CABGY Cash Qtr"]
[null,33,"DEO Income St"]
[null,34,"DEO Balance Sheet"]
[null,35,"DEO Cash Flow"]
[null,36,"DGE.L Summary"]
[null,37,"DEO Mktw Sum"]
[null,38,"DEO Mkwt Basic"]
[null,39,"DGE.L Yahoo Gr"]
[null,40,"DEO Mktwth Gr"]
[null,41,"DEO Income Qtr"]
[null,42,"DEO Balance Qtr"]
[null,43,"DEO Cash Qtr"]
[null,44,"ABEV Income St"]
[null,45,"ABEV Balance Sheet"]
[null,46,"ABEV Cash Flow"]
[null,47,"ABEV3.SA Summary"]
[null,48,"ABEV Mktw Sum"]
[null,49,"ABEV Mkwt Basic"]
[null,50,"ABEV3.SA Yahoo Gr"]
[null,51,"ABEV Mktwth Gr"]
[null,52,"ABEV Income Qtr"]
[null,53,"ABEV Balance Qtr"]
[null,54,"ABEV Cash Qtr"]
[null,55,"TAP Income St"]
[null,56,"TAP Balance Sheet"]
[null,57,"TAP Cash Flow"]
[null,58,"TAP Summary"]
[null,59,"TAP Mktw Sum"]
[null,60,"TAP Mkwt Basic"]
[null,61,"TAP Yahoo Gr"]
[null,62,"TAP Mktwth Gr"]
[null,63,"TAP Income Qtr"]
[null,64,"TAP Balance Qtr"]
[null,65,"TAP Cash Qtr"]
[null,66,"SAM Income St"]
[null,67,"SAM Balance Sheet"]
[null,68,"SAM Cash Flow"]
[null,69,"SAM Summary"]
[null,70,"SAM Mktw Sum"]
[null,71,"SAM Mkwt Basic"]
[null,72,"SAM Yahoo Gr"]
[null,73,"SAM Mktwth Gr"]
[null,74,"SAM Income Qtr"]
[null,75,"SAM Balance Qtr"]
[null,76,"SAM Cash Qtr"]
[null,77,"STZ Income St"]
[null,78,"STZ Balance Sheet"]
[null,79,"STZ Cash Flow"]
[null,80,"STZ Summary"]
[null,81,"STZ Mktw Sum"]
[null,82,"STZ Mkwt Basic"]
[null,83,"STZ Yahoo Gr"]
[null,84,"STZ Mktwth Gr"]
[null,85,"STZ Income Qtr"]
[null,86,"STZ Balance Qtr"]
[null,87,"STZ Cash Qtr"]
[null,88,"BREW Income St"]
[null,89,"BREW Balance Sheet"]
[null,90,"BREW Cash Flow"]
[null,91,"BREW Summary"]
[null,92,"BREW Mktw Sum"]
[null,93,"BREW Mkwt Basic"]
[null,94,"BREW Yahoo Gr"]
[null,95,"BREW Mktwth Gr"]
[null,96,"BREW Income Qtr"]
[null,97,"BREW Balance Qtr"]
[null,98,"BREW Cash Qtr"]
[null,99,"WVVI Income St"]
[null,100,"WVVI Balance Sheet"]
[null,101,"WVVI Cash Flow"]
[null,102,"WVVI Summary"]
[null,103,"WVVI Mktw Sum"]
[null,104,"WVVI Mkwt Basic"]
[null,105,"WVVI Yahoo Gr"]
[null,106,"WVVI Mktwth Gr"]
[null,107,"WVVI Income Qtr"]
[null,108,"WVVI Balance Qtr"]
[null,109,"WVVI Cash Qtr"]
[null,110,"HEIA.AS Income St"]
[null,111,"HEIA.AS Balance Sheet"]
[null,112,"HEIA.AS Cash Flow"]
[null,113,"HINKF Summary"]
[null,114,"HEIA.AS Mktw Sum"]
[null,115,"HEIA.AS Mkwt Basic"]
[null,116,"HINKF Yahoo Gr"]
[null,117,"HEIA.AS Mktwth Gr"]
[null,118,"HEIA.AS Income Qtr"]
[null,119,"HEIA.AS Balance Qtr"]
[null,120,"HEIA.AS Cash Qtr"]
[null,121,"COT Income St"]
[null,122,"COT Balance Sheet"]
[null,123,"COT Cash Flow"]
[null,124,"COT Summary"]
[null,125,"COT Mktw Sum"]
[null,126,"COT Mkwt Basic"]
[null,127,"COT Yahoo Gr"]
[null,128,"COT Mktwth Gr"]
[null,129,"COT Income Qtr"]
[null,130,"COT Balance Qtr"]
[null,131,"COT Cash Qtr"]
[null,132,"FMOCY Income St"]
[null,133,"FMOCY Balance Sheet"]
[null,134,"FMOCY Cash Flow"]
[null,135,"FCC.MC Summary"]
[null,136,"FMOCY Mktw Sum"]
[null,137,"FMOCY Mkwt Basic"]
[null,138,"FCC.MC Yahoo Gr"]
[null,139,"FMOCY Mktwth Gr"]
[null,140,"FMOCY Income Qtr"]
[null,141,"FMOCY Balance Qtr"]
[null,142,"FMOCY Cash Qtr"]
[null,143,"TSGTF Income St"]
[null,144,"TSGTF Balance Sheet"]
[null,145,"TSGTF Cash Flow"]
[null,146,"0168.HK Summary"]
[null,147,"TSGTF Mktw Sum"]
[null,148,"TSGTF Mkwt Basic"]
[null,149,"0168.HK Yahoo Gr"]
[null,150,"TSGTF Mktwth Gr"]
[null,151,"TSGTF Income Qtr"]
[null,152,"TSGTF Balance Qtr"]
[null,153,"TSGTF Cash Qtr"]
[null,154,"LTEA Income St"]
[null,155,"LTEA Balance Sheet"]
[null,156,"LTEA Cash Flow"]
[null,157,"LTEA Summary"]
[null,158,"LTEA Mktw Sum"]
[null,159,"LTEA Mkwt Basic"]
[null,160,"LTEA Yahoo Gr"]
[null,161,"LTEA Mktwth Gr"]
[null,162,"LTEA Income Qtr"]
[null,163,"LTEA Balance Qtr"]
[null,164,"LTEA Cash Qtr"]
[null,165,"ROX Income St"]
[null,166,"ROX Balance Sheet"]
[null,167,"ROX Cash Flow"]
[null,168,"ROX Summary"]
[null,169,"ROX Mktw Sum"]
[null,170,"ROX Mkwt Basic"]
[null,171,"ROX Yahoo Gr"]
[null,172,"ROX Mktwth Gr"]
[null,173,"ROX Income Qtr"]
[null,174,"ROX Balance Qtr"]
[null,175,"ROX Cash Qtr"]
[null,176,"PDRDY Income St"]
[null,177,"PDRDY Balance Sheet"]
[null,178,"PDRDY Cash Flow"]
[null,179,"RI.PA Summary"]
[null,180,"PDRDY Mktw Sum"]
[null,181,"PDRDY Mkwt Basic"]
[null,182,"RI.PA Yahoo Gr"]
[null,183,"PDRDY Mktwth Gr"]
[null,184,"PDRDY Income Qtr"]
[null,185,"PDRDY Balance Qtr"]
[null,186,"PDRDY Cash Qtr"]
[null,187,"TBVPY Income St"]
[null,188,"TBVPY Balance Sheet"]
[null,189,"TBVPY Cash Flow"]
[null,190,"Y92.SI Summary"]
[null,191,"TBVPY Mktw Sum"]
[null,192,"TBVPY Mkwt Basic"]
[null,193,"Y92.SI Yahoo Gr"]
[null,194,"TBVPY Mktwth Gr"]
[null,195,"TBVPY Income Qtr"]
[null,196,"TBVPY Balance Qtr"]
[null,197,"TBVPY Cash Qtr"]
[null,198,"BF.A Income St"]
[null,199,"BF.A Balance Sheet"]
[null,200,"BF.A Cash Flow"]
[null,201,"BF-A Summary"]
[null,202,"BF.A Mktw Sum"]
[null,203,"BF.A Mkwt Basic"]
[null,204,"BF-A Yahoo Gr"]
[null,205,"BF.A Mktwth Gr"]
[null,206,"BF.A Income Qtr"]
[null,207,"BF.A Balance Qtr"]
[null,208,"BF.A Cash Qtr"]
[null,209,"TSRYY Income St"]
[null,210,"TSRYY Balance Sheet"]
[null,211,"TSRYY Cash Flow"]
[null,212,"TWE.AX Summary"]
[null,213,"TSRYY Mktw Sum"]
[null,214,"TSRYY Mkwt Basic"]
[null,215,"TWE.AX Yahoo Gr"]
[null,216,"TSRYY Mktwth Gr"]
[null,217,"TSRYY Income Qtr"]
[null,218,"TSRYY Balance Qtr"]
[null,219,"TSRYY Cash Qtr"]
[null,220,"PEP Income St"]
[null,221,"PEP Balance Sheet"]
[null,222,"PEP Cash Flow"]
[null,223,"PEP Summary"]
[null,224,"PEP Mktw Sum"]
[null,225,"PEP Mkwt Basic"]
[null,226,"PEP Yahoo Gr"]
[null,227,"PEP Mktwth Gr"]
[null,228,"PEP Income Qtr"]
[null,229,"PEP Balance Qtr"]
[null,230,"PEP Cash Qtr"]
[null,231,"COKE Income St"]
[null,232,"COKE Balance Sheet"]
[null,233,"COKE Cash Flow"]
[null,234,"COKE Summary"]
[null,235,"COKE Mktw Sum"]
[null,236,"COKE Mkwt Basic"]
[null,237,"COKE Yahoo Gr"]
[null,238,"COKE Mktwth Gr"]
[null,239,"COKE Income Qtr"]
[null,240,"COKE Balance Qtr"]
[null,241,"COKE Cash Qtr"]
[null,242,"DPS Income St"]
[null,243,"DPS Balance Sheet"]
[null,244,"DPS Cash Flow"]
[null,245,"DPS Summary"]
[null,246,"DPS Mktw Sum"]
[null,247,"DPS Mkwt Basic"]
[null,248,"DPS Yahoo Gr"]
[null,249,"DPS Mktwth Gr"]
[null,250,"DPS Income Qtr"]
[null,251,"DPS Balance Qtr"]
[null,252,"DPS Cash Qtr"]
[null,253,"CARL-B.CO Stock Price"]
[null,254,"DGE.L Stock Price"]
[null,255,"ABEV3.SA Stock Price"]
[null,256,"TAP Stock Price"]
[null,257,"SAM Stock Price"]
[null,258,"STZ Stock Price"]
[null,259,"BREW Stock Price"]
[null,260,"WVVI Stock Price"]
[null,261,"HINKF Stock Price"]
[null,262,"COT Stock Price"]
[null,263,"FCC.MC Stock Price"]
[null,264,"0168.HK Stock Price"]
[null,265,"LTEA Stock Price"]
[null,266,"ROX Stock Price"]
[null,267,"RI.PA Stock Price"]
[null,268,"Y92.SI Stock Price"]
[null,269,"BF-A Stock Price"]
[null,270,"TWE.AX Stock Price"]
[null,271,"PEP Stock Price"]
[null,272,"COKE Stock Price"]
[null,273,"DPS Stock Price"]
[null,274,"10 year Treasury"]
[null,275,"30 year Treasury"]
[null,276,"10 year Infl Index"]
[null,277,"30 year Infl Index"]
[null,278,"Denmark Exchange Rate"]
[]
[null," File Name: ",null,{"$f":"File_name()","v":{"$error":"#NAME?"}}]
[]
[null," Last Save Date ",null,{"$f":"lastsaved1()","v":{"$error":"#NAME?"}}]
[null," Last Save By",null,{"$f":"lastsaveby1()","v":{"$error":"#NAME?"}}]
[]
[null," Colour Codes "]

{"sheet":"Menu Sheet","index":1,"n_rows":139,"n_cols":56,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[null,"Menu Sheet to Read Stocks",null,null,null,"Max to Read",100,null,null,"Stock Price","End Year",2018,"End Month",1]
[null,null,null,null,null,null,null,null,null,null,"End FY",2016,"1st Hist Data",2011]
[null,null,null,null,null,"Ticker Number",1,null,null,null,"End Analysis",2016,"Start Analysis"]
[null,null,null,"Yahoo","Mkt Watch","URL Code",1,null,{"$f":"INDEX(I44:I57,G4)","v":"https://query1.finance.yahoo.com/v7/finance/download/CARL-B.CO?period1=-631152000&period2=1518566400&interval=1wk&events=history&crumb=Z8ypP.JqFfe"},null,null,null,null,null,null,null,"http://finance.yahoo.com/q/ks?s=RNW.TO+Key+Statistics"]
[null,null,null,null,"Symbol to Implement",{"$f":"INDEX(D13:D2160,G3)","v":"CARL-B.CO"},{"$f":"INDEX(E13:E2160,G3)","v":"CABGY"}]
[null,null,null,null,null,"Total Number of Companies to Read",{"$f":"MIN(COUNTA(D13:D34),G1)","v":22}]
[null,null,null,null,null,"Sheet Name to Create  ",{"$f":"INDEX(P13:AA34,ticker_code,url_code)","v":"CARL-B.CO Stock Price"}]
[null,null,null,null,null,null,null,null,"Start Time","11:52:33",null,null,null,null,null,"Total Time",{"$f":"End_Time-Start_Time","v":1.677083333333329E-2}]
[null,null,null,null,null,null,null,null,"End Time","12:16:42"]
[null,null,null,null,null,null,"Ticker","Select",null,null,"Simple",null,null,null,null,"Sheet Names ---------------------------------------------------------------------------------------------------------->"]
[null,null,null,"Yahoo","Mktwatch","Yahoo Sum","Name","Ticker","True Counter",null,"Count","Match",null,"Adjusted Ticker",null,"Stock Price","Income Stmt","Balance Sheet","Cash Flow","Summary","Mkt W Summary","MktW Basic","Yahoo Projected Growth","Mkt W Projected Growth","Qtly Income","Qtly Balance","Qtly Cash"]
[null,null,null,null,null,null,null,null,0]
[null,"Carlesberg",null,"CARL-B.CO","CABGY",{"$f":"D13","v":"CARL-B.CO"},{"$f":"'Menu Sheet'!E13","v":"CABGY"},true,{"$f":"I12+H13","v":1},null,1,{"$f":"MATCH(K13,$I$13:$I$33,0)","v":1},null,{"$f":"INDEX($G$13:$G$33,L13)","v":"CABGY"},null,{"$f":"D13&\" \"&$E$44","v":"CARL-B.CO Stock Price"},{"$f":"N13&\" \"&$E$45","v":"CABGY Income St"},{"$f":"N13&\" \"&$E$46","v":"CABGY Balance Sheet"},{"$f":"N13&\" \"&$E$47","v":"CABGY Cash Flow"},{"$f":"F13&\" \"&$E$48","v":"CARL-B.CO Summary"},{"$f":"N13&\" \"&$E$49","v":"CABGY Mktw Sum"},{"$f":"$N13&\" \"&$E$50","v":"CABGY Mkwt Basic"},{"$f":"F13&\" \"&$E$51","v":"CARL-B.CO Yahoo Gr"},{"$f":"$N13&\" \"&$E$52","v":"CABGY Mktwth Gr"},{"$f":"$N13&\" \"&$E$53","v":"CABGY Income Qtr"},{"$f":"$N13&\" \"&$E$54","v":"CABGY Balance Qtr"},{"$f":"$N13&\" \"&$E$55","v":"CABGY Cash Qtr"}]
[null,"Diageo",null,"DGE.L","DEO",{"$f":"D14","v":"DGE.L"},{"$f":"'Menu Sheet'!E14","v":"DEO"},true,{"$f":"I13+H14","v":2},null,{"$f":"K13+1","v":2},2,null,"DEO",null,"DGE.L Stock Price","DEO Income St","DEO Balance Sheet","DEO Cash Flow",{"$f":"F14&\" \"&$E$48","v":"DGE.L Summary"},"DEO Mktw Sum",{"$f":"N14&\" \"&$E$50","v":"DEO Mkwt Basic"},{"$f":"F14&\" \"&$E$51","v":"DGE.L Yahoo Gr"},"DEO Mktwth Gr","DEO Income Qtr","DEO Balance Qtr","DEO Cash Qtr"]
[null,"Ambev SA (USD,BRL) ",null,"ABEV3.SA","ABEV","ABEV3.SA",{"$f":"'Menu Sheet'!E15","v":"ABEV"},true,3,null,{"$f":"K14+1","v":3},3,null,"ABEV",null,"ABEV3.SA Stock Price","ABEV Income St","ABEV Balance Sheet","ABEV Cash Flow","ABEV3.SA Summary","ABEV Mktw Sum","ABEV Mkwt Basic","ABEV3.SA Yahoo Gr","ABEV Mktwth Gr","ABEV Income Qtr","ABEV Balance Qtr","ABEV Cash Qtr"]
[null,"Molson Coors Brewing Company ",null,"TAP","TAP","TAP",{"$f":"'Menu Sheet'!E16","v":"TAP"},true,4,null,4,4,null,"TAP",null,"TAP Stock Price","TAP Income St","TAP Balance Sheet","TAP Cash Flow","TAP Summary","TAP Mktw Sum","TAP Mkwt Basic","TAP Yahoo Gr","TAP Mktwth Gr","TAP Income Qtr","TAP Balance Qtr","TAP Cash Qtr"]
[null,"Boston Beer",null,"SAM","SAM","SAM",{"$f":"'Menu Sheet'!E17","v":"SAM"},true,5,null,5,5,null,"SAM",null,"SAM Stock Price","SAM Income St","SAM Balance Sheet","SAM Cash Flow","SAM Summary","SAM Mktw Sum","SAM Mkwt Basic","SAM Yahoo Gr","SAM Mktwth Gr","SAM Income Qtr","SAM Balance Qtr","SAM Cash Qtr"]
[null,"Constellation Brands",null,"STZ","STZ","STZ",{"$f":"'Menu Sheet'!E18","v":"STZ"},true,6,null,6,6,null,"STZ",null,"STZ Stock Price","STZ Income St","STZ Balance Sheet","STZ Cash Flow","STZ Summary","STZ Mktw Sum","STZ Mkwt Basic","STZ Yahoo Gr","STZ Mktwth Gr","STZ Income Qtr","STZ Balance Qtr","STZ Cash Qtr"]
[null,"Craft Brew Alliance",null,"BREW","BREW","BREW",{"$f":"'Menu Sheet'!E19","v":"BREW"},true,{"$f":"I18+H19","v":7},null,7,{"$f":"MATCH(K19,$I$13:$I$33,0)","v":7},null,{"$f":"INDEX($G$13:$G$33,L19)","v":"BREW"},null,{"$f":"D19&\" \"&$E$44","v":"BREW Stock Price"},"BREW Income St","BREW Balance Sheet","BREW Cash Flow","BREW Summary","BREW Mktw Sum","BREW Mkwt Basic","BREW Yahoo Gr","BREW Mktwth Gr","BREW Income Qtr","BREW Balance Qtr","BREW Cash Qtr"]
[null,"Willamett Valley",null,"WVVI","WVVI","WVVI",{"$f":"'Menu Sheet'!E20","v":"WVVI"},true,8,null,8,8,null,"WVVI",null,"WVVI Stock Price","WVVI Income St","WVVI Balance Sheet","WVVI Cash Flow","WVVI Summary","WVVI Mktw Sum","WVVI Mkwt Basic","WVVI Yahoo Gr","WVVI Mktwth Gr","WVVI Income Qtr","WVVI Balance Qtr","WVVI Cash Qtr"]
[null,"Heineken",null,"HEIA.AS","HINKF","HEIA.AS",{"$f":"'Menu Sheet'!E21","v":"HINKF"},true,9,null,9,9,null,"HINKF",null,"HEIA.AS Stock Price","HINKF Income St","HINKF Balance Sheet","HINKF Cash Flow",{"$f":"F21&\" \"&$E$48","v":"HEIA.AS Summary"},"HINKF Mktw Sum","HINKF Mkwt Basic","HEIA.AS Yahoo Gr","HINKF Mktwth Gr","HINKF Income Qtr","HINKF Balance Qtr","HINKF Cash Qtr"]
[null,"Cott",null,"COT","COT","COT",{"$f":"'Menu Sheet'!E22","v":"COT"},true,10,null,10,10,null,"COT",null,"COT Stock Price","COT Income St","COT Balance Sheet","COT Cash Flow","COT Summary","COT Mktw Sum","COT Mkwt Basic","COT Yahoo Gr","COT Mktwth Gr","COT Income Qtr","COT Balance Qtr","COT Cash Qtr"]
[null,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,"FCC.MC","FMOCY","FCC.MC",{"$f":"'Menu Sheet'!E23","v":"FMOCY"},true,11,null,11,11,null,"FMOCY",null,"FCC.MC Stock Price","FMOCY Income St","FMOCY Balance Sheet","FMOCY Cash Flow","FCC.MC Summary","FMOCY Mktw Sum","FMOCY Mkwt Basic","FCC.MC Yahoo Gr","FMOCY Mktwth Gr","FMOCY Income Qtr","FMOCY Balance Qtr","FMOCY Cash Qtr"]
[null,"Tsingtao Brewery Company Limited",null,"0168.HK","TSGTF","0168.HK",{"$f":"'Menu Sheet'!E24","v":"TSGTF"},true,12,null,12,12,null,"TSGTF",null,"0168.HK Stock Price","TSGTF Income St","TSGTF Balance Sheet","TSGTF Cash Flow","0168.HK Summary","TSGTF Mktw Sum","TSGTF Mkwt Basic","0168.HK Yahoo Gr","TSGTF Mktwth Gr","TSGTF Income Qtr","TSGTF Balance Qtr","TSGTF Cash Qtr"]
[null,"Monster Beverage",null,"MNST","MNST","MNST",{"$f":"'Menu Sheet'!E25","v":"MNST"},true,13,null,13,13,null,"MNST",null,"MNST Stock Price","MNST Income St","MNST Balance Sheet","MNST Cash Flow","MNST Summary","MNST Mktw Sum","MNST Mkwt Basic","MNST Yahoo Gr","MNST Mktwth Gr","MNST Income Qtr","MNST Balance Qtr","MNST Cash Qtr"]
[null,"Castle Brands Inc (USD)",null,"ROX","ROX","ROX",{"$f":"'Menu Sheet'!E26","v":"ROX"},true,14,null,14,14,null,"ROX",null,"ROX Stock Price","ROX Income St","ROX Balance Sheet","ROX Cash Flow","ROX Summary","ROX Mktw Sum","ROX Mkwt Basic","ROX Yahoo Gr","ROX Mktwth Gr","ROX Income Qtr","ROX Balance Qtr","ROX Cash Qtr"]
[null,"Pernod Ricard SA (USD,EUR)",null,"RI.PA","PDRDY","RI.PA",{"$f":"'Menu Sheet'!E27","v":"PDRDY"},true,15,null,15,15,null,"PDRDY",null,"RI.PA Stock Price","PDRDY Income St","PDRDY Balance Sheet","PDRDY Cash Flow","RI.PA Summary","PDRDY Mktw Sum","PDRDY Mkwt Basic","RI.PA Yahoo Gr","PDRDY Mktwth Gr","PDRDY Income Qtr","PDRDY Balance Qtr","PDRDY Cash Qtr"]
[null,"Thai Beverage PLC (USD,THB)",null,"Y92.SI","TBVPY","Y92.SI",{"$f":"'Menu Sheet'!E28","v":"TBVPY"},true,16,null,16,16,null,"TBVPY",null,"Y92.SI Stock Price","TBVPY Income St","TBVPY Balance Sheet","TBVPY Cash Flow","Y92.SI Summary","TBVPY Mktw Sum","TBVPY Mkwt Basic","Y92.SI Yahoo Gr","TBVPY Mktwth Gr","TBVPY Income Qtr","TBVPY Balance Qtr","TBVPY Cash Qtr"]
[null,"Brown-Forman Corp (USD)",null,"BF-A","BF.A","BF-A",{"$f":"'Menu Sheet'!E29","v":"BF.A"},true,17,null,17,17,null,"BF.A",null,"BF-A Stock Price","BF.A Income St","BF.A Balance Sheet","BF.A Cash Flow","BF-A Summary","BF.A Mktw Sum","BF.A Mkwt Basic","BF-A Yahoo Gr","BF.A Mktwth Gr","BF.A Income Qtr","BF.A Balance Qtr","BF.A Cash Qtr"]
[null,"Treasury Wine Estates Ltd.",null,"TWE.AX","TSRYY","TWE.AX",{"$f":"'Menu Sheet'!E30","v":"TSRYY"},true,18,null,18,18,null,"TSRYY",null,"TWE.AX Stock Price","TSRYY Income St","TSRYY Balance Sheet","TSRYY Cash Flow","TWE.AX Summary","TSRYY Mktw Sum","TSRYY Mkwt Basic","TWE.AX Yahoo Gr","TSRYY Mktwth Gr","TSRYY Income Qtr","TSRYY Balance Qtr","TSRYY Cash Qtr"]
[null,"Pepsi Co",null,"PEP","PEP","PEP",{"$f":"'Menu Sheet'!E31","v":"PEP"},true,19,null,19,19,null,"PEP",null,"PEP Stock Price","PEP Income St","PEP Balance Sheet","PEP Cash Flow","PEP Summary","PEP Mktw Sum","PEP Mkwt Basic","PEP Yahoo Gr","PEP Mktwth Gr","PEP Income Qtr","PEP Balance Qtr","PEP Cash Qtr"]
[null,"Coca Cola Botteling",null,"COKE","COKE","COKE",{"$f":"'Menu Sheet'!E32","v":"COKE"},true,20,null,20,20,null,"COKE",null,"COKE Stock Price","COKE Income St","COKE Balance Sheet","COKE Cash Flow","COKE Summary","COKE Mktw Sum","COKE Mkwt Basic","COKE Yahoo Gr","COKE Mktwth Gr","COKE Income Qtr","COKE Balance Qtr","COKE Cash Qtr"]
[null,"Dr Pepper",null,"DPS","DPS","DPS",{"$f":"'Menu Sheet'!E33","v":"DPS"},true,21,null,21,21,null,"DPS",null,"DPS Stock Price","DPS Income St","DPS Balance Sheet","DPS Cash Flow","DPS Summary","DPS Mktw Sum","DPS Mkwt Basic","DPS Yahoo Gr","DPS Mktwth Gr","DPS Income Qtr","DPS Balance Qtr","DPS Cash Qtr"]
[null,"Ebay",null,"EBAY",{"$f":"D34","v":"EBAY"},{"$f":"D34","v":"EBAY"},{"$f":"'Menu Sheet'!E34","v":"EBAY"},false,{"$f":"I33+H34","v":21},null,22,{"$f":"MATCH(K34,$I$13:$I$34,0)","v":{"$error":"#N/A"}},null,{"$f":"INDEX($G$13:$G$34,L34)","v":{"$error":"#N/A"}},null,{"$f":"D34&\" \"&$E$44","v":"EBAY Stock Price"},{"$f":"N34&\" \"&$E$45","v":{"$error":"#N/A"}},{"$f":"N34&\" \"&$E$46","v":{"$error":"#N/A"}},{"$f":"N34&\" \"&$E$47","v":{"$error":"#N/A"}},{"$f":"F34&\" \"&$E$48","v":"EBAY Summary"},{"$f":"N34&\" \"&$E$49","v":{"$error":"#N/A"}},{"$f":"N34&\" \"&$E$50","v":{"$error":"#N/A"}},{"$f":"F34&\" \"&$E$51","v":"EBAY Yahoo Gr"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[null,null,null,null,"Total Check",{"$f":"IFERROR(SUM(I13:I33),\" Make Sure that the Totals are Copied\")","v":231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of URL's"]
["URL's for Companies"]
[null,null,null,null,null,null,null,null,"Re-Combined Ticker",null,null,null,null,null,null,"Part 1",null,null,null,"Part 2",null,null,null,"Example"]
[null,null,1,null,"Stock Price","Stock Prices from Yahoo",null,null,{"$f":"yahoo_url","v":"https://query1.finance.yahoo.com/v7/finance/download/CARL-B.CO?period1=-631152000&period2=1518566400&interval=1wk&events=history&crumb=Z8ypP.JqFfe"},null,null,null,null,null,null,"http://real-chart.finance.yahoo.com/table.csv?s=",null,null,null,"&a=11&b=28&c=1950&d=01&e=17&f=2020&g=m&ignore=.csv",null,null,null,"https://query1.finance.yahoo.com/v7/finance/download/GE?period1=-631152000&period2=1510444800&interval=1wk&events=history&crumb=z9oVYd3qdiN"]
[null,null,2,null,"Income St","Income St from Mkt Watch",null,null,{"$f":"P45&mw_tick&T45","v":"http://www.marketwatch.com/investing/stock/CABGY/financials"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/financials",null,null,null,"http://www.marketwatch.com/investing/stock/AJSB/financials"]
[null,null,3,null,"Balance Sheet","B/S from Mkt Watch",null,null,{"$f":"P46&mw_tick&T46","v":"http://www.marketwatch.com/investing/stock/CABGY/financials/balance-sheet"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/financials/balance-sheet",null,null,null,"http://www.marketwatch.com/investing/stock/AJSB/financials/balance-sheet"]
[null,null,4,null,"Cash Flow","CF from Mkt Watch",null,null,{"$f":"P47&mw_tick&T47","v":"http://www.marketwatch.com/investing/stock/CABGY/financials/cash-flow"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/financials/cash-flow",null,null,null,"http://www.marketwatch.com/investing/stock/AJSB/financials/cash-flow"]
[null,null,5,null,"Summary","Summary from Yahoo",null,null,{"$f":"P48&ticker&T48&ticker","v":"https://finance.yahoo.com/quote/CARL-B.CO/key-statistics?p=CARL-B.CO"},null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,null,"/key-statistics?p=",null,null,null,"http://finance.yahoo.com/q/ks?s=UAL+Key+Statistics"]
[null,null,6,null,"Mktw Sum","Summary from Mkt Watch",null,null,{"$f":"P49&mw_tick&T49","v":"http://www.marketwatch.com/investing/stock/CABGY/profile"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,"/profile",null,null,null,"http://www.marketwatch.com/investing/stock/exc/profile"]
[null,null,7,null,"Mkwt Basic","Basic from Mkt Watch",null,null,{"$f":"P50&mw_tick&T50","v":"http://www.marketwatch.com/investing/stock/CABGY"},null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/",null,null,null,null,null,null,null,"http://www.marketwatch.com/investing/stock/exc"]
[null,null,8,null,"Yahoo Gr","Analyst Est from Yahoo",null,null,{"$f":"P51&ticker&T51&ticker","v":"https://finance.yahoo.com/quote/CARL-B.CO/analysts?p=CARL-B.CO"},null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,null,"/analysts?p=",null,null,null,"http://finance.yahoo.com/q/ae?s=EXC+Analyst+Estimates"]
[null,null,9,null,"Mktwth Gr","Analyst from Mkt Watch",null,null,{"$f":"P52&mw_tick&T52","v":"https://www.marketwatch.com/investing/stock/CABGY/analystestimates"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/analystestimates",null,null,null,"https://www.marketwatch.com/investing/stock/MMM/analystestimates"]
[null,null,10,null,"Income Qtr","Qtly Income Mkt Watch",null,null,{"$f":"P53&mw_tick&T53","v":"https://www.marketwatch.com/investing/stock/CABGY/financials/income/quarter"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/financials/income/quarter"]
[null,null,11,null,"Balance Qtr","Qtly Balance Mkt Watch",null,null,{"$f":"P54&mw_tick&T54","v":"https://www.marketwatch.com/investing/stock/CABGY/financials/balance-sheet/quarter"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/financials/balance-sheet/quarter"]
[null,null,12,null,"Cash Qtr","Qtly Cash Mkt Watch",null,null,{"$f":"P55&mw_tick&T55","v":"https://www.marketwatch.com/investing/stock/CABGY/financials/cash-flow/quarter"},null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,null,"/financials/cash-flow/quarter"]
[]
[]
[]
["URL's for Economic Data"]
[null,null,null,null,null,"Code for Economic Data",5]
[]
[null,null,null,null,"10 year Treasury","10-year U.S. Treasury FRED",null,null,"https://research.stlouisfed.org/fred2/data/DGS10.txt"]
[null,null,null,null,"30 year Treasury","30-year U.S. Treasury FRED",null,null,"https://research.stlouisfed.org/fred2/data/DGS30.txt"]
[null,null,null,null,"10 year Infl Index","10-year Inflation Index FRED",null,null,"https://research.stlouisfed.org/fred2/data/DFII10.txt"]
[null,null,null,null,"30 year Infl Index","30-year Inflation Index FRED",null,null,"https://research.stlouisfed.org/fred2/data/DFII30.txt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXDNUS"]
[]
[null,"Applied in Index",null,null,{"$f":"INDEX(E62:E66,$G$60)","v":0},{"$f":"INDEX(F62:F66,$G$60)","v":0},null,null,{"$f":"INDEX(I62:I66,$G$60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV"]
["Enter Ticker Definitions for finance.yahoo.com and for marketwatch (DO NOT INSERT OR DELETE ROWS) -- JUST CLEAR THE DATA OR ENTER NEW TICKERS"]
[]
[]
[]
[]
[null,"URL to read Yahoo stock with WEBREQUEST"]
[]
[null,null,"yahoo url",{"$f":"Part_1&D81&Part_2&Part_3&Part4&Crumb_String","v":"https://query1.finance.yahoo.com/v7/finance/download/CARL-B.CO?period1=-631152000&period2=1518566400&interval=1wk&events=history&crumb=Z8ypP.JqFfe"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"z3DhW7hRCwX",null,"B=dbvosklcocrl7&b=3&s=fq"]
[null,"Parts to URL for WEBREQUEST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"0DogTmPS.ad"]
[null,null,"Part 1","https://query1.finance.yahoo.com/v7/finance/download/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"YR4DTj5nWxK"]
[null,null,"Part 2",{"$f":"ticker","v":"CARL-B.CO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,".lxRRFrSiBH"]
[null,null,"Part 2","?period1=-631152000&period2=",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"ayso2ZErQOf"]
[null,null,"Part 3",{"$f":"TEXT(D91,0)","v":"1518566400"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"aTX22e7zn34"]
[null,null,"Part4","&interval=1wk&events=history&crumb=",null,null,null,null,null,null,"Can read week of month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"VI5Xh7BcvmY"]
[null,null,"Crumb String","Z8ypP.JqFfe"]
[null,null,"Cookie String","B=46g3rhtd7ue4i&b=3&s=j5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Apevnkl89Do"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"UEsp04Vhq1V"]
[null,null,"response wait",3]
[]
[null,null,null,"=(A1-DATE(1970,1,1))*86400"]
[null,{"$f":"TODAY()","v":43145},null,{"$f":"(B91-DATE(1970,1,1))*86400","v":1518566400}]
[]
[null,null,"Cookie num",1]
[null,null,"Cookie in VBA","B=bt97nr5d0h3e6&b=3&s=t2"]
[]
[]
[]
[]
[]
["List to Copy",null,null,"Beer"]
[]
[null,null,null,"Yahoo","Market Watch",null,null,null,"Selected",null,null,null,null,null,null,"Utilities",null,null,null,"Dow Stocks",null,null,null,"Renewable Companies",null,null,null,null,"Yield Cos"]
[]
[null,"Carlesberg",null,"CARL-B.CO","CABGY",null,null,"Google",null,"GOOG",null,null,null,null,null,"ITC Holdings",null,"ITC","ITC","3M ",null,"MMM","MMM","Ibdrola",null,"IBDRY","IBDRY",null,"Hannanon Armstrong",null,"HASI","HASI"]
[null,"Diageo",null,"DGE.L","DEO",null,null,"Amazon",null,"AMZN",null,null,null,null,null,"Allete Inc",null,"ALE","ALE","Apple ",null,"AAPL","AAPL","NextEra ",null,"NEE","NEE",null,"NRG Yield",null,"NYLD","NYLD"]
[null,"Ambev SA (USD,BRL) ",null,"ABEV3.SA","ABEV",null,null,"Facebook",null,"FB",null,null,null,null,null,"Con Edison",null,"ED","ED","Boeing ",null,"BA","BA","Abgona",null,"ABGOF","ABGOF",null,"TransAlta Renewables",null,"RNW.TO","CA:RNW"]
[null,"Molson Coors Brewing Company ",null,"TAP","TAP",null,null,"Blackberry",null,"BBRY",null,null,null,null,null,"WEC Energy Group",null,"WEC","WEC","Caterpillar ",null,"CAT","CAT","Enbridge",null,"ENB","ENB",null,"Pattern Energy Group",null,"PEGI","PEGI"]
[null,"Boston Beer",null,"SAM","SAM",null,null,"HP",null,"HPQ",null,null,null,null,null,"PG&E",null,"PGC","PGC","Chevron ",null,"CVX","CVX","Transalta",null,"TAC","TAC",null,"Brookfield Renewable ",null,"BEP","BEP"]
[null,"Constellation Brands",null,"STZ","STZ",null,null,"Apple",null,"AAPL",null,null,null,null,null,"AGL Resources",null,"GAS","GAS","Cisco ",null,"CSCO","CSCO","Sempra",null,"SRE","SRE",null,"Abengoa Yield",null,"ABY","ABY"]
[null,"Craft Brew Alliance",null,"BREW","BREW",null,null,"Home Depot",null,"HD",null,null,null,null,null,"MGE Energy Inc.",null,"MGEE","MGEE","Coca-Cola ",null,"KO","KO","Enrl",null,"ENEL.MI","IT:ENEL",null,"NextEra Partners",null,"NEP","NEP"]
[null,"Willamett Valley",null,"WVVI","WVVI",null,null,"US Cellular",null,"USM",null,null,null,null,null,"Ameren",null,"AEE","AEE","Disney ",null,"DIS","DIS","Renewable Energy",null,"REGI","REGI",null,"TerraForm Power",null,"TERP","TERP"]
[null,"Heineken",null,"HEIA.AS","HINKF",null,null,"Vodaphone",null,"VOD",null,null,null,null,null,"Entergy",null,"ETR","ETR","E I du Pont de Nemours and Co ",null,"DWDP","DWDP","Edison International",null,"EIX","EIX",null,"8point3",null,"CAFD","CAFD"]
[null,"Cott",null,"COT","COT",null,null,"Sprint",null,"S",null,null,null,null,null,"Southern Company",null,"SO","SO","Exxon Mobil ",null,"XOM","XOM"]
[null,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,"FCC.MC","FMOCY",null,null,"JP Morgan",null,"JPM",null,null,null,null,null,"Great Plains Energy",null,"GXP","GXP","General Electric ",null,"GE","GE"]
[null,"Tsingtao Brewery Company Limited",null,"0168.HK","TSGTF",null,null,"Wall Mart",null,"WMT",null,null,null,null,null,"Xcel Energy",null,"XEL","XEL","Home Depot ",null,"HD","HD"]
[null,"Monster Beverage",null,"MNST","MNST",null,null,"Exelon",null,"EXC",null,null,null,null,null,"Centerpoint Energy",null,"CNP","CNP","IBM ",null,"IBM","IBM"]
[null,"Castle Brands Inc (USD)",null,"ROX","ROX",null,null,"Consolidated Edison",null,"ED",null,null,null,null,null,"Alliant Energy",null,"LNT","LNT","Intel ",null,"INTC","INTC"]
[null,"Pernod Ricard SA (USD,EUR)",null,"RI.PA","PDRDY",null,null,"AES",null,"AES",null,null,null,null,null,null,null,null,null,"Johnson & Johnson ",null,"JNJ","JNJ"]
[null,"Thai Beverage PLC (USD,THB)",null,"Y92.SI","TBVPY",null,null,"NRG Energy",null,"NRG",null,null,null,null,null,null,null,null,null,"McDonald's ",null,"MCD","MCD"]
[null,"Brown-Forman Corp (USD)",null,"BF-A","BF.A",null,null,"First Solar",null,"FSLR",null,null,null,null,null,null,null,null,null,"Merck ",null,"MRK","MRK"]
[null,"Treasury Wine Estates Ltd.",null,"TWE.AX","TSRYY",null,null,"Cheasapeak Energy",null,"CHK",null,null,null,null,null,null,null,null,null,"Microsoft ",null,"MSFT","MSFT"]
[null,"Pepsi Co",null,"PEP","PEP",null,null,"Range Resources",null,"RRC",null,null,null,null,null,null,null,null,null,"Nike ",null,"NKE","NKE"]
[null,"Coca Cola Botteling",null,"COKE","COKE",null,null,"Paypal",null,"PYPL",null,null,null,null,null,null,null,null,null,"Pfizer ",null,"PFE","PFE"]
[null,"Dr Pepper",null,"DPS","DPS",null,null,"Priceline",null,"PCLN",null,null,null,null,null,null,null,null,null,"Procter & Gamble ",null,"PG","PG"]
[null,null,null,null,null,null,null,"Ebay",null,"EBAY"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"https://finance.yahoo.com/quote/ge/analysts?p=ge"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/mmm/analystestimates"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/mmm/financials"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/ge/financials/income/quarter",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/financials/income/quarter"]
[null,null,null,null,null,null,null,null,"https://finance.yahoo.com/quote/MMM/key-statistics?p=MMM",null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,"/key-statistics?p="]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/ge/financials/cash-flow/quarter",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/financials/cash-flow/quarter"]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/ge/financials/balance-sheet/quarter",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/financials/balance-sheet/quarter"]
[null,null,null,null,null,null,null,null,"https://finance.yahoo.com/quote/GE/analysts?p=GE",null,null,null,null,null,null,"https://finance.yahoo.com/quote/",null,null,"/analysts?p="]
[null,null,null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/MMM/analystestimates",null,null,null,null,null,null,"https://www.marketwatch.com/investing/stock/",null,null,"/analystestimates"]

{"sheet":"Equity Trend Analysis","index":2,"n_rows":64,"n_cols":31,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"I46","v":6}]
[]
["P/E Summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Note: Years after \"&'Menu Sheet'!L3&\" From Analyst Reports\"","v":"Note: Years after 2016 From Analyst Reports"}]
[null,null,null,null,{"$f":"C64","v":"Forward P/E - Average Price"},null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counter",null,null,null,{"$f":"C64","v":"Forward P/E - Average Price"}]
[null,"Raw Data Before Adjustments",null,null,{"$f":"'EV to EBITDA Analysis'!C6","v":2011},{"$f":"'EV to EBITDA Analysis'!D6","v":2012},{"$f":"'EV to EBITDA Analysis'!E6","v":2013},{"$f":"'EV to EBITDA Analysis'!F6","v":2014},{"$f":"'EV to EBITDA Analysis'!G6","v":2015},{"$f":"'EV to EBITDA Analysis'!H6","v":2016},{"$f":"'EV to EBITDA Analysis'!I6","v":2017},{"$f":"'EV to EBITDA Analysis'!J6","v":2018},{"$f":"'EV to EBITDA Analysis'!K6","v":2019},{"$f":"'EV to EBITDA Analysis'!L6","v":"Current"},"Include",0,null,null,null,null,null,{"$f":"E7","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C149,'PE Analysis'!C202,'PE Analysis'!C229,\n'PE Analysis'!P5,\n'PE Analysis'!C34,\n'PE Analysis'!P34,\n'PE Analysis'!C61,\n'PE Analysis'!P61,\n'PE Analysis'!C175,\n'Data Extract Balance Sheet'!K260,\n'Data Extract Balance Sheet'!K290),\nFALSE)","v":13.349886451861941},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D149,'PE Analysis'!D202,'PE Analysis'!D229,\n'PE Analysis'!Q5,\n'PE Analysis'!D34,\n'PE Analysis'!Q34,\n'PE Analysis'!D61,\n'PE Analysis'!Q61,\n'PE Analysis'!D175,\n'Data Extract Balance Sheet'!L260,\n'Data Extract Balance Sheet'!L290),\nFALSE)","v":13.662231580298783},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E149,'PE Analysis'!E202,'PE Analysis'!E229,\n'PE Analysis'!R5,\n'PE Analysis'!E34,\n'PE Analysis'!R34,\n'PE Analysis'!E61,\n'PE Analysis'!R61,\n'PE Analysis'!E175,\n'Data Extract Balance Sheet'!M260,\n'Data Extract Balance Sheet'!M290),\nFALSE)","v":19.62254050925926},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F149,'PE Analysis'!F202,'PE Analysis'!F229,\n'PE Analysis'!S5,\n'PE Analysis'!F34,\n'PE Analysis'!S34,\n'PE Analysis'!F61,\n'PE Analysis'!S61,\n'PE Analysis'!F175,\n'Data Extract Balance Sheet'!N260,\n'Data Extract Balance Sheet'!N290),\nFALSE)","v":-28.123914930555554},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G149,'PE Analysis'!G202,'PE Analysis'!G229,\n'PE Analysis'!T5,\n'PE Analysis'!G34,\n'PE Analysis'!T34,\n'PE Analysis'!G61,\n'PE Analysis'!T61,\n'PE Analysis'!G175,\n'Data Extract Balance Sheet'!O260,\n'Data Extract Balance Sheet'!O290),\nFALSE)","v":19.331420063775511},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H149,'PE Analysis'!H202,'PE Analysis'!H229,\n'PE Analysis'!U5,\n'PE Analysis'!H34,\n'PE Analysis'!U34,\n'PE Analysis'!H61,\n'PE Analysis'!U61,\n'PE Analysis'!H175,\n'Data Extract Balance Sheet'!P260,\n'Data Extract Balance Sheet'!P290),\nFALSE)","v":19.329999999999998},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I149,'PE Analysis'!I202,'PE Analysis'!I229,\n'PE Analysis'!V5,\n'PE Analysis'!I34,\n'PE Analysis'!V34,\n'PE Analysis'!I61,\n'PE Analysis'!V61,\n'PE Analysis'!I175,\n'Data Extract Balance Sheet'!Q260,\n'Data Extract Balance Sheet'!Q290),\nFALSE)","v":19.329999999999998},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J149,'PE Analysis'!J202,'PE Analysis'!J229,\n'PE Analysis'!W5,\n'PE Analysis'!J34,\n'PE Analysis'!W34,\n'PE Analysis'!J61,\n'PE Analysis'!W61,\n'PE Analysis'!J175,\n'Data Extract Balance Sheet'!R260,\n'Data Extract Balance Sheet'!R290),\nFALSE)","v":19.329999999999998},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K149,'PE Analysis'!K202,'PE Analysis'!K229,\n'PE Analysis'!X5,\n'PE Analysis'!K34,\n'PE Analysis'!X34,\n'PE Analysis'!K61,\n'PE Analysis'!X61,\n'PE Analysis'!K175,\n'Data Extract Balance Sheet'!S260,\n'Data Extract Balance Sheet'!S290),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L149,'PE Analysis'!L202,'PE Analysis'!L229,\n'PE Analysis'!Y5,\n'PE Analysis'!L34,\n'PE Analysis'!Y34,\n'PE Analysis'!L61,\n'PE Analysis'!Y61,\n'PE Analysis'!L175,\n'Data Extract Balance Sheet'!T260,\n'Data Extract Balance Sheet'!T290),\nFALSE)","v":19.329999999999998},true,{"$f":"O8+P7","v":1}]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C150,'PE Analysis'!C203,'PE Analysis'!C230,\n'PE Analysis'!P6,\n'PE Analysis'!C35,\n'PE Analysis'!P35,\n'PE Analysis'!C62,\n'PE Analysis'!P62,\n'PE Analysis'!C176,\n'Data Extract Balance Sheet'!K261,\n'Data Extract Balance Sheet'!K291),\nFALSE)","v":12.893256013745704},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D150,'PE Analysis'!D203,'PE Analysis'!D230,\n'PE Analysis'!Q6,\n'PE Analysis'!D35,\n'PE Analysis'!Q35,\n'PE Analysis'!D62,\n'PE Analysis'!Q62,\n'PE Analysis'!D176,\n'Data Extract Balance Sheet'!L261,\n'Data Extract Balance Sheet'!L291),\nFALSE)","v":18.429681647940075},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E150,'PE Analysis'!E203,'PE Analysis'!E230,\n'PE Analysis'!R6,\n'PE Analysis'!E35,\n'PE Analysis'!R35,\n'PE Analysis'!E62,\n'PE Analysis'!R62,\n'PE Analysis'!E176,\n'Data Extract Balance Sheet'!M261,\n'Data Extract Balance Sheet'!M291),\nFALSE)","v":20.745614035087719},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F150,'PE Analysis'!F203,'PE Analysis'!F230,\n'PE Analysis'!S6,\n'PE Analysis'!F35,\n'PE Analysis'!S35,\n'PE Analysis'!F62,\n'PE Analysis'!S62,\n'PE Analysis'!F176,\n'Data Extract Balance Sheet'!N261,\n'Data Extract Balance Sheet'!N291),\nFALSE)","v":20.708239700374531},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G150,'PE Analysis'!G203,'PE Analysis'!G230,\n'PE Analysis'!T6,\n'PE Analysis'!G35,\n'PE Analysis'!T35,\n'PE Analysis'!G62,\n'PE Analysis'!T62,\n'PE Analysis'!G176,\n'Data Extract Balance Sheet'!O261,\n'Data Extract Balance Sheet'!O291),\nFALSE)","v":17.466194968553459},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H150,'PE Analysis'!H203,'PE Analysis'!H230,\n'PE Analysis'!U6,\n'PE Analysis'!H35,\n'PE Analysis'!U35,\n'PE Analysis'!H62,\n'PE Analysis'!U62,\n'PE Analysis'!H176,\n'Data Extract Balance Sheet'!P261,\n'Data Extract Balance Sheet'!P291),\nFALSE)","v":17.254775621588841},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I150,'PE Analysis'!I203,'PE Analysis'!I230,\n'PE Analysis'!V6,\n'PE Analysis'!I35,\n'PE Analysis'!V35,\n'PE Analysis'!I62,\n'PE Analysis'!V62,\n'PE Analysis'!I176,\n'Data Extract Balance Sheet'!Q261,\n'Data Extract Balance Sheet'!Q291),\nFALSE)","v":19.294844802694897},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J150,'PE Analysis'!J203,'PE Analysis'!J230,\n'PE Analysis'!W6,\n'PE Analysis'!J35,\n'PE Analysis'!W35,\n'PE Analysis'!J62,\n'PE Analysis'!W62,\n'PE Analysis'!J176,\n'Data Extract Balance Sheet'!R261,\n'Data Extract Balance Sheet'!R291),\nFALSE)","v":19.13},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K150,'PE Analysis'!K203,'PE Analysis'!K230,\n'PE Analysis'!X6,\n'PE Analysis'!K35,\n'PE Analysis'!X35,\n'PE Analysis'!K62,\n'PE Analysis'!X62,\n'PE Analysis'!K176,\n'Data Extract Balance Sheet'!S261,\n'Data Extract Balance Sheet'!S291),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L150,'PE Analysis'!L203,'PE Analysis'!L230,\n'PE Analysis'!Y6,\n'PE Analysis'!L35,\n'PE Analysis'!Y35,\n'PE Analysis'!L62,\n'PE Analysis'!Y62,\n'PE Analysis'!L176,\n'Data Extract Balance Sheet'!T261,\n'Data Extract Balance Sheet'!T291),\nFALSE)","v":19.13},true,2,null,null,null,"Average",null,{"$f":"IFERROR(AVERAGE(V14:V46),\"\")","v":19.539679860531777},{"$f":"IFERROR(AVERAGE(W14:W46),\"\")","v":16.340370831280236},25.739005267686082,-27.631985126211749,21.711043938926874,30.735157576110758,27.208292268384838,{"$f":"IFERROR(AVERAGE(AC14:AC46),\"\")","v":29.535625000000003},{"$f":"IFERROR(AVERAGE(AD14:AD46),\"\")","v":0},{"$f":"IFERROR(AVERAGE(AE14:AE46),\"\")","v":29.535625000000003}]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C151,'PE Analysis'!C204,'PE Analysis'!C231,\n'PE Analysis'!P7,\n'PE Analysis'!C36,\n'PE Analysis'!P36,\n'PE Analysis'!C63,\n'PE Analysis'!P63,\n'PE Analysis'!C177,\n'Data Extract Balance Sheet'!K262,\n'Data Extract Balance Sheet'!K292),\nFALSE)","v":20.868940345528461},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D151,'PE Analysis'!D204,'PE Analysis'!D231,\n'PE Analysis'!Q7,\n'PE Analysis'!D36,\n'PE Analysis'!Q36,\n'PE Analysis'!D63,\n'PE Analysis'!Q63,\n'PE Analysis'!D177,\n'Data Extract Balance Sheet'!L262,\n'Data Extract Balance Sheet'!L292),\nFALSE)","v":17.188204488888889},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E151,'PE Analysis'!E204,'PE Analysis'!E231,\n'PE Analysis'!R7,\n'PE Analysis'!E36,\n'PE Analysis'!R36,\n'PE Analysis'!E63,\n'PE Analysis'!R63,\n'PE Analysis'!E177,\n'Data Extract Balance Sheet'!M262,\n'Data Extract Balance Sheet'!M292),\nFALSE)","v":22.227107872807014},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F151,'PE Analysis'!F204,'PE Analysis'!F231,\n'PE Analysis'!S7,\n'PE Analysis'!F36,\n'PE Analysis'!S36,\n'PE Analysis'!F63,\n'PE Analysis'!S63,\n'PE Analysis'!F177,\n'Data Extract Balance Sheet'!N262,\n'Data Extract Balance Sheet'!N292),\nFALSE)","v":20.9497066292735},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G151,'PE Analysis'!G204,'PE Analysis'!G231,\n'PE Analysis'!T7,\n'PE Analysis'!G36,\n'PE Analysis'!T36,\n'PE Analysis'!G63,\n'PE Analysis'!T63,\n'PE Analysis'!G177,\n'Data Extract Balance Sheet'!O262,\n'Data Extract Balance Sheet'!O292),\nFALSE)","v":23.740770073839663},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H151,'PE Analysis'!H204,'PE Analysis'!H231,\n'PE Analysis'!U7,\n'PE Analysis'!H36,\n'PE Analysis'!U36,\n'PE Analysis'!H63,\n'PE Analysis'!U63,\n'PE Analysis'!H177,\n'Data Extract Balance Sheet'!P262,\n'Data Extract Balance Sheet'!P292),\nFALSE)","v":31.359321857344632},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I151,'PE Analysis'!I204,'PE Analysis'!I231,\n'PE Analysis'!V7,\n'PE Analysis'!I36,\n'PE Analysis'!V36,\n'PE Analysis'!I63,\n'PE Analysis'!V63,\n'PE Analysis'!I177,\n'Data Extract Balance Sheet'!Q262,\n'Data Extract Balance Sheet'!Q292),\nFALSE)","v":21.748674256628789},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J151,'PE Analysis'!J204,'PE Analysis'!J231,\n'PE Analysis'!W7,\n'PE Analysis'!J36,\n'PE Analysis'!W36,\n'PE Analysis'!J63,\n'PE Analysis'!W63,\n'PE Analysis'!J177,\n'Data Extract Balance Sheet'!R262,\n'Data Extract Balance Sheet'!R292),\nFALSE)","v":23.52},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K151,'PE Analysis'!K204,'PE Analysis'!K231,\n'PE Analysis'!X7,\n'PE Analysis'!K36,\n'PE Analysis'!X36,\n'PE Analysis'!K63,\n'PE Analysis'!X63,\n'PE Analysis'!K177,\n'Data Extract Balance Sheet'!S262,\n'Data Extract Balance Sheet'!S292),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L151,'PE Analysis'!L204,'PE Analysis'!L231,\n'PE Analysis'!Y7,\n'PE Analysis'!L36,\n'PE Analysis'!Y36,\n'PE Analysis'!L63,\n'PE Analysis'!Y63,\n'PE Analysis'!L177,\n'Data Extract Balance Sheet'!T262,\n'Data Extract Balance Sheet'!T292),\nFALSE)","v":23.52},true,3,null,null,null,"Median",null,{"$f":"IFERROR(MEDIAN(V14:V46),\"\")","v":15.360932795928029},{"$f":"IFERROR(MEDIAN(W14:W46),\"\")","v":16.505348414872685},19.826067478964227,18.328686965507288,19.648622745379818,22.661101389853396,21.65345389545665,{"$f":"IFERROR(MEDIAN(AC14:AC46),\"\")","v":23.004999999999999},{"$f":"IFERROR(MEDIAN(AD14:AD46),\"\")","v":0},{"$f":"IFERROR(MEDIAN(AE14:AE46),\"\")","v":23.004999999999999}]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C152,'PE Analysis'!C205,'PE Analysis'!C232,\n'PE Analysis'!P8,\n'PE Analysis'!C37,\n'PE Analysis'!P37,\n'PE Analysis'!C64,\n'PE Analysis'!P64,\n'PE Analysis'!C178,\n'Data Extract Balance Sheet'!K263,\n'Data Extract Balance Sheet'!K293),\nFALSE)","v":18.047745838456283},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D152,'PE Analysis'!D205,'PE Analysis'!D232,\n'PE Analysis'!Q8,\n'PE Analysis'!D37,\n'PE Analysis'!Q37,\n'PE Analysis'!D64,\n'PE Analysis'!Q64,\n'PE Analysis'!D178,\n'Data Extract Balance Sheet'!L263,\n'Data Extract Balance Sheet'!L293),\nFALSE)","v":13.837337594696972},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E152,'PE Analysis'!E205,'PE Analysis'!E232,\n'PE Analysis'!R8,\n'PE Analysis'!E37,\n'PE Analysis'!R37,\n'PE Analysis'!E64,\n'PE Analysis'!R64,\n'PE Analysis'!E178,\n'Data Extract Balance Sheet'!M263,\n'Data Extract Balance Sheet'!M293),\nFALSE)","v":18.168704701086956},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F152,'PE Analysis'!F205,'PE Analysis'!F232,\n'PE Analysis'!S8,\n'PE Analysis'!F37,\n'PE Analysis'!S37,\n'PE Analysis'!F64,\n'PE Analysis'!S64,\n'PE Analysis'!F178,\n'Data Extract Balance Sheet'!N263,\n'Data Extract Balance Sheet'!N293),\nFALSE)","v":34.801252558290166},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G152,'PE Analysis'!G205,'PE Analysis'!G232,\n'PE Analysis'!T8,\n'PE Analysis'!G37,\n'PE Analysis'!T37,\n'PE Analysis'!G64,\n'PE Analysis'!T64,\n'PE Analysis'!G178,\n'Data Extract Balance Sheet'!O263,\n'Data Extract Balance Sheet'!O293),\nFALSE)","v":8.4809080201583864},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H152,'PE Analysis'!H205,'PE Analysis'!H232,\n'PE Analysis'!U8,\n'PE Analysis'!H37,\n'PE Analysis'!U37,\n'PE Analysis'!H64,\n'PE Analysis'!U64,\n'PE Analysis'!H178,\n'Data Extract Balance Sheet'!P263,\n'Data Extract Balance Sheet'!P293),\nFALSE)","v":22.661101389853396},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I152,'PE Analysis'!I205,'PE Analysis'!I232,\n'PE Analysis'!V8,\n'PE Analysis'!I37,\n'PE Analysis'!V37,\n'PE Analysis'!I64,\n'PE Analysis'!V64,\n'PE Analysis'!I178,\n'Data Extract Balance Sheet'!Q263,\n'Data Extract Balance Sheet'!Q293),\nFALSE)","v":18.271350846062457},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J152,'PE Analysis'!J205,'PE Analysis'!J232,\n'PE Analysis'!W8,\n'PE Analysis'!J37,\n'PE Analysis'!W37,\n'PE Analysis'!J64,\n'PE Analysis'!W64,\n'PE Analysis'!J178,\n'Data Extract Balance Sheet'!R263,\n'Data Extract Balance Sheet'!R293),\nFALSE)","v":15.7},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K152,'PE Analysis'!K205,'PE Analysis'!K232,\n'PE Analysis'!X8,\n'PE Analysis'!K37,\n'PE Analysis'!X37,\n'PE Analysis'!K64,\n'PE Analysis'!X64,\n'PE Analysis'!K178,\n'Data Extract Balance Sheet'!S263,\n'Data Extract Balance Sheet'!S293),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L152,'PE Analysis'!L205,'PE Analysis'!L232,\n'PE Analysis'!Y8,\n'PE Analysis'!L37,\n'PE Analysis'!Y37,\n'PE Analysis'!L64,\n'PE Analysis'!Y64,\n'PE Analysis'!L178,\n'Data Extract Balance Sheet'!T263,\n'Data Extract Balance Sheet'!T293),\nFALSE)","v":15.7},true,4]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C153,'PE Analysis'!C206,'PE Analysis'!C233,\n'PE Analysis'!P9,\n'PE Analysis'!C38,\n'PE Analysis'!P38,\n'PE Analysis'!C65,\n'PE Analysis'!P65,\n'PE Analysis'!C179,\n'Data Extract Balance Sheet'!K264,\n'Data Extract Balance Sheet'!K294),\nFALSE)","v":20.43944588553531},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D153,'PE Analysis'!D206,'PE Analysis'!D233,\n'PE Analysis'!Q9,\n'PE Analysis'!D38,\n'PE Analysis'!Q38,\n'PE Analysis'!D65,\n'PE Analysis'!Q65,\n'PE Analysis'!D179,\n'Data Extract Balance Sheet'!L264,\n'Data Extract Balance Sheet'!L294),\nFALSE)","v":21.05908144546332},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E153,'PE Analysis'!E206,'PE Analysis'!E233,\n'PE Analysis'!R9,\n'PE Analysis'!E38,\n'PE Analysis'!R38,\n'PE Analysis'!E65,\n'PE Analysis'!R65,\n'PE Analysis'!E179,\n'Data Extract Balance Sheet'!M264,\n'Data Extract Balance Sheet'!M294),\nFALSE)","v":28.341112409691078},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F153,'PE Analysis'!F206,'PE Analysis'!F233,\n'PE Analysis'!S9,\n'PE Analysis'!F38,\n'PE Analysis'!S38,\n'PE Analysis'!F65,\n'PE Analysis'!S65,\n'PE Analysis'!F179,\n'Data Extract Balance Sheet'!N264,\n'Data Extract Balance Sheet'!N294),\nFALSE)","v":32.197361902298852},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G153,'PE Analysis'!G206,'PE Analysis'!G233,\n'PE Analysis'!T9,\n'PE Analysis'!G38,\n'PE Analysis'!T38,\n'PE Analysis'!G65,\n'PE Analysis'!T65,\n'PE Analysis'!G179,\n'Data Extract Balance Sheet'!O264,\n'Data Extract Balance Sheet'!O294),\nFALSE)","v":36.280148608247416},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H153,'PE Analysis'!H206,'PE Analysis'!H233,\n'PE Analysis'!U9,\n'PE Analysis'!H38,\n'PE Analysis'!U38,\n'PE Analysis'!H65,\n'PE Analysis'!U65,\n'PE Analysis'!H179,\n'Data Extract Balance Sheet'!P264,\n'Data Extract Balance Sheet'!P294),\nFALSE)","v":26.604186232503892},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I153,'PE Analysis'!I206,'PE Analysis'!I233,\n'PE Analysis'!V9,\n'PE Analysis'!I38,\n'PE Analysis'!V38,\n'PE Analysis'!I65,\n'PE Analysis'!V65,\n'PE Analysis'!I179,\n'Data Extract Balance Sheet'!Q264,\n'Data Extract Balance Sheet'!Q294),\nFALSE)","v":21.65345389545665},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J153,'PE Analysis'!J206,'PE Analysis'!J233,\n'PE Analysis'!W9,\n'PE Analysis'!J38,\n'PE Analysis'!W38,\n'PE Analysis'!J65,\n'PE Analysis'!W65,\n'PE Analysis'!J179,\n'Data Extract Balance Sheet'!R264,\n'Data Extract Balance Sheet'!R294),\nFALSE)","v":23.79},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K153,'PE Analysis'!K206,'PE Analysis'!K233,\n'PE Analysis'!X9,\n'PE Analysis'!K38,\n'PE Analysis'!X38,\n'PE Analysis'!K65,\n'PE Analysis'!X65,\n'PE Analysis'!K179,\n'Data Extract Balance Sheet'!S264,\n'Data Extract Balance Sheet'!S294),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L153,'PE Analysis'!L206,'PE Analysis'!L233,\n'PE Analysis'!Y9,\n'PE Analysis'!L38,\n'PE Analysis'!Y38,\n'PE Analysis'!L65,\n'PE Analysis'!Y65,\n'PE Analysis'!L179,\n'Data Extract Balance Sheet'!T264,\n'Data Extract Balance Sheet'!T294),\nFALSE)","v":23.79},true,5,null,"No in","Source"]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C154,'PE Analysis'!C207,'PE Analysis'!C234,\n'PE Analysis'!P10,\n'PE Analysis'!C39,\n'PE Analysis'!P39,\n'PE Analysis'!C66,\n'PE Analysis'!P66,\n'PE Analysis'!C180,\n'Data Extract Balance Sheet'!K265,\n'Data Extract Balance Sheet'!K295),\nFALSE)","v":11.021015480418942},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D154,'PE Analysis'!D207,'PE Analysis'!D234,\n'PE Analysis'!Q10,\n'PE Analysis'!D39,\n'PE Analysis'!Q39,\n'PE Analysis'!D66,\n'PE Analysis'!Q66,\n'PE Analysis'!D180,\n'Data Extract Balance Sheet'!L265,\n'Data Extract Balance Sheet'!L295),\nFALSE)","v":3.0736970491188602},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E154,'PE Analysis'!E207,'PE Analysis'!E234,\n'PE Analysis'!R10,\n'PE Analysis'!E39,\n'PE Analysis'!R39,\n'PE Analysis'!E66,\n'PE Analysis'!R66,\n'PE Analysis'!E180,\n'Data Extract Balance Sheet'!M265,\n'Data Extract Balance Sheet'!M295),\nFALSE)","v":14.193463417107585},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F154,'PE Analysis'!F207,'PE Analysis'!F234,\n'PE Analysis'!S10,\n'PE Analysis'!F39,\n'PE Analysis'!S39,\n'PE Analysis'!F66,\n'PE Analysis'!S66,\n'PE Analysis'!F180,\n'Data Extract Balance Sheet'!N265,\n'Data Extract Balance Sheet'!N295),\nFALSE)","v":18.243807785181236},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G154,'PE Analysis'!G207,'PE Analysis'!G234,\n'PE Analysis'!T10,\n'PE Analysis'!G39,\n'PE Analysis'!T39,\n'PE Analysis'!G66,\n'PE Analysis'!T66,\n'PE Analysis'!G180,\n'Data Extract Balance Sheet'!O265,\n'Data Extract Balance Sheet'!O295),\nFALSE)","v":18.085648787267836},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H154,'PE Analysis'!H207,'PE Analysis'!H234,\n'PE Analysis'!U10,\n'PE Analysis'!H39,\n'PE Analysis'!U39,\n'PE Analysis'!H66,\n'PE Analysis'!U66,\n'PE Analysis'!H180,\n'Data Extract Balance Sheet'!P265,\n'Data Extract Balance Sheet'!P295),\nFALSE)","v":18.264337221247565},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I154,'PE Analysis'!I207,'PE Analysis'!I234,\n'PE Analysis'!V10,\n'PE Analysis'!I39,\n'PE Analysis'!V39,\n'PE Analysis'!I66,\n'PE Analysis'!V66,\n'PE Analysis'!I180,\n'Data Extract Balance Sheet'!Q265,\n'Data Extract Balance Sheet'!Q295),\nFALSE)","v":19.666422618549511},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J154,'PE Analysis'!J207,'PE Analysis'!J234,\n'PE Analysis'!W10,\n'PE Analysis'!J39,\n'PE Analysis'!W39,\n'PE Analysis'!J66,\n'PE Analysis'!W66,\n'PE Analysis'!J180,\n'Data Extract Balance Sheet'!R265,\n'Data Extract Balance Sheet'!R295),\nFALSE)","v":22.49},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K154,'PE Analysis'!K207,'PE Analysis'!K234,\n'PE Analysis'!X10,\n'PE Analysis'!K39,\n'PE Analysis'!X39,\n'PE Analysis'!K66,\n'PE Analysis'!X66,\n'PE Analysis'!K180,\n'Data Extract Balance Sheet'!S265,\n'Data Extract Balance Sheet'!S295),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L154,'PE Analysis'!L207,'PE Analysis'!L234,\n'PE Analysis'!Y10,\n'PE Analysis'!L39,\n'PE Analysis'!Y39,\n'PE Analysis'!L66,\n'PE Analysis'!Y66,\n'PE Analysis'!L180,\n'Data Extract Balance Sheet'!T265,\n'Data Extract Balance Sheet'!T295),\nFALSE)","v":22.49},true,6,null,"Table","Row #"]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C155,'PE Analysis'!C208,'PE Analysis'!C235,\n'PE Analysis'!P11,\n'PE Analysis'!C40,\n'PE Analysis'!P40,\n'PE Analysis'!C67,\n'PE Analysis'!P67,\n'PE Analysis'!C181,\n'Data Extract Balance Sheet'!K266,\n'Data Extract Balance Sheet'!K296),\nFALSE)","v":74.383333333333326},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D155,'PE Analysis'!D208,'PE Analysis'!D235,\n'PE Analysis'!Q11,\n'PE Analysis'!D40,\n'PE Analysis'!Q40,\n'PE Analysis'!D67,\n'PE Analysis'!Q67,\n'PE Analysis'!D181,\n'Data Extract Balance Sheet'!L266,\n'Data Extract Balance Sheet'!L296),\nFALSE)","v":45.45703125},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E155,'PE Analysis'!E208,'PE Analysis'!E235,\n'PE Analysis'!R11,\n'PE Analysis'!E40,\n'PE Analysis'!R40,\n'PE Analysis'!E67,\n'PE Analysis'!R67,\n'PE Analysis'!E181,\n'Data Extract Balance Sheet'!M266,\n'Data Extract Balance Sheet'!M296),\nFALSE)","v":86.545485937500004},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F155,'PE Analysis'!F208,'PE Analysis'!F235,\n'PE Analysis'!S11,\n'PE Analysis'!F40,\n'PE Analysis'!S40,\n'PE Analysis'!F67,\n'PE Analysis'!S67,\n'PE Analysis'!F181,\n'Data Extract Balance Sheet'!N266,\n'Data Extract Balance Sheet'!N296),\nFALSE)","v":-687.8958312499999},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G155,'PE Analysis'!G208,'PE Analysis'!G235,\n'PE Analysis'!T11,\n'PE Analysis'!G40,\n'PE Analysis'!T40,\n'PE Analysis'!G67,\n'PE Analysis'!T67,\n'PE Analysis'!G181,\n'Data Extract Balance Sheet'!O266,\n'Data Extract Balance Sheet'!O296),\nFALSE)","v":56.57},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H155,'PE Analysis'!H208,'PE Analysis'!H235,\n'PE Analysis'!U11,\n'PE Analysis'!H40,\n'PE Analysis'!U40,\n'PE Analysis'!H67,\n'PE Analysis'!U67,\n'PE Analysis'!H181,\n'Data Extract Balance Sheet'!P266,\n'Data Extract Balance Sheet'!P296),\nFALSE)","v":82.799999777777785},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I155,'PE Analysis'!I208,'PE Analysis'!I235,\n'PE Analysis'!V11,\n'PE Analysis'!I40,\n'PE Analysis'!V40,\n'PE Analysis'!I67,\n'PE Analysis'!V67,\n'PE Analysis'!I181,\n'Data Extract Balance Sheet'!Q266,\n'Data Extract Balance Sheet'!Q296),\nFALSE)","v":46.521991122685186},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J155,'PE Analysis'!J208,'PE Analysis'!J235,\n'PE Analysis'!W11,\n'PE Analysis'!J40,\n'PE Analysis'!W40,\n'PE Analysis'!J67,\n'PE Analysis'!W67,\n'PE Analysis'!J181,\n'Data Extract Balance Sheet'!R266,\n'Data Extract Balance Sheet'!R296),\nFALSE)","v":56.57},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K155,'PE Analysis'!K208,'PE Analysis'!K235,\n'PE Analysis'!X11,\n'PE Analysis'!K40,\n'PE Analysis'!X40,\n'PE Analysis'!K67,\n'PE Analysis'!X67,\n'PE Analysis'!K181,\n'Data Extract Balance Sheet'!S266,\n'Data Extract Balance Sheet'!S296),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L155,'PE Analysis'!L208,'PE Analysis'!L235,\n'PE Analysis'!Y11,\n'PE Analysis'!L40,\n'PE Analysis'!Y40,\n'PE Analysis'!L67,\n'PE Analysis'!Y67,\n'PE Analysis'!L181,\n'Data Extract Balance Sheet'!T266,\n'Data Extract Balance Sheet'!T296),\nFALSE)","v":56.57},true,{"$f":"O14+P13","v":7},null,1,{"$f":"IFERROR(MATCH(R14,P:P,0),\"\")","v":8},{"$f":"IFERROR(INDEX(C:C,S14),\"\")","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,$S14),\"\")","v":13.349886451861941},{"$f":"IFERROR(INDEX(F:F,$S14),\"\")","v":13.662231580298783},{"$f":"IFERROR(INDEX(G:G,$S14),\"\")","v":19.62254050925926},{"$f":"IFERROR(INDEX(H:H,$S14),\"\")","v":-28.123914930555554},{"$f":"IFERROR(INDEX(I:I,$S14),\"\")","v":19.331420063775511},{"$f":"IFERROR(INDEX(J:J,$S14),\"\")","v":19.329999999999998},{"$f":"IFERROR(INDEX(K:K,$S14),\"\")","v":19.329999999999998},{"$f":"IFERROR(INDEX(L:L,$S14),\"\")","v":19.329999999999998},{"$f":"IFERROR(INDEX(M:M,$S14),\"\")","v":0},{"$f":"IFERROR(INDEX(N:N,$S14),\"\")","v":19.329999999999998}]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C156,'PE Analysis'!C209,'PE Analysis'!C236,\n'PE Analysis'!P12,\n'PE Analysis'!C41,\n'PE Analysis'!P41,\n'PE Analysis'!C68,\n'PE Analysis'!P68,\n'PE Analysis'!C182,\n'Data Extract Balance Sheet'!K267,\n'Data Extract Balance Sheet'!K297),\nFALSE)","v":12.607833333333334},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D156,'PE Analysis'!D209,'PE Analysis'!D236,\n'PE Analysis'!Q12,\n'PE Analysis'!D41,\n'PE Analysis'!Q41,\n'PE Analysis'!D68,\n'PE Analysis'!Q68,\n'PE Analysis'!D182,\n'Data Extract Balance Sheet'!L267,\n'Data Extract Balance Sheet'!L297),\nFALSE)","v":12.012068965517242},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E156,'PE Analysis'!E209,'PE Analysis'!E236,\n'PE Analysis'!R12,\n'PE Analysis'!E41,\n'PE Analysis'!R41,\n'PE Analysis'!E68,\n'PE Analysis'!R68,\n'PE Analysis'!E182,\n'Data Extract Balance Sheet'!M267,\n'Data Extract Balance Sheet'!M297),\nFALSE)","v":11.209469696969697},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F156,'PE Analysis'!F209,'PE Analysis'!F236,\n'PE Analysis'!S12,\n'PE Analysis'!F41,\n'PE Analysis'!S41,\n'PE Analysis'!F68,\n'PE Analysis'!S68,\n'PE Analysis'!F182,\n'Data Extract Balance Sheet'!N267,\n'Data Extract Balance Sheet'!N297),\nFALSE)","v":15.779391891891892},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G156,'PE Analysis'!G209,'PE Analysis'!G236,\n'PE Analysis'!T12,\n'PE Analysis'!G41,\n'PE Analysis'!T41,\n'PE Analysis'!G68,\n'PE Analysis'!T68,\n'PE Analysis'!G182,\n'Data Extract Balance Sheet'!O267,\n'Data Extract Balance Sheet'!O297),\nFALSE)","v":15.590988372093024},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H156,'PE Analysis'!H209,'PE Analysis'!H236,\n'PE Analysis'!U12,\n'PE Analysis'!H41,\n'PE Analysis'!U41,\n'PE Analysis'!H68,\n'PE Analysis'!U68,\n'PE Analysis'!H182,\n'Data Extract Balance Sheet'!P267,\n'Data Extract Balance Sheet'!P297),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I156,'PE Analysis'!I209,'PE Analysis'!I236,\n'PE Analysis'!V12,\n'PE Analysis'!I41,\n'PE Analysis'!V41,\n'PE Analysis'!I68,\n'PE Analysis'!V68,\n'PE Analysis'!I182,\n'Data Extract Balance Sheet'!Q267,\n'Data Extract Balance Sheet'!Q297),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J156,'PE Analysis'!J209,'PE Analysis'!J236,\n'PE Analysis'!W12,\n'PE Analysis'!J41,\n'PE Analysis'!W41,\n'PE Analysis'!J68,\n'PE Analysis'!W68,\n'PE Analysis'!J182,\n'Data Extract Balance Sheet'!R267,\n'Data Extract Balance Sheet'!R297),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K156,'PE Analysis'!K209,'PE Analysis'!K236,\n'PE Analysis'!X12,\n'PE Analysis'!K41,\n'PE Analysis'!X41,\n'PE Analysis'!K68,\n'PE Analysis'!X68,\n'PE Analysis'!K182,\n'Data Extract Balance Sheet'!S267,\n'Data Extract Balance Sheet'!S297),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L156,'PE Analysis'!L209,'PE Analysis'!L236,\n'PE Analysis'!Y12,\n'PE Analysis'!L41,\n'PE Analysis'!Y41,\n'PE Analysis'!L68,\n'PE Analysis'!Y68,\n'PE Analysis'!L182,\n'Data Extract Balance Sheet'!T267,\n'Data Extract Balance Sheet'!T297),\nFALSE)","v":false},true,8,null,{"$f":"R14+1","v":2},{"$f":"IFERROR(MATCH(R15,P:P,0),\"\")","v":9},"Diageo",null,12.893256013745704,18.429681647940075,20.745614035087719,20.708239700374531,17.466194968553459,17.254775621588841,19.294844802694897,19.13,0,19.13]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C157,'PE Analysis'!C210,'PE Analysis'!C237,\n'PE Analysis'!P13,\n'PE Analysis'!C42,\n'PE Analysis'!P42,\n'PE Analysis'!C69,\n'PE Analysis'!P69,\n'PE Analysis'!C183,\n'Data Extract Balance Sheet'!K268,\n'Data Extract Balance Sheet'!K298),\nFALSE)","v":7.3597455418313578},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D157,'PE Analysis'!D210,'PE Analysis'!D237,\n'PE Analysis'!Q13,\n'PE Analysis'!D42,\n'PE Analysis'!Q42,\n'PE Analysis'!D69,\n'PE Analysis'!Q69,\n'PE Analysis'!D183,\n'Data Extract Balance Sheet'!L268,\n'Data Extract Balance Sheet'!L298),\nFALSE)","v":18.195182788326303},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E157,'PE Analysis'!E210,'PE Analysis'!E237,\n'PE Analysis'!R13,\n'PE Analysis'!E42,\n'PE Analysis'!R42,\n'PE Analysis'!E69,\n'PE Analysis'!R69,\n'PE Analysis'!E183,\n'Data Extract Balance Sheet'!M268,\n'Data Extract Balance Sheet'!M298),\nFALSE)","v":20.029594448669197},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F157,'PE Analysis'!F210,'PE Analysis'!F237,\n'PE Analysis'!S13,\n'PE Analysis'!F42,\n'PE Analysis'!S42,\n'PE Analysis'!F69,\n'PE Analysis'!S69,\n'PE Analysis'!F183,\n'Data Extract Balance Sheet'!N268,\n'Data Extract Balance Sheet'!N298),\nFALSE)","v":16.236603564393942},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G157,'PE Analysis'!G210,'PE Analysis'!G237,\n'PE Analysis'!T13,\n'PE Analysis'!G42,\n'PE Analysis'!T42,\n'PE Analysis'!G69,\n'PE Analysis'!T69,\n'PE Analysis'!G183,\n'Data Extract Balance Sheet'!O268,\n'Data Extract Balance Sheet'!O298),\nFALSE)","v":26.886666654320983},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H157,'PE Analysis'!H210,'PE Analysis'!H237,\n'PE Analysis'!U13,\n'PE Analysis'!H42,\n'PE Analysis'!U42,\n'PE Analysis'!H69,\n'PE Analysis'!U69,\n'PE Analysis'!H183,\n'Data Extract Balance Sheet'!P268,\n'Data Extract Balance Sheet'!P298),\nFALSE)","v":20.086692398794142},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I157,'PE Analysis'!I210,'PE Analysis'!I237,\n'PE Analysis'!V13,\n'PE Analysis'!I42,\n'PE Analysis'!V42,\n'PE Analysis'!I69,\n'PE Analysis'!V69,\n'PE Analysis'!I183,\n'Data Extract Balance Sheet'!Q268,\n'Data Extract Balance Sheet'!Q298),\nFALSE)","v":19.671316067769897},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J157,'PE Analysis'!J210,'PE Analysis'!J237,\n'PE Analysis'!W13,\n'PE Analysis'!J42,\n'PE Analysis'!W42,\n'PE Analysis'!J69,\n'PE Analysis'!W69,\n'PE Analysis'!J183,\n'Data Extract Balance Sheet'!R268,\n'Data Extract Balance Sheet'!R298),\nFALSE)","v":19.93},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K157,'PE Analysis'!K210,'PE Analysis'!K237,\n'PE Analysis'!X13,\n'PE Analysis'!K42,\n'PE Analysis'!X42,\n'PE Analysis'!K69,\n'PE Analysis'!X69,\n'PE Analysis'!K183,\n'Data Extract Balance Sheet'!S268,\n'Data Extract Balance Sheet'!S298),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L157,'PE Analysis'!L210,'PE Analysis'!L237,\n'PE Analysis'!Y13,\n'PE Analysis'!L42,\n'PE Analysis'!Y42,\n'PE Analysis'!L69,\n'PE Analysis'!Y69,\n'PE Analysis'!L183,\n'Data Extract Balance Sheet'!T268,\n'Data Extract Balance Sheet'!T298),\nFALSE)","v":19.93},true,9,null,{"$f":"R15+1","v":3},{"$f":"IFERROR(MATCH(R16,P:P,0),\"\")","v":10},"Ambev SA (USD,BRL) ",null,{"$f":"IFERROR(INDEX(E:E,$S16),\"\")","v":20.868940345528461},17.188204488888889,22.227107872807014,20.9497066292735,23.740770073839663,31.359321857344632,21.748674256628789,23.52,0,23.52]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C158,'PE Analysis'!C211,'PE Analysis'!C238,\n'PE Analysis'!P14,\n'PE Analysis'!C43,\n'PE Analysis'!P43,\n'PE Analysis'!C70,\n'PE Analysis'!P70,\n'PE Analysis'!C184,\n'Data Extract Balance Sheet'!K269,\n'Data Extract Balance Sheet'!K299),\nFALSE)","v":15.642083333333332},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D158,'PE Analysis'!D211,'PE Analysis'!D238,\n'PE Analysis'!Q14,\n'PE Analysis'!D43,\n'PE Analysis'!Q43,\n'PE Analysis'!D70,\n'PE Analysis'!Q70,\n'PE Analysis'!D184,\n'Data Extract Balance Sheet'!L269,\n'Data Extract Balance Sheet'!L299),\nFALSE)","v":40.10043859649123},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E158,'PE Analysis'!E211,'PE Analysis'!E238,\n'PE Analysis'!R14,\n'PE Analysis'!E43,\n'PE Analysis'!R43,\n'PE Analysis'!E70,\n'PE Analysis'!R70,\n'PE Analysis'!E184,\n'Data Extract Balance Sheet'!M269,\n'Data Extract Balance Sheet'!M299),\nFALSE)","v":71.888541666666654},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F158,'PE Analysis'!F211,'PE Analysis'!F238,\n'PE Analysis'!S14,\n'PE Analysis'!F43,\n'PE Analysis'!S43,\n'PE Analysis'!F70,\n'PE Analysis'!S70,\n'PE Analysis'!F184,\n'Data Extract Balance Sheet'!N269,\n'Data Extract Balance Sheet'!N299),\nFALSE)","v":-183.24479166666666},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G158,'PE Analysis'!G211,'PE Analysis'!G238,\n'PE Analysis'!T14,\n'PE Analysis'!G43,\n'PE Analysis'!T43,\n'PE Analysis'!G70,\n'PE Analysis'!T70,\n'PE Analysis'!G184,\n'Data Extract Balance Sheet'!O269,\n'Data Extract Balance Sheet'!O299),\nFALSE)","v":-12.156172839506173},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H158,'PE Analysis'!H211,'PE Analysis'!H238,\n'PE Analysis'!U14,\n'PE Analysis'!H43,\n'PE Analysis'!U43,\n'PE Analysis'!H70,\n'PE Analysis'!U70,\n'PE Analysis'!H184,\n'Data Extract Balance Sheet'!P269,\n'Data Extract Balance Sheet'!P299),\nFALSE)","v":59.96},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I158,'PE Analysis'!I211,'PE Analysis'!I238,\n'PE Analysis'!V14,\n'PE Analysis'!I43,\n'PE Analysis'!V43,\n'PE Analysis'!I70,\n'PE Analysis'!V70,\n'PE Analysis'!I184,\n'Data Extract Balance Sheet'!Q269,\n'Data Extract Balance Sheet'!Q299),\nFALSE)","v":42.528661616161614},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J158,'PE Analysis'!J211,'PE Analysis'!J238,\n'PE Analysis'!W14,\n'PE Analysis'!J43,\n'PE Analysis'!W43,\n'PE Analysis'!J70,\n'PE Analysis'!W70,\n'PE Analysis'!J184,\n'Data Extract Balance Sheet'!R269,\n'Data Extract Balance Sheet'!R299),\nFALSE)","v":59.96},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K158,'PE Analysis'!K211,'PE Analysis'!K238,\n'PE Analysis'!X14,\n'PE Analysis'!K43,\n'PE Analysis'!X43,\n'PE Analysis'!K70,\n'PE Analysis'!X70,\n'PE Analysis'!K184,\n'Data Extract Balance Sheet'!S269,\n'Data Extract Balance Sheet'!S299),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L158,'PE Analysis'!L211,'PE Analysis'!L238,\n'PE Analysis'!Y14,\n'PE Analysis'!L43,\n'PE Analysis'!Y43,\n'PE Analysis'!L70,\n'PE Analysis'!Y70,\n'PE Analysis'!L184,\n'Data Extract Balance Sheet'!T269,\n'Data Extract Balance Sheet'!T299),\nFALSE)","v":59.96},true,10,null,4,11,"Molson Coors Brewing Company ",null,18.047745838456283,13.837337594696972,18.168704701086956,34.801252558290166,8.4809080201583864,22.661101389853396,18.271350846062457,15.7,0,15.7]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C159,'PE Analysis'!C212,'PE Analysis'!C239,\n'PE Analysis'!P15,\n'PE Analysis'!C44,\n'PE Analysis'!P44,\n'PE Analysis'!C71,\n'PE Analysis'!P71,\n'PE Analysis'!C185,\n'Data Extract Balance Sheet'!K270,\n'Data Extract Balance Sheet'!K300),\nFALSE)","v":-2.2270649772135411},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D159,'PE Analysis'!D212,'PE Analysis'!D239,\n'PE Analysis'!Q15,\n'PE Analysis'!D44,\n'PE Analysis'!Q44,\n'PE Analysis'!D71,\n'PE Analysis'!Q71,\n'PE Analysis'!D185,\n'Data Extract Balance Sheet'!L270,\n'Data Extract Balance Sheet'!L300),\nFALSE)","v":-1.0363702078408192},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E159,'PE Analysis'!E212,'PE Analysis'!E239,\n'PE Analysis'!R15,\n'PE Analysis'!E44,\n'PE Analysis'!R44,\n'PE Analysis'!E71,\n'PE Analysis'!R71,\n'PE Analysis'!E185,\n'Data Extract Balance Sheet'!M270,\n'Data Extract Balance Sheet'!M300),\nFALSE)","v":-2.9716966020910212},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F159,'PE Analysis'!F212,'PE Analysis'!F239,\n'PE Analysis'!S15,\n'PE Analysis'!F44,\n'PE Analysis'!S44,\n'PE Analysis'!F71,\n'PE Analysis'!S71,\n'PE Analysis'!F185,\n'Data Extract Balance Sheet'!N270,\n'Data Extract Balance Sheet'!N300),\nFALSE)","v":-63.703976157407411},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G159,'PE Analysis'!G212,'PE Analysis'!G239,\n'PE Analysis'!T15,\n'PE Analysis'!G44,\n'PE Analysis'!T44,\n'PE Analysis'!G71,\n'PE Analysis'!T71,\n'PE Analysis'!G185,\n'Data Extract Balance Sheet'!O270,\n'Data Extract Balance Sheet'!O300),\nFALSE)","v":-20.63070261627907},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H159,'PE Analysis'!H212,'PE Analysis'!H239,\n'PE Analysis'!U15,\n'PE Analysis'!H44,\n'PE Analysis'!U44,\n'PE Analysis'!H71,\n'PE Analysis'!U71,\n'PE Analysis'!H185,\n'Data Extract Balance Sheet'!P270,\n'Data Extract Balance Sheet'!P300),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I159,'PE Analysis'!I212,'PE Analysis'!I239,\n'PE Analysis'!V15,\n'PE Analysis'!I44,\n'PE Analysis'!V44,\n'PE Analysis'!I71,\n'PE Analysis'!V71,\n'PE Analysis'!I185,\n'Data Extract Balance Sheet'!Q270,\n'Data Extract Balance Sheet'!Q300),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J159,'PE Analysis'!J212,'PE Analysis'!J239,\n'PE Analysis'!W15,\n'PE Analysis'!J44,\n'PE Analysis'!W44,\n'PE Analysis'!J71,\n'PE Analysis'!W71,\n'PE Analysis'!J185,\n'Data Extract Balance Sheet'!R270,\n'Data Extract Balance Sheet'!R300),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K159,'PE Analysis'!K212,'PE Analysis'!K239,\n'PE Analysis'!X15,\n'PE Analysis'!K44,\n'PE Analysis'!X44,\n'PE Analysis'!K71,\n'PE Analysis'!X71,\n'PE Analysis'!K185,\n'Data Extract Balance Sheet'!S270,\n'Data Extract Balance Sheet'!S300),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L159,'PE Analysis'!L212,'PE Analysis'!L239,\n'PE Analysis'!Y15,\n'PE Analysis'!L44,\n'PE Analysis'!Y44,\n'PE Analysis'!L71,\n'PE Analysis'!Y71,\n'PE Analysis'!L185,\n'Data Extract Balance Sheet'!T270,\n'Data Extract Balance Sheet'!T300),\nFALSE)","v":false},false,10,null,5,{"$f":"IFERROR(MATCH(R18,P:P,0),\"\")","v":12},"Boston Beer",null,20.43944588553531,21.05908144546332,28.341112409691078,32.197361902298852,36.280148608247416,26.604186232503892,21.65345389545665,23.79,0,23.79]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C160,'PE Analysis'!C213,'PE Analysis'!C240,\n'PE Analysis'!P16,\n'PE Analysis'!C45,\n'PE Analysis'!P45,\n'PE Analysis'!C72,\n'PE Analysis'!P72,\n'PE Analysis'!C186,\n'Data Extract Balance Sheet'!K271,\n'Data Extract Balance Sheet'!K301),\nFALSE)","v":26.161588695312496},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D160,'PE Analysis'!D213,'PE Analysis'!D240,\n'PE Analysis'!Q16,\n'PE Analysis'!D45,\n'PE Analysis'!Q45,\n'PE Analysis'!D72,\n'PE Analysis'!Q72,\n'PE Analysis'!D186,\n'Data Extract Balance Sheet'!L271,\n'Data Extract Balance Sheet'!L301),\nFALSE)","v":23.980072334692021},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E160,'PE Analysis'!E213,'PE Analysis'!E240,\n'PE Analysis'!R16,\n'PE Analysis'!E45,\n'PE Analysis'!R45,\n'PE Analysis'!E72,\n'PE Analysis'!R72,\n'PE Analysis'!E186,\n'Data Extract Balance Sheet'!M271,\n'Data Extract Balance Sheet'!M301),\nFALSE)","v":30.079842344594592},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F160,'PE Analysis'!F213,'PE Analysis'!F240,\n'PE Analysis'!S16,\n'PE Analysis'!F45,\n'PE Analysis'!S45,\n'PE Analysis'!F72,\n'PE Analysis'!S72,\n'PE Analysis'!F186,\n'Data Extract Balance Sheet'!N271,\n'Data Extract Balance Sheet'!N301),\nFALSE)","v":36.981436933760683},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G160,'PE Analysis'!G213,'PE Analysis'!G240,\n'PE Analysis'!T16,\n'PE Analysis'!G45,\n'PE Analysis'!T45,\n'PE Analysis'!G72,\n'PE Analysis'!T72,\n'PE Analysis'!G186,\n'Data Extract Balance Sheet'!O271,\n'Data Extract Balance Sheet'!O301),\nFALSE)","v":48.853703249999995},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H160,'PE Analysis'!H213,'PE Analysis'!H240,\n'PE Analysis'!U16,\n'PE Analysis'!H45,\n'PE Analysis'!U45,\n'PE Analysis'!H72,\n'PE Analysis'!U72,\n'PE Analysis'!H186,\n'Data Extract Balance Sheet'!P271,\n'Data Extract Balance Sheet'!P301),\nFALSE)","v":28.29},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I160,'PE Analysis'!I213,'PE Analysis'!I240,\n'PE Analysis'!V16,\n'PE Analysis'!I45,\n'PE Analysis'!V45,\n'PE Analysis'!I72,\n'PE Analysis'!V72,\n'PE Analysis'!I186,\n'Data Extract Balance Sheet'!Q271,\n'Data Extract Balance Sheet'!Q301),\nFALSE)","v":28.29},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J160,'PE Analysis'!J213,'PE Analysis'!J240,\n'PE Analysis'!W16,\n'PE Analysis'!J45,\n'PE Analysis'!W45,\n'PE Analysis'!J72,\n'PE Analysis'!W72,\n'PE Analysis'!J186,\n'Data Extract Balance Sheet'!R271,\n'Data Extract Balance Sheet'!R301),\nFALSE)","v":28.29},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K160,'PE Analysis'!K213,'PE Analysis'!K240,\n'PE Analysis'!X16,\n'PE Analysis'!K45,\n'PE Analysis'!X45,\n'PE Analysis'!K72,\n'PE Analysis'!X72,\n'PE Analysis'!K186,\n'Data Extract Balance Sheet'!S271,\n'Data Extract Balance Sheet'!S301),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L160,'PE Analysis'!L213,'PE Analysis'!L240,\n'PE Analysis'!Y16,\n'PE Analysis'!L45,\n'PE Analysis'!Y45,\n'PE Analysis'!L72,\n'PE Analysis'!Y72,\n'PE Analysis'!L186,\n'Data Extract Balance Sheet'!T271,\n'Data Extract Balance Sheet'!T301),\nFALSE)","v":28.29},true,11,null,6,13,"Constellation Brands",null,11.021015480418942,3.0736970491188602,14.193463417107585,18.243807785181236,18.085648787267836,18.264337221247565,19.666422618549511,22.49,0,22.49]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C161,'PE Analysis'!C214,'PE Analysis'!C241,\n'PE Analysis'!P17,\n'PE Analysis'!C46,\n'PE Analysis'!P46,\n'PE Analysis'!C73,\n'PE Analysis'!P73,\n'PE Analysis'!C187,\n'Data Extract Balance Sheet'!K272,\n'Data Extract Balance Sheet'!K302),\nFALSE)","v":20.271617318548387},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D161,'PE Analysis'!D214,'PE Analysis'!D241,\n'PE Analysis'!Q17,\n'PE Analysis'!D46,\n'PE Analysis'!Q46,\n'PE Analysis'!D73,\n'PE Analysis'!Q73,\n'PE Analysis'!D187,\n'Data Extract Balance Sheet'!L272,\n'Data Extract Balance Sheet'!L302),\nFALSE)","v":30.39584425},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E161,'PE Analysis'!E214,'PE Analysis'!E241,\n'PE Analysis'!R17,\n'PE Analysis'!E46,\n'PE Analysis'!R46,\n'PE Analysis'!E73,\n'PE Analysis'!R73,\n'PE Analysis'!E187,\n'Data Extract Balance Sheet'!M272,\n'Data Extract Balance Sheet'!M302),\nFALSE)","v":20.265549488224639},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F161,'PE Analysis'!F214,'PE Analysis'!F241,\n'PE Analysis'!S17,\n'PE Analysis'!F46,\n'PE Analysis'!S46,\n'PE Analysis'!F73,\n'PE Analysis'!S73,\n'PE Analysis'!F187,\n'Data Extract Balance Sheet'!N272,\n'Data Extract Balance Sheet'!N302),\nFALSE)","v":28.432002732456137},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G161,'PE Analysis'!G214,'PE Analysis'!G241,\n'PE Analysis'!T17,\n'PE Analysis'!G46,\n'PE Analysis'!T46,\n'PE Analysis'!G73,\n'PE Analysis'!T73,\n'PE Analysis'!G187,\n'Data Extract Balance Sheet'!O272,\n'Data Extract Balance Sheet'!O302),\nFALSE)","v":38.249836586134457},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H161,'PE Analysis'!H214,'PE Analysis'!H241,\n'PE Analysis'!U17,\n'PE Analysis'!H46,\n'PE Analysis'!U46,\n'PE Analysis'!H73,\n'PE Analysis'!U73,\n'PE Analysis'!H187,\n'Data Extract Balance Sheet'!P272,\n'Data Extract Balance Sheet'!P302),\nFALSE)","v":31.942030131431764},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I161,'PE Analysis'!I214,'PE Analysis'!I241,\n'PE Analysis'!V17,\n'PE Analysis'!I46,\n'PE Analysis'!V46,\n'PE Analysis'!I73,\n'PE Analysis'!V73,\n'PE Analysis'!I187,\n'Data Extract Balance Sheet'!Q272,\n'Data Extract Balance Sheet'!Q302),\nFALSE)","v":27.99650532706093},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J161,'PE Analysis'!J214,'PE Analysis'!J241,\n'PE Analysis'!W17,\n'PE Analysis'!J46,\n'PE Analysis'!W46,\n'PE Analysis'!J73,\n'PE Analysis'!W73,\n'PE Analysis'!J187,\n'Data Extract Balance Sheet'!R272,\n'Data Extract Balance Sheet'!R302),\nFALSE)","v":34.15},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K161,'PE Analysis'!K214,'PE Analysis'!K241,\n'PE Analysis'!X17,\n'PE Analysis'!K46,\n'PE Analysis'!X46,\n'PE Analysis'!K73,\n'PE Analysis'!X73,\n'PE Analysis'!K187,\n'Data Extract Balance Sheet'!S272,\n'Data Extract Balance Sheet'!S302),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L161,'PE Analysis'!L214,'PE Analysis'!L241,\n'PE Analysis'!Y17,\n'PE Analysis'!L46,\n'PE Analysis'!Y46,\n'PE Analysis'!L73,\n'PE Analysis'!Y73,\n'PE Analysis'!L187,\n'Data Extract Balance Sheet'!T272,\n'Data Extract Balance Sheet'!T302),\nFALSE)","v":34.15},true,12,null,7,14,"Craft Brew Alliance",null,74.383333333333326,45.45703125,86.545485937500004,-687.8958312499999,56.57,82.799999777777785,46.521991122685186,56.57,0,56.57]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C162,'PE Analysis'!C215,'PE Analysis'!C242,\n'PE Analysis'!P18,\n'PE Analysis'!C47,\n'PE Analysis'!P47,\n'PE Analysis'!C74,\n'PE Analysis'!P74,\n'PE Analysis'!C188,\n'Data Extract Balance Sheet'!K273,\n'Data Extract Balance Sheet'!K303),\nFALSE)","v":-4.9277777777777775E-2},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D162,'PE Analysis'!D215,'PE Analysis'!D242,\n'PE Analysis'!Q18,\n'PE Analysis'!D47,\n'PE Analysis'!Q47,\n'PE Analysis'!D74,\n'PE Analysis'!Q74,\n'PE Analysis'!D188,\n'Data Extract Balance Sheet'!L273,\n'Data Extract Balance Sheet'!L303),\nFALSE)","v":-3.5572916666666669E-2},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E162,'PE Analysis'!E215,'PE Analysis'!E242,\n'PE Analysis'!R18,\n'PE Analysis'!E47,\n'PE Analysis'!R47,\n'PE Analysis'!E74,\n'PE Analysis'!R74,\n'PE Analysis'!E188,\n'Data Extract Balance Sheet'!M273,\n'Data Extract Balance Sheet'!M303),\nFALSE)","v":-0.23925000000000005},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F162,'PE Analysis'!F215,'PE Analysis'!F242,\n'PE Analysis'!S18,\n'PE Analysis'!F47,\n'PE Analysis'!S47,\n'PE Analysis'!F74,\n'PE Analysis'!S74,\n'PE Analysis'!F188,\n'Data Extract Balance Sheet'!N273,\n'Data Extract Balance Sheet'!N303),\nFALSE)","v":-0.5767916666666667},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G162,'PE Analysis'!G215,'PE Analysis'!G242,\n'PE Analysis'!T18,\n'PE Analysis'!G47,\n'PE Analysis'!T47,\n'PE Analysis'!G74,\n'PE Analysis'!T74,\n'PE Analysis'!G188,\n'Data Extract Balance Sheet'!O273,\n'Data Extract Balance Sheet'!O303),\nFALSE)","v":-1.39825},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H162,'PE Analysis'!H215,'PE Analysis'!H242,\n'PE Analysis'!U18,\n'PE Analysis'!H47,\n'PE Analysis'!U47,\n'PE Analysis'!H74,\n'PE Analysis'!U74,\n'PE Analysis'!H188,\n'Data Extract Balance Sheet'!P273,\n'Data Extract Balance Sheet'!P303),\nFALSE)","v":57},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I162,'PE Analysis'!I215,'PE Analysis'!I242,\n'PE Analysis'!V18,\n'PE Analysis'!I47,\n'PE Analysis'!V47,\n'PE Analysis'!I74,\n'PE Analysis'!V74,\n'PE Analysis'!I188,\n'Data Extract Balance Sheet'!Q273,\n'Data Extract Balance Sheet'!Q303),\nFALSE)","v":68.77291666666666},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J162,'PE Analysis'!J215,'PE Analysis'!J242,\n'PE Analysis'!W18,\n'PE Analysis'!J47,\n'PE Analysis'!W47,\n'PE Analysis'!J74,\n'PE Analysis'!W74,\n'PE Analysis'!J188,\n'Data Extract Balance Sheet'!R273,\n'Data Extract Balance Sheet'!R303),\nFALSE)","v":57},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K162,'PE Analysis'!K215,'PE Analysis'!K242,\n'PE Analysis'!X18,\n'PE Analysis'!K47,\n'PE Analysis'!X47,\n'PE Analysis'!K74,\n'PE Analysis'!X74,\n'PE Analysis'!K188,\n'Data Extract Balance Sheet'!S273,\n'Data Extract Balance Sheet'!S303),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L162,'PE Analysis'!L215,'PE Analysis'!L242,\n'PE Analysis'!Y18,\n'PE Analysis'!L47,\n'PE Analysis'!Y47,\n'PE Analysis'!L74,\n'PE Analysis'!Y74,\n'PE Analysis'!L188,\n'Data Extract Balance Sheet'!T273,\n'Data Extract Balance Sheet'!T303),\nFALSE)","v":57},true,13,null,8,15,"Willamett Valley",null,12.607833333333334,12.012068965517242,11.209469696969697,15.779391891891892,15.590988372093024,false,false,false,0,false]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C163,'PE Analysis'!C216,'PE Analysis'!C243,\n'PE Analysis'!P19,\n'PE Analysis'!C48,\n'PE Analysis'!P48,\n'PE Analysis'!C75,\n'PE Analysis'!P75,\n'PE Analysis'!C189,\n'Data Extract Balance Sheet'!K274,\n'Data Extract Balance Sheet'!K304),\nFALSE)","v":15.079782258522727},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D163,'PE Analysis'!D216,'PE Analysis'!D243,\n'PE Analysis'!Q19,\n'PE Analysis'!D48,\n'PE Analysis'!Q48,\n'PE Analysis'!D75,\n'PE Analysis'!Q75,\n'PE Analysis'!D189,\n'Data Extract Balance Sheet'!L274,\n'Data Extract Balance Sheet'!L304),\nFALSE)","v":21.461182489092497},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E163,'PE Analysis'!E216,'PE Analysis'!E243,\n'PE Analysis'!R19,\n'PE Analysis'!E48,\n'PE Analysis'!R48,\n'PE Analysis'!E75,\n'PE Analysis'!R75,\n'PE Analysis'!E189,\n'Data Extract Balance Sheet'!M274,\n'Data Extract Balance Sheet'!M304),\nFALSE)","v":28.047703826109387},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F163,'PE Analysis'!F216,'PE Analysis'!F243,\n'PE Analysis'!S19,\n'PE Analysis'!F48,\n'PE Analysis'!S48,\n'PE Analysis'!F75,\n'PE Analysis'!S75,\n'PE Analysis'!F189,\n'Data Extract Balance Sheet'!N274,\n'Data Extract Balance Sheet'!N304),\nFALSE)","v":18.71112904659498},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G163,'PE Analysis'!G216,'PE Analysis'!G243,\n'PE Analysis'!T19,\n'PE Analysis'!G48,\n'PE Analysis'!T48,\n'PE Analysis'!G75,\n'PE Analysis'!T75,\n'PE Analysis'!G189,\n'Data Extract Balance Sheet'!O274,\n'Data Extract Balance Sheet'!O304),\nFALSE)","v":19.965825426984125},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H163,'PE Analysis'!H216,'PE Analysis'!H243,\n'PE Analysis'!U19,\n'PE Analysis'!H48,\n'PE Analysis'!U48,\n'PE Analysis'!H75,\n'PE Analysis'!U75,\n'PE Analysis'!H189,\n'Data Extract Balance Sheet'!P274,\n'Data Extract Balance Sheet'!P304),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I163,'PE Analysis'!I216,'PE Analysis'!I243,\n'PE Analysis'!V19,\n'PE Analysis'!I48,\n'PE Analysis'!V48,\n'PE Analysis'!I75,\n'PE Analysis'!V75,\n'PE Analysis'!I189,\n'Data Extract Balance Sheet'!Q274,\n'Data Extract Balance Sheet'!Q304),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J163,'PE Analysis'!J216,'PE Analysis'!J243,\n'PE Analysis'!W19,\n'PE Analysis'!J48,\n'PE Analysis'!W48,\n'PE Analysis'!J75,\n'PE Analysis'!W75,\n'PE Analysis'!J189,\n'Data Extract Balance Sheet'!R274,\n'Data Extract Balance Sheet'!R304),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K163,'PE Analysis'!K216,'PE Analysis'!K243,\n'PE Analysis'!X19,\n'PE Analysis'!K48,\n'PE Analysis'!X48,\n'PE Analysis'!K75,\n'PE Analysis'!X75,\n'PE Analysis'!K189,\n'Data Extract Balance Sheet'!S274,\n'Data Extract Balance Sheet'!S304),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L163,'PE Analysis'!L216,'PE Analysis'!L243,\n'PE Analysis'!Y19,\n'PE Analysis'!L48,\n'PE Analysis'!Y48,\n'PE Analysis'!L75,\n'PE Analysis'!Y75,\n'PE Analysis'!L189,\n'Data Extract Balance Sheet'!T274,\n'Data Extract Balance Sheet'!T304),\nFALSE)","v":false},true,14,null,9,16,"Heineken",null,7.3597455418313578,18.195182788326303,20.029594448669197,16.236603564393942,26.886666654320983,20.086692398794142,19.671316067769897,19.93,0,19.93]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C164,'PE Analysis'!C217,'PE Analysis'!C244,\n'PE Analysis'!P20,\n'PE Analysis'!C49,\n'PE Analysis'!P49,\n'PE Analysis'!C76,\n'PE Analysis'!P76,\n'PE Analysis'!C190,\n'Data Extract Balance Sheet'!K275,\n'Data Extract Balance Sheet'!K305),\nFALSE)","v":9.1270833333333314},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D164,'PE Analysis'!D217,'PE Analysis'!D244,\n'PE Analysis'!Q20,\n'PE Analysis'!D49,\n'PE Analysis'!Q49,\n'PE Analysis'!D76,\n'PE Analysis'!Q76,\n'PE Analysis'!D190,\n'Data Extract Balance Sheet'!L275,\n'Data Extract Balance Sheet'!L305),\nFALSE)","v":11.549305555555556},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E164,'PE Analysis'!E217,'PE Analysis'!E244,\n'PE Analysis'!R20,\n'PE Analysis'!E49,\n'PE Analysis'!R49,\n'PE Analysis'!E76,\n'PE Analysis'!R76,\n'PE Analysis'!E190,\n'Data Extract Balance Sheet'!M275,\n'Data Extract Balance Sheet'!M305),\nFALSE)","v":13.872916666666665},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F164,'PE Analysis'!F217,'PE Analysis'!F244,\n'PE Analysis'!S20,\n'PE Analysis'!F49,\n'PE Analysis'!S49,\n'PE Analysis'!F76,\n'PE Analysis'!S76,\n'PE Analysis'!F190,\n'Data Extract Balance Sheet'!N275,\n'Data Extract Balance Sheet'!N305),\nFALSE)","v":21.431944444444447},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G164,'PE Analysis'!G217,'PE Analysis'!G244,\n'PE Analysis'!T20,\n'PE Analysis'!G49,\n'PE Analysis'!T49,\n'PE Analysis'!G76,\n'PE Analysis'!T76,\n'PE Analysis'!G190,\n'Data Extract Balance Sheet'!O275,\n'Data Extract Balance Sheet'!O305),\nFALSE)","v":12.046527777777779},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H164,'PE Analysis'!H217,'PE Analysis'!H244,\n'PE Analysis'!U20,\n'PE Analysis'!H49,\n'PE Analysis'!U49,\n'PE Analysis'!H76,\n'PE Analysis'!U76,\n'PE Analysis'!H190,\n'Data Extract Balance Sheet'!P275,\n'Data Extract Balance Sheet'!P305),\nFALSE)","v":17.087083333333332},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I164,'PE Analysis'!I217,'PE Analysis'!I244,\n'PE Analysis'!V20,\n'PE Analysis'!I49,\n'PE Analysis'!V49,\n'PE Analysis'!I76,\n'PE Analysis'!V76,\n'PE Analysis'!I190,\n'Data Extract Balance Sheet'!Q275,\n'Data Extract Balance Sheet'!Q305),\nFALSE)","v":18.364166666666666},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J164,'PE Analysis'!J217,'PE Analysis'!J244,\n'PE Analysis'!W20,\n'PE Analysis'!J49,\n'PE Analysis'!W49,\n'PE Analysis'!J76,\n'PE Analysis'!W76,\n'PE Analysis'!J190,\n'Data Extract Balance Sheet'!R275,\n'Data Extract Balance Sheet'!R305),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K164,'PE Analysis'!K217,'PE Analysis'!K244,\n'PE Analysis'!X20,\n'PE Analysis'!K49,\n'PE Analysis'!X49,\n'PE Analysis'!K76,\n'PE Analysis'!X76,\n'PE Analysis'!K190,\n'Data Extract Balance Sheet'!S275,\n'Data Extract Balance Sheet'!S305),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L164,'PE Analysis'!L217,'PE Analysis'!L244,\n'PE Analysis'!Y20,\n'PE Analysis'!L49,\n'PE Analysis'!Y49,\n'PE Analysis'!L76,\n'PE Analysis'!Y76,\n'PE Analysis'!L190,\n'Data Extract Balance Sheet'!T275,\n'Data Extract Balance Sheet'!T305),\nFALSE)","v":false},true,15,null,10,17,"Cott",null,15.642083333333332,40.10043859649123,71.888541666666654,-183.24479166666666,-12.156172839506173,59.96,42.528661616161614,59.96,0,59.96]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C165,'PE Analysis'!C218,'PE Analysis'!C245,\n'PE Analysis'!P21,\n'PE Analysis'!C50,\n'PE Analysis'!P50,\n'PE Analysis'!C77,\n'PE Analysis'!P77,\n'PE Analysis'!C191,\n'Data Extract Balance Sheet'!K276,\n'Data Extract Balance Sheet'!K306),\nFALSE)","v":12.741425631038645},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D165,'PE Analysis'!D218,'PE Analysis'!D245,\n'PE Analysis'!Q21,\n'PE Analysis'!D50,\n'PE Analysis'!Q50,\n'PE Analysis'!D77,\n'PE Analysis'!Q77,\n'PE Analysis'!D191,\n'Data Extract Balance Sheet'!L276,\n'Data Extract Balance Sheet'!L306),\nFALSE)","v":14.30670064814815},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E165,'PE Analysis'!E218,'PE Analysis'!E245,\n'PE Analysis'!R21,\n'PE Analysis'!E50,\n'PE Analysis'!R50,\n'PE Analysis'!E77,\n'PE Analysis'!R77,\n'PE Analysis'!E191,\n'Data Extract Balance Sheet'!M276,\n'Data Extract Balance Sheet'!M306),\nFALSE)","v":16.340113905279505},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F165,'PE Analysis'!F218,'PE Analysis'!F245,\n'PE Analysis'!S21,\n'PE Analysis'!F50,\n'PE Analysis'!S50,\n'PE Analysis'!F77,\n'PE Analysis'!S77,\n'PE Analysis'!F191,\n'Data Extract Balance Sheet'!N276,\n'Data Extract Balance Sheet'!N306),\nFALSE)","v":12.619386044061303},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G165,'PE Analysis'!G218,'PE Analysis'!G245,\n'PE Analysis'!T21,\n'PE Analysis'!G50,\n'PE Analysis'!T50,\n'PE Analysis'!G77,\n'PE Analysis'!T77,\n'PE Analysis'!G191,\n'Data Extract Balance Sheet'!O276,\n'Data Extract Balance Sheet'!O306),\nFALSE)","v":22.725110472709549},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H165,'PE Analysis'!H218,'PE Analysis'!H245,\n'PE Analysis'!U21,\n'PE Analysis'!H50,\n'PE Analysis'!U50,\n'PE Analysis'!H77,\n'PE Analysis'!U77,\n'PE Analysis'!H191,\n'Data Extract Balance Sheet'!P276,\n'Data Extract Balance Sheet'!P306),\nFALSE)","v":29.19},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I165,'PE Analysis'!I218,'PE Analysis'!I245,\n'PE Analysis'!V21,\n'PE Analysis'!I50,\n'PE Analysis'!V50,\n'PE Analysis'!I77,\n'PE Analysis'!V77,\n'PE Analysis'!I191,\n'Data Extract Balance Sheet'!Q276,\n'Data Extract Balance Sheet'!Q306),\nFALSE)","v":29.19},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J165,'PE Analysis'!J218,'PE Analysis'!J245,\n'PE Analysis'!W21,\n'PE Analysis'!J50,\n'PE Analysis'!W50,\n'PE Analysis'!J77,\n'PE Analysis'!W77,\n'PE Analysis'!J191,\n'Data Extract Balance Sheet'!R276,\n'Data Extract Balance Sheet'!R306),\nFALSE)","v":29.19},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K165,'PE Analysis'!K218,'PE Analysis'!K245,\n'PE Analysis'!X21,\n'PE Analysis'!K50,\n'PE Analysis'!X50,\n'PE Analysis'!K77,\n'PE Analysis'!X77,\n'PE Analysis'!K191,\n'Data Extract Balance Sheet'!S276,\n'Data Extract Balance Sheet'!S306),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L165,'PE Analysis'!L218,'PE Analysis'!L245,\n'PE Analysis'!Y21,\n'PE Analysis'!L50,\n'PE Analysis'!Y50,\n'PE Analysis'!L77,\n'PE Analysis'!Y77,\n'PE Analysis'!L191,\n'Data Extract Balance Sheet'!T276,\n'Data Extract Balance Sheet'!T306),\nFALSE)","v":29.19},true,16,null,11,19,"Tsingtao Brewery Company Limited",null,26.161588695312496,23.980072334692021,30.079842344594592,36.981436933760683,48.853703249999995,28.29,28.29,28.29,0,28.29]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C166,'PE Analysis'!C219,'PE Analysis'!C246,\n'PE Analysis'!P22,\n'PE Analysis'!C51,\n'PE Analysis'!P51,\n'PE Analysis'!C78,\n'PE Analysis'!P78,\n'PE Analysis'!C192,\n'Data Extract Balance Sheet'!K277,\n'Data Extract Balance Sheet'!K307),\nFALSE)","v":50.077283928571426},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D166,'PE Analysis'!D219,'PE Analysis'!D246,\n'PE Analysis'!Q22,\n'PE Analysis'!D51,\n'PE Analysis'!Q51,\n'PE Analysis'!D78,\n'PE Analysis'!Q78,\n'PE Analysis'!D192,\n'Data Extract Balance Sheet'!L277,\n'Data Extract Balance Sheet'!L307),\nFALSE)","v":-29.231604444444447},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E166,'PE Analysis'!E219,'PE Analysis'!E246,\n'PE Analysis'!R22,\n'PE Analysis'!E51,\n'PE Analysis'!R51,\n'PE Analysis'!E78,\n'PE Analysis'!R78,\n'PE Analysis'!E192,\n'Data Extract Balance Sheet'!M277,\n'Data Extract Balance Sheet'!M307),\nFALSE)","v":42.670708333333337},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F166,'PE Analysis'!F219,'PE Analysis'!F246,\n'PE Analysis'!S22,\n'PE Analysis'!F51,\n'PE Analysis'!S51,\n'PE Analysis'!F78,\n'PE Analysis'!S78,\n'PE Analysis'!F192,\n'Data Extract Balance Sheet'!N277,\n'Data Extract Balance Sheet'!N307),\nFALSE)","v":18.413566145833336},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G166,'PE Analysis'!G219,'PE Analysis'!G246,\n'PE Analysis'!T22,\n'PE Analysis'!G51,\n'PE Analysis'!T51,\n'PE Analysis'!G78,\n'PE Analysis'!T78,\n'PE Analysis'!G192,\n'Data Extract Balance Sheet'!O277,\n'Data Extract Balance Sheet'!O307),\nFALSE)","v":16.340247800925926},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H166,'PE Analysis'!H219,'PE Analysis'!H246,\n'PE Analysis'!U22,\n'PE Analysis'!H51,\n'PE Analysis'!U51,\n'PE Analysis'!H78,\n'PE Analysis'!U78,\n'PE Analysis'!H192,\n'Data Extract Balance Sheet'!P277,\n'Data Extract Balance Sheet'!P307),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I166,'PE Analysis'!I219,'PE Analysis'!I246,\n'PE Analysis'!V22,\n'PE Analysis'!I51,\n'PE Analysis'!V51,\n'PE Analysis'!I78,\n'PE Analysis'!V78,\n'PE Analysis'!I192,\n'Data Extract Balance Sheet'!Q277,\n'Data Extract Balance Sheet'!Q307),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J166,'PE Analysis'!J219,'PE Analysis'!J246,\n'PE Analysis'!W22,\n'PE Analysis'!J51,\n'PE Analysis'!W51,\n'PE Analysis'!J78,\n'PE Analysis'!W78,\n'PE Analysis'!J192,\n'Data Extract Balance Sheet'!R277,\n'Data Extract Balance Sheet'!R307),\nFALSE)","v":false},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K166,'PE Analysis'!K219,'PE Analysis'!K246,\n'PE Analysis'!X22,\n'PE Analysis'!K51,\n'PE Analysis'!X51,\n'PE Analysis'!K78,\n'PE Analysis'!X78,\n'PE Analysis'!K192,\n'Data Extract Balance Sheet'!S277,\n'Data Extract Balance Sheet'!S307),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L166,'PE Analysis'!L219,'PE Analysis'!L246,\n'PE Analysis'!Y22,\n'PE Analysis'!L51,\n'PE Analysis'!Y51,\n'PE Analysis'!L78,\n'PE Analysis'!Y78,\n'PE Analysis'!L192,\n'Data Extract Balance Sheet'!T277,\n'Data Extract Balance Sheet'!T307),\nFALSE)","v":false},true,17,null,12,20,"Monster Beverage",null,20.271617318548387,30.39584425,20.265549488224639,28.432002732456137,38.249836586134457,31.942030131431764,27.99650532706093,34.15,0,34.15]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C167,'PE Analysis'!C220,'PE Analysis'!C247,\n'PE Analysis'!P23,\n'PE Analysis'!C52,\n'PE Analysis'!P52,\n'PE Analysis'!C79,\n'PE Analysis'!P79,\n'PE Analysis'!C193,\n'Data Extract Balance Sheet'!K278,\n'Data Extract Balance Sheet'!K308),\nFALSE)","v":16.633567283163263},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D167,'PE Analysis'!D220,'PE Analysis'!D247,\n'PE Analysis'!Q23,\n'PE Analysis'!D52,\n'PE Analysis'!Q52,\n'PE Analysis'!D79,\n'PE Analysis'!Q79,\n'PE Analysis'!D193,\n'Data Extract Balance Sheet'!L278,\n'Data Extract Balance Sheet'!L308),\nFALSE)","v":15.822492340856478},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E167,'PE Analysis'!E220,'PE Analysis'!E247,\n'PE Analysis'!R23,\n'PE Analysis'!E52,\n'PE Analysis'!R52,\n'PE Analysis'!E79,\n'PE Analysis'!R79,\n'PE Analysis'!E193,\n'Data Extract Balance Sheet'!M278,\n'Data Extract Balance Sheet'!M308),\nFALSE)","v":18.856215751366118},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F167,'PE Analysis'!F220,'PE Analysis'!F247,\n'PE Analysis'!S23,\n'PE Analysis'!F52,\n'PE Analysis'!S52,\n'PE Analysis'!F79,\n'PE Analysis'!S79,\n'PE Analysis'!F193,\n'Data Extract Balance Sheet'!N278,\n'Data Extract Balance Sheet'!N308),\nFALSE)","v":24.206698432107174},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G167,'PE Analysis'!G220,'PE Analysis'!G247,\n'PE Analysis'!T23,\n'PE Analysis'!G52,\n'PE Analysis'!T52,\n'PE Analysis'!G79,\n'PE Analysis'!T79,\n'PE Analysis'!G193,\n'Data Extract Balance Sheet'!O278,\n'Data Extract Balance Sheet'!O308),\nFALSE)","v":22.216618891437307},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H167,'PE Analysis'!H220,'PE Analysis'!H247,\n'PE Analysis'!U23,\n'PE Analysis'!H52,\n'PE Analysis'!U52,\n'PE Analysis'!H79,\n'PE Analysis'!U79,\n'PE Analysis'!H193,\n'Data Extract Balance Sheet'!P278,\n'Data Extract Balance Sheet'!P308),\nFALSE)","v":19.847589339878674},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I167,'PE Analysis'!I220,'PE Analysis'!I247,\n'PE Analysis'!V23,\n'PE Analysis'!I52,\n'PE Analysis'!V52,\n'PE Analysis'!I79,\n'PE Analysis'!V79,\n'PE Analysis'!I193,\n'Data Extract Balance Sheet'!Q278,\n'Data Extract Balance Sheet'!Q308),\nFALSE)","v":19.959994135802472},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J167,'PE Analysis'!J220,'PE Analysis'!J247,\n'PE Analysis'!W23,\n'PE Analysis'!J52,\n'PE Analysis'!W52,\n'PE Analysis'!J79,\n'PE Analysis'!W79,\n'PE Analysis'!J193,\n'Data Extract Balance Sheet'!R278,\n'Data Extract Balance Sheet'!R308),\nFALSE)","v":20.12},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K167,'PE Analysis'!K220,'PE Analysis'!K247,\n'PE Analysis'!X23,\n'PE Analysis'!K52,\n'PE Analysis'!X52,\n'PE Analysis'!K79,\n'PE Analysis'!X79,\n'PE Analysis'!K193,\n'Data Extract Balance Sheet'!S278,\n'Data Extract Balance Sheet'!S308),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L167,'PE Analysis'!L220,'PE Analysis'!L247,\n'PE Analysis'!Y23,\n'PE Analysis'!L52,\n'PE Analysis'!Y52,\n'PE Analysis'!L79,\n'PE Analysis'!Y79,\n'PE Analysis'!L193,\n'Data Extract Balance Sheet'!T278,\n'Data Extract Balance Sheet'!T308),\nFALSE)","v":20.12},true,18,null,13,21,"Castle Brands Inc (USD)",null,-4.9277777777777775E-2,-3.5572916666666669E-2,-0.23925000000000005,-0.5767916666666667,-1.39825,57,68.77291666666666,57,0,57]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C168,'PE Analysis'!C221,'PE Analysis'!C248,\n'PE Analysis'!P24,\n'PE Analysis'!C53,\n'PE Analysis'!P53,\n'PE Analysis'!C80,\n'PE Analysis'!P80,\n'PE Analysis'!C194,\n'Data Extract Balance Sheet'!K279,\n'Data Extract Balance Sheet'!K309),\nFALSE)","v":21.24},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D168,'PE Analysis'!D221,'PE Analysis'!D248,\n'PE Analysis'!Q24,\n'PE Analysis'!D53,\n'PE Analysis'!Q53,\n'PE Analysis'!D80,\n'PE Analysis'!Q80,\n'PE Analysis'!D194,\n'Data Extract Balance Sheet'!L279,\n'Data Extract Balance Sheet'!L309),\nFALSE)","v":21.724888090044747},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E168,'PE Analysis'!E221,'PE Analysis'!E248,\n'PE Analysis'!R24,\n'PE Analysis'!E53,\n'PE Analysis'!R53,\n'PE Analysis'!E80,\n'PE Analysis'!R80,\n'PE Analysis'!E194,\n'Data Extract Balance Sheet'!M279,\n'Data Extract Balance Sheet'!M309),\nFALSE)","v":18.89483189292779},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F168,'PE Analysis'!F221,'PE Analysis'!F248,\n'PE Analysis'!S24,\n'PE Analysis'!F53,\n'PE Analysis'!S53,\n'PE Analysis'!F80,\n'PE Analysis'!S80,\n'PE Analysis'!F194,\n'Data Extract Balance Sheet'!N279,\n'Data Extract Balance Sheet'!N309),\nFALSE)","v":12.48903611089135},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G168,'PE Analysis'!G221,'PE Analysis'!G248,\n'PE Analysis'!T24,\n'PE Analysis'!G53,\n'PE Analysis'!T53,\n'PE Analysis'!G80,\n'PE Analysis'!T80,\n'PE Analysis'!G194,\n'Data Extract Balance Sheet'!O279,\n'Data Extract Balance Sheet'!O309),\nFALSE)","v":27.2379586675995},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H168,'PE Analysis'!H221,'PE Analysis'!H248,\n'PE Analysis'!U24,\n'PE Analysis'!H53,\n'PE Analysis'!U53,\n'PE Analysis'!H80,\n'PE Analysis'!U80,\n'PE Analysis'!H194,\n'Data Extract Balance Sheet'!P279,\n'Data Extract Balance Sheet'!P309),\nFALSE)","v":20.592217094341702},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I168,'PE Analysis'!I221,'PE Analysis'!I248,\n'PE Analysis'!V24,\n'PE Analysis'!I53,\n'PE Analysis'!V53,\n'PE Analysis'!I80,\n'PE Analysis'!V80,\n'PE Analysis'!I194,\n'Data Extract Balance Sheet'!Q279,\n'Data Extract Balance Sheet'!Q309),\nFALSE)","v":23.537797297093242},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J168,'PE Analysis'!J221,'PE Analysis'!J248,\n'PE Analysis'!W24,\n'PE Analysis'!J53,\n'PE Analysis'!W53,\n'PE Analysis'!J80,\n'PE Analysis'!W80,\n'PE Analysis'!J194,\n'Data Extract Balance Sheet'!R279,\n'Data Extract Balance Sheet'!R309),\nFALSE)","v":21.24},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K168,'PE Analysis'!K221,'PE Analysis'!K248,\n'PE Analysis'!X24,\n'PE Analysis'!K53,\n'PE Analysis'!X53,\n'PE Analysis'!K80,\n'PE Analysis'!X80,\n'PE Analysis'!K194,\n'Data Extract Balance Sheet'!S279,\n'Data Extract Balance Sheet'!S309),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L168,'PE Analysis'!L221,'PE Analysis'!L248,\n'PE Analysis'!Y24,\n'PE Analysis'!L53,\n'PE Analysis'!Y53,\n'PE Analysis'!L80,\n'PE Analysis'!Y80,\n'PE Analysis'!L194,\n'Data Extract Balance Sheet'!T279,\n'Data Extract Balance Sheet'!T309),\nFALSE)","v":21.24},true,19,null,14,22,"Pernod Ricard SA (USD,EUR)",null,15.079782258522727,21.461182489092497,28.047703826109387,18.71112904659498,19.965825426984125,false,false,false,0,false]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C169,'PE Analysis'!C222,'PE Analysis'!C249,\n'PE Analysis'!P25,\n'PE Analysis'!C54,\n'PE Analysis'!P54,\n'PE Analysis'!C81,\n'PE Analysis'!P81,\n'PE Analysis'!C195,\n'Data Extract Balance Sheet'!K280,\n'Data Extract Balance Sheet'!K310),\nFALSE)","v":12.897240982545044},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D169,'PE Analysis'!D222,'PE Analysis'!D249,\n'PE Analysis'!Q25,\n'PE Analysis'!D54,\n'PE Analysis'!Q54,\n'PE Analysis'!D81,\n'PE Analysis'!Q81,\n'PE Analysis'!D195,\n'Data Extract Balance Sheet'!L280,\n'Data Extract Balance Sheet'!L310),\nFALSE)","v":13.8191528715847},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E169,'PE Analysis'!E222,'PE Analysis'!E249,\n'PE Analysis'!R25,\n'PE Analysis'!E54,\n'PE Analysis'!R54,\n'PE Analysis'!E81,\n'PE Analysis'!R81,\n'PE Analysis'!E195,\n'Data Extract Balance Sheet'!M280,\n'Data Extract Balance Sheet'!M310),\nFALSE)","v":13.019838450374531},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F169,'PE Analysis'!F222,'PE Analysis'!F249,\n'PE Analysis'!S25,\n'PE Analysis'!F54,\n'PE Analysis'!S54,\n'PE Analysis'!F81,\n'PE Analysis'!S81,\n'PE Analysis'!F195,\n'Data Extract Balance Sheet'!N280,\n'Data Extract Balance Sheet'!N310),\nFALSE)","v":15.000063067800168},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G169,'PE Analysis'!G222,'PE Analysis'!G249,\n'PE Analysis'!T25,\n'PE Analysis'!G54,\n'PE Analysis'!T54,\n'PE Analysis'!G81,\n'PE Analysis'!T81,\n'PE Analysis'!G195,\n'Data Extract Balance Sheet'!O280,\n'Data Extract Balance Sheet'!O310),\nFALSE)","v":17.706727196218797},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H169,'PE Analysis'!H222,'PE Analysis'!H249,\n'PE Analysis'!U25,\n'PE Analysis'!H54,\n'PE Analysis'!U54,\n'PE Analysis'!H81,\n'PE Analysis'!U81,\n'PE Analysis'!H195,\n'Data Extract Balance Sheet'!P280,\n'Data Extract Balance Sheet'!P310),\nFALSE)","v":20.22834439578714},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I169,'PE Analysis'!I222,'PE Analysis'!I249,\n'PE Analysis'!V25,\n'PE Analysis'!I54,\n'PE Analysis'!V54,\n'PE Analysis'!I81,\n'PE Analysis'!V81,\n'PE Analysis'!I195,\n'Data Extract Balance Sheet'!Q280,\n'Data Extract Balance Sheet'!Q310),\nFALSE)","v":17.742873243243242},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J169,'PE Analysis'!J222,'PE Analysis'!J249,\n'PE Analysis'!W25,\n'PE Analysis'!J54,\n'PE Analysis'!W54,\n'PE Analysis'!J81,\n'PE Analysis'!W81,\n'PE Analysis'!J195,\n'Data Extract Balance Sheet'!R280,\n'Data Extract Balance Sheet'!R310),\nFALSE)","v":22.16},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K169,'PE Analysis'!K222,'PE Analysis'!K249,\n'PE Analysis'!X25,\n'PE Analysis'!K54,\n'PE Analysis'!X54,\n'PE Analysis'!K81,\n'PE Analysis'!X81,\n'PE Analysis'!K195,\n'Data Extract Balance Sheet'!S280,\n'Data Extract Balance Sheet'!S310),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L169,'PE Analysis'!L222,'PE Analysis'!L249,\n'PE Analysis'!Y25,\n'PE Analysis'!L54,\n'PE Analysis'!Y54,\n'PE Analysis'!L81,\n'PE Analysis'!Y81,\n'PE Analysis'!L195,\n'Data Extract Balance Sheet'!T280,\n'Data Extract Balance Sheet'!T310),\nFALSE)","v":22.16},true,20,null,15,23,"Thai Beverage PLC (USD,THB)",null,9.1270833333333314,11.549305555555556,13.872916666666665,21.431944444444447,12.046527777777779,17.087083333333332,18.364166666666666,false,0,false]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C170,'PE Analysis'!C223,'PE Analysis'!C250,\n'PE Analysis'!P26,\n'PE Analysis'!C55,\n'PE Analysis'!P55,\n'PE Analysis'!C82,\n'PE Analysis'!P82,\n'PE Analysis'!C196,\n'Data Extract Balance Sheet'!K281,\n'Data Extract Balance Sheet'!K311),\nFALSE)","v":19.329999999999998},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D170,'PE Analysis'!D223,'PE Analysis'!D250,\n'PE Analysis'!Q26,\n'PE Analysis'!D55,\n'PE Analysis'!Q55,\n'PE Analysis'!D82,\n'PE Analysis'!Q82,\n'PE Analysis'!D196,\n'Data Extract Balance Sheet'!L281,\n'Data Extract Balance Sheet'!L311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E170,'PE Analysis'!E223,'PE Analysis'!E250,\n'PE Analysis'!R26,\n'PE Analysis'!E55,\n'PE Analysis'!R55,\n'PE Analysis'!E82,\n'PE Analysis'!R82,\n'PE Analysis'!E196,\n'Data Extract Balance Sheet'!M281,\n'Data Extract Balance Sheet'!M311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F170,'PE Analysis'!F223,'PE Analysis'!F250,\n'PE Analysis'!S26,\n'PE Analysis'!F55,\n'PE Analysis'!S55,\n'PE Analysis'!F82,\n'PE Analysis'!S82,\n'PE Analysis'!F196,\n'Data Extract Balance Sheet'!N281,\n'Data Extract Balance Sheet'!N311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G170,'PE Analysis'!G223,'PE Analysis'!G250,\n'PE Analysis'!T26,\n'PE Analysis'!G55,\n'PE Analysis'!T55,\n'PE Analysis'!G82,\n'PE Analysis'!T82,\n'PE Analysis'!G196,\n'Data Extract Balance Sheet'!O281,\n'Data Extract Balance Sheet'!O311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H170,'PE Analysis'!H223,'PE Analysis'!H250,\n'PE Analysis'!U26,\n'PE Analysis'!H55,\n'PE Analysis'!U55,\n'PE Analysis'!H82,\n'PE Analysis'!U82,\n'PE Analysis'!H196,\n'Data Extract Balance Sheet'!P281,\n'Data Extract Balance Sheet'!P311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I170,'PE Analysis'!I223,'PE Analysis'!I250,\n'PE Analysis'!V26,\n'PE Analysis'!I55,\n'PE Analysis'!V55,\n'PE Analysis'!I82,\n'PE Analysis'!V82,\n'PE Analysis'!I196,\n'Data Extract Balance Sheet'!Q281,\n'Data Extract Balance Sheet'!Q311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J170,'PE Analysis'!J223,'PE Analysis'!J250,\n'PE Analysis'!W26,\n'PE Analysis'!J55,\n'PE Analysis'!W55,\n'PE Analysis'!J82,\n'PE Analysis'!W82,\n'PE Analysis'!J196,\n'Data Extract Balance Sheet'!R281,\n'Data Extract Balance Sheet'!R311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K170,'PE Analysis'!K223,'PE Analysis'!K250,\n'PE Analysis'!X26,\n'PE Analysis'!K55,\n'PE Analysis'!X55,\n'PE Analysis'!K82,\n'PE Analysis'!X82,\n'PE Analysis'!K196,\n'Data Extract Balance Sheet'!S281,\n'Data Extract Balance Sheet'!S311),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L170,'PE Analysis'!L223,'PE Analysis'!L250,\n'PE Analysis'!Y26,\n'PE Analysis'!L55,\n'PE Analysis'!Y55,\n'PE Analysis'!L82,\n'PE Analysis'!Y82,\n'PE Analysis'!L196,\n'Data Extract Balance Sheet'!T281,\n'Data Extract Balance Sheet'!T311),\nFALSE)","v":false},false,20,null,16,24,"Brown-Forman Corp (USD)",null,12.741425631038645,14.30670064814815,16.340113905279505,12.619386044061303,22.725110472709549,29.19,29.19,29.19,0,29.19]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!C171,'PE Analysis'!C224,'PE Analysis'!C251,\n'PE Analysis'!P27,\n'PE Analysis'!C56,\n'PE Analysis'!P56,\n'PE Analysis'!C83,\n'PE Analysis'!P83,\n'PE Analysis'!C197,\n'Data Extract Balance Sheet'!K282,\n'Data Extract Balance Sheet'!K312),\nFALSE)","v":19.329999999999998},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!D171,'PE Analysis'!D224,'PE Analysis'!D251,\n'PE Analysis'!Q27,\n'PE Analysis'!D56,\n'PE Analysis'!Q56,\n'PE Analysis'!D83,\n'PE Analysis'!Q83,\n'PE Analysis'!D197,\n'Data Extract Balance Sheet'!L282,\n'Data Extract Balance Sheet'!L312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!E171,'PE Analysis'!E224,'PE Analysis'!E251,\n'PE Analysis'!R27,\n'PE Analysis'!E56,\n'PE Analysis'!R56,\n'PE Analysis'!E83,\n'PE Analysis'!R83,\n'PE Analysis'!E197,\n'Data Extract Balance Sheet'!M282,\n'Data Extract Balance Sheet'!M312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!F171,'PE Analysis'!F224,'PE Analysis'!F251,\n'PE Analysis'!S27,\n'PE Analysis'!F56,\n'PE Analysis'!S56,\n'PE Analysis'!F83,\n'PE Analysis'!S83,\n'PE Analysis'!F197,\n'Data Extract Balance Sheet'!N282,\n'Data Extract Balance Sheet'!N312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!G171,'PE Analysis'!G224,'PE Analysis'!G251,\n'PE Analysis'!T27,\n'PE Analysis'!G56,\n'PE Analysis'!T56,\n'PE Analysis'!G83,\n'PE Analysis'!T83,\n'PE Analysis'!G197,\n'Data Extract Balance Sheet'!O282,\n'Data Extract Balance Sheet'!O312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!H171,'PE Analysis'!H224,'PE Analysis'!H251,\n'PE Analysis'!U27,\n'PE Analysis'!H56,\n'PE Analysis'!U56,\n'PE Analysis'!H83,\n'PE Analysis'!U83,\n'PE Analysis'!H197,\n'Data Extract Balance Sheet'!P282,\n'Data Extract Balance Sheet'!P312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!I171,'PE Analysis'!I224,'PE Analysis'!I251,\n'PE Analysis'!V27,\n'PE Analysis'!I56,\n'PE Analysis'!V56,\n'PE Analysis'!I83,\n'PE Analysis'!V83,\n'PE Analysis'!I197,\n'Data Extract Balance Sheet'!Q282,\n'Data Extract Balance Sheet'!Q312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!J171,'PE Analysis'!J224,'PE Analysis'!J251,\n'PE Analysis'!W27,\n'PE Analysis'!J56,\n'PE Analysis'!W56,\n'PE Analysis'!J83,\n'PE Analysis'!W83,\n'PE Analysis'!J197,\n'Data Extract Balance Sheet'!R282,\n'Data Extract Balance Sheet'!R312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!K171,'PE Analysis'!K224,'PE Analysis'!K251,\n'PE Analysis'!X27,\n'PE Analysis'!K56,\n'PE Analysis'!X56,\n'PE Analysis'!K83,\n'PE Analysis'!X83,\n'PE Analysis'!K197,\n'Data Extract Balance Sheet'!S282,\n'Data Extract Balance Sheet'!S312),\nFALSE)","v":0},{"$f":"IFERROR(CHOOSE($I$46,\n'PE Analysis'!L171,'PE Analysis'!L224,'PE Analysis'!L251,\n'PE Analysis'!Y27,\n'PE Analysis'!L56,\n'PE Analysis'!Y56,\n'PE Analysis'!L83,\n'PE Analysis'!Y83,\n'PE Analysis'!L197,\n'Data Extract Balance Sheet'!T282,\n'Data Extract Balance Sheet'!T312),\nFALSE)","v":false},false,20,null,17,25,"Treasury Wine Estates Ltd.",null,50.077283928571426,-29.231604444444447,42.670708333333337,18.413566145833336,16.340247800925926,false,false,false,0,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,18,26,"Pepsi Co",null,16.633567283163263,15.822492340856478,18.856215751366118,24.206698432107174,22.216618891437307,19.847589339878674,19.959994135802472,20.12,0,20.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,27,"Coca Cola Botteling",null,21.24,21.724888090044747,18.89483189292779,12.48903611089135,27.2379586675995,20.592217094341702,23.537797297093242,21.24,0,21.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,28,"Dr Pepper",null,12.897240982545044,13.8191528715847,13.019838450374531,15.000063067800168,17.706727196218797,20.22834439578714,17.742873243243242,22.16,0,22.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"","",null,"","","","","","","","","",""]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,22,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"","",null,"","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,6]
[]
[]
[]
[null,null,null,null,"Single Value to Find Data"]
[null,null,"EPS - Basic",null,{"$f":"'PE Analysis'!G149","v":-19.2},1]
[null,null,"Earnings Growth",null,{"$f":"'PE Analysis'!C202","v":0},2,"Earnings Growth"]
[null,null,"Book Value Growth",null,{"$f":"'PE Analysis'!C229","v":0},3,"Book Value Growth"]
[null,null,"Trailing P/E - Average Stock Price",null,null,4]
[null,null,"Forward P/E - Ending Stock Price",null,{"$f":"'PE Analysis'!G34","v":20.403911564625851},5]
[null,null,"Forward P/E - Average Price",null,{"$f":"'PE Analysis'!T34","v":19.331420063775511},6]
[null,null,"Average Stock Price",null,null,7]
[null,null,"Ending Stock Price",null,null,8]
[null,null,"Book Value per Share",null,{"$f":"'Data Extract Balance Sheet'!P232","v":333.07112422156672},9]
[null,null,"Price to Book Ratio",null,null,10]
[null,null,"Return on Ending Equity",null,null,11]
[]
[]
[null,null,{"$f":"INDEX(C51:C61,I46)","v":"Forward P/E - Average Price"}]

{"sheet":"EBITDA Trend Analysis","index":3,"n_rows":58,"n_cols":32,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"E35","v":12}]
[]
["EV/EBITDA Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B58","v":"ROIC - Detailed Invested Capital"}]
[null,null,null,null,{"$f":"B58","v":"ROIC - Detailed Invested Capital"},null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counter",null,null,null,null,null,{"$f":"E7","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,"Raw Data Before Adjustments",null,null,{"$f":"'EV to EBITDA Analysis'!C6","v":2011},{"$f":"'EV to EBITDA Analysis'!D6","v":2012},{"$f":"'EV to EBITDA Analysis'!E6","v":2013},{"$f":"'EV to EBITDA Analysis'!F6","v":2014},{"$f":"'EV to EBITDA Analysis'!G6","v":2015},{"$f":"'EV to EBITDA Analysis'!H6","v":2016},{"$f":"'EV to EBITDA Analysis'!I6","v":2017},{"$f":"'EV to EBITDA Analysis'!J6","v":2018},{"$f":"'EV to EBITDA Analysis'!K6","v":2019},{"$f":"'EV to EBITDA Analysis'!L6","v":"Current"},"Include",0]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C462,'EV to EBITDA Analysis'!P200,'EV to EBITDA Analysis'!C7,'EV to EBITDA Analysis'!C36,'EV to EBITDA Analysis'!P333,'EV to EBITDA Analysis'!P252,'EV to EBITDA Analysis'!P306,'EV to EBITDA Analysis'!P359,'EV to EBITDA Analysis'!C146,'EV to EBITDA Analysis'!P36,'EV to EBITDA Analysis'!P7,'EV to EBITDA Analysis'!P280,'EV to EBITDA Analysis'!C280,'EV to EBITDA Analysis'!C409,'EV to EBITDA Analysis'!P462,'EV to EBITDA Analysis'!P384,'EV to EBITDA Analysis'!P434,'EV to EBITDA Analysis'!P409,'EV to EBITDA Analysis'!C434)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D462,'EV to EBITDA Analysis'!Q200,'EV to EBITDA Analysis'!D7,'EV to EBITDA Analysis'!D36,'EV to EBITDA Analysis'!Q333,'EV to EBITDA Analysis'!Q252,'EV to EBITDA Analysis'!Q306,'EV to EBITDA Analysis'!Q359,'EV to EBITDA Analysis'!D146,'EV to EBITDA Analysis'!Q36,'EV to EBITDA Analysis'!Q7,'EV to EBITDA Analysis'!Q280,'EV to EBITDA Analysis'!D280,'EV to EBITDA Analysis'!D409,'EV to EBITDA Analysis'!Q462,'EV to EBITDA Analysis'!Q384,'EV to EBITDA Analysis'!Q434,'EV to EBITDA Analysis'!Q409,'EV to EBITDA Analysis'!D434)","v":6.8779256612649567E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E462,'EV to EBITDA Analysis'!R200,'EV to EBITDA Analysis'!E7,'EV to EBITDA Analysis'!E36,'EV to EBITDA Analysis'!R333,'EV to EBITDA Analysis'!R252,'EV to EBITDA Analysis'!R306,'EV to EBITDA Analysis'!R359,'EV to EBITDA Analysis'!E146,'EV to EBITDA Analysis'!R36,'EV to EBITDA Analysis'!R7,'EV to EBITDA Analysis'!R280,'EV to EBITDA Analysis'!E280,'EV to EBITDA Analysis'!E409,'EV to EBITDA Analysis'!R462,'EV to EBITDA Analysis'!R384,'EV to EBITDA Analysis'!R434,'EV to EBITDA Analysis'!R409,'EV to EBITDA Analysis'!E434)","v":6.8343548572457946E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F462,'EV to EBITDA Analysis'!S200,'EV to EBITDA Analysis'!F7,'EV to EBITDA Analysis'!F36,'EV to EBITDA Analysis'!S333,'EV to EBITDA Analysis'!S252,'EV to EBITDA Analysis'!S306,'EV to EBITDA Analysis'!S359,'EV to EBITDA Analysis'!F146,'EV to EBITDA Analysis'!S36,'EV to EBITDA Analysis'!S7,'EV to EBITDA Analysis'!S280,'EV to EBITDA Analysis'!F280,'EV to EBITDA Analysis'!F409,'EV to EBITDA Analysis'!S462,'EV to EBITDA Analysis'!S384,'EV to EBITDA Analysis'!S434,'EV to EBITDA Analysis'!S409,'EV to EBITDA Analysis'!F434)","v":6.8201562605802929E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G462,'EV to EBITDA Analysis'!T200,'EV to EBITDA Analysis'!G7,'EV to EBITDA Analysis'!G36,'EV to EBITDA Analysis'!T333,'EV to EBITDA Analysis'!T252,'EV to EBITDA Analysis'!T306,'EV to EBITDA Analysis'!T359,'EV to EBITDA Analysis'!G146,'EV to EBITDA Analysis'!T36,'EV to EBITDA Analysis'!T7,'EV to EBITDA Analysis'!T280,'EV to EBITDA Analysis'!G280,'EV to EBITDA Analysis'!G409,'EV to EBITDA Analysis'!T462,'EV to EBITDA Analysis'!T384,'EV to EBITDA Analysis'!T434,'EV to EBITDA Analysis'!T409,'EV to EBITDA Analysis'!G434)","v":0.14883092491088198},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H462,'EV to EBITDA Analysis'!U200,'EV to EBITDA Analysis'!H7,'EV to EBITDA Analysis'!H36,'EV to EBITDA Analysis'!U333,'EV to EBITDA Analysis'!U252,'EV to EBITDA Analysis'!U306,'EV to EBITDA Analysis'!U359,'EV to EBITDA Analysis'!H146,'EV to EBITDA Analysis'!U36,'EV to EBITDA Analysis'!U7,'EV to EBITDA Analysis'!U280,'EV to EBITDA Analysis'!H280,'EV to EBITDA Analysis'!H409,'EV to EBITDA Analysis'!U462,'EV to EBITDA Analysis'!U384,'EV to EBITDA Analysis'!U434,'EV to EBITDA Analysis'!U409,'EV to EBITDA Analysis'!H434)","v":6.5640804947541376E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I462,'EV to EBITDA Analysis'!V200,'EV to EBITDA Analysis'!I7,'EV to EBITDA Analysis'!I36,'EV to EBITDA Analysis'!V333,'EV to EBITDA Analysis'!V252,'EV to EBITDA Analysis'!V306,'EV to EBITDA Analysis'!V359,'EV to EBITDA Analysis'!I146,'EV to EBITDA Analysis'!V36,'EV to EBITDA Analysis'!V7,'EV to EBITDA Analysis'!V280,'EV to EBITDA Analysis'!I280,'EV to EBITDA Analysis'!I409,'EV to EBITDA Analysis'!V462,'EV to EBITDA Analysis'!V384,'EV to EBITDA Analysis'!V434,'EV to EBITDA Analysis'!V409,'EV to EBITDA Analysis'!I434)","v":6.4734772165112711E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J462,'EV to EBITDA Analysis'!W200,'EV to EBITDA Analysis'!J7,'EV to EBITDA Analysis'!J36,'EV to EBITDA Analysis'!W333,'EV to EBITDA Analysis'!W252,'EV to EBITDA Analysis'!W306,'EV to EBITDA Analysis'!W359,'EV to EBITDA Analysis'!J146,'EV to EBITDA Analysis'!W36,'EV to EBITDA Analysis'!W7,'EV to EBITDA Analysis'!W280,'EV to EBITDA Analysis'!J280,'EV to EBITDA Analysis'!J409,'EV to EBITDA Analysis'!W462,'EV to EBITDA Analysis'!W384,'EV to EBITDA Analysis'!W434,'EV to EBITDA Analysis'!W409,'EV to EBITDA Analysis'!J434)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K462,'EV to EBITDA Analysis'!X200,'EV to EBITDA Analysis'!K7,'EV to EBITDA Analysis'!K36,'EV to EBITDA Analysis'!X333,'EV to EBITDA Analysis'!X252,'EV to EBITDA Analysis'!X306,'EV to EBITDA Analysis'!X359,'EV to EBITDA Analysis'!K146,'EV to EBITDA Analysis'!X36,'EV to EBITDA Analysis'!X7,'EV to EBITDA Analysis'!X280,'EV to EBITDA Analysis'!K280,'EV to EBITDA Analysis'!K409,'EV to EBITDA Analysis'!X462,'EV to EBITDA Analysis'!X384,'EV to EBITDA Analysis'!X434,'EV to EBITDA Analysis'!X409,'EV to EBITDA Analysis'!K434)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L462,'EV to EBITDA Analysis'!Y200,'EV to EBITDA Analysis'!L7,'EV to EBITDA Analysis'!L36,'EV to EBITDA Analysis'!Y333,'EV to EBITDA Analysis'!Y252,'EV to EBITDA Analysis'!Y306,'EV to EBITDA Analysis'!Y359,'EV to EBITDA Analysis'!L146,'EV to EBITDA Analysis'!Y36,'EV to EBITDA Analysis'!Y7,'EV to EBITDA Analysis'!Y280,'EV to EBITDA Analysis'!L280,'EV to EBITDA Analysis'!L409,'EV to EBITDA Analysis'!Y462,'EV to EBITDA Analysis'!Y384,'EV to EBITDA Analysis'!Y434,'EV to EBITDA Analysis'!Y409,'EV to EBITDA Analysis'!L434)","v":0},true,{"$f":"O8+P7","v":1},null,null,null,"Average",null,{"$f":"IFERROR(AVERAGE(V12:V34),\"\")","v":""},{"$f":"IFERROR(AVERAGE(W12:W34),\"\")","v":-528.4964690716813},-16.097779925180369,0.69570454796577097,0.23774442438643023,0.12777829108931268,0.12646779749603726,"","",{"$f":"IFERROR(AVERAGE(AE12:AE34),\"\")","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C463,'EV to EBITDA Analysis'!P201,'EV to EBITDA Analysis'!C8,'EV to EBITDA Analysis'!C37,'EV to EBITDA Analysis'!P334,'EV to EBITDA Analysis'!P253,'EV to EBITDA Analysis'!P307,'EV to EBITDA Analysis'!P360,'EV to EBITDA Analysis'!C147,'EV to EBITDA Analysis'!P37,'EV to EBITDA Analysis'!P8,'EV to EBITDA Analysis'!P281,'EV to EBITDA Analysis'!C281,'EV to EBITDA Analysis'!C410,'EV to EBITDA Analysis'!P463,'EV to EBITDA Analysis'!P385,'EV to EBITDA Analysis'!P435,'EV to EBITDA Analysis'!P410,'EV to EBITDA Analysis'!C435)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D463,'EV to EBITDA Analysis'!Q201,'EV to EBITDA Analysis'!D8,'EV to EBITDA Analysis'!D37,'EV to EBITDA Analysis'!Q334,'EV to EBITDA Analysis'!Q253,'EV to EBITDA Analysis'!Q307,'EV to EBITDA Analysis'!Q360,'EV to EBITDA Analysis'!D147,'EV to EBITDA Analysis'!Q37,'EV to EBITDA Analysis'!Q8,'EV to EBITDA Analysis'!Q281,'EV to EBITDA Analysis'!D281,'EV to EBITDA Analysis'!D410,'EV to EBITDA Analysis'!Q463,'EV to EBITDA Analysis'!Q385,'EV to EBITDA Analysis'!Q435,'EV to EBITDA Analysis'!Q410,'EV to EBITDA Analysis'!D435)","v":0.19363430583501007},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E463,'EV to EBITDA Analysis'!R201,'EV to EBITDA Analysis'!E8,'EV to EBITDA Analysis'!E37,'EV to EBITDA Analysis'!R334,'EV to EBITDA Analysis'!R253,'EV to EBITDA Analysis'!R307,'EV to EBITDA Analysis'!R360,'EV to EBITDA Analysis'!E147,'EV to EBITDA Analysis'!R37,'EV to EBITDA Analysis'!R8,'EV to EBITDA Analysis'!R281,'EV to EBITDA Analysis'!E281,'EV to EBITDA Analysis'!E410,'EV to EBITDA Analysis'!R463,'EV to EBITDA Analysis'!R385,'EV to EBITDA Analysis'!R435,'EV to EBITDA Analysis'!R410,'EV to EBITDA Analysis'!E435)","v":0.16757360672975816},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F463,'EV to EBITDA Analysis'!S201,'EV to EBITDA Analysis'!F8,'EV to EBITDA Analysis'!F37,'EV to EBITDA Analysis'!S334,'EV to EBITDA Analysis'!S253,'EV to EBITDA Analysis'!S307,'EV to EBITDA Analysis'!S360,'EV to EBITDA Analysis'!F147,'EV to EBITDA Analysis'!S37,'EV to EBITDA Analysis'!S8,'EV to EBITDA Analysis'!S281,'EV to EBITDA Analysis'!F281,'EV to EBITDA Analysis'!F410,'EV to EBITDA Analysis'!S463,'EV to EBITDA Analysis'!S385,'EV to EBITDA Analysis'!S435,'EV to EBITDA Analysis'!S410,'EV to EBITDA Analysis'!F435)","v":0.14908292087602482},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G463,'EV to EBITDA Analysis'!T201,'EV to EBITDA Analysis'!G8,'EV to EBITDA Analysis'!G37,'EV to EBITDA Analysis'!T334,'EV to EBITDA Analysis'!T253,'EV to EBITDA Analysis'!T307,'EV to EBITDA Analysis'!T360,'EV to EBITDA Analysis'!G147,'EV to EBITDA Analysis'!T37,'EV to EBITDA Analysis'!T8,'EV to EBITDA Analysis'!T281,'EV to EBITDA Analysis'!G281,'EV to EBITDA Analysis'!G410,'EV to EBITDA Analysis'!T463,'EV to EBITDA Analysis'!T385,'EV to EBITDA Analysis'!T435,'EV to EBITDA Analysis'!T410,'EV to EBITDA Analysis'!G435)","v":0.14111052831463858},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H463,'EV to EBITDA Analysis'!U201,'EV to EBITDA Analysis'!H8,'EV to EBITDA Analysis'!H37,'EV to EBITDA Analysis'!U334,'EV to EBITDA Analysis'!U253,'EV to EBITDA Analysis'!U307,'EV to EBITDA Analysis'!U360,'EV to EBITDA Analysis'!H147,'EV to EBITDA Analysis'!U37,'EV to EBITDA Analysis'!U8,'EV to EBITDA Analysis'!U281,'EV to EBITDA Analysis'!H281,'EV to EBITDA Analysis'!H410,'EV to EBITDA Analysis'!U463,'EV to EBITDA Analysis'!U385,'EV to EBITDA Analysis'!U435,'EV to EBITDA Analysis'!U410,'EV to EBITDA Analysis'!H435)","v":0.15378715517611224},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I463,'EV to EBITDA Analysis'!V201,'EV to EBITDA Analysis'!I8,'EV to EBITDA Analysis'!I37,'EV to EBITDA Analysis'!V334,'EV to EBITDA Analysis'!V253,'EV to EBITDA Analysis'!V307,'EV to EBITDA Analysis'!V360,'EV to EBITDA Analysis'!I147,'EV to EBITDA Analysis'!V37,'EV to EBITDA Analysis'!V8,'EV to EBITDA Analysis'!V281,'EV to EBITDA Analysis'!I281,'EV to EBITDA Analysis'!I410,'EV to EBITDA Analysis'!V463,'EV to EBITDA Analysis'!V385,'EV to EBITDA Analysis'!V435,'EV to EBITDA Analysis'!V410,'EV to EBITDA Analysis'!I435)","v":0.15324869073015576},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J463,'EV to EBITDA Analysis'!W201,'EV to EBITDA Analysis'!J8,'EV to EBITDA Analysis'!J37,'EV to EBITDA Analysis'!W334,'EV to EBITDA Analysis'!W253,'EV to EBITDA Analysis'!W307,'EV to EBITDA Analysis'!W360,'EV to EBITDA Analysis'!J147,'EV to EBITDA Analysis'!W37,'EV to EBITDA Analysis'!W8,'EV to EBITDA Analysis'!W281,'EV to EBITDA Analysis'!J281,'EV to EBITDA Analysis'!J410,'EV to EBITDA Analysis'!W463,'EV to EBITDA Analysis'!W385,'EV to EBITDA Analysis'!W435,'EV to EBITDA Analysis'!W410,'EV to EBITDA Analysis'!J435)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K463,'EV to EBITDA Analysis'!X201,'EV to EBITDA Analysis'!K8,'EV to EBITDA Analysis'!K37,'EV to EBITDA Analysis'!X334,'EV to EBITDA Analysis'!X253,'EV to EBITDA Analysis'!X307,'EV to EBITDA Analysis'!X360,'EV to EBITDA Analysis'!K147,'EV to EBITDA Analysis'!X37,'EV to EBITDA Analysis'!X8,'EV to EBITDA Analysis'!X281,'EV to EBITDA Analysis'!K281,'EV to EBITDA Analysis'!K410,'EV to EBITDA Analysis'!X463,'EV to EBITDA Analysis'!X385,'EV to EBITDA Analysis'!X435,'EV to EBITDA Analysis'!X410,'EV to EBITDA Analysis'!K435)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L463,'EV to EBITDA Analysis'!Y201,'EV to EBITDA Analysis'!L8,'EV to EBITDA Analysis'!L37,'EV to EBITDA Analysis'!Y334,'EV to EBITDA Analysis'!Y253,'EV to EBITDA Analysis'!Y307,'EV to EBITDA Analysis'!Y360,'EV to EBITDA Analysis'!L147,'EV to EBITDA Analysis'!Y37,'EV to EBITDA Analysis'!Y8,'EV to EBITDA Analysis'!Y281,'EV to EBITDA Analysis'!L281,'EV to EBITDA Analysis'!L410,'EV to EBITDA Analysis'!Y463,'EV to EBITDA Analysis'!Y385,'EV to EBITDA Analysis'!Y435,'EV to EBITDA Analysis'!Y410,'EV to EBITDA Analysis'!L435)","v":0},true,{"$f":"O9+P8","v":2},null,null,null,"Median",null,{"$f":"IFERROR(MEDIAN(V12:V34),\"\")","v":""},{"$f":"IFERROR(MEDIAN(W12:W34),\"\")","v":9.9259484474703175E-2},8.6764108656294942E-2,0.12276169267823907,9.255662266279488E-2,9.634754944608398E-2,9.634754944608398E-2,"","",{"$f":"IFERROR(MEDIAN(AE12:AE33),\"\")","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C464,'EV to EBITDA Analysis'!P202,'EV to EBITDA Analysis'!C9,'EV to EBITDA Analysis'!C38,'EV to EBITDA Analysis'!P335,'EV to EBITDA Analysis'!P254,'EV to EBITDA Analysis'!P308,'EV to EBITDA Analysis'!P361,'EV to EBITDA Analysis'!C148,'EV to EBITDA Analysis'!P38,'EV to EBITDA Analysis'!P9,'EV to EBITDA Analysis'!P282,'EV to EBITDA Analysis'!C282,'EV to EBITDA Analysis'!C411,'EV to EBITDA Analysis'!P464,'EV to EBITDA Analysis'!P386,'EV to EBITDA Analysis'!P436,'EV to EBITDA Analysis'!P411,'EV to EBITDA Analysis'!C436)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D464,'EV to EBITDA Analysis'!Q202,'EV to EBITDA Analysis'!D9,'EV to EBITDA Analysis'!D38,'EV to EBITDA Analysis'!Q335,'EV to EBITDA Analysis'!Q254,'EV to EBITDA Analysis'!Q308,'EV to EBITDA Analysis'!Q361,'EV to EBITDA Analysis'!D148,'EV to EBITDA Analysis'!Q38,'EV to EBITDA Analysis'!Q9,'EV to EBITDA Analysis'!Q282,'EV to EBITDA Analysis'!D282,'EV to EBITDA Analysis'!D411,'EV to EBITDA Analysis'!Q464,'EV to EBITDA Analysis'!Q386,'EV to EBITDA Analysis'!Q436,'EV to EBITDA Analysis'!Q411,'EV to EBITDA Analysis'!D436)","v":0.61989058959448928},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E464,'EV to EBITDA Analysis'!R202,'EV to EBITDA Analysis'!E9,'EV to EBITDA Analysis'!E38,'EV to EBITDA Analysis'!R335,'EV to EBITDA Analysis'!R254,'EV to EBITDA Analysis'!R308,'EV to EBITDA Analysis'!R361,'EV to EBITDA Analysis'!E148,'EV to EBITDA Analysis'!R38,'EV to EBITDA Analysis'!R9,'EV to EBITDA Analysis'!R282,'EV to EBITDA Analysis'!E282,'EV to EBITDA Analysis'!E411,'EV to EBITDA Analysis'!R464,'EV to EBITDA Analysis'!R386,'EV to EBITDA Analysis'!R436,'EV to EBITDA Analysis'!R411,'EV to EBITDA Analysis'!E436)","v":0.35362686888366152},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F464,'EV to EBITDA Analysis'!S202,'EV to EBITDA Analysis'!F9,'EV to EBITDA Analysis'!F38,'EV to EBITDA Analysis'!S335,'EV to EBITDA Analysis'!S254,'EV to EBITDA Analysis'!S308,'EV to EBITDA Analysis'!S361,'EV to EBITDA Analysis'!F148,'EV to EBITDA Analysis'!S38,'EV to EBITDA Analysis'!S9,'EV to EBITDA Analysis'!S282,'EV to EBITDA Analysis'!F282,'EV to EBITDA Analysis'!F411,'EV to EBITDA Analysis'!S464,'EV to EBITDA Analysis'!S386,'EV to EBITDA Analysis'!S436,'EV to EBITDA Analysis'!S411,'EV to EBITDA Analysis'!F436)","v":0.39582366020596865},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G464,'EV to EBITDA Analysis'!T202,'EV to EBITDA Analysis'!G9,'EV to EBITDA Analysis'!G38,'EV to EBITDA Analysis'!T335,'EV to EBITDA Analysis'!T254,'EV to EBITDA Analysis'!T308,'EV to EBITDA Analysis'!T361,'EV to EBITDA Analysis'!G148,'EV to EBITDA Analysis'!T38,'EV to EBITDA Analysis'!T9,'EV to EBITDA Analysis'!T282,'EV to EBITDA Analysis'!G282,'EV to EBITDA Analysis'!G411,'EV to EBITDA Analysis'!T464,'EV to EBITDA Analysis'!T386,'EV to EBITDA Analysis'!T436,'EV to EBITDA Analysis'!T411,'EV to EBITDA Analysis'!G436)","v":0.40255818592046205},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H464,'EV to EBITDA Analysis'!U202,'EV to EBITDA Analysis'!H9,'EV to EBITDA Analysis'!H38,'EV to EBITDA Analysis'!U335,'EV to EBITDA Analysis'!U254,'EV to EBITDA Analysis'!U308,'EV to EBITDA Analysis'!U361,'EV to EBITDA Analysis'!H148,'EV to EBITDA Analysis'!U38,'EV to EBITDA Analysis'!U9,'EV to EBITDA Analysis'!U282,'EV to EBITDA Analysis'!H282,'EV to EBITDA Analysis'!H411,'EV to EBITDA Analysis'!U464,'EV to EBITDA Analysis'!U386,'EV to EBITDA Analysis'!U436,'EV to EBITDA Analysis'!U411,'EV to EBITDA Analysis'!H436)","v":0.38543194508202999},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I464,'EV to EBITDA Analysis'!V202,'EV to EBITDA Analysis'!I9,'EV to EBITDA Analysis'!I38,'EV to EBITDA Analysis'!V335,'EV to EBITDA Analysis'!V254,'EV to EBITDA Analysis'!V308,'EV to EBITDA Analysis'!V361,'EV to EBITDA Analysis'!I148,'EV to EBITDA Analysis'!V38,'EV to EBITDA Analysis'!V9,'EV to EBITDA Analysis'!V282,'EV to EBITDA Analysis'!I282,'EV to EBITDA Analysis'!I411,'EV to EBITDA Analysis'!V464,'EV to EBITDA Analysis'!V386,'EV to EBITDA Analysis'!V436,'EV to EBITDA Analysis'!V411,'EV to EBITDA Analysis'!I436)","v":0.37695389462639434},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J464,'EV to EBITDA Analysis'!W202,'EV to EBITDA Analysis'!J9,'EV to EBITDA Analysis'!J38,'EV to EBITDA Analysis'!W335,'EV to EBITDA Analysis'!W254,'EV to EBITDA Analysis'!W308,'EV to EBITDA Analysis'!W361,'EV to EBITDA Analysis'!J148,'EV to EBITDA Analysis'!W38,'EV to EBITDA Analysis'!W9,'EV to EBITDA Analysis'!W282,'EV to EBITDA Analysis'!J282,'EV to EBITDA Analysis'!J411,'EV to EBITDA Analysis'!W464,'EV to EBITDA Analysis'!W386,'EV to EBITDA Analysis'!W436,'EV to EBITDA Analysis'!W411,'EV to EBITDA Analysis'!J436)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K464,'EV to EBITDA Analysis'!X202,'EV to EBITDA Analysis'!K9,'EV to EBITDA Analysis'!K38,'EV to EBITDA Analysis'!X335,'EV to EBITDA Analysis'!X254,'EV to EBITDA Analysis'!X308,'EV to EBITDA Analysis'!X361,'EV to EBITDA Analysis'!K148,'EV to EBITDA Analysis'!X38,'EV to EBITDA Analysis'!X9,'EV to EBITDA Analysis'!X282,'EV to EBITDA Analysis'!K282,'EV to EBITDA Analysis'!K411,'EV to EBITDA Analysis'!X464,'EV to EBITDA Analysis'!X386,'EV to EBITDA Analysis'!X436,'EV to EBITDA Analysis'!X411,'EV to EBITDA Analysis'!K436)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L464,'EV to EBITDA Analysis'!Y202,'EV to EBITDA Analysis'!L9,'EV to EBITDA Analysis'!L38,'EV to EBITDA Analysis'!Y335,'EV to EBITDA Analysis'!Y254,'EV to EBITDA Analysis'!Y308,'EV to EBITDA Analysis'!Y361,'EV to EBITDA Analysis'!L148,'EV to EBITDA Analysis'!Y38,'EV to EBITDA Analysis'!Y9,'EV to EBITDA Analysis'!Y282,'EV to EBITDA Analysis'!L282,'EV to EBITDA Analysis'!L411,'EV to EBITDA Analysis'!Y464,'EV to EBITDA Analysis'!Y386,'EV to EBITDA Analysis'!Y436,'EV to EBITDA Analysis'!Y411,'EV to EBITDA Analysis'!L436)","v":0},true,3]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C465,'EV to EBITDA Analysis'!P203,'EV to EBITDA Analysis'!C10,'EV to EBITDA Analysis'!C39,'EV to EBITDA Analysis'!P336,'EV to EBITDA Analysis'!P255,'EV to EBITDA Analysis'!P309,'EV to EBITDA Analysis'!P362,'EV to EBITDA Analysis'!C149,'EV to EBITDA Analysis'!P39,'EV to EBITDA Analysis'!P10,'EV to EBITDA Analysis'!P283,'EV to EBITDA Analysis'!C283,'EV to EBITDA Analysis'!C412,'EV to EBITDA Analysis'!P465,'EV to EBITDA Analysis'!P387,'EV to EBITDA Analysis'!P437,'EV to EBITDA Analysis'!P412,'EV to EBITDA Analysis'!C437)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D465,'EV to EBITDA Analysis'!Q203,'EV to EBITDA Analysis'!D10,'EV to EBITDA Analysis'!D39,'EV to EBITDA Analysis'!Q336,'EV to EBITDA Analysis'!Q255,'EV to EBITDA Analysis'!Q309,'EV to EBITDA Analysis'!Q362,'EV to EBITDA Analysis'!D149,'EV to EBITDA Analysis'!Q39,'EV to EBITDA Analysis'!Q10,'EV to EBITDA Analysis'!Q283,'EV to EBITDA Analysis'!D283,'EV to EBITDA Analysis'!D412,'EV to EBITDA Analysis'!Q465,'EV to EBITDA Analysis'!Q387,'EV to EBITDA Analysis'!Q437,'EV to EBITDA Analysis'!Q412,'EV to EBITDA Analysis'!D437)","v":2.9865357451572774E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E465,'EV to EBITDA Analysis'!R203,'EV to EBITDA Analysis'!E10,'EV to EBITDA Analysis'!E39,'EV to EBITDA Analysis'!R336,'EV to EBITDA Analysis'!R255,'EV to EBITDA Analysis'!R309,'EV to EBITDA Analysis'!R362,'EV to EBITDA Analysis'!E149,'EV to EBITDA Analysis'!R39,'EV to EBITDA Analysis'!R10,'EV to EBITDA Analysis'!R283,'EV to EBITDA Analysis'!E283,'EV to EBITDA Analysis'!E412,'EV to EBITDA Analysis'!R465,'EV to EBITDA Analysis'!R387,'EV to EBITDA Analysis'!R437,'EV to EBITDA Analysis'!R412,'EV to EBITDA Analysis'!E437)","v":3.4776020659552917E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F465,'EV to EBITDA Analysis'!S203,'EV to EBITDA Analysis'!F10,'EV to EBITDA Analysis'!F39,'EV to EBITDA Analysis'!S336,'EV to EBITDA Analysis'!S255,'EV to EBITDA Analysis'!S309,'EV to EBITDA Analysis'!S362,'EV to EBITDA Analysis'!F149,'EV to EBITDA Analysis'!S39,'EV to EBITDA Analysis'!S10,'EV to EBITDA Analysis'!S283,'EV to EBITDA Analysis'!F283,'EV to EBITDA Analysis'!F412,'EV to EBITDA Analysis'!S465,'EV to EBITDA Analysis'!S387,'EV to EBITDA Analysis'!S437,'EV to EBITDA Analysis'!S412,'EV to EBITDA Analysis'!F437)","v":4.1896967059768746E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G465,'EV to EBITDA Analysis'!T203,'EV to EBITDA Analysis'!G10,'EV to EBITDA Analysis'!G39,'EV to EBITDA Analysis'!T336,'EV to EBITDA Analysis'!T255,'EV to EBITDA Analysis'!T309,'EV to EBITDA Analysis'!T362,'EV to EBITDA Analysis'!G149,'EV to EBITDA Analysis'!T39,'EV to EBITDA Analysis'!T10,'EV to EBITDA Analysis'!T283,'EV to EBITDA Analysis'!G283,'EV to EBITDA Analysis'!G412,'EV to EBITDA Analysis'!T465,'EV to EBITDA Analysis'!T387,'EV to EBITDA Analysis'!T437,'EV to EBITDA Analysis'!T412,'EV to EBITDA Analysis'!G437)","v":3.2201966552662928E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H465,'EV to EBITDA Analysis'!U203,'EV to EBITDA Analysis'!H10,'EV to EBITDA Analysis'!H39,'EV to EBITDA Analysis'!U336,'EV to EBITDA Analysis'!U255,'EV to EBITDA Analysis'!U309,'EV to EBITDA Analysis'!U362,'EV to EBITDA Analysis'!H149,'EV to EBITDA Analysis'!U39,'EV to EBITDA Analysis'!U10,'EV to EBITDA Analysis'!U283,'EV to EBITDA Analysis'!H283,'EV to EBITDA Analysis'!H412,'EV to EBITDA Analysis'!U465,'EV to EBITDA Analysis'!U387,'EV to EBITDA Analysis'!U437,'EV to EBITDA Analysis'!U412,'EV to EBITDA Analysis'!H437)","v":1.2795884671760328E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I465,'EV to EBITDA Analysis'!V203,'EV to EBITDA Analysis'!I10,'EV to EBITDA Analysis'!I39,'EV to EBITDA Analysis'!V336,'EV to EBITDA Analysis'!V255,'EV to EBITDA Analysis'!V309,'EV to EBITDA Analysis'!V362,'EV to EBITDA Analysis'!I149,'EV to EBITDA Analysis'!V39,'EV to EBITDA Analysis'!V10,'EV to EBITDA Analysis'!V283,'EV to EBITDA Analysis'!I283,'EV to EBITDA Analysis'!I412,'EV to EBITDA Analysis'!V465,'EV to EBITDA Analysis'!V387,'EV to EBITDA Analysis'!V437,'EV to EBITDA Analysis'!V412,'EV to EBITDA Analysis'!I437)","v":1.2795884671760328E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J465,'EV to EBITDA Analysis'!W203,'EV to EBITDA Analysis'!J10,'EV to EBITDA Analysis'!J39,'EV to EBITDA Analysis'!W336,'EV to EBITDA Analysis'!W255,'EV to EBITDA Analysis'!W309,'EV to EBITDA Analysis'!W362,'EV to EBITDA Analysis'!J149,'EV to EBITDA Analysis'!W39,'EV to EBITDA Analysis'!W10,'EV to EBITDA Analysis'!W283,'EV to EBITDA Analysis'!J283,'EV to EBITDA Analysis'!J412,'EV to EBITDA Analysis'!W465,'EV to EBITDA Analysis'!W387,'EV to EBITDA Analysis'!W437,'EV to EBITDA Analysis'!W412,'EV to EBITDA Analysis'!J437)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K465,'EV to EBITDA Analysis'!X203,'EV to EBITDA Analysis'!K10,'EV to EBITDA Analysis'!K39,'EV to EBITDA Analysis'!X336,'EV to EBITDA Analysis'!X255,'EV to EBITDA Analysis'!X309,'EV to EBITDA Analysis'!X362,'EV to EBITDA Analysis'!K149,'EV to EBITDA Analysis'!X39,'EV to EBITDA Analysis'!X10,'EV to EBITDA Analysis'!X283,'EV to EBITDA Analysis'!K283,'EV to EBITDA Analysis'!K412,'EV to EBITDA Analysis'!X465,'EV to EBITDA Analysis'!X387,'EV to EBITDA Analysis'!X437,'EV to EBITDA Analysis'!X412,'EV to EBITDA Analysis'!K437)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L465,'EV to EBITDA Analysis'!Y203,'EV to EBITDA Analysis'!L10,'EV to EBITDA Analysis'!L39,'EV to EBITDA Analysis'!Y336,'EV to EBITDA Analysis'!Y255,'EV to EBITDA Analysis'!Y309,'EV to EBITDA Analysis'!Y362,'EV to EBITDA Analysis'!L149,'EV to EBITDA Analysis'!Y39,'EV to EBITDA Analysis'!Y10,'EV to EBITDA Analysis'!Y283,'EV to EBITDA Analysis'!L283,'EV to EBITDA Analysis'!L412,'EV to EBITDA Analysis'!Y465,'EV to EBITDA Analysis'!Y387,'EV to EBITDA Analysis'!Y437,'EV to EBITDA Analysis'!Y412,'EV to EBITDA Analysis'!L437)","v":0},true,4]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C466,'EV to EBITDA Analysis'!P204,'EV to EBITDA Analysis'!C11,'EV to EBITDA Analysis'!C40,'EV to EBITDA Analysis'!P337,'EV to EBITDA Analysis'!P256,'EV to EBITDA Analysis'!P310,'EV to EBITDA Analysis'!P363,'EV to EBITDA Analysis'!C150,'EV to EBITDA Analysis'!P40,'EV to EBITDA Analysis'!P11,'EV to EBITDA Analysis'!P284,'EV to EBITDA Analysis'!C284,'EV to EBITDA Analysis'!C413,'EV to EBITDA Analysis'!P466,'EV to EBITDA Analysis'!P388,'EV to EBITDA Analysis'!P438,'EV to EBITDA Analysis'!P413,'EV to EBITDA Analysis'!C438)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D466,'EV to EBITDA Analysis'!Q204,'EV to EBITDA Analysis'!D11,'EV to EBITDA Analysis'!D40,'EV to EBITDA Analysis'!Q337,'EV to EBITDA Analysis'!Q256,'EV to EBITDA Analysis'!Q310,'EV to EBITDA Analysis'!Q363,'EV to EBITDA Analysis'!D150,'EV to EBITDA Analysis'!Q40,'EV to EBITDA Analysis'!Q11,'EV to EBITDA Analysis'!Q284,'EV to EBITDA Analysis'!D284,'EV to EBITDA Analysis'!D413,'EV to EBITDA Analysis'!Q466,'EV to EBITDA Analysis'!Q388,'EV to EBITDA Analysis'!Q438,'EV to EBITDA Analysis'!Q413,'EV to EBITDA Analysis'!D438)","v":0.34929815593233121},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E466,'EV to EBITDA Analysis'!R204,'EV to EBITDA Analysis'!E11,'EV to EBITDA Analysis'!E40,'EV to EBITDA Analysis'!R337,'EV to EBITDA Analysis'!R256,'EV to EBITDA Analysis'!R310,'EV to EBITDA Analysis'!R363,'EV to EBITDA Analysis'!E150,'EV to EBITDA Analysis'!R40,'EV to EBITDA Analysis'!R11,'EV to EBITDA Analysis'!R284,'EV to EBITDA Analysis'!E284,'EV to EBITDA Analysis'!E413,'EV to EBITDA Analysis'!R466,'EV to EBITDA Analysis'!R388,'EV to EBITDA Analysis'!R438,'EV to EBITDA Analysis'!R413,'EV to EBITDA Analysis'!E438)","v":0.22232690263104254},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F466,'EV to EBITDA Analysis'!S204,'EV to EBITDA Analysis'!F11,'EV to EBITDA Analysis'!F40,'EV to EBITDA Analysis'!S337,'EV to EBITDA Analysis'!S256,'EV to EBITDA Analysis'!S310,'EV to EBITDA Analysis'!S363,'EV to EBITDA Analysis'!F150,'EV to EBITDA Analysis'!S40,'EV to EBITDA Analysis'!S11,'EV to EBITDA Analysis'!S284,'EV to EBITDA Analysis'!F284,'EV to EBITDA Analysis'!F413,'EV to EBITDA Analysis'!S466,'EV to EBITDA Analysis'!S388,'EV to EBITDA Analysis'!S438,'EV to EBITDA Analysis'!S413,'EV to EBITDA Analysis'!F438)","v":0.21513928655126677},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G466,'EV to EBITDA Analysis'!T204,'EV to EBITDA Analysis'!G11,'EV to EBITDA Analysis'!G40,'EV to EBITDA Analysis'!T337,'EV to EBITDA Analysis'!T256,'EV to EBITDA Analysis'!T310,'EV to EBITDA Analysis'!T363,'EV to EBITDA Analysis'!G150,'EV to EBITDA Analysis'!T40,'EV to EBITDA Analysis'!T11,'EV to EBITDA Analysis'!T284,'EV to EBITDA Analysis'!G284,'EV to EBITDA Analysis'!G413,'EV to EBITDA Analysis'!T466,'EV to EBITDA Analysis'!T388,'EV to EBITDA Analysis'!T438,'EV to EBITDA Analysis'!T413,'EV to EBITDA Analysis'!G438)","v":0.22569257645858176},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H466,'EV to EBITDA Analysis'!U204,'EV to EBITDA Analysis'!H11,'EV to EBITDA Analysis'!H40,'EV to EBITDA Analysis'!U337,'EV to EBITDA Analysis'!U256,'EV to EBITDA Analysis'!U310,'EV to EBITDA Analysis'!U363,'EV to EBITDA Analysis'!H150,'EV to EBITDA Analysis'!U40,'EV to EBITDA Analysis'!U11,'EV to EBITDA Analysis'!U284,'EV to EBITDA Analysis'!H284,'EV to EBITDA Analysis'!H413,'EV to EBITDA Analysis'!U466,'EV to EBITDA Analysis'!U388,'EV to EBITDA Analysis'!U438,'EV to EBITDA Analysis'!U413,'EV to EBITDA Analysis'!H438)","v":0.20523540576889102},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I466,'EV to EBITDA Analysis'!V204,'EV to EBITDA Analysis'!I11,'EV to EBITDA Analysis'!I40,'EV to EBITDA Analysis'!V337,'EV to EBITDA Analysis'!V256,'EV to EBITDA Analysis'!V310,'EV to EBITDA Analysis'!V363,'EV to EBITDA Analysis'!I150,'EV to EBITDA Analysis'!V40,'EV to EBITDA Analysis'!V11,'EV to EBITDA Analysis'!V284,'EV to EBITDA Analysis'!I284,'EV to EBITDA Analysis'!I413,'EV to EBITDA Analysis'!V466,'EV to EBITDA Analysis'!V388,'EV to EBITDA Analysis'!V438,'EV to EBITDA Analysis'!V413,'EV to EBITDA Analysis'!I438)","v":0.20523540576889099},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J466,'EV to EBITDA Analysis'!W204,'EV to EBITDA Analysis'!J11,'EV to EBITDA Analysis'!J40,'EV to EBITDA Analysis'!W337,'EV to EBITDA Analysis'!W256,'EV to EBITDA Analysis'!W310,'EV to EBITDA Analysis'!W363,'EV to EBITDA Analysis'!J150,'EV to EBITDA Analysis'!W40,'EV to EBITDA Analysis'!W11,'EV to EBITDA Analysis'!W284,'EV to EBITDA Analysis'!J284,'EV to EBITDA Analysis'!J413,'EV to EBITDA Analysis'!W466,'EV to EBITDA Analysis'!W388,'EV to EBITDA Analysis'!W438,'EV to EBITDA Analysis'!W413,'EV to EBITDA Analysis'!J438)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K466,'EV to EBITDA Analysis'!X204,'EV to EBITDA Analysis'!K11,'EV to EBITDA Analysis'!K40,'EV to EBITDA Analysis'!X337,'EV to EBITDA Analysis'!X256,'EV to EBITDA Analysis'!X310,'EV to EBITDA Analysis'!X363,'EV to EBITDA Analysis'!K150,'EV to EBITDA Analysis'!X40,'EV to EBITDA Analysis'!X11,'EV to EBITDA Analysis'!X284,'EV to EBITDA Analysis'!K284,'EV to EBITDA Analysis'!K413,'EV to EBITDA Analysis'!X466,'EV to EBITDA Analysis'!X388,'EV to EBITDA Analysis'!X438,'EV to EBITDA Analysis'!X413,'EV to EBITDA Analysis'!K438)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L466,'EV to EBITDA Analysis'!Y204,'EV to EBITDA Analysis'!L11,'EV to EBITDA Analysis'!L40,'EV to EBITDA Analysis'!Y337,'EV to EBITDA Analysis'!Y256,'EV to EBITDA Analysis'!Y310,'EV to EBITDA Analysis'!Y363,'EV to EBITDA Analysis'!L150,'EV to EBITDA Analysis'!Y40,'EV to EBITDA Analysis'!Y11,'EV to EBITDA Analysis'!Y284,'EV to EBITDA Analysis'!L284,'EV to EBITDA Analysis'!L413,'EV to EBITDA Analysis'!Y466,'EV to EBITDA Analysis'!Y388,'EV to EBITDA Analysis'!Y438,'EV to EBITDA Analysis'!Y413,'EV to EBITDA Analysis'!L438)","v":0},true,5,null,1,{"$f":"IFERROR(MATCH(R12,P:P,0),\"\")","v":8},{"$f":"IFERROR(INDEX(C:C,S12),\"\")","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,$S12),\"\")","v":false},{"$f":"IFERROR(INDEX(F:F,$S12),\"\")","v":6.8779256612649567E-2},{"$f":"IFERROR(INDEX(G:G,$S12),\"\")","v":6.8343548572457946E-2},{"$f":"IFERROR(INDEX(H:H,$S12),\"\")","v":6.8201562605802929E-2},{"$f":"IFERROR(INDEX(I:I,$S12),\"\")","v":0.14883092491088198},{"$f":"IFERROR(INDEX(J:J,$S12),\"\")","v":6.5640804947541376E-2},{"$f":"IFERROR(INDEX(K:K,$S12),\"\")","v":6.4734772165112711E-2},{"$f":"IFERROR(INDEX(L:L,$S12),\"\")","v":false},{"$f":"IFERROR(INDEX(M:M,$S12),\"\")","v":false},{"$f":"IFERROR(INDEX(N:N,$S12),\"\")","v":0},{"$f":"IFERROR(IRR(AH12:BG12),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C467,'EV to EBITDA Analysis'!P205,'EV to EBITDA Analysis'!C12,'EV to EBITDA Analysis'!C41,'EV to EBITDA Analysis'!P338,'EV to EBITDA Analysis'!P257,'EV to EBITDA Analysis'!P311,'EV to EBITDA Analysis'!P364,'EV to EBITDA Analysis'!C151,'EV to EBITDA Analysis'!P41,'EV to EBITDA Analysis'!P12,'EV to EBITDA Analysis'!P285,'EV to EBITDA Analysis'!C285,'EV to EBITDA Analysis'!C414,'EV to EBITDA Analysis'!P467,'EV to EBITDA Analysis'!P389,'EV to EBITDA Analysis'!P439,'EV to EBITDA Analysis'!P414,'EV to EBITDA Analysis'!C439)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D467,'EV to EBITDA Analysis'!Q205,'EV to EBITDA Analysis'!D12,'EV to EBITDA Analysis'!D41,'EV to EBITDA Analysis'!Q338,'EV to EBITDA Analysis'!Q257,'EV to EBITDA Analysis'!Q311,'EV to EBITDA Analysis'!Q364,'EV to EBITDA Analysis'!D151,'EV to EBITDA Analysis'!Q41,'EV to EBITDA Analysis'!Q12,'EV to EBITDA Analysis'!Q285,'EV to EBITDA Analysis'!D285,'EV to EBITDA Analysis'!D414,'EV to EBITDA Analysis'!Q467,'EV to EBITDA Analysis'!Q389,'EV to EBITDA Analysis'!Q439,'EV to EBITDA Analysis'!Q414,'EV to EBITDA Analysis'!D439)","v":7.1492598660240908E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E467,'EV to EBITDA Analysis'!R205,'EV to EBITDA Analysis'!E12,'EV to EBITDA Analysis'!E41,'EV to EBITDA Analysis'!R338,'EV to EBITDA Analysis'!R257,'EV to EBITDA Analysis'!R311,'EV to EBITDA Analysis'!R364,'EV to EBITDA Analysis'!E151,'EV to EBITDA Analysis'!R41,'EV to EBITDA Analysis'!R12,'EV to EBITDA Analysis'!R285,'EV to EBITDA Analysis'!E285,'EV to EBITDA Analysis'!E414,'EV to EBITDA Analysis'!R467,'EV to EBITDA Analysis'!R389,'EV to EBITDA Analysis'!R439,'EV to EBITDA Analysis'!R414,'EV to EBITDA Analysis'!E439)","v":8.536241754196669E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F467,'EV to EBITDA Analysis'!S205,'EV to EBITDA Analysis'!F12,'EV to EBITDA Analysis'!F41,'EV to EBITDA Analysis'!S338,'EV to EBITDA Analysis'!S257,'EV to EBITDA Analysis'!S311,'EV to EBITDA Analysis'!S364,'EV to EBITDA Analysis'!F151,'EV to EBITDA Analysis'!S41,'EV to EBITDA Analysis'!S12,'EV to EBITDA Analysis'!S285,'EV to EBITDA Analysis'!F285,'EV to EBITDA Analysis'!F414,'EV to EBITDA Analysis'!S467,'EV to EBITDA Analysis'!S389,'EV to EBITDA Analysis'!S439,'EV to EBITDA Analysis'!S414,'EV to EBITDA Analysis'!F439)","v":8.4681473003291902E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G467,'EV to EBITDA Analysis'!T205,'EV to EBITDA Analysis'!G12,'EV to EBITDA Analysis'!G41,'EV to EBITDA Analysis'!T338,'EV to EBITDA Analysis'!T257,'EV to EBITDA Analysis'!T311,'EV to EBITDA Analysis'!T364,'EV to EBITDA Analysis'!G151,'EV to EBITDA Analysis'!T41,'EV to EBITDA Analysis'!T12,'EV to EBITDA Analysis'!T285,'EV to EBITDA Analysis'!G285,'EV to EBITDA Analysis'!G414,'EV to EBITDA Analysis'!T467,'EV to EBITDA Analysis'!T389,'EV to EBITDA Analysis'!T439,'EV to EBITDA Analysis'!T414,'EV to EBITDA Analysis'!G439)","v":9.255662266279488E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H467,'EV to EBITDA Analysis'!U205,'EV to EBITDA Analysis'!H12,'EV to EBITDA Analysis'!H41,'EV to EBITDA Analysis'!U338,'EV to EBITDA Analysis'!U257,'EV to EBITDA Analysis'!U311,'EV to EBITDA Analysis'!U364,'EV to EBITDA Analysis'!H151,'EV to EBITDA Analysis'!U41,'EV to EBITDA Analysis'!U12,'EV to EBITDA Analysis'!U285,'EV to EBITDA Analysis'!H285,'EV to EBITDA Analysis'!H414,'EV to EBITDA Analysis'!U467,'EV to EBITDA Analysis'!U389,'EV to EBITDA Analysis'!U439,'EV to EBITDA Analysis'!U414,'EV to EBITDA Analysis'!H439)","v":0.10346321748367684},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I467,'EV to EBITDA Analysis'!V205,'EV to EBITDA Analysis'!I12,'EV to EBITDA Analysis'!I41,'EV to EBITDA Analysis'!V338,'EV to EBITDA Analysis'!V257,'EV to EBITDA Analysis'!V311,'EV to EBITDA Analysis'!V364,'EV to EBITDA Analysis'!I151,'EV to EBITDA Analysis'!V41,'EV to EBITDA Analysis'!V12,'EV to EBITDA Analysis'!V285,'EV to EBITDA Analysis'!I285,'EV to EBITDA Analysis'!I414,'EV to EBITDA Analysis'!V467,'EV to EBITDA Analysis'!V389,'EV to EBITDA Analysis'!V439,'EV to EBITDA Analysis'!V414,'EV to EBITDA Analysis'!I439)","v":0.10346321748367684},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J467,'EV to EBITDA Analysis'!W205,'EV to EBITDA Analysis'!J12,'EV to EBITDA Analysis'!J41,'EV to EBITDA Analysis'!W338,'EV to EBITDA Analysis'!W257,'EV to EBITDA Analysis'!W311,'EV to EBITDA Analysis'!W364,'EV to EBITDA Analysis'!J151,'EV to EBITDA Analysis'!W41,'EV to EBITDA Analysis'!W12,'EV to EBITDA Analysis'!W285,'EV to EBITDA Analysis'!J285,'EV to EBITDA Analysis'!J414,'EV to EBITDA Analysis'!W467,'EV to EBITDA Analysis'!W389,'EV to EBITDA Analysis'!W439,'EV to EBITDA Analysis'!W414,'EV to EBITDA Analysis'!J439)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K467,'EV to EBITDA Analysis'!X205,'EV to EBITDA Analysis'!K12,'EV to EBITDA Analysis'!K41,'EV to EBITDA Analysis'!X338,'EV to EBITDA Analysis'!X257,'EV to EBITDA Analysis'!X311,'EV to EBITDA Analysis'!X364,'EV to EBITDA Analysis'!K151,'EV to EBITDA Analysis'!X41,'EV to EBITDA Analysis'!X12,'EV to EBITDA Analysis'!X285,'EV to EBITDA Analysis'!K285,'EV to EBITDA Analysis'!K414,'EV to EBITDA Analysis'!X467,'EV to EBITDA Analysis'!X389,'EV to EBITDA Analysis'!X439,'EV to EBITDA Analysis'!X414,'EV to EBITDA Analysis'!K439)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L467,'EV to EBITDA Analysis'!Y205,'EV to EBITDA Analysis'!L12,'EV to EBITDA Analysis'!L41,'EV to EBITDA Analysis'!Y338,'EV to EBITDA Analysis'!Y257,'EV to EBITDA Analysis'!Y311,'EV to EBITDA Analysis'!Y364,'EV to EBITDA Analysis'!L151,'EV to EBITDA Analysis'!Y41,'EV to EBITDA Analysis'!Y12,'EV to EBITDA Analysis'!Y285,'EV to EBITDA Analysis'!L285,'EV to EBITDA Analysis'!L414,'EV to EBITDA Analysis'!Y467,'EV to EBITDA Analysis'!Y389,'EV to EBITDA Analysis'!Y439,'EV to EBITDA Analysis'!Y414,'EV to EBITDA Analysis'!L439)","v":0},true,6,null,{"$f":"R12+1","v":2},9,{"$f":"IFERROR(INDEX(C:C,S13),\"\")","v":"Diageo"},null,false,{"$f":"IFERROR(INDEX(F:F,$S13),\"\")","v":0.19363430583501007},0.16757360672975816,0.14908292087602482,0.14111052831463858,0.15378715517611224,0.15324869073015576,false,false,0,{"$f":"IFERROR(IRR(AH13:BG13),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C468,'EV to EBITDA Analysis'!P206,'EV to EBITDA Analysis'!C13,'EV to EBITDA Analysis'!C42,'EV to EBITDA Analysis'!P339,'EV to EBITDA Analysis'!P258,'EV to EBITDA Analysis'!P312,'EV to EBITDA Analysis'!P365,'EV to EBITDA Analysis'!C152,'EV to EBITDA Analysis'!P42,'EV to EBITDA Analysis'!P13,'EV to EBITDA Analysis'!P286,'EV to EBITDA Analysis'!C286,'EV to EBITDA Analysis'!C415,'EV to EBITDA Analysis'!P468,'EV to EBITDA Analysis'!P390,'EV to EBITDA Analysis'!P440,'EV to EBITDA Analysis'!P415,'EV to EBITDA Analysis'!C440)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D468,'EV to EBITDA Analysis'!Q206,'EV to EBITDA Analysis'!D13,'EV to EBITDA Analysis'!D42,'EV to EBITDA Analysis'!Q339,'EV to EBITDA Analysis'!Q258,'EV to EBITDA Analysis'!Q312,'EV to EBITDA Analysis'!Q365,'EV to EBITDA Analysis'!D152,'EV to EBITDA Analysis'!Q42,'EV to EBITDA Analysis'!Q13,'EV to EBITDA Analysis'!Q286,'EV to EBITDA Analysis'!D286,'EV to EBITDA Analysis'!D415,'EV to EBITDA Analysis'!Q468,'EV to EBITDA Analysis'!Q390,'EV to EBITDA Analysis'!Q440,'EV to EBITDA Analysis'!Q415,'EV to EBITDA Analysis'!D440)","v":1.8887752783458309E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E468,'EV to EBITDA Analysis'!R206,'EV to EBITDA Analysis'!E13,'EV to EBITDA Analysis'!E42,'EV to EBITDA Analysis'!R339,'EV to EBITDA Analysis'!R258,'EV to EBITDA Analysis'!R312,'EV to EBITDA Analysis'!R365,'EV to EBITDA Analysis'!E152,'EV to EBITDA Analysis'!R42,'EV to EBITDA Analysis'!R13,'EV to EBITDA Analysis'!R286,'EV to EBITDA Analysis'!E286,'EV to EBITDA Analysis'!E415,'EV to EBITDA Analysis'!R468,'EV to EBITDA Analysis'!R390,'EV to EBITDA Analysis'!R440,'EV to EBITDA Analysis'!R415,'EV to EBITDA Analysis'!E440)","v":-4.053593695618603E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F468,'EV to EBITDA Analysis'!S206,'EV to EBITDA Analysis'!F13,'EV to EBITDA Analysis'!F42,'EV to EBITDA Analysis'!S339,'EV to EBITDA Analysis'!S258,'EV to EBITDA Analysis'!S312,'EV to EBITDA Analysis'!S365,'EV to EBITDA Analysis'!F152,'EV to EBITDA Analysis'!S42,'EV to EBITDA Analysis'!S13,'EV to EBITDA Analysis'!S286,'EV to EBITDA Analysis'!F286,'EV to EBITDA Analysis'!F415,'EV to EBITDA Analysis'!S468,'EV to EBITDA Analysis'!S390,'EV to EBITDA Analysis'!S440,'EV to EBITDA Analysis'!S415,'EV to EBITDA Analysis'!F440)","v":-3.3069790885221309E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G468,'EV to EBITDA Analysis'!T206,'EV to EBITDA Analysis'!G13,'EV to EBITDA Analysis'!G42,'EV to EBITDA Analysis'!T339,'EV to EBITDA Analysis'!T258,'EV to EBITDA Analysis'!T312,'EV to EBITDA Analysis'!T365,'EV to EBITDA Analysis'!G152,'EV to EBITDA Analysis'!T42,'EV to EBITDA Analysis'!T13,'EV to EBITDA Analysis'!T286,'EV to EBITDA Analysis'!G286,'EV to EBITDA Analysis'!G415,'EV to EBITDA Analysis'!T468,'EV to EBITDA Analysis'!T390,'EV to EBITDA Analysis'!T440,'EV to EBITDA Analysis'!T415,'EV to EBITDA Analysis'!G440)","v":-1.361049494520097E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H468,'EV to EBITDA Analysis'!U206,'EV to EBITDA Analysis'!H13,'EV to EBITDA Analysis'!H42,'EV to EBITDA Analysis'!U339,'EV to EBITDA Analysis'!U258,'EV to EBITDA Analysis'!U312,'EV to EBITDA Analysis'!U365,'EV to EBITDA Analysis'!H152,'EV to EBITDA Analysis'!U42,'EV to EBITDA Analysis'!U13,'EV to EBITDA Analysis'!U286,'EV to EBITDA Analysis'!H286,'EV to EBITDA Analysis'!H415,'EV to EBITDA Analysis'!U468,'EV to EBITDA Analysis'!U390,'EV to EBITDA Analysis'!U440,'EV to EBITDA Analysis'!U415,'EV to EBITDA Analysis'!H440)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I468,'EV to EBITDA Analysis'!V206,'EV to EBITDA Analysis'!I13,'EV to EBITDA Analysis'!I42,'EV to EBITDA Analysis'!V339,'EV to EBITDA Analysis'!V258,'EV to EBITDA Analysis'!V312,'EV to EBITDA Analysis'!V365,'EV to EBITDA Analysis'!I152,'EV to EBITDA Analysis'!V42,'EV to EBITDA Analysis'!V13,'EV to EBITDA Analysis'!V286,'EV to EBITDA Analysis'!I286,'EV to EBITDA Analysis'!I415,'EV to EBITDA Analysis'!V468,'EV to EBITDA Analysis'!V390,'EV to EBITDA Analysis'!V440,'EV to EBITDA Analysis'!V415,'EV to EBITDA Analysis'!I440)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J468,'EV to EBITDA Analysis'!W206,'EV to EBITDA Analysis'!J13,'EV to EBITDA Analysis'!J42,'EV to EBITDA Analysis'!W339,'EV to EBITDA Analysis'!W258,'EV to EBITDA Analysis'!W312,'EV to EBITDA Analysis'!W365,'EV to EBITDA Analysis'!J152,'EV to EBITDA Analysis'!W42,'EV to EBITDA Analysis'!W13,'EV to EBITDA Analysis'!W286,'EV to EBITDA Analysis'!J286,'EV to EBITDA Analysis'!J415,'EV to EBITDA Analysis'!W468,'EV to EBITDA Analysis'!W390,'EV to EBITDA Analysis'!W440,'EV to EBITDA Analysis'!W415,'EV to EBITDA Analysis'!J440)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K468,'EV to EBITDA Analysis'!X206,'EV to EBITDA Analysis'!K13,'EV to EBITDA Analysis'!K42,'EV to EBITDA Analysis'!X339,'EV to EBITDA Analysis'!X258,'EV to EBITDA Analysis'!X312,'EV to EBITDA Analysis'!X365,'EV to EBITDA Analysis'!K152,'EV to EBITDA Analysis'!X42,'EV to EBITDA Analysis'!X13,'EV to EBITDA Analysis'!X286,'EV to EBITDA Analysis'!K286,'EV to EBITDA Analysis'!K415,'EV to EBITDA Analysis'!X468,'EV to EBITDA Analysis'!X390,'EV to EBITDA Analysis'!X440,'EV to EBITDA Analysis'!X415,'EV to EBITDA Analysis'!K440)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L468,'EV to EBITDA Analysis'!Y206,'EV to EBITDA Analysis'!L13,'EV to EBITDA Analysis'!L42,'EV to EBITDA Analysis'!Y339,'EV to EBITDA Analysis'!Y258,'EV to EBITDA Analysis'!Y312,'EV to EBITDA Analysis'!Y365,'EV to EBITDA Analysis'!L152,'EV to EBITDA Analysis'!Y42,'EV to EBITDA Analysis'!Y13,'EV to EBITDA Analysis'!Y286,'EV to EBITDA Analysis'!L286,'EV to EBITDA Analysis'!L415,'EV to EBITDA Analysis'!Y468,'EV to EBITDA Analysis'!Y390,'EV to EBITDA Analysis'!Y440,'EV to EBITDA Analysis'!Y415,'EV to EBITDA Analysis'!L440)","v":0},true,7,null,{"$f":"R13+1","v":3},10,"Ambev SA (USD,BRL) ",null,false,0.61989058959448928,0.35362686888366152,0.39582366020596865,0.40255818592046205,0.38543194508202999,0.37695389462639434,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C469,'EV to EBITDA Analysis'!P207,'EV to EBITDA Analysis'!C14,'EV to EBITDA Analysis'!C43,'EV to EBITDA Analysis'!P340,'EV to EBITDA Analysis'!P259,'EV to EBITDA Analysis'!P313,'EV to EBITDA Analysis'!P366,'EV to EBITDA Analysis'!C153,'EV to EBITDA Analysis'!P43,'EV to EBITDA Analysis'!P14,'EV to EBITDA Analysis'!P287,'EV to EBITDA Analysis'!C287,'EV to EBITDA Analysis'!C416,'EV to EBITDA Analysis'!P469,'EV to EBITDA Analysis'!P391,'EV to EBITDA Analysis'!P441,'EV to EBITDA Analysis'!P416,'EV to EBITDA Analysis'!C441)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D469,'EV to EBITDA Analysis'!Q207,'EV to EBITDA Analysis'!D14,'EV to EBITDA Analysis'!D43,'EV to EBITDA Analysis'!Q340,'EV to EBITDA Analysis'!Q259,'EV to EBITDA Analysis'!Q313,'EV to EBITDA Analysis'!Q366,'EV to EBITDA Analysis'!D153,'EV to EBITDA Analysis'!Q43,'EV to EBITDA Analysis'!Q14,'EV to EBITDA Analysis'!Q287,'EV to EBITDA Analysis'!D287,'EV to EBITDA Analysis'!D416,'EV to EBITDA Analysis'!Q469,'EV to EBITDA Analysis'!Q391,'EV to EBITDA Analysis'!Q441,'EV to EBITDA Analysis'!Q416,'EV to EBITDA Analysis'!D441)","v":-10540.288335262792},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E469,'EV to EBITDA Analysis'!R207,'EV to EBITDA Analysis'!E14,'EV to EBITDA Analysis'!E43,'EV to EBITDA Analysis'!R340,'EV to EBITDA Analysis'!R259,'EV to EBITDA Analysis'!R313,'EV to EBITDA Analysis'!R366,'EV to EBITDA Analysis'!E153,'EV to EBITDA Analysis'!R43,'EV to EBITDA Analysis'!R14,'EV to EBITDA Analysis'!R287,'EV to EBITDA Analysis'!E287,'EV to EBITDA Analysis'!E416,'EV to EBITDA Analysis'!R469,'EV to EBITDA Analysis'!R391,'EV to EBITDA Analysis'!R441,'EV to EBITDA Analysis'!R416,'EV to EBITDA Analysis'!E441)","v":-271.18826637426747},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F469,'EV to EBITDA Analysis'!S207,'EV to EBITDA Analysis'!F14,'EV to EBITDA Analysis'!F43,'EV to EBITDA Analysis'!S340,'EV to EBITDA Analysis'!S259,'EV to EBITDA Analysis'!S313,'EV to EBITDA Analysis'!S366,'EV to EBITDA Analysis'!F153,'EV to EBITDA Analysis'!S43,'EV to EBITDA Analysis'!S14,'EV to EBITDA Analysis'!S287,'EV to EBITDA Analysis'!F287,'EV to EBITDA Analysis'!F416,'EV to EBITDA Analysis'!S469,'EV to EBITDA Analysis'!S391,'EV to EBITDA Analysis'!S441,'EV to EBITDA Analysis'!S416,'EV to EBITDA Analysis'!F441)","v":4.5013349033641941},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G469,'EV to EBITDA Analysis'!T207,'EV to EBITDA Analysis'!G14,'EV to EBITDA Analysis'!G43,'EV to EBITDA Analysis'!T340,'EV to EBITDA Analysis'!T259,'EV to EBITDA Analysis'!T313,'EV to EBITDA Analysis'!T366,'EV to EBITDA Analysis'!G153,'EV to EBITDA Analysis'!T43,'EV to EBITDA Analysis'!T14,'EV to EBITDA Analysis'!T287,'EV to EBITDA Analysis'!G287,'EV to EBITDA Analysis'!G416,'EV to EBITDA Analysis'!T469,'EV to EBITDA Analysis'!T391,'EV to EBITDA Analysis'!T441,'EV to EBITDA Analysis'!T416,'EV to EBITDA Analysis'!G441)","v":3.516000623762883E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H469,'EV to EBITDA Analysis'!U207,'EV to EBITDA Analysis'!H14,'EV to EBITDA Analysis'!H43,'EV to EBITDA Analysis'!U340,'EV to EBITDA Analysis'!U259,'EV to EBITDA Analysis'!U313,'EV to EBITDA Analysis'!U366,'EV to EBITDA Analysis'!H153,'EV to EBITDA Analysis'!U43,'EV to EBITDA Analysis'!U14,'EV to EBITDA Analysis'!U287,'EV to EBITDA Analysis'!H287,'EV to EBITDA Analysis'!H416,'EV to EBITDA Analysis'!U469,'EV to EBITDA Analysis'!U391,'EV to EBITDA Analysis'!U441,'EV to EBITDA Analysis'!U416,'EV to EBITDA Analysis'!H441)","v":4.5042066419740566E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I469,'EV to EBITDA Analysis'!V207,'EV to EBITDA Analysis'!I14,'EV to EBITDA Analysis'!I43,'EV to EBITDA Analysis'!V340,'EV to EBITDA Analysis'!V259,'EV to EBITDA Analysis'!V313,'EV to EBITDA Analysis'!V366,'EV to EBITDA Analysis'!I153,'EV to EBITDA Analysis'!V43,'EV to EBITDA Analysis'!V14,'EV to EBITDA Analysis'!V287,'EV to EBITDA Analysis'!I287,'EV to EBITDA Analysis'!I416,'EV to EBITDA Analysis'!V469,'EV to EBITDA Analysis'!V391,'EV to EBITDA Analysis'!V441,'EV to EBITDA Analysis'!V416,'EV to EBITDA Analysis'!I441)","v":4.5042066419740566E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J469,'EV to EBITDA Analysis'!W207,'EV to EBITDA Analysis'!J14,'EV to EBITDA Analysis'!J43,'EV to EBITDA Analysis'!W340,'EV to EBITDA Analysis'!W259,'EV to EBITDA Analysis'!W313,'EV to EBITDA Analysis'!W366,'EV to EBITDA Analysis'!J153,'EV to EBITDA Analysis'!W43,'EV to EBITDA Analysis'!W14,'EV to EBITDA Analysis'!W287,'EV to EBITDA Analysis'!J287,'EV to EBITDA Analysis'!J416,'EV to EBITDA Analysis'!W469,'EV to EBITDA Analysis'!W391,'EV to EBITDA Analysis'!W441,'EV to EBITDA Analysis'!W416,'EV to EBITDA Analysis'!J441)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K469,'EV to EBITDA Analysis'!X207,'EV to EBITDA Analysis'!K14,'EV to EBITDA Analysis'!K43,'EV to EBITDA Analysis'!X340,'EV to EBITDA Analysis'!X259,'EV to EBITDA Analysis'!X313,'EV to EBITDA Analysis'!X366,'EV to EBITDA Analysis'!K153,'EV to EBITDA Analysis'!X43,'EV to EBITDA Analysis'!X14,'EV to EBITDA Analysis'!X287,'EV to EBITDA Analysis'!K287,'EV to EBITDA Analysis'!K416,'EV to EBITDA Analysis'!X469,'EV to EBITDA Analysis'!X391,'EV to EBITDA Analysis'!X441,'EV to EBITDA Analysis'!X416,'EV to EBITDA Analysis'!K441)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L469,'EV to EBITDA Analysis'!Y207,'EV to EBITDA Analysis'!L14,'EV to EBITDA Analysis'!L43,'EV to EBITDA Analysis'!Y340,'EV to EBITDA Analysis'!Y259,'EV to EBITDA Analysis'!Y313,'EV to EBITDA Analysis'!Y366,'EV to EBITDA Analysis'!L153,'EV to EBITDA Analysis'!Y43,'EV to EBITDA Analysis'!Y14,'EV to EBITDA Analysis'!Y287,'EV to EBITDA Analysis'!L287,'EV to EBITDA Analysis'!L416,'EV to EBITDA Analysis'!Y469,'EV to EBITDA Analysis'!Y391,'EV to EBITDA Analysis'!Y441,'EV to EBITDA Analysis'!Y416,'EV to EBITDA Analysis'!L441)","v":0},true,8,null,4,11,"Molson Coors Brewing Company ",null,false,2.9865357451572774E-2,3.4776020659552917E-2,4.1896967059768746E-2,3.2201966552662928E-2,1.2795884671760328E-2,1.2795884671760328E-2,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C470,'EV to EBITDA Analysis'!P208,'EV to EBITDA Analysis'!C15,'EV to EBITDA Analysis'!C44,'EV to EBITDA Analysis'!P341,'EV to EBITDA Analysis'!P260,'EV to EBITDA Analysis'!P314,'EV to EBITDA Analysis'!P367,'EV to EBITDA Analysis'!C154,'EV to EBITDA Analysis'!P44,'EV to EBITDA Analysis'!P15,'EV to EBITDA Analysis'!P288,'EV to EBITDA Analysis'!C288,'EV to EBITDA Analysis'!C417,'EV to EBITDA Analysis'!P470,'EV to EBITDA Analysis'!P392,'EV to EBITDA Analysis'!P442,'EV to EBITDA Analysis'!P417,'EV to EBITDA Analysis'!C442)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D470,'EV to EBITDA Analysis'!Q208,'EV to EBITDA Analysis'!D15,'EV to EBITDA Analysis'!D44,'EV to EBITDA Analysis'!Q341,'EV to EBITDA Analysis'!Q260,'EV to EBITDA Analysis'!Q314,'EV to EBITDA Analysis'!Q367,'EV to EBITDA Analysis'!D154,'EV to EBITDA Analysis'!Q44,'EV to EBITDA Analysis'!Q15,'EV to EBITDA Analysis'!Q288,'EV to EBITDA Analysis'!D288,'EV to EBITDA Analysis'!D417,'EV to EBITDA Analysis'!Q470,'EV to EBITDA Analysis'!Q392,'EV to EBITDA Analysis'!Q442,'EV to EBITDA Analysis'!Q417,'EV to EBITDA Analysis'!D442)","v":8.2764405424875592E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E470,'EV to EBITDA Analysis'!R208,'EV to EBITDA Analysis'!E15,'EV to EBITDA Analysis'!E44,'EV to EBITDA Analysis'!R341,'EV to EBITDA Analysis'!R260,'EV to EBITDA Analysis'!R314,'EV to EBITDA Analysis'!R367,'EV to EBITDA Analysis'!E154,'EV to EBITDA Analysis'!R44,'EV to EBITDA Analysis'!R15,'EV to EBITDA Analysis'!R288,'EV to EBITDA Analysis'!E288,'EV to EBITDA Analysis'!E417,'EV to EBITDA Analysis'!R470,'EV to EBITDA Analysis'!R392,'EV to EBITDA Analysis'!R442,'EV to EBITDA Analysis'!R417,'EV to EBITDA Analysis'!E442)","v":8.6764108656294942E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F470,'EV to EBITDA Analysis'!S208,'EV to EBITDA Analysis'!F15,'EV to EBITDA Analysis'!F44,'EV to EBITDA Analysis'!S341,'EV to EBITDA Analysis'!S260,'EV to EBITDA Analysis'!S314,'EV to EBITDA Analysis'!S367,'EV to EBITDA Analysis'!F154,'EV to EBITDA Analysis'!S44,'EV to EBITDA Analysis'!S15,'EV to EBITDA Analysis'!S288,'EV to EBITDA Analysis'!F288,'EV to EBITDA Analysis'!F417,'EV to EBITDA Analysis'!S470,'EV to EBITDA Analysis'!S392,'EV to EBITDA Analysis'!S442,'EV to EBITDA Analysis'!S417,'EV to EBITDA Analysis'!F442)","v":8.3979040218787881E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G470,'EV to EBITDA Analysis'!T208,'EV to EBITDA Analysis'!G15,'EV to EBITDA Analysis'!G44,'EV to EBITDA Analysis'!T341,'EV to EBITDA Analysis'!T260,'EV to EBITDA Analysis'!T314,'EV to EBITDA Analysis'!T367,'EV to EBITDA Analysis'!G154,'EV to EBITDA Analysis'!T44,'EV to EBITDA Analysis'!T15,'EV to EBITDA Analysis'!T288,'EV to EBITDA Analysis'!G288,'EV to EBITDA Analysis'!G417,'EV to EBITDA Analysis'!T470,'EV to EBITDA Analysis'!T392,'EV to EBITDA Analysis'!T442,'EV to EBITDA Analysis'!T417,'EV to EBITDA Analysis'!G442)","v":8.5075147867777048E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H470,'EV to EBITDA Analysis'!U208,'EV to EBITDA Analysis'!H15,'EV to EBITDA Analysis'!H44,'EV to EBITDA Analysis'!U341,'EV to EBITDA Analysis'!U260,'EV to EBITDA Analysis'!U314,'EV to EBITDA Analysis'!U367,'EV to EBITDA Analysis'!H154,'EV to EBITDA Analysis'!U44,'EV to EBITDA Analysis'!U15,'EV to EBITDA Analysis'!U288,'EV to EBITDA Analysis'!H288,'EV to EBITDA Analysis'!H417,'EV to EBITDA Analysis'!U470,'EV to EBITDA Analysis'!U392,'EV to EBITDA Analysis'!U442,'EV to EBITDA Analysis'!U417,'EV to EBITDA Analysis'!H442)","v":8.907743196110729E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I470,'EV to EBITDA Analysis'!V208,'EV to EBITDA Analysis'!I15,'EV to EBITDA Analysis'!I44,'EV to EBITDA Analysis'!V341,'EV to EBITDA Analysis'!V260,'EV to EBITDA Analysis'!V314,'EV to EBITDA Analysis'!V367,'EV to EBITDA Analysis'!I154,'EV to EBITDA Analysis'!V44,'EV to EBITDA Analysis'!V15,'EV to EBITDA Analysis'!V288,'EV to EBITDA Analysis'!I288,'EV to EBITDA Analysis'!I417,'EV to EBITDA Analysis'!V470,'EV to EBITDA Analysis'!V392,'EV to EBITDA Analysis'!V442,'EV to EBITDA Analysis'!V417,'EV to EBITDA Analysis'!I442)","v":8.8220563057592211E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J470,'EV to EBITDA Analysis'!W208,'EV to EBITDA Analysis'!J15,'EV to EBITDA Analysis'!J44,'EV to EBITDA Analysis'!W341,'EV to EBITDA Analysis'!W260,'EV to EBITDA Analysis'!W314,'EV to EBITDA Analysis'!W367,'EV to EBITDA Analysis'!J154,'EV to EBITDA Analysis'!W44,'EV to EBITDA Analysis'!W15,'EV to EBITDA Analysis'!W288,'EV to EBITDA Analysis'!J288,'EV to EBITDA Analysis'!J417,'EV to EBITDA Analysis'!W470,'EV to EBITDA Analysis'!W392,'EV to EBITDA Analysis'!W442,'EV to EBITDA Analysis'!W417,'EV to EBITDA Analysis'!J442)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K470,'EV to EBITDA Analysis'!X208,'EV to EBITDA Analysis'!K15,'EV to EBITDA Analysis'!K44,'EV to EBITDA Analysis'!X341,'EV to EBITDA Analysis'!X260,'EV to EBITDA Analysis'!X314,'EV to EBITDA Analysis'!X367,'EV to EBITDA Analysis'!K154,'EV to EBITDA Analysis'!X44,'EV to EBITDA Analysis'!X15,'EV to EBITDA Analysis'!X288,'EV to EBITDA Analysis'!K288,'EV to EBITDA Analysis'!K417,'EV to EBITDA Analysis'!X470,'EV to EBITDA Analysis'!X392,'EV to EBITDA Analysis'!X442,'EV to EBITDA Analysis'!X417,'EV to EBITDA Analysis'!K442)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L470,'EV to EBITDA Analysis'!Y208,'EV to EBITDA Analysis'!L15,'EV to EBITDA Analysis'!L44,'EV to EBITDA Analysis'!Y341,'EV to EBITDA Analysis'!Y260,'EV to EBITDA Analysis'!Y314,'EV to EBITDA Analysis'!Y367,'EV to EBITDA Analysis'!L154,'EV to EBITDA Analysis'!Y44,'EV to EBITDA Analysis'!Y15,'EV to EBITDA Analysis'!Y288,'EV to EBITDA Analysis'!L288,'EV to EBITDA Analysis'!L417,'EV to EBITDA Analysis'!Y470,'EV to EBITDA Analysis'!Y392,'EV to EBITDA Analysis'!Y442,'EV to EBITDA Analysis'!Y417,'EV to EBITDA Analysis'!L442)","v":0},true,9,null,5,12,"Boston Beer",null,false,0.34929815593233121,0.22232690263104254,0.21513928655126677,0.22569257645858176,0.20523540576889102,0.20523540576889099,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C471,'EV to EBITDA Analysis'!P209,'EV to EBITDA Analysis'!C16,'EV to EBITDA Analysis'!C45,'EV to EBITDA Analysis'!P342,'EV to EBITDA Analysis'!P261,'EV to EBITDA Analysis'!P315,'EV to EBITDA Analysis'!P368,'EV to EBITDA Analysis'!C155,'EV to EBITDA Analysis'!P45,'EV to EBITDA Analysis'!P16,'EV to EBITDA Analysis'!P289,'EV to EBITDA Analysis'!C289,'EV to EBITDA Analysis'!C418,'EV to EBITDA Analysis'!P471,'EV to EBITDA Analysis'!P393,'EV to EBITDA Analysis'!P443,'EV to EBITDA Analysis'!P418,'EV to EBITDA Analysis'!C443)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D471,'EV to EBITDA Analysis'!Q209,'EV to EBITDA Analysis'!D16,'EV to EBITDA Analysis'!D45,'EV to EBITDA Analysis'!Q342,'EV to EBITDA Analysis'!Q261,'EV to EBITDA Analysis'!Q315,'EV to EBITDA Analysis'!Q368,'EV to EBITDA Analysis'!D155,'EV to EBITDA Analysis'!Q45,'EV to EBITDA Analysis'!Q16,'EV to EBITDA Analysis'!Q289,'EV to EBITDA Analysis'!D289,'EV to EBITDA Analysis'!D418,'EV to EBITDA Analysis'!Q471,'EV to EBITDA Analysis'!Q393,'EV to EBITDA Analysis'!Q443,'EV to EBITDA Analysis'!Q418,'EV to EBITDA Analysis'!D443)","v":0.76014075491857025},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E471,'EV to EBITDA Analysis'!R209,'EV to EBITDA Analysis'!E16,'EV to EBITDA Analysis'!E45,'EV to EBITDA Analysis'!R342,'EV to EBITDA Analysis'!R261,'EV to EBITDA Analysis'!R315,'EV to EBITDA Analysis'!R368,'EV to EBITDA Analysis'!E155,'EV to EBITDA Analysis'!R45,'EV to EBITDA Analysis'!R16,'EV to EBITDA Analysis'!R289,'EV to EBITDA Analysis'!E289,'EV to EBITDA Analysis'!E418,'EV to EBITDA Analysis'!R471,'EV to EBITDA Analysis'!R393,'EV to EBITDA Analysis'!R443,'EV to EBITDA Analysis'!R418,'EV to EBITDA Analysis'!E443)","v":0.10251432678289411},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F471,'EV to EBITDA Analysis'!S209,'EV to EBITDA Analysis'!F16,'EV to EBITDA Analysis'!F45,'EV to EBITDA Analysis'!S342,'EV to EBITDA Analysis'!S261,'EV to EBITDA Analysis'!S315,'EV to EBITDA Analysis'!S368,'EV to EBITDA Analysis'!F155,'EV to EBITDA Analysis'!S45,'EV to EBITDA Analysis'!S16,'EV to EBITDA Analysis'!S289,'EV to EBITDA Analysis'!F289,'EV to EBITDA Analysis'!F418,'EV to EBITDA Analysis'!S471,'EV to EBITDA Analysis'!S393,'EV to EBITDA Analysis'!S443,'EV to EBITDA Analysis'!S418,'EV to EBITDA Analysis'!F443)","v":-1.033129484141344E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G471,'EV to EBITDA Analysis'!T209,'EV to EBITDA Analysis'!G16,'EV to EBITDA Analysis'!G45,'EV to EBITDA Analysis'!T342,'EV to EBITDA Analysis'!T261,'EV to EBITDA Analysis'!T315,'EV to EBITDA Analysis'!T368,'EV to EBITDA Analysis'!G155,'EV to EBITDA Analysis'!T45,'EV to EBITDA Analysis'!T16,'EV to EBITDA Analysis'!T289,'EV to EBITDA Analysis'!G289,'EV to EBITDA Analysis'!G418,'EV to EBITDA Analysis'!T471,'EV to EBITDA Analysis'!T393,'EV to EBITDA Analysis'!T443,'EV to EBITDA Analysis'!T418,'EV to EBITDA Analysis'!G443)","v":-0.52329687507442157},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H471,'EV to EBITDA Analysis'!U209,'EV to EBITDA Analysis'!H16,'EV to EBITDA Analysis'!H45,'EV to EBITDA Analysis'!U342,'EV to EBITDA Analysis'!U261,'EV to EBITDA Analysis'!U315,'EV to EBITDA Analysis'!U368,'EV to EBITDA Analysis'!H155,'EV to EBITDA Analysis'!U45,'EV to EBITDA Analysis'!U16,'EV to EBITDA Analysis'!U289,'EV to EBITDA Analysis'!H289,'EV to EBITDA Analysis'!H418,'EV to EBITDA Analysis'!U471,'EV to EBITDA Analysis'!U393,'EV to EBITDA Analysis'!U443,'EV to EBITDA Analysis'!U418,'EV to EBITDA Analysis'!H443)","v":5.7219888242765984E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I471,'EV to EBITDA Analysis'!V209,'EV to EBITDA Analysis'!I16,'EV to EBITDA Analysis'!I45,'EV to EBITDA Analysis'!V342,'EV to EBITDA Analysis'!V261,'EV to EBITDA Analysis'!V315,'EV to EBITDA Analysis'!V368,'EV to EBITDA Analysis'!I155,'EV to EBITDA Analysis'!V45,'EV to EBITDA Analysis'!V16,'EV to EBITDA Analysis'!V289,'EV to EBITDA Analysis'!I289,'EV to EBITDA Analysis'!I418,'EV to EBITDA Analysis'!V471,'EV to EBITDA Analysis'!V393,'EV to EBITDA Analysis'!V443,'EV to EBITDA Analysis'!V418,'EV to EBITDA Analysis'!I443)","v":5.7219888242765984E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J471,'EV to EBITDA Analysis'!W209,'EV to EBITDA Analysis'!J16,'EV to EBITDA Analysis'!J45,'EV to EBITDA Analysis'!W342,'EV to EBITDA Analysis'!W261,'EV to EBITDA Analysis'!W315,'EV to EBITDA Analysis'!W368,'EV to EBITDA Analysis'!J155,'EV to EBITDA Analysis'!W45,'EV to EBITDA Analysis'!W16,'EV to EBITDA Analysis'!W289,'EV to EBITDA Analysis'!J289,'EV to EBITDA Analysis'!J418,'EV to EBITDA Analysis'!W471,'EV to EBITDA Analysis'!W393,'EV to EBITDA Analysis'!W443,'EV to EBITDA Analysis'!W418,'EV to EBITDA Analysis'!J443)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K471,'EV to EBITDA Analysis'!X209,'EV to EBITDA Analysis'!K16,'EV to EBITDA Analysis'!K45,'EV to EBITDA Analysis'!X342,'EV to EBITDA Analysis'!X261,'EV to EBITDA Analysis'!X315,'EV to EBITDA Analysis'!X368,'EV to EBITDA Analysis'!K155,'EV to EBITDA Analysis'!X45,'EV to EBITDA Analysis'!X16,'EV to EBITDA Analysis'!X289,'EV to EBITDA Analysis'!K289,'EV to EBITDA Analysis'!K418,'EV to EBITDA Analysis'!X471,'EV to EBITDA Analysis'!X393,'EV to EBITDA Analysis'!X443,'EV to EBITDA Analysis'!X418,'EV to EBITDA Analysis'!K443)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L471,'EV to EBITDA Analysis'!Y209,'EV to EBITDA Analysis'!L16,'EV to EBITDA Analysis'!L45,'EV to EBITDA Analysis'!Y342,'EV to EBITDA Analysis'!Y261,'EV to EBITDA Analysis'!Y315,'EV to EBITDA Analysis'!Y368,'EV to EBITDA Analysis'!L155,'EV to EBITDA Analysis'!Y45,'EV to EBITDA Analysis'!Y16,'EV to EBITDA Analysis'!Y289,'EV to EBITDA Analysis'!L289,'EV to EBITDA Analysis'!L418,'EV to EBITDA Analysis'!Y471,'EV to EBITDA Analysis'!Y393,'EV to EBITDA Analysis'!Y443,'EV to EBITDA Analysis'!Y418,'EV to EBITDA Analysis'!L443)","v":0},true,10,null,6,13,"Constellation Brands",null,false,7.1492598660240908E-2,8.536241754196669E-2,8.4681473003291902E-2,9.255662266279488E-2,0.10346321748367684,0.10346321748367684,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C472,'EV to EBITDA Analysis'!P210,'EV to EBITDA Analysis'!C17,'EV to EBITDA Analysis'!C46,'EV to EBITDA Analysis'!P343,'EV to EBITDA Analysis'!P262,'EV to EBITDA Analysis'!P316,'EV to EBITDA Analysis'!P369,'EV to EBITDA Analysis'!C156,'EV to EBITDA Analysis'!P46,'EV to EBITDA Analysis'!P17,'EV to EBITDA Analysis'!P290,'EV to EBITDA Analysis'!C290,'EV to EBITDA Analysis'!C419,'EV to EBITDA Analysis'!P472,'EV to EBITDA Analysis'!P394,'EV to EBITDA Analysis'!P444,'EV to EBITDA Analysis'!P419,'EV to EBITDA Analysis'!C444)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D472,'EV to EBITDA Analysis'!Q210,'EV to EBITDA Analysis'!D17,'EV to EBITDA Analysis'!D46,'EV to EBITDA Analysis'!Q343,'EV to EBITDA Analysis'!Q262,'EV to EBITDA Analysis'!Q316,'EV to EBITDA Analysis'!Q369,'EV to EBITDA Analysis'!D156,'EV to EBITDA Analysis'!Q46,'EV to EBITDA Analysis'!Q17,'EV to EBITDA Analysis'!Q290,'EV to EBITDA Analysis'!D290,'EV to EBITDA Analysis'!D419,'EV to EBITDA Analysis'!Q472,'EV to EBITDA Analysis'!Q394,'EV to EBITDA Analysis'!Q444,'EV to EBITDA Analysis'!Q419,'EV to EBITDA Analysis'!D444)","v":-3.2057991541706347E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E472,'EV to EBITDA Analysis'!R210,'EV to EBITDA Analysis'!E17,'EV to EBITDA Analysis'!E46,'EV to EBITDA Analysis'!R343,'EV to EBITDA Analysis'!R262,'EV to EBITDA Analysis'!R316,'EV to EBITDA Analysis'!R369,'EV to EBITDA Analysis'!E156,'EV to EBITDA Analysis'!R46,'EV to EBITDA Analysis'!R17,'EV to EBITDA Analysis'!R290,'EV to EBITDA Analysis'!E290,'EV to EBITDA Analysis'!E419,'EV to EBITDA Analysis'!R472,'EV to EBITDA Analysis'!R394,'EV to EBITDA Analysis'!R444,'EV to EBITDA Analysis'!R419,'EV to EBITDA Analysis'!E444)","v":-1.9846618821185668E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F472,'EV to EBITDA Analysis'!S210,'EV to EBITDA Analysis'!F17,'EV to EBITDA Analysis'!F46,'EV to EBITDA Analysis'!S343,'EV to EBITDA Analysis'!S262,'EV to EBITDA Analysis'!S316,'EV to EBITDA Analysis'!S369,'EV to EBITDA Analysis'!F156,'EV to EBITDA Analysis'!S46,'EV to EBITDA Analysis'!S17,'EV to EBITDA Analysis'!S290,'EV to EBITDA Analysis'!F290,'EV to EBITDA Analysis'!F419,'EV to EBITDA Analysis'!S472,'EV to EBITDA Analysis'!S394,'EV to EBITDA Analysis'!S444,'EV to EBITDA Analysis'!S419,'EV to EBITDA Analysis'!F444)","v":4.8624599216576532E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G472,'EV to EBITDA Analysis'!T210,'EV to EBITDA Analysis'!G17,'EV to EBITDA Analysis'!G46,'EV to EBITDA Analysis'!T343,'EV to EBITDA Analysis'!T262,'EV to EBITDA Analysis'!T316,'EV to EBITDA Analysis'!T369,'EV to EBITDA Analysis'!G156,'EV to EBITDA Analysis'!T46,'EV to EBITDA Analysis'!T17,'EV to EBITDA Analysis'!T290,'EV to EBITDA Analysis'!G290,'EV to EBITDA Analysis'!G419,'EV to EBITDA Analysis'!T472,'EV to EBITDA Analysis'!T394,'EV to EBITDA Analysis'!T444,'EV to EBITDA Analysis'!T419,'EV to EBITDA Analysis'!G444)","v":1.6421587319564784E-4},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H472,'EV to EBITDA Analysis'!U210,'EV to EBITDA Analysis'!H17,'EV to EBITDA Analysis'!H46,'EV to EBITDA Analysis'!U343,'EV to EBITDA Analysis'!U262,'EV to EBITDA Analysis'!U316,'EV to EBITDA Analysis'!U369,'EV to EBITDA Analysis'!H156,'EV to EBITDA Analysis'!U46,'EV to EBITDA Analysis'!U17,'EV to EBITDA Analysis'!U290,'EV to EBITDA Analysis'!H290,'EV to EBITDA Analysis'!H419,'EV to EBITDA Analysis'!U472,'EV to EBITDA Analysis'!U394,'EV to EBITDA Analysis'!U444,'EV to EBITDA Analysis'!U419,'EV to EBITDA Analysis'!H444)","v":0.12438678670012415},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I472,'EV to EBITDA Analysis'!V210,'EV to EBITDA Analysis'!I17,'EV to EBITDA Analysis'!I46,'EV to EBITDA Analysis'!V343,'EV to EBITDA Analysis'!V262,'EV to EBITDA Analysis'!V316,'EV to EBITDA Analysis'!V369,'EV to EBITDA Analysis'!I156,'EV to EBITDA Analysis'!V46,'EV to EBITDA Analysis'!V17,'EV to EBITDA Analysis'!V290,'EV to EBITDA Analysis'!I290,'EV to EBITDA Analysis'!I419,'EV to EBITDA Analysis'!V472,'EV to EBITDA Analysis'!V394,'EV to EBITDA Analysis'!V444,'EV to EBITDA Analysis'!V419,'EV to EBITDA Analysis'!I444)","v":0.10990404288304102},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J472,'EV to EBITDA Analysis'!W210,'EV to EBITDA Analysis'!J17,'EV to EBITDA Analysis'!J46,'EV to EBITDA Analysis'!W343,'EV to EBITDA Analysis'!W262,'EV to EBITDA Analysis'!W316,'EV to EBITDA Analysis'!W369,'EV to EBITDA Analysis'!J156,'EV to EBITDA Analysis'!W46,'EV to EBITDA Analysis'!W17,'EV to EBITDA Analysis'!W290,'EV to EBITDA Analysis'!J290,'EV to EBITDA Analysis'!J419,'EV to EBITDA Analysis'!W472,'EV to EBITDA Analysis'!W394,'EV to EBITDA Analysis'!W444,'EV to EBITDA Analysis'!W419,'EV to EBITDA Analysis'!J444)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K472,'EV to EBITDA Analysis'!X210,'EV to EBITDA Analysis'!K17,'EV to EBITDA Analysis'!K46,'EV to EBITDA Analysis'!X343,'EV to EBITDA Analysis'!X262,'EV to EBITDA Analysis'!X316,'EV to EBITDA Analysis'!X369,'EV to EBITDA Analysis'!K156,'EV to EBITDA Analysis'!X46,'EV to EBITDA Analysis'!X17,'EV to EBITDA Analysis'!X290,'EV to EBITDA Analysis'!K290,'EV to EBITDA Analysis'!K419,'EV to EBITDA Analysis'!X472,'EV to EBITDA Analysis'!X394,'EV to EBITDA Analysis'!X444,'EV to EBITDA Analysis'!X419,'EV to EBITDA Analysis'!K444)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L472,'EV to EBITDA Analysis'!Y210,'EV to EBITDA Analysis'!L17,'EV to EBITDA Analysis'!L46,'EV to EBITDA Analysis'!Y343,'EV to EBITDA Analysis'!Y262,'EV to EBITDA Analysis'!Y316,'EV to EBITDA Analysis'!Y369,'EV to EBITDA Analysis'!L156,'EV to EBITDA Analysis'!Y46,'EV to EBITDA Analysis'!Y17,'EV to EBITDA Analysis'!Y290,'EV to EBITDA Analysis'!L290,'EV to EBITDA Analysis'!L419,'EV to EBITDA Analysis'!Y472,'EV to EBITDA Analysis'!Y394,'EV to EBITDA Analysis'!Y444,'EV to EBITDA Analysis'!Y419,'EV to EBITDA Analysis'!L444)","v":0},true,11,null,7,14,"Craft Brew Alliance",null,false,1.8887752783458309E-2,-4.053593695618603E-3,-3.3069790885221309E-3,-1.361049494520097E-3,false,false,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C473,'EV to EBITDA Analysis'!P211,'EV to EBITDA Analysis'!C18,'EV to EBITDA Analysis'!C47,'EV to EBITDA Analysis'!P344,'EV to EBITDA Analysis'!P263,'EV to EBITDA Analysis'!P317,'EV to EBITDA Analysis'!P370,'EV to EBITDA Analysis'!C157,'EV to EBITDA Analysis'!P47,'EV to EBITDA Analysis'!P18,'EV to EBITDA Analysis'!P291,'EV to EBITDA Analysis'!C291,'EV to EBITDA Analysis'!C420,'EV to EBITDA Analysis'!P473,'EV to EBITDA Analysis'!P395,'EV to EBITDA Analysis'!P445,'EV to EBITDA Analysis'!P420,'EV to EBITDA Analysis'!C445)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D473,'EV to EBITDA Analysis'!Q211,'EV to EBITDA Analysis'!D18,'EV to EBITDA Analysis'!D47,'EV to EBITDA Analysis'!Q344,'EV to EBITDA Analysis'!Q263,'EV to EBITDA Analysis'!Q317,'EV to EBITDA Analysis'!Q370,'EV to EBITDA Analysis'!D157,'EV to EBITDA Analysis'!Q47,'EV to EBITDA Analysis'!Q18,'EV to EBITDA Analysis'!Q291,'EV to EBITDA Analysis'!D291,'EV to EBITDA Analysis'!D420,'EV to EBITDA Analysis'!Q473,'EV to EBITDA Analysis'!Q395,'EV to EBITDA Analysis'!Q445,'EV to EBITDA Analysis'!Q420,'EV to EBITDA Analysis'!D445)","v":0.19239810274792357},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E473,'EV to EBITDA Analysis'!R211,'EV to EBITDA Analysis'!E18,'EV to EBITDA Analysis'!E47,'EV to EBITDA Analysis'!R344,'EV to EBITDA Analysis'!R263,'EV to EBITDA Analysis'!R317,'EV to EBITDA Analysis'!R370,'EV to EBITDA Analysis'!E157,'EV to EBITDA Analysis'!R47,'EV to EBITDA Analysis'!R18,'EV to EBITDA Analysis'!R291,'EV to EBITDA Analysis'!E291,'EV to EBITDA Analysis'!E420,'EV to EBITDA Analysis'!R473,'EV to EBITDA Analysis'!R395,'EV to EBITDA Analysis'!R445,'EV to EBITDA Analysis'!R420,'EV to EBITDA Analysis'!E445)","v":0.18264764349974896},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F473,'EV to EBITDA Analysis'!S211,'EV to EBITDA Analysis'!F18,'EV to EBITDA Analysis'!F47,'EV to EBITDA Analysis'!S344,'EV to EBITDA Analysis'!S263,'EV to EBITDA Analysis'!S317,'EV to EBITDA Analysis'!S370,'EV to EBITDA Analysis'!F157,'EV to EBITDA Analysis'!S47,'EV to EBITDA Analysis'!S18,'EV to EBITDA Analysis'!S291,'EV to EBITDA Analysis'!F291,'EV to EBITDA Analysis'!F420,'EV to EBITDA Analysis'!S473,'EV to EBITDA Analysis'!S395,'EV to EBITDA Analysis'!S445,'EV to EBITDA Analysis'!S420,'EV to EBITDA Analysis'!F445)","v":0.15424789354768367},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G473,'EV to EBITDA Analysis'!T211,'EV to EBITDA Analysis'!G18,'EV to EBITDA Analysis'!G47,'EV to EBITDA Analysis'!T344,'EV to EBITDA Analysis'!T263,'EV to EBITDA Analysis'!T317,'EV to EBITDA Analysis'!T370,'EV to EBITDA Analysis'!G157,'EV to EBITDA Analysis'!T47,'EV to EBITDA Analysis'!T18,'EV to EBITDA Analysis'!T291,'EV to EBITDA Analysis'!G291,'EV to EBITDA Analysis'!G420,'EV to EBITDA Analysis'!T473,'EV to EBITDA Analysis'!T395,'EV to EBITDA Analysis'!T445,'EV to EBITDA Analysis'!T420,'EV to EBITDA Analysis'!G445)","v":8.9706104394471506E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H473,'EV to EBITDA Analysis'!U211,'EV to EBITDA Analysis'!H18,'EV to EBITDA Analysis'!H47,'EV to EBITDA Analysis'!U344,'EV to EBITDA Analysis'!U263,'EV to EBITDA Analysis'!U317,'EV to EBITDA Analysis'!U370,'EV to EBITDA Analysis'!H157,'EV to EBITDA Analysis'!U47,'EV to EBITDA Analysis'!U18,'EV to EBITDA Analysis'!U291,'EV to EBITDA Analysis'!H291,'EV to EBITDA Analysis'!H420,'EV to EBITDA Analysis'!U473,'EV to EBITDA Analysis'!U395,'EV to EBITDA Analysis'!U445,'EV to EBITDA Analysis'!U420,'EV to EBITDA Analysis'!H445)","v":8.9231881408491129E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I473,'EV to EBITDA Analysis'!V211,'EV to EBITDA Analysis'!I18,'EV to EBITDA Analysis'!I47,'EV to EBITDA Analysis'!V344,'EV to EBITDA Analysis'!V263,'EV to EBITDA Analysis'!V317,'EV to EBITDA Analysis'!V370,'EV to EBITDA Analysis'!I157,'EV to EBITDA Analysis'!V47,'EV to EBITDA Analysis'!V18,'EV to EBITDA Analysis'!V291,'EV to EBITDA Analysis'!I291,'EV to EBITDA Analysis'!I420,'EV to EBITDA Analysis'!V473,'EV to EBITDA Analysis'!V395,'EV to EBITDA Analysis'!V445,'EV to EBITDA Analysis'!V420,'EV to EBITDA Analysis'!I445)","v":8.9231881408491129E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J473,'EV to EBITDA Analysis'!W211,'EV to EBITDA Analysis'!J18,'EV to EBITDA Analysis'!J47,'EV to EBITDA Analysis'!W344,'EV to EBITDA Analysis'!W263,'EV to EBITDA Analysis'!W317,'EV to EBITDA Analysis'!W370,'EV to EBITDA Analysis'!J157,'EV to EBITDA Analysis'!W47,'EV to EBITDA Analysis'!W18,'EV to EBITDA Analysis'!W291,'EV to EBITDA Analysis'!J291,'EV to EBITDA Analysis'!J420,'EV to EBITDA Analysis'!W473,'EV to EBITDA Analysis'!W395,'EV to EBITDA Analysis'!W445,'EV to EBITDA Analysis'!W420,'EV to EBITDA Analysis'!J445)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K473,'EV to EBITDA Analysis'!X211,'EV to EBITDA Analysis'!K18,'EV to EBITDA Analysis'!K47,'EV to EBITDA Analysis'!X344,'EV to EBITDA Analysis'!X263,'EV to EBITDA Analysis'!X317,'EV to EBITDA Analysis'!X370,'EV to EBITDA Analysis'!K157,'EV to EBITDA Analysis'!X47,'EV to EBITDA Analysis'!X18,'EV to EBITDA Analysis'!X291,'EV to EBITDA Analysis'!K291,'EV to EBITDA Analysis'!K420,'EV to EBITDA Analysis'!X473,'EV to EBITDA Analysis'!X395,'EV to EBITDA Analysis'!X445,'EV to EBITDA Analysis'!X420,'EV to EBITDA Analysis'!K445)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L473,'EV to EBITDA Analysis'!Y211,'EV to EBITDA Analysis'!L18,'EV to EBITDA Analysis'!L47,'EV to EBITDA Analysis'!Y344,'EV to EBITDA Analysis'!Y263,'EV to EBITDA Analysis'!Y317,'EV to EBITDA Analysis'!Y370,'EV to EBITDA Analysis'!L157,'EV to EBITDA Analysis'!Y47,'EV to EBITDA Analysis'!Y18,'EV to EBITDA Analysis'!Y291,'EV to EBITDA Analysis'!L291,'EV to EBITDA Analysis'!L420,'EV to EBITDA Analysis'!Y473,'EV to EBITDA Analysis'!Y395,'EV to EBITDA Analysis'!Y445,'EV to EBITDA Analysis'!Y420,'EV to EBITDA Analysis'!L445)","v":0},true,12,null,8,15,"Willamett Valley",null,false,-10540.288335262792,-271.18826637426747,4.5013349033641941,3.516000623762883E-3,4.5042066419740566E-3,4.5042066419740566E-3,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C474,'EV to EBITDA Analysis'!P212,'EV to EBITDA Analysis'!C19,'EV to EBITDA Analysis'!C48,'EV to EBITDA Analysis'!P345,'EV to EBITDA Analysis'!P264,'EV to EBITDA Analysis'!P318,'EV to EBITDA Analysis'!P371,'EV to EBITDA Analysis'!C158,'EV to EBITDA Analysis'!P48,'EV to EBITDA Analysis'!P19,'EV to EBITDA Analysis'!P292,'EV to EBITDA Analysis'!C292,'EV to EBITDA Analysis'!C421,'EV to EBITDA Analysis'!P474,'EV to EBITDA Analysis'!P396,'EV to EBITDA Analysis'!P446,'EV to EBITDA Analysis'!P421,'EV to EBITDA Analysis'!C446)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D474,'EV to EBITDA Analysis'!Q212,'EV to EBITDA Analysis'!D19,'EV to EBITDA Analysis'!D48,'EV to EBITDA Analysis'!Q345,'EV to EBITDA Analysis'!Q264,'EV to EBITDA Analysis'!Q318,'EV to EBITDA Analysis'!Q371,'EV to EBITDA Analysis'!D158,'EV to EBITDA Analysis'!Q48,'EV to EBITDA Analysis'!Q19,'EV to EBITDA Analysis'!Q292,'EV to EBITDA Analysis'!D292,'EV to EBITDA Analysis'!D421,'EV to EBITDA Analysis'!Q474,'EV to EBITDA Analysis'!Q396,'EV to EBITDA Analysis'!Q446,'EV to EBITDA Analysis'!Q421,'EV to EBITDA Analysis'!D446)","v":1.1235339566036742},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E474,'EV to EBITDA Analysis'!R212,'EV to EBITDA Analysis'!E19,'EV to EBITDA Analysis'!E48,'EV to EBITDA Analysis'!R345,'EV to EBITDA Analysis'!R264,'EV to EBITDA Analysis'!R318,'EV to EBITDA Analysis'!R371,'EV to EBITDA Analysis'!E158,'EV to EBITDA Analysis'!R48,'EV to EBITDA Analysis'!R19,'EV to EBITDA Analysis'!R292,'EV to EBITDA Analysis'!E292,'EV to EBITDA Analysis'!E421,'EV to EBITDA Analysis'!R474,'EV to EBITDA Analysis'!R396,'EV to EBITDA Analysis'!R446,'EV to EBITDA Analysis'!R421,'EV to EBITDA Analysis'!E446)","v":0.97622233314959395},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F474,'EV to EBITDA Analysis'!S212,'EV to EBITDA Analysis'!F19,'EV to EBITDA Analysis'!F48,'EV to EBITDA Analysis'!S345,'EV to EBITDA Analysis'!S264,'EV to EBITDA Analysis'!S318,'EV to EBITDA Analysis'!S371,'EV to EBITDA Analysis'!F158,'EV to EBITDA Analysis'!S48,'EV to EBITDA Analysis'!S19,'EV to EBITDA Analysis'!S292,'EV to EBITDA Analysis'!F292,'EV to EBITDA Analysis'!F421,'EV to EBITDA Analysis'!S474,'EV to EBITDA Analysis'!S396,'EV to EBITDA Analysis'!S446,'EV to EBITDA Analysis'!S421,'EV to EBITDA Analysis'!F446)","v":1.4898937986627472},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G474,'EV to EBITDA Analysis'!T212,'EV to EBITDA Analysis'!G19,'EV to EBITDA Analysis'!G48,'EV to EBITDA Analysis'!T345,'EV to EBITDA Analysis'!T264,'EV to EBITDA Analysis'!T318,'EV to EBITDA Analysis'!T371,'EV to EBITDA Analysis'!G158,'EV to EBITDA Analysis'!T48,'EV to EBITDA Analysis'!T19,'EV to EBITDA Analysis'!T292,'EV to EBITDA Analysis'!G292,'EV to EBITDA Analysis'!G421,'EV to EBITDA Analysis'!T474,'EV to EBITDA Analysis'!T396,'EV to EBITDA Analysis'!T446,'EV to EBITDA Analysis'!T421,'EV to EBITDA Analysis'!G446)","v":0.3048496050745429},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H474,'EV to EBITDA Analysis'!U212,'EV to EBITDA Analysis'!H19,'EV to EBITDA Analysis'!H48,'EV to EBITDA Analysis'!U345,'EV to EBITDA Analysis'!U264,'EV to EBITDA Analysis'!U318,'EV to EBITDA Analysis'!U371,'EV to EBITDA Analysis'!H158,'EV to EBITDA Analysis'!U48,'EV to EBITDA Analysis'!U19,'EV to EBITDA Analysis'!U292,'EV to EBITDA Analysis'!H292,'EV to EBITDA Analysis'!H421,'EV to EBITDA Analysis'!U474,'EV to EBITDA Analysis'!U396,'EV to EBITDA Analysis'!U446,'EV to EBITDA Analysis'!U421,'EV to EBITDA Analysis'!H446)","v":0.28036712526879115},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I474,'EV to EBITDA Analysis'!V212,'EV to EBITDA Analysis'!I19,'EV to EBITDA Analysis'!I48,'EV to EBITDA Analysis'!V345,'EV to EBITDA Analysis'!V264,'EV to EBITDA Analysis'!V318,'EV to EBITDA Analysis'!V371,'EV to EBITDA Analysis'!I158,'EV to EBITDA Analysis'!V48,'EV to EBITDA Analysis'!V19,'EV to EBITDA Analysis'!V292,'EV to EBITDA Analysis'!I292,'EV to EBITDA Analysis'!I421,'EV to EBITDA Analysis'!V474,'EV to EBITDA Analysis'!V396,'EV to EBITDA Analysis'!V446,'EV to EBITDA Analysis'!V421,'EV to EBITDA Analysis'!I446)","v":0.28036712526879115},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J474,'EV to EBITDA Analysis'!W212,'EV to EBITDA Analysis'!J19,'EV to EBITDA Analysis'!J48,'EV to EBITDA Analysis'!W345,'EV to EBITDA Analysis'!W264,'EV to EBITDA Analysis'!W318,'EV to EBITDA Analysis'!W371,'EV to EBITDA Analysis'!J158,'EV to EBITDA Analysis'!W48,'EV to EBITDA Analysis'!W19,'EV to EBITDA Analysis'!W292,'EV to EBITDA Analysis'!J292,'EV to EBITDA Analysis'!J421,'EV to EBITDA Analysis'!W474,'EV to EBITDA Analysis'!W396,'EV to EBITDA Analysis'!W446,'EV to EBITDA Analysis'!W421,'EV to EBITDA Analysis'!J446)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K474,'EV to EBITDA Analysis'!X212,'EV to EBITDA Analysis'!K19,'EV to EBITDA Analysis'!K48,'EV to EBITDA Analysis'!X345,'EV to EBITDA Analysis'!X264,'EV to EBITDA Analysis'!X318,'EV to EBITDA Analysis'!X371,'EV to EBITDA Analysis'!K158,'EV to EBITDA Analysis'!X48,'EV to EBITDA Analysis'!X19,'EV to EBITDA Analysis'!X292,'EV to EBITDA Analysis'!K292,'EV to EBITDA Analysis'!K421,'EV to EBITDA Analysis'!X474,'EV to EBITDA Analysis'!X396,'EV to EBITDA Analysis'!X446,'EV to EBITDA Analysis'!X421,'EV to EBITDA Analysis'!K446)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L474,'EV to EBITDA Analysis'!Y212,'EV to EBITDA Analysis'!L19,'EV to EBITDA Analysis'!L48,'EV to EBITDA Analysis'!Y345,'EV to EBITDA Analysis'!Y264,'EV to EBITDA Analysis'!Y318,'EV to EBITDA Analysis'!Y371,'EV to EBITDA Analysis'!L158,'EV to EBITDA Analysis'!Y48,'EV to EBITDA Analysis'!Y19,'EV to EBITDA Analysis'!Y292,'EV to EBITDA Analysis'!L292,'EV to EBITDA Analysis'!L421,'EV to EBITDA Analysis'!Y474,'EV to EBITDA Analysis'!Y396,'EV to EBITDA Analysis'!Y446,'EV to EBITDA Analysis'!Y421,'EV to EBITDA Analysis'!L446)","v":0},true,13,null,9,16,"Heineken",null,false,8.2764405424875592E-2,8.6764108656294942E-2,8.3979040218787881E-2,8.5075147867777048E-2,8.907743196110729E-2,8.8220563057592211E-2,false,false,0,{"$f":"IFERROR(IRR(AH20:BG20),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C475,'EV to EBITDA Analysis'!P213,'EV to EBITDA Analysis'!C20,'EV to EBITDA Analysis'!C49,'EV to EBITDA Analysis'!P346,'EV to EBITDA Analysis'!P265,'EV to EBITDA Analysis'!P319,'EV to EBITDA Analysis'!P372,'EV to EBITDA Analysis'!C159,'EV to EBITDA Analysis'!P49,'EV to EBITDA Analysis'!P20,'EV to EBITDA Analysis'!P293,'EV to EBITDA Analysis'!C293,'EV to EBITDA Analysis'!C422,'EV to EBITDA Analysis'!P475,'EV to EBITDA Analysis'!P397,'EV to EBITDA Analysis'!P447,'EV to EBITDA Analysis'!P422,'EV to EBITDA Analysis'!C447)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D475,'EV to EBITDA Analysis'!Q213,'EV to EBITDA Analysis'!D20,'EV to EBITDA Analysis'!D49,'EV to EBITDA Analysis'!Q346,'EV to EBITDA Analysis'!Q265,'EV to EBITDA Analysis'!Q319,'EV to EBITDA Analysis'!Q372,'EV to EBITDA Analysis'!D159,'EV to EBITDA Analysis'!Q49,'EV to EBITDA Analysis'!Q20,'EV to EBITDA Analysis'!Q293,'EV to EBITDA Analysis'!D293,'EV to EBITDA Analysis'!D422,'EV to EBITDA Analysis'!Q475,'EV to EBITDA Analysis'!Q397,'EV to EBITDA Analysis'!Q447,'EV to EBITDA Analysis'!Q422,'EV to EBITDA Analysis'!D447)","v":-33.895272700246409},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E475,'EV to EBITDA Analysis'!R213,'EV to EBITDA Analysis'!E20,'EV to EBITDA Analysis'!E49,'EV to EBITDA Analysis'!R346,'EV to EBITDA Analysis'!R265,'EV to EBITDA Analysis'!R319,'EV to EBITDA Analysis'!R372,'EV to EBITDA Analysis'!E159,'EV to EBITDA Analysis'!R49,'EV to EBITDA Analysis'!R20,'EV to EBITDA Analysis'!R293,'EV to EBITDA Analysis'!E293,'EV to EBITDA Analysis'!E422,'EV to EBITDA Analysis'!R475,'EV to EBITDA Analysis'!R397,'EV to EBITDA Analysis'!R447,'EV to EBITDA Analysis'!R422,'EV to EBITDA Analysis'!E447)","v":-70.11130739574007},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F475,'EV to EBITDA Analysis'!S213,'EV to EBITDA Analysis'!F20,'EV to EBITDA Analysis'!F49,'EV to EBITDA Analysis'!S346,'EV to EBITDA Analysis'!S265,'EV to EBITDA Analysis'!S319,'EV to EBITDA Analysis'!S372,'EV to EBITDA Analysis'!F159,'EV to EBITDA Analysis'!S49,'EV to EBITDA Analysis'!S20,'EV to EBITDA Analysis'!S293,'EV to EBITDA Analysis'!F293,'EV to EBITDA Analysis'!F422,'EV to EBITDA Analysis'!S475,'EV to EBITDA Analysis'!S397,'EV to EBITDA Analysis'!S447,'EV to EBITDA Analysis'!S422,'EV to EBITDA Analysis'!F447)","v":6.4398529536084004},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G475,'EV to EBITDA Analysis'!T213,'EV to EBITDA Analysis'!G20,'EV to EBITDA Analysis'!G49,'EV to EBITDA Analysis'!T346,'EV to EBITDA Analysis'!T265,'EV to EBITDA Analysis'!T319,'EV to EBITDA Analysis'!T372,'EV to EBITDA Analysis'!G159,'EV to EBITDA Analysis'!T49,'EV to EBITDA Analysis'!T20,'EV to EBITDA Analysis'!T293,'EV to EBITDA Analysis'!G293,'EV to EBITDA Analysis'!G422,'EV to EBITDA Analysis'!T475,'EV to EBITDA Analysis'!T397,'EV to EBITDA Analysis'!T447,'EV to EBITDA Analysis'!T422,'EV to EBITDA Analysis'!G447)","v":3.0047430900507086},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H475,'EV to EBITDA Analysis'!U213,'EV to EBITDA Analysis'!H20,'EV to EBITDA Analysis'!H49,'EV to EBITDA Analysis'!U346,'EV to EBITDA Analysis'!U265,'EV to EBITDA Analysis'!U319,'EV to EBITDA Analysis'!U372,'EV to EBITDA Analysis'!H159,'EV to EBITDA Analysis'!U49,'EV to EBITDA Analysis'!U20,'EV to EBITDA Analysis'!U293,'EV to EBITDA Analysis'!H293,'EV to EBITDA Analysis'!H422,'EV to EBITDA Analysis'!U475,'EV to EBITDA Analysis'!U397,'EV to EBITDA Analysis'!U447,'EV to EBITDA Analysis'!U422,'EV to EBITDA Analysis'!H447)","v":-1.5388678199643765E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I475,'EV to EBITDA Analysis'!V213,'EV to EBITDA Analysis'!I20,'EV to EBITDA Analysis'!I49,'EV to EBITDA Analysis'!V346,'EV to EBITDA Analysis'!V265,'EV to EBITDA Analysis'!V319,'EV to EBITDA Analysis'!V372,'EV to EBITDA Analysis'!I159,'EV to EBITDA Analysis'!V49,'EV to EBITDA Analysis'!V20,'EV to EBITDA Analysis'!V293,'EV to EBITDA Analysis'!I293,'EV to EBITDA Analysis'!I422,'EV to EBITDA Analysis'!V475,'EV to EBITDA Analysis'!V397,'EV to EBITDA Analysis'!V447,'EV to EBITDA Analysis'!V422,'EV to EBITDA Analysis'!I447)","v":-1.5388678199643763E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J475,'EV to EBITDA Analysis'!W213,'EV to EBITDA Analysis'!J20,'EV to EBITDA Analysis'!J49,'EV to EBITDA Analysis'!W346,'EV to EBITDA Analysis'!W265,'EV to EBITDA Analysis'!W319,'EV to EBITDA Analysis'!W372,'EV to EBITDA Analysis'!J159,'EV to EBITDA Analysis'!W49,'EV to EBITDA Analysis'!W20,'EV to EBITDA Analysis'!W293,'EV to EBITDA Analysis'!J293,'EV to EBITDA Analysis'!J422,'EV to EBITDA Analysis'!W475,'EV to EBITDA Analysis'!W397,'EV to EBITDA Analysis'!W447,'EV to EBITDA Analysis'!W422,'EV to EBITDA Analysis'!J447)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K475,'EV to EBITDA Analysis'!X213,'EV to EBITDA Analysis'!K20,'EV to EBITDA Analysis'!K49,'EV to EBITDA Analysis'!X346,'EV to EBITDA Analysis'!X265,'EV to EBITDA Analysis'!X319,'EV to EBITDA Analysis'!X372,'EV to EBITDA Analysis'!K159,'EV to EBITDA Analysis'!X49,'EV to EBITDA Analysis'!X20,'EV to EBITDA Analysis'!X293,'EV to EBITDA Analysis'!K293,'EV to EBITDA Analysis'!K422,'EV to EBITDA Analysis'!X475,'EV to EBITDA Analysis'!X397,'EV to EBITDA Analysis'!X447,'EV to EBITDA Analysis'!X422,'EV to EBITDA Analysis'!K447)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L475,'EV to EBITDA Analysis'!Y213,'EV to EBITDA Analysis'!L20,'EV to EBITDA Analysis'!L49,'EV to EBITDA Analysis'!Y346,'EV to EBITDA Analysis'!Y265,'EV to EBITDA Analysis'!Y319,'EV to EBITDA Analysis'!Y372,'EV to EBITDA Analysis'!L159,'EV to EBITDA Analysis'!Y49,'EV to EBITDA Analysis'!Y20,'EV to EBITDA Analysis'!Y293,'EV to EBITDA Analysis'!L293,'EV to EBITDA Analysis'!L422,'EV to EBITDA Analysis'!Y475,'EV to EBITDA Analysis'!Y397,'EV to EBITDA Analysis'!Y447,'EV to EBITDA Analysis'!Y422,'EV to EBITDA Analysis'!L447)","v":0},true,14,null,10,17,"Cott",null,false,0.76014075491857025,0.10251432678289411,-1.033129484141344E-2,-0.52329687507442157,5.7219888242765984E-2,5.7219888242765984E-2,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C476,'EV to EBITDA Analysis'!P214,'EV to EBITDA Analysis'!C21,'EV to EBITDA Analysis'!C50,'EV to EBITDA Analysis'!P347,'EV to EBITDA Analysis'!P266,'EV to EBITDA Analysis'!P320,'EV to EBITDA Analysis'!P373,'EV to EBITDA Analysis'!C160,'EV to EBITDA Analysis'!P50,'EV to EBITDA Analysis'!P21,'EV to EBITDA Analysis'!P294,'EV to EBITDA Analysis'!C294,'EV to EBITDA Analysis'!C423,'EV to EBITDA Analysis'!P476,'EV to EBITDA Analysis'!P398,'EV to EBITDA Analysis'!P448,'EV to EBITDA Analysis'!P423,'EV to EBITDA Analysis'!C448)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D476,'EV to EBITDA Analysis'!Q214,'EV to EBITDA Analysis'!D21,'EV to EBITDA Analysis'!D50,'EV to EBITDA Analysis'!Q347,'EV to EBITDA Analysis'!Q266,'EV to EBITDA Analysis'!Q320,'EV to EBITDA Analysis'!Q373,'EV to EBITDA Analysis'!D160,'EV to EBITDA Analysis'!Q50,'EV to EBITDA Analysis'!Q21,'EV to EBITDA Analysis'!Q294,'EV to EBITDA Analysis'!D294,'EV to EBITDA Analysis'!D423,'EV to EBITDA Analysis'!Q476,'EV to EBITDA Analysis'!Q398,'EV to EBITDA Analysis'!Q448,'EV to EBITDA Analysis'!Q423,'EV to EBITDA Analysis'!D448)","v":8.5681890329176141E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E476,'EV to EBITDA Analysis'!R214,'EV to EBITDA Analysis'!E21,'EV to EBITDA Analysis'!E50,'EV to EBITDA Analysis'!R347,'EV to EBITDA Analysis'!R266,'EV to EBITDA Analysis'!R320,'EV to EBITDA Analysis'!R373,'EV to EBITDA Analysis'!E160,'EV to EBITDA Analysis'!R50,'EV to EBITDA Analysis'!R21,'EV to EBITDA Analysis'!R294,'EV to EBITDA Analysis'!E294,'EV to EBITDA Analysis'!E423,'EV to EBITDA Analysis'!R476,'EV to EBITDA Analysis'!R398,'EV to EBITDA Analysis'!R448,'EV to EBITDA Analysis'!R423,'EV to EBITDA Analysis'!E448)","v":7.7292265937681098E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F476,'EV to EBITDA Analysis'!S214,'EV to EBITDA Analysis'!F21,'EV to EBITDA Analysis'!F50,'EV to EBITDA Analysis'!S347,'EV to EBITDA Analysis'!S266,'EV to EBITDA Analysis'!S320,'EV to EBITDA Analysis'!S373,'EV to EBITDA Analysis'!F160,'EV to EBITDA Analysis'!S50,'EV to EBITDA Analysis'!S21,'EV to EBITDA Analysis'!S294,'EV to EBITDA Analysis'!F294,'EV to EBITDA Analysis'!F423,'EV to EBITDA Analysis'!S476,'EV to EBITDA Analysis'!S398,'EV to EBITDA Analysis'!S448,'EV to EBITDA Analysis'!S423,'EV to EBITDA Analysis'!F448)","v":8.049890650628759E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G476,'EV to EBITDA Analysis'!T214,'EV to EBITDA Analysis'!G21,'EV to EBITDA Analysis'!G50,'EV to EBITDA Analysis'!T347,'EV to EBITDA Analysis'!T266,'EV to EBITDA Analysis'!T320,'EV to EBITDA Analysis'!T373,'EV to EBITDA Analysis'!G160,'EV to EBITDA Analysis'!T50,'EV to EBITDA Analysis'!T21,'EV to EBITDA Analysis'!T294,'EV to EBITDA Analysis'!G294,'EV to EBITDA Analysis'!G423,'EV to EBITDA Analysis'!T476,'EV to EBITDA Analysis'!T398,'EV to EBITDA Analysis'!T448,'EV to EBITDA Analysis'!T423,'EV to EBITDA Analysis'!G448)","v":7.8227022312604366E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H476,'EV to EBITDA Analysis'!U214,'EV to EBITDA Analysis'!H21,'EV to EBITDA Analysis'!H50,'EV to EBITDA Analysis'!U347,'EV to EBITDA Analysis'!U266,'EV to EBITDA Analysis'!U320,'EV to EBITDA Analysis'!U373,'EV to EBITDA Analysis'!H160,'EV to EBITDA Analysis'!U50,'EV to EBITDA Analysis'!U21,'EV to EBITDA Analysis'!U294,'EV to EBITDA Analysis'!H294,'EV to EBITDA Analysis'!H423,'EV to EBITDA Analysis'!U476,'EV to EBITDA Analysis'!U398,'EV to EBITDA Analysis'!U448,'EV to EBITDA Analysis'!U423,'EV to EBITDA Analysis'!H448)","v":8.5278150405589115E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I476,'EV to EBITDA Analysis'!V214,'EV to EBITDA Analysis'!I21,'EV to EBITDA Analysis'!I50,'EV to EBITDA Analysis'!V347,'EV to EBITDA Analysis'!V266,'EV to EBITDA Analysis'!V320,'EV to EBITDA Analysis'!V373,'EV to EBITDA Analysis'!I160,'EV to EBITDA Analysis'!V50,'EV to EBITDA Analysis'!V21,'EV to EBITDA Analysis'!V294,'EV to EBITDA Analysis'!I294,'EV to EBITDA Analysis'!I423,'EV to EBITDA Analysis'!V476,'EV to EBITDA Analysis'!V398,'EV to EBITDA Analysis'!V448,'EV to EBITDA Analysis'!V423,'EV to EBITDA Analysis'!I448)","v":8.521472889371362E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J476,'EV to EBITDA Analysis'!W214,'EV to EBITDA Analysis'!J21,'EV to EBITDA Analysis'!J50,'EV to EBITDA Analysis'!W347,'EV to EBITDA Analysis'!W266,'EV to EBITDA Analysis'!W320,'EV to EBITDA Analysis'!W373,'EV to EBITDA Analysis'!J160,'EV to EBITDA Analysis'!W50,'EV to EBITDA Analysis'!W21,'EV to EBITDA Analysis'!W294,'EV to EBITDA Analysis'!J294,'EV to EBITDA Analysis'!J423,'EV to EBITDA Analysis'!W476,'EV to EBITDA Analysis'!W398,'EV to EBITDA Analysis'!W448,'EV to EBITDA Analysis'!W423,'EV to EBITDA Analysis'!J448)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K476,'EV to EBITDA Analysis'!X214,'EV to EBITDA Analysis'!K21,'EV to EBITDA Analysis'!K50,'EV to EBITDA Analysis'!X347,'EV to EBITDA Analysis'!X266,'EV to EBITDA Analysis'!X320,'EV to EBITDA Analysis'!X373,'EV to EBITDA Analysis'!K160,'EV to EBITDA Analysis'!X50,'EV to EBITDA Analysis'!X21,'EV to EBITDA Analysis'!X294,'EV to EBITDA Analysis'!K294,'EV to EBITDA Analysis'!K423,'EV to EBITDA Analysis'!X476,'EV to EBITDA Analysis'!X398,'EV to EBITDA Analysis'!X448,'EV to EBITDA Analysis'!X423,'EV to EBITDA Analysis'!K448)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L476,'EV to EBITDA Analysis'!Y214,'EV to EBITDA Analysis'!L21,'EV to EBITDA Analysis'!L50,'EV to EBITDA Analysis'!Y347,'EV to EBITDA Analysis'!Y266,'EV to EBITDA Analysis'!Y320,'EV to EBITDA Analysis'!Y373,'EV to EBITDA Analysis'!L160,'EV to EBITDA Analysis'!Y50,'EV to EBITDA Analysis'!Y21,'EV to EBITDA Analysis'!Y294,'EV to EBITDA Analysis'!L294,'EV to EBITDA Analysis'!L423,'EV to EBITDA Analysis'!Y476,'EV to EBITDA Analysis'!Y398,'EV to EBITDA Analysis'!Y448,'EV to EBITDA Analysis'!Y423,'EV to EBITDA Analysis'!L448)","v":0},true,15,null,11,18,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,false,-3.2057991541706347E-2,-1.9846618821185668E-2,4.8624599216576532E-2,1.6421587319564784E-4,0.12438678670012415,0.10990404288304102,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C477,'EV to EBITDA Analysis'!P215,'EV to EBITDA Analysis'!C22,'EV to EBITDA Analysis'!C51,'EV to EBITDA Analysis'!P348,'EV to EBITDA Analysis'!P267,'EV to EBITDA Analysis'!P321,'EV to EBITDA Analysis'!P374,'EV to EBITDA Analysis'!C161,'EV to EBITDA Analysis'!P51,'EV to EBITDA Analysis'!P22,'EV to EBITDA Analysis'!P295,'EV to EBITDA Analysis'!C295,'EV to EBITDA Analysis'!C424,'EV to EBITDA Analysis'!P477,'EV to EBITDA Analysis'!P399,'EV to EBITDA Analysis'!P449,'EV to EBITDA Analysis'!P424,'EV to EBITDA Analysis'!C449)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D477,'EV to EBITDA Analysis'!Q215,'EV to EBITDA Analysis'!D22,'EV to EBITDA Analysis'!D51,'EV to EBITDA Analysis'!Q348,'EV to EBITDA Analysis'!Q267,'EV to EBITDA Analysis'!Q321,'EV to EBITDA Analysis'!Q374,'EV to EBITDA Analysis'!D161,'EV to EBITDA Analysis'!Q51,'EV to EBITDA Analysis'!Q22,'EV to EBITDA Analysis'!Q295,'EV to EBITDA Analysis'!D295,'EV to EBITDA Analysis'!D424,'EV to EBITDA Analysis'!Q477,'EV to EBITDA Analysis'!Q399,'EV to EBITDA Analysis'!Q449,'EV to EBITDA Analysis'!Q424,'EV to EBITDA Analysis'!D449)","v":0.11283707862023022},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E477,'EV to EBITDA Analysis'!R215,'EV to EBITDA Analysis'!E22,'EV to EBITDA Analysis'!E51,'EV to EBITDA Analysis'!R348,'EV to EBITDA Analysis'!R267,'EV to EBITDA Analysis'!R321,'EV to EBITDA Analysis'!R374,'EV to EBITDA Analysis'!E161,'EV to EBITDA Analysis'!R51,'EV to EBITDA Analysis'!R22,'EV to EBITDA Analysis'!R295,'EV to EBITDA Analysis'!E295,'EV to EBITDA Analysis'!E424,'EV to EBITDA Analysis'!R477,'EV to EBITDA Analysis'!R399,'EV to EBITDA Analysis'!R449,'EV to EBITDA Analysis'!R424,'EV to EBITDA Analysis'!E449)","v":0.12276953006910002},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F477,'EV to EBITDA Analysis'!S215,'EV to EBITDA Analysis'!F22,'EV to EBITDA Analysis'!F51,'EV to EBITDA Analysis'!S348,'EV to EBITDA Analysis'!S267,'EV to EBITDA Analysis'!S321,'EV to EBITDA Analysis'!S374,'EV to EBITDA Analysis'!F161,'EV to EBITDA Analysis'!S51,'EV to EBITDA Analysis'!S22,'EV to EBITDA Analysis'!S295,'EV to EBITDA Analysis'!F295,'EV to EBITDA Analysis'!F424,'EV to EBITDA Analysis'!S477,'EV to EBITDA Analysis'!S399,'EV to EBITDA Analysis'!S449,'EV to EBITDA Analysis'!S424,'EV to EBITDA Analysis'!F449)","v":0.12276169267823907},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G477,'EV to EBITDA Analysis'!T215,'EV to EBITDA Analysis'!G22,'EV to EBITDA Analysis'!G51,'EV to EBITDA Analysis'!T348,'EV to EBITDA Analysis'!T267,'EV to EBITDA Analysis'!T321,'EV to EBITDA Analysis'!T374,'EV to EBITDA Analysis'!G161,'EV to EBITDA Analysis'!T51,'EV to EBITDA Analysis'!T22,'EV to EBITDA Analysis'!T295,'EV to EBITDA Analysis'!G295,'EV to EBITDA Analysis'!G424,'EV to EBITDA Analysis'!T477,'EV to EBITDA Analysis'!T399,'EV to EBITDA Analysis'!T449,'EV to EBITDA Analysis'!T424,'EV to EBITDA Analysis'!G449)","v":0.13029529636711282},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H477,'EV to EBITDA Analysis'!U215,'EV to EBITDA Analysis'!H22,'EV to EBITDA Analysis'!H51,'EV to EBITDA Analysis'!U348,'EV to EBITDA Analysis'!U267,'EV to EBITDA Analysis'!U321,'EV to EBITDA Analysis'!U374,'EV to EBITDA Analysis'!H161,'EV to EBITDA Analysis'!U51,'EV to EBITDA Analysis'!U22,'EV to EBITDA Analysis'!U295,'EV to EBITDA Analysis'!H295,'EV to EBITDA Analysis'!H424,'EV to EBITDA Analysis'!U477,'EV to EBITDA Analysis'!U399,'EV to EBITDA Analysis'!U449,'EV to EBITDA Analysis'!U424,'EV to EBITDA Analysis'!H449)","v":0.14114137229723148},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I477,'EV to EBITDA Analysis'!V215,'EV to EBITDA Analysis'!I22,'EV to EBITDA Analysis'!I51,'EV to EBITDA Analysis'!V348,'EV to EBITDA Analysis'!V267,'EV to EBITDA Analysis'!V321,'EV to EBITDA Analysis'!V374,'EV to EBITDA Analysis'!I161,'EV to EBITDA Analysis'!V51,'EV to EBITDA Analysis'!V22,'EV to EBITDA Analysis'!V295,'EV to EBITDA Analysis'!I295,'EV to EBITDA Analysis'!I424,'EV to EBITDA Analysis'!V477,'EV to EBITDA Analysis'!V399,'EV to EBITDA Analysis'!V449,'EV to EBITDA Analysis'!V424,'EV to EBITDA Analysis'!I449)","v":0.14104557955882763},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J477,'EV to EBITDA Analysis'!W215,'EV to EBITDA Analysis'!J22,'EV to EBITDA Analysis'!J51,'EV to EBITDA Analysis'!W348,'EV to EBITDA Analysis'!W267,'EV to EBITDA Analysis'!W321,'EV to EBITDA Analysis'!W374,'EV to EBITDA Analysis'!J161,'EV to EBITDA Analysis'!W51,'EV to EBITDA Analysis'!W22,'EV to EBITDA Analysis'!W295,'EV to EBITDA Analysis'!J295,'EV to EBITDA Analysis'!J424,'EV to EBITDA Analysis'!W477,'EV to EBITDA Analysis'!W399,'EV to EBITDA Analysis'!W449,'EV to EBITDA Analysis'!W424,'EV to EBITDA Analysis'!J449)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K477,'EV to EBITDA Analysis'!X215,'EV to EBITDA Analysis'!K22,'EV to EBITDA Analysis'!K51,'EV to EBITDA Analysis'!X348,'EV to EBITDA Analysis'!X267,'EV to EBITDA Analysis'!X321,'EV to EBITDA Analysis'!X374,'EV to EBITDA Analysis'!K161,'EV to EBITDA Analysis'!X51,'EV to EBITDA Analysis'!X22,'EV to EBITDA Analysis'!X295,'EV to EBITDA Analysis'!K295,'EV to EBITDA Analysis'!K424,'EV to EBITDA Analysis'!X477,'EV to EBITDA Analysis'!X399,'EV to EBITDA Analysis'!X449,'EV to EBITDA Analysis'!X424,'EV to EBITDA Analysis'!K449)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L477,'EV to EBITDA Analysis'!Y215,'EV to EBITDA Analysis'!L22,'EV to EBITDA Analysis'!L51,'EV to EBITDA Analysis'!Y348,'EV to EBITDA Analysis'!Y267,'EV to EBITDA Analysis'!Y321,'EV to EBITDA Analysis'!Y374,'EV to EBITDA Analysis'!L161,'EV to EBITDA Analysis'!Y51,'EV to EBITDA Analysis'!Y22,'EV to EBITDA Analysis'!Y295,'EV to EBITDA Analysis'!L295,'EV to EBITDA Analysis'!L424,'EV to EBITDA Analysis'!Y477,'EV to EBITDA Analysis'!Y399,'EV to EBITDA Analysis'!Y449,'EV to EBITDA Analysis'!Y424,'EV to EBITDA Analysis'!L449)","v":0},true,16,null,12,19,"Tsingtao Brewery Company Limited",null,false,0.19239810274792357,0.18264764349974896,0.15424789354768367,8.9706104394471506E-2,8.9231881408491129E-2,8.9231881408491129E-2,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C478,'EV to EBITDA Analysis'!P216,'EV to EBITDA Analysis'!C23,'EV to EBITDA Analysis'!C52,'EV to EBITDA Analysis'!P349,'EV to EBITDA Analysis'!P268,'EV to EBITDA Analysis'!P322,'EV to EBITDA Analysis'!P375,'EV to EBITDA Analysis'!C162,'EV to EBITDA Analysis'!P52,'EV to EBITDA Analysis'!P23,'EV to EBITDA Analysis'!P296,'EV to EBITDA Analysis'!C296,'EV to EBITDA Analysis'!C425,'EV to EBITDA Analysis'!P478,'EV to EBITDA Analysis'!P400,'EV to EBITDA Analysis'!P450,'EV to EBITDA Analysis'!P425,'EV to EBITDA Analysis'!C450)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D478,'EV to EBITDA Analysis'!Q216,'EV to EBITDA Analysis'!D23,'EV to EBITDA Analysis'!D52,'EV to EBITDA Analysis'!Q349,'EV to EBITDA Analysis'!Q268,'EV to EBITDA Analysis'!Q322,'EV to EBITDA Analysis'!Q375,'EV to EBITDA Analysis'!D162,'EV to EBITDA Analysis'!Q52,'EV to EBITDA Analysis'!Q23,'EV to EBITDA Analysis'!Q296,'EV to EBITDA Analysis'!D296,'EV to EBITDA Analysis'!D425,'EV to EBITDA Analysis'!Q478,'EV to EBITDA Analysis'!Q400,'EV to EBITDA Analysis'!Q450,'EV to EBITDA Analysis'!Q425,'EV to EBITDA Analysis'!D450)","v":0.2510079896391807},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E478,'EV to EBITDA Analysis'!R216,'EV to EBITDA Analysis'!E23,'EV to EBITDA Analysis'!E52,'EV to EBITDA Analysis'!R349,'EV to EBITDA Analysis'!R268,'EV to EBITDA Analysis'!R322,'EV to EBITDA Analysis'!R375,'EV to EBITDA Analysis'!E162,'EV to EBITDA Analysis'!R52,'EV to EBITDA Analysis'!R23,'EV to EBITDA Analysis'!R296,'EV to EBITDA Analysis'!E296,'EV to EBITDA Analysis'!E425,'EV to EBITDA Analysis'!R478,'EV to EBITDA Analysis'!R400,'EV to EBITDA Analysis'!R450,'EV to EBITDA Analysis'!R425,'EV to EBITDA Analysis'!E450)","v":0.25713874615596594},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F478,'EV to EBITDA Analysis'!S216,'EV to EBITDA Analysis'!F23,'EV to EBITDA Analysis'!F52,'EV to EBITDA Analysis'!S349,'EV to EBITDA Analysis'!S268,'EV to EBITDA Analysis'!S322,'EV to EBITDA Analysis'!S375,'EV to EBITDA Analysis'!F162,'EV to EBITDA Analysis'!S52,'EV to EBITDA Analysis'!S23,'EV to EBITDA Analysis'!S296,'EV to EBITDA Analysis'!F296,'EV to EBITDA Analysis'!F425,'EV to EBITDA Analysis'!S478,'EV to EBITDA Analysis'!S400,'EV to EBITDA Analysis'!S450,'EV to EBITDA Analysis'!S425,'EV to EBITDA Analysis'!F450)","v":0.24474999999999997},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G478,'EV to EBITDA Analysis'!T216,'EV to EBITDA Analysis'!G23,'EV to EBITDA Analysis'!G52,'EV to EBITDA Analysis'!T349,'EV to EBITDA Analysis'!T268,'EV to EBITDA Analysis'!T322,'EV to EBITDA Analysis'!T375,'EV to EBITDA Analysis'!G162,'EV to EBITDA Analysis'!T52,'EV to EBITDA Analysis'!T23,'EV to EBITDA Analysis'!T296,'EV to EBITDA Analysis'!G296,'EV to EBITDA Analysis'!G425,'EV to EBITDA Analysis'!T478,'EV to EBITDA Analysis'!T400,'EV to EBITDA Analysis'!T450,'EV to EBITDA Analysis'!T425,'EV to EBITDA Analysis'!G450)","v":0.24951475406690302},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H478,'EV to EBITDA Analysis'!U216,'EV to EBITDA Analysis'!H23,'EV to EBITDA Analysis'!H52,'EV to EBITDA Analysis'!U349,'EV to EBITDA Analysis'!U268,'EV to EBITDA Analysis'!U322,'EV to EBITDA Analysis'!U375,'EV to EBITDA Analysis'!H162,'EV to EBITDA Analysis'!U52,'EV to EBITDA Analysis'!U23,'EV to EBITDA Analysis'!U296,'EV to EBITDA Analysis'!H296,'EV to EBITDA Analysis'!H425,'EV to EBITDA Analysis'!U478,'EV to EBITDA Analysis'!U400,'EV to EBITDA Analysis'!U450,'EV to EBITDA Analysis'!U425,'EV to EBITDA Analysis'!H450)","v":0.19956016560737794},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I478,'EV to EBITDA Analysis'!V216,'EV to EBITDA Analysis'!I23,'EV to EBITDA Analysis'!I52,'EV to EBITDA Analysis'!V349,'EV to EBITDA Analysis'!V268,'EV to EBITDA Analysis'!V322,'EV to EBITDA Analysis'!V375,'EV to EBITDA Analysis'!I162,'EV to EBITDA Analysis'!V52,'EV to EBITDA Analysis'!V23,'EV to EBITDA Analysis'!V296,'EV to EBITDA Analysis'!I296,'EV to EBITDA Analysis'!I425,'EV to EBITDA Analysis'!V478,'EV to EBITDA Analysis'!V400,'EV to EBITDA Analysis'!V450,'EV to EBITDA Analysis'!V425,'EV to EBITDA Analysis'!I450)","v":0.19956016560737794},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J478,'EV to EBITDA Analysis'!W216,'EV to EBITDA Analysis'!J23,'EV to EBITDA Analysis'!J52,'EV to EBITDA Analysis'!W349,'EV to EBITDA Analysis'!W268,'EV to EBITDA Analysis'!W322,'EV to EBITDA Analysis'!W375,'EV to EBITDA Analysis'!J162,'EV to EBITDA Analysis'!W52,'EV to EBITDA Analysis'!W23,'EV to EBITDA Analysis'!W296,'EV to EBITDA Analysis'!J296,'EV to EBITDA Analysis'!J425,'EV to EBITDA Analysis'!W478,'EV to EBITDA Analysis'!W400,'EV to EBITDA Analysis'!W450,'EV to EBITDA Analysis'!W425,'EV to EBITDA Analysis'!J450)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K478,'EV to EBITDA Analysis'!X216,'EV to EBITDA Analysis'!K23,'EV to EBITDA Analysis'!K52,'EV to EBITDA Analysis'!X349,'EV to EBITDA Analysis'!X268,'EV to EBITDA Analysis'!X322,'EV to EBITDA Analysis'!X375,'EV to EBITDA Analysis'!K162,'EV to EBITDA Analysis'!X52,'EV to EBITDA Analysis'!X23,'EV to EBITDA Analysis'!X296,'EV to EBITDA Analysis'!K296,'EV to EBITDA Analysis'!K425,'EV to EBITDA Analysis'!X478,'EV to EBITDA Analysis'!X400,'EV to EBITDA Analysis'!X450,'EV to EBITDA Analysis'!X425,'EV to EBITDA Analysis'!K450)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L478,'EV to EBITDA Analysis'!Y216,'EV to EBITDA Analysis'!L23,'EV to EBITDA Analysis'!L52,'EV to EBITDA Analysis'!Y349,'EV to EBITDA Analysis'!Y268,'EV to EBITDA Analysis'!Y322,'EV to EBITDA Analysis'!Y375,'EV to EBITDA Analysis'!L162,'EV to EBITDA Analysis'!Y52,'EV to EBITDA Analysis'!Y23,'EV to EBITDA Analysis'!Y296,'EV to EBITDA Analysis'!L296,'EV to EBITDA Analysis'!L425,'EV to EBITDA Analysis'!Y478,'EV to EBITDA Analysis'!Y400,'EV to EBITDA Analysis'!Y450,'EV to EBITDA Analysis'!Y425,'EV to EBITDA Analysis'!L450)","v":0},true,17,null,13,20,"Monster Beverage",null,false,1.1235339566036742,0.97622233314959395,1.4898937986627472,0.3048496050745429,0.28036712526879115,0.28036712526879115,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C479,'EV to EBITDA Analysis'!P217,'EV to EBITDA Analysis'!C24,'EV to EBITDA Analysis'!C53,'EV to EBITDA Analysis'!P350,'EV to EBITDA Analysis'!P269,'EV to EBITDA Analysis'!P323,'EV to EBITDA Analysis'!P376,'EV to EBITDA Analysis'!C163,'EV to EBITDA Analysis'!P53,'EV to EBITDA Analysis'!P24,'EV to EBITDA Analysis'!P297,'EV to EBITDA Analysis'!C297,'EV to EBITDA Analysis'!C426,'EV to EBITDA Analysis'!P479,'EV to EBITDA Analysis'!P401,'EV to EBITDA Analysis'!P451,'EV to EBITDA Analysis'!P426,'EV to EBITDA Analysis'!C451)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D479,'EV to EBITDA Analysis'!Q217,'EV to EBITDA Analysis'!D24,'EV to EBITDA Analysis'!D53,'EV to EBITDA Analysis'!Q350,'EV to EBITDA Analysis'!Q269,'EV to EBITDA Analysis'!Q323,'EV to EBITDA Analysis'!Q376,'EV to EBITDA Analysis'!D163,'EV to EBITDA Analysis'!Q53,'EV to EBITDA Analysis'!Q24,'EV to EBITDA Analysis'!Q297,'EV to EBITDA Analysis'!D297,'EV to EBITDA Analysis'!D426,'EV to EBITDA Analysis'!Q479,'EV to EBITDA Analysis'!Q401,'EV to EBITDA Analysis'!Q451,'EV to EBITDA Analysis'!Q426,'EV to EBITDA Analysis'!D451)","v":-3.5252644583258787E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E479,'EV to EBITDA Analysis'!R217,'EV to EBITDA Analysis'!E24,'EV to EBITDA Analysis'!E53,'EV to EBITDA Analysis'!R350,'EV to EBITDA Analysis'!R269,'EV to EBITDA Analysis'!R323,'EV to EBITDA Analysis'!R376,'EV to EBITDA Analysis'!E163,'EV to EBITDA Analysis'!R53,'EV to EBITDA Analysis'!R24,'EV to EBITDA Analysis'!R297,'EV to EBITDA Analysis'!E297,'EV to EBITDA Analysis'!E426,'EV to EBITDA Analysis'!R479,'EV to EBITDA Analysis'!R401,'EV to EBITDA Analysis'!R451,'EV to EBITDA Analysis'!R426,'EV to EBITDA Analysis'!E451)","v":9.4428746610458261E-3},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F479,'EV to EBITDA Analysis'!S217,'EV to EBITDA Analysis'!F24,'EV to EBITDA Analysis'!F53,'EV to EBITDA Analysis'!S350,'EV to EBITDA Analysis'!S269,'EV to EBITDA Analysis'!S323,'EV to EBITDA Analysis'!S376,'EV to EBITDA Analysis'!F163,'EV to EBITDA Analysis'!S53,'EV to EBITDA Analysis'!S24,'EV to EBITDA Analysis'!S297,'EV to EBITDA Analysis'!F297,'EV to EBITDA Analysis'!F426,'EV to EBITDA Analysis'!S479,'EV to EBITDA Analysis'!S401,'EV to EBITDA Analysis'!S451,'EV to EBITDA Analysis'!S426,'EV to EBITDA Analysis'!F451)","v":4.8191444313787378E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G479,'EV to EBITDA Analysis'!T217,'EV to EBITDA Analysis'!G24,'EV to EBITDA Analysis'!G53,'EV to EBITDA Analysis'!T350,'EV to EBITDA Analysis'!T269,'EV to EBITDA Analysis'!T323,'EV to EBITDA Analysis'!T376,'EV to EBITDA Analysis'!G163,'EV to EBITDA Analysis'!T53,'EV to EBITDA Analysis'!T24,'EV to EBITDA Analysis'!T297,'EV to EBITDA Analysis'!G297,'EV to EBITDA Analysis'!G426,'EV to EBITDA Analysis'!T479,'EV to EBITDA Analysis'!T401,'EV to EBITDA Analysis'!T451,'EV to EBITDA Analysis'!T426,'EV to EBITDA Analysis'!G451)","v":3.3656228335876726E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H479,'EV to EBITDA Analysis'!U217,'EV to EBITDA Analysis'!H24,'EV to EBITDA Analysis'!H53,'EV to EBITDA Analysis'!U350,'EV to EBITDA Analysis'!U269,'EV to EBITDA Analysis'!U323,'EV to EBITDA Analysis'!U376,'EV to EBITDA Analysis'!H163,'EV to EBITDA Analysis'!U53,'EV to EBITDA Analysis'!U24,'EV to EBITDA Analysis'!U297,'EV to EBITDA Analysis'!H297,'EV to EBITDA Analysis'!H426,'EV to EBITDA Analysis'!U479,'EV to EBITDA Analysis'!U401,'EV to EBITDA Analysis'!U451,'EV to EBITDA Analysis'!U426,'EV to EBITDA Analysis'!H451)","v":6.5694811582115195E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I479,'EV to EBITDA Analysis'!V217,'EV to EBITDA Analysis'!I24,'EV to EBITDA Analysis'!I53,'EV to EBITDA Analysis'!V350,'EV to EBITDA Analysis'!V269,'EV to EBITDA Analysis'!V323,'EV to EBITDA Analysis'!V376,'EV to EBITDA Analysis'!I163,'EV to EBITDA Analysis'!V53,'EV to EBITDA Analysis'!V24,'EV to EBITDA Analysis'!V297,'EV to EBITDA Analysis'!I297,'EV to EBITDA Analysis'!I426,'EV to EBITDA Analysis'!V479,'EV to EBITDA Analysis'!V401,'EV to EBITDA Analysis'!V451,'EV to EBITDA Analysis'!V426,'EV to EBITDA Analysis'!I451)","v":6.5694811582115195E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J479,'EV to EBITDA Analysis'!W217,'EV to EBITDA Analysis'!J24,'EV to EBITDA Analysis'!J53,'EV to EBITDA Analysis'!W350,'EV to EBITDA Analysis'!W269,'EV to EBITDA Analysis'!W323,'EV to EBITDA Analysis'!W376,'EV to EBITDA Analysis'!J163,'EV to EBITDA Analysis'!W53,'EV to EBITDA Analysis'!W24,'EV to EBITDA Analysis'!W297,'EV to EBITDA Analysis'!J297,'EV to EBITDA Analysis'!J426,'EV to EBITDA Analysis'!W479,'EV to EBITDA Analysis'!W401,'EV to EBITDA Analysis'!W451,'EV to EBITDA Analysis'!W426,'EV to EBITDA Analysis'!J451)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K479,'EV to EBITDA Analysis'!X217,'EV to EBITDA Analysis'!K24,'EV to EBITDA Analysis'!K53,'EV to EBITDA Analysis'!X350,'EV to EBITDA Analysis'!X269,'EV to EBITDA Analysis'!X323,'EV to EBITDA Analysis'!X376,'EV to EBITDA Analysis'!K163,'EV to EBITDA Analysis'!X53,'EV to EBITDA Analysis'!X24,'EV to EBITDA Analysis'!X297,'EV to EBITDA Analysis'!K297,'EV to EBITDA Analysis'!K426,'EV to EBITDA Analysis'!X479,'EV to EBITDA Analysis'!X401,'EV to EBITDA Analysis'!X451,'EV to EBITDA Analysis'!X426,'EV to EBITDA Analysis'!K451)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L479,'EV to EBITDA Analysis'!Y217,'EV to EBITDA Analysis'!L24,'EV to EBITDA Analysis'!L53,'EV to EBITDA Analysis'!Y350,'EV to EBITDA Analysis'!Y269,'EV to EBITDA Analysis'!Y323,'EV to EBITDA Analysis'!Y376,'EV to EBITDA Analysis'!L163,'EV to EBITDA Analysis'!Y53,'EV to EBITDA Analysis'!Y24,'EV to EBITDA Analysis'!Y297,'EV to EBITDA Analysis'!L297,'EV to EBITDA Analysis'!L426,'EV to EBITDA Analysis'!Y479,'EV to EBITDA Analysis'!Y401,'EV to EBITDA Analysis'!Y451,'EV to EBITDA Analysis'!Y426,'EV to EBITDA Analysis'!L451)","v":0},true,18,null,14,21,"Castle Brands Inc (USD)",null,false,-33.895272700246409,-70.11130739574007,6.4398529536084004,3.0047430900507086,-1.5388678199643765E-3,-1.5388678199643763E-3,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C480,'EV to EBITDA Analysis'!P218,'EV to EBITDA Analysis'!C25,'EV to EBITDA Analysis'!C54,'EV to EBITDA Analysis'!P351,'EV to EBITDA Analysis'!P270,'EV to EBITDA Analysis'!P324,'EV to EBITDA Analysis'!P377,'EV to EBITDA Analysis'!C164,'EV to EBITDA Analysis'!P54,'EV to EBITDA Analysis'!P25,'EV to EBITDA Analysis'!P298,'EV to EBITDA Analysis'!C298,'EV to EBITDA Analysis'!C427,'EV to EBITDA Analysis'!P480,'EV to EBITDA Analysis'!P402,'EV to EBITDA Analysis'!P452,'EV to EBITDA Analysis'!P427,'EV to EBITDA Analysis'!C452)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D480,'EV to EBITDA Analysis'!Q218,'EV to EBITDA Analysis'!D25,'EV to EBITDA Analysis'!D54,'EV to EBITDA Analysis'!Q351,'EV to EBITDA Analysis'!Q270,'EV to EBITDA Analysis'!Q324,'EV to EBITDA Analysis'!Q377,'EV to EBITDA Analysis'!D164,'EV to EBITDA Analysis'!Q54,'EV to EBITDA Analysis'!Q25,'EV to EBITDA Analysis'!Q298,'EV to EBITDA Analysis'!D298,'EV to EBITDA Analysis'!D427,'EV to EBITDA Analysis'!Q480,'EV to EBITDA Analysis'!Q402,'EV to EBITDA Analysis'!Q452,'EV to EBITDA Analysis'!Q427,'EV to EBITDA Analysis'!D452)","v":0.16464871500387546},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E480,'EV to EBITDA Analysis'!R218,'EV to EBITDA Analysis'!E25,'EV to EBITDA Analysis'!E54,'EV to EBITDA Analysis'!R351,'EV to EBITDA Analysis'!R270,'EV to EBITDA Analysis'!R324,'EV to EBITDA Analysis'!R377,'EV to EBITDA Analysis'!E164,'EV to EBITDA Analysis'!R54,'EV to EBITDA Analysis'!R25,'EV to EBITDA Analysis'!R298,'EV to EBITDA Analysis'!E298,'EV to EBITDA Analysis'!E427,'EV to EBITDA Analysis'!R480,'EV to EBITDA Analysis'!R402,'EV to EBITDA Analysis'!R452,'EV to EBITDA Analysis'!R427,'EV to EBITDA Analysis'!E452)","v":0.17547449532725343},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F480,'EV to EBITDA Analysis'!S218,'EV to EBITDA Analysis'!F25,'EV to EBITDA Analysis'!F54,'EV to EBITDA Analysis'!S351,'EV to EBITDA Analysis'!S270,'EV to EBITDA Analysis'!S324,'EV to EBITDA Analysis'!S377,'EV to EBITDA Analysis'!F164,'EV to EBITDA Analysis'!S54,'EV to EBITDA Analysis'!S25,'EV to EBITDA Analysis'!S298,'EV to EBITDA Analysis'!F298,'EV to EBITDA Analysis'!F427,'EV to EBITDA Analysis'!S480,'EV to EBITDA Analysis'!S402,'EV to EBITDA Analysis'!S452,'EV to EBITDA Analysis'!S427,'EV to EBITDA Analysis'!F452)","v":0.20184595804257197},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G480,'EV to EBITDA Analysis'!T218,'EV to EBITDA Analysis'!G25,'EV to EBITDA Analysis'!G54,'EV to EBITDA Analysis'!T351,'EV to EBITDA Analysis'!T270,'EV to EBITDA Analysis'!T324,'EV to EBITDA Analysis'!T377,'EV to EBITDA Analysis'!G164,'EV to EBITDA Analysis'!T54,'EV to EBITDA Analysis'!T25,'EV to EBITDA Analysis'!T298,'EV to EBITDA Analysis'!G298,'EV to EBITDA Analysis'!G427,'EV to EBITDA Analysis'!T480,'EV to EBITDA Analysis'!T402,'EV to EBITDA Analysis'!T452,'EV to EBITDA Analysis'!T427,'EV to EBITDA Analysis'!G452)","v":0.22444617009380313},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H480,'EV to EBITDA Analysis'!U218,'EV to EBITDA Analysis'!H25,'EV to EBITDA Analysis'!H54,'EV to EBITDA Analysis'!U351,'EV to EBITDA Analysis'!U270,'EV to EBITDA Analysis'!U324,'EV to EBITDA Analysis'!U377,'EV to EBITDA Analysis'!H164,'EV to EBITDA Analysis'!U54,'EV to EBITDA Analysis'!U25,'EV to EBITDA Analysis'!U298,'EV to EBITDA Analysis'!H298,'EV to EBITDA Analysis'!H427,'EV to EBITDA Analysis'!U480,'EV to EBITDA Analysis'!U402,'EV to EBITDA Analysis'!U452,'EV to EBITDA Analysis'!U427,'EV to EBITDA Analysis'!H452)","v":0.24075448914930306},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I480,'EV to EBITDA Analysis'!V218,'EV to EBITDA Analysis'!I25,'EV to EBITDA Analysis'!I54,'EV to EBITDA Analysis'!V351,'EV to EBITDA Analysis'!V270,'EV to EBITDA Analysis'!V324,'EV to EBITDA Analysis'!V377,'EV to EBITDA Analysis'!I164,'EV to EBITDA Analysis'!V54,'EV to EBITDA Analysis'!V25,'EV to EBITDA Analysis'!V298,'EV to EBITDA Analysis'!I298,'EV to EBITDA Analysis'!I427,'EV to EBITDA Analysis'!V480,'EV to EBITDA Analysis'!V402,'EV to EBITDA Analysis'!V452,'EV to EBITDA Analysis'!V427,'EV to EBITDA Analysis'!I452)","v":0.23996599193869234},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J480,'EV to EBITDA Analysis'!W218,'EV to EBITDA Analysis'!J25,'EV to EBITDA Analysis'!J54,'EV to EBITDA Analysis'!W351,'EV to EBITDA Analysis'!W270,'EV to EBITDA Analysis'!W324,'EV to EBITDA Analysis'!W377,'EV to EBITDA Analysis'!J164,'EV to EBITDA Analysis'!W54,'EV to EBITDA Analysis'!W25,'EV to EBITDA Analysis'!W298,'EV to EBITDA Analysis'!J298,'EV to EBITDA Analysis'!J427,'EV to EBITDA Analysis'!W480,'EV to EBITDA Analysis'!W402,'EV to EBITDA Analysis'!W452,'EV to EBITDA Analysis'!W427,'EV to EBITDA Analysis'!J452)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K480,'EV to EBITDA Analysis'!X218,'EV to EBITDA Analysis'!K25,'EV to EBITDA Analysis'!K54,'EV to EBITDA Analysis'!X351,'EV to EBITDA Analysis'!X270,'EV to EBITDA Analysis'!X324,'EV to EBITDA Analysis'!X377,'EV to EBITDA Analysis'!K164,'EV to EBITDA Analysis'!X54,'EV to EBITDA Analysis'!X25,'EV to EBITDA Analysis'!X298,'EV to EBITDA Analysis'!K298,'EV to EBITDA Analysis'!K427,'EV to EBITDA Analysis'!X480,'EV to EBITDA Analysis'!X402,'EV to EBITDA Analysis'!X452,'EV to EBITDA Analysis'!X427,'EV to EBITDA Analysis'!K452)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L480,'EV to EBITDA Analysis'!Y218,'EV to EBITDA Analysis'!L25,'EV to EBITDA Analysis'!L54,'EV to EBITDA Analysis'!Y351,'EV to EBITDA Analysis'!Y270,'EV to EBITDA Analysis'!Y324,'EV to EBITDA Analysis'!Y377,'EV to EBITDA Analysis'!L164,'EV to EBITDA Analysis'!Y54,'EV to EBITDA Analysis'!Y25,'EV to EBITDA Analysis'!Y298,'EV to EBITDA Analysis'!L298,'EV to EBITDA Analysis'!L427,'EV to EBITDA Analysis'!Y480,'EV to EBITDA Analysis'!Y402,'EV to EBITDA Analysis'!Y452,'EV to EBITDA Analysis'!Y427,'EV to EBITDA Analysis'!L452)","v":0},true,19,null,15,22,"Pernod Ricard SA (USD,EUR)",null,false,8.5681890329176141E-2,7.7292265937681098E-2,8.049890650628759E-2,7.8227022312604366E-2,8.5278150405589115E-2,8.521472889371362E-2,false,false,0]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C481,'EV to EBITDA Analysis'!P219,'EV to EBITDA Analysis'!C26,'EV to EBITDA Analysis'!C55,'EV to EBITDA Analysis'!P352,'EV to EBITDA Analysis'!P271,'EV to EBITDA Analysis'!P325,'EV to EBITDA Analysis'!P378,'EV to EBITDA Analysis'!C165,'EV to EBITDA Analysis'!P55,'EV to EBITDA Analysis'!P26,'EV to EBITDA Analysis'!P299,'EV to EBITDA Analysis'!C299,'EV to EBITDA Analysis'!C428,'EV to EBITDA Analysis'!P481,'EV to EBITDA Analysis'!P403,'EV to EBITDA Analysis'!P453,'EV to EBITDA Analysis'!P428,'EV to EBITDA Analysis'!C453)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D481,'EV to EBITDA Analysis'!Q219,'EV to EBITDA Analysis'!D26,'EV to EBITDA Analysis'!D55,'EV to EBITDA Analysis'!Q352,'EV to EBITDA Analysis'!Q271,'EV to EBITDA Analysis'!Q325,'EV to EBITDA Analysis'!Q378,'EV to EBITDA Analysis'!D165,'EV to EBITDA Analysis'!Q55,'EV to EBITDA Analysis'!Q26,'EV to EBITDA Analysis'!Q299,'EV to EBITDA Analysis'!D299,'EV to EBITDA Analysis'!D428,'EV to EBITDA Analysis'!Q481,'EV to EBITDA Analysis'!Q403,'EV to EBITDA Analysis'!Q453,'EV to EBITDA Analysis'!Q428,'EV to EBITDA Analysis'!D453)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E481,'EV to EBITDA Analysis'!R219,'EV to EBITDA Analysis'!E26,'EV to EBITDA Analysis'!E55,'EV to EBITDA Analysis'!R352,'EV to EBITDA Analysis'!R271,'EV to EBITDA Analysis'!R325,'EV to EBITDA Analysis'!R378,'EV to EBITDA Analysis'!E165,'EV to EBITDA Analysis'!R55,'EV to EBITDA Analysis'!R26,'EV to EBITDA Analysis'!R299,'EV to EBITDA Analysis'!E299,'EV to EBITDA Analysis'!E428,'EV to EBITDA Analysis'!R481,'EV to EBITDA Analysis'!R403,'EV to EBITDA Analysis'!R453,'EV to EBITDA Analysis'!R428,'EV to EBITDA Analysis'!E453)","v":8.3658303597718808E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F481,'EV to EBITDA Analysis'!S219,'EV to EBITDA Analysis'!F26,'EV to EBITDA Analysis'!F55,'EV to EBITDA Analysis'!S352,'EV to EBITDA Analysis'!S271,'EV to EBITDA Analysis'!S325,'EV to EBITDA Analysis'!S378,'EV to EBITDA Analysis'!F165,'EV to EBITDA Analysis'!S55,'EV to EBITDA Analysis'!S26,'EV to EBITDA Analysis'!S299,'EV to EBITDA Analysis'!F299,'EV to EBITDA Analysis'!F428,'EV to EBITDA Analysis'!S481,'EV to EBITDA Analysis'!S403,'EV to EBITDA Analysis'!S453,'EV to EBITDA Analysis'!S428,'EV to EBITDA Analysis'!F453)","v":8.2214391890381794E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G481,'EV to EBITDA Analysis'!T219,'EV to EBITDA Analysis'!G26,'EV to EBITDA Analysis'!G55,'EV to EBITDA Analysis'!T352,'EV to EBITDA Analysis'!T271,'EV to EBITDA Analysis'!T325,'EV to EBITDA Analysis'!T378,'EV to EBITDA Analysis'!G165,'EV to EBITDA Analysis'!T55,'EV to EBITDA Analysis'!T26,'EV to EBITDA Analysis'!T299,'EV to EBITDA Analysis'!G299,'EV to EBITDA Analysis'!G428,'EV to EBITDA Analysis'!T481,'EV to EBITDA Analysis'!T403,'EV to EBITDA Analysis'!T453,'EV to EBITDA Analysis'!T428,'EV to EBITDA Analysis'!G453)","v":8.1655864912269727E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H481,'EV to EBITDA Analysis'!U219,'EV to EBITDA Analysis'!H26,'EV to EBITDA Analysis'!H55,'EV to EBITDA Analysis'!U352,'EV to EBITDA Analysis'!U271,'EV to EBITDA Analysis'!U325,'EV to EBITDA Analysis'!U378,'EV to EBITDA Analysis'!H165,'EV to EBITDA Analysis'!U55,'EV to EBITDA Analysis'!U26,'EV to EBITDA Analysis'!U299,'EV to EBITDA Analysis'!H299,'EV to EBITDA Analysis'!H428,'EV to EBITDA Analysis'!U481,'EV to EBITDA Analysis'!U403,'EV to EBITDA Analysis'!U453,'EV to EBITDA Analysis'!U428,'EV to EBITDA Analysis'!H453)","v":6.5214349302783969E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I481,'EV to EBITDA Analysis'!V219,'EV to EBITDA Analysis'!I26,'EV to EBITDA Analysis'!I55,'EV to EBITDA Analysis'!V352,'EV to EBITDA Analysis'!V271,'EV to EBITDA Analysis'!V325,'EV to EBITDA Analysis'!V378,'EV to EBITDA Analysis'!I165,'EV to EBITDA Analysis'!V55,'EV to EBITDA Analysis'!V26,'EV to EBITDA Analysis'!V299,'EV to EBITDA Analysis'!I299,'EV to EBITDA Analysis'!I428,'EV to EBITDA Analysis'!V481,'EV to EBITDA Analysis'!V403,'EV to EBITDA Analysis'!V453,'EV to EBITDA Analysis'!V428,'EV to EBITDA Analysis'!I453)","v":6.5214349302783983E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J481,'EV to EBITDA Analysis'!W219,'EV to EBITDA Analysis'!J26,'EV to EBITDA Analysis'!J55,'EV to EBITDA Analysis'!W352,'EV to EBITDA Analysis'!W271,'EV to EBITDA Analysis'!W325,'EV to EBITDA Analysis'!W378,'EV to EBITDA Analysis'!J165,'EV to EBITDA Analysis'!W55,'EV to EBITDA Analysis'!W26,'EV to EBITDA Analysis'!W299,'EV to EBITDA Analysis'!J299,'EV to EBITDA Analysis'!J428,'EV to EBITDA Analysis'!W481,'EV to EBITDA Analysis'!W403,'EV to EBITDA Analysis'!W453,'EV to EBITDA Analysis'!W428,'EV to EBITDA Analysis'!J453)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K481,'EV to EBITDA Analysis'!X219,'EV to EBITDA Analysis'!K26,'EV to EBITDA Analysis'!K55,'EV to EBITDA Analysis'!X352,'EV to EBITDA Analysis'!X271,'EV to EBITDA Analysis'!X325,'EV to EBITDA Analysis'!X378,'EV to EBITDA Analysis'!K165,'EV to EBITDA Analysis'!X55,'EV to EBITDA Analysis'!X26,'EV to EBITDA Analysis'!X299,'EV to EBITDA Analysis'!K299,'EV to EBITDA Analysis'!K428,'EV to EBITDA Analysis'!X481,'EV to EBITDA Analysis'!X403,'EV to EBITDA Analysis'!X453,'EV to EBITDA Analysis'!X428,'EV to EBITDA Analysis'!K453)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L481,'EV to EBITDA Analysis'!Y219,'EV to EBITDA Analysis'!L26,'EV to EBITDA Analysis'!L55,'EV to EBITDA Analysis'!Y352,'EV to EBITDA Analysis'!Y271,'EV to EBITDA Analysis'!Y325,'EV to EBITDA Analysis'!Y378,'EV to EBITDA Analysis'!L165,'EV to EBITDA Analysis'!Y55,'EV to EBITDA Analysis'!Y26,'EV to EBITDA Analysis'!Y299,'EV to EBITDA Analysis'!L299,'EV to EBITDA Analysis'!L428,'EV to EBITDA Analysis'!Y481,'EV to EBITDA Analysis'!Y403,'EV to EBITDA Analysis'!Y453,'EV to EBITDA Analysis'!Y428,'EV to EBITDA Analysis'!L453)","v":0},true,20,null,16,23,"Thai Beverage PLC (USD,THB)",null,false,0.11283707862023022,0.12276953006910002,0.12276169267823907,0.13029529636711282,0.14114137229723148,0.14104557955882763,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C482,'EV to EBITDA Analysis'!P220,'EV to EBITDA Analysis'!C27,'EV to EBITDA Analysis'!C56,'EV to EBITDA Analysis'!P353,'EV to EBITDA Analysis'!P272,'EV to EBITDA Analysis'!P326,'EV to EBITDA Analysis'!P379,'EV to EBITDA Analysis'!C166,'EV to EBITDA Analysis'!P56,'EV to EBITDA Analysis'!P27,'EV to EBITDA Analysis'!P300,'EV to EBITDA Analysis'!C300,'EV to EBITDA Analysis'!C429,'EV to EBITDA Analysis'!P482,'EV to EBITDA Analysis'!P404,'EV to EBITDA Analysis'!P454,'EV to EBITDA Analysis'!P429,'EV to EBITDA Analysis'!C454)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D482,'EV to EBITDA Analysis'!Q220,'EV to EBITDA Analysis'!D27,'EV to EBITDA Analysis'!D56,'EV to EBITDA Analysis'!Q353,'EV to EBITDA Analysis'!Q272,'EV to EBITDA Analysis'!Q326,'EV to EBITDA Analysis'!Q379,'EV to EBITDA Analysis'!D166,'EV to EBITDA Analysis'!Q56,'EV to EBITDA Analysis'!Q27,'EV to EBITDA Analysis'!Q300,'EV to EBITDA Analysis'!D300,'EV to EBITDA Analysis'!D429,'EV to EBITDA Analysis'!Q482,'EV to EBITDA Analysis'!Q404,'EV to EBITDA Analysis'!Q454,'EV to EBITDA Analysis'!Q429,'EV to EBITDA Analysis'!D454)","v":0.16494887525562371},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E482,'EV to EBITDA Analysis'!R220,'EV to EBITDA Analysis'!E27,'EV to EBITDA Analysis'!E56,'EV to EBITDA Analysis'!R353,'EV to EBITDA Analysis'!R272,'EV to EBITDA Analysis'!R326,'EV to EBITDA Analysis'!R379,'EV to EBITDA Analysis'!E166,'EV to EBITDA Analysis'!R56,'EV to EBITDA Analysis'!R27,'EV to EBITDA Analysis'!R300,'EV to EBITDA Analysis'!E300,'EV to EBITDA Analysis'!E429,'EV to EBITDA Analysis'!R482,'EV to EBITDA Analysis'!R404,'EV to EBITDA Analysis'!R454,'EV to EBITDA Analysis'!R429,'EV to EBITDA Analysis'!E454)","v":0.26416156088088005},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F482,'EV to EBITDA Analysis'!S220,'EV to EBITDA Analysis'!F27,'EV to EBITDA Analysis'!F56,'EV to EBITDA Analysis'!S353,'EV to EBITDA Analysis'!S272,'EV to EBITDA Analysis'!S326,'EV to EBITDA Analysis'!S379,'EV to EBITDA Analysis'!F166,'EV to EBITDA Analysis'!S56,'EV to EBITDA Analysis'!S27,'EV to EBITDA Analysis'!S300,'EV to EBITDA Analysis'!F300,'EV to EBITDA Analysis'!F429,'EV to EBITDA Analysis'!S482,'EV to EBITDA Analysis'!S404,'EV to EBITDA Analysis'!S454,'EV to EBITDA Analysis'!S429,'EV to EBITDA Analysis'!F454)","v":0.17041232885934796},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G482,'EV to EBITDA Analysis'!T220,'EV to EBITDA Analysis'!G27,'EV to EBITDA Analysis'!G56,'EV to EBITDA Analysis'!T353,'EV to EBITDA Analysis'!T272,'EV to EBITDA Analysis'!T326,'EV to EBITDA Analysis'!T379,'EV to EBITDA Analysis'!G166,'EV to EBITDA Analysis'!T56,'EV to EBITDA Analysis'!T27,'EV to EBITDA Analysis'!T300,'EV to EBITDA Analysis'!G300,'EV to EBITDA Analysis'!G429,'EV to EBITDA Analysis'!T482,'EV to EBITDA Analysis'!T404,'EV to EBITDA Analysis'!T454,'EV to EBITDA Analysis'!T429,'EV to EBITDA Analysis'!G454)","v":0.18849053189092563},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H482,'EV to EBITDA Analysis'!U220,'EV to EBITDA Analysis'!H27,'EV to EBITDA Analysis'!H56,'EV to EBITDA Analysis'!U353,'EV to EBITDA Analysis'!U272,'EV to EBITDA Analysis'!U326,'EV to EBITDA Analysis'!U379,'EV to EBITDA Analysis'!H166,'EV to EBITDA Analysis'!U56,'EV to EBITDA Analysis'!U27,'EV to EBITDA Analysis'!U300,'EV to EBITDA Analysis'!H300,'EV to EBITDA Analysis'!H429,'EV to EBITDA Analysis'!U482,'EV to EBITDA Analysis'!U404,'EV to EBITDA Analysis'!U454,'EV to EBITDA Analysis'!U429,'EV to EBITDA Analysis'!H454)","v":0.18831961790855206},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I482,'EV to EBITDA Analysis'!V220,'EV to EBITDA Analysis'!I27,'EV to EBITDA Analysis'!I56,'EV to EBITDA Analysis'!V353,'EV to EBITDA Analysis'!V272,'EV to EBITDA Analysis'!V326,'EV to EBITDA Analysis'!V379,'EV to EBITDA Analysis'!I166,'EV to EBITDA Analysis'!V56,'EV to EBITDA Analysis'!V27,'EV to EBITDA Analysis'!V300,'EV to EBITDA Analysis'!I300,'EV to EBITDA Analysis'!I429,'EV to EBITDA Analysis'!V482,'EV to EBITDA Analysis'!V404,'EV to EBITDA Analysis'!V454,'EV to EBITDA Analysis'!V429,'EV to EBITDA Analysis'!I454)","v":0.18831961790855203},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J482,'EV to EBITDA Analysis'!W220,'EV to EBITDA Analysis'!J27,'EV to EBITDA Analysis'!J56,'EV to EBITDA Analysis'!W353,'EV to EBITDA Analysis'!W272,'EV to EBITDA Analysis'!W326,'EV to EBITDA Analysis'!W379,'EV to EBITDA Analysis'!J166,'EV to EBITDA Analysis'!W56,'EV to EBITDA Analysis'!W27,'EV to EBITDA Analysis'!W300,'EV to EBITDA Analysis'!J300,'EV to EBITDA Analysis'!J429,'EV to EBITDA Analysis'!W482,'EV to EBITDA Analysis'!W404,'EV to EBITDA Analysis'!W454,'EV to EBITDA Analysis'!W429,'EV to EBITDA Analysis'!J454)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K482,'EV to EBITDA Analysis'!X220,'EV to EBITDA Analysis'!K27,'EV to EBITDA Analysis'!K56,'EV to EBITDA Analysis'!X353,'EV to EBITDA Analysis'!X272,'EV to EBITDA Analysis'!X326,'EV to EBITDA Analysis'!X379,'EV to EBITDA Analysis'!K166,'EV to EBITDA Analysis'!X56,'EV to EBITDA Analysis'!X27,'EV to EBITDA Analysis'!X300,'EV to EBITDA Analysis'!K300,'EV to EBITDA Analysis'!K429,'EV to EBITDA Analysis'!X482,'EV to EBITDA Analysis'!X404,'EV to EBITDA Analysis'!X454,'EV to EBITDA Analysis'!X429,'EV to EBITDA Analysis'!K454)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L482,'EV to EBITDA Analysis'!Y220,'EV to EBITDA Analysis'!L27,'EV to EBITDA Analysis'!L56,'EV to EBITDA Analysis'!Y353,'EV to EBITDA Analysis'!Y272,'EV to EBITDA Analysis'!Y326,'EV to EBITDA Analysis'!Y379,'EV to EBITDA Analysis'!L166,'EV to EBITDA Analysis'!Y56,'EV to EBITDA Analysis'!Y27,'EV to EBITDA Analysis'!Y300,'EV to EBITDA Analysis'!L300,'EV to EBITDA Analysis'!L429,'EV to EBITDA Analysis'!Y482,'EV to EBITDA Analysis'!Y404,'EV to EBITDA Analysis'!Y454,'EV to EBITDA Analysis'!Y429,'EV to EBITDA Analysis'!L454)","v":0},true,21,null,17,24,"Brown-Forman Corp (USD)",null,false,0.2510079896391807,0.25713874615596594,0.24474999999999997,0.24951475406690302,0.19956016560737794,0.19956016560737794,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C483,'EV to EBITDA Analysis'!P221,'EV to EBITDA Analysis'!C28,'EV to EBITDA Analysis'!C57,'EV to EBITDA Analysis'!P354,'EV to EBITDA Analysis'!P273,'EV to EBITDA Analysis'!P327,'EV to EBITDA Analysis'!P380,'EV to EBITDA Analysis'!C167,'EV to EBITDA Analysis'!P57,'EV to EBITDA Analysis'!P28,'EV to EBITDA Analysis'!P301,'EV to EBITDA Analysis'!C301,'EV to EBITDA Analysis'!C430,'EV to EBITDA Analysis'!P483,'EV to EBITDA Analysis'!P405,'EV to EBITDA Analysis'!P455,'EV to EBITDA Analysis'!P430,'EV to EBITDA Analysis'!C455)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D483,'EV to EBITDA Analysis'!Q221,'EV to EBITDA Analysis'!D28,'EV to EBITDA Analysis'!D57,'EV to EBITDA Analysis'!Q354,'EV to EBITDA Analysis'!Q273,'EV to EBITDA Analysis'!Q327,'EV to EBITDA Analysis'!Q380,'EV to EBITDA Analysis'!D167,'EV to EBITDA Analysis'!Q57,'EV to EBITDA Analysis'!Q28,'EV to EBITDA Analysis'!Q301,'EV to EBITDA Analysis'!D301,'EV to EBITDA Analysis'!D430,'EV to EBITDA Analysis'!Q483,'EV to EBITDA Analysis'!Q405,'EV to EBITDA Analysis'!Q455,'EV to EBITDA Analysis'!Q430,'EV to EBITDA Analysis'!D455)","v":0.14904851171323849},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E483,'EV to EBITDA Analysis'!R221,'EV to EBITDA Analysis'!E28,'EV to EBITDA Analysis'!E57,'EV to EBITDA Analysis'!R354,'EV to EBITDA Analysis'!R273,'EV to EBITDA Analysis'!R327,'EV to EBITDA Analysis'!R380,'EV to EBITDA Analysis'!E167,'EV to EBITDA Analysis'!R57,'EV to EBITDA Analysis'!R28,'EV to EBITDA Analysis'!R301,'EV to EBITDA Analysis'!E301,'EV to EBITDA Analysis'!E430,'EV to EBITDA Analysis'!R483,'EV to EBITDA Analysis'!R405,'EV to EBITDA Analysis'!R455,'EV to EBITDA Analysis'!R430,'EV to EBITDA Analysis'!E455)","v":-4.2927241962774941E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F483,'EV to EBITDA Analysis'!S221,'EV to EBITDA Analysis'!F28,'EV to EBITDA Analysis'!F57,'EV to EBITDA Analysis'!S354,'EV to EBITDA Analysis'!S273,'EV to EBITDA Analysis'!S327,'EV to EBITDA Analysis'!S380,'EV to EBITDA Analysis'!F167,'EV to EBITDA Analysis'!S57,'EV to EBITDA Analysis'!S28,'EV to EBITDA Analysis'!S301,'EV to EBITDA Analysis'!F301,'EV to EBITDA Analysis'!F430,'EV to EBITDA Analysis'!S483,'EV to EBITDA Analysis'!S405,'EV to EBITDA Analysis'!S455,'EV to EBITDA Analysis'!S430,'EV to EBITDA Analysis'!F455)","v":0.23659274691092325},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G483,'EV to EBITDA Analysis'!T221,'EV to EBITDA Analysis'!G28,'EV to EBITDA Analysis'!G57,'EV to EBITDA Analysis'!T354,'EV to EBITDA Analysis'!T273,'EV to EBITDA Analysis'!T327,'EV to EBITDA Analysis'!T380,'EV to EBITDA Analysis'!G167,'EV to EBITDA Analysis'!T57,'EV to EBITDA Analysis'!T28,'EV to EBITDA Analysis'!T301,'EV to EBITDA Analysis'!G301,'EV to EBITDA Analysis'!G430,'EV to EBITDA Analysis'!T483,'EV to EBITDA Analysis'!T405,'EV to EBITDA Analysis'!T455,'EV to EBITDA Analysis'!T430,'EV to EBITDA Analysis'!G455)","v":0.37435616438356162},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H483,'EV to EBITDA Analysis'!U221,'EV to EBITDA Analysis'!H28,'EV to EBITDA Analysis'!H57,'EV to EBITDA Analysis'!U354,'EV to EBITDA Analysis'!U273,'EV to EBITDA Analysis'!U327,'EV to EBITDA Analysis'!U380,'EV to EBITDA Analysis'!H167,'EV to EBITDA Analysis'!U57,'EV to EBITDA Analysis'!U28,'EV to EBITDA Analysis'!U301,'EV to EBITDA Analysis'!H301,'EV to EBITDA Analysis'!H430,'EV to EBITDA Analysis'!U483,'EV to EBITDA Analysis'!U405,'EV to EBITDA Analysis'!U455,'EV to EBITDA Analysis'!U430,'EV to EBITDA Analysis'!H455)","v":-8.2131867958055868E-2},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I483,'EV to EBITDA Analysis'!V221,'EV to EBITDA Analysis'!I28,'EV to EBITDA Analysis'!I57,'EV to EBITDA Analysis'!V354,'EV to EBITDA Analysis'!V273,'EV to EBITDA Analysis'!V327,'EV to EBITDA Analysis'!V380,'EV to EBITDA Analysis'!I167,'EV to EBITDA Analysis'!V57,'EV to EBITDA Analysis'!V28,'EV to EBITDA Analysis'!V301,'EV to EBITDA Analysis'!I301,'EV to EBITDA Analysis'!I430,'EV to EBITDA Analysis'!V483,'EV to EBITDA Analysis'!V405,'EV to EBITDA Analysis'!V455,'EV to EBITDA Analysis'!V430,'EV to EBITDA Analysis'!I455)","v":-0.1483378503968095},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J483,'EV to EBITDA Analysis'!W221,'EV to EBITDA Analysis'!J28,'EV to EBITDA Analysis'!J57,'EV to EBITDA Analysis'!W354,'EV to EBITDA Analysis'!W273,'EV to EBITDA Analysis'!W327,'EV to EBITDA Analysis'!W380,'EV to EBITDA Analysis'!J167,'EV to EBITDA Analysis'!W57,'EV to EBITDA Analysis'!W28,'EV to EBITDA Analysis'!W301,'EV to EBITDA Analysis'!J301,'EV to EBITDA Analysis'!J430,'EV to EBITDA Analysis'!W483,'EV to EBITDA Analysis'!W405,'EV to EBITDA Analysis'!W455,'EV to EBITDA Analysis'!W430,'EV to EBITDA Analysis'!J455)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K483,'EV to EBITDA Analysis'!X221,'EV to EBITDA Analysis'!K28,'EV to EBITDA Analysis'!K57,'EV to EBITDA Analysis'!X354,'EV to EBITDA Analysis'!X273,'EV to EBITDA Analysis'!X327,'EV to EBITDA Analysis'!X380,'EV to EBITDA Analysis'!K167,'EV to EBITDA Analysis'!X57,'EV to EBITDA Analysis'!X28,'EV to EBITDA Analysis'!X301,'EV to EBITDA Analysis'!K301,'EV to EBITDA Analysis'!K430,'EV to EBITDA Analysis'!X483,'EV to EBITDA Analysis'!X405,'EV to EBITDA Analysis'!X455,'EV to EBITDA Analysis'!X430,'EV to EBITDA Analysis'!K455)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L483,'EV to EBITDA Analysis'!Y221,'EV to EBITDA Analysis'!L28,'EV to EBITDA Analysis'!L57,'EV to EBITDA Analysis'!Y354,'EV to EBITDA Analysis'!Y273,'EV to EBITDA Analysis'!Y327,'EV to EBITDA Analysis'!Y380,'EV to EBITDA Analysis'!L167,'EV to EBITDA Analysis'!Y57,'EV to EBITDA Analysis'!Y28,'EV to EBITDA Analysis'!Y301,'EV to EBITDA Analysis'!L301,'EV to EBITDA Analysis'!L430,'EV to EBITDA Analysis'!Y483,'EV to EBITDA Analysis'!Y405,'EV to EBITDA Analysis'!Y455,'EV to EBITDA Analysis'!Y430,'EV to EBITDA Analysis'!L455)","v":false},false,21,null,18,25,"Treasury Wine Estates Ltd.",null,false,-3.5252644583258787E-3,9.4428746610458261E-3,4.8191444313787378E-2,3.3656228335876726E-2,6.5694811582115195E-2,6.5694811582115195E-2,false,false,0,""]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!C484,'EV to EBITDA Analysis'!P222,'EV to EBITDA Analysis'!C29,'EV to EBITDA Analysis'!C58,'EV to EBITDA Analysis'!P355,'EV to EBITDA Analysis'!P274,'EV to EBITDA Analysis'!P328,'EV to EBITDA Analysis'!P381,'EV to EBITDA Analysis'!C168,'EV to EBITDA Analysis'!P58,'EV to EBITDA Analysis'!P29,'EV to EBITDA Analysis'!P302,'EV to EBITDA Analysis'!C302,'EV to EBITDA Analysis'!C431,'EV to EBITDA Analysis'!P484,'EV to EBITDA Analysis'!P406,'EV to EBITDA Analysis'!P456,'EV to EBITDA Analysis'!P431,'EV to EBITDA Analysis'!C456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!D484,'EV to EBITDA Analysis'!Q222,'EV to EBITDA Analysis'!D29,'EV to EBITDA Analysis'!D58,'EV to EBITDA Analysis'!Q355,'EV to EBITDA Analysis'!Q274,'EV to EBITDA Analysis'!Q328,'EV to EBITDA Analysis'!Q381,'EV to EBITDA Analysis'!D168,'EV to EBITDA Analysis'!Q58,'EV to EBITDA Analysis'!Q29,'EV to EBITDA Analysis'!Q302,'EV to EBITDA Analysis'!D302,'EV to EBITDA Analysis'!D431,'EV to EBITDA Analysis'!Q484,'EV to EBITDA Analysis'!Q406,'EV to EBITDA Analysis'!Q456,'EV to EBITDA Analysis'!Q431,'EV to EBITDA Analysis'!D456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!E484,'EV to EBITDA Analysis'!R222,'EV to EBITDA Analysis'!E29,'EV to EBITDA Analysis'!E58,'EV to EBITDA Analysis'!R355,'EV to EBITDA Analysis'!R274,'EV to EBITDA Analysis'!R328,'EV to EBITDA Analysis'!R381,'EV to EBITDA Analysis'!E168,'EV to EBITDA Analysis'!R58,'EV to EBITDA Analysis'!R29,'EV to EBITDA Analysis'!R302,'EV to EBITDA Analysis'!E302,'EV to EBITDA Analysis'!E431,'EV to EBITDA Analysis'!R484,'EV to EBITDA Analysis'!R406,'EV to EBITDA Analysis'!R456,'EV to EBITDA Analysis'!R431,'EV to EBITDA Analysis'!E456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!F484,'EV to EBITDA Analysis'!S222,'EV to EBITDA Analysis'!F29,'EV to EBITDA Analysis'!F58,'EV to EBITDA Analysis'!S355,'EV to EBITDA Analysis'!S274,'EV to EBITDA Analysis'!S328,'EV to EBITDA Analysis'!S381,'EV to EBITDA Analysis'!F168,'EV to EBITDA Analysis'!S58,'EV to EBITDA Analysis'!S29,'EV to EBITDA Analysis'!S302,'EV to EBITDA Analysis'!F302,'EV to EBITDA Analysis'!F431,'EV to EBITDA Analysis'!S484,'EV to EBITDA Analysis'!S406,'EV to EBITDA Analysis'!S456,'EV to EBITDA Analysis'!S431,'EV to EBITDA Analysis'!F456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!G484,'EV to EBITDA Analysis'!T222,'EV to EBITDA Analysis'!G29,'EV to EBITDA Analysis'!G58,'EV to EBITDA Analysis'!T355,'EV to EBITDA Analysis'!T274,'EV to EBITDA Analysis'!T328,'EV to EBITDA Analysis'!T381,'EV to EBITDA Analysis'!G168,'EV to EBITDA Analysis'!T58,'EV to EBITDA Analysis'!T29,'EV to EBITDA Analysis'!T302,'EV to EBITDA Analysis'!G302,'EV to EBITDA Analysis'!G431,'EV to EBITDA Analysis'!T484,'EV to EBITDA Analysis'!T406,'EV to EBITDA Analysis'!T456,'EV to EBITDA Analysis'!T431,'EV to EBITDA Analysis'!G456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!H484,'EV to EBITDA Analysis'!U222,'EV to EBITDA Analysis'!H29,'EV to EBITDA Analysis'!H58,'EV to EBITDA Analysis'!U355,'EV to EBITDA Analysis'!U274,'EV to EBITDA Analysis'!U328,'EV to EBITDA Analysis'!U381,'EV to EBITDA Analysis'!H168,'EV to EBITDA Analysis'!U58,'EV to EBITDA Analysis'!U29,'EV to EBITDA Analysis'!U302,'EV to EBITDA Analysis'!H302,'EV to EBITDA Analysis'!H431,'EV to EBITDA Analysis'!U484,'EV to EBITDA Analysis'!U406,'EV to EBITDA Analysis'!U456,'EV to EBITDA Analysis'!U431,'EV to EBITDA Analysis'!H456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!I484,'EV to EBITDA Analysis'!V222,'EV to EBITDA Analysis'!I29,'EV to EBITDA Analysis'!I58,'EV to EBITDA Analysis'!V355,'EV to EBITDA Analysis'!V274,'EV to EBITDA Analysis'!V328,'EV to EBITDA Analysis'!V381,'EV to EBITDA Analysis'!I168,'EV to EBITDA Analysis'!V58,'EV to EBITDA Analysis'!V29,'EV to EBITDA Analysis'!V302,'EV to EBITDA Analysis'!I302,'EV to EBITDA Analysis'!I431,'EV to EBITDA Analysis'!V484,'EV to EBITDA Analysis'!V406,'EV to EBITDA Analysis'!V456,'EV to EBITDA Analysis'!V431,'EV to EBITDA Analysis'!I456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!J484,'EV to EBITDA Analysis'!W222,'EV to EBITDA Analysis'!J29,'EV to EBITDA Analysis'!J58,'EV to EBITDA Analysis'!W355,'EV to EBITDA Analysis'!W274,'EV to EBITDA Analysis'!W328,'EV to EBITDA Analysis'!W381,'EV to EBITDA Analysis'!J168,'EV to EBITDA Analysis'!W58,'EV to EBITDA Analysis'!W29,'EV to EBITDA Analysis'!W302,'EV to EBITDA Analysis'!J302,'EV to EBITDA Analysis'!J431,'EV to EBITDA Analysis'!W484,'EV to EBITDA Analysis'!W406,'EV to EBITDA Analysis'!W456,'EV to EBITDA Analysis'!W431,'EV to EBITDA Analysis'!J456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!K484,'EV to EBITDA Analysis'!X222,'EV to EBITDA Analysis'!K29,'EV to EBITDA Analysis'!K58,'EV to EBITDA Analysis'!X355,'EV to EBITDA Analysis'!X274,'EV to EBITDA Analysis'!X328,'EV to EBITDA Analysis'!X381,'EV to EBITDA Analysis'!K168,'EV to EBITDA Analysis'!X58,'EV to EBITDA Analysis'!X29,'EV to EBITDA Analysis'!X302,'EV to EBITDA Analysis'!K302,'EV to EBITDA Analysis'!K431,'EV to EBITDA Analysis'!X484,'EV to EBITDA Analysis'!X406,'EV to EBITDA Analysis'!X456,'EV to EBITDA Analysis'!X431,'EV to EBITDA Analysis'!K456)","v":false},{"$f":"CHOOSE($E$35,'EV to EBITDA Analysis'!L484,'EV to EBITDA Analysis'!Y222,'EV to EBITDA Analysis'!L29,'EV to EBITDA Analysis'!L58,'EV to EBITDA Analysis'!Y355,'EV to EBITDA Analysis'!Y274,'EV to EBITDA Analysis'!Y328,'EV to EBITDA Analysis'!Y381,'EV to EBITDA Analysis'!L168,'EV to EBITDA Analysis'!Y58,'EV to EBITDA Analysis'!Y29,'EV to EBITDA Analysis'!Y302,'EV to EBITDA Analysis'!L302,'EV to EBITDA Analysis'!L431,'EV to EBITDA Analysis'!Y484,'EV to EBITDA Analysis'!Y406,'EV to EBITDA Analysis'!Y456,'EV to EBITDA Analysis'!Y431,'EV to EBITDA Analysis'!L456)","v":false},false,21,null,19,26,"Pepsi Co",null,false,0.16464871500387546,0.17547449532725343,0.20184595804257197,0.22444617009380313,0.24075448914930306,0.23996599193869234,false,false,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,27,"Coca Cola Botteling",null,false,false,8.3658303597718808E-2,8.2214391890381794E-2,8.1655864912269727E-2,6.5214349302783969E-2,6.5214349302783983E-2,false,false,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,28,"Dr Pepper",null,false,0.16494887525562371,0.26416156088088005,0.17041232885934796,0.18849053189092563,0.18831961790855206,0.18831961790855203,false,false,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"","",null,"","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","","","","","","","","",""]
[null,null,null,null,12]
[]
[]
[null,"EBITDA Growth",null,null,1,"C456"]
[null,"Enterprise Value",null,null,2,"P196"]
[null,"EV/EBITDA",null,null,3,"C5"]
[null,"EV/EBIT ",null,null,4,"C32"]
[null,"Revenue Growth",null,null,5,"P327"]
[null,"Income Tax Rate",null,null,6,"P248"]
[null,"COGS to Revenues",null,null,7,"P300"]
[null,"R&D to Gross Margin",null,null,8,"P353"]
[null,"Cash and Investments",null,null,9,"C142"]
[null,"ROIC - Simple Invested Capital",null,null,10,"P32"]
[null,"EV/Invested Capital",null,null,11,"P5"]
[null,"ROIC - Detailed Invested Capital",null,null,12,"P274"]
[null,"Deprecition Rate",null,null,13,"C274"]
[null,"SG&A Expense to Revenues",null,null,14,"C403",null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Assumes 25 year continuing EBITDA without growth"]
[null,"A/R to Sales",null,null,15,"P456"]
[null,"EBITDA/Sales",null,null,16,"P378"]
[null,"Cap Exp/EBITDA",null,null,17,"P428"]
[null,"Cap Exp/Sales",null,null,18,"P403"]
[null,"Cap Exp/Depreciation",null,null,19,"C428"]
[]
[null,{"$f":"INDEX(B38:B56,G1)","v":"ROIC - Detailed Invested Capital"}]

{"sheet":"Single Company Graph","index":4,"n_rows":68,"n_cols":17,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,6,null,null,null,null,null,2012]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Equity Trend Analysis'!C8:C31,'Single Company Graph'!H1)","v":"Constellation Brands"}]
[null,null,null,null,null,null,null,null,null,null,null,"1 Year","5 Year"]
[null,null,null,null,null,null,null,null,null,"Expected Growth",null,{"$f":"INDEX('Data Cost of Capital'!AT11:AT33,'Single Company Graph'!H1)","v":0.11799999999999999},{"$f":"INDEX('Data Cost of Capital'!AU11:AU33,'Single Company Graph'!H1)","v":0.16789999999999999}]
[null,null,null,null,null,null,null,null,null,"Past Growth",null,null,{"$f":"INDEX('Data Cost of Capital'!AV11:AV33,'Single Company Graph'!H1)","v":0.32240000000000002},null,null,"Yahoo"]
[]
[null,null,null,null,null,null,null,null,null,"Dividend Yield",null,{"$f":"INDEX('Data Cost of Capital'!BZ11:BZ33,'Single Company Graph'!H1)","v":9.7000000000000003E-3},null,null,null,"EPS"]
[null,null,null,null,null,null,null,null,null,"Dividend Payout",null,{"$f":"IFERROR(INDEX('Data Cost of Capital'!CB11:CB33,'Single Company Graph'!H1),0)","v":0.23878265105386423},null,null,"Current Quarters Estimate:",{"$f":"INDEX('Data Cost of Capital'!BD11:BD33,'Single Company Graph'!H1)","v":1.74}]
[null,null,null,null,null,null,null,null,null,"Historic ROE",null,{"$f":"INDEX('Data Cost of Capital'!AK11:AK33,'Single Company Graph'!H1)","v":0.22829999999999998},null,null,"Current Year's Estimate:",{"$f":"INDEX('Data Cost of Capital'!BK11:BK33,'Single Company Graph'!H1)","v":8.5399999999999991}]
[null,null,null,null,null,null,null,null,null,"Forward ROE",null,{"$f":"INDEX('Data Cost of Capital'!AO11:AO33,'Single Company Graph'!H1)","v":0.23283000487092059},null,null,"Next Fiscal Year Estimate:",{"$f":"INDEX('Data Cost of Capital'!BO11:BO33,'Single Company Graph'!H1)","v":9.5500000000000007}]
[null,null,null,null,null,null,null,null,null,"Stock Price",null,{"$f":"INDEX('Data Cost of Capital'!M11:M33,'Single Company Graph'!H1)","v":210.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Watch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Data Extract Income Stmt'!H556:H578,'Single Company Graph'!H1)","v":"Fiscal year is March-February. All values USD millions."}]
[null,null,null,null,null,null,null,null,null,"ROIC Reported",null,{"$f":"INDEX('Data Cost of Capital'!DB11:DB33,H1)","v":0.10970000000000001}]
[null,null,null,null,null,null,null,null,null,"Depreciation Rate",null,{"$f":"INDEX('Data Cost of Capital'!DD11:DD33,H1)","v":5.6410748560460654E-2},null,null,null,"Revenue","EPS"]
[null,null,null,null,null,null,null,null,null,"Tax Rate",null,{"$f":"INDEX('Data Cost of Capital'!DG11:DG33,'Single Company Graph'!H1)","v":0.25709961917980162},null,{"$f":"INDEX('Data Cost of Capital'!BC11:BC33,'Single Company Graph'!$H$1)","v":"Current Qtr. (Feb 2018)"},null,{"$f":"INDEX('Data Cost of Capital'!BF11:BF33,'Single Company Graph'!H1)","v":1750000},{"$f":"INDEX('Data Cost of Capital'!BE11:BE33,'Single Company Graph'!H1)","v":1.74}]
[null,null,null,null,null,null,null,null,null,"EBITDA",null,{"$f":"INDEX('Data Cost of Capital'!CP11:CP33,'Single Company Graph'!H1)","v":2740000},null,{"$f":"INDEX('Data Cost of Capital'!BG11:BG33,'Single Company Graph'!$H$1)","v":"Next Qtr. (May 2018)"},null,{"$f":"INDEX('Data Cost of Capital'!BI11:BI33,'Single Company Graph'!H1)","v":2079999.875},{"$f":"INDEX('Data Cost of Capital'!BH11:BH33,'Single Company Graph'!H1)","v":2.5499999999999998}]
[null,null,null,null,null,null,null,null,null,"Enterprise Value",null,{"$f":"INDEX('Data Cost of Capital'!CJ11:CJ33,'Single Company Graph'!H1)","v":49840000},null,{"$f":"INDEX('Data Cost of Capital'!BJ11:BJ33,'Single Company Graph'!H1)","v":"Current Year (2018)"},null,{"$f":"INDEX('Data Cost of Capital'!BM11:BM33,'Single Company Graph'!H1)","v":7570000},{"$f":"INDEX('Data Cost of Capital'!BL11:BL33,'Single Company Graph'!H1)","v":8.5500000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Data Cost of Capital'!BN11:BN33,'Single Company Graph'!H1)","v":"Next Year (2019)"},null,{"$f":"INDEX('Data Cost of Capital'!BQ11:BQ33,'Single Company Graph'!H1)","v":8130000},{"$f":"INDEX('Data Cost of Capital'!BP11:BP33,'Single Company Graph'!H1)","v":9.56}]
[null,null,null,null,null,null,null,null,null,"Net Debt",null,{"$f":"INDEX('Data Cost of Capital'!CO11:CO33,'Single Company Graph'!H1)","v":14067852.600000001}]
[null,null,null,null,null,null,null,null,null,"Shares",null,{"$f":"INDEX('Data Cost of Capital'!CD11:CD33,'Single Company Graph'!H1)","v":171380},null,"Growth Rate",null,{"$f":"IFERROR(P20/P19-1,FALSE)","v":7.3976221928665709E-2},{"$f":"IFERROR(Q20/Q19-1,FALSE)","v":0.11812865497076031}]
[null,null,null,null,null,null,null,null,null,"Net Debt to Mkt Cap",null,{"$f":"INDEX('Data Cost of Capital'!DF11:DF33,'Single Company Graph'!H1)","v":0.25705753409704446}]
[null,null,null,null,null,null,null,null,null,"Invested Capital",null,{"$f":"INDEX('Data Cost of Capital'!CZ11:CZ33,'Single Company Graph'!H1)","v":17209874.58384857}]
[null,null,null,null,null,null,null,null,null,"Invested Capital/Share",null,{"$f":"L24/L22","v":100.41938723216578}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Equity Trend Analysis'!E7","v":2011},{"$f":"G47+1","v":2012},{"$f":"H47+1","v":2013},2014,2015,2016,2017,2018,2019,{"$f":"E48+0.1","v":2018.1}]
[null,null,null,{"$f":"N1","v":2012},{"$f":"'Menu Sheet'!L3+2","v":2018},null,{"$f":"AND(G47>=$D$48,G47<=$E$48)","v":false},true,true,true,true,true,true,true,false,false]
[]
[null,null,null,null,null,null,{"$f":"IF(G48,G47,NA())","v":{"$error":"#N/A"}},2012,2013,2014,2015,2016,2017,2018,{"$error":"#N/A"},{"$f":"P47","v":2018.1}]
[null,null,null,null,null,{"$f":"'Single Company Graph'!J3&\" \"&'Equity Trend Analysis'!$E$5&\" \"","v":"Constellation Brands Forward P/E - Average Price "},{"$f":"IF(G48,INDEX('Equity Trend Analysis'!E8:E31,'Single Company Graph'!$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(H48,INDEX('Equity Trend Analysis'!F8:F31,'Single Company Graph'!$H$1),NA())","v":3.0736970491188602},{"$f":"IF(I48,INDEX('Equity Trend Analysis'!G8:G31,'Single Company Graph'!$H$1),NA())","v":14.193463417107585},{"$f":"IF(J48,INDEX('Equity Trend Analysis'!H8:H31,'Single Company Graph'!$H$1),NA())","v":18.243807785181236},{"$f":"IF(K48,INDEX('Equity Trend Analysis'!I8:I31,'Single Company Graph'!$H$1),NA())","v":18.085648787267836},{"$f":"IF(L48,INDEX('Equity Trend Analysis'!J8:J31,'Single Company Graph'!$H$1),NA())","v":18.264337221247565},{"$f":"IF(M48,INDEX('Equity Trend Analysis'!K8:K31,'Single Company Graph'!$H$1),NA())","v":19.666422618549511},{"$f":"IF(N48,INDEX('Equity Trend Analysis'!L8:L31,'Single Company Graph'!$H$1),NA())","v":22.49},{"$f":"IF(O48,INDEX('Equity Trend Analysis'!M8:M31,'Single Company Graph'!$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(P48,INDEX('Equity Trend Analysis'!N8:N31,'Single Company Graph'!$H$1),NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Historic Switch",null,{"$f":"'Menu Sheet'!L3","v":2016},{"$f":"G47<=$F$53","v":true},{"$f":"H47<=$F$53","v":true},true,true,true,true,false,false,false,false]
[null,null,null,null,null,null,{"$f":"G50","v":{"$error":"#N/A"}},{"$f":"H50","v":2012},2013,2014,2015,2016,2017,2018,{"$error":"#N/A"},2018.1]
[null,null,null,null,"History",null,{"$f":"IF(G53,G51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H53,H51,NA())","v":3.0736970491188602},14.193463417107585,18.243807785181236,18.085648787267836,18.264337221247565,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Forecast",null,{"$f":"IF(NOT(G53),G51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(H53),H51,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},19.666422618549511,22.49,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,null,null,null,null,null,{"$f":"'EBITDA Trend Analysis'!E7","v":2011},{"$f":"G59+1","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"'EBITDA Trend Analysis'!N7","v":"Current"},{"$f":"E60+1","v":2018}]
[null,null,null,{"$f":"D48","v":2012},{"$f":"'Menu Sheet'!$L$3+1","v":2017},null,{"$f":"AND(G59>=$D$60,G59<=$E$60)","v":false},true,true,true,true,true,true,false,false,true]
[]
[null,null,null,null,null,null,{"$f":"IF(G60,G59,NA())","v":{"$error":"#N/A"}},2012,2013,2014,2015,2016,2017,{"$error":"#N/A"},{"$error":"#N/A"},2018]
[null,null,null,null,null,{"$f":"J3&\" \"&INDEX('EBITDA Trend Analysis'!$B$38:$B$49,'EBITDA Trend Analysis'!$E$35)","v":"Constellation Brands ROIC - Detailed Invested Capital"},{"$f":"IF(G60,INDEX('EBITDA Trend Analysis'!E8:E30,$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(H60,INDEX('EBITDA Trend Analysis'!F8:F30,$H$1),NA())","v":7.1492598660240908E-2},{"$f":"IF(I60,INDEX('EBITDA Trend Analysis'!G8:G30,$H$1),NA())","v":8.536241754196669E-2},{"$f":"IF(J60,INDEX('EBITDA Trend Analysis'!H8:H30,$H$1),NA())","v":8.4681473003291902E-2},{"$f":"IF(K60,INDEX('EBITDA Trend Analysis'!I8:I30,$H$1),NA())","v":9.255662266279488E-2},{"$f":"IF(L60,INDEX('EBITDA Trend Analysis'!J8:J30,$H$1),NA())","v":0.10346321748367684},{"$f":"IF(M60,INDEX('EBITDA Trend Analysis'!K8:K30,$H$1),NA())","v":0.10346321748367684},{"$f":"IF(N60,INDEX('EBITDA Trend Analysis'!L8:L30,$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(O60,INDEX('EBITDA Trend Analysis'!M8:M30,$H$1),NA())","v":{"$error":"#N/A"}},{"$f":"IF(P60,INDEX('EBITDA Trend Analysis'!N8:N30,$H$1),NA())","v":0}]
[]
[]
[null,null,null,null,null,null,{"$f":"G54","v":{"$error":"#N/A"}},{"$f":"H54","v":2012},2013,2014,2015,2016,2017,2018,{"$error":"#N/A"},{"$f":"P47","v":2018.1}]
[null,null,null,null,"History",null,{"$f":"IF(G53,G63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H53,H63,NA())","v":7.1492598660240908E-2},8.536241754196669E-2,8.4681473003291902E-2,9.255662266279488E-2,0.10346321748367684,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Forecast",null,{"$f":"IF(NOT(G53),IF(G63,G63,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(H53),IF(H63,H63,NA()),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.10346321748367684,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Historic for Model","index":5,"n_rows":191,"n_cols":25,"rows_kept":191,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Single Company Graph'!$H$1","v":6},null,"Jan Start",{"$f":"G2=1","v":false},"   Annual Analysis for Financial Model -------------------------------------------------------------------------------->",null,null,null,null,null,null,"   Quarterly ---------------------------------------------------------------------------------->",null,null,null,null,"   Annualisation  ---------------------------------------------------------------------->"]
[null,{"$f":"INDEX(INDIRECT(D183&\"A:A\"),MATCH(E8,INDIRECT(D183&\"A:A\"),0)+1)","v":"Fiscal year is March-February. All values USD millions."},null,null,null,"First Month",{"$f":"IF(SUM(188:188)>0,SUM(188:188),1)","v":3},{"$f":"DATE(G3,$G$2,1)","v":"2012-03-01"},{"$f":"H3+1","v":"2013-03-01"},{"$f":"I3+1","v":"2014-03-01"},{"$f":"J3+1","v":"2015-03-01"},{"$f":"K3+1","v":"2016-03-01"},{"$f":"L3+1","v":"2017-03-01"},null,false,null,null,"Periods Not Inc",{"$f":"COUNTIF(10:10,TRUE)","v":3}]
[null,"Last Annual Date",null,null,null,"First Year",{"$f":"IF(G1,H9,H9-1)","v":2012},{"$f":"EOMONTH(H2,11)","v":"2013-02-28"},"2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28"]
[null,null,"Histoic Year",null,null,"Last Year",{"$f":"IF(G1,L9,L9-1)","v":2016},{"$f":"H3<=$G$5","v":true},true,true,true,true,false]
[null,null,"Partial Historic Year",null,null,null,{"$f":"IFERROR(DATE(G4+1,G2,1)-1,DATE(2000,1,1))","v":"2017-02-28"},{"$f":"YEAR(H3)=$G$6","v":false},false,false,false,true,false]
[null,null,"Assumption Year",null,null,"Annual Row",{"$f":"G4+1","v":2017},{"$f":"OR(H4:H5)","v":true},true,true,true,true,false,null,{"$f":"O9","v":42704},{"$f":"P9","v":42794},"2017-05-31","2017-08-31","2017-11-30","Not In Annual","YTD","Growth","Growth Amount","Ratio"]
["Profit and Loss",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O12/O11,FALSE)","v":0.47232044198895029},{"$f":"IFERROR(P12/P11,FALSE)","v":0.44263803680981595},{"$f":"Q12/Q11","v":0.44242268041237115},{"$f":"R12/R11","v":0.45721156593819506},{"$f":"S12/S11","v":0.45283333333333331}]
[null,null,"All values USD millions.",null,"View Ratios",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O15/O11,FALSE)","v":0.19154696132596685},{"$f":"IFERROR(P15/P11,FALSE)","v":0.21368098159509202},{"$f":"Q15/Q11","v":0.17469072164948454},{"$f":"R15/R11","v":0.1700961640682791},{"$f":"S15/S11","v":0.19955555555555557},null,null,null,{"$f":"W15/W11","v":0.19161978234332946}]
[null,null,"Fiscal Year",null,{"$f":"IFERROR(match_partial_sheet($C$9,\"A\",10,D182,200),FALSE)","v":102},{"$f":"IFERROR(match_partial_sheet($C$8,\"A\",10,H182,200),FALSE)","v":102},null,{"$f":"INDEX(INDIRECT($D$183&V$191),$E9)","v":2013},{"$f":"INDEX(INDIRECT($D$183&H$191),$E9)","v":2014},{"$f":"INDEX(INDIRECT($D$183&I$191),$E9)","v":2015},{"$f":"INDEX(INDIRECT($D$183&J$191),$E9)","v":2016},{"$f":"INDEX(INDIRECT($D$183&K$191),$E9)","v":2017},{"$f":"YEAR(M3)","v":2018},null,{"$f":"INDEX(INDIRECT($H$183&O$191),$F$9)","v":42704},{"$f":"INDEX(INDIRECT($H$183&P$191),$F$9)","v":42794},{"$f":"INDEX(INDIRECT($H$183&Q$191),$F$9)","v":"2017-05-31"},{"$f":"INDEX(INDIRECT($H$183&R$191),$F$9)","v":"2017-08-31"},{"$f":"INDEX(INDIRECT($H$183&S$191),$F$9)","v":"2017-11-30"},"Not In Annual","YTD","Growth","Growth Amount","Ratio"]
[null,null,"Income Statement",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9>$G$5","v":false},{"$f":"P9>$G$5","v":false},{"$f":"Q9>$G$5","v":true},{"$f":"R9>$G$5","v":true},{"$f":"S9>$G$5","v":true}]
[null,null,null,"Sales/Revenue",{"$f":"IFERROR(MATCH($D11,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":103},{"$f":"IFERROR(MATCH($D11,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":103},null,{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&O$191),$E11)),FALSE)","v":2790000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&P$191),$E11)),FALSE)","v":4860000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E11)),FALSE)","v":6030000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&R$191),$E11)),FALSE)","v":6550000},{"$f":"IF($E11,clean_alt(INDEX(INDIRECT($D$183&S$191),$E11)),FALSE)","v":7330000},{"$f":"W11","v":7440994.3501381213},null,{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&O$191),$F11)),FALSE)","v":1810000},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&P$191),$F11)),FALSE)","v":1630000},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F11)),FALSE)","v":1940000},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&R$191),$F11)),FALSE)","v":2079999.875},{"$f":"IF($F11,clean_alt(INDEX(INDIRECT($H$183&S$191),$F11)),FALSE)","v":1800000},{"$f":"SUMIF($10:$10,TRUE,11:11)","v":5819999.875},{"$f":"SUM(P11:S11)","v":7449999.875},{"$f":"IFERROR(OFFSET(S11,0,-$S$2)/OFFSET(S11,0,-$S$2-1),FALSE)","v":0.90055248618784534},{"$f":"V11*S11+T11","v":7440994.3501381213},{"$f":"T11+'Single Company Graph'!P17","v":7569999.875},{"$f":"'Single Company Graph'!P17","v":1750000}]
[null,null,null,"COGS excluding D&A",{"$f":"IFERROR(MATCH($D12,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":106},{"$f":"IFERROR(MATCH($D12,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":106},null,{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&O$191),$E12)),FALSE)","v":1570000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&P$191),$E12)),FALSE)","v":2710000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E12)),FALSE)","v":3220000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&R$191),$E12)),FALSE)","v":3300000},{"$f":"IF($E12,clean_alt(INDEX(INDIRECT($D$183&S$191),$E12)),FALSE)","v":3500000},{"$f":"X12","v":3399016.5644171778},null,{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&O$191),$F12)),FALSE)","v":854900},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&P$191),$F12)),FALSE)","v":721500},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F12)),FALSE)","v":858300},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&R$191),$F12)),FALSE)","v":951000},{"$f":"IF($F12,clean_alt(INDEX(INDIRECT($H$183&S$191),$F12)),FALSE)","v":815100},{"$f":"SUMIF($10:$10,TRUE,12:12)","v":2624400},{"$f":"SUM(P12:S12)","v":3345900},{"$f":"IFERROR(OFFSET(S12,0,-$S$2)/OFFSET(S12,0,-$S$2-1),FALSE)","v":0.84395835770265526},{"$f":"V12*S12+T12","v":3312310.4573634341},{"$f":"T12+Y12","v":3399016.5644171778},{"$f":"Y11*P7","v":774616.56441717793}]
[null,null,null,"Cash Gross Margin","Calc",null,null,{"$f":"H11-H12","v":1220000},2150000,2810000,3250000,3830000,4041977.7857209435,null,{"$f":"O11-O12","v":955100},908500,1081700,1128999.875,984900,3195599.875,4104099.875,5.6594128485190076E-2,4128683.8927746871,4170983.3105828222]
[null,null,null,"Research & Development",{"$f":"IFERROR(MATCH($D14,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":116},{"$f":"IFERROR(MATCH($D14,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":116},null,{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&O$191),$E14)),FALSE)","v":0},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&P$191),$E14)),FALSE)","v":0},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E14)),FALSE)","v":0},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&R$191),$E14)),FALSE)","v":0},{"$f":"IF($E14,clean_alt(INDEX(INDIRECT($D$183&S$191),$E14)),FALSE)","v":0},{"$f":"X14","v":0},null,{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&O$191),$F14)),FALSE)","v":0},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&P$191),$F14)),FALSE)","v":0},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F14)),FALSE)","v":0},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&R$191),$F14)),FALSE)","v":0},{"$f":"IF($F14,clean_alt(INDEX(INDIRECT($H$183&S$191),$F14)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,14:14)","v":0},{"$f":"SUM(P14:S14)","v":0},{"$f":"IFERROR(OFFSET(S14,0,-$S$2)/OFFSET(S14,0,-$S$2-1),FALSE)","v":false},{"$f":"V14*S14+T14","v":0},{"$f":"IFERROR(4/$S$2*T14,FALSE)","v":0}]
[null,null,null,"Other SG&A",{"$f":"IFERROR(MATCH($D15,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":117},{"$f":"IFERROR(MATCH($D15,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":117},null,{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&O$191),$E15)),FALSE)","v":555600},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&P$191),$E15)),FALSE)","v":842200},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E15)),FALSE)","v":1050000},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&R$191),$E15)),FALSE)","v":1120000},{"$f":"IF($E15,clean_alt(INDEX(INDIRECT($D$183&S$191),$E15)),FALSE)","v":1290000},{"$f":"W15","v":1425841.7177914111},null,{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&O$191),$F15)),FALSE)","v":346700},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&P$191),$F15)),FALSE)","v":348300},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F15)),FALSE)","v":338900},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&R$191),$F15)),FALSE)","v":353800},{"$f":"IF($F15,clean_alt(INDEX(INDIRECT($H$183&S$191),$F15)),FALSE)","v":359200},{"$f":"SUMIF($10:$10,TRUE,15:15)","v":1051900},{"$f":"SUM(P15:S15)","v":1400200},{"$f":"IFERROR(OFFSET(S15,0,-$S$2)/OFFSET(S15,0,-$S$2-1),FALSE)","v":1.0046149408710701},{"$f":"T15+Y11*P8","v":1425841.7177914111},{"$f":"IFERROR(4/$S$2*T15,FALSE)","v":1402533.3333333333}]
[null,null,null,"Other Operating Expense",{"$f":"IFERROR(MATCH($D16,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":119},{"$f":"IFERROR(MATCH($D16,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":119},null,{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&O$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&P$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&R$191),$E16)),FALSE)","v":0},{"$f":"IF($E16,clean_alt(INDEX(INDIRECT($D$183&S$191),$E16)),FALSE)","v":0},{"$f":"W16","v":0},null,{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&O$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&P$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&R$191),$F16)),FALSE)","v":0},{"$f":"IF($F16,clean_alt(INDEX(INDIRECT($H$183&S$191),$F16)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,16:16)","v":0},{"$f":"SUM(P16:S16)","v":0},{"$f":"IFERROR(OFFSET(S16,0,-$S$2)/OFFSET(S16,0,-$S$2-1),FALSE)","v":false},{"$f":"V16*S16+T16","v":0},{"$f":"IFERROR(4/$S$2*T16,FALSE)","v":0}]
[null,null,null,"EBITDA Calculated",null,null,null,{"$f":"H13-H14-H15-H16","v":664400},1307800,1760000,2130000,2540000,2616136.0679295324,null,{"$f":"O13-O14-O15-O16","v":608400},560200,742800,775199.875,625700,2143699.875,2703899.875,-0.94802081238587999,2702842.1749832761,2768449.9772494892]
[null,null,null,"Unusual Expense",{"$f":"IFERROR(MATCH($D18,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":120},{"$f":"IFERROR(MATCH($D18,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":120},null,{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&O$191),$E18)),FALSE)","v":65700},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&P$191),$E18)),FALSE)","v":-1280000},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E18)),FALSE)","v":65800},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&R$191),$E18)),FALSE)","v":152300},{"$f":"IF($E18,clean_alt(INDEX(INDIRECT($D$183&S$191),$E18)),FALSE)","v":107800},{"$f":"X18","v":238933.33333333331},null,{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&O$191),$F18)),FALSE)","v":8900},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&P$191),$F18)),FALSE)","v":1800},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F18)),FALSE)","v":105100},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&R$191),$F18)),FALSE)","v":-1400},{"$f":"IF($F18,clean_alt(INDEX(INDIRECT($H$183&S$191),$F18)),FALSE)","v":75500},{"$f":"SUMIF($10:$10,TRUE,18:18)","v":179200},{"$f":"SUM(P18:S18)","v":181000},{"$f":"IFERROR(OFFSET(S18,0,-$S$2)/OFFSET(S18,0,-$S$2-1),FALSE)","v":0.20224719101123595},{"$f":"V18*S18+T18","v":194469.66292134832},{"$f":"IFERROR(4/$S$2*T18,FALSE)","v":238933.33333333331}]
[null,null,null,"Depreciation",{"$f":"IFERROR(MATCH($D19,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":108},{"$f":"IFERROR(MATCH($D19,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":108},null,{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&O$191),$E19)),FALSE)","v":108200},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&P$191),$E19)),FALSE)","v":139800},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E19)),FALSE)","v":162000},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&R$191),$E19)),FALSE)","v":180300},{"$f":"IF($E19,clean_alt(INDEX(INDIRECT($D$183&S$191),$E19)),FALSE)","v":237500},{"$f":"W19","v":0},null,{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&O$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&P$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&R$191),$F19)),FALSE)","v":0},{"$f":"IF($F19,clean_alt(INDEX(INDIRECT($H$183&S$191),$F19)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,19:19)","v":0},{"$f":"SUM(P19:S19)","v":0},{"$f":"IFERROR(OFFSET(S19,0,-$S$2)/OFFSET(S19,0,-$S$2-1),FALSE)","v":false},{"$f":"V19*S19+T19","v":0},{"$f":"IFERROR(4/$S$2*T19,FALSE)","v":0}]
[null,null,null,"Amortization of Intangibles",{"$f":"IFERROR(MATCH($D20,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":109},{"$f":"IFERROR(MATCH($D20,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":109},null,{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&O$191),$E20)),FALSE)","v":7200},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&P$191),$E20)),FALSE)","v":15500},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E20)),FALSE)","v":40000},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&R$191),$E20)),FALSE)","v":40700},{"$f":"IF($E20,clean_alt(INDEX(INDIRECT($D$183&S$191),$E20)),FALSE)","v":56400},{"$f":"W20","v":0},null,{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&O$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&P$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&R$191),$F20)),FALSE)","v":0},{"$f":"IF($F20,clean_alt(INDEX(INDIRECT($H$183&S$191),$F20)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,20:20)","v":0},{"$f":"SUM(P20:S20)","v":0},{"$f":"IFERROR(OFFSET(S20,0,-$S$2)/OFFSET(S20,0,-$S$2-1),FALSE)","v":false},{"$f":"V20*S20+T20","v":0},{"$f":"IFERROR(4/$S$2*T20,FALSE)","v":0}]
[null,null,null,"EBIT Computed",null,null,null,{"$f":"H17-H18-H19-H20","v":483300},2432500,1492200,1756700,2138300,2377202.7345961989,null,{"$f":"O17-O18-O19-O20","v":599500},558400,637700,776599.875,550200,1964499.875,2522899.875,-1.150268003397116,2508372.5120619279,2529516.6439161557]
[null,null,null,"Non Operating Income/Expense",{"$f":"IFERROR(MATCH($D22,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":122},{"$f":"IFERROR(MATCH($D22,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":122},null,{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&O$191),$E22)),FALSE)","v":12000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&P$191),$E22)),FALSE)","v":11000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E22)),FALSE)","v":500000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&R$191),$E22)),FALSE)","v":28000},{"$f":"IF($E22,clean_alt(INDEX(INDIRECT($D$183&S$191),$E22)),FALSE)","v":254600},{"$f":"W22","v":-435600.02083333331},null,{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&O$191),$F22)),FALSE)","v":-2400},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&P$191),$F22)),FALSE)","v":256200.015625},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F22)),FALSE)","v":-100000},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&R$191),$F22)),FALSE)","v":2800},{"$f":"IF($F22,clean_alt(INDEX(INDIRECT($H$183&S$191),$F22)),FALSE)","v":3200},{"$f":"SUMIF($10:$10,TRUE,22:22)","v":-94000},{"$f":"SUM(P22:S22)","v":162200.015625},{"$f":"IFERROR(OFFSET(S22,0,-$S$2)/OFFSET(S22,0,-$S$2-1),FALSE)","v":-106.75000651041667},{"$f":"V22*S22+T22","v":-435600.02083333331},{"$f":"IFERROR(4/$S$2*T22,FALSE)","v":-125333.33333333333}]
[null,null,null,"Non-Operating Interest Income",{"$f":"IFERROR(MATCH($D23,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":123},{"$f":"IFERROR(MATCH($D23,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":123},null,{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&O$191),$E23)),FALSE)","v":6800},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&P$191),$E23)),FALSE)","v":7700},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E23)),FALSE)","v":1400},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&R$191),$E23)),FALSE)","v":800000},{"$f":"IF($E23,clean_alt(INDEX(INDIRECT($D$183&S$191),$E23)),FALSE)","v":1800},{"$f":"W23","v":0},null,{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&O$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&P$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&R$191),$F23)),FALSE)","v":0},{"$f":"IF($F23,clean_alt(INDEX(INDIRECT($H$183&S$191),$F23)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,23:23)","v":0},{"$f":"SUM(P23:S23)","v":0},{"$f":"IFERROR(OFFSET(S23,0,-$S$2)/OFFSET(S23,0,-$S$2-1),FALSE)","v":false},{"$f":"V23*S23+T23","v":0},{"$f":"IFERROR(4/$S$2*T23,FALSE)","v":0}]
[null,null,null,"Equity in Affiliates (Pretax)",{"$f":"IFERROR(MATCH($D24,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":124},{"$f":"IFERROR(MATCH($D24,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":124},null,{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&O$191),$E24)),FALSE)","v":233100},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&P$191),$E24)),FALSE)","v":87800},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E24)),FALSE)","v":21500},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&R$191),$E24)),FALSE)","v":26600},{"$f":"IF($E24,clean_alt(INDEX(INDIRECT($D$183&S$191),$E24)),FALSE)","v":27300},{"$f":"W24","v":-7303263.6363636358},null,{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&O$191),$F24)),FALSE)","v":27500},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&P$191),$F24)),FALSE)","v":-900000},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F24)),FALSE)","v":400000},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&R$191),$F24)),FALSE)","v":200000},{"$f":"IF($F24,clean_alt(INDEX(INDIRECT($H$183&S$191),$F24)),FALSE)","v":249100},{"$f":"SUMIF($10:$10,TRUE,24:24)","v":849100},{"$f":"SUM(P24:S24)","v":-50900},{"$f":"IFERROR(OFFSET(S24,0,-$S$2)/OFFSET(S24,0,-$S$2-1),FALSE)","v":-32.727272727272727},{"$f":"V24*S24+T24","v":-7303263.6363636358},{"$f":"IFERROR(4/$S$2*T24,FALSE)","v":1132133.3333333333}]
[null,null,null,"Interest Expense",{"$f":"IFERROR(MATCH($D25,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":125},{"$f":"IFERROR(MATCH($D25,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":125},null,{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&O$191),$E25)),FALSE)","v":225400},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&P$191),$E25)),FALSE)","v":338900},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E25)),FALSE)","v":330700},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&R$191),$E25)),FALSE)","v":306500},{"$f":"IF($E25,clean_alt(INDEX(INDIRECT($D$183&S$191),$E25)),FALSE)","v":331100},{"$f":"W25","v":329586.35778635781},null,{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&O$191),$F25)),FALSE)","v":77700},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&P$191),$F25)),FALSE)","v":77500},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F25)),FALSE)","v":82400},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&R$191),$F25)),FALSE)","v":81400},{"$f":"IF($F25,clean_alt(INDEX(INDIRECT($H$183&S$191),$F25)),FALSE)","v":83000},{"$f":"SUMIF($10:$10,TRUE,25:25)","v":246800},{"$f":"SUM(P25:S25)","v":324300},{"$f":"IFERROR(OFFSET(S25,0,-$S$2)/OFFSET(S25,0,-$S$2-1),FALSE)","v":0.99742599742599747},{"$f":"V25*S25+T25","v":329586.35778635781},{"$f":"IFERROR(4/$S$2*T25,FALSE)","v":329066.66666666663}]
[null,null,null,"Pretax Income Computed",null,null,null,{"$f":"H21+H22+H23+H24-H25","v":509800},2200100,1684400,2304800,2090900,-5691247.2803871278,null,{"$f":"O21+O22+O23+O24-O25","v":546900},-162899.984375,855300,897999.875,719500,2472799.875,2309899.890625,-141.62497323851252,-5560077.5029213987,3207249.9772494887]
[null,null,null,"Income Tax",{"$f":"IFERROR(MATCH($D27,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":132},{"$f":"IFERROR(MATCH($D27,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":132},null,{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&O$191),$E27)),FALSE)","v":128600.0078125},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&P$191),$E27)),FALSE)","v":259200.015625},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E27)),FALSE)","v":343400},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&R$191),$E27)),FALSE)","v":440600},{"$f":"IF($E27,clean_alt(INDEX(INDIRECT($D$183&S$191),$E27)),FALSE)","v":554200},{"$f":"W27","v":659258.17490494298},null,{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&O$191),$F27)),FALSE)","v":78900},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&P$191),$F27)),FALSE)","v":162000},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F27)),FALSE)","v":74100},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&R$191),$F27)),FALSE)","v":128700},{"$f":"IF($F27,clean_alt(INDEX(INDIRECT($H$183&S$191),$F27)),FALSE)","v":149500},{"$f":"SUMIF($10:$10,TRUE,27:27)","v":352300},{"$f":"SUM(P27:S27)","v":514300},{"$f":"IFERROR(OFFSET(S27,0,-$S$2)/OFFSET(S27,0,-$S$2-1),FALSE)","v":2.0532319391634979},{"$f":"V27*S27+T27","v":659258.17490494298},{"$f":"IFERROR(4/$S$2*T27,FALSE)","v":469733.33333333331}]
[null,null,null,"Equity in Affiliates",{"$f":"IFERROR(MATCH($D28,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":138},{"$f":"IFERROR(MATCH($D28,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":138},null,{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&O$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&P$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&R$191),$E28)),FALSE)","v":0},{"$f":"IF($E28,clean_alt(INDEX(INDIRECT($D$183&S$191),$E28)),FALSE)","v":0},{"$f":"W28","v":0},null,{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&O$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&P$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&R$191),$F28)),FALSE)","v":0},{"$f":"IF($F28,clean_alt(INDEX(INDIRECT($H$183&S$191),$F28)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,28:28)","v":0},{"$f":"SUM(P28:S28)","v":0},{"$f":"IFERROR(OFFSET(S28,0,-$S$2)/OFFSET(S28,0,-$S$2-1),FALSE)","v":false},{"$f":"V28*S28+T28","v":0},{"$f":"IFERROR(4/$S$2*T28,FALSE)","v":0}]
[null,null,null,"Other After Tax Income (Expense)",{"$f":"IFERROR(MATCH($D29,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":139},{"$f":"IFERROR(MATCH($D29,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":139},null,{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&O$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&P$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&R$191),$E29)),FALSE)","v":0},{"$f":"IF($E29,clean_alt(INDEX(INDIRECT($D$183&S$191),$E29)),FALSE)","v":0},{"$f":"W29","v":0},null,{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&O$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&P$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&R$191),$F29)),FALSE)","v":0},{"$f":"IF($F29,clean_alt(INDEX(INDIRECT($H$183&S$191),$F29)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,29:29)","v":0},{"$f":"SUM(P29:S29)","v":0},{"$f":"IFERROR(OFFSET(S29,0,-$S$2)/OFFSET(S29,0,-$S$2-1),FALSE)","v":false},{"$f":"V29*S29+T29","v":0},{"$f":"IFERROR(4/$S$2*T29,FALSE)","v":0}]
[null,null,null,"Consolidated Net Income",{"$f":"IFERROR(MATCH($D30,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":140},{"$f":"IFERROR(MATCH($D30,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":140},null,{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&O$191),$E30)),FALSE)","v":387800},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&P$191),$E30)),FALSE)","v":1940000},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E30)),FALSE)","v":836200},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&R$191),$E30)),FALSE)","v":1060000},{"$f":"IF($E30,clean_alt(INDEX(INDIRECT($D$183&S$191),$E30)),FALSE)","v":1540000},null,null,{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&O$191),$F30)),FALSE)","v":405000},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&P$191),$F30)),FALSE)","v":461900},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F30)),FALSE)","v":405300},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&R$191),$F30)),FALSE)","v":502000},{"$f":"IF($F30,clean_alt(INDEX(INDIRECT($H$183&S$191),$F30)),FALSE)","v":494700}]
[null,null,null,"Other Reconciling Item (Income)",null,null,null,{"$f":"H30-(H26-H27+H28+H29)","v":6600.0078125},{"$f":"I30-(I26-I27+I28+I29)","v":-899.984375},{"$f":"J30-(J26-J27+J28+J29)","v":-504800},{"$f":"K30-(K26-K27+K28+K29)","v":-804200},{"$f":"L30-(L26-L27+L28+L29)","v":3300},null,null,{"$f":"O30-(O26-O27+O28+O29)","v":-63000},{"$f":"P30-(P26-P27+P28+P29)","v":786799.984375},{"$f":"Q30-(Q26-Q27+Q28+Q29)","v":-375900},{"$f":"R30-(R26-R27+R28+R29)","v":-267299.875},{"$f":"S30-(S26-S27+S28+S29)","v":-75300},{"$f":"SUMIF($10:$10,TRUE,31:31)","v":-718499.875},{"$f":"SUM(P31:S31)","v":68300.109375},{"$f":"IFERROR(OFFSET(S31,0,-$S$2)/OFFSET(S31,0,-$S$2-1),FALSE)","v":-12.488888640873016},{"$f":"V31*S31+T31","v":221913.43965773808},{"$f":"IFERROR(4/$S$2*T31,FALSE)","v":-957999.83333333326}]
[null,null,null,"Net Income Computed",null,null,null,{"$f":"H26-H27+H28+H31","v":387800},{"$f":"I26-I27+I28+I31","v":1940000},{"$f":"J26-J27+J28+J31","v":836200},{"$f":"K26-K27+K28+K31","v":1060000},{"$f":"L26-L27+L28+L31","v":1540000},null,null,{"$f":"O26-O27+O28+O29+O31","v":405000},{"$f":"P26-P27+P28+P29+P31","v":461900},{"$f":"Q26-Q27+Q28+Q29+Q31","v":405300},{"$f":"R26-R27+R28+R29+R31","v":502000},{"$f":"S26-S27+S28+S29+S31","v":494700},{"$f":"SUMIF($10:$10,TRUE,32:32)","v":1402000},{"$f":"SUM(P32:S32)","v":1863900},{"$f":"IFERROR(OFFSET(S32,0,-$S$2)/OFFSET(S32,0,-$S$2-1),FALSE)","v":1.1404938271604939},{"$f":"V32*S32+T32","v":1966202.2962962962},{"$f":"IFERROR(4/$S$2*T32,FALSE)","v":1869333.3333333333}]
[null,null,null,"Minority Interest Expense",{"$f":"IFERROR(MATCH($D33,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":141},{"$f":"IFERROR(MATCH($D33,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":141},null,{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&O$191),$E33)),FALSE)","v":0},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&P$191),$E33)),FALSE)","v":0},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E33)),FALSE)","v":-3100},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&R$191),$E33)),FALSE)","v":5700},{"$f":"IF($E33,clean_alt(INDEX(INDIRECT($D$183&S$191),$E33)),FALSE)","v":4100},null,null,{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&O$191),$F33)),FALSE)","v":-900000},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&P$191),$F33)),FALSE)","v":9900},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F33)),FALSE)","v":2500},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&R$191),$F33)),FALSE)","v":2500},{"$f":"IF($F33,clean_alt(INDEX(INDIRECT($H$183&S$191),$F33)),FALSE)","v":3600},{"$f":"SUMIF($10:$10,TRUE,33:33)","v":8600},{"$f":"SUM(P33:S33)","v":18500},{"$f":"IFERROR(OFFSET(S33,0,-$S$2)/OFFSET(S33,0,-$S$2-1),FALSE)","v":-1.0999999999999999E-2},{"$f":"V33*S33+T33","v":8560.4},{"$f":"IFERROR(4/$S$2*T33,FALSE)","v":11466.666666666666}]
[null,null,null,"Net Income",142,142,null,{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&O$191),$E34)),FALSE)","v":387800},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&P$191),$E34)),FALSE)","v":1940000},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E34)),FALSE)","v":839300},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&R$191),$E34)),FALSE)","v":1050000},{"$f":"IF($E34,clean_alt(INDEX(INDIRECT($D$183&S$191),$E34)),FALSE)","v":1540000},null,null,{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&O$191),$F34)),FALSE)","v":405900},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&P$191),$F34)),FALSE)","v":452000},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F34)),FALSE)","v":402800},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&R$191),$F34)),FALSE)","v":499500},{"$f":"IF($F34,clean_alt(INDEX(INDIRECT($H$183&S$191),$F34)),FALSE)","v":491100}]
[null,null,null,"Extraordinaries & Discontinued Operations",145,145,null,{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&O$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&P$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&R$191),$E35)),FALSE)","v":0},{"$f":"IF($E35,clean_alt(INDEX(INDIRECT($D$183&S$191),$E35)),FALSE)","v":0},null,null,{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&O$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&P$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&R$191),$F35)),FALSE)","v":0},{"$f":"IF($F35,clean_alt(INDEX(INDIRECT($H$183&S$191),$F35)),FALSE)","v":0}]
[null,null,null,"Net Income After Extraordinaries",149,149,null,{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&O$191),$E36)),FALSE)","v":387800},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&P$191),$E36)),FALSE)","v":1940000},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E36)),FALSE)","v":839300},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&R$191),$E36)),FALSE)","v":1050000},{"$f":"IF($E36,clean_alt(INDEX(INDIRECT($D$183&S$191),$E36)),FALSE)","v":1540000},null,null,{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&O$191),$F36)),FALSE)","v":405900},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&P$191),$F36)),FALSE)","v":452000},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F36)),FALSE)","v":402800},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&R$191),$F36)),FALSE)","v":499500},{"$f":"IF($F36,clean_alt(INDEX(INDIRECT($H$183&S$191),$F36)),FALSE)","v":491100}]
[null,null,null,"Preferred Dividends",150,150,null,{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&O$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&P$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&R$191),$E37)),FALSE)","v":0},{"$f":"IF($E37,clean_alt(INDEX(INDIRECT($D$183&S$191),$E37)),FALSE)","v":0},null,null,{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&O$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&P$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&R$191),$F37)),FALSE)","v":0},{"$f":"IF($F37,clean_alt(INDEX(INDIRECT($H$183&S$191),$F37)),FALSE)","v":0}]
[null,null,null,"Net Income Available to Common",151,151,null,{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&O$191),$E38)),FALSE)","v":387800},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&P$191),$E38)),FALSE)","v":1940000},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E38)),FALSE)","v":839300},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&R$191),$E38)),FALSE)","v":1050000},{"$f":"IF($E38,clean_alt(INDEX(INDIRECT($D$183&S$191),$E38)),FALSE)","v":1540000},null,null,{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&O$191),$F38)),FALSE)","v":405900},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&P$191),$F38)),FALSE)","v":452000},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F38)),FALSE)","v":402800},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&R$191),$F38)),FALSE)","v":499500},{"$f":"IF($F38,clean_alt(INDEX(INDIRECT($H$183&S$191),$F38)),FALSE)","v":491100}]
[]
[null,null,null,"EPS (Basic)",{"$f":"IFERROR(MATCH($D40,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":152},{"$f":"IFERROR(MATCH($D40,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":152},null,{"$f":"IF($E40,INDEX(INDIRECT($D$183&O$191),$E40),FALSE)","v":2.16},{"$f":"IF($E40,INDEX(INDIRECT($D$183&P$191),$E40),FALSE)","v":10.46},{"$f":"IF($E40,INDEX(INDIRECT($D$183&Q$191),$E40),FALSE)","v":4.41},{"$f":"IF($E40,INDEX(INDIRECT($D$183&R$191),$E40),FALSE)","v":5.43},{"$f":"IF($E40,INDEX(INDIRECT($D$183&S$191),$E40),FALSE)","v":7.79},null,null,{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&O$191),$F40)),FALSE)*1000","v":2040},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&P$191),$F40)),FALSE)*1000","v":2340},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F40)),FALSE)*1000","v":2090},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&R$191),$F40)),FALSE)*1000","v":2590},{"$f":"IF($F40,clean_alt(INDEX(INDIRECT($H$183&S$191),$F40)),FALSE)*1000","v":2550}]
[null,null,null,"Basic Shares Outstanding",{"$f":"IFERROR(MATCH($D41,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":154},{"$f":"IFERROR(MATCH($D41,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":154},null,{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&O$191),$E41)),FALSE)","v":179840},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&P$191),$E41)),FALSE)","v":185810},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E41)),FALSE)","v":190380},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&R$191),$E41)),FALSE)","v":194410},{"$f":"IF($E41,clean_alt(INDEX(INDIRECT($D$183&S$191),$E41)),FALSE)","v":196950},null,null,{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&O$191),$F41)),FALSE)","v":198530},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&P$191),$F41)),FALSE)","v":193170},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F41)),FALSE)","v":192560},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&R$191),$F41)),FALSE)","v":193090},{"$f":"IF($F41,clean_alt(INDEX(INDIRECT($H$183&S$191),$F41)),FALSE)","v":192920}]
[null,null,null,"EPS (Diluted)",{"$f":"IFERROR(MATCH($D42,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":155},{"$f":"IFERROR(MATCH($D42,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":155},null,{"$f":"IF($E42,INDEX(INDIRECT($D$183&O$191),$E42),FALSE)","v":1.83},{"$f":"IF($E42,INDEX(INDIRECT($D$183&P$191),$E42),FALSE)","v":8.89},{"$f":"IF($E42,INDEX(INDIRECT($D$183&Q$191),$E42),FALSE)","v":3.78},{"$f":"IF($E42,INDEX(INDIRECT($D$183&R$191),$E42),FALSE)","v":4.6900000000000004},{"$f":"IF($E42,INDEX(INDIRECT($D$183&S$191),$E42),FALSE)","v":6.82},null,null,{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&O$191),$F42)),FALSE)*1000","v":1790},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&P$191),$F42)),FALSE)*1000","v":2050},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F42)),FALSE)*1000","v":1810},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&R$191),$F42)),FALSE)*1000","v":2250},{"$f":"IF($F42,clean_alt(INDEX(INDIRECT($H$183&S$191),$F42)),FALSE)*1000","v":2210}]
[null,null,null,"Diluted Shares Outstanding",{"$f":"IFERROR(MATCH($D43,INDIRECT($D$183&\"A:A\"),0),FALSE)","v":157},{"$f":"IFERROR(MATCH($D43,INDIRECT($H$183&\"A:A\"),0),FALSE)","v":157},null,{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&O$191),$E43)),FALSE)","v":211490},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&P$191),$E43)),FALSE)","v":218690},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E43)),FALSE)","v":222280},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&R$191),$E43)),FALSE)","v":224850},{"$f":"IF($E43,clean_alt(INDEX(INDIRECT($D$183&S$191),$E43)),FALSE)","v":225120},null,null,{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&O$191),$F43)),FALSE)","v":226470},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&P$191),$F43)),FALSE)","v":220890},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F43)),FALSE)","v":222040},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&R$191),$F43)),FALSE)","v":222350},{"$f":"IF($F43,clean_alt(INDEX(INDIRECT($H$183&S$191),$F43)),FALSE)","v":222180}]
[]
["Cash Flow"]
[null,"View Ratios"]
[null,"All values USD millions.",null,null,{"$f":"INDEX(INDIRECT(F183&\"A:A\"),MATCH(B46,INDIRECT(F183&\"A:A\"),0)+2)","v":"Fiscal year is March-February. All values USD millions."}]
[null,"Fiscal Year",null,null,{"$f":"IFERROR(match_partial_sheet(B48,\"A\",10,F182,200),FALSE)","v":90},{"$f":"IFERROR(match_partial_sheet(B48,\"A\",10,F182,200),FALSE)","v":90},null,{"$f":"INDEX(INDIRECT($F$183&V$191),$E48)","v":2013},{"$f":"INDEX(INDIRECT($F$183&H$191),$E48)","v":2014},{"$f":"INDEX(INDIRECT($F$183&I$191),$E48)","v":2015},{"$f":"INDEX(INDIRECT($F$183&J$191),$E48)","v":2016},{"$f":"INDEX(INDIRECT($F$183&K$191),$E48)","v":2017},null,null,{"$f":"INDEX(INDIRECT($J$183&O$191),$F$91)","v":"2016-11-30"},{"$f":"INDEX(INDIRECT($J$183&P$191),$F$91)","v":"2017-02-28"},{"$f":"INDEX(INDIRECT($J$183&Q$191),$F$91)","v":"2017-05-31"},{"$f":"INDEX(INDIRECT($J$183&R$191),$F$91)","v":"2017-08-31"},{"$f":"INDEX(INDIRECT($J$183&S$191),$F$91)","v":"2017-11-30"}]
[null,null,null,"Net Income before Extraordinaries",{"$f":"IFERROR(MATCH($D49,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":91},{"$f":"IFERROR(MATCH($D49,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":104},null,{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($D$183&O$191),$E49)),FALSE)","v":0},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($D$183&P$191),$E49)),FALSE)","v":0},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E49)),FALSE)","v":0},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($D$183&R$191),$E49)),FALSE)","v":0},{"$f":"IF($E49,clean_alt(INDEX(INDIRECT($D$183&S$191),$E49)),FALSE)","v":0},null,null,{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($H$183&O$191),$F49)),FALSE)","v":0},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($H$183&P$191),$F49)),FALSE)","v":-0.10100000000000001},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F49)),FALSE)","v":0.18909999999999999},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($H$183&R$191),$F49)),FALSE)","v":7.7299999999999994E-2},{"$f":"IF($F49,clean_alt(INDEX(INDIRECT($H$183&S$191),$F49)),FALSE)","v":-0.1368}]
[null,null,null,"Depreciation, Depletion & Amortization",{"$f":"IFERROR(MATCH($D50,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":93},{"$f":"IFERROR(MATCH($D50,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":106},null,{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&O$191),$E50)),FALSE)","v":0},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&P$191),$E50)),FALSE)","v":0},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E50)),FALSE)","v":0},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&R$191),$E50)),FALSE)","v":0},{"$f":"IF($E50,clean_alt(INDEX(INDIRECT($D$183&S$191),$E50)),FALSE)","v":0},{"$f":"X50","v":3499200},null,{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($H$183&O$191),$F50)),FALSE)","v":854900},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($H$183&P$191),$F50)),FALSE)","v":721500},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F50)),FALSE)","v":858300},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($H$183&R$191),$F50)),FALSE)","v":951000},{"$f":"IF($F50,clean_alt(INDEX(INDIRECT($H$183&S$191),$F50)),FALSE)","v":815100},{"$f":"SUMIF($10:$10,TRUE,50:50)","v":2624400},{"$f":"SUM(P50:S50)","v":3345900},{"$f":"IFERROR(OFFSET(S50,0,-$S$2)/OFFSET(S50,0,-$S$2-1),FALSE)","v":0.84395835770265526},{"$f":"V50*S50+T50","v":3312310.4573634341},{"$f":"IFERROR(4/$S$2*T50,FALSE)","v":3499200}]
[null,null,null,"Deferred Taxes & Investment Tax Credit",{"$f":"IFERROR(MATCH($D51,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":96},{"$f":"IFERROR(MATCH($D51,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":109},null,{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&O$191),$E51)),FALSE)","v":0},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&P$191),$E51)),FALSE)","v":0},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E51)),FALSE)","v":0},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&R$191),$E51)),FALSE)","v":0},{"$f":"IF($E51,clean_alt(INDEX(INDIRECT($D$183&S$191),$E51)),FALSE)","v":0},{"$f":"U51","v":0},null,{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($H$183&O$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($H$183&P$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($H$183&R$191),$F51)),FALSE)","v":0},{"$f":"IF($F51,clean_alt(INDEX(INDIRECT($H$183&S$191),$F51)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,51:51)","v":0},{"$f":"SUM(P51:S51)","v":0},{"$f":"IFERROR(OFFSET(S51,0,-$S$2)/OFFSET(S51,0,-$S$2-1),FALSE)","v":false},{"$f":"V51*S51+T51","v":0},{"$f":"IFERROR(4/$S$2*T51,FALSE)","v":0}]
[null,null,null,"Other Funds",{"$f":"IFERROR(MATCH($D52,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":99},{"$f":"IFERROR(MATCH($D52,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":112},null,{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&O$191),$E52)),FALSE)","v":0},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&P$191),$E52)),FALSE)","v":0},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E52)),FALSE)","v":0},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&R$191),$E52)),FALSE)","v":0},{"$f":"IF($E52,clean_alt(INDEX(INDIRECT($D$183&S$191),$E52)),FALSE)","v":0},{"$f":"U52","v":6.8200000000000011E-2},null,{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($H$183&O$191),$F52)),FALSE)","v":0},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($H$183&P$191),$F52)),FALSE)","v":-0.10780000000000001},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F52)),FALSE)","v":0.26350000000000001},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($H$183&R$191),$F52)),FALSE)","v":5.57E-2},{"$f":"IF($F52,clean_alt(INDEX(INDIRECT($H$183&S$191),$F52)),FALSE)","v":-0.14319999999999999},{"$f":"SUMIF($10:$10,TRUE,52:52)","v":0.17600000000000005},{"$f":"SUM(P52:S52)","v":6.8200000000000011E-2},{"$f":"IFERROR(OFFSET(S52,0,-$S$2)/OFFSET(S52,0,-$S$2-1),FALSE)","v":false},{"$f":"V52*S52+T52","v":0.17600000000000005},{"$f":"IFERROR(4/$S$2*T52,FALSE)","v":0.23466666666666672}]
[null,null,null,"Funds from Operations",null,null,null,{"$f":"SUM(H49:H52)","v":0},{"$f":"SUM(I49:I52)","v":0},{"$f":"SUM(J49:J52)","v":0},{"$f":"SUM(K49:K52)","v":0},{"$f":"SUM(L49:L52)","v":0},null,null,{"$f":"SUM(O49:O52)","v":854900},{"$f":"SUM(P49:P52)","v":721499.79119999998},{"$f":"SUM(Q49:Q52)","v":858300.45259999996},{"$f":"SUM(R49:R52)","v":951000.13300000003},{"$f":"SUM(S49:S52)","v":815099.72}]
[null,null,null,"Extraordinaries",{"$f":"IFERROR(MATCH($D54,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":101},{"$f":"IFERROR(MATCH($D54,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":114},null,{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($D$183&O$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($D$183&P$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($D$183&R$191),$E54)),FALSE)","v":0},{"$f":"IF($E54,clean_alt(INDEX(INDIRECT($D$183&S$191),$E54)),FALSE)","v":0},{"$f":"U54","v":171727},null,{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($H$183&O$191),$F54)),FALSE)","v":42704},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($H$183&P$191),$F54)),FALSE)","v":42794},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F54)),FALSE)","v":42886},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($H$183&R$191),$F54)),FALSE)","v":42978},{"$f":"IF($F54,clean_alt(INDEX(INDIRECT($H$183&S$191),$F54)),FALSE)","v":43069},{"$f":"SUMIF($10:$10,TRUE,54:54)","v":128933},{"$f":"SUM(P54:S54)","v":171727},{"$f":"IFERROR(OFFSET(S54,0,-$S$2)/OFFSET(S54,0,-$S$2-1),FALSE)","v":1.0021075309104535},{"$f":"V54*S54+T54","v":172092.76924878231},{"$f":"IFERROR(4/$S$2*T54,FALSE)","v":171910.66666666666}]
[null,null,null,"Changes in Working Capital",{"$f":"IFERROR(MATCH($D55,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":102},{"$f":"IFERROR(MATCH($D55,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":115},null,{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($D$183&O$191),$E55)),FALSE)","v":2013},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($D$183&P$191),$E55)),FALSE)","v":2014},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E55)),FALSE)","v":2015},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($D$183&R$191),$E55)),FALSE)","v":2016},{"$f":"IF($E55,clean_alt(INDEX(INDIRECT($D$183&S$191),$E55)),FALSE)","v":2017},{"$f":"U55","v":1400200},null,{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($H$183&O$191),$F55)),FALSE)","v":346700},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($H$183&P$191),$F55)),FALSE)","v":348300},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F55)),FALSE)","v":338900},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($H$183&R$191),$F55)),FALSE)","v":353800},{"$f":"IF($F55,clean_alt(INDEX(INDIRECT($H$183&S$191),$F55)),FALSE)","v":359200},{"$f":"SUMIF($10:$10,TRUE,55:55)","v":1051900},{"$f":"SUM(P55:S55)","v":1400200},{"$f":"IFERROR(OFFSET(S55,0,-$S$2)/OFFSET(S55,0,-$S$2-1),FALSE)","v":1.0046149408710701},{"$f":"V55*S55+T55","v":1412757.6867608884},{"$f":"IFERROR(4/$S$2*T55,FALSE)","v":1402533.3333333333}]
[null,null,null,"Net Operating Cash Flow",null,null,null,{"$f":"H53+H54+H55","v":2013},{"$f":"I53+I54+I55","v":2014},{"$f":"J53+J54+J55","v":2015},{"$f":"K53+K54+K55","v":2016},{"$f":"L53+L54+L55","v":2017},null,null,{"$f":"O53+O54+O55","v":1244304},{"$f":"P53+P54+P55","v":1112593.7911999999},{"$f":"Q53+Q54+Q55","v":1240086.4526},{"$f":"R53+R54+R55","v":1347778.1329999999},{"$f":"S53+S54+S55","v":1217368.72}]
[null,null,null,"Investing Activities"]
[null,null,null,"Capital Expenditures (Fixed Assets)",{"$f":"IFERROR(MATCH($D58,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":114},{"$f":"IFERROR(MATCH($D58,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":127},null,{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($D$183&O$191),$E58)),FALSE)","v":2013},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($D$183&P$191),$E58)),FALSE)","v":2014},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E58)),FALSE)","v":2015},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($D$183&R$191),$E58)),FALSE)","v":2016},{"$f":"IF($E58,clean_alt(INDEX(INDIRECT($D$183&S$191),$E58)),FALSE)","v":2017},{"$f":"U58","v":345600},null,{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($H$183&O$191),$F58)),FALSE)","v":80400},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($H$183&P$191),$F58)),FALSE)","v":85800},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F58)),FALSE)","v":86100},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($H$183&R$191),$F58)),FALSE)","v":86300},{"$f":"IF($F58,clean_alt(INDEX(INDIRECT($H$183&S$191),$F58)),FALSE)","v":87400},{"$f":"SUMIF($10:$10,TRUE,58:58)","v":259800},{"$f":"SUM(P58:S58)","v":345600},{"$f":"IFERROR(OFFSET(S58,0,-$S$2)/OFFSET(S58,0,-$S$2-1),FALSE)","v":1.0671641791044777},{"$f":"V58*S58+T58","v":353070.14925373136},{"$f":"IFERROR(4/$S$2*T58,FALSE)","v":346400}]
[null,null,null,"Capital Expenditures (Other Assets)",{"$f":"IFERROR(MATCH($D59,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":115},{"$f":"IFERROR(MATCH($D59,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":128},null,{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($D$183&O$191),$E59)),FALSE)","v":555600},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($D$183&P$191),$E59)),FALSE)","v":842200},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E59)),FALSE)","v":1050000},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($D$183&R$191),$E59)),FALSE)","v":1120000},{"$f":"IF($E59,clean_alt(INDEX(INDIRECT($D$183&S$191),$E59)),FALSE)","v":1290000},{"$f":"U59","v":0},null,{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($H$183&O$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($H$183&P$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($H$183&R$191),$F59)),FALSE)","v":0},{"$f":"IF($F59,clean_alt(INDEX(INDIRECT($H$183&S$191),$F59)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,59:59)","v":0},{"$f":"SUM(P59:S59)","v":0},{"$f":"IFERROR(OFFSET(S59,0,-$S$2)/OFFSET(S59,0,-$S$2-1),FALSE)","v":false},{"$f":"V59*S59+T59","v":0},{"$f":"IFERROR(4/$S$2*T59,FALSE)","v":0}]
[null,null,null,"Net Assets from Acquisitions",{"$f":"IFERROR(MATCH($D60,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":118},{"$f":"IFERROR(MATCH($D60,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":131},null,{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($D$183&O$191),$E60)),FALSE)","v":0},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($D$183&P$191),$E60)),FALSE)","v":0.51580000000000004},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E60)),FALSE)","v":0.24979999999999999},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($D$183&R$191),$E60)),FALSE)","v":6.8099999999999994E-2},{"$f":"IF($E60,clean_alt(INDEX(INDIRECT($D$183&S$191),$E60)),FALSE)","v":0.1479},{"$f":"X60","v":0.47733333333333328},null,{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($H$183&O$191),$F60)),FALSE)","v":0},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($H$183&P$191),$F60)),FALSE)","v":0},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F60)),FALSE)","v":0},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($H$183&R$191),$F60)),FALSE)","v":0},{"$f":"IF($F60,clean_alt(INDEX(INDIRECT($H$183&S$191),$F60)),FALSE)","v":0.35799999999999998},{"$f":"SUMIF($10:$10,TRUE,60:60)","v":0.35799999999999998},{"$f":"SUM(P60:S60)","v":0.35799999999999998},{"$f":"IFERROR(OFFSET(S60,0,-$S$2)/OFFSET(S60,0,-$S$2-1),FALSE)","v":false},{"$f":"V60*S60+T60","v":0.35799999999999998},{"$f":"IFERROR(4/$S$2*T60,FALSE)","v":0.47733333333333328}]
[null,null,null,"Sale of Fixed Assets & Businesses",{"$f":"IFERROR(MATCH($D61,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":119},{"$f":"IFERROR(MATCH($D61,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":132},null,{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($D$183&O$191),$E61)),FALSE)","v":0},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($D$183&P$191),$E61)),FALSE)","v":0},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E61)),FALSE)","v":0},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($D$183&R$191),$E61)),FALSE)","v":0},{"$f":"IF($E61,clean_alt(INDEX(INDIRECT($D$183&S$191),$E61)),FALSE)","v":0},{"$f":"U61","v":514300},null,{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($H$183&O$191),$F61)),FALSE)","v":78900},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($H$183&P$191),$F61)),FALSE)","v":162000},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F61)),FALSE)","v":74100},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($H$183&R$191),$F61)),FALSE)","v":128700},{"$f":"IF($F61,clean_alt(INDEX(INDIRECT($H$183&S$191),$F61)),FALSE)","v":149500},{"$f":"SUMIF($10:$10,TRUE,61:61)","v":352300},{"$f":"SUM(P61:S61)","v":514300},{"$f":"IFERROR(OFFSET(S61,0,-$S$2)/OFFSET(S61,0,-$S$2-1),FALSE)","v":2.0532319391634979},{"$f":"V61*S61+T61","v":659258.17490494298},{"$f":"IFERROR(4/$S$2*T61,FALSE)","v":469733.33333333331}]
[]
[null,null,null,"Purchase/Sale of Investments",{"$f":"IFERROR(MATCH($D63,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":120},{"$f":"IFERROR(MATCH($D63,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":133},null,{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($D$183&O$191),$E63)),FALSE)","v":65700},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($D$183&P$191),$E63)),FALSE)","v":-1280000},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E63)),FALSE)","v":65800},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($D$183&R$191),$E63)),FALSE)","v":152300},{"$f":"IF($E63,clean_alt(INDEX(INDIRECT($D$183&S$191),$E63)),FALSE)","v":107800},null,null,{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($H$183&O$191),$F63)),FALSE)","v":0},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($H$183&P$191),$F63)),FALSE)","v":0},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F63)),FALSE)","v":0},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($H$183&R$191),$F63)),FALSE)","v":0},{"$f":"IF($F63,clean_alt(INDEX(INDIRECT($H$183&S$191),$F63)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,63:63)","v":0},{"$f":"SUM(P63:S63)","v":0},{"$f":"IFERROR(OFFSET(S63,0,-$S$2)/OFFSET(S63,0,-$S$2-1),FALSE)","v":false},{"$f":"V63*S63+T63","v":0},{"$f":"IFERROR(4/$S$2*T63,FALSE)","v":0}]
[null,null,null,"Other Uses",{"$f":"IFERROR(MATCH($D64,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":123},{"$f":"IFERROR(MATCH($D64,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":136},null,{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($D$183&O$191),$E64)),FALSE)","v":6800},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($D$183&P$191),$E64)),FALSE)","v":7700},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E64)),FALSE)","v":1400},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($D$183&R$191),$E64)),FALSE)","v":800000},{"$f":"IF($E64,clean_alt(INDEX(INDIRECT($D$183&S$191),$E64)),FALSE)","v":1800},null,null,{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($H$183&O$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($H$183&P$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($H$183&R$191),$F64)),FALSE)","v":0},{"$f":"IF($F64,clean_alt(INDEX(INDIRECT($H$183&S$191),$F64)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,64:64)","v":0},{"$f":"SUM(P64:S64)","v":0},{"$f":"IFERROR(OFFSET(S64,0,-$S$2)/OFFSET(S64,0,-$S$2-1),FALSE)","v":false},{"$f":"V64*S64+T64","v":0},{"$f":"IFERROR(4/$S$2*T64,FALSE)","v":0}]
[null,null,null,"Other Sources",{"$f":"IFERROR(MATCH($D65,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":124},{"$f":"IFERROR(MATCH($D65,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":137},null,{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($D$183&O$191),$E65)),FALSE)","v":233100},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($D$183&P$191),$E65)),FALSE)","v":87800},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E65)),FALSE)","v":21500},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($D$183&R$191),$E65)),FALSE)","v":26600},{"$f":"IF($E65,clean_alt(INDEX(INDIRECT($D$183&S$191),$E65)),FALSE)","v":27300},null,null,{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($H$183&O$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($H$183&P$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($H$183&R$191),$F65)),FALSE)","v":0},{"$f":"IF($F65,clean_alt(INDEX(INDIRECT($H$183&S$191),$F65)),FALSE)","v":0},{"$f":"SUMIF($10:$10,TRUE,65:65)","v":0},{"$f":"SUM(P65:S65)","v":0},{"$f":"IFERROR(OFFSET(S65,0,-$S$2)/OFFSET(S65,0,-$S$2-1),FALSE)","v":false},{"$f":"V65*S65+T65","v":0},{"$f":"IFERROR(4/$S$2*T65,FALSE)","v":0}]
[null,null,null,"Net Investing Cash Flow",null,null,null,{"$f":"SUM(H58:H65)","v":863213},{"$f":"SUM(I58:I65)","v":-340285.48419999995},{"$f":"SUM(J58:J65)","v":1140715.2498000001},{"$f":"SUM(K58:K65)","v":2100916.0680999998},{"$f":"SUM(L58:L65)","v":1428917.1479},null,null,{"$f":"SUM(O58:O65)","v":159300},{"$f":"SUM(P58:P65)","v":247800},{"$f":"SUM(Q58:Q65)","v":160200},{"$f":"SUM(R58:R65)","v":215000},{"$f":"SUM(S58:S65)","v":236900.35800000001}]
[null,null,null,"Financing Activities"]
[null,null,null,"Common Dividends",{"$f":"IFERROR(MATCH($D68,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":133},{"$f":"IFERROR(MATCH($D68,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":146},null,{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($D$183&O$191),$E68)),FALSE)","v":59000},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($D$183&P$191),$E68)),FALSE)","v":160200},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E68)),FALSE)","v":215100},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($D$183&R$191),$E68)),FALSE)","v":146100},{"$f":"IF($E68,clean_alt(INDEX(INDIRECT($D$183&S$191),$E68)),FALSE)","v":299300},null,null,{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($H$183&O$191),$F68)),FALSE)","v":0},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($H$183&P$191),$F68)),FALSE)","v":0},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F68)),FALSE)","v":0},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($H$183&R$191),$F68)),FALSE)","v":0},{"$f":"IF($F68,clean_alt(INDEX(INDIRECT($H$183&S$191),$F68)),FALSE)","v":0}]
[null,null,null,"Preferred Dividends",134,147,null,{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($D$183&O$191),$E69)),FALSE)","v":30400},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($D$183&P$191),$E69)),FALSE)","v":57400},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E69)),FALSE)","v":49000},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($D$183&R$191),$E69)),FALSE)","v":43500},{"$f":"IF($E69,clean_alt(INDEX(INDIRECT($D$183&S$191),$E69)),FALSE)","v":126200},null,null,{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($H$183&O$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($H$183&P$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($H$183&R$191),$F69)),FALSE)","v":0},{"$f":"IF($F69,clean_alt(INDEX(INDIRECT($H$183&S$191),$F69)),FALSE)","v":0}]
[null,null,null,"Change in Capital Stock",135,148,null,{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($D$183&O$191),$E70)),FALSE)","v":37800},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($D$183&P$191),$E70)),FALSE)","v":65800},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E70)),FALSE)","v":89400},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($D$183&R$191),$E70)),FALSE)","v":248000},{"$f":"IF($E70,clean_alt(INDEX(INDIRECT($D$183&S$191),$E70)),FALSE)","v":120900},null,null,{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($H$183&O$191),$F70)),FALSE)","v":0},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($H$183&P$191),$F70)),FALSE)","v":0},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F70)),FALSE)","v":0},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($H$183&R$191),$F70)),FALSE)","v":0},{"$f":"IF($F70,clean_alt(INDEX(INDIRECT($H$183&S$191),$F70)),FALSE)","v":0}]
[null,null,null,"Repurchase of Common & Preferred Stk.",136,149,null,{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($D$183&O$191),$E71)),FALSE)","v":1400},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($D$183&P$191),$E71)),FALSE)","v":-24200},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E71)),FALSE)","v":-10100},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($D$183&R$191),$E71)),FALSE)","v":3000},{"$f":"IF($E71,clean_alt(INDEX(INDIRECT($D$183&S$191),$E71)),FALSE)","v":7800},null,null,{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($H$183&O$191),$F71)),FALSE)","v":405900},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($H$183&P$191),$F71)),FALSE)","v":452000},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F71)),FALSE)","v":402800},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($H$183&R$191),$F71)),FALSE)","v":499500},{"$f":"IF($F71,clean_alt(INDEX(INDIRECT($H$183&S$191),$F71)),FALSE)","v":491100}]
[null,null,null,"Sale of Common & Preferred Stock",137,150,null,{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($D$183&O$191),$E72)),FALSE)","v":0},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($D$183&P$191),$E72)),FALSE)","v":0},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E72)),FALSE)","v":0},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($D$183&R$191),$E72)),FALSE)","v":0},{"$f":"IF($E72,clean_alt(INDEX(INDIRECT($D$183&S$191),$E72)),FALSE)","v":0},null,null,{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($H$183&O$191),$F72)),FALSE)","v":0},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($H$183&P$191),$F72)),FALSE)","v":0},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F72)),FALSE)","v":0},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($H$183&R$191),$F72)),FALSE)","v":0},{"$f":"IF($F72,clean_alt(INDEX(INDIRECT($H$183&S$191),$F72)),FALSE)","v":0}]
[null,null,null,"Issuance/Reduction of Debt, Net",140,153,null,{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($D$183&O$191),$E73)),FALSE)","v":387800},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($D$183&P$191),$E73)),FALSE)","v":1940000},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E73)),FALSE)","v":836200},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($D$183&R$191),$E73)),FALSE)","v":1060000},{"$f":"IF($E73,clean_alt(INDEX(INDIRECT($D$183&S$191),$E73)),FALSE)","v":1540000},null,null,{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($H$183&O$191),$F73)),FALSE)","v":0},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($H$183&P$191),$F73)),FALSE)","v":0.14449999999999999},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F73)),FALSE)","v":-0.106},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($H$183&R$191),$F73)),FALSE)","v":0.23669999999999999},{"$f":"IF($F73,clean_alt(INDEX(INDIRECT($H$183&S$191),$F73)),FALSE)","v":-1.6E-2}]
[null,null,null,"Change in Current Debt",141,154,null,{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($D$183&O$191),$E74)),FALSE)","v":0},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($D$183&P$191),$E74)),FALSE)","v":0},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E74)),FALSE)","v":-3100},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($D$183&R$191),$E74)),FALSE)","v":5700},{"$f":"IF($E74,clean_alt(INDEX(INDIRECT($D$183&S$191),$E74)),FALSE)","v":4100},null,null,{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($H$183&O$191),$F74)),FALSE)","v":198530},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($H$183&P$191),$F74)),FALSE)","v":193170},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F74)),FALSE)","v":192560},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($H$183&R$191),$F74)),FALSE)","v":193090},{"$f":"IF($F74,clean_alt(INDEX(INDIRECT($H$183&S$191),$F74)),FALSE)","v":192920}]
[null,null,null,"Change in Long-Term Debt",142,155,null,{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($D$183&O$191),$E75)),FALSE)","v":387800},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($D$183&P$191),$E75)),FALSE)","v":1940000},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E75)),FALSE)","v":839300},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($D$183&R$191),$E75)),FALSE)","v":1050000},{"$f":"IF($E75,clean_alt(INDEX(INDIRECT($D$183&S$191),$E75)),FALSE)","v":1540000},null,null,{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($H$183&O$191),$F75)),FALSE)","v":1.79},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($H$183&P$191),$F75)),FALSE)","v":2.0499999999999998},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F75)),FALSE)","v":1.81},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($H$183&R$191),$F75)),FALSE)","v":2.25},{"$f":"IF($F75,clean_alt(INDEX(INDIRECT($H$183&S$191),$F75)),FALSE)","v":2.21}]
[null,null,null,"Issuance of Long-Term Debt",143,156,null,{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($D$183&O$191),$E76)),FALSE)","v":0},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($D$183&P$191),$E76)),FALSE)","v":4.0106000000000002},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E76)),FALSE)","v":-0.56810000000000005},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($D$183&R$191),$E76)),FALSE)","v":0.25690000000000002},{"$f":"IF($E76,clean_alt(INDEX(INDIRECT($D$183&S$191),$E76)),FALSE)","v":0.45519999999999999},null,null,{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($H$183&O$191),$F76)),FALSE)","v":0},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($H$183&P$191),$F76)),FALSE)","v":0.14169999999999999},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F76)),FALSE)","v":-0.1135},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($H$183&R$191),$F76)),FALSE)","v":0.2384},{"$f":"IF($F76,clean_alt(INDEX(INDIRECT($H$183&S$191),$F76)),FALSE)","v":-1.61E-2}]
[null,null,null,"Reduction in Long-Term Debt",144,157,null,{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($D$183&O$191),$E77)),FALSE)","v":0},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($D$183&P$191),$E77)),FALSE)","v":0},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E77)),FALSE)","v":0},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($D$183&R$191),$E77)),FALSE)","v":0},{"$f":"IF($E77,clean_alt(INDEX(INDIRECT($D$183&S$191),$E77)),FALSE)","v":0.2094},null,null,{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($H$183&O$191),$F77)),FALSE)","v":226470},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($H$183&P$191),$F77)),FALSE)","v":220890},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F77)),FALSE)","v":222040},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($H$183&R$191),$F77)),FALSE)","v":222350},{"$f":"IF($F77,clean_alt(INDEX(INDIRECT($H$183&S$191),$F77)),FALSE)","v":222180}]
[null,null,null,"Other Funds",99,112,null,{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($D$183&O$191),$E78)),FALSE)","v":0},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($D$183&P$191),$E78)),FALSE)","v":0},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E78)),FALSE)","v":0},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($D$183&R$191),$E78)),FALSE)","v":0},{"$f":"IF($E78,clean_alt(INDEX(INDIRECT($D$183&S$191),$E78)),FALSE)","v":0},null,null,{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($H$183&O$191),$F78)),FALSE)","v":0},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($H$183&P$191),$F78)),FALSE)","v":-0.10780000000000001},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F78)),FALSE)","v":0.26350000000000001},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($H$183&R$191),$F78)),FALSE)","v":5.57E-2},{"$f":"IF($F78,clean_alt(INDEX(INDIRECT($H$183&S$191),$F78)),FALSE)","v":-0.14319999999999999}]
[null,null,null,"Other Uses",123,136,null,{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($D$183&O$191),$E79)),FALSE)","v":6800},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($D$183&P$191),$E79)),FALSE)","v":7700},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E79)),FALSE)","v":1400},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($D$183&R$191),$E79)),FALSE)","v":800000},{"$f":"IF($E79,clean_alt(INDEX(INDIRECT($D$183&S$191),$E79)),FALSE)","v":1800},null,null,{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($H$183&O$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($H$183&P$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($H$183&R$191),$F79)),FALSE)","v":0},{"$f":"IF($F79,clean_alt(INDEX(INDIRECT($H$183&S$191),$F79)),FALSE)","v":0}]
[null,null,null,"Other Sources",124,137,null,{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($D$183&O$191),$E80)),FALSE)","v":233100},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($D$183&P$191),$E80)),FALSE)","v":87800},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E80)),FALSE)","v":21500},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($D$183&R$191),$E80)),FALSE)","v":26600},{"$f":"IF($E80,clean_alt(INDEX(INDIRECT($D$183&S$191),$E80)),FALSE)","v":27300},null,null,{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($H$183&O$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($H$183&P$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($H$183&R$191),$F80)),FALSE)","v":0},{"$f":"IF($F80,clean_alt(INDEX(INDIRECT($H$183&S$191),$F80)),FALSE)","v":0}]
[null,null,null,"Net Financing Cash Flow",148,161,null,{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&O$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&P$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&R$191),$E81)),FALSE)","v":0},{"$f":"IF($E81,clean_alt(INDEX(INDIRECT($D$183&S$191),$E81)),FALSE)","v":0},null,null,{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&O$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&P$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&R$191),$F81)),FALSE)","v":0},{"$f":"IF($F81,clean_alt(INDEX(INDIRECT($H$183&S$191),$F81)),FALSE)","v":0}]
[]
[null,null,null,"Exchange Rate Effect",{"$f":"IFERROR(MATCH($D83,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":151},{"$f":"IFERROR(MATCH($D83,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":164},null,{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($D$183&O$191),$E83)),FALSE)","v":387800},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($D$183&P$191),$E83)),FALSE)","v":1940000},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E83)),FALSE)","v":839300},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($D$183&R$191),$E83)),FALSE)","v":1050000},{"$f":"IF($E83,clean_alt(INDEX(INDIRECT($D$183&S$191),$E83)),FALSE)","v":1540000},null,null,{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($H$183&O$191),$F83)),FALSE)","v":0},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($H$183&P$191),$F83)),FALSE)","v":0},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F83)),FALSE)","v":0},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($H$183&R$191),$F83)),FALSE)","v":0},{"$f":"IF($F83,clean_alt(INDEX(INDIRECT($H$183&S$191),$F83)),FALSE)","v":0}]
[null,null,null,"Miscellaneous Funds",{"$f":"IFERROR(MATCH($D84,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":152},{"$f":"IFERROR(MATCH($D84,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":165},null,{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($D$183&O$191),$E84)),FALSE)","v":2.16},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($D$183&P$191),$E84)),FALSE)","v":10.46},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E84)),FALSE)","v":4.41},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($D$183&R$191),$E84)),FALSE)","v":5.43},{"$f":"IF($E84,clean_alt(INDEX(INDIRECT($D$183&S$191),$E84)),FALSE)","v":7.79},null,null,{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($H$183&O$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($H$183&P$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($H$183&R$191),$F84)),FALSE)","v":0},{"$f":"IF($F84,clean_alt(INDEX(INDIRECT($H$183&S$191),$F84)),FALSE)","v":0}]
[null,null,null,"Net Change in Cash",{"$f":"IFERROR(MATCH($D85,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":153},{"$f":"IFERROR(MATCH($D85,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":166},null,{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($D$183&O$191),$E85)),FALSE)","v":0},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($D$183&P$191),$E85)),FALSE)","v":3.8496000000000001},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E85)),FALSE)","v":-0.57840000000000003},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($D$183&R$191),$E85)),FALSE)","v":0.23080000000000001},{"$f":"IF($E85,clean_alt(INDEX(INDIRECT($D$183&S$191),$E85)),FALSE)","v":0.43640000000000001},null,null,{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($H$183&O$191),$F85)),FALSE)","v":0},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($H$183&P$191),$F85)),FALSE)","v":0},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F85)),FALSE)","v":0},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($H$183&R$191),$F85)),FALSE)","v":0},{"$f":"IF($F85,clean_alt(INDEX(INDIRECT($H$183&S$191),$F85)),FALSE)","v":0}]
[null,null,null,"Free Cash Flow",{"$f":"IFERROR(MATCH($D86,INDIRECT($F$183&\"A:A\"),0),FALSE)","v":154},{"$f":"IFERROR(MATCH($D86,INDIRECT($J$183&\"A:A\"),0),FALSE)","v":167},null,{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($D$183&O$191),$E86)),FALSE)","v":179840},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($D$183&P$191),$E86)),FALSE)","v":185810},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E86)),FALSE)","v":190380},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($D$183&R$191),$E86)),FALSE)","v":194410},{"$f":"IF($E86,clean_alt(INDEX(INDIRECT($D$183&S$191),$E86)),FALSE)","v":196950},null,null,{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($H$183&O$191),$F86)),FALSE)","v":0},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($H$183&P$191),$F86)),FALSE)","v":0},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F86)),FALSE)","v":0},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($H$183&R$191),$F86)),FALSE)","v":0},{"$f":"IF($F86,clean_alt(INDEX(INDIRECT($H$183&S$191),$F86)),FALSE)","v":0}]
[]
["Balance Sheet"]
[null,"View Ratios"]
[null,"All values USD millions.",null,null,{"$f":"INDEX(INDIRECT(E183&\"A:A\"),MATCH(B89,INDIRECT(E183&\"A:A\"),0)+2)","v":"Fiscal year is March-February. All values USD millions."}]
[null,"Fiscal Year",null,null,{"$f":"IFERROR(match_partial_sheet($B$91,\"A\",10,E182,200),FALSE)","v":103},{"$f":"IFERROR(match_partial_sheet(B90,\"A\",10,I182,200),FALSE)","v":103},null,{"$f":"INDEX(INDIRECT($E$183&V$191),$E91)","v":2013},{"$f":"INDEX(INDIRECT($E$183&H$191),$E91)","v":2014},{"$f":"INDEX(INDIRECT($E$183&I$191),$E91)","v":2015},{"$f":"INDEX(INDIRECT($E$183&J$191),$E91)","v":2016},{"$f":"INDEX(INDIRECT($E$183&K$191),$E91)","v":2017},null,null,{"$f":"INDEX(INDIRECT($I$183&O$191),$F$91)","v":"2016-11-30"},{"$f":"INDEX(INDIRECT($I$183&P$191),$F$91)","v":"2017-02-28"},{"$f":"INDEX(INDIRECT($I$183&Q$191),$F$91)","v":"2017-05-31"},{"$f":"INDEX(INDIRECT($I$183&R$191),$F$91)","v":"2017-08-31"},{"$f":"INDEX(INDIRECT($I$183&S$191),$F$91)","v":"2017-11-30"}]
[null,null,"Assets"]
[null,null,null,"Cash & Short Term Investments",{"$f":"IFERROR(MATCH($D93,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":104},{"$f":"IFERROR(MATCH($D93,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":104},null,{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($D$183&O$191),$E93)),FALSE)","v":0},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($D$183&P$191),$E93)),FALSE)","v":0.74109999999999998},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E93)),FALSE)","v":0.2389},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($D$183&R$191),$E93)),FALSE)","v":8.6300000000000002E-2},{"$f":"IF($E93,clean_alt(INDEX(INDIRECT($D$183&S$191),$E93)),FALSE)","v":0.1198},null,null,{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($H$183&O$191),$F93)),FALSE)","v":0},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($H$183&P$191),$F93)),FALSE)","v":-0.10100000000000001},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F93)),FALSE)","v":0.18909999999999999},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($H$183&R$191),$F93)),FALSE)","v":7.7299999999999994E-2},{"$f":"IF($F93,clean_alt(INDEX(INDIRECT($H$183&S$191),$F93)),FALSE)","v":-0.1368}]
[null,null,null,"Total Accounts Receivable",{"$f":"IFERROR(MATCH($D94,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":109},{"$f":"IFERROR(MATCH($D94,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":109},null,{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($D$183&O$191),$E94)),FALSE)","v":7200},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($D$183&P$191),$E94)),FALSE)","v":15500},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E94)),FALSE)","v":40000},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($D$183&R$191),$E94)),FALSE)","v":40700},{"$f":"IF($E94,clean_alt(INDEX(INDIRECT($D$183&S$191),$E94)),FALSE)","v":56400},null,null,{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($H$183&O$191),$F94)),FALSE)","v":0},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($H$183&P$191),$F94)),FALSE)","v":0},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F94)),FALSE)","v":0},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($H$183&R$191),$F94)),FALSE)","v":0},{"$f":"IF($F94,clean_alt(INDEX(INDIRECT($H$183&S$191),$F94)),FALSE)","v":0}]
[null,null,null,"Inventories",{"$f":"IFERROR(MATCH($D95,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":116},{"$f":"IFERROR(MATCH($D95,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":116},null,{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($D$183&O$191),$E95)),FALSE)","v":0},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($D$183&P$191),$E95)),FALSE)","v":0},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E95)),FALSE)","v":0},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($D$183&R$191),$E95)),FALSE)","v":0},{"$f":"IF($E95,clean_alt(INDEX(INDIRECT($D$183&S$191),$E95)),FALSE)","v":0},null,null,{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($H$183&O$191),$F95)),FALSE)","v":0},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($H$183&P$191),$F95)),FALSE)","v":0},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F95)),FALSE)","v":0},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($H$183&R$191),$F95)),FALSE)","v":0},{"$f":"IF($F95,clean_alt(INDEX(INDIRECT($H$183&S$191),$F95)),FALSE)","v":0}]
[null,null,null,"Progress Payments & Other",{"$f":"IFERROR(MATCH($D96,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":120},{"$f":"IFERROR(MATCH($D96,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":120},null,{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($D$183&O$191),$E96)),FALSE)","v":65700},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($D$183&P$191),$E96)),FALSE)","v":-1280000},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E96)),FALSE)","v":65800},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($D$183&R$191),$E96)),FALSE)","v":152300},{"$f":"IF($E96,clean_alt(INDEX(INDIRECT($D$183&S$191),$E96)),FALSE)","v":107800},null,null,{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($H$183&O$191),$F96)),FALSE)","v":8900},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($H$183&P$191),$F96)),FALSE)","v":1800},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F96)),FALSE)","v":105100},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($H$183&R$191),$F96)),FALSE)","v":-1400},{"$f":"IF($F96,clean_alt(INDEX(INDIRECT($H$183&S$191),$F96)),FALSE)","v":75500}]
[null,null,null,"Other Current Assets",{"$f":"IFERROR(MATCH($D97,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":121},{"$f":"IFERROR(MATCH($D97,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":121},null,{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($D$183&O$191),$E97)),FALSE)","v":489900},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($D$183&P$191),$E97)),FALSE)","v":2430000},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E97)),FALSE)","v":-65800},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($D$183&R$191),$E97)),FALSE)","v":1750000},{"$f":"IF($E97,clean_alt(INDEX(INDIRECT($D$183&S$191),$E97)),FALSE)","v":2140000},null,null,{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($H$183&O$191),$F97)),FALSE)","v":-8900},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($H$183&P$191),$F97)),FALSE)","v":-1800},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F97)),FALSE)","v":-105100},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($H$183&R$191),$F97)),FALSE)","v":1400},{"$f":"IF($F97,clean_alt(INDEX(INDIRECT($H$183&S$191),$F97)),FALSE)","v":-75500}]
[null,null,null,"Total Current Assets",null,null,null,{"$f":"SUM(H93:H97)","v":562800},{"$f":"SUM(I93:I97)","v":1165500.7411},{"$f":"SUM(J93:J97)","v":40000.238899999997},{"$f":"SUM(K93:K97)","v":1943000.0863000001},{"$f":"SUM(L93:L97)","v":2304200.1198},null,null,{"$f":"SUM(O93:O97)","v":0},{"$f":"SUM(P93:P97)","v":-0.10100000000011278},{"$f":"SUM(Q93:Q97)","v":0.18910000000323635},{"$f":"SUM(R93:R97)","v":7.7299999999922875E-2},{"$f":"SUM(S93:S97)","v":-0.13679999999294523}]
[null,null,null,"Property, Plant & Equipment - Gross",{"$f":"IFERROR(MATCH($D99,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":126},{"$f":"IFERROR(MATCH($D99,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":126},null,{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($D$183&O$191),$E99)),FALSE)","v":0},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($D$183&P$191),$E99)),FALSE)","v":0.50349999999999995},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E99)),FALSE)","v":-2.4199999999999999E-2},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($D$183&R$191),$E99)),FALSE)","v":-7.3200000000000001E-2},{"$f":"IF($E99,clean_alt(INDEX(INDIRECT($D$183&S$191),$E99)),FALSE)","v":8.0299999999999996E-2},null,null,{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($H$183&O$191),$F99)),FALSE)","v":0},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($H$183&P$191),$F99)),FALSE)","v":-2.5999999999999999E-3},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F99)),FALSE)","v":6.3200000000000006E-2},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($H$183&R$191),$F99)),FALSE)","v":-1.21E-2},{"$f":"IF($F99,clean_alt(INDEX(INDIRECT($H$183&S$191),$F99)),FALSE)","v":1.9699999999999999E-2}]
[null,null,null,"Accumulated Depreciation",131,131,null,{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($D$183&O$191),$E100)),FALSE)","v":0},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($D$183&P$191),$E100)),FALSE)","v":0},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E100)),FALSE)","v":0},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($D$183&R$191),$E100)),FALSE)","v":0},{"$f":"IF($E100,clean_alt(INDEX(INDIRECT($D$183&S$191),$E100)),FALSE)","v":0.28560000000000002},null,null,{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($H$183&O$191),$F100)),FALSE)","v":0},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($H$183&P$191),$F100)),FALSE)","v":0},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F100)),FALSE)","v":0},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($H$183&R$191),$F100)),FALSE)","v":0},{"$f":"IF($F100,clean_alt(INDEX(INDIRECT($H$183&S$191),$F100)),FALSE)","v":0.35799999999999998}]
[null,null,null,"Net Property, Plant & Equipment",125,125,null,{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($D$183&O$191),$E101)),FALSE)","v":225400},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($D$183&P$191),$E101)),FALSE)","v":338900},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E101)),FALSE)","v":330700},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($D$183&R$191),$E101)),FALSE)","v":306500},{"$f":"IF($E101,clean_alt(INDEX(INDIRECT($D$183&S$191),$E101)),FALSE)","v":331100},null,null,{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($H$183&O$191),$F101)),FALSE)","v":77700},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($H$183&P$191),$F101)),FALSE)","v":77500},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F101)),FALSE)","v":82400},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($H$183&R$191),$F101)),FALSE)","v":81400},{"$f":"IF($F101,clean_alt(INDEX(INDIRECT($H$183&S$191),$F101)),FALSE)","v":83000}]
[null,null,null,"Total Investments and Advances",132,132,null,{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($D$183&O$191),$E102)),FALSE)","v":128600.0078125},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($D$183&P$191),$E102)),FALSE)","v":259200.015625},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E102)),FALSE)","v":343400},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($D$183&R$191),$E102)),FALSE)","v":440600},{"$f":"IF($E102,clean_alt(INDEX(INDIRECT($D$183&S$191),$E102)),FALSE)","v":554200},null,null,{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($H$183&O$191),$F102)),FALSE)","v":78900},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($H$183&P$191),$F102)),FALSE)","v":162000},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F102)),FALSE)","v":74100},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($H$183&R$191),$F102)),FALSE)","v":128700},{"$f":"IF($F102,clean_alt(INDEX(INDIRECT($H$183&S$191),$F102)),FALSE)","v":149500}]
[null,null,null,"Intangible Assets",135,135,null,{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($D$183&O$191),$E103)),FALSE)","v":37800},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($D$183&P$191),$E103)),FALSE)","v":65800},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E103)),FALSE)","v":89400},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($D$183&R$191),$E103)),FALSE)","v":248000},{"$f":"IF($E103,clean_alt(INDEX(INDIRECT($D$183&S$191),$E103)),FALSE)","v":120900},null,null,{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($H$183&O$191),$F103)),FALSE)","v":0},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($H$183&P$191),$F103)),FALSE)","v":0},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F103)),FALSE)","v":0},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($H$183&R$191),$F103)),FALSE)","v":0},{"$f":"IF($F103,clean_alt(INDEX(INDIRECT($H$183&S$191),$F103)),FALSE)","v":0}]
[null,null,null,"Other Assets",138,138,null,{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($D$183&O$191),$E104)),FALSE)","v":0},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($D$183&P$191),$E104)),FALSE)","v":0},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E104)),FALSE)","v":0},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($D$183&R$191),$E104)),FALSE)","v":0},{"$f":"IF($E104,clean_alt(INDEX(INDIRECT($D$183&S$191),$E104)),FALSE)","v":0},null,null,{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($H$183&O$191),$F104)),FALSE)","v":0},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($H$183&P$191),$F104)),FALSE)","v":0},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F104)),FALSE)","v":0},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($H$183&R$191),$F104)),FALSE)","v":0},{"$f":"IF($F104,clean_alt(INDEX(INDIRECT($H$183&S$191),$F104)),FALSE)","v":0}]
[null,null,null,"Total Assets",null,null,null,{"$f":"H101+H102+H103+H104+H98","v":954600.0078125},{"$f":"I101+I102+I103+I104+I98","v":1829400.756725},{"$f":"J101+J102+J103+J104+J98","v":803500.2389},{"$f":"K101+K102+K103+K104+K98","v":2938100.0863000001},{"$f":"L101+L102+L103+L104+L98","v":3310400.1198},null,null,{"$f":"O101+O102+O103+O104+O98","v":156600},{"$f":"P101+P102+P103+P104+P98","v":239499.899},{"$f":"Q101+Q102+Q103+Q104+Q98","v":156500.18910000002},{"$f":"R101+R102+R103+R104+R98","v":210100.0773},{"$f":"S101+S102+S103+S104+S98","v":232499.86320000002}]
[]
[null,null,"Liabilities & Shareholders' Equity"]
[null,null,null,"ST Debt & Current Portion LT Debt",{"$f":"IFERROR(MATCH($D108,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":146},{"$f":"IFERROR(MATCH($D108,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":146},null,{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($D$183&O$191),$E108)),FALSE)","v":0},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($D$183&P$191),$E108)),FALSE)","v":0},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E108)),FALSE)","v":0},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($D$183&R$191),$E108)),FALSE)","v":0},{"$f":"IF($E108,clean_alt(INDEX(INDIRECT($D$183&S$191),$E108)),FALSE)","v":0},null,null,{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($H$183&O$191),$F108)),FALSE)","v":0},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($H$183&P$191),$F108)),FALSE)","v":0},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F108)),FALSE)","v":0},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($H$183&R$191),$F108)),FALSE)","v":0},{"$f":"IF($F108,clean_alt(INDEX(INDIRECT($H$183&S$191),$F108)),FALSE)","v":0}]
[null,null,null,"Accounts Payable",{"$f":"IFERROR(MATCH($D109,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":149},{"$f":"IFERROR(MATCH($D109,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":149},null,{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($D$183&O$191),$E109)),FALSE)","v":387800},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($D$183&P$191),$E109)),FALSE)","v":1940000},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E109)),FALSE)","v":839300},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($D$183&R$191),$E109)),FALSE)","v":1050000},{"$f":"IF($E109,clean_alt(INDEX(INDIRECT($D$183&S$191),$E109)),FALSE)","v":1540000},null,null,{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($H$183&O$191),$F109)),FALSE)","v":405900},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($H$183&P$191),$F109)),FALSE)","v":452000},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F109)),FALSE)","v":402800},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($H$183&R$191),$F109)),FALSE)","v":499500},{"$f":"IF($F109,clean_alt(INDEX(INDIRECT($H$183&S$191),$F109)),FALSE)","v":491100}]
[null,null,null,"Income Tax Payable",{"$f":"IFERROR(MATCH($D110,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":151},{"$f":"IFERROR(MATCH($D110,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":151},null,{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($D$183&O$191),$E110)),FALSE)","v":387800},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($D$183&P$191),$E110)),FALSE)","v":1940000},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E110)),FALSE)","v":839300},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($D$183&R$191),$E110)),FALSE)","v":1050000},{"$f":"IF($E110,clean_alt(INDEX(INDIRECT($D$183&S$191),$E110)),FALSE)","v":1540000},null,null,{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($H$183&O$191),$F110)),FALSE)","v":405900},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($H$183&P$191),$F110)),FALSE)","v":452000},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F110)),FALSE)","v":402800},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($H$183&R$191),$F110)),FALSE)","v":499500},{"$f":"IF($F110,clean_alt(INDEX(INDIRECT($H$183&S$191),$F110)),FALSE)","v":491100}]
[null,null,null,"Other Current Liabilities",{"$f":"IFERROR(MATCH($D111,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":152},{"$f":"IFERROR(MATCH($D111,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":152},null,{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($D$183&O$191),$E111)),FALSE)","v":2.16},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($D$183&P$191),$E111)),FALSE)","v":10.46},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E111)),FALSE)","v":4.41},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($D$183&R$191),$E111)),FALSE)","v":5.43},{"$f":"IF($E111,clean_alt(INDEX(INDIRECT($D$183&S$191),$E111)),FALSE)","v":7.79},null,null,{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($H$183&O$191),$F111)),FALSE)","v":2.04},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($H$183&P$191),$F111)),FALSE)","v":2.34},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F111)),FALSE)","v":2.09},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($H$183&R$191),$F111)),FALSE)","v":2.59},{"$f":"IF($F111,clean_alt(INDEX(INDIRECT($H$183&S$191),$F111)),FALSE)","v":2.5499999999999998}]
[null,null,null,"Total Current Liabilities",null,null,null,{"$f":"H108+H109+H110+H111","v":775602.16},{"$f":"I108+I109+I110+I111","v":3880010.46},{"$f":"J108+J109+J110+J111","v":1678604.41},{"$f":"K108+K109+K110+K111","v":2100005.4300000002},{"$f":"L108+L109+L110+L111","v":3080007.79},null,null,{"$f":"O108+O109+O110+O111","v":811802.04},{"$f":"P108+P109+P110+P111","v":904002.34},{"$f":"Q108+Q109+Q110+Q111","v":805602.09},{"$f":"R108+R109+R110+R111","v":999002.59},{"$f":"S108+S109+S110+S111","v":982202.55}]
[null,null,null,"Long-Term Debt",{"$f":"IFERROR(MATCH($D113,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":157},{"$f":"IFERROR(MATCH($D113,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":157},null,{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($D$183&O$191),$E113)),FALSE)","v":211490},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($D$183&P$191),$E113)),FALSE)","v":218690},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E113)),FALSE)","v":222280},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($D$183&R$191),$E113)),FALSE)","v":224850},{"$f":"IF($E113,clean_alt(INDEX(INDIRECT($D$183&S$191),$E113)),FALSE)","v":225120},null,null,{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($H$183&O$191),$F113)),FALSE)","v":226470},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($H$183&P$191),$F113)),FALSE)","v":220890},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F113)),FALSE)","v":222040},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($H$183&R$191),$F113)),FALSE)","v":222350},{"$f":"IF($F113,clean_alt(INDEX(INDIRECT($H$183&S$191),$F113)),FALSE)","v":222180}]
[null,null,null,"Provision for Risks & Charges",{"$f":"IFERROR(MATCH($D114,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":162},{"$f":"IFERROR(MATCH($D114,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":162},null,{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($D$183&O$191),$E114)),FALSE)","v":0},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($D$183&P$191),$E114)),FALSE)","v":0},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E114)),FALSE)","v":0},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($D$183&R$191),$E114)),FALSE)","v":0},{"$f":"IF($E114,clean_alt(INDEX(INDIRECT($D$183&S$191),$E114)),FALSE)","v":0},null,null,{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($H$183&O$191),$F114)),FALSE)","v":0},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($H$183&P$191),$F114)),FALSE)","v":0},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F114)),FALSE)","v":0},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($H$183&R$191),$F114)),FALSE)","v":0},{"$f":"IF($F114,clean_alt(INDEX(INDIRECT($H$183&S$191),$F114)),FALSE)","v":0}]
[null,null,null,"Deferred Taxes",{"$f":"IFERROR(MATCH($D115,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":163},{"$f":"IFERROR(MATCH($D115,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":163},null,{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($D$183&O$191),$E115)),FALSE)","v":0},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($D$183&P$191),$E115)),FALSE)","v":0},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E115)),FALSE)","v":0},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($D$183&R$191),$E115)),FALSE)","v":0},{"$f":"IF($E115,clean_alt(INDEX(INDIRECT($D$183&S$191),$E115)),FALSE)","v":0},null,null,{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($H$183&O$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($H$183&P$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($H$183&R$191),$F115)),FALSE)","v":0},{"$f":"IF($F115,clean_alt(INDEX(INDIRECT($H$183&S$191),$F115)),FALSE)","v":0}]
[null,null,null,"Other Liabilities",{"$f":"IFERROR(MATCH($D116,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":166},{"$f":"IFERROR(MATCH($D116,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":166},null,{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($D$183&O$191),$E116)),FALSE)","v":0},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($D$183&P$191),$E116)),FALSE)","v":0},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E116)),FALSE)","v":0},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($D$183&R$191),$E116)),FALSE)","v":0},{"$f":"IF($E116,clean_alt(INDEX(INDIRECT($D$183&S$191),$E116)),FALSE)","v":0},null,null,{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($H$183&O$191),$F116)),FALSE)","v":0},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($H$183&P$191),$F116)),FALSE)","v":0},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F116)),FALSE)","v":0},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($H$183&R$191),$F116)),FALSE)","v":0},{"$f":"IF($F116,clean_alt(INDEX(INDIRECT($H$183&S$191),$F116)),FALSE)","v":0}]
[null,null,null,"Reconciling Liabilities",null,null,null,{"$f":"H105-SUM(H112:H116)-H121","v":-32492.152187500033},{"$f":"I105-SUM(I112:I116)-I121","v":-2269299.7032749997},{"$f":"J105-SUM(J112:J116)-J121","v":-1097384.1710999999},{"$f":"K105-SUM(K112:K116)-K121","v":613244.65629999992},{"$f":"L105-SUM(L112:L116)-L121","v":5272.3297999999486},null,null,{"$f":"O105-SUM(O112:O116)-O121","v":-881672.04},{"$f":"P105-SUM(P112:P116)-P121","v":-885392.44099999988},{"$f":"Q105-SUM(Q112:Q116)-Q121","v":-871141.90090000001},{"$f":"R105-SUM(R112:R116)-R121","v":-1011252.5126999998},{"$f":"S105-SUM(S112:S116)-S121","v":-971882.68680000002}]
[null,null,null,"Total Liabilities",null,null,null,{"$f":"SUM(H112:H117)","v":954600.0078125},{"$f":"SUM(I112:I117)","v":1829400.7567250002},{"$f":"SUM(J112:J117)","v":803500.2389},{"$f":"SUM(K112:K117)","v":2938100.0863000001},{"$f":"SUM(L112:L117)","v":3310400.1198},null,null,{"$f":"SUM(O112:O117)","v":156600},{"$f":"SUM(P112:P117)","v":239499.89899999998},{"$f":"SUM(Q112:Q117)","v":156500.18909999996},{"$f":"SUM(R112:R117)","v":210100.0773},{"$f":"SUM(S112:S117)","v":232499.86320000002}]
[null,null,null,"Total Shareholders' Equity",{"$f":"IFERROR(MATCH($D119,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":184},{"$f":"IFERROR(MATCH($D119,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":184},null,{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($D$183&O$191),$E119)),FALSE)","v":0},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($D$183&P$191),$E119)),FALSE)","v":0},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E119)),FALSE)","v":0},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($D$183&R$191),$E119)),FALSE)","v":0},{"$f":"IF($E119,clean_alt(INDEX(INDIRECT($D$183&S$191),$E119)),FALSE)","v":0},null,null,{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($H$183&O$191),$F119)),FALSE)","v":0},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($H$183&P$191),$F119)),FALSE)","v":0},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F119)),FALSE)","v":0},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($H$183&R$191),$F119)),FALSE)","v":0},{"$f":"IF($F119,clean_alt(INDEX(INDIRECT($H$183&S$191),$F119)),FALSE)","v":0}]
[null,null,null,"Accumulated Minority Interest",{"$f":"IFERROR(MATCH($D120,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":186},{"$f":"IFERROR(MATCH($D120,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":186},null,{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($D$183&O$191),$E120)),FALSE)","v":0},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($D$183&P$191),$E120)),FALSE)","v":0},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E120)),FALSE)","v":0},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($D$183&R$191),$E120)),FALSE)","v":0},{"$f":"IF($E120,clean_alt(INDEX(INDIRECT($D$183&S$191),$E120)),FALSE)","v":0},null,null,{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($H$183&O$191),$F120)),FALSE)","v":0},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($H$183&P$191),$F120)),FALSE)","v":0},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F120)),FALSE)","v":0},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($H$183&R$191),$F120)),FALSE)","v":0},{"$f":"IF($F120,clean_alt(INDEX(INDIRECT($H$183&S$191),$F120)),FALSE)","v":0}]
[null,null,null,"Total Equity",{"$f":"IFERROR(MATCH($D121,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":187},{"$f":"IFERROR(MATCH($D121,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":187},null,{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($D$183&O$191),$E121)),FALSE)","v":0},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($D$183&P$191),$E121)),FALSE)","v":0},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($D$183&Q$191),$E121)),FALSE)","v":0},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($D$183&R$191),$E121)),FALSE)","v":0},{"$f":"IF($E121,clean_alt(INDEX(INDIRECT($D$183&S$191),$E121)),FALSE)","v":0},null,null,{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($H$183&O$191),$F121)),FALSE)","v":0},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($H$183&P$191),$F121)),FALSE)","v":0},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($H$183&Q$191),$F121)),FALSE)","v":0},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($H$183&R$191),$F121)),FALSE)","v":0},{"$f":"IF($F121,clean_alt(INDEX(INDIRECT($H$183&S$191),$F121)),FALSE)","v":0}]
[null,null,null,"Liabilities & Shareholders' Equity",{"$f":"IFERROR(MATCH($D122,INDIRECT($E$183&\"A:A\"),0),FALSE)","v":143},{"$f":"IFERROR(MATCH($D122,INDIRECT($I$183&\"A:A\"),0),FALSE)","v":143},null,{"$f":"H118+H121","v":954600.0078125},{"$f":"I118+I121","v":1829400.7567250002},{"$f":"J118+J121","v":803500.2389},{"$f":"K118+K121","v":2938100.0863000001},{"$f":"L118+L121","v":3310400.1198},null,null,{"$f":"O118+O121","v":156600},{"$f":"P118+P121","v":239499.89899999998},{"$f":"Q118+Q121","v":156500.18909999996},{"$f":"R118+R121","v":210100.0773},{"$f":"S118+S121","v":232499.86320000002}]
[null,null,null,null,null,null,null,{"$f":"H122-H105","v":0},{"$f":"I122-I105","v":0},{"$f":"J122-J105","v":0},{"$f":"K122-K105","v":0},{"$f":"L122-L105","v":0},null,null,{"$f":"O122-O105","v":0},{"$f":"P122-P105","v":0},{"$f":"Q122-Q105","v":0},{"$f":"R122-R105","v":0},{"$f":"S122-S105","v":0}]
["Other Data"]
[null,"Ending Stock Price",null,null,null,null,null,{"$f":"INDEX('EV to EBITDA Analysis'!D64:D86,'Single Company Graph'!$H$1)","v":35.523999799999999},{"$f":"INDEX('EV to EBITDA Analysis'!E64:E86,'Single Company Graph'!$H$1)","v":69.825999600000003},{"$f":"INDEX('EV to EBITDA Analysis'!F64:F86,'Single Company Graph'!$H$1)","v":95.622},{"$f":"INDEX('EV to EBITDA Analysis'!G64:G86,'Single Company Graph'!$H$1)","v":140.58500275},{"$f":"INDEX('EV to EBITDA Analysis'!H64:H86,'Single Company Graph'!$H$1)","v":153.67250050000001},{"$f":"INDEX('EV to EBITDA Analysis'!I64:I86,'Single Company Graph'!$H$1)","v":223.70000075000002}]
[null,"Average Stock Price",null,null,null,null,null,{"$f":"INDEX('EV to EBITDA Analysis'!Q64:Q86,'Historic for Model'!$D$1)","v":27.325166766666669},{"$f":"INDEX('EV to EBITDA Analysis'!R64:R86,'Historic for Model'!$D$1)","v":53.65129171666667},{"$f":"INDEX('EV to EBITDA Analysis'!S64:S86,'Historic for Model'!$D$1)","v":85.563458512500006},{"$f":"INDEX('EV to EBITDA Analysis'!T64:T86,'Historic for Model'!$D$1)","v":123.34412472916665},{"$f":"INDEX('EV to EBITDA Analysis'!U64:U86,'Historic for Model'!$D$1)","v":156.16008324166668},{"$f":"INDEX('EV to EBITDA Analysis'!V64:V86,'Historic for Model'!$D$1)","v":188.01100023333333}]
[]
[null,"Revenue Forecast",null,null,null,null,{"$f":"'Single Company Graph'!P20","v":8130000}]
[null,"Revenue Growth",null,null,null,null,{"$f":"'Single Company Graph'!P22","v":7.3976221928665709E-2}]
[null,"Five Year Revenue Growth",null,null,null,null,{"$f":"'Single Company Graph'!M5","v":0.16789999999999999}]
[null,"Enterprise Value",null,null,null,null,{"$f":"'Single Company Graph'!L19","v":49840000}]
[null,"Current Stock Price",null,null,null,null,{"$f":"'Single Company Graph'!L12","v":210.26}]
[]
["Analysis"]
[null,"Operations and EBITDA"]
[null,null,"Revenue Growth",null,null,null,null,null,{"$f":"IF(I6,I11/H11-1)","v":0.74193548387096775},{"$f":"IF(J6,J11/I11-1)","v":0.2407407407407407},{"$f":"IF(K6,K11/J11-1)","v":8.6235489220563899E-2},{"$f":"IF(L6,L11/K11-1)","v":0.11908396946564892},{"$f":"IF(M6,M11/L11-1)","v":false}]
[null,null,"COGS Margin",null,null,null,null,{"$f":"IFERROR(IF(H6,H12/H11),FALSE)","v":0.56272401433691754},{"$f":"IF(I6,I12/I11)","v":0.5576131687242798},{"$f":"IF(J6,J12/J11)","v":0.53399668325041461},{"$f":"IF(K6,K12/K11)","v":0.50381679389312972},{"$f":"IF(L6,L12/L11)","v":0.47748976807639837},{"$f":"IF(M6,M12/M11)","v":false}]
[null,null,"R&D Growth",null,null,null,null,null,{"$f":"IFERROR(IF(I4,I14/H14-1),0)","v":0},{"$f":"IFERROR(IF(J4,J14/I14-1),0)","v":0},{"$f":"IFERROR(IF(K4,K14/J14-1),0)","v":0},{"$f":"IFERROR(IF(L4,L14/K14-1),0)","v":0},{"$f":"IFERROR(IF(M4,M14/L14-1),0)","v":false}]
[null,null,"Other SG&A as Percent of Revenue",null,null,null,null,{"$f":"IF(H11,H15/H11)","v":0.19913978494623655},0.17329218106995886,0.17412935323383086,0.17099236641221374,0.17598908594815826,0.19161978234332946]
[null,null,"Other Operating Expense",null,null,null,null,{"$f":"H16","v":0},0,0,0,0,0]
[null,"Capital Expenditures"]
[null,null,"Capital Expenditures (Fixed Assets)",null,null,null,null,{"$f":"-H58","v":-2013},-2014,-2015,-2016,-2017,-345600]
[null,null,"Capital Expenditures/Sales",null,null,null,null,{"$f":"IF(H11,H142/H11)","v":-7.2150537634408599E-4},-4.1440329218106996E-4,-3.3416252072968489E-4,-3.0778625954198474E-4,-2.7517053206002726E-4,-4.6445405511372939E-2]
[null,null,"Capital Expenditures/Depreciation",null,null,null,null,{"$f":"IFERROR(IF(H4,H142/H19),FALSE)","v":-1.8604436229205174E-2},{"$f":"IF(I4,I142/I19)","v":-1.4406294706723891E-2},{"$f":"IF(J4,J142/J19)","v":-1.2438271604938272E-2},{"$f":"IF(K4,K142/K19)","v":-1.1181364392678868E-2},{"$f":"IF(L4,L142/L19)","v":-8.492631578947368E-3},{"$f":"IF(M4,M142/M19)","v":false}]
[null,null,"Capital Expenditures (Other Assets)",null,null,null,null,{"$f":"-H59","v":-555600},-842200,-1050000,-1120000,-1290000,0]
[null,null,"Net Assets from Acquisitions",null,null,null,null,0,-0.51580000000000004,-0.24979999999999999,-6.8099999999999994E-2,-0.1479,-0.47733333333333328]
[null,null,"Percent of Sales",null,null,null,null,{"$f":"IF(H11,H146/H11)","v":0},-1.0613168724279836E-7,-4.1426202321724707E-8,-1.0396946564885495E-8,-2.0177353342428378E-8,-6.4149132612158602E-8]
[null,"Working Capital"]
[null,null,"Total Expenses",null,null,null,null,{"$f":"H11-H17","v":2125600},3552200,4270000,4420000,4790000,4824858.2822085889]
[null,null,"A/R as Percent of Sales",null,null,null,null,{"$f":"IFERROR(IF(H4,H94/H11),FALSE)","v":2.5806451612903226E-3},{"$f":"IF(I4,I94/I11)","v":3.1893004115226336E-3},{"$f":"IF(J4,J94/J11)","v":6.6334991708126038E-3},{"$f":"IF(K4,K94/K11)","v":6.2137404580152669E-3},{"$f":"IF(L4,L94/L11)","v":7.6944065484311052E-3},{"$f":"IF(M4,M94/M11)","v":false}]
[null,null,"Inventory as Percent of COGS",null,null,null,null,{"$f":"IFERROR(IF(H4,H95/H12),FALSE)","v":0},{"$f":"IF(I4,I95/I12)","v":0},{"$f":"IF(J4,J95/J12)","v":0},{"$f":"IF(K4,K95/K12)","v":0},{"$f":"IF(L4,L95/L12)","v":0},{"$f":"IF(M4,M95/M12)","v":false}]
[null,null,"Other Current Assets as Percent of Revenues",null,null,null,null,{"$f":"IFERROR(IF(H4,(H96+H97)/H11),FALSE)","v":0.19913978494623655},{"$f":"IF(I4,(I96+I97)/I11)","v":0.23662551440329219},{"$f":"IF(J4,(J96+J97)/J11)","v":0},{"$f":"IF(K4,(K96+K97)/K11)","v":0.29042748091603054},{"$f":"IF(L4,(L96+L97)/L11)","v":0.30665757162346519},{"$f":"IF(M4,(M96+M97)/M11)","v":false}]
[null,null,"Accounts Payable as Percent of Expenses",null,null,null,null,{"$f":"IFERROR(IF(H4,H109/H149),FALSE)","v":0.18244260444109897},{"$f":"IF(I4,I109/I149)","v":0.54614042002139518},{"$f":"IF(J4,J109/J149)","v":0.19655737704918033},{"$f":"IF(K4,K109/K149)","v":0.23755656108597284},{"$f":"IF(L4,L109/L149)","v":0.32150313152400833},{"$f":"IF(M4,M109/M149)","v":false}]
[null,null,"Taxes Payable as Percent of Taxes",null,null,null,null,{"$f":"IFERROR(IF(H4,H110/H27),FALSE)","v":3.0155519163374858},{"$f":"IF(I4,I110/I27)","v":7.4845674500525989},{"$f":"IF(J4,J110/J27)","v":2.444088526499709},{"$f":"IF(K4,K110/K27)","v":2.383113935542442},{"$f":"IF(L4,L110/L27)","v":2.7787802237459402},{"$f":"IF(M4,M110/M27)","v":false}]
[null,null,"Other Current Liabilites as Percent of Revenues",null,null,null,null,{"$f":"IFERROR(IF(H4,H111/H11),FALSE)","v":7.7419354838709684E-7},{"$f":"IF(I4,I111/I11)","v":2.1522633744855968E-6},{"$f":"IF(J4,J111/J11)","v":7.313432835820896E-7},{"$f":"IF(K4,K111/K11)","v":8.2900763358778621E-7},{"$f":"IF(L4,L111/L11)","v":1.0627557980900408E-6},{"$f":"IF(M4,M111/M11)","v":false}]
[null,"Depreciation"]
[null,null,"Depreciation Expense as Percent of Gross Assets",null,null,null,null,{"$f":"IFERROR(IF(H4,H19/H99),FALSE)","v":false},{"$f":"IFERROR(IF(I4,I19/I99),FALSE)","v":277656.40516385308},{"$f":"IFERROR(IF(J4,J19/J99),FALSE)","v":-6694214.8760330584},{"$f":"IFERROR(IF(K4,K19/K99),FALSE)","v":-2463114.7540983604},{"$f":"IFERROR(IF(L4,L19/L99),FALSE)","v":2957658.779576588},{"$f":"IF(M4,M19/L99)","v":false}]
[null,null,"Depreciation Expense as Percent of Net Assets",null,null,null,null,{"$f":"IFERROR(IF(H4,H19/H101),FALSE)","v":0.48003549245785271},{"$f":"IF(I4,I19/H101)","v":0.6202307009760426},{"$f":"IF(J4,J19/I101)","v":0.47801711419297727},{"$f":"IF(K4,K19/J101)","v":0.54520713637738127},{"$f":"IF(L4,L19/K101)","v":0.77487765089722671},{"$f":"IF(M4,M19/L101)","v":false}]
[null,null,"Amortisation as Percent of Intangibles",null,null,null,null,{"$f":"IFERROR(IF(H4,H20/H103),FALSE)","v":0.19047619047619047},{"$f":"IF(I4,I20/I103)","v":0.23556231003039513},{"$f":"IF(J4,J20/J103)","v":0.44742729306487694},{"$f":"IF(K4,K20/K103)","v":0.16411290322580646},{"$f":"IF(L4,L20/L103)","v":0.4665012406947891},{"$f":"IF(M4,M20/M103)","v":false}]
[null,"Other Expenses and Income"]
[null,null,"Cash and Investments",null,null,null,null,{"$f":"H93+H102","v":128600.0078125},259200.75672500001,343400.2389,440600.08630000002,554200.11979999999,0]
[null,null,"Interest and Other Income as Percent of Investments",null,null,null,null,{"$f":"IFERROR(IF(H4,(H22+H23)/H161),FALSE)","v":0.14618972673322519},{"$f":"IF(I4,(I22+I23)/I161)","v":7.2144851104118626E-2},{"$f":"IF(J4,(J22+J23)/J161)","v":1.4601038182329582},{"$f":"IF(K4,(K22+K23)/K161)","v":1.8792551925108416},{"$f":"IF(L4,(L22+L23)/L161)","v":0.46264876321666937},{"$f":"IF(M4,(M22+M23)/M161)","v":false}]
[null,null,"Other Assets",null,null,null,null,{"$f":"H104","v":0},0,0,0,0,0]
[null,null,"Other Income",null,null,null,null,{"$f":"(H24+H28+H29+H31)","v":239700.0078125},86900.015625,-483300,-777600,30600,-7303263.6363636358]
[null,null,"Other Income as Percent of Other Assets",null,null,null,null,{"$f":"IFERROR(IF(H4,H164/H163),FALSE)","v":false},false,false,false,false,false]
[null,null,"Total Debt",null,null,null,null,{"$f":"H108+H113","v":211490},218690,222280,224850,225120,0]
[null,null,"Interest Expense as Percent of Debt",null,null,null,null,{"$f":"IFERROR(IF(H4,H25/H166),FALSE)","v":1.0657714312733462},{"$f":"IF(I4,I25/I166)","v":1.5496821985458868},{"$f":"IF(J4,J25/J166)","v":1.487763181572791},{"$f":"IF(K4,K25/K166)","v":1.3631309762063597},{"$f":"IF(L4,L25/L166)","v":1.4707711442786069},{"$f":"IF(M4,M25/M166)","v":false}]
[null,"Income Tax and Equity"]
[null,null,"Income Tax Rate",null,null,null,null,{"$f":"IFERROR(IF(H4,H27/H26),FALSE)","v":0.25225580190761082},{"$f":"IF(I4,I27/I26)","v":0.11781283379164584},{"$f":"IF(J4,J27/J26)","v":0.203870814533365},{"$f":"IF(K4,K27/K26)","v":0.1911662617146824},{"$f":"IF(L4,L27/L26)","v":0.26505332631881007},{"$f":"IF(M4,M27/M26)","v":false}]
[null,null,"Minority Income Percent",null,null,null,null,{"$f":"IFERROR(IF(H4,H33/H32),FALSE)","v":0},{"$f":"IF(I4,I33/I32)","v":0},{"$f":"IF(J4,J33/J32)","v":-3.7072470700789287E-3},{"$f":"IF(K4,K33/K32)","v":5.3773584905660379E-3},{"$f":"IF(L4,L33/L32)","v":2.6623376623376624E-3},{"$f":"IF(M4,M33/M32)","v":false}]
[null,null,"Dividend as Percent of Income",null,null,null,null,{"$f":"IFERROR(IF(H4,-H68/H34),FALSE)","v":-0.15214027849406911},{"$f":"IF(I4,-I68/I34)","v":-8.2577319587628872E-2},{"$f":"IF(J4,-J68/J34)","v":-0.25628499940426547},{"$f":"IF(K4,-K68/K34)","v":-0.13914285714285715},{"$f":"IF(L4,-L68/L34)","v":-0.19435064935064936},{"$f":"IF(M4,-M68/M34)","v":false}]
[null,null,"Other Funds",null,null,null,null,{"$f":"H52","v":0},0,0,0,0,6.8200000000000011E-2]
[null,null,"Unsual Expense",null,null,null,null,{"$f":"H18","v":65700},-1280000,65800,152300,107800,238933.33333333331]
[null,null,"Other Funds as Percent of Unusual Expense",null,null,null,null,{"$f":"IFERROR(IF(H4,H172/H173),0)","v":0},0,0,0,0,false]
[null,null,"Extraordinaries & Discontinued Operations",null,null,null,null,{"$f":"H35","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"INDEX('Menu Sheet'!Q13:Q33,'Historic for Model'!$D$1)","v":"STZ Income St"},{"$f":"INDEX('Menu Sheet'!R13:R33,'Historic for Model'!$D$1)","v":"STZ Balance Sheet"},{"$f":"INDEX('Menu Sheet'!S13:S33,'Historic for Model'!$D$1)","v":"STZ Cash Flow"},null,{"$f":"INDEX('Menu Sheet'!Y13:Y33,'Historic for Model'!$D$1)","v":"STZ Income Qtr"},{"$f":"INDEX('Menu Sheet'!Z13:Z33,'Historic for Model'!$D$1)","v":"STZ Balance Qtr"},{"$f":"INDEX('Menu Sheet'!AA13:AA33,'Historic for Model'!$D$1)","v":"STZ Cash Qtr"},null,null,null,null,{"$f":"INDEX('Menu Sheet'!T13:T33,'Historic for Model'!$D$1)","v":"STZ Summary"},{"$f":"INDEX('Menu Sheet'!U13:U33,'Historic for Model'!$D$1)","v":"STZ Mktw Sum"},{"$f":"INDEX('Menu Sheet'!V13:V33,'Historic for Model'!$D$1)","v":"STZ Mkwt Basic"},{"$f":"INDEX('Menu Sheet'!W13:W33,'Historic for Model'!$D$1)","v":"STZ Yahoo Gr"},{"$f":"INDEX('Menu Sheet'!X13:X33,'Historic for Model'!$D$1)","v":"STZ Mktwth Gr"}]
[null,null,null,{"$f":"IF(D182<>0,\"'\"&D182&\"'!\")","v":"'STZ Income St'!"},{"$f":"IF(E182<>0,\"'\"&E182&\"'!\")","v":"'STZ Balance Sheet'!"},{"$f":"IF(F182<>0,\"'\"&F182&\"'!\")","v":"'STZ Cash Flow'!"},null,{"$f":"IF(H182<>0,\"'\"&H182&\"'!\")","v":"'STZ Income Qtr'!"},{"$f":"IF(I182<>0,\"'\"&I182&\"'!\")","v":"'STZ Balance Qtr'!"},{"$f":"IF(J182<>0,\"'\"&J182&\"'!\")","v":"'STZ Cash Qtr'!"},null,null,null,null,{"$f":"IF(O182<>0,\"'\"&O182&\"'!\")","v":"'STZ Summary'!"},{"$f":"IF(P182<>0,\"'\"&P182&\"'!\")","v":"'STZ Mktw Sum'!"},{"$f":"IF(Q182<>0,\"'\"&Q182&\"'!\")","v":"'STZ Mkwt Basic'!"},{"$f":"IF(R182<>0,\"'\"&R182&\"'!\")","v":"'STZ Yahoo Gr'!"},{"$f":"IF(S182<>0,\"'\"&S182&\"'!\")","v":"'STZ Mktwth Gr'!"}]
[null,null,null,null,null,null,null,"June","July","August","September","October","November",null,"January","February","March","April","May"]
[null,null,null,null,null,null,null,{"$f":"H184&\"-\"","v":"June-"},"July-","August-","September-","October-","November-",null,{"$f":"O184&\"-\"","v":"January-"},{"$f":"P184&\"-\"","v":"February-"},{"$f":"Q184&\"-\"","v":"March-"},{"$f":"R184&\"-\"","v":"April-"},{"$f":"S184&\"-\"","v":"May-"}]
[null,null,null,null,null,null,null,{"$f":"IFERROR(FIND(H185,$B$2,1),FALSE)","v":false},false,false,false,false,false,null,{"$f":"IFERROR(FIND(O185,$B$2,1),FALSE)","v":false},{"$f":"IFERROR(FIND(P185,$B$2,1),FALSE)","v":false},{"$f":"IFERROR(FIND(Q185,$B$2,1),FALSE)","v":16},{"$f":"IFERROR(FIND(R185,$B$2,1),FALSE)","v":false},{"$f":"IFERROR(FIND(S185,$B$2,1),FALSE)","v":false}]
[null,null,null,null,null,null,null,6,7,8,9,10,11,null,1,2,3,4,5]
[null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(H186),H187,0)","v":0},0,0,0,0,0,null,{"$f":"IF(ISNUMBER(O186),O187,0)","v":0},{"$f":"IF(ISNUMBER(P186),P187,0)","v":0},{"$f":"IF(ISNUMBER(Q186),Q187,0)","v":3},{"$f":"IF(ISNUMBER(R186),R187,0)","v":0},{"$f":"IF(ISNUMBER(S186),S187,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"C:C","D:D","E:E","F:F",null,null,null,"B:B","C:C","D:D","E:E","F:F",null,null,"B:B"]

{"sheet":"Value Driver Equity","index":6,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Cost of Equity from Value Driver"]
[null,null,null,null,null,"Min",0,null,null,true,null,null,null,"Cost of Equity Capital From Value Driver Formula",null,null,null,null,{"$f":"P10","v":"P/E Ratio"},{"$f":"S10","v":"Computed k"}]
[null,null,null,null,null,"Max",0.05,null,null,"Counter",null,null,null,"ROE vs k Premium",null,0.03,null,"Average",{"$f":"AVERAGE(P11:P26)","v":29.166875000000001},{"$f":"AVERAGE(S11:S26)","v":5.2859624999999993E-2}]
[null,"Raw Data Before Adjustments",null,null,"P/E Ratio","5-yr Growth","Applied G","Forward ROE","Include",0,null,null,null,"Short-term (Years)",null,10,null,"Median",{"$f":"MEDIAN(P11:P26)","v":21.7},{"$f":"MEDIAN(S11:S26)","v":4.3130000000000002E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"'Data Cost of Capital'!AA11","v":19.329999999999998},{"$f":"'Data Cost of Capital'!BW11","v":0.1157},{"$f":"MAX($G$4,MIN(F7,$G$5))","v":0.05},{"$f":"'MB and ROE'!F7","v":2.6626834653851149E-2},true,{"$f":"I7+J6","v":1},null,null,null,"Stable Growth (Percent)",null,0.03]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"'Data Cost of Capital'!AA12","v":19.13},{"$f":"'Data Cost of Capital'!BW12","v":7.1800000000000003E-2},0.05,{"$f":"'MB and ROE'!F8","v":0.31484848484848488},true,{"$f":"I8+J7","v":2},null,null,null,"Growth Applicable to ROE",null,0]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"'Data Cost of Capital'!AA13","v":23.52},{"$f":"'Data Cost of Capital'!BW13","v":9.3200000000000005E-2},0.05,{"$f":"'MB and ROE'!F9","v":0.29333333333333333},false,2,null,"No in","Source"]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"'Data Cost of Capital'!AA14","v":15.7},{"$f":"'Data Cost of Capital'!BW14","v":8.0199999999999994E-2},0.05,{"$f":"'MB and ROE'!F10","v":8.4684373922042089E-2},true,3,null,"Table","Row #",null,null,{"$f":"E6","v":"P/E Ratio"},{"$f":"G6","v":"Applied G"},"Forward ROE","Computed k"]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"'Data Cost of Capital'!AA15","v":23.79},{"$f":"'Data Cost of Capital'!BW15","v":1.8700000000000001E-2},1.8700000000000001E-2,{"$f":"'MB and ROE'!F11","v":0.20276367738296672},true,4,null,1,{"$f":"IFERROR(MATCH(L11,J:J,0),\"\")","v":7},{"$f":"INDEX(C:C,M11)","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,M11),\"\")","v":19.329999999999998},{"$f":"IFERROR(INDEX(G:G,M11),\"\")","v":0.05},{"$f":"IFERROR(INDEX(H:H,M11),\"\")","v":2.6626834653851149E-2},{"$f":"IFERROR(final_cost_of_cap(10,P11,$P$6,Q11,$P$7,R11,$P$8,$P$5,0),\"\")","v":0.11555000000000004}]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"'Data Cost of Capital'!AA16","v":22.49},{"$f":"'Data Cost of Capital'!BW16","v":0.16789999999999999},0.05,{"$f":"'MB and ROE'!F12","v":0.23283000487092059},true,5,null,{"$f":"L11+1","v":2},8,"Diageo",null,19.13,0.05,0.31484848484848488,{"$f":"IFERROR(final_cost_of_cap(10,P12,$P$6,Q12,$P$7,R12,$P$8,$P$5,0),\"\")","v":4.2450000000000099E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"'Data Cost of Capital'!AA17","v":56.57},{"$f":"'Data Cost of Capital'!BW17","v":0.38600000000000001},{"$f":"MAX($G$4,MIN(F13,$G$5))","v":0.05},{"$f":"'MB and ROE'!F13","v":5.6782334384858045E-2},true,6,null,{"$f":"L12+1","v":3},10,"Molson Coors Brewing Company ",null,15.7,0.05,8.4684373922042089E-2,{"$f":"IFERROR(final_cost_of_cap(10,P13,$P$6,Q13,$P$7,R13,$P$8,$P$5,0),\"\")","v":8.2500000000000018E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"'Data Cost of Capital'!AA18","v":20.149999999999999},{"$f":"'Data Cost of Capital'!BW18","v":false},0.05,{"$f":"'MB and ROE'!F14","v":7.4003795066413677E-2},true,7,null,4,11,"Boston Beer",null,23.79,1.8700000000000001E-2,0.20276367738296672,{"$f":"IFERROR(final_cost_of_cap(10,P14,$P$6,Q14,$P$7,R14,$P$8,$P$5,0),\"\")","v":3.9379999999999971E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"'Data Cost of Capital'!AA19","v":19.93},{"$f":"'Data Cost of Capital'!BW19","v":7.4800000000000005E-2},0.05,{"$f":"'MB and ROE'!F15","v":0.18335500650195061},false,7,null,5,12,"Constellation Brands",null,22.49,0.05,0.23283000487092059,{"$f":"IFERROR(final_cost_of_cap(10,P15,$P$6,Q15,$P$7,R15,$P$8,$P$5,0),\"\")","v":4.2480000000000073E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"'Data Cost of Capital'!AA20","v":59.96},{"$f":"'Data Cost of Capital'!BW20","v":-1.4999999999999999E-2},0,{"$f":"'MB and ROE'!F16","v":5.3140096618357488E-2},true,8,null,6,13,"Craft Brew Alliance",null,56.57,0.05,5.6782334384858045E-2,{"$f":"IFERROR(final_cost_of_cap(10,P16,$P$6,Q16,$P$7,R16,$P$8,$P$5,0),\"\")","v":4.4189999999999952E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"'Data Cost of Capital'!AA21","v":19.21},{"$f":"'Data Cost of Capital'!BW21","v":0.498},0.05,{"$f":"'MB and ROE'!F17","v":0.1875},true,9,null,7,14,"Willamett Valley",null,20.149999999999999,0.05,7.4003795066413677E-2,{"$f":"IFERROR(final_cost_of_cap(10,P17,$P$6,Q17,$P$7,R17,$P$8,$P$5,0),\"\")","v":7.2000000000000064E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"'Data Cost of Capital'!AA22","v":28.29},{"$f":"'Data Cost of Capital'!BW22","v":0.21790000000000001},0.05,{"$f":"'MB and ROE'!F18","v":0.71339712918660292},false,9,null,8,16,"Cott",null,59.96,0,5.3140096618357488E-2,{"$f":"IFERROR(final_cost_of_cap(10,P18,$P$6,Q18,$P$7,R18,$P$8,$P$5,0),\"\")","v":3.9139999999999953E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"'Data Cost of Capital'!AA23","v":34.15},{"$f":"'Data Cost of Capital'!BW23","v":0.2049},0.05,{"$f":"'MB and ROE'!F19","v":0.27844311377245512},false,9,null,9,17,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,19.21,0.05,0.1875,{"$f":"IFERROR(final_cost_of_cap(10,P19,$P$6,Q19,$P$7,R19,$P$8,$P$5,0),\"\")","v":5.0249999999999906E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"'Data Cost of Capital'!AA24","v":57},{"$f":"'Data Cost of Capital'!BW24","v":false},0.05,{"$f":"'MB and ROE'!F20","v":0.02},true,10,null,10,20,"Castle Brands Inc (USD)",null,57,0.05,0.02,{"$f":"IFERROR(final_cost_of_cap(10,P20,$P$6,Q20,$P$7,R20,$P$8,$P$5,0),\"\")","v":6.899999999999995E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"'Data Cost of Capital'!AA25","v":20.79},{"$f":"'Data Cost of Capital'!BW25","v":6.5600000000000006E-2},0.05,{"$f":"'MB and ROE'!F21","v":0.11262171596546022},true,11,null,11,21,"Pernod Ricard SA (USD,EUR)",null,20.79,0.05,0.11262171596546022,{"$f":"IFERROR(final_cost_of_cap(10,P21,$P$6,Q21,$P$7,R21,$P$8,$P$5,0),\"\")","v":5.8249999999999913E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"'Data Cost of Capital'!AA26","v":20.7},{"$f":"'Data Cost of Capital'!BW26","v":3.0999999999999999E-3},3.0999999999999999E-3,{"$f":"'MB and ROE'!F22","v":0.3125},false,11,null,12,23,"Brown-Forman Corp (USD)",null,29.19,0.05,0.44755244755244755,{"$f":"IFERROR(final_cost_of_cap(10,P22,$P$6,Q22,$P$7,R22,$P$8,$P$5,0),\"\")","v":3.3309999999999951E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"'Data Cost of Capital'!AA27","v":29.19},{"$f":"'Data Cost of Capital'!BW27","v":false},0.05,{"$f":"'MB and ROE'!F23","v":0.44755244755244755},true,{"$f":"I23+J22","v":12},null,13,24,"Treasury Wine Estates Ltd.",null,39.840000000000003,0.05,9.0526315789473677E-2,{"$f":"IFERROR(final_cost_of_cap(10,P23,$P$6,Q23,$P$7,R23,$P$8,$P$5,0),\"\")","v":4.377999999999993E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"'Data Cost of Capital'!AA28","v":39.840000000000003},{"$f":"'Data Cost of Capital'!BW28","v":0.19470000000000001},0.05,{"$f":"'MB and ROE'!F24","v":9.0526315789473677E-2},true,13,null,14,25,"Pepsi Co",null,20.12,0.05,0.60000000000000009,{"$f":"IFERROR(final_cost_of_cap(10,P24,$P$6,Q24,$P$7,R24,$P$8,$P$5,0),\"\")","v":3.5532499999999967E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"'Data Cost of Capital'!AA29","v":20.12},{"$f":"'Data Cost of Capital'!BW29","v":7.7200000000000005E-2},0.05,{"$f":"'MB and ROE'!F25","v":0.60000000000000009},true,14,null,15,26,"Coca Cola Botteling",null,21.24,0.05,0.28058468382586593,{"$f":"IFERROR(final_cost_of_cap(10,P25,$P$6,Q25,$P$7,R25,$P$8,$P$5,0),\"\")","v":4.145500000000002E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"'Data Cost of Capital'!AA30","v":21.24},{"$f":"'Data Cost of Capital'!BW30","v":false},0.05,{"$f":"'MB and ROE'!F26","v":0.28058468382586593},true,15,null,16,27,"Dr Pepper",null,22.16,0.05,0.4393553859202714,{"$f":"IFERROR(final_cost_of_cap(10,P26,$P$6,Q26,$P$7,R26,$P$8,$P$5,0),\"\")","v":3.6486500000000088E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"'Data Cost of Capital'!AA31","v":22.16},{"$f":"'Data Cost of Capital'!BW31","v":0.115},0.05,{"$f":"'MB and ROE'!F27","v":0.4393553859202714},true,16,null,17,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P27,$P$6,Q27,$P$7,R27,$P$8,$P$5,0),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"'Data Cost of Capital'!AA32","v":false},{"$f":"'Data Cost of Capital'!BW32","v":false},0.05,{"$f":"'MB and ROE'!F28","v":false},false,16,null,18,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P28,$P$6,Q28,$P$7,R28,$P$8,$P$5,0),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"'Data Cost of Capital'!AA33","v":false},{"$f":"'Data Cost of Capital'!BW33","v":false},0.05,{"$f":"'MB and ROE'!F29","v":false},false,16,null,19,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P29,$P$6,Q29,$P$7,R29,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,20,"",{"$error":"#VALUE!"},null,{"$f":"IFERROR(INDEX(E:E,M30),\"\")","v":""},"","",{"$f":"IFERROR(final_cost_of_cap(10,P30,$P$6,Q30,$P$7,R30,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,21,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P31,$P$6,Q31,$P$7,R31,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,22,"",{"$error":"#VALUE!"},null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P32,$P$6,Q32,$P$7,R32,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,16,null,23,""]
[null,null,null,null,null,null,null,null,null,16,null,24,""]
[null,null,null,null,null,null,null,null,null,null,null,25,""]
[null,null,null,null,null,null,null,null,null,null,null,26,""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Demonstration of Computing Cost of Captial with Value Driver Formula"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-term","Long-term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity",{"$f":"INDEX(R11:R38,Q40)","v":8.4684373922042089E-2},{"$f":"P48+P49","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",{"$f":"INDEX(Q11:Q38,Q40)","v":0.05},{"$f":"P7","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Value",9.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return above Cost of Capital",{"$f":"P5","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-term Period",{"$f":"P6","v":10}]

{"sheet":"Value Driver ROI","index":7,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Value Driver ROIC"]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"Overall Cost of Capital From Value Driver Formula",null,null,null,null,{"$f":"P12","v":"EV/EBIT"},{"$f":"S12","v":"Computed k"}]
[null,null,null,null,null,null,0.04,null,null,"Counter",null,null,null,"ROIC vs k Premium",null,0.02,null,"Average",{"$f":"AVERAGE(P13:P29)","v":26.624511918601268},{"$f":"AVERAGE(S13:S31)","v":5.0612631578947381E-2}]
[null,"Raw Data Before Adjustments",null,null,"EV/EBIT","5-yr Growth","Adjusted G","ROIC","Include",0,null,null,null,"Short-term (Years)",null,5,null,"Median",{"$f":"MEDIAN(P13:P30)","v":16.897585262266098},{"$f":"MEDIAN(S13:S35)","v":4.7949999999999937E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"'Data Cost of Capital'!CW11","v":15.437229765013054},{"$f":"'Data Cost of Capital'!BW11","v":0.1157},{"$f":"MIN(F7,$G$5)","v":0.04},{"$f":"'Data Cost of Capital'!DC11","v":6.4734772165112711E-2},true,{"$f":"I7+J6","v":1},null,null,null,"Stable Growth (Percent)",null,0.02]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"'Data Cost of Capital'!CW12","v":14.722767631357124},{"$f":"'Data Cost of Capital'!BW12","v":7.1800000000000003E-2},0.04,{"$f":"'Data Cost of Capital'!DC12","v":0.15324869073015576},true,2,null,null,null,"Growth Applicable to ROIC",null,0.5]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"'Data Cost of Capital'!CW13","v":16.221198133396705},{"$f":"'Data Cost of Capital'!BW13","v":9.3200000000000005E-2},0.04,{"$f":"'Data Cost of Capital'!DC13","v":0.37695389462639434},true,3]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"'Data Cost of Capital'!CW14","v":72.326341140419359},{"$f":"'Data Cost of Capital'!BW14","v":8.0199999999999994E-2},0.04,{"$f":"'Data Cost of Capital'!DC14","v":1.2795884671760328E-2},true,4]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"'Data Cost of Capital'!CW15","v":15.764517886770484},{"$f":"'Data Cost of Capital'!BW15","v":1.8700000000000001E-2},1.8700000000000001E-2,{"$f":"'Data Cost of Capital'!DC15","v":0.20523540576889099},true,5,null,"No in","Source"]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"'Data Cost of Capital'!CW16","v":19.436958867619428},{"$f":"'Data Cost of Capital'!BW16","v":0.16789999999999999},0.04,{"$f":"'Data Cost of Capital'!DC16","v":0.10346321748367684},true,6,null,"Table","Row #",null,null,{"$f":"E6","v":"EV/EBIT"},{"$f":"G6","v":"Adjusted G"},"ROIC","Computed k"]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"'Data Cost of Capital'!CW17","v":0},{"$f":"'Data Cost of Capital'!BW17","v":0.38600000000000001},{"$f":"MIN(F13,$G$5)","v":0.04},{"$f":"'Data Cost of Capital'!DC17","v":false},true,{"$f":"I13+J12","v":7},null,1,{"$f":"IFERROR(MATCH(L13,J:J,0),\"\")","v":7},{"$f":"IFERROR(INDEX(C:C,M13),\"\")","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,M13),\"\")","v":15.437229765013054},{"$f":"IFERROR(INDEX(G:G,M13),\"\")","v":0.04},{"$f":"IFERROR(INDEX(H:H,M13),\"\")","v":6.4734772165112711E-2},{"$f":"IFERROR(final_cost_of_cap(10,P13,$P$6,Q13,$P$7,R13,$P$8,$P$5,0),\"\")","v":9.6000000000000085E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"'Data Cost of Capital'!CW18","v":145.68076923076924},{"$f":"'Data Cost of Capital'!BW18","v":false},0.04,{"$f":"'Data Cost of Capital'!DC18","v":4.5042066419740566E-3},true,8,null,{"$f":"L13+1","v":2},8,"Diageo",null,14.722767631357124,0.04,{"$f":"IFERROR(INDEX(H:H,M14),\"\")","v":0.15324869073015576},{"$f":"IFERROR(final_cost_of_cap(10,P14,$P$6,Q14,$P$7,R14,$P$8,$P$5,0),\"\")","v":5.1099999999999923E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"'Data Cost of Capital'!CW19","v":16.908144765920792},{"$f":"'Data Cost of Capital'!BW19","v":7.4800000000000005E-2},0.04,{"$f":"'Data Cost of Capital'!DC19","v":8.8220563057592211E-2},true,9,null,{"$f":"L14+1","v":3},9,"Ambev SA (USD,BRL) ",null,16.221198133396705,0.04,0.37695389462639434,{"$f":"IFERROR(final_cost_of_cap(10,P15,$P$6,Q15,$P$7,R15,$P$8,$P$5,0),\"\")","v":3.5439999999999916E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"'Data Cost of Capital'!CW20","v":29.085547081950079},{"$f":"'Data Cost of Capital'!BW20","v":-1.4999999999999999E-2},-1.4999999999999999E-2,{"$f":"'Data Cost of Capital'!DC20","v":5.7219888242765984E-2},true,10,null,4,10,"Molson Coors Brewing Company ",null,72.326341140419359,0.04,1.2795884671760328E-2,{"$f":"IFERROR(final_cost_of_cap(10,P16,$P$6,Q16,$P$7,R16,$P$8,$P$5,0),\"\")","v":7.8000000000000069E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"'Data Cost of Capital'!CW21","v":15.58274722036249},{"$f":"'Data Cost of Capital'!BW21","v":0.498},0.04,{"$f":"'Data Cost of Capital'!DC21","v":0.10990404288304102},true,11,null,5,11,"Boston Beer",null,15.764517886770484,1.8700000000000001E-2,0.20523540576889099,{"$f":"IFERROR(final_cost_of_cap(10,P17,$P$6,Q17,$P$7,R17,$P$8,$P$5,0),\"\")","v":3.9800000000000058E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"'Data Cost of Capital'!CW22","v":21.253502982758622},{"$f":"'Data Cost of Capital'!BW22","v":0.21790000000000001},0.04,{"$f":"'Data Cost of Capital'!DC22","v":8.9231881408491129E-2},true,12,null,6,12,"Constellation Brands",null,19.436958867619428,0.04,0.10346321748367684,{"$f":"IFERROR(final_cost_of_cap(10,P18,$P$6,Q18,$P$7,R18,$P$8,$P$5,0),\"\")","v":4.7949999999999937E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"'Data Cost of Capital'!CW23","v":22.567346676405123},{"$f":"'Data Cost of Capital'!BW23","v":0.2049},0.04,{"$f":"'Data Cost of Capital'!DC23","v":0.28036712526879115},true,13,null,7,13,"Craft Brew Alliance",null,0,0.04,false,{"$f":"IFERROR(final_cost_of_cap(10,P19,$P$6,Q19,$P$7,R19,$P$8,$P$5,0),\"\")","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"'Data Cost of Capital'!CW24","v":-4.1392341623036648},{"$f":"'Data Cost of Capital'!BW24","v":false},0.04,{"$f":"'Data Cost of Capital'!DC24","v":-1.5388678199643763E-3},true,14,null,8,14,"Willamett Valley",null,145.68076923076924,0.04,4.5042066419740566E-3,{"$f":"IFERROR(final_cost_of_cap(10,P20,$P$6,Q20,$P$7,R20,$P$8,$P$5,0),\"\")","v":0.11250000000000004}]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"'Data Cost of Capital'!CW25","v":14.56052752293578},{"$f":"'Data Cost of Capital'!BW25","v":6.5600000000000006E-2},0.04,{"$f":"'Data Cost of Capital'!DC25","v":8.521472889371362E-2},true,15,null,9,15,"Heineken",null,16.908144765920792,0.04,8.8220563057592211E-2,{"$f":"IFERROR(final_cost_of_cap(10,P21,$P$6,Q21,$P$7,R21,$P$8,$P$5,0),\"\")","v":6.4100000000000046E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"'Data Cost of Capital'!CW26","v":20.32131211423555},{"$f":"'Data Cost of Capital'!BW26","v":3.0999999999999999E-3},3.0999999999999999E-3,{"$f":"'Data Cost of Capital'!DC26","v":0.14104557955882763},true,16,null,10,16,"Cott",null,29.085547081950079,-1.4999999999999999E-2,5.7219888242765984E-2,{"$f":"IFERROR(final_cost_of_cap(10,P22,$P$6,Q22,$P$7,R22,$P$8,$P$5,0),\"\")","v":4.5649999999999968E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"'Data Cost of Capital'!CW27","v":16.887025758611408},{"$f":"'Data Cost of Capital'!BW27","v":false},0.04,{"$f":"'Data Cost of Capital'!DC27","v":0.19956016560737794},true,17,null,11,17,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,15.58274722036249,0.04,0.10990404288304102,{"$f":"IFERROR(final_cost_of_cap(10,P23,$P$6,Q23,$P$7,R23,$P$8,$P$5,0),\"\")","v":5.9600000000000097E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"'Data Cost of Capital'!CW28","v":21.847991550429185},{"$f":"'Data Cost of Capital'!BW28","v":0.19470000000000001},0.04,{"$f":"'Data Cost of Capital'!DC28","v":6.5694811582115195E-2},true,18,null,12,18,"Tsingtao Brewery Company Limited",null,21.253502982758622,0.04,8.9231881408491129E-2,{"$f":"IFERROR(final_cost_of_cap(10,P24,$P$6,Q24,$P$7,R24,$P$8,$P$5,0),\"\")","v":4.8350000000000115E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"'Data Cost of Capital'!CW29","v":16.756110528612997},{"$f":"'Data Cost of Capital'!BW29","v":7.7200000000000005E-2},0.04,{"$f":"'Data Cost of Capital'!DC29","v":0.23996599193869234},true,19,null,13,19,"Monster Beverage",null,22.567346676405123,0.04,0.28036712526879115,{"$f":"IFERROR(final_cost_of_cap(10,P25,$P$6,Q25,$P$7,R25,$P$8,$P$5,0),\"\")","v":2.9519999999999991E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"'Data Cost of Capital'!CW30","v":22.825932599148938},{"$f":"'Data Cost of Capital'!BW30","v":false},0.04,{"$f":"'Data Cost of Capital'!DC30","v":6.5214349302783983E-2},true,20,null,14,20,"Castle Brands Inc (USD)",null,-4.1392341623036648,0.04,-1.5388678199643763E-3,{"$f":"IFERROR(final_cost_of_cap(10,P26,$P$6,Q26,$P$7,R26,$P$8,$P$5,0),\"\")","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"'Data Cost of Capital'!CW31","v":14.471397300705796},{"$f":"'Data Cost of Capital'!BW31","v":0.115},0.04,{"$f":"'Data Cost of Capital'!DC31","v":0.18831961790855203},true,21,null,15,21,"Pernod Ricard SA (USD,EUR)",null,14.56052752293578,0.04,8.521472889371362E-2,{"$f":"IFERROR(final_cost_of_cap(10,P27,$P$6,Q27,$P$7,R27,$P$8,$P$5,0),\"\")","v":8.065000000000011E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"'Data Cost of Capital'!CW32","v":-0.5737632508833922},{"$f":"'Data Cost of Capital'!BW32","v":false},0.04,{"$f":"'Data Cost of Capital'!DC32","v":-0.1483378503968095},false,21,null,16,22,"Thai Beverage PLC (USD,THB)",null,20.32131211423555,3.0999999999999999E-3,0.14104557955882763,{"$f":"IFERROR(final_cost_of_cap(10,P28,$P$6,Q28,$P$7,R28,$P$8,$P$5,0),\"\")","v":3.6559999999999926E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"'Data Cost of Capital'!CW33","v":0},{"$f":"'Data Cost of Capital'!BW33","v":false},0.04,{"$f":"'Data Cost of Capital'!DC33","v":false},false,21,null,17,23,"Brown-Forman Corp (USD)",null,16.887025758611408,0.04,0.19956016560737794,{"$f":"IFERROR(final_cost_of_cap(10,P29,$P$6,Q29,$P$7,R29,$P$8,$P$5,0),\"\")","v":3.9115000000000011E-2}]
[null,null,null,null,null,null,null,null,null,21,null,18,24,"Treasury Wine Estates Ltd.",null,21.847991550429185,0.04,6.5694811582115195E-2,{"$f":"IFERROR(final_cost_of_cap(10,P30,$P$6,Q30,$P$7,R30,$P$8,$P$5,0),\"\")","v":6.0149999999999926E-2}]
[null,null,null,null,null,null,null,null,null,21,null,19,25,"Pepsi Co",null,16.756110528612997,0.04,0.23996599193869234,{"$f":"IFERROR(final_cost_of_cap(10,P31,$P$6,Q31,$P$7,R31,$P$8,$P$5,0),\"\")","v":3.7155000000000049E-2}]
[null,null,null,null,null,null,null,null,null,21,null,20,26,"Coca Cola Botteling",null,22.825932599148938,0.04,6.5214349302783983E-2,{"$f":"IFERROR(final_cost_of_cap(10,P32,$P$6,Q32,$P$7,R32,$P$8,$P$5,0),\"\")","v":5.7450000000000001E-2}]
[null,null,null,null,null,null,null,null,null,21,null,21,27,"Dr Pepper",null,14.471397300705796,0.04,0.18831961790855203,{"$f":"IFERROR(final_cost_of_cap(10,P33,$P$6,Q33,$P$7,R33,$P$8,$P$5,0),\"\")","v":4.6799999999999953E-2}]
[null,null,null,null,null,null,null,null,null,21,null,22,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P34,$P$6,Q34,$P$7,R34,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P35,$P$6,Q35,$P$7,R35,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,24,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P36,$P$6,Q36,$P$7,R36,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,25,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P37,$P$6,Q37,$P$7,R37,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,26,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P38,$P$6,Q38,$P$7,R38,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,27,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P39,$P$6,Q39,$P$7,R39,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,28,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P40,$P$6,Q40,$P$7,R40,$P$8,$P$5,0),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,29,"","",null,"","","",{"$f":"IFERROR(final_cost_of_cap(10,P41,$P$6,Q41,$P$7,R41,$P$8,$P$5,0),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demonstration of Computing Cost of Captial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-term","Long-term"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pre-tax ROIC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Investment Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Invested Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Return above Cost of Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Short-term Period"]

{"sheet":"MB and ROE","index":8,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Regression Analysis of Price to Book (MB) and Return on Equity"]
[null,null,null,null,null,null,null,true,null,null,null,"Cost of Equity Capital From Market to Book Analysis"]
[null,null,null,null,null,null,null,"Counter",null,"No in","Source",null,null,{"$f":"E6","v":"P/B Ratio"},null,null,null,null,null,null,null,null,"Max for Range Name",{"$f":"MAX(H:H)","v":19}]
[null,"Raw Data Before Adjustments",null,null,"P/B Ratio","ROE","Include",0,null,"Table","Row #",null,null,null,{"$f":"F6","v":"ROE"}]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"'Data Cost of Capital'!P11","v":2.27},{"$f":"'Data Cost of Capital'!AO11","v":2.6626834653851149E-2},true,{"$f":"G7+H6","v":1},null,1,{"$f":"IFERROR(MATCH(J7,H:H,0),\"\")","v":7},{"$f":"INDEX(C:C,K7)","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,K7),\"\")","v":2.27},{"$f":"IFERROR(INDEX(F:F,K7),\"\")","v":2.6626834653851149E-2},null,null,null,null,null,null,"Regression Analysis with Linest"]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"'Data Cost of Capital'!P12","v":6.1537000000000006},{"$f":"'Data Cost of Capital'!AO12","v":0.31484848484848488},true,2,null,{"$f":"J7+1","v":2},8,"Diageo",null,6.1537000000000006,0.31484848484848488,null,null,null,null,null,null,null,{"$f":"LINEST(roe,pb_ratio,FALSE,TRUE)","v":3.8730315489722396E-2},0,{"$error":"#N/A"}]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"'Data Cost of Capital'!P13","v":7.16},{"$f":"'Data Cost of Capital'!AO13","v":0.29333333333333333},true,3,null,{"$f":"J8+1","v":3},9,"Ambev SA (USD,BRL) ",null,7.16,0.29333333333333333,null,null,null,null,null,null,null,2.0888553784411514E-3,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"'Data Cost of Capital'!P14","v":1.28},{"$f":"'Data Cost of Capital'!AO14","v":8.4684373922042089E-2},true,4,null,4,10,"Molson Coors Brewing Company ",null,1.28,8.4684373922042089E-2,null,null,null,null,null,null,null,0.95024651932901383,6.8804572756644547E-2,{"$error":"#N/A"}]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"'Data Cost of Capital'!P15","v":5.1100000000000003},{"$f":"'Data Cost of Capital'!AO15","v":0.20276367738296672},true,5,null,5,11,"Boston Beer",null,5.1100000000000003,0.20276367738296672]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"'Data Cost of Capital'!P16","v":5.12},{"$f":"'Data Cost of Capital'!AO16","v":0.23283000487092059},true,6,null,6,12,"Constellation Brands",null,5.12,0.23283000487092059]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"'Data Cost of Capital'!P17","v":2.87},{"$f":"'Data Cost of Capital'!AO17","v":5.6782334384858045E-2},true,{"$f":"G13+H12","v":7},null,7,13,"Craft Brew Alliance",null,2.87,5.6782334384858045E-2]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"'Data Cost of Capital'!P18","v":1.49},{"$f":"'Data Cost of Capital'!AO18","v":7.4003795066413677E-2},true,8,null,8,14,"Willamett Valley",null,1.49,7.4003795066413677E-2]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"'Data Cost of Capital'!P19","v":3.63},{"$f":"'Data Cost of Capital'!AO19","v":0.18335500650195061},true,9,null,9,15,"Heineken",null,3.63,0.18335500650195061]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"'Data Cost of Capital'!P20","v":2.4500000000000002},{"$f":"'Data Cost of Capital'!AO20","v":5.3140096618357488E-2},true,10,null,10,16,"Cott",null,2.4500000000000002,5.3140096618357488E-2]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"'Data Cost of Capital'!P21","v":3.63},{"$f":"'Data Cost of Capital'!AO21","v":0.1875},true,11,null,11,17,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,3.63,0.1875]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"'Data Cost of Capital'!P22","v":18.89},{"$f":"'Data Cost of Capital'!AO22","v":0.71339712918660292},true,12,null,12,18,"Tsingtao Brewery Company Limited",null,18.89,0.71339712918660292]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"'Data Cost of Capital'!P23","v":9.41},{"$f":"'Data Cost of Capital'!AO23","v":0.27844311377245512},true,13,null,13,19,"Monster Beverage",null,9.41,0.27844311377245512]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"'Data Cost of Capital'!P24","v":0.81330000000000002},{"$f":"'Data Cost of Capital'!AO24","v":0.02},false,13,null,14,21,"Pernod Ricard SA (USD,EUR)",null,2.34,0.11262171596546022,null,"ROE = A + B * MB",null,null,"Zero Int"]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"'Data Cost of Capital'!P25","v":2.34},{"$f":"'Data Cost of Capital'!AO25","v":0.11262171596546022},true,14,null,15,22,"Thai Beverage PLC (USD,THB)",null,5.46,0.3125,null,"A",null,{"$f":"INTERCEPT(roe,pb_ratio)","v":2.0781208777042287E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"'Data Cost of Capital'!P26","v":5.46},{"$f":"'Data Cost of Capital'!AO26","v":0.3125},true,15,null,16,23,"Brown-Forman Corp (USD)",null,15.11,0.44755244755244755,null,"B",null,{"$f":"SLOPE(O7:O15,N7:N15)","v":4.6872681917790461E-2},{"$f":"W8","v":3.8730315489722396E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"'Data Cost of Capital'!P27","v":15.11},{"$f":"'Data Cost of Capital'!AO27","v":0.44755244755244755},true,16,null,17,24,"Treasury Wine Estates Ltd.",null,3.62,9.0526315789473677E-2,null,"Plug in MB of 1",null,1]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"'Data Cost of Capital'!P28","v":3.62},{"$f":"'Data Cost of Capital'!AO28","v":9.0526315789473677E-2},true,17,null,18,25,"Pepsi Co",null,11.76,0.60000000000000009]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"'Data Cost of Capital'!P29","v":11.76},{"$f":"'Data Cost of Capital'!AO29","v":0.60000000000000009},true,18,null,19,26,"Coca Cola Botteling",null,5.79,0.28058468382586593,null,"Cost of Capital",null,{"$f":"S21+S22","v":6.7653890694832741E-2},{"$f":"T22","v":3.8730315489722396E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"'Data Cost of Capital'!P30","v":5.79},{"$f":"'Data Cost of Capital'!AO30","v":0.28058468382586593},true,19,null,20,"",{"$error":"#VALUE!"},null,"",""]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"'Data Cost of Capital'!P31","v":9.9},{"$f":"'Data Cost of Capital'!AO31","v":0.4393553859202714},true]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"'Data Cost of Capital'!P32","v":false},{"$f":"'Data Cost of Capital'!AO32","v":false},false]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"'Data Cost of Capital'!P33","v":false},{"$f":"'Data Cost of Capital'!AO33","v":false},false]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[]
[null,null,null,null,null,null,null,null,null,null,"Demonstration of M/B and ROE"]
[null,"MB = (ROE -g)/(k-g)"]
[null,null,null,null,null,null,null,null,null,null,"Assumed Growth",null,null,2.5000000000000001E-2]
[null,"k-g = (ROE-g)/MB",null,null,null,null,null,null,null,null,"Cost of Capital",null,null,{"$f":"T25","v":3.8730315489722396E-2}]
[null,"k-g = ROE/MB-g/MB",null,null,null,null,null,null,null,null,"Book Value",null,null,{"$f":"INDEX('Data Cost of Capital'!O11:O33,'MB and ROE'!N38)","v":35.46}]
[null,"k-ROE/MB = g - g/MB",null,null,null,null,null,null,null,null,"Forward ROE",null,null,{"$f":"INDEX(O7:O34,N38)","v":0.20276367738296672}]
[null,null,null,null,null,null,null,null,null,null,"Forward EPS",null,null,{"$f":"N44*N45","v":7.19}]
[null,"k = (ROE-g)/MB + g"]
[null,null,null,null,null,null,null,null,null,null,"Value from EPS x (1-g/ROE)/(k-g)",null,null,{"$f":"N46*(1-N42)/(N43-N42)","v":510.56729215344029}]
[null,null,null,null,null,null,null,null,null,null,"M/B Computed",null,null,{"$f":"N48*N44","v":18104.716179760992}]
[]
[null,null,null,null,null,null,null,null,null,null,"MB from (ROE-g)/(k-g)",null,null,{"$f":"(N45-N42)/(N43-N42)","v":12.946802097594105}]
[]
[null,null,null,null,null,null,null,null,null,null,"Actual M/B",null,null,{"$f":"INDEX(N7:N35,N38)","v":5.1100000000000003}]

{"sheet":"EV to Inv Cap and ROI","index":9,"n_rows":40,"n_cols":24,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Regression Analysis of Price to Book (MB) and Return on Equity"]
[null,null,null,null,null,null,null,true,null,null,null,"Cost of Capital From EV/Inv Capital and ROIC"]
[null,null,null,null,null,null,null,"Counter",null,"No in","Source",null,null,{"$f":"E6","v":"EV/Inv Cap"}]
[null,"Raw Data Before Adjustments",null,null,"EV/Inv Cap","ROIC ","Include",0,null,"Table","Row #",null,null,null,{"$f":"F6","v":"ROIC "},null,null,null,null,null,null,"Max for Range Name",{"$f":"MAX(H:H)","v":15}]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"'Data Cost of Capital'!DA11","v":8.9349296472530204E-2},{"$f":"'Data Cost of Capital'!DB11","v":6.1100000000000002E-2},true,{"$f":"G7+H6","v":1},null,1,{"$f":"IFERROR(MATCH(J7,H:H,0),\"\")","v":7},{"$f":"IFERROR(INDEX(C:C,K7),\"\")","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,K7),\"\")","v":8.9349296472530204E-2},{"$f":"IFERROR(INDEX(F:F,K7),\"\")","v":6.1100000000000002E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"'Data Cost of Capital'!DA12","v":6.4570581025535194},{"$f":"'Data Cost of Capital'!DB12","v":0.1605},true,2,null,{"$f":"J7+1","v":2},8,"Diageo",null,6.4570581025535194,0.1605,null,null,null,null,null,null,"Regression"]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"'Data Cost of Capital'!DA13","v":2.1982967776483471},{"$f":"'Data Cost of Capital'!DB13","v":0.2581},false,2,null,{"$f":"J8+1","v":3},10,"Molson Coors Brewing Company ",null,1.1455635205021608,0.1208,null,null,null,null,null,null,{"$f":"LINEST(roic,ev_invcap,FALSE,TRUE)","v":2.9404453485774522E-2},0,{"$error":"#N/A"}]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"'Data Cost of Capital'!DA14","v":1.1455635205021608},{"$f":"'Data Cost of Capital'!DB14","v":0.1208},true,3,null,4,11,"Boston Beer",null,5.9265628956116014,0.1923,null,null,null,null,null,null,3.0537864601740978E-3,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"'Data Cost of Capital'!DA15","v":5.9265628956116014},{"$f":"'Data Cost of Capital'!DB15","v":0.1923},true,4,null,5,12,"Constellation Brands",null,2.8960118074756185,0.10970000000000001,null,null,null,null,null,null,0.86880915463782993,4.2751462093699122E-2,{"$error":"#N/A"}]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"'Data Cost of Capital'!DA16","v":2.8960118074756185},{"$f":"'Data Cost of Capital'!DB16","v":0.10970000000000001},true,5,null,6,14,"Willamett Valley",null,1.6346824874963057,7.3700000000000002E-2]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"'Data Cost of Capital'!DA17","v":2.5513825460659354},{"$f":"'Data Cost of Capital'!DB17","v":0},false,{"$f":"G13+H12","v":5},null,7,15,"Heineken",null,2.5906417470823495,6.3700000000000007E-2,null,null,null,null,null,null,"Uses Range names roic and inv_cap"]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"'Data Cost of Capital'!DA18","v":1.6346824874963057},{"$f":"'Data Cost of Capital'!DB18","v":7.3700000000000002E-2},true,6,null,8,16,"Cott",null,1.5496540838431918,-3.0200000000000001E-2]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"'Data Cost of Capital'!DA19","v":2.5906417470823495},{"$f":"'Data Cost of Capital'!DB19","v":6.3700000000000007E-2},true,7,null,9,17,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,0.95772106212941477,-2.7400000000000001E-2]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"'Data Cost of Capital'!DA20","v":1.5496540838431918},{"$f":"'Data Cost of Capital'!DB20","v":-3.0200000000000001E-2},true,8,null,10,18,"Tsingtao Brewery Company Limited",null,2.5717926925817105,6.4399999999999999E-2]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"'Data Cost of Capital'!DA21","v":0.95772106212941477},{"$f":"'Data Cost of Capital'!DB21","v":-2.7400000000000001E-2},true,9,null,11,21,"Pernod Ricard SA (USD,EUR)",null,0.62462156984389205,6.6699999999999995E-2]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"'Data Cost of Capital'!DA22","v":2.5717926925817105},{"$f":"'Data Cost of Capital'!DB22","v":6.4399999999999999E-2},true,10,null,12,23,"Brown-Forman Corp (USD)",null,7.1652009343916054,0.22870000000000001]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"'Data Cost of Capital'!DA23","v":12.693417882387166},{"$f":"'Data Cost of Capital'!DB23","v":0.17510000000000001},false,10,null,13,24,"Treasury Wine Estates Ltd.",null,2.6883318657130162,6.3600000000000004E-2]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"'Data Cost of Capital'!DA24","v":6.1018461856533266},{"$f":"'Data Cost of Capital'!DB24","v":-2.3900000000000001E-2},false,10,null,14,25,"Pepsi Co",null,5.2254242573690943,0.15380000000000002]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"'Data Cost of Capital'!DA25","v":0.62462156984389205},{"$f":"'Data Cost of Capital'!DB25","v":6.6699999999999995E-2},true,11,null,15,26,"Coca Cola Botteling",null,1.9702900760720368,4.6799999999999994E-2,null,"Average",null,{"$f":"AVERAGE(N7:N17)","v":2.4039690241447542},{"$f":"AVERAGE(O7:O10)","v":0.13367500000000002}]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"'Data Cost of Capital'!DA26","v":23.630299517639006},{"$f":"'Data Cost of Capital'!DB26","v":0.24350000000000002},false,11,null,16,"","",null,"",""]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"'Data Cost of Capital'!DA27","v":7.1652009343916054},{"$f":"'Data Cost of Capital'!DB27","v":0.22870000000000001},true,12,null,17,"","",null,"","",null,"ROIC = A + B * MB",null,null,"Zero Int"]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"'Data Cost of Capital'!DA28","v":2.6883318657130162},{"$f":"'Data Cost of Capital'!DB28","v":6.3600000000000004E-2},true,13,null,18,"","",null,"","",null,"A",null,{"$f":"INTERCEPT(roic,ev_invcap)","v":1.2960620309730414E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"'Data Cost of Capital'!DA29","v":5.2254242573690943},{"$f":"'Data Cost of Capital'!DB29","v":0.15380000000000002},true,14,null,19,"","",null,"","",null,"B",null,{"$f":"SLOPE(roic,ev_invcap)","v":2.6528250026926457E-2},{"$f":"V9","v":2.9404453485774522E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"'Data Cost of Capital'!DA30","v":1.9702900760720368},{"$f":"'Data Cost of Capital'!DB30","v":4.6799999999999994E-2},true,15,null,20,"","",null,"","",null,"Plug in MB of 1",null,1]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"'Data Cost of Capital'!DA31","v":3.9028392348785146},{"$f":"'Data Cost of Capital'!DB31","v":0.14529999999999998},true,null,null,21,{"$f":"IFERROR(MATCH(J27,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K27),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K27),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K27),\"\")","v":""},null,"Cost of Capital",null,{"$f":"S24+S25","v":3.9488870336656871E-2},{"$f":"T25","v":2.9404453485774522E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"'Data Cost of Capital'!DA32","v":false},{"$f":"'Data Cost of Capital'!DB32","v":0},false,null,null,22,{"$f":"IFERROR(MATCH(J28,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K28),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K28),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K28),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"'Data Cost of Capital'!DA33","v":false},{"$f":"'Data Cost of Capital'!DB33","v":0},false,null,null,23,{"$f":"IFERROR(MATCH(J29,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K29),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K29),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K29),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D34","v":0},null,null,null,null,null,null,24,{"$f":"IFERROR(MATCH(J30,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K30),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K30),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K30),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D35","v":"Notes:"},null,null,null,null,null,null,25,{"$f":"IFERROR(MATCH(J31,H:H,0),\"\")","v":""},{"$f":"IFERROR(INDEX(C:C,K31),\"\")","v":""},null,{"$f":"IFERROR(INDEX(E:E,K31),\"\")","v":""},{"$f":"IFERROR(INDEX(F:F,K31),\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D36","v":"1. If forward PE is available, use the forward P/E. Otherwse use ttm P/E"}]
[null,null,{"$f":"'Data Cost of Capital'!D37","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D38","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D39","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Demonstration of M/B and ROE"]

{"sheet":"Dividend Discount","index":10,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Dividend Discount Model"]
[null,null,null,null,null,null,0,null,true,null,null,null,null,null,null,{"$f":"O9","v":"Div Yield"},{"$f":"Q9","v":"Computed k"}]
[null,null,null,null,null,null,0.03,null,"Counter",null,null,null,null,"Average",null,{"$f":"AVERAGE(O10:O41)","v":1.8187499999999999E-2},{"$f":"AVERAGE(Q10:Q41)","v":4.4631249999999997E-2}]
[null,"Raw Data Before Adjustments",null,null,"Div Yield","5-yr Growth","Adjusted G","Include",0,null,null,null,null,"Median",null,{"$f":"MEDIAN(O10:O41)","v":1.6149999999999998E-2},{"$f":"MEDIAN(Q10:Q41)","v":4.5899999999999996E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"'Data Cost of Capital'!BZ11","v":1.34E-2},{"$f":"'Data Cost of Capital'!BW11","v":0.1157},{"$f":"MAX($G$4,MIN(F7,$G$5))","v":0.03},true,{"$f":"H7+I6","v":1}]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"'Data Cost of Capital'!BZ12","v":2.3800000000000002E-2},{"$f":"'Data Cost of Capital'!BW12","v":7.1800000000000003E-2},0.03,true,2,null,"No in","Source",null,"Cost of Equity Capital Using Dividend Discount for Selected Companies"]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"'Data Cost of Capital'!BZ13","v":2.7699999999999999E-2},{"$f":"'Data Cost of Capital'!BW13","v":9.3200000000000005E-2},0.03,true,3,null,"Table","Row #",null,null,{"$f":"E6","v":"Div Yield"},{"$f":"G6","v":"Adjusted G"},"Computed k"]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"'Data Cost of Capital'!BZ14","v":2.2100000000000002E-2},{"$f":"'Data Cost of Capital'!BW14","v":8.0199999999999994E-2},0.03,true,4,null,1,{"$f":"IFERROR(MATCH(K10,I:I,0),\"\")","v":7},{"$f":"INDEX(C:C,L10)","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,L10),\"\")","v":1.34E-2},{"$f":"IFERROR(INDEX(G:G,L10),\"\")","v":0.03},{"$f":"IFERROR(O10+P10,\"\")","v":4.3400000000000001E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"'Data Cost of Capital'!BZ15","v":"N/A"},{"$f":"'Data Cost of Capital'!BW15","v":1.8700000000000001E-2},1.8700000000000001E-2,true,5,null,{"$f":"K10+1","v":2},8,"Diageo",null,2.3800000000000002E-2,0.03,5.3800000000000001E-2]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"'Data Cost of Capital'!BZ16","v":9.7000000000000003E-3},{"$f":"'Data Cost of Capital'!BW16","v":0.16789999999999999},0.03,true,6,null,{"$f":"K11+1","v":3},9,"Ambev SA (USD,BRL) ",null,2.7699999999999999E-2,0.03,5.7700000000000001E-2]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"'Data Cost of Capital'!BZ17","v":"N/A"},{"$f":"'Data Cost of Capital'!BW17","v":0.38600000000000001},{"$f":"MAX($G$4,MIN(F13,$G$5))","v":0.03},true,{"$f":"H13+I12","v":7},null,4,10,"Molson Coors Brewing Company ",null,2.2100000000000002E-2,0.03,5.21E-2]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"'Data Cost of Capital'!BZ18","v":"N/A"},{"$f":"'Data Cost of Capital'!BW18","v":false},0.03,true,8,null,5,11,"Boston Beer",null,"N/A",1.8700000000000001E-2,""]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"'Data Cost of Capital'!BZ19","v":1.52E-2},{"$f":"'Data Cost of Capital'!BW19","v":7.4800000000000005E-2},0.03,true,9,null,6,12,"Constellation Brands",null,9.7000000000000003E-3,0.03,3.9699999999999999E-2]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"'Data Cost of Capital'!BZ20","v":1.5699999999999999E-2},{"$f":"'Data Cost of Capital'!BW20","v":-1.4999999999999999E-2},0,true,10,null,7,13,"Craft Brew Alliance",null,"N/A",0.03,{"$f":"IFERROR(O16+P16,\"\")","v":""}]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"'Data Cost of Capital'!BZ21","v":5.4800000000000001E-2},{"$f":"'Data Cost of Capital'!BW21","v":0.498},0.03,true,11,null,8,14,"Willamett Valley",null,"N/A",0.03,""]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"'Data Cost of Capital'!BZ22","v":9.7999999999999997E-3},{"$f":"'Data Cost of Capital'!BW22","v":0.21790000000000001},0.03,true,12,null,9,15,"Heineken",null,1.52E-2,0.03,4.5199999999999997E-2]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"'Data Cost of Capital'!BZ23","v":"N/A"},{"$f":"'Data Cost of Capital'!BW23","v":0.2049},0.03,true,13,null,10,16,"Cott",null,1.5699999999999999E-2,0,1.5699999999999999E-2]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"'Data Cost of Capital'!BZ24","v":"N/A"},{"$f":"'Data Cost of Capital'!BW24","v":false},0.03,true,14,null,11,17,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,5.4800000000000001E-2,0.03,8.48E-2]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"'Data Cost of Capital'!BZ25","v":1.66E-2},{"$f":"'Data Cost of Capital'!BW25","v":6.5600000000000006E-2},0.03,true,15,null,12,18,"Tsingtao Brewery Company Limited",null,9.7999999999999997E-3,0.03,3.9800000000000002E-2]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"'Data Cost of Capital'!BZ26","v":0},{"$f":"'Data Cost of Capital'!BW26","v":3.0999999999999999E-3},3.0999999999999999E-3,true,16,null,13,19,"Monster Beverage",null,"N/A",0.03,""]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"'Data Cost of Capital'!BZ27","v":1.01E-2},{"$f":"'Data Cost of Capital'!BW27","v":false},0.03,true,17,null,14,20,"Castle Brands Inc (USD)",null,"N/A",0.03,""]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"'Data Cost of Capital'!BZ28","v":1.7600000000000001E-2},{"$f":"'Data Cost of Capital'!BW28","v":0.19470000000000001},0.03,true,18,null,15,21,"Pernod Ricard SA (USD,EUR)",null,1.66E-2,0.03,4.6600000000000003E-2]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"'Data Cost of Capital'!BZ29","v":2.92E-2},{"$f":"'Data Cost of Capital'!BW29","v":7.7200000000000005E-2},0.03,true,19,null,16,22,"Thai Beverage PLC (USD,THB)",null,0,3.0999999999999999E-3,3.0999999999999999E-3]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"'Data Cost of Capital'!BZ30","v":5.4999999999999997E-3},{"$f":"'Data Cost of Capital'!BW30","v":false},0.03,true,20,null,17,23,"Brown-Forman Corp (USD)",null,1.01E-2,0.03,4.0099999999999997E-2]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"'Data Cost of Capital'!BZ31","v":1.9800000000000002E-2},{"$f":"'Data Cost of Capital'!BW31","v":0.115},0.03,true,21,null,18,24,"Treasury Wine Estates Ltd.",null,1.7600000000000001E-2,0.03,4.7600000000000003E-2]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"'Data Cost of Capital'!BZ32","v":false},{"$f":"'Data Cost of Capital'!BW32","v":false},0.03,false,21,null,19,25,"Pepsi Co",null,2.92E-2,0.03,5.9200000000000003E-2]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"'Data Cost of Capital'!BZ33","v":false},{"$f":"'Data Cost of Capital'!BW33","v":false},0.03,false,21,null,20,26,"Coca Cola Botteling",null,5.4999999999999997E-3,0.03,3.5499999999999997E-2]
[null,null,{"$f":"'Data Cost of Capital'!D34","v":0},null,null,null,null,null,null,null,21,27,"Dr Pepper",null,1.9800000000000002E-2,0.03,4.9799999999999997E-2]
[null,null,{"$f":"'Data Cost of Capital'!D35","v":"Notes:"},null,null,null,null,null,null,null,22,"",{"$error":"#VALUE!"},null,"","",""]
[null,null,{"$f":"'Data Cost of Capital'!D36","v":"1. If forward PE is available, use the forward P/E. Otherwse use ttm P/E"},null,null,null,null,null,null,null,23,"",{"$error":"#VALUE!"},null,"","",""]
[null,null,{"$f":"'Data Cost of Capital'!D37","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D38","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D39","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D40","v":0}]
[null,null,{"$f":"'Data Cost of Capital'!D41","v":0}]

{"sheet":"CAPM Summary","index":11,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[]
["CAPM Analysis"]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,"Counter",null,null,null,null,null,"Average Equity Beta",{"$f":"AVERAGE(P29:P57)","v":0.52916666666666645}]
[null,"Raw Data Before Adjustments",null,null,"Equity Beta","Debt/Capital","Asset Beta","Include",0,null,null,null,null,null,"Average Asset Beta",{"$f":"AVERAGE(R29:R57)","v":0.59487917634384124}]
[null,null,{"$f":"'Data Cost of Capital'!D11","v":"Carlesberg"},null,{"$f":"'Data Cost of Capital'!DE11","v":"N/A"},{"$f":"'Data Cost of Capital'!DF11","v":0.2453186213164486},{"$f":"'Data Cost of Capital'!DH11","v":false},true,{"$f":"H7+I6","v":1}]
[null,null,{"$f":"'Data Cost of Capital'!D12","v":"Diageo"},null,{"$f":"'Data Cost of Capital'!DE12","v":"N/A"},{"$f":"'Data Cost of Capital'!DF12","v":1.5065264879639295E-3},{"$f":"'Data Cost of Capital'!DH12","v":false},true,{"$f":"H8+I7","v":2},null,null,null,null,null,null,"Equity",null,"Overall"]
[null,null,{"$f":"'Data Cost of Capital'!D13","v":"Ambev SA (USD,BRL) "},null,{"$f":"'Data Cost of Capital'!DE13","v":"N/A"},{"$f":"'Data Cost of Capital'!DF13","v":-1.4752618883467841E-2},{"$f":"'Data Cost of Capital'!DH13","v":false},true,3,null,null,null,null,null,"Cost of Capital",{"$f":"AVERAGE(S29:S44)","v":5.4644444444444447E-2},null,{"$f":"AVERAGE(T29:T44)","v":4.5481893343097948E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D14","v":"Molson Coors Brewing Company "},null,{"$f":"'Data Cost of Capital'!DE14","v":0.43},{"$f":"'Data Cost of Capital'!DF14","v":0.78012240924666021},{"$f":"'Data Cost of Capital'!DH14","v":0.27677117755708802},true,4]
[null,null,{"$f":"'Data Cost of Capital'!D15","v":"Boston Beer"},null,{"$f":"'Data Cost of Capital'!DE15","v":0.76},{"$f":"'Data Cost of Capital'!DF15","v":-4.5633246800624076E-2},{"$f":"'Data Cost of Capital'!DH15","v":1.2637013135623765},true,5,null,null,null,null,null,"Date",{"$f":"MAX(INDIRECT(\"'\"&D37&\"'!A:A\"))","v":"2018-02-08"},null,{"$f":"P11","v":"2018-02-08"}]
[null,null,{"$f":"'Data Cost of Capital'!D16","v":"Constellation Brands"},null,{"$f":"'Data Cost of Capital'!DE16","v":-0.02},{"$f":"'Data Cost of Capital'!DF16","v":0.25705753409704446},{"$f":"'Data Cost of Capital'!DH16","v":-2.1416291003153381E-2},true,6,null,null,null,null,null,"30-Year Treasury Bond Rate",{"$f":"LOOKUP(P11,INDIRECT(D38),INDIRECT(D39))/100","v":3.1400000000000004E-2},null,{"$f":"P12","v":3.1400000000000004E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D17","v":"Craft Brew Alliance"},null,{"$f":"'Data Cost of Capital'!DE17","v":0.31},{"$f":"'Data Cost of Capital'!DF17","v":7.1278915031569412E-2},{"$f":"'Data Cost of Capital'!DH17","v":0.47915783752409763},true,7,null,null,null,null,null,"Equity Market Risk Premium",0.04,null,{"$f":"P13","v":0.04}]
[null,null,{"$f":"'Data Cost of Capital'!D18","v":"Willamett Valley"},null,{"$f":"'Data Cost of Capital'!DE18","v":0.56999999999999995},{"$f":"'Data Cost of Capital'!DF18","v":-0.10004660398768034},{"$f":"'Data Cost of Capital'!DH18","v":-4.8284471371425452E-3},true,8]
[null,null,{"$f":"'Data Cost of Capital'!D19","v":"Heineken"},null,{"$f":"'Data Cost of Capital'!DE19","v":"N/A"},{"$f":"'Data Cost of Capital'!DF19","v":0.26549212119334276},{"$f":"'Data Cost of Capital'!DH19","v":false},false,8,null,null,null,null,null,"Cost of Capital",{"$f":"P12+P13*P5","v":5.2566666666666664E-2},null,{"$f":"R12+R13*P6","v":5.5195167053753658E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D20","v":"Cott"},null,{"$f":"'Data Cost of Capital'!DE20","v":0.84},{"$f":"'Data Cost of Capital'!DF20","v":0.68379316860608941},{"$f":"'Data Cost of Capital'!DH20","v":0.54578088654804502},true,9]
[null,null,{"$f":"'Data Cost of Capital'!D21","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},null,{"$f":"'Data Cost of Capital'!DE21","v":"N/A"},{"$f":"'Data Cost of Capital'!DF21","v":1.1281828971026131},{"$f":"'Data Cost of Capital'!DH21","v":false},true,10,null,null,null,null,null,"Assumed Debt/Project Value",0.3]
[null,null,{"$f":"'Data Cost of Capital'!D22","v":"Tsingtao Brewery Company Limited"},null,{"$f":"'Data Cost of Capital'!DE22","v":"N/A"},{"$f":"'Data Cost of Capital'!DF22","v":-6.9077055503177151E-2},{"$f":"'Data Cost of Capital'!DH22","v":false},true,11,null,null,null,null,null,"Assumed Debt/Equity",1]
[null,null,{"$f":"'Data Cost of Capital'!D23","v":"Monster Beverage"},null,{"$f":"'Data Cost of Capital'!DE23","v":1.01},{"$f":"'Data Cost of Capital'!DF23","v":-3.1464638534632973E-2},{"$f":"'Data Cost of Capital'!DH23","v":1.6460268272155718},true,12,null,null,null,null,null,"Tax Rate",0.35]
[null,null,{"$f":"'Data Cost of Capital'!D24","v":"Castle Brands Inc (USD)"},null,{"$f":"'Data Cost of Capital'!DE24","v":0.64},{"$f":"'Data Cost of Capital'!DF24","v":0.18410692475585683},{"$f":"'Data Cost of Capital'!DH24","v":0.62498061325638143},true,13,null,null,null,null,null,"Asset Beta",{"$f":"P6","v":0.59487917634384124}]
[null,null,{"$f":"'Data Cost of Capital'!D25","v":"Pernod Ricard SA (USD,EUR)"},null,{"$f":"'Data Cost of Capital'!DE25","v":"N/A"},{"$f":"'Data Cost of Capital'!DF25","v":0.2187509715199801},{"$f":"'Data Cost of Capital'!DH25","v":false},true,14,null,null,null,null,null,"Re-Levered Equity Beta",{"$f":"P20*((1+P18)*(1-P19))","v":0.77334292924699366}]
[null,null,{"$f":"'Data Cost of Capital'!D26","v":"Thai Beverage PLC (USD,THB)"},null,{"$f":"'Data Cost of Capital'!DE26","v":"N/A"},{"$f":"'Data Cost of Capital'!DF26","v":4.1854044451603956E-2},{"$f":"'Data Cost of Capital'!DH26","v":false},true,15]
[null,null,{"$f":"'Data Cost of Capital'!D27","v":"Brown-Forman Corp (USD)"},null,{"$f":"'Data Cost of Capital'!DE27","v":0.69},{"$f":"'Data Cost of Capital'!DF27","v":0.18757598926944569},{"$f":"'Data Cost of Capital'!DH27","v":0.82258341971591464},true,{"$f":"H23+I22","v":16},null,null,null,null,null,"Cost of Equity",{"$f":"P21*P13+P12","v":6.2333717169879753E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D28","v":"Treasury Wine Estates Ltd."},null,{"$f":"'Data Cost of Capital'!DE28","v":"N/A"},{"$f":"'Data Cost of Capital'!DF28","v":3.9714056871201206E-2},{"$f":"'Data Cost of Capital'!DH28","v":false},true,17,null,null,null,null,null,"Be = Ba x ((1+de) x (1-t))"]
[null,null,{"$f":"'Data Cost of Capital'!D29","v":"Pepsi Co"},null,{"$f":"'Data Cost of Capital'!DE29","v":0.59},{"$f":"'Data Cost of Capital'!DF29","v":0.1335566736780191},{"$f":"'Data Cost of Capital'!DH29","v":0.69534783324418481},true,18]
[null,null,{"$f":"'Data Cost of Capital'!D30","v":"Coca Cola Botteling"},null,{"$f":"'Data Cost of Capital'!DE30","v":-0.32},{"$f":"'Data Cost of Capital'!DF30","v":0.88835621881571103},{"$f":"'Data Cost of Capital'!DH30","v":-0.25825385692251157},true,19,null,null,null,null,"Cost of Equity and Overall Cost of Capital from CAPM"]
[null,null,{"$f":"'Data Cost of Capital'!D31","v":"Dr Pepper"},null,{"$f":"'Data Cost of Capital'!DE31","v":0.85},{"$f":"'Data Cost of Capital'!DF31","v":0.21040112188809149},{"$f":"'Data Cost of Capital'!DH31","v":1.0686988025652433},true,20,null,null,"No in","Source",null,null,null,null,null,"         Cost of Capital"]
[null,null,{"$f":"'Data Cost of Capital'!D32","v":"Ebay"},null,{"$f":"'Data Cost of Capital'!DE32","v":false},{"$f":"'Data Cost of Capital'!DF32","v":false},{"$f":"'Data Cost of Capital'!DH32","v":false},false,20,null,null,"Table","Row #",null,null,"Equity Beta","Debt/Capital","Asset Beta","Equity ","Overall"]
[null,null,{"$f":"'Data Cost of Capital'!D33","v":0},null,{"$f":"'Data Cost of Capital'!DE33","v":false},{"$f":"'Data Cost of Capital'!DF33","v":false},{"$f":"'Data Cost of Capital'!DH33","v":false},false,20,null,null,1,{"$f":"IFERROR(MATCH(L29,I:I,0),\"\")","v":7},{"$f":"IFERROR(INDEX(C:C,M29),\"\")","v":"Carlesberg"},null,{"$f":"IFERROR(INDEX(E:E,M29),\"\")","v":"N/A"},{"$f":"IFERROR(INDEX(F:F,M29),\"\")","v":0.2453186213164486},{"$f":"IFERROR(INDEX(G:G,M29),\"\")","v":false},{"$f":"IFERROR(P29*$P$13+$P$12,\"\")","v":""},{"$f":"IFERROR(R29*$R$13+$R$12,\"\")","v":3.1400000000000004E-2}]
[null,null,{"$f":"'Data Cost of Capital'!D34","v":0},null,{"$f":"'Data Cost of Capital'!DE34","v":0},{"$f":"'Data Cost of Capital'!DF34","v":0},{"$f":"'Data Cost of Capital'!DH34","v":0},false,20,null,null,{"$f":"L29+1","v":2},8,"Diageo",null,"N/A",1.5065264879639295E-3,false,"",3.1400000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L30+1","v":3},9,"Ambev SA (USD,BRL) ",null,"N/A",-1.4752618883467841E-2,false,"",3.1400000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,4,10,"Molson Coors Brewing Company ",null,0.43,0.78012240924666021,0.27677117755708802,4.8600000000000004E-2,4.2470847102283528E-2]
[null,null,null,null,null,null,null,null,null,null,null,5,11,"Boston Beer",null,0.76,-4.5633246800624076E-2,1.2637013135623765,6.1800000000000008E-2,8.194805254249507E-2]
[null,null,null,null,null,null,null,null,null,null,null,6,12,"Constellation Brands",null,-0.02,0.25705753409704446,-2.1416291003153381E-2,3.0600000000000006E-2,3.0543348359873868E-2]
[null,null,null,null,null,null,null,null,null,null,null,7,13,"Craft Brew Alliance",null,0.31,7.1278915031569412E-2,0.47915783752409763,4.3800000000000006E-2,5.0566313500963911E-2]
[null,null,null,null,null,null,null,null,null,null,null,8,14,"Willamett Valley",null,0.56999999999999995,-0.10004660398768034,-4.8284471371425452E-3,5.4199999999999998E-2,3.1206862114514303E-2]
[null,null,null,{"$f":"'Menu Sheet'!E63","v":"30 year Treasury"},null,null,null,null,null,null,null,9,16,"Cott",null,0.84,0.68379316860608941,0.54578088654804502,6.5000000000000002E-2,5.3231235461921808E-2]
[null,null,null,{"$f":"\"'\"&$D$37&\"'!A:A\"","v":"'30 year Treasury'!A:A"},null,null,null,null,null,null,null,10,17,"Fomento Economico Mexicano SAB de CV (USD,MXN) ",null,"N/A",1.1281828971026131,false,"",3.1400000000000004E-2]
[null,null,null,{"$f":"\"'\"&$D$37&\"'!B:B\"","v":"'30 year Treasury'!B:B"},null,null,null,null,null,null,null,11,18,"Tsingtao Brewery Company Limited",null,"N/A",-6.9077055503177151E-2,false,"",3.1400000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,12,19,"Monster Beverage",null,1.01,-3.1464638534632973E-2,1.6460268272155718,7.1800000000000003E-2,9.724107308862287E-2]
[null,null,null,null,null,null,null,null,null,null,null,13,20,"Castle Brands Inc (USD)",null,0.64,0.18410692475585683,0.62498061325638143,5.7000000000000009E-2,5.6399224530255261E-2]
[null,null,null,null,null,null,null,null,null,null,null,14,21,"Pernod Ricard SA (USD,EUR)",null,"N/A",0.2187509715199801,false,"",3.1400000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,15,22,"Thai Beverage PLC (USD,THB)",null,"N/A",4.1854044451603956E-2,false,"",3.1400000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,16,23,"Brown-Forman Corp (USD)",null,0.69,0.18757598926944569,0.82258341971591464,5.9000000000000004E-2,6.4303336788636589E-2]
[null,null,null,null,null,null,null,null,null,null,null,17,24,"Treasury Wine Estates Ltd.",null,"N/A",3.9714056871201206E-2,false,"",3.1400000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,18,25,"Pepsi Co",null,0.59,0.1335566736780191,0.69534783324418481,5.5000000000000007E-2,5.9213913329767401E-2]
[null,null,null,null,null,null,null,null,null,null,null,19,26,"Coca Cola Botteling",null,-0.32,0.88835621881571103,-0.25825385692251157,1.8600000000000005E-2,2.1069845723099542E-2]
[null,null,null,null,null,null,null,null,null,null,null,20,27,"Dr Pepper",null,0.85,0.21040112188809149,1.0686988025652433,6.5400000000000014E-2,7.4147952102609743E-2]
[null,null,null,null,null,null,null,null,null,null,null,21,"","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,22,"","",null,"","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,23,"","",null,"","","","",""]

{"sheet":"EV to EBITDA Analysis","index":12,"n_rows":484,"n_cols":86,"rows_kept":484,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Menu Sheet'!A1",null,null,null,{"$f":"'Menu Sheet'!L3","v":2016}]
[]
["EV/EBITDA - Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"EV/Invested Capital"]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016},null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[null,null,{"$f":"C6=$D$4+1","v":false},{"$f":"D6=$D$4+1","v":false},false,false,false,false,true,false,false,null,null,null,null,{"$f":"P6=$P$4+1","v":false},{"$f":"Q6=$P$4+1","v":false},false,false,false,false,true,false,false,false]
[null,null,{"$f":"first_year","v":2011},{"$f":"C6+1","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C6","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"'Data Extract Income Stmt'!C39","v":"CABGY"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH11,IF(C226,P200/C226)*'Data Cost of Capital'!$L11)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH11,IF(D226,Q200/D226)*'Data Cost of Capital'!$L11)","v":9.0812772036474172},{"$f":"IF(E$5,'Data Cost of Capital'!$CH11,IF(E226,R200/E226)*'Data Cost of Capital'!$L11)","v":9.6253172519083972},{"$f":"IF(F$5,'Data Cost of Capital'!$CH11,IF(F226,S200/F226)*'Data Cost of Capital'!$L11)","v":8.9980607276618514},{"$f":"IF(G$5,'Data Cost of Capital'!$CH11,IF(G226,T200/G226)*'Data Cost of Capital'!$L11)","v":9.8969715592680991},{"$f":"IF(H$5,'Data Cost of Capital'!$CH11,IF(H226,U200/H226)*'Data Cost of Capital'!$L11)","v":9.5362241935483869},{"$f":"IF(I$5,'Data Cost of Capital'!$CH11,IF(I226,V200/I226)*'Data Cost of Capital'!$L11)","v":9.64},{"$f":"IF(J$5,'Data Cost of Capital'!$CH11,IF(J226,W200/J226)*'Data Cost of Capital'!$L11)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH11,IF(K226,X200/K226)*'Data Cost of Capital'!$L11)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH11,IF(L226,Y200/L226)*'Data Cost of Capital'!$L11)","v":11.233559001512859},null,null,{"$f":"B7","v":"CABGY"},{"$f":"IF(P$5,'Data Cost of Capital'!$CW11,IF(C252,P200/C252)*'Data Cost of Capital'!$L11)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW11,IF(D252,Q200/D252)*'Data Cost of Capital'!$L11)","v":1.1679186124288816},{"$f":"IF(R$5,'Data Cost of Capital'!$CW11,IF(E252,R200/E252)*'Data Cost of Capital'!$L11)","v":1.2384997151556822},{"$f":"IF(S$5,'Data Cost of Capital'!$CW11,IF(F252,S200/F252)*'Data Cost of Capital'!$L11)","v":1.2679918193470558},{"$f":"IF(T$5,'Data Cost of Capital'!$CW11,IF(G252,T200/G252)*'Data Cost of Capital'!$L11)","v":1.6689687751542797},{"$f":"IF(U$5,'Data Cost of Capital'!$CW11,IF(H252,U200/H252)*'Data Cost of Capital'!$L11)","v":1.5467518639633748},{"$f":"IF(V$5,'Data Cost of Capital'!$CW11,IF(I252,V200/I252)*'Data Cost of Capital'!$L11)","v":15.437229765013054},{"$f":"IF(W$5,'Data Cost of Capital'!$DA11,IF(J252,W200/J252)*'Data Cost of Capital'!$L11)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW11,IF(K252,X200/K252)*'Data Cost of Capital'!$L11)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW11,IF(L252,Y200/L252)*'Data Cost of Capital'!$L11)","v":0.10407917521600715}]
[null,{"$f":"'Data Extract Income Stmt'!C40","v":"DEO"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH12,IF(C227,P201/C227)*'Data Cost of Capital'!$L12)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH12,IF(D227,Q201/D227)*'Data Cost of Capital'!$L12)","v":12.183696569920844},{"$f":"IF(E$5,'Data Cost of Capital'!$CH12,IF(E227,R201/E227)*'Data Cost of Capital'!$L12)","v":14.20870809248555},{"$f":"IF(F$5,'Data Cost of Capital'!$CH12,IF(F227,S201/F227)*'Data Cost of Capital'!$L12)","v":13.806439884164222},{"$f":"IF(G$5,'Data Cost of Capital'!$CH12,IF(G227,T201/G227)*'Data Cost of Capital'!$L12)","v":14.098801827362804},{"$f":"IF(H$5,'Data Cost of Capital'!$CH12,IF(H227,U201/H227)*'Data Cost of Capital'!$L12)","v":13.366920918367349},{"$f":"IF(I$5,'Data Cost of Capital'!$CH12,IF(I227,V201/I227)*'Data Cost of Capital'!$L12)","v":17.440000000000001},{"$f":"IF(J$5,'Data Cost of Capital'!$CH12,IF(J227,W201/J227)*'Data Cost of Capital'!$L12)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH12,IF(K227,X201/K227)*'Data Cost of Capital'!$L12)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH12,IF(L227,Y201/L227)*'Data Cost of Capital'!$L12)","v":-14.701330845771144},null,null,"DEO",{"$f":"IF(P$5,'Data Cost of Capital'!$CW12,IF(C253,P201/C253)*'Data Cost of Capital'!$L12)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW12,IF(D253,Q201/D253)*'Data Cost of Capital'!$L12)","v":3.1412387755102045},{"$f":"IF(R$5,'Data Cost of Capital'!$CW12,IF(E253,R201/E253)*'Data Cost of Capital'!$L12)","v":3.230949658254469},{"$f":"IF(S$5,'Data Cost of Capital'!$CW12,IF(F253,S201/F253)*'Data Cost of Capital'!$L12)","v":2.7833259599962763},{"$f":"IF(T$5,'Data Cost of Capital'!$CW12,IF(G253,T201/G253)*'Data Cost of Capital'!$L12)","v":2.7470637822659416},{"$f":"IF(U$5,'Data Cost of Capital'!$CW12,IF(H253,U201/H253)*'Data Cost of Capital'!$L12)","v":2.92238315672058},{"$f":"IF(V$5,'Data Cost of Capital'!$CW12,IF(I253,V201/I253)*'Data Cost of Capital'!$L12)","v":14.722767631357124},{"$f":"IF(W$5,'Data Cost of Capital'!$DA12,IF(J253,W201/J253)*'Data Cost of Capital'!$L12)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW12,IF(K253,X201/K253)*'Data Cost of Capital'!$L12)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW12,IF(L253,Y201/L253)*'Data Cost of Capital'!$L12)","v":-5.4391097031520292}]
[null,{"$f":"'Data Extract Income Stmt'!C41","v":"ABEV"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH13,IF(C228,P202/C228)*'Data Cost of Capital'!$L13)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH13,IF(D228,Q202/D228)*'Data Cost of Capital'!$L13)","v":17.215376325594029},{"$f":"IF(E$5,'Data Cost of Capital'!$CH13,IF(E228,R202/E228)*'Data Cost of Capital'!$L13)","v":13.057398648283533},{"$f":"IF(F$5,'Data Cost of Capital'!$CH13,IF(F228,S202/F228)*'Data Cost of Capital'!$L13)","v":14.625881601090159},{"$f":"IF(G$5,'Data Cost of Capital'!$CH13,IF(G228,T202/G228)*'Data Cost of Capital'!$L13)","v":13.528544343501983},{"$f":"IF(H$5,'Data Cost of Capital'!$CH13,IF(H228,U202/H228)*'Data Cost of Capital'!$L13)","v":13.255852229155879},{"$f":"IF(I$5,'Data Cost of Capital'!$CH13,IF(I228,V202/I228)*'Data Cost of Capital'!$L13)","v":18.010000000000002},{"$f":"IF(J$5,'Data Cost of Capital'!$CH13,IF(J228,W202/J228)*'Data Cost of Capital'!$L13)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH13,IF(K228,X202/K228)*'Data Cost of Capital'!$L13)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH13,IF(L228,Y202/L228)*'Data Cost of Capital'!$L13)","v":17.86843900325027},null,null,"ABEV",{"$f":"IF(P$5,'Data Cost of Capital'!$CW13,IF(C254,P202/C254)*'Data Cost of Capital'!$L13)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW13,IF(D254,Q202/D254)*'Data Cost of Capital'!$L13)","v":14.968248905400751},{"$f":"IF(R$5,'Data Cost of Capital'!$CW13,IF(E254,R202/E254)*'Data Cost of Capital'!$L13)","v":6.4891456634029696},{"$f":"IF(S$5,'Data Cost of Capital'!$CW13,IF(F254,S202/F254)*'Data Cost of Capital'!$L13)","v":7.8519350039488671},{"$f":"IF(T$5,'Data Cost of Capital'!$CW13,IF(G254,T202/G254)*'Data Cost of Capital'!$L13)","v":8.2397418116314185},{"$f":"IF(U$5,'Data Cost of Capital'!$CW13,IF(H254,U202/H254)*'Data Cost of Capital'!$L13)","v":6.4026639988410849},{"$f":"IF(V$5,'Data Cost of Capital'!$CW13,IF(I254,V202/I254)*'Data Cost of Capital'!$L13)","v":16.221198133396705},{"$f":"IF(W$5,'Data Cost of Capital'!$DA13,IF(J254,W202/J254)*'Data Cost of Capital'!$L13)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW13,IF(K254,X202/K254)*'Data Cost of Capital'!$L13)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW13,IF(L254,Y202/L254)*'Data Cost of Capital'!$L13)","v":2.1805233492212897}]
[null,{"$f":"'Data Extract Income Stmt'!C42","v":"TAP"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH14,IF(C229,P203/C229)*'Data Cost of Capital'!$L14)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH14,IF(D229,Q203/D229)*'Data Cost of Capital'!$L14)","v":15.661216539408347},{"$f":"IF(E$5,'Data Cost of Capital'!$CH14,IF(E229,R203/E229)*'Data Cost of Capital'!$L14)","v":16.844508385064529},{"$f":"IF(F$5,'Data Cost of Capital'!$CH14,IF(F229,S203/F229)*'Data Cost of Capital'!$L14)","v":20.380103806939285},{"$f":"IF(G$5,'Data Cost of Capital'!$CH14,IF(G229,T203/G229)*'Data Cost of Capital'!$L14)","v":29.89580493824193},{"$f":"IF(H$5,'Data Cost of Capital'!$CH14,IF(H229,U203/H229)*'Data Cost of Capital'!$L14)","v":38.752119915441618},{"$f":"IF(I$5,'Data Cost of Capital'!$CH14,IF(I229,V203/I229)*'Data Cost of Capital'!$L14)","v":11.11},{"$f":"IF(J$5,'Data Cost of Capital'!$CH14,IF(J229,W203/J229)*'Data Cost of Capital'!$L14)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH14,IF(K229,X203/K229)*'Data Cost of Capital'!$L14)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH14,IF(L229,Y203/L229)*'Data Cost of Capital'!$L14)","v":11.704336422764229},null,null,"TAP",{"$f":"IF(P$5,'Data Cost of Capital'!$CW14,IF(C255,P203/C255)*'Data Cost of Capital'!$L14)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW14,IF(D255,Q203/D255)*'Data Cost of Capital'!$L14)","v":0.98907171686030504},{"$f":"IF(R$5,'Data Cost of Capital'!$CW14,IF(E255,R203/E255)*'Data Cost of Capital'!$L14)","v":1.1230141293225295},{"$f":"IF(S$5,'Data Cost of Capital'!$CW14,IF(F255,S203/F255)*'Data Cost of Capital'!$L14)","v":1.5809312300253771},{"$f":"IF(T$5,'Data Cost of Capital'!$CW14,IF(G255,T203/G255)*'Data Cost of Capital'!$L14)","v":2.0881472503279843},{"$f":"IF(U$5,'Data Cost of Capital'!$CW14,IF(H255,U203/H255)*'Data Cost of Capital'!$L14)","v":1.4137978596422762},{"$f":"IF(V$5,'Data Cost of Capital'!$CW14,IF(I255,V203/I255)*'Data Cost of Capital'!$L14)","v":72.326341140419359},{"$f":"IF(W$5,'Data Cost of Capital'!$DA14,IF(J255,W203/J255)*'Data Cost of Capital'!$L14)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW14,IF(K255,X203/K255)*'Data Cost of Capital'!$L14)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW14,IF(L255,Y203/L255)*'Data Cost of Capital'!$L14)","v":1.2068726549763813}]
[null,{"$f":"'Data Extract Income Stmt'!C43","v":"SAM"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH15,IF(C230,P204/C230)*'Data Cost of Capital'!$L15)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH15,IF(D230,Q204/D230)*'Data Cost of Capital'!$L15)","v":14.509939693496637},{"$f":"IF(E$5,'Data Cost of Capital'!$CH15,IF(E230,R204/E230)*'Data Cost of Capital'!$L15)","v":22.403991178144565},{"$f":"IF(F$5,'Data Cost of Capital'!$CH15,IF(F230,S204/F230)*'Data Cost of Capital'!$L15)","v":20.751119607804664},{"$f":"IF(G$5,'Data Cost of Capital'!$CH15,IF(G230,T204/G230)*'Data Cost of Capital'!$L15)","v":13.903595189845474},{"$f":"IF(H$5,'Data Cost of Capital'!$CH15,IF(H230,U204/H230)*'Data Cost of Capital'!$L15)","v":11.586052240881378},{"$f":"IF(I$5,'Data Cost of Capital'!$CH15,IF(I230,V204/I230)*'Data Cost of Capital'!$L15)","v":10.86},{"$f":"IF(J$5,'Data Cost of Capital'!$CH15,IF(J230,W204/J230)*'Data Cost of Capital'!$L15)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH15,IF(K230,X204/K230)*'Data Cost of Capital'!$L15)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH15,IF(L230,Y204/L230)*'Data Cost of Capital'!$L15)","v":13.930878656612654},null,null,"SAM",{"$f":"IF(P$5,'Data Cost of Capital'!$CW15,IF(C256,P204/C256)*'Data Cost of Capital'!$L15)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW15,IF(D256,Q204/D256)*'Data Cost of Capital'!$L15)","v":9.8592416812049475},{"$f":"IF(R$5,'Data Cost of Capital'!$CW15,IF(E256,R204/E256)*'Data Cost of Capital'!$L15)","v":9.7625476640729136},{"$f":"IF(S$5,'Data Cost of Capital'!$CW15,IF(F256,S204/F256)*'Data Cost of Capital'!$L15)","v":8.8598115736026433},{"$f":"IF(T$5,'Data Cost of Capital'!$CW15,IF(G256,T204/G256)*'Data Cost of Capital'!$L15)","v":6.2978992187805369},{"$f":"IF(U$5,'Data Cost of Capital'!$CW15,IF(H256,U204/H256)*'Data Cost of Capital'!$L15)","v":5.0789141651427769},{"$f":"IF(V$5,'Data Cost of Capital'!$CW15,IF(I256,V204/I256)*'Data Cost of Capital'!$L15)","v":15.764517886770484},{"$f":"IF(W$5,'Data Cost of Capital'!$DA15,IF(J256,W204/J256)*'Data Cost of Capital'!$L15)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW15,IF(K256,X204/K256)*'Data Cost of Capital'!$L15)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW15,IF(L256,Y204/L256)*'Data Cost of Capital'!$L15)","v":7.6050793677241417}]
[null,{"$f":"'Data Extract Income Stmt'!C44","v":"STZ"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH16,IF(C231,P205/C231)*'Data Cost of Capital'!$L16)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH16,IF(D231,Q205/D231)*'Data Cost of Capital'!$L16)","v":15.631998088974663},{"$f":"IF(E$5,'Data Cost of Capital'!$CH16,IF(E231,R205/E231)*'Data Cost of Capital'!$L16)","v":16.96454034543817},{"$f":"IF(F$5,'Data Cost of Capital'!$CH16,IF(F231,S205/F231)*'Data Cost of Capital'!$L16)","v":16.254433234285713},{"$f":"IF(G$5,'Data Cost of Capital'!$CH16,IF(G231,T205/G231)*'Data Cost of Capital'!$L16)","v":18.599736088421359},{"$f":"IF(H$5,'Data Cost of Capital'!$CH16,IF(H231,U205/H231)*'Data Cost of Capital'!$L16)","v":17.187934375023623},{"$f":"IF(I$5,'Data Cost of Capital'!$CH16,IF(I231,V205/I231)*'Data Cost of Capital'!$L16)","v":18.22},{"$f":"IF(J$5,'Data Cost of Capital'!$CH16,IF(J231,W205/J231)*'Data Cost of Capital'!$L16)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH16,IF(K231,X205/K231)*'Data Cost of Capital'!$L16)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH16,IF(L231,Y205/L231)*'Data Cost of Capital'!$L16)","v":20.112354963503652},null,null,"STZ",{"$f":"IF(P$5,'Data Cost of Capital'!$CW16,IF(C257,P205/C257)*'Data Cost of Capital'!$L16)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW16,IF(D257,Q205/D257)*'Data Cost of Capital'!$L16)","v":1.7972739873720462},{"$f":"IF(R$5,'Data Cost of Capital'!$CW16,IF(E257,R205/E257)*'Data Cost of Capital'!$L16)","v":1.8623136812553109},{"$f":"IF(S$5,'Data Cost of Capital'!$CW16,IF(F257,S205/F257)*'Data Cost of Capital'!$L16)","v":2.1947824264683189},{"$f":"IF(T$5,'Data Cost of Capital'!$CW16,IF(G257,T205/G257)*'Data Cost of Capital'!$L16)","v":2.7196890119611927},{"$f":"IF(U$5,'Data Cost of Capital'!$CW16,IF(H257,U205/H257)*'Data Cost of Capital'!$L16)","v":2.7366920321803341},{"$f":"IF(V$5,'Data Cost of Capital'!$CW16,IF(I257,V205/I257)*'Data Cost of Capital'!$L16)","v":19.436958867619428},{"$f":"IF(W$5,'Data Cost of Capital'!$DA16,IF(J257,W205/J257)*'Data Cost of Capital'!$L16)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW16,IF(K257,X205/K257)*'Data Cost of Capital'!$L16)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW16,IF(L257,Y205/L257)*'Data Cost of Capital'!$L16)","v":3.2021065773319815}]
[null,{"$f":"'Data Extract Income Stmt'!C45","v":"BREW"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH17,IF(C232,P206/C232)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH17,IF(D232,Q206/D232)*'Data Cost of Capital'!$L17)","v":11.040381270903012},{"$f":"IF(E$5,'Data Cost of Capital'!$CH17,IF(E232,R206/E232)*'Data Cost of Capital'!$L17)","v":-46.110327298050144},{"$f":"IF(F$5,'Data Cost of Capital'!$CH17,IF(F232,S206/F232)*'Data Cost of Capital'!$L17)","v":-45.044903502501782},{"$f":"IF(G$5,'Data Cost of Capital'!$CH17,IF(G232,T206/G232)*'Data Cost of Capital'!$L17)","v":-21.681852758007118},{"$f":"IF(H$5,'Data Cost of Capital'!$CH17,IF(H232,U206/H232)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(I$5,'Data Cost of Capital'!$CH17,IF(I232,V206/I232)*'Data Cost of Capital'!$L17)","v":26.38},{"$f":"IF(J$5,'Data Cost of Capital'!$CH17,IF(J232,W206/J232)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH17,IF(K232,X206/K232)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH17,IF(L232,Y206/L232)*'Data Cost of Capital'!$L17)","v":26.235459004905398},null,null,"BREW",{"$f":"IF(P$5,'Data Cost of Capital'!$CW17,IF(C258,P206/C258)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW17,IF(D258,Q206/D258)*'Data Cost of Capital'!$L17)","v":1.0916250000000001},{"$f":"IF(R$5,'Data Cost of Capital'!$CW17,IF(E258,R206/E258)*'Data Cost of Capital'!$L17)","v":0.778352298107441},{"$f":"IF(S$5,'Data Cost of Capital'!$CW17,IF(F258,S206/F258)*'Data Cost of Capital'!$L17)","v":0.81781846968438532},{"$f":"IF(T$5,'Data Cost of Capital'!$CW17,IF(G258,T206/G258)*'Data Cost of Capital'!$L17)","v":0.83468858101859777},{"$f":"IF(U$5,'Data Cost of Capital'!$CW17,IF(H258,U206/H258)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(V$5,'Data Cost of Capital'!$CW17,IF(I258,V206/I258)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(W$5,'Data Cost of Capital'!$DA17,IF(J258,W206/J258)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW17,IF(K258,X206/K258)*'Data Cost of Capital'!$L17)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW17,IF(L258,Y206/L258)*'Data Cost of Capital'!$L17)","v":2.5378924930152906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(CH$10,'EV to EBITDA Analysis'!C258)","v":0}]
[null,{"$f":"'Data Extract Income Stmt'!C46","v":"WVVI"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH18,IF(C233,P207/C233)*'Data Cost of Capital'!$L18)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH18,IF(D233,Q207/D233)*'Data Cost of Capital'!$L18)","v":77.821904109589042},{"$f":"IF(E$5,'Data Cost of Capital'!$CH18,IF(E233,R207/E233)*'Data Cost of Capital'!$L18)","v":-337.65820512820517},{"$f":"IF(F$5,'Data Cost of Capital'!$CH18,IF(F233,S207/F233)*'Data Cost of Capital'!$L18)","v":-40.369469072164954},{"$f":"IF(G$5,'Data Cost of Capital'!$CH18,IF(G233,T207/G233)*'Data Cost of Capital'!$L18)","v":125.15410989010988},{"$f":"IF(H$5,'Data Cost of Capital'!$CH18,IF(H233,U207/H233)*'Data Cost of Capital'!$L18)","v":110.18763636363636},{"$f":"IF(I$5,'Data Cost of Capital'!$CH18,IF(I233,V207/I233)*'Data Cost of Capital'!$L18)","v":6.54},{"$f":"IF(J$5,'Data Cost of Capital'!$CH18,IF(J233,W207/J233)*'Data Cost of Capital'!$L18)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH18,IF(K233,X207/K233)*'Data Cost of Capital'!$L18)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH18,IF(L233,Y207/L233)*'Data Cost of Capital'!$L18)","v":6.459171171171171},null,null,"WVVI",{"$f":"IF(P$5,'Data Cost of Capital'!$CW18,IF(C259,P207/C259)*'Data Cost of Capital'!$L18)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW18,IF(D259,Q207/D259)*'Data Cost of Capital'!$L18)","v":-9.4435423679507959},{"$f":"IF(R$5,'Data Cost of Capital'!$CW18,IF(E259,R207/E259)*'Data Cost of Capital'!$L18)","v":0.98923302283653858},{"$f":"IF(S$5,'Data Cost of Capital'!$CW18,IF(F259,S207/F259)*'Data Cost of Capital'!$L18)","v":0.95423306081171644},{"$f":"IF(T$5,'Data Cost of Capital'!$CW18,IF(G259,T207/G259)*'Data Cost of Capital'!$L18)","v":1.0216570382862677},{"$f":"IF(U$5,'Data Cost of Capital'!$CW18,IF(H259,U207/H259)*'Data Cost of Capital'!$L18)","v":1.0254313860189983},{"$f":"IF(V$5,'Data Cost of Capital'!$CW18,IF(I259,V207/I259)*'Data Cost of Capital'!$L18)","v":145.68076923076924},{"$f":"IF(W$5,'Data Cost of Capital'!$DA18,IF(J259,W207/J259)*'Data Cost of Capital'!$L18)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW18,IF(K259,X207/K259)*'Data Cost of Capital'!$L18)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW18,IF(L259,Y207/L259)*'Data Cost of Capital'!$L18)","v":1.6139011755649291}]
[null,{"$f":"'Data Extract Income Stmt'!C47","v":"HINKF"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH19,IF(C234,P208/C234)*'Data Cost of Capital'!$L19)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH19,IF(D234,Q208/D234)*'Data Cost of Capital'!$L19)","v":11.691069780114285},{"$f":"IF(E$5,'Data Cost of Capital'!$CH19,IF(E234,R208/E234)*'Data Cost of Capital'!$L19)","v":9.5854837381453635},{"$f":"IF(F$5,'Data Cost of Capital'!$CH19,IF(F234,S208/F234)*'Data Cost of Capital'!$L19)","v":10.538401789125295},{"$f":"IF(G$5,'Data Cost of Capital'!$CH19,IF(G234,T208/G234)*'Data Cost of Capital'!$L19)","v":12.977289623800001},{"$f":"IF(H$5,'Data Cost of Capital'!$CH19,IF(H234,U208/H234)*'Data Cost of Capital'!$L19)","v":11.235017245776316},{"$f":"IF(I$5,'Data Cost of Capital'!$CH19,IF(I234,V208/I234)*'Data Cost of Capital'!$L19)","v":13.12},{"$f":"IF(J$5,'Data Cost of Capital'!$CH19,IF(J234,W208/J234)*'Data Cost of Capital'!$L19)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH19,IF(K234,X208/K234)*'Data Cost of Capital'!$L19)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH19,IF(L234,Y208/L234)*'Data Cost of Capital'!$L19)","v":13.072879826464208},null,null,"HINKF",{"$f":"IF(P$5,'Data Cost of Capital'!$CW19,IF(C260,P208/C260)*'Data Cost of Capital'!$L19)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW19,IF(D260,Q208/D260)*'Data Cost of Capital'!$L19)","v":1.7836512894119696},{"$f":"IF(R$5,'Data Cost of Capital'!$CW19,IF(E260,R208/E260)*'Data Cost of Capital'!$L19)","v":1.7782257818114189},{"$f":"IF(S$5,'Data Cost of Capital'!$CW19,IF(F260,S208/F260)*'Data Cost of Capital'!$L19)","v":1.9512141980215354},{"$f":"IF(T$5,'Data Cost of Capital'!$CW19,IF(G260,T208/G260)*'Data Cost of Capital'!$L19)","v":2.2965383777523289},{"$f":"IF(U$5,'Data Cost of Capital'!$CW19,IF(H260,U208/H260)*'Data Cost of Capital'!$L19)","v":2.1448412727430295},{"$f":"IF(V$5,'Data Cost of Capital'!$CW19,IF(I260,V208/I260)*'Data Cost of Capital'!$L19)","v":16.908144765920792},{"$f":"IF(W$5,'Data Cost of Capital'!$DA19,IF(J260,W208/J260)*'Data Cost of Capital'!$L19)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW19,IF(K260,X208/K260)*'Data Cost of Capital'!$L19)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW19,IF(L260,Y208/L260)*'Data Cost of Capital'!$L19)","v":2.5793417041840896}]
[null,{"$f":"'Data Extract Income Stmt'!C48","v":"COT"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH20,IF(C235,P209/C235)*'Data Cost of Capital'!$L20)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH20,IF(D235,Q209/D235)*'Data Cost of Capital'!$L20)","v":5.613782129972356},{"$f":"IF(E$5,'Data Cost of Capital'!$CH20,IF(E235,R209/E235)*'Data Cost of Capital'!$L20)","v":5.9739163636363637},{"$f":"IF(F$5,'Data Cost of Capital'!$CH20,IF(F235,S209/F235)*'Data Cost of Capital'!$L20)","v":13.843028001898436},{"$f":"IF(G$5,'Data Cost of Capital'!$CH20,IF(G235,T209/G235)*'Data Cost of Capital'!$L20)","v":7.298813138038172},{"$f":"IF(H$5,'Data Cost of Capital'!$CH20,IF(H235,U209/H235)*'Data Cost of Capital'!$L20)","v":9.1579146726400005},{"$f":"IF(I$5,'Data Cost of Capital'!$CH20,IF(I235,V209/I235)*'Data Cost of Capital'!$L20)","v":8.49},{"$f":"IF(J$5,'Data Cost of Capital'!$CH20,IF(J235,W209/J235)*'Data Cost of Capital'!$L20)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH20,IF(K235,X209/K235)*'Data Cost of Capital'!$L20)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH20,IF(L235,Y209/L235)*'Data Cost of Capital'!$L20)","v":8.4032688242280287},null,null,"COT",{"$f":"IF(P$5,'Data Cost of Capital'!$CW20,IF(C261,P209/C261)*'Data Cost of Capital'!$L20)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW20,IF(D261,Q209/D261)*'Data Cost of Capital'!$L20)","v":8.8417793520773369},{"$f":"IF(R$5,'Data Cost of Capital'!$CW20,IF(E261,R209/E261)*'Data Cost of Capital'!$L20)","v":1.41710513247928},{"$f":"IF(S$5,'Data Cost of Capital'!$CW20,IF(F261,S209/F261)*'Data Cost of Capital'!$L20)","v":1.1047507101824381},{"$f":"IF(T$5,'Data Cost of Capital'!$CW20,IF(G261,T209/G261)*'Data Cost of Capital'!$L20)","v":1.0694944620407527},{"$f":"IF(U$5,'Data Cost of Capital'!$CW20,IF(H261,U209/H261)*'Data Cost of Capital'!$L20)","v":1.0683454589979489},{"$f":"IF(V$5,'Data Cost of Capital'!$CW20,IF(I261,V209/I261)*'Data Cost of Capital'!$L20)","v":29.085547081950079},{"$f":"IF(W$5,'Data Cost of Capital'!$DA20,IF(J261,W209/J261)*'Data Cost of Capital'!$L20)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW20,IF(K261,X209/K261)*'Data Cost of Capital'!$L20)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW20,IF(L261,Y209/L261)*'Data Cost of Capital'!$L20)","v":1.5313768986904739}]
[null,{"$f":"'Data Extract Income Stmt'!C49","v":"FMOCY"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH21,IF(C236,P210/C236)*'Data Cost of Capital'!$L21)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH21,IF(D236,Q210/D236)*'Data Cost of Capital'!$L21)","v":25.265848957817443},{"$f":"IF(E$5,'Data Cost of Capital'!$CH21,IF(E236,R210/E236)*'Data Cost of Capital'!$L21)","v":28.713346182645207},{"$f":"IF(F$5,'Data Cost of Capital'!$CH21,IF(F236,S210/F236)*'Data Cost of Capital'!$L21)","v":12.211975440483506},{"$f":"IF(G$5,'Data Cost of Capital'!$CH21,IF(G236,T210/G236)*'Data Cost of Capital'!$L21)","v":11.997185956305033},{"$f":"IF(H$5,'Data Cost of Capital'!$CH21,IF(H236,U210/H236)*'Data Cost of Capital'!$L21)","v":7.9715931433708862},{"$f":"IF(I$5,'Data Cost of Capital'!$CH21,IF(I236,V210/I236)*'Data Cost of Capital'!$L21)","v":6.29},{"$f":"IF(J$5,'Data Cost of Capital'!$CH21,IF(J236,W210/J236)*'Data Cost of Capital'!$L21)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH21,IF(K236,X210/K236)*'Data Cost of Capital'!$L21)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH21,IF(L236,Y210/L236)*'Data Cost of Capital'!$L21)","v":6.2227864406779663},null,null,"FMOCY",{"$f":"IF(P$5,'Data Cost of Capital'!$CW21,IF(C262,P210/C262)*'Data Cost of Capital'!$L21)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW21,IF(D262,Q210/D262)*'Data Cost of Capital'!$L21)","v":1.0207381337390578},{"$f":"IF(R$5,'Data Cost of Capital'!$CW21,IF(E262,R210/E262)*'Data Cost of Capital'!$L21)","v":1.3921539730875063},{"$f":"IF(S$5,'Data Cost of Capital'!$CW21,IF(F262,S210/F262)*'Data Cost of Capital'!$L21)","v":1.5932921366710324},{"$f":"IF(T$5,'Data Cost of Capital'!$CW21,IF(G262,T210/G262)*'Data Cost of Capital'!$L21)","v":1.3368086688758272},{"$f":"IF(U$5,'Data Cost of Capital'!$CW21,IF(H262,U210/H262)*'Data Cost of Capital'!$L21)","v":1.6699166183274983},{"$f":"IF(V$5,'Data Cost of Capital'!$CW21,IF(I262,V210/I262)*'Data Cost of Capital'!$L21)","v":15.58274722036249},{"$f":"IF(W$5,'Data Cost of Capital'!$DA21,IF(J262,W210/J262)*'Data Cost of Capital'!$L21)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW21,IF(K262,X210/K262)*'Data Cost of Capital'!$L21)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW21,IF(L262,Y210/L262)*'Data Cost of Capital'!$L21)","v":0.94649239494715132}]
[null,{"$f":"'Data Extract Income Stmt'!C50","v":"TSGTF"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH22,IF(C237,P211/C237)*'Data Cost of Capital'!$L22)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH22,IF(D237,Q211/D237)*'Data Cost of Capital'!$L22)","v":16.047735622093022},{"$f":"IF(E$5,'Data Cost of Capital'!$CH22,IF(E237,R211/E237)*'Data Cost of Capital'!$L22)","v":22.174160303724925},{"$f":"IF(F$5,'Data Cost of Capital'!$CH22,IF(F237,S211/F237)*'Data Cost of Capital'!$L22)","v":17.823354072916668},{"$f":"IF(G$5,'Data Cost of Capital'!$CH22,IF(G237,T211/G237)*'Data Cost of Capital'!$L22)","v":14.479914557086614},{"$f":"IF(H$5,'Data Cost of Capital'!$CH22,IF(H237,U211/H237)*'Data Cost of Capital'!$L22)","v":11.045727356630826},{"$f":"IF(I$5,'Data Cost of Capital'!$CH22,IF(I237,V211/I237)*'Data Cost of Capital'!$L22)","v":114.65},{"$f":"IF(J$5,'Data Cost of Capital'!$CH22,IF(J237,W211/J237)*'Data Cost of Capital'!$L22)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH22,IF(K237,X211/K237)*'Data Cost of Capital'!$L22)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH22,IF(L237,Y211/L237)*'Data Cost of Capital'!$L22)","v":170.5745358532518},null,null,"TSGTF",{"$f":"IF(P$5,'Data Cost of Capital'!$CW22,IF(C263,P211/C263)*'Data Cost of Capital'!$L22)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW22,IF(D263,Q211/D263)*'Data Cost of Capital'!$L22)","v":5.9688551743972944},{"$f":"IF(R$5,'Data Cost of Capital'!$CW22,IF(E263,R211/E263)*'Data Cost of Capital'!$L22)","v":8.0647427171414208},{"$f":"IF(S$5,'Data Cost of Capital'!$CW22,IF(F263,S211/F263)*'Data Cost of Capital'!$L22)","v":5.4251280660257715},{"$f":"IF(T$5,'Data Cost of Capital'!$CW22,IF(G263,T211/G263)*'Data Cost of Capital'!$L22)","v":3.4466746799227055},{"$f":"IF(U$5,'Data Cost of Capital'!$CW22,IF(H263,U211/H263)*'Data Cost of Capital'!$L22)","v":3.6325078796958454},{"$f":"IF(V$5,'Data Cost of Capital'!$CW22,IF(I263,V211/I263)*'Data Cost of Capital'!$L22)","v":21.253502982758622},{"$f":"IF(W$5,'Data Cost of Capital'!$DA22,IF(J263,W211/J263)*'Data Cost of Capital'!$L22)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW22,IF(K263,X211/K263)*'Data Cost of Capital'!$L22)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW22,IF(L263,Y211/L263)*'Data Cost of Capital'!$L22)","v":3.8265590495606578}]
[null,{"$f":"'Data Extract Income Stmt'!C51","v":"MNST"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH23,IF(C238,P212/C238)*'Data Cost of Capital'!$L23)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH23,IF(D238,Q212/D238)*'Data Cost of Capital'!$L23)","v":16.200124301896043},{"$f":"IF(E$5,'Data Cost of Capital'!$CH23,IF(E238,R212/E238)*'Data Cost of Capital'!$L23)","v":17.144943237364924},{"$f":"IF(F$5,'Data Cost of Capital'!$CH23,IF(F238,S212/F238)*'Data Cost of Capital'!$L23)","v":22.806153674747602},{"$f":"IF(G$5,'Data Cost of Capital'!$CH23,IF(G238,T212/G238)*'Data Cost of Capital'!$L23)","v":26.623897802114705},{"$f":"IF(H$5,'Data Cost of Capital'!$CH23,IF(H238,U212/H238)*'Data Cost of Capital'!$L23)","v":21.799116583295831},{"$f":"IF(I$5,'Data Cost of Capital'!$CH23,IF(I238,V212/I238)*'Data Cost of Capital'!$L23)","v":25.7},{"$f":"IF(J$5,'Data Cost of Capital'!$CH23,IF(J238,W212/J238)*'Data Cost of Capital'!$L23)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH23,IF(K238,X212/K238)*'Data Cost of Capital'!$L23)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH23,IF(L238,Y212/L238)*'Data Cost of Capital'!$L23)","v":26.037969393939395},null,null,"MNST",{"$f":"IF(P$5,'Data Cost of Capital'!$CW23,IF(C264,P212/C264)*'Data Cost of Capital'!$L23)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW23,IF(D264,Q212/D264)*'Data Cost of Capital'!$L23)","v":30.493817762399079},{"$f":"IF(R$5,'Data Cost of Capital'!$CW23,IF(E264,R212/E264)*'Data Cost of Capital'!$L23)","v":28.926427314568517},{"$f":"IF(S$5,'Data Cost of Capital'!$CW23,IF(F264,S212/F264)*'Data Cost of Capital'!$L23)","v":54.233822791144426},{"$f":"IF(T$5,'Data Cost of Capital'!$CW23,IF(G264,T212/G264)*'Data Cost of Capital'!$L23)","v":13.673462420142425},{"$f":"IF(U$5,'Data Cost of Capital'!$CW23,IF(H264,U212/H264)*'Data Cost of Capital'!$L23)","v":9.5838898760400362},{"$f":"IF(V$5,'Data Cost of Capital'!$CW23,IF(I264,V212/I264)*'Data Cost of Capital'!$L23)","v":22.567346676405123},{"$f":"IF(W$5,'Data Cost of Capital'!$DA23,IF(J264,W212/J264)*'Data Cost of Capital'!$L23)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW23,IF(K264,X212/K264)*'Data Cost of Capital'!$L23)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW23,IF(L264,Y212/L264)*'Data Cost of Capital'!$L23)","v":12.884651233030882}]
[null,{"$f":"'Data Extract Income Stmt'!C52","v":"ROX"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH24,IF(C239,P213/C239)*'Data Cost of Capital'!$L24)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH24,IF(D239,Q213/D239)*'Data Cost of Capital'!$L24)","v":4.2302898888888896},{"$f":"IF(E$5,'Data Cost of Capital'!$CH24,IF(E239,R213/E239)*'Data Cost of Capital'!$L24)","v":2.6250833915387781E-2},{"$f":"IF(F$5,'Data Cost of Capital'!$CH24,IF(F239,S213/F239)*'Data Cost of Capital'!$L24)","v":2.8223308778211474E-3},{"$f":"IF(G$5,'Data Cost of Capital'!$CH24,IF(G239,T213/G239)*'Data Cost of Capital'!$L24)","v":-0.69473461538461556},{"$f":"IF(H$5,'Data Cost of Capital'!$CH24,IF(H239,U213/H239)*'Data Cost of Capital'!$L24)","v":-2.6890943027210885},{"$f":"IF(I$5,'Data Cost of Capital'!$CH24,IF(I239,V213/I239)*'Data Cost of Capital'!$L24)","v":56.58},{"$f":"IF(J$5,'Data Cost of Capital'!$CH24,IF(J239,W213/J239)*'Data Cost of Capital'!$L24)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH24,IF(K239,X213/K239)*'Data Cost of Capital'!$L24)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH24,IF(L239,Y213/L239)*'Data Cost of Capital'!$L24)","v":0.60394807197943445},null,null,{"$f":"B20","v":"ROX"},{"$f":"IF(P$5,'Data Cost of Capital'!$CW24,IF(C265,P213/C265)*'Data Cost of Capital'!$L24)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW24,IF(D265,Q213/D265)*'Data Cost of Capital'!$L24)","v":9.756053617461808E-3},{"$f":"IF(R$5,'Data Cost of Capital'!$CW24,IF(E265,R213/E265)*'Data Cost of Capital'!$L24)","v":9.4282720025383113E-3},{"$f":"IF(S$5,'Data Cost of Capital'!$CW24,IF(F265,S213/F265)*'Data Cost of Capital'!$L24)","v":1.8130025262999127E-3},{"$f":"IF(T$5,'Data Cost of Capital'!$CW24,IF(G265,T213/G265)*'Data Cost of Capital'!$L24)","v":4.3172395441624508E-3},{"$f":"IF(U$5,'Data Cost of Capital'!$CW24,IF(H265,U213/H265)*'Data Cost of Capital'!$L24)","v":8.7301218648995742E-3},{"$f":"IF(V$5,'Data Cost of Capital'!$CW24,IF(I265,V213/I265)*'Data Cost of Capital'!$L24)","v":-4.1392341623036648},{"$f":"IF(W$5,'Data Cost of Capital'!$DA24,IF(J265,W213/J265)*'Data Cost of Capital'!$L24)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW24,IF(K265,X213/K265)*'Data Cost of Capital'!$L24)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW24,IF(L265,Y213/L265)*'Data Cost of Capital'!$L24)","v":6.5143238894093097E-2}]
[null,{"$f":"'Data Extract Income Stmt'!C53","v":"PDRDY"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH25,IF(C240,P214/C240)*'Data Cost of Capital'!$L25)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH25,IF(D240,Q214/D240)*'Data Cost of Capital'!$L25)","v":13.0498928314321},{"$f":"IF(E$5,'Data Cost of Capital'!$CH25,IF(E240,R214/E240)*'Data Cost of Capital'!$L25)","v":12.665185085176272},{"$f":"IF(F$5,'Data Cost of Capital'!$CH25,IF(F240,S214/F240)*'Data Cost of Capital'!$L25)","v":10.785393306737825},{"$f":"IF(G$5,'Data Cost of Capital'!$CH25,IF(G240,T214/G240)*'Data Cost of Capital'!$L25)","v":13.934562962466472},{"$f":"IF(H$5,'Data Cost of Capital'!$CH25,IF(H240,U214/H240)*'Data Cost of Capital'!$L25)","v":12.979979553903346},{"$f":"IF(I$5,'Data Cost of Capital'!$CH25,IF(I240,V214/I240)*'Data Cost of Capital'!$L25)","v":15.4},{"$f":"IF(J$5,'Data Cost of Capital'!$CH25,IF(J240,W214/J240)*'Data Cost of Capital'!$L25)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH25,IF(K240,X214/K240)*'Data Cost of Capital'!$L25)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH25,IF(L240,Y214/L240)*'Data Cost of Capital'!$L25)","v":15.412193609022557},null,null,"PDRDY",{"$f":"IF(P$5,'Data Cost of Capital'!$CW25,IF(C266,P214/C266)*'Data Cost of Capital'!$L25)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW25,IF(D266,Q214/D266)*'Data Cost of Capital'!$L25)","v":1.64289915969226},{"$f":"IF(R$5,'Data Cost of Capital'!$CW25,IF(E266,R214/E266)*'Data Cost of Capital'!$L25)","v":1.5018509095073864},{"$f":"IF(S$5,'Data Cost of Capital'!$CW25,IF(F266,S214/F266)*'Data Cost of Capital'!$L25)","v":1.5135325034058913},{"$f":"IF(T$5,'Data Cost of Capital'!$CW25,IF(G266,T214/G266)*'Data Cost of Capital'!$L25)","v":1.6537472413621996},{"$f":"IF(U$5,'Data Cost of Capital'!$CW25,IF(H266,U214/H266)*'Data Cost of Capital'!$L25)","v":1.6241578286352218},{"$f":"IF(V$5,'Data Cost of Capital'!$CW25,IF(I266,V214/I266)*'Data Cost of Capital'!$L25)","v":14.56052752293578},{"$f":"IF(W$5,'Data Cost of Capital'!$DA25,IF(J266,W214/J266)*'Data Cost of Capital'!$L25)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW25,IF(K266,X214/K266)*'Data Cost of Capital'!$L25)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW25,IF(L266,Y214/L266)*'Data Cost of Capital'!$L25)","v":0.62502459330493243}]
[null,{"$f":"'Data Extract Income Stmt'!C54","v":"TBVPY"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH26,IF(C241,P215/C241)*'Data Cost of Capital'!$L26)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH26,IF(D241,Q215/D241)*'Data Cost of Capital'!$L26)","v":12.110529411764706},{"$f":"IF(E$5,'Data Cost of Capital'!$CH26,IF(E241,R215/E241)*'Data Cost of Capital'!$L26)","v":13.729383177570094},{"$f":"IF(F$5,'Data Cost of Capital'!$CH26,IF(F241,S215/F241)*'Data Cost of Capital'!$L26)","v":17.143439189189188},{"$f":"IF(G$5,'Data Cost of Capital'!$CH26,IF(G241,T215/G241)*'Data Cost of Capital'!$L26)","v":20.650940677966101},{"$f":"IF(H$5,'Data Cost of Capital'!$CH26,IF(H241,U215/H241)*'Data Cost of Capital'!$L26)","v":17.584866279069768},{"$f":"IF(I$5,'Data Cost of Capital'!$CH26,IF(I241,V215/I241)*'Data Cost of Capital'!$L26)","v":22.69},{"$f":"IF(J$5,'Data Cost of Capital'!$CH26,IF(J241,W215/J241)*'Data Cost of Capital'!$L26)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH26,IF(K241,X215/K241)*'Data Cost of Capital'!$L26)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH26,IF(L241,Y215/L241)*'Data Cost of Capital'!$L26)","v":22.603980582524272},null,null,"TBVPY",{"$f":"IF(P$5,'Data Cost of Capital'!$CW26,IF(C267,P215/C267)*'Data Cost of Capital'!$L26)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW26,IF(D267,Q215/D267)*'Data Cost of Capital'!$L26)","v":2.067002891488849},{"$f":"IF(R$5,'Data Cost of Capital'!$CW26,IF(E267,R215/E267)*'Data Cost of Capital'!$L26)","v":2.4747503845097731},{"$f":"IF(S$5,'Data Cost of Capital'!$CW26,IF(F267,S215/F267)*'Data Cost of Capital'!$L26)","v":3.1129556136111933},{"$f":"IF(T$5,'Data Cost of Capital'!$CW26,IF(G267,T215/G267)*'Data Cost of Capital'!$L26)","v":3.8827453792224347},{"$f":"IF(U$5,'Data Cost of Capital'!$CW26,IF(H267,U215/H267)*'Data Cost of Capital'!$L26)","v":3.5335838390698604},{"$f":"IF(V$5,'Data Cost of Capital'!$CW26,IF(I267,V215/I267)*'Data Cost of Capital'!$L26)","v":20.32131211423555},{"$f":"IF(W$5,'Data Cost of Capital'!$DA26,IF(J267,W215/J267)*'Data Cost of Capital'!$L26)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW26,IF(K267,X215/K267)*'Data Cost of Capital'!$L26)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW26,IF(L267,Y215/L267)*'Data Cost of Capital'!$L26)","v":23.6324311168223}]
[null,{"$f":"'Data Extract Income Stmt'!C55","v":"BF.A"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH27,IF(C242,P216/C242)*'Data Cost of Capital'!$L27)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH27,IF(D242,Q216/D242)*'Data Cost of Capital'!$L27)","v":11.493013764742312},{"$f":"IF(E$5,'Data Cost of Capital'!$CH27,IF(E242,R216/E242)*'Data Cost of Capital'!$L27)","v":12.260499412562375},{"$f":"IF(F$5,'Data Cost of Capital'!$CH27,IF(F242,S216/F242)*'Data Cost of Capital'!$L27)","v":14.467941239827184},{"$f":"IF(G$5,'Data Cost of Capital'!$CH27,IF(G242,T216/G242)*'Data Cost of Capital'!$L27)","v":17.586762572038836},{"$f":"IF(H$5,'Data Cost of Capital'!$CH27,IF(H242,U216/H242)*'Data Cost of Capital'!$L27)","v":15.894677740374872},{"$f":"IF(I$5,'Data Cost of Capital'!$CH27,IF(I242,V216/I242)*'Data Cost of Capital'!$L27)","v":22.84},{"$f":"IF(J$5,'Data Cost of Capital'!$CH27,IF(J242,W216/J242)*'Data Cost of Capital'!$L27)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH27,IF(K242,X216/K242)*'Data Cost of Capital'!$L27)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH27,IF(L242,Y216/L242)*'Data Cost of Capital'!$L27)","v":35.483884736842107},null,null,"BF.A",{"$f":"IF(P$5,'Data Cost of Capital'!$CW27,IF(C268,P216/C268)*'Data Cost of Capital'!$L27)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW27,IF(D268,Q216/D268)*'Data Cost of Capital'!$L27)","v":4.4637199259275127},{"$f":"IF(R$5,'Data Cost of Capital'!$CW27,IF(E268,R216/E268)*'Data Cost of Capital'!$L27)","v":4.7663989248221705},{"$f":"IF(S$5,'Data Cost of Capital'!$CW27,IF(F268,S216/F268)*'Data Cost of Capital'!$L27)","v":5.4626024475887096},{"$f":"IF(T$5,'Data Cost of Capital'!$CW27,IF(G268,T216/G268)*'Data Cost of Capital'!$L27)","v":6.4740405465332387},{"$f":"IF(U$5,'Data Cost of Capital'!$CW27,IF(H268,U216/H268)*'Data Cost of Capital'!$L27)","v":4.699834310889754},{"$f":"IF(V$5,'Data Cost of Capital'!$CW27,IF(I268,V216/I268)*'Data Cost of Capital'!$L27)","v":16.887025758611408},{"$f":"IF(W$5,'Data Cost of Capital'!$DA27,IF(J268,W216/J268)*'Data Cost of Capital'!$L27)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW27,IF(K268,X216/K268)*'Data Cost of Capital'!$L27)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW27,IF(L268,Y216/L268)*'Data Cost of Capital'!$L27)","v":11.109392374180997}]
[null,{"$f":"'Data Extract Income Stmt'!C56","v":"TSRYY"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH28,IF(C243,P217/C243)*'Data Cost of Capital'!$L28)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH28,IF(D243,Q217/D243)*'Data Cost of Capital'!$L28)","v":61.55298513821657},{"$f":"IF(E$5,'Data Cost of Capital'!$CH28,IF(E243,R217/E243)*'Data Cost of Capital'!$L28)","v":23.678652273204907},{"$f":"IF(F$5,'Data Cost of Capital'!$CH28,IF(F243,S217/F243)*'Data Cost of Capital'!$L28)","v":10.677869376212024},{"$f":"IF(G$5,'Data Cost of Capital'!$CH28,IF(G243,T217/G243)*'Data Cost of Capital'!$L28)","v":21.086795026881717},{"$f":"IF(H$5,'Data Cost of Capital'!$CH28,IF(H243,U217/H243)*'Data Cost of Capital'!$L28)","v":16.929809291207651},{"$f":"IF(I$5,'Data Cost of Capital'!$CH28,IF(I243,V217/I243)*'Data Cost of Capital'!$L28)","v":22.48},{"$f":"IF(J$5,'Data Cost of Capital'!$CH28,IF(J243,W217/J243)*'Data Cost of Capital'!$L28)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH28,IF(K243,X217/K243)*'Data Cost of Capital'!$L28)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH28,IF(L243,Y217/L243)*'Data Cost of Capital'!$L28)","v":22.260500687285223},null,null,"TSRYY",{"$f":"IF(P$5,'Data Cost of Capital'!$CW28,IF(C269,P217/C269)*'Data Cost of Capital'!$L28)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW28,IF(D269,Q217/D269)*'Data Cost of Capital'!$L28)","v":1.0422863716881927},{"$f":"IF(R$5,'Data Cost of Capital'!$CW28,IF(E269,R217/E269)*'Data Cost of Capital'!$L28)","v":1.0530812717501363},{"$f":"IF(S$5,'Data Cost of Capital'!$CW28,IF(F269,S217/F269)*'Data Cost of Capital'!$L28)","v":1.0117080952380952},{"$f":"IF(T$5,'Data Cost of Capital'!$CW28,IF(G269,T217/G269)*'Data Cost of Capital'!$L28)","v":1.5908510659872739},{"$f":"IF(U$5,'Data Cost of Capital'!$CW28,IF(H269,U217/H269)*'Data Cost of Capital'!$L28)","v":2.0590886970371121},{"$f":"IF(V$5,'Data Cost of Capital'!$CW28,IF(I269,V217/I269)*'Data Cost of Capital'!$L28)","v":21.847991550429185},{"$f":"IF(W$5,'Data Cost of Capital'!$DA28,IF(J269,W217/J269)*'Data Cost of Capital'!$L28)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW28,IF(K269,X217/K269)*'Data Cost of Capital'!$L28)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW28,IF(L269,Y217/L269)*'Data Cost of Capital'!$L28)","v":2.6627662818359954}]
[null,{"$f":"'Data Extract Income Stmt'!C57","v":"PEP"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH29,IF(C244,P218/C244)*'Data Cost of Capital'!$L29)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH29,IF(D244,Q218/D244)*'Data Cost of Capital'!$L29)","v":10.707158730278232},{"$f":"IF(E$5,'Data Cost of Capital'!$CH29,IF(E244,R218/E244)*'Data Cost of Capital'!$L29)","v":11.649018107826087},{"$f":"IF(F$5,'Data Cost of Capital'!$CH29,IF(F244,S218/F244)*'Data Cost of Capital'!$L29)","v":13.057557288106416},{"$f":"IF(G$5,'Data Cost of Capital'!$CH29,IF(G244,T218/G244)*'Data Cost of Capital'!$L29)","v":13.506572020000002},{"$f":"IF(H$5,'Data Cost of Capital'!$CH29,IF(H244,U218/H244)*'Data Cost of Capital'!$L29)","v":13.624250753154573},{"$f":"IF(I$5,'Data Cost of Capital'!$CH29,IF(I244,V218/I244)*'Data Cost of Capital'!$L29)","v":14.23},{"$f":"IF(J$5,'Data Cost of Capital'!$CH29,IF(J244,W218/J244)*'Data Cost of Capital'!$L29)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH29,IF(K244,X218/K244)*'Data Cost of Capital'!$L29)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH29,IF(L244,Y218/L244)*'Data Cost of Capital'!$L29)","v":14.36383147853736},null,null,"PEP",{"$f":"IF(P$5,'Data Cost of Capital'!$CW29,IF(C270,P218/C270)*'Data Cost of Capital'!$L29)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW29,IF(D270,Q218/D270)*'Data Cost of Capital'!$L29)","v":3.0213245204821502},{"$f":"IF(R$5,'Data Cost of Capital'!$CW29,IF(E270,R218/E270)*'Data Cost of Capital'!$L29)","v":3.3889124270174555},{"$f":"IF(S$5,'Data Cost of Capital'!$CW29,IF(F270,S218/F270)*'Data Cost of Capital'!$L29)","v":4.4314624675890268},{"$f":"IF(T$5,'Data Cost of Capital'!$CW29,IF(G270,T218/G270)*'Data Cost of Capital'!$L29)","v":5.0853056921287232},{"$f":"IF(U$5,'Data Cost of Capital'!$CW29,IF(H270,U218/H270)*'Data Cost of Capital'!$L29)","v":5.4062116771643973},{"$f":"IF(V$5,'Data Cost of Capital'!$CW29,IF(I270,V218/I270)*'Data Cost of Capital'!$L29)","v":16.756110528612997},{"$f":"IF(W$5,'Data Cost of Capital'!$DA29,IF(J270,W218/J270)*'Data Cost of Capital'!$L29)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW29,IF(K270,X218/K270)*'Data Cost of Capital'!$L29)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW29,IF(L270,Y218/L270)*'Data Cost of Capital'!$L29)","v":5.274963614714097}]
[null,{"$f":"'Data Extract Income Stmt'!C58","v":"COKE"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH30,IF(C245,P219/C245)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH30,IF(D245,Q219/D245)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(E$5,'Data Cost of Capital'!$CH30,IF(E245,R219/E245)*'Data Cost of Capital'!$L30)","v":9.5372395078301473},{"$f":"IF(F$5,'Data Cost of Capital'!$CH30,IF(F245,S219/F245)*'Data Cost of Capital'!$L30)","v":10.210309857239974},{"$f":"IF(G$5,'Data Cost of Capital'!$CH30,IF(G245,T219/G245)*'Data Cost of Capital'!$L30)","v":14.424113851611875},{"$f":"IF(H$5,'Data Cost of Capital'!$CH30,IF(H245,U219/H245)*'Data Cost of Capital'!$L30)","v":11.999234507829343},{"$f":"IF(I$5,'Data Cost of Capital'!$CH30,IF(I245,V219/I245)*'Data Cost of Capital'!$L30)","v":10.96},{"$f":"IF(J$5,'Data Cost of Capital'!$CH30,IF(J245,W219/J245)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH30,IF(K245,X219/K245)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH30,IF(L245,Y219/L245)*'Data Cost of Capital'!$L30)","v":12.472724815712905},null,null,"COKE",{"$f":"IF(P$5,'Data Cost of Capital'!$CW30,IF(C271,P219/C271)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW30,IF(D271,Q219/D271)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(R$5,'Data Cost of Capital'!$CW30,IF(E271,R219/E271)*'Data Cost of Capital'!$L30)","v":1.9696730803427045},{"$f":"IF(S$5,'Data Cost of Capital'!$CW30,IF(F271,S219/F271)*'Data Cost of Capital'!$L30)","v":2.2142006427644771},{"$f":"IF(T$5,'Data Cost of Capital'!$CW30,IF(G271,T219/G271)*'Data Cost of Capital'!$L30)","v":3.1471735948178963},{"$f":"IF(U$5,'Data Cost of Capital'!$CW30,IF(H271,U219/H271)*'Data Cost of Capital'!$L30)","v":2.4356882819873524},{"$f":"IF(V$5,'Data Cost of Capital'!$CW30,IF(I271,V219/I271)*'Data Cost of Capital'!$L30)","v":22.825932599148938},{"$f":"IF(W$5,'Data Cost of Capital'!$DA30,IF(J271,W219/J271)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW30,IF(K271,X219/K271)*'Data Cost of Capital'!$L30)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW30,IF(L271,Y219/L271)*'Data Cost of Capital'!$L30)","v":2.2433604313186599}]
[null,{"$f":"'Data Extract Income Stmt'!C59","v":"DPS"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH31,IF(C246,P220/C246)*'Data Cost of Capital'!$L31)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH31,IF(D246,Q220/D246)*'Data Cost of Capital'!$L31)","v":8.9745675187969915},{"$f":"IF(E$5,'Data Cost of Capital'!$CH31,IF(E246,R220/E246)*'Data Cost of Capital'!$L31)","v":9.3704273872519082},{"$f":"IF(F$5,'Data Cost of Capital'!$CH31,IF(F246,S220/F246)*'Data Cost of Capital'!$L31)","v":11.500258571972026},{"$f":"IF(G$5,'Data Cost of Capital'!$CH31,IF(G246,T220/G246)*'Data Cost of Capital'!$L31)","v":12.845554017579618},{"$f":"IF(H$5,'Data Cost of Capital'!$CH31,IF(H246,U220/H246)*'Data Cost of Capital'!$L31)","v":12.406688386464969},{"$f":"IF(I$5,'Data Cost of Capital'!$CH31,IF(I246,V220/I246)*'Data Cost of Capital'!$L31)","v":16.23},{"$f":"IF(J$5,'Data Cost of Capital'!$CH31,IF(J246,W220/J246)*'Data Cost of Capital'!$L31)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH31,IF(K246,X220/K246)*'Data Cost of Capital'!$L31)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH31,IF(L246,Y220/L246)*'Data Cost of Capital'!$L31)","v":16.237580764331209},null,null,"DPS",{"$f":"IF(P$5,'Data Cost of Capital'!$CW31,IF(C272,P220/C272)*'Data Cost of Capital'!$L31)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW31,IF(D272,Q220/D272)*'Data Cost of Capital'!$L31)","v":2.8085117176470584},{"$f":"IF(R$5,'Data Cost of Capital'!$CW31,IF(E272,R220/E272)*'Data Cost of Capital'!$L31)","v":2.6217983505553182},{"$f":"IF(S$5,'Data Cost of Capital'!$CW31,IF(F272,S220/F272)*'Data Cost of Capital'!$L31)","v":3.5899082641170041},{"$f":"IF(T$5,'Data Cost of Capital'!$CW31,IF(G272,T220/G272)*'Data Cost of Capital'!$L31)","v":4.3947526275005444},{"$f":"IF(U$5,'Data Cost of Capital'!$CW31,IF(H272,U220/H272)*'Data Cost of Capital'!$L31)","v":4.1233066822078746},{"$f":"IF(V$5,'Data Cost of Capital'!$CW31,IF(I272,V220/I272)*'Data Cost of Capital'!$L31)","v":14.471397300705796},{"$f":"IF(W$5,'Data Cost of Capital'!$DA31,IF(J272,W220/J272)*'Data Cost of Capital'!$L31)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW31,IF(K272,X220/K272)*'Data Cost of Capital'!$L31)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW31,IF(L272,Y220/L272)*'Data Cost of Capital'!$L31)","v":3.8971832213031172}]
[null,{"$f":"'Data Extract Income Stmt'!C60","v":"EBAY"},{"$f":"IF(C$5,'Data Cost of Capital'!$CH32,IF(C247,P221/C247)*'Data Cost of Capital'!$L32)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH32,IF(D247,Q221/D247)*'Data Cost of Capital'!$L32)","v":-2.0050104384133611},{"$f":"IF(E$5,'Data Cost of Capital'!$CH32,IF(E247,R221/E247)*'Data Cost of Capital'!$L32)","v":-1.8829113924050633},{"$f":"IF(F$5,'Data Cost of Capital'!$CH32,IF(F247,S221/F247)*'Data Cost of Capital'!$L32)","v":-0.97857142857142854},{"$f":"IF(G$5,'Data Cost of Capital'!$CH32,IF(G247,T221/G247)*'Data Cost of Capital'!$L32)","v":-0.68},{"$f":"IF(H$5,'Data Cost of Capital'!$CH32,IF(H247,U221/H247)*'Data Cost of Capital'!$L32)","v":-0.44183673469387758},{"$f":"IF(I$5,'Data Cost of Capital'!$CH32,IF(I247,V221/I247)*'Data Cost of Capital'!$L32)","v":false},{"$f":"IF(J$5,'Data Cost of Capital'!$CH32,IF(J247,W221/J247)*'Data Cost of Capital'!$L32)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH32,IF(K247,X221/K247)*'Data Cost of Capital'!$L32)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH32,IF(L247,Y221/L247)*'Data Cost of Capital'!$L32)","v":0},null,null,"EBAY",{"$f":"IF(P$5,'Data Cost of Capital'!$CW32,IF(C273,P221/C273)*'Data Cost of Capital'!$L32)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW32,IF(D273,Q221/D273)*'Data Cost of Capital'!$L32)","v":-0.51232262882748325},{"$f":"IF(R$5,'Data Cost of Capital'!$CW32,IF(E273,R221/E273)*'Data Cost of Capital'!$L32)","v":-0.3020304568527919},{"$f":"IF(S$5,'Data Cost of Capital'!$CW32,IF(F273,S221/F273)*'Data Cost of Capital'!$L32)","v":-0.37897648686030427},{"$f":"IF(T$5,'Data Cost of Capital'!$CW32,IF(G273,T221/G273)*'Data Cost of Capital'!$L32)","v":-0.16518218623481781},{"$f":"IF(U$5,'Data Cost of Capital'!$CW32,IF(H273,U221/H273)*'Data Cost of Capital'!$L32)","v":-0.10637948954305587},{"$f":"IF(V$5,'Data Cost of Capital'!$CW32,IF(I273,V221/I273)*'Data Cost of Capital'!$L32)","v":-0.5737632508833922},{"$f":"IF(W$5,'Data Cost of Capital'!$DA32,IF(J273,W221/J273)*'Data Cost of Capital'!$L32)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW32,IF(K273,X221/K273)*'Data Cost of Capital'!$L32)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW32,IF(L273,Y221/L273)*'Data Cost of Capital'!$L32)","v":0}]
[null,{"$f":"'Data Extract Income Stmt'!C61","v":0},{"$f":"IF(C$5,'Data Cost of Capital'!$CH33,IF(C248,P222/C248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(D$5,'Data Cost of Capital'!$CH33,IF(D248,Q222/D248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(E$5,'Data Cost of Capital'!$CH33,IF(E248,R222/E248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(F$5,'Data Cost of Capital'!$CH33,IF(F248,S222/F248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(G$5,'Data Cost of Capital'!$CH33,IF(G248,T222/G248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(H$5,'Data Cost of Capital'!$CH33,IF(H248,U222/H248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(I$5,'Data Cost of Capital'!$CH33,IF(I248,V222/I248)*'Data Cost of Capital'!$L33)","v":false},{"$f":"IF(J$5,'Data Cost of Capital'!$CH33,IF(J248,W222/J248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(K$5,'Data Cost of Capital'!$CH33,IF(K248,X222/K248)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(L$5,'Data Cost of Capital'!$CH33,IF(L248,Y222/L248)*'Data Cost of Capital'!$L33)","v":0},null,null,0,{"$f":"IF(P$5,'Data Cost of Capital'!$CW33,IF(C274,P222/C274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(Q$5,'Data Cost of Capital'!$CW33,IF(D274,Q222/D274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(R$5,'Data Cost of Capital'!$CW33,IF(E274,R222/E274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(S$5,'Data Cost of Capital'!$CW33,IF(F274,S222/F274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(T$5,'Data Cost of Capital'!$CW33,IF(G274,T222/G274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(U$5,'Data Cost of Capital'!$CW33,IF(H274,U222/H274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(V$5,'Data Cost of Capital'!$CW33,IF(I274,V222/I274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(W$5,'Data Cost of Capital'!$DA33,IF(J274,W222/J274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(X$5,'Data Cost of Capital'!$CW33,IF(K274,X222/K274)*'Data Cost of Capital'!$L33)","v":0},{"$f":"IF(Y$5,'Data Cost of Capital'!$CW33,IF(L274,Y222/L274)*'Data Cost of Capital'!$L33)","v":0}]
[]
[]
["EV/EBIT ",null,null,null,null,null,null,null,null,null,null,null,null,null,"ROIC - Simple Invested Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"P35=$Q$33+1","v":false},{"$f":"Q35=$Q$33+1","v":false},false,false,false,false,true,false,false]
[null,null,{"$f":"C6","v":2011},2012,2013,2014,2015,{"$f":"H6","v":2016},{"$f":"I6","v":2017},{"$f":"J6","v":2018},{"$f":"K6","v":2019},"Current",null,null,null,{"$f":"C35","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B7","v":"CABGY"},{"$f":"IF(P226,P200/P226)","v":false},{"$f":"IF(Q226,Q200/Q226)","v":13.032672628135224},{"$f":"IF(R226,R200/R226)","v":13.646283116883117},{"$f":"IF(S226,S200/S226)","v":13.410985247208933},{"$f":"IF(T226,T200/T226)","v":15.747459810126582},{"$f":"IF(U226,U200/U226)","v":15.437229765013054},{"$f":"IF(V226,V200/V226)","v":false},{"$f":"IF(W226,W200/W226)","v":false},{"$f":"IF(X226,X200/X226)","v":false},{"$f":"IF(Y226,Y200/Y226)","v":false},null,null,{"$f":"B36","v":"CABGY"},{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB11,P226/C306*(1-P252)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB11,Q226/D306*(1-Q252)),FALSE)","v":6.7409033877038893E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB11,R226/E306*(1-R252)),FALSE)","v":6.6994576161774927E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB11,S226/F306*(1-S252)),FALSE)","v":6.6597263010547705E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB11,T226/G306*(1-T252)),FALSE)","v":0.14522656293830533},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB11,U226/H306*(1-U252)),FALSE)","v":6.4734772165112711E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB11,V226/I306*(1-V252)),FALSE)","v":6.1100000000000002E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB11,W226/J306*(1-W252)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB11,X226/K306*(1-X252)),FALSE)","v":false},{"$f":"IF(L252,Y226/L306*(1-Y252))","v":0}]
[null,"DEO",false,1332.6467532467532,1577.732028241335,1551.7455505932762,1580.993845940171,1472.2767631357124,false,false,false,false,null,null,"DEO",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB12,P227/C307*(1-P253)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB12,Q227/D307*(1-Q253)),FALSE)","v":0.19200163883808755},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB12,R227/E307*(1-R253)),FALSE)","v":0.16629491945477076},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB12,S227/F307*(1-S253)),FALSE)","v":0.14856472292194292},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB12,T227/G307*(1-T253)),FALSE)","v":0.14033524151734339},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB12,U227/H307*(1-U253)),FALSE)","v":0.15324869073015576},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB12,V227/I307*(1-V253)),FALSE)","v":0.1605},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB12,W227/J307*(1-W253)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB12,X227/K307*(1-X253)),FALSE)","v":false},{"$f":"IF(L253,Y227/L307*(1-Y253))","v":0}]
[null,"ABEV",false,19.74941536417446,15.069176869955978,17.058396475621301,15.968117913641684,16.221198133396705,false,false,false,false,null,null,"ABEV",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB13,P228/C308*(1-P254)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB13,Q228/D308*(1-Q254)),FALSE)","v":0.58177276609255457},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB13,R228/E308*(1-R254)),FALSE)","v":0.34102110254505741},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB13,S228/F308*(1-S254)),FALSE)","v":0.37270863955871825},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB13,T228/G308*(1-T254)),FALSE)","v":0.37994513698224391},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB13,U228/H308*(1-U254)),FALSE)","v":0.37695389462639434},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB13,V228/I308*(1-V254)),FALSE)","v":0.2581},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB13,W228/J308*(1-W254)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB13,X228/K308*(1-X254)),FALSE)","v":false},0]
[null,"TAP",false,24.476105600908152,28.148245691206029,33.293003587449398,56.666642513244099,72.326341140419359,false,false,false,false,null,null,"TAP",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB14,P229/C309*(1-P255)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB14,Q229/D309*(1-Q255)),FALSE)","v":2.979998970015996E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB14,R229/E309*(1-R255)),FALSE)","v":3.4707597028288392E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB14,S229/F309*(1-S255)),FALSE)","v":4.1810157289941891E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB14,T229/G309*(1-T255)),FALSE)","v":3.2134849611126864E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB14,U229/H309*(1-U255)),FALSE)","v":1.2795884671760328E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB14,V229/I309*(1-V255)),FALSE)","v":0.1208},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB14,W229/J309*(1-W255)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB14,X229/K309*(1-X255)),FALSE)","v":false},0]
[null,"SAM",false,17.573199708179256,27.464721786150356,25.666815596872052,17.715684927699289,15.764517886770484,false,false,false,false,null,null,"SAM",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB15,P230/C310*(1-P256)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB15,Q230/D310*(1-Q256)),FALSE)","v":0.34929815593233116},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB15,R230/E310*(1-R256)),FALSE)","v":0.22232690263104254},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB15,S230/F310*(1-S256)),FALSE)","v":0.21513928655126677},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB15,T230/G310*(1-T256)),FALSE)","v":0.22569257645858173},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB15,U230/H310*(1-U256)),FALSE)","v":0.20523540576889099},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB15,V230/I310*(1-V256)),FALSE)","v":0.1923},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB15,W230/J310*(1-W256)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB15,X230/K310*(1-X256)),FALSE)","v":false},0]
[null,"STZ",false,18.878816986504678,19.246165976031872,18.375489767441859,20.752979501486379,19.436958867619428,false,false,false,false,null,null,"STZ",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB16,P231/C311*(1-P257)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB16,Q231/D311*(1-Q257)),FALSE)","v":7.1492598660240908E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB16,R231/E311*(1-R257)),FALSE)","v":8.536241754196669E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB16,S231/F311*(1-S257)),FALSE)","v":8.4681473003291902E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB16,T231/G311*(1-T257)),FALSE)","v":9.2556622662794866E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB16,U231/H311*(1-U257)),FALSE)","v":0.10346321748367684},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB16,V231/I311*(1-V257)),FALSE)","v":0.10970000000000001},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB16,W231/J311*(1-W257)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB16,X231/K311*(1-X257)),FALSE)","v":false},0]
[null,"BREW",false,34.748147368421058,-115.9622241681261,-147.58271662763465,-641.32638157894735,false,false,false,false,false,null,null,"BREW",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB17,P232/C312*(1-P258)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB17,Q232/D312*(1-Q258)),FALSE)","v":1.8887752783458309E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB17,R232/E312*(1-R258)),FALSE)","v":-4.053593695618603E-3},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB17,S232/F312*(1-S258)),FALSE)","v":-3.3069790885221309E-3},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB17,T232/G312*(1-T258)),FALSE)","v":-1.361049494520097E-3},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB17,U232/H312*(1-U258)),FALSE)","v":false},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB17,V232/I312*(1-V258)),FALSE)","v":0},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB17,W232/J312*(1-W258)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB17,X232/K312*(1-X258)),FALSE)","v":false},0]
[null,"WVVI",false,-0.31457731953054269,1.412735211448924,-55.741473309608544,173.6131707317073,145.68076923076924,false,false,false,false,null,null,"WVVI",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB18,P233/C313*(1-P259)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB18,Q233/D313*(1-Q259)),FALSE)","v":1122.573806908247},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB18,R233/E313*(1-R259)),FALSE)","v":-271.18826637426753},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB18,S233/F313*(1-S259)),FALSE)","v":4.5013349033641941},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB18,T233/G313*(1-T259)),FALSE)","v":3.516000623762883E-3},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB18,U233/H313*(1-U259)),FALSE)","v":4.5042066419740566E-3},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB18,V233/I313*(1-V259)),FALSE)","v":7.3700000000000002E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB18,W233/J313*(1-W259)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB18,X233/K313*(1-X259)),FALSE)","v":false},0]
[null,"HINKF",false,18.26729653142857,15.057511856377952,15.807602683687941,19.947423980045937,16.908144765920792,false,false,false,false,null,null,"HINKF",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB19,P234/C314*(1-P260)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB19,Q234/D314*(1-Q260)),FALSE)","v":8.0477184963848203E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB19,R234/E314*(1-R260)),FALSE)","v":8.5009222347831259E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB19,S234/F314*(1-S260)),FALSE)","v":8.2890570847594741E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB19,T234/G314*(1-T260)),FALSE)","v":8.4317079660423663E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB19,U234/H314*(1-U260)),FALSE)","v":8.8220563057592211E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB19,V234/I314*(1-V260)),FALSE)","v":6.3700000000000007E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB19,W234/J314*(1-W260)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB19,X234/K314*(1-X260)),FALSE)","v":false},0]
[null,"COT",false,10.691081645400196,12.565291782945737,38.964723170550698,20.019754078402727,29.085547081950079,false,false,false,false,null,null,"COT",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB20,P235/C315*(1-P261)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB20,Q235/D315*(1-Q261)),FALSE)","v":9.9847498835849202E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB20,R235/E315*(1-R261)),FALSE)","v":8.2162210746976633E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB20,S235/F315*(1-S261)),FALSE)","v":-9.4135693831676314E-3},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB20,T235/G315*(1-T261)),FALSE)","v":-0.52329687507442169},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB20,U235/H315*(1-U261)),FALSE)","v":5.7219888242765984E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB20,V235/I315*(1-V261)),FALSE)","v":-3.0200000000000001E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB20,W235/J315*(1-W261)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB20,X235/K315*(1-X261)),FALSE)","v":false},0]
[null,"FMOCY",false,-26.100613105497015,-58.62043245231802,29.902645563837027,41.634606936692805,15.58274722036249,false,false,false,false,null,null,"FMOCY",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB21,P236/C316*(1-P262)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB21,Q236/D316*(1-Q262)),FALSE)","v":-3.0812812357182095E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB21,R236/E316*(1-R262)),FALSE)","v":-1.8757206181876974E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB21,S236/F316*(1-S262)),FALSE)","v":4.5754924673562354E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB21,T236/G316*(1-T262)),FALSE)","v":1.5582127000516281E-4},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB21,U236/H316*(1-U262)),FALSE)","v":0.10990404288304102},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB21,V236/I316*(1-V262)),FALSE)","v":-2.7400000000000001E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB21,W236/J316*(1-W262)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB21,X236/K316*(1-X262)),FALSE)","v":false},0]
[null,"TSGTF",false,23.001753792662662,32.653088379746833,26.404968996913585,27.243691092592595,21.253502982758622,false,false,false,false,null,null,"TSGTF",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB22,P237/C317*(1-P263)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB22,Q237/D317*(1-Q263)),FALSE)","v":0.1923981027479236},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB22,R237/E317*(1-R263)),FALSE)","v":0.18264764349974896},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB22,S237/F317*(1-S263)),FALSE)","v":0.15424789354768367},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB22,T237/G317*(1-T263)),FALSE)","v":8.9706104394471506E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB22,U237/H317*(1-U263)),FALSE)","v":8.9231881408491129E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB22,V237/I317*(1-V263)),FALSE)","v":6.4399999999999999E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB22,W237/J317*(1-W263)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB22,X237/K317*(1-X263)),FALSE)","v":false},0]
[null,"MNST",false,16.805021520803443,17.795720242939161,23.583935969567875,27.50553301347755,22.567346676405123,false,false,false,false,null,null,"MNST",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB23,P238/C318*(1-P264)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB23,Q238/D318*(1-Q264)),FALSE)","v":1.1235339566036742},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB23,R238/E318*(1-R264)),FALSE)","v":0.97622233314959395},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB23,S238/F318*(1-S264)),FALSE)","v":1.489893798662747},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB23,T238/G318*(1-T264)),FALSE)","v":0.30484960507454295},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB23,U238/H318*(1-U264)),FALSE)","v":0.28036712526879115},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB23,V238/I318*(1-V264)),FALSE)","v":0.17510000000000001},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB23,W238/J318*(1-W264)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB23,X238/K318*(1-X264)),FALSE)","v":false},0]
[null,"ROX",false,0.82577600164840237,0.91408019044833699,4.4607493239200102E-2,0.14449508992995674,-413.92341623036646,false,false,false,false,null,null,{"$f":"B49","v":"ROX"},{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB24,P239/C319*(1-P265)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB24,Q239/D319*(1-Q265)),FALSE)","v":-33.895272700246409},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB24,R239/E319*(1-R265)),FALSE)","v":-70.11130739574007},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB24,S239/F319*(1-S265)),FALSE)","v":6.4398529536084004},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB24,T239/G319*(1-T265)),FALSE)","v":3.0047430900507086},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB24,U239/H319*(1-U265)),FALSE)","v":-1.5388678199643763E-3},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB24,V239/I319*(1-V265)),FALSE)","v":-2.3900000000000001E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB24,W239/J319*(1-W265)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB24,X239/K319*(1-X265)),FALSE)","v":false},0]
[null,"PDRDY",false,14.606743242920315,14.974868136781565,15.024428486997966,15.944414437543838,14.56052752293578,false,false,false,false,null,null,"PDRDY",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB25,P240/C320*(1-P266)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB25,Q240/D320*(1-Q266)),FALSE)","v":8.5619789145462727E-2},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB25,R240/E320*(1-R266)),FALSE)","v":7.721854709561414E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB25,S240/F320*(1-S266)),FALSE)","v":8.045858190263673E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB25,T240/G320*(1-T266)),FALSE)","v":7.8184360784348081E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB25,U240/H320*(1-U266)),FALSE)","v":8.521472889371362E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB25,V240/I320*(1-V266)),FALSE)","v":6.6699999999999995E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB25,W240/J320*(1-W266)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB25,X240/K320*(1-X266)),FALSE)","v":false},0]
[null,"TBVPY",false,14.400321749571583,16.097701023471913,20.430110153205288,24.1555412371134,20.32131211423555,false,false,false,false,null,null,"TBVPY",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB26,P241/C321*(1-P267)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB26,Q241/D321*(1-Q267)),FALSE)","v":0.11278423601547344},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB26,R241/E321*(1-R267)),FALSE)","v":0.12270545012216848},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB26,S241/F321*(1-S267)),FALSE)","v":0.12269204640485619},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB26,T241/G321*(1-T267)),FALSE)","v":0.13021520861930042},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB26,U241/H321*(1-U267)),FALSE)","v":0.14104557955882763},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB26,V241/I321*(1-V267)),FALSE)","v":0.24350000000000002},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB26,W241/J321*(1-W267)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB26,X241/K321*(1-X267)),FALSE)","v":false},0]
[null,"BF.A",false,12.150125538286995,12.899067090299999,15.221633786539325,18.597911138809035,16.887025758611408,false,false,false,false,null,null,"BF.A",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB27,P242/C322*(1-P268)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB27,Q242/D322*(1-Q268)),FALSE)","v":0.2510079896391807},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB27,R242/E322*(1-R268)),FALSE)","v":0.25713874615596599},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB27,S242/F322*(1-S268)),FALSE)","v":0.24475},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB27,T242/G322*(1-T268)),FALSE)","v":0.24951475406690299},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB27,U242/H322*(1-U268)),FALSE)","v":0.19956016560737794},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB27,V242/I322*(1-V268)),FALSE)","v":0.22870000000000001},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB27,W242/J322*(1-W268)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB27,X242/K322*(1-X268)),FALSE)","v":false},0]
[null,"TSRYY",false,-276.10910476285716,47.38496652336449,14.689785615829258,32.890095387840667,21.847991550429185,false,false,false,false,null,null,"TSRYY",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB28,P243/C323*(1-P269)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB28,Q243/D323*(1-Q269)),FALSE)","v":-3.5216561068264472E-3},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB28,R243/E323*(1-R269)),FALSE)","v":9.4264773823217428E-3},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB28,S243/F323*(1-S269)),FALSE)","v":4.8191444313787371E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB28,T243/G323*(1-T269)),FALSE)","v":3.3656228335876719E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB28,U243/H323*(1-U269)),FALSE)","v":6.5694811582115195E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB28,V243/I323*(1-V269)),FALSE)","v":6.3600000000000004E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB28,W243/J323*(1-W269)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB28,X243/K323*(1-X269)),FALSE)","v":false},0]
[null,"PEP",false,13.729431236516264,14.750758665065066,16.440944053399015,16.749221254960322,16.756110528612997,false,false,false,false,null,null,"PEP",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB29,P244/C324*(1-P270)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB29,Q244/D324*(1-Q270)),FALSE)","v":0.16413326393715372},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB29,R244/E324*(1-R270)),FALSE)","v":0.17505179132593743},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB29,S244/F324*(1-S270)),FALSE)","v":0.20134869515255979},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB29,T244/G324*(1-T270)),FALSE)","v":0.22350368468355983},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB29,U244/H324*(1-U270)),FALSE)","v":0.23996599193869234},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB29,V244/I324*(1-V270)),FALSE)","v":0.15380000000000002},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB29,W244/J324*(1-W270)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB29,X244/K324*(1-X270)),FALSE)","v":false},0]
[null,"COKE",false,false,17.08342753108564,17.47047318832151,25.290216939379828,22.825932599148938,false,false,false,false,null,null,"COKE",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB30,P245/C325*(1-P271)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB30,Q245/D325*(1-Q271)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB30,R245/E325*(1-R271)),FALSE)","v":8.3658303597718808E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB30,S245/F325*(1-S271)),FALSE)","v":8.2214391890381794E-2},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB30,T245/G325*(1-T271)),FALSE)","v":8.1655864912269713E-2},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB30,U245/H325*(1-U271)),FALSE)","v":6.5214349302783983E-2},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB30,V245/I325*(1-V271)),FALSE)","v":4.6799999999999994E-2},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB30,W245/J325*(1-W271)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB30,X245/K325*(1-X271)),FALSE)","v":false},0]
[null,"DPS",false,10.950619082568807,11.408234086710037,13.761815697004181,15.016768285629187,14.471397300705796,false,false,false,false,null,null,"DPS",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB31,P246/C326*(1-P272)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB31,Q246/D326*(1-Q272)),FALSE)","v":0.14950580504081912},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB31,R246/E326*(1-R272)),FALSE)","v":0.26416156088088005},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB31,S246/F326*(1-S272)),FALSE)","v":0.17041232885934796},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB31,T246/G326*(1-T272)),FALSE)","v":0.18849053189092563},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB31,U246/H326*(1-U272)),FALSE)","v":0.18831961790855203},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB31,V246/I326*(1-V272)),FALSE)","v":0.14529999999999998},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB31,W246/J326*(1-W272)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB31,X246/K326*(1-X272)),FALSE)","v":false},0]
[null,"EBAY",false,-2.8330383480825958,-2.4011299435028248,-1.2967345007098912,-0.88006902502157036,-0.5737632508833922,false,false,false,false,null,null,"EBAY",{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB32,P247/C327*(1-P273)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB32,Q247/D327*(1-Q273)),FALSE)","v":0.19892235515992943},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB32,R247/E327*(1-R273)),FALSE)","v":-6.0577841451766937E-2},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB32,S247/F327*(1-S273)),FALSE)","v":0.44545978129322272},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB32,T247/G327*(1-T273)),FALSE)","v":0.543917485898469},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB32,U247/H327*(1-U273)),FALSE)","v":-0.1483378503968095},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB32,V247/I327*(1-V273)),FALSE)","v":0},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB32,W247/J327*(1-W273)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB32,X247/K327*(1-X273)),FALSE)","v":false},false]
[null,0,false,false,false,false,false,false,false,false,false,false,null,null,0,{"$f":"IFERROR(IF(P$34,'Data Cost of Capital'!$DB33,P248/C328*(1-P274)),FALSE)","v":false},{"$f":"IFERROR(IF(Q$34,'Data Cost of Capital'!$DB33,Q248/D328*(1-Q274)),FALSE)","v":false},{"$f":"IFERROR(IF(R$34,'Data Cost of Capital'!$DB33,R248/E328*(1-R274)),FALSE)","v":false},{"$f":"IFERROR(IF(S$34,'Data Cost of Capital'!$DB33,S248/F328*(1-S274)),FALSE)","v":false},{"$f":"IFERROR(IF(T$34,'Data Cost of Capital'!$DB33,T248/G328*(1-T274)),FALSE)","v":false},{"$f":"IFERROR(IF(U$34,'Data Cost of Capital'!$DB33,U248/H328*(1-U274)),FALSE)","v":false},{"$f":"IFERROR(IF(V$34,'Data Cost of Capital'!$DB33,V248/I328*(1-V274)),FALSE)","v":0},{"$f":"IFERROR(IF(W$34,'Data Cost of Capital'!$DB33,W248/J328*(1-W274)),FALSE)","v":false},{"$f":"IFERROR(IF(X$34,'Data Cost of Capital'!$DB33,X248/K328*(1-X274)),FALSE)","v":false},false]
[]
[]
[]
["Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Average Stock Price"]
[null,null,{"$f":"C6","v":2011},2012,2013,2014,2015,{"$f":"H6","v":2016},{"$f":"I6","v":2017},{"$f":"J6","v":2018},{"$f":"K6","v":2019},"Current",null,null,null,{"$f":"P6","v":2011},2012,2013,2014,2015,{"$f":"U6","v":2016},{"$f":"V6","v":2017},{"$f":"W6","v":2018},{"$f":"X6","v":2019},"Current"]
[null,{"$f":"B7","v":"CABGY"},{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":398.77500150000003},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":558.4},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":588.20000000000005},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":483.66666666666669},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":599.875},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":599},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":744.38000480000005},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":761.69999699999994},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":761.69999699999994},{"$f":"'Data Cost of Capital'!M11","v":23.11},null,null,{"$f":"B64","v":"CABGY"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!15:15),FALSE)","v":489.94083278333329},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!15:15),FALSE)","v":487.74166741666659},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!15:15),FALSE)","v":565.12916666666672},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!15:15),FALSE)","v":539.97916666666663},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!15:15),FALSE)","v":568.34374987499996},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!15:15),FALSE)","v":613.23958333333337},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!15:15),FALSE)","v":688.52333373333329},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!15:15),FALSE)","v":731.14998649999995},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"L64","v":23.11}]
[null,"DEO",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1374.375},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1829.3},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1947.5},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1864.6},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1831.75},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2076.25},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2676.25},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2601.4},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2601.4},{"$f":"'Data Cost of Capital'!M12","v":135.22},null,null,"DEO",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!16:16),FALSE)","v":1250.6458333333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!16:16),FALSE)","v":1640.2416666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!16:16),FALSE)","v":1970.8333333333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!16:16),FALSE)","v":1843.0333333333331},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!16:16),FALSE)","v":1851.4166666666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!16:16),FALSE)","v":1991.71875},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!16:16),FALSE)","v":2405.6812500000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!16:16),FALSE)","v":2519.4499999999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"L65","v":135.22}]
[null,"ABEV",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":10.672599999999999},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":16.618300400000003},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":16.814439999999998},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":15.955999800000001},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":18.032500249999998},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":16.42999975},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":21.0575005},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":21.838000000000001},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":21.838000000000001},{"$f":"'Data Cost of Capital'!M13","v":6.48},null,null,"ABEV",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!17:17),FALSE)","v":8.5562655416666686},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!17:17),FALSE)","v":12.891153366666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!17:17),FALSE)","v":16.892601983333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!17:17),FALSE)","v":16.340771170833332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!17:17),FALSE)","v":18.755208358333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!17:17),FALSE)","v":18.501999895833332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!17:17),FALSE)","v":19.138833345833334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!17:17),FALSE)","v":21.664000000000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!17:17),FALSE)","v":false},6.48]
[null,"TAP",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":42.895000500000002},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":42.973999800000001},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":54.771998600000003},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":74.594002000000017},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":93.282501000000011},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":97.984998750000003},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":80.777500000000003},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":83.405998199999999},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":83.405998199999999},{"$f":"'Data Cost of Capital'!M14","v":74.209999999999994},null,null,"TAP",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!18:18),FALSE)","v":44.036499845833333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!18:18),FALSE)","v":42.618999791666674},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!18:18),FALSE)","v":50.145624974999997},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!18:18),FALSE)","v":67.166417437500016},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!18:18),FALSE)","v":78.533208266666662},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!18:18),FALSE)","v":97.895958004166673},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!18:18),FALSE)","v":89.712332654166673},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!18:18),FALSE)","v":78.807998599999991},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!18:18),FALSE)","v":false},74.209999999999994]
[null,"SAM",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":106.07750125},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":130.7100006},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":231.75},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":282.923993},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":206.54249949999999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":170.81250374999999},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":190.9625015},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":188.33999939999998},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":188.33999939999998},{"$f":"'Data Cost of Capital'!M15","v":181.35},null,null,"SAM",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!19:19),FALSE)","v":89.72916743750001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!19:19),FALSE)","v":109.0860418875},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!19:19),FALSE)","v":189.60204202083332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!19:19),FALSE)","v":233.4308737916667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!19:19),FALSE)","v":246.34220904999995},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!19:19),FALSE)","v":171.06491747500002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!19:19),FALSE)","v":155.68833350833333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!19:19),FALSE)","v":184.84500270000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!19:19),FALSE)","v":false},181.35]
[null,"STZ",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":20.185000500000001},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":35.523999799999999},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":69.825999600000003},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":95.622},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":140.58500275},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":153.67250050000001},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":223.70000075000002},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":219.04200120000002},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":219.04200120000002},{"$f":"'Data Cost of Capital'!M16","v":210.26},null,null,"STZ",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!20:20),FALSE)","v":20.168458329166665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!20:20),FALSE)","v":27.325166766666669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!20:20),FALSE)","v":53.65129171666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!20:20),FALSE)","v":85.563458512500006},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!20:20),FALSE)","v":123.34412472916665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!20:20),FALSE)","v":156.16008324166668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!20:20),FALSE)","v":188.01100023333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!20:20),FALSE)","v":214.65099810000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!20:20),FALSE)","v":false},210.26]
[null,"BREW",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":6.17},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":6.4240000000000013},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":15.89},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":13.51},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":8.7324999999999999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":17.0625},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":18.86250025},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":19.570000200000003},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":19.570000200000003},{"$f":"'Data Cost of Capital'!M17","v":18.2},null,null,"BREW",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!21:21),FALSE)","v":7.4383333333333335},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!21:21),FALSE)","v":7.2731250000000003},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!21:21),FALSE)","v":10.385458312500001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!21:21),FALSE)","v":13.757916624999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!21:21),FALSE)","v":10.379416666666668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!21:21),FALSE)","v":12.419999966666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!21:21),FALSE)","v":16.747916804166668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!21:21),FALSE)","v":18.885000600000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!21:21),FALSE)","v":false},18.2]
[null,"WVVI",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":3.0074999999999998},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":3.8359999999999999},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":6.2399999999999993},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":5.8220000000000001},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":7.1575000000000006},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.1199999999999992},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.3324999999999996},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.1560000000000006},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.1560000000000006},{"$f":"'Data Cost of Capital'!M18","v":7.86},null,null,"WVVI",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!22:22),FALSE)","v":3.1519583333333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!22:22),FALSE)","v":3.4834999999999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!22:22),FALSE)","v":4.9321666666666664},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!22:22),FALSE)","v":5.8383750000000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!22:22),FALSE)","v":6.7041250000000003},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!22:22),FALSE)","v":7.6692916666666662},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!22:22),FALSE)","v":8.0796666666666663},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!22:22),FALSE)","v":8.0080000000000009},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!22:22),FALSE)","v":false},7.86]
[null,"HINKF",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":34.988749249999998},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":50.4440004},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":48.080000200000001},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":58.75249925},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":78.872499500000004},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":70.750001999999995},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":86.987998799999986},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":89.334998999999996},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":89.334998999999996},{"$f":"'Data Cost of Capital'!M19","v":103.8},null,null,"HINKF",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!23:23),FALSE)","v":37.240312441666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!23:23),FALSE)","v":43.122583208333339},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!23:23),FALSE)","v":52.67783339999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!23:23),FALSE)","v":53.580791762500006},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!23:23),FALSE)","v":72.593999966666658},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!23:23),FALSE)","v":77.735499583333336},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!23:23),FALSE)","v":83.209666966666674},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!23:23),FALSE)","v":86.587497499999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!23:23),FALSE)","v":false},103.8]
[null,"COT",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":6.3650000000000002},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":8.1840000000000011},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":8.1460000000000008},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":6.7260000000000009},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":10.692499999999999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":11.149999999999999},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":16.857500250000001},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":16.834000400000001},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":16.834000400000001},{"$f":"'Data Cost of Capital'!M20","v":15.23},null,null,"COT",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!24:24),FALSE)","v":7.821041666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!24:24),FALSE)","v":7.6190833333333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!24:24),FALSE)","v":8.6266249999999989},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!24:24),FALSE)","v":7.329791666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!24:24),FALSE)","v":9.8465000000000007},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!24:24),FALSE)","v":13.3443333125},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!24:24),FALSE)","v":14.034458333333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!24:24),FALSE)","v":16.032000199999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!24:24),FALSE)","v":false},15.23]
[null,"FMOCY",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":14.060600000000001},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":6.8552459999999993},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":11.07798},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":11.412574999999999},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":6.6396100000000002},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":7.6342499999999998},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":8.8732000000000006},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":9.4400000000000013},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":9.4400000000000013},{"$f":"'Data Cost of Capital'!M21","v":2},null,null,"FMOCY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!25:25),FALSE)","v":14.253215854166664},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!25:25),FALSE)","v":8.7676919583333319},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!25:25),FALSE)","v":8.053297791666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!25:25),FALSE)","v":11.466715708333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!25:25),FALSE)","v":8.8712021249999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!25:25),FALSE)","v":7.6407191666666661},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!25:25),FALSE)","v":8.779166666666665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!25:25),FALSE)","v":9.07},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!25:25),FALSE)","v":false},2]
[null,"TSGTF",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":43.3125},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":45.530000399999999},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":63.519999599999991},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":53.012499750000003},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":33.8874985},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":30.0249995},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":39.719999600000001},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":44.862500249999997},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":44.862500249999997},{"$f":"'Data Cost of Capital'!M22","v":4.95},null,null,"TSGTF",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!26:26),FALSE)","v":41.858541912499994},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!26:26),FALSE)","v":44.123333095833324},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!26:26),FALSE)","v":55.647708337499999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!26:26),FALSE)","v":57.691041616666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!26:26),FALSE)","v":43.968332924999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!26:26),FALSE)","v":29.098958254166661},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!26:26),FALSE)","v":34.059791733333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!26:26),FALSE)","v":42.206249624999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!26:26),FALSE)","v":false},4.95]
[null,"MNST",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":15.83791725},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":17.468},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":21.712666199999997},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":36.206665800000003},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":49.446666999999998},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":44.612500249999997},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":63.572501000000003},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":65.932000799999997},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":65.932000799999997},{"$f":"'Data Cost of Capital'!M23","v":62.89},null,null,"MNST",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!27:27),FALSE)","v":12.5684027375},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!27:27),FALSE)","v":19.7572987625},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!27:27),FALSE)","v":18.644305529166669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!27:27),FALSE)","v":27.01040259583333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!27:27),FALSE)","v":45.5173055375},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!27:27),FALSE)","v":47.593624895833329},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!27:27),FALSE)","v":52.073499908333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!27:27),FALSE)","v":64.410999900000007},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!27:27),FALSE)","v":false},62.89]
[null,"ROX",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.27},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.28200000000000003},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.78},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.516},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.2374999999999998},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.72750000000000004},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.2949999999999999},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.1779999999999999},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.1779999999999999},{"$f":"'Data Cost of Capital'!M24","v":1.21},null,null,{"$f":"B77","v":"ROX"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!28:28),FALSE)","v":0.29566666666666663},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!28:28),FALSE)","v":0.28458333333333335},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!28:28),FALSE)","v":0.47850000000000009},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!28:28),FALSE)","v":1.1535833333333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!28:28),FALSE)","v":1.39825},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!28:28),FALSE)","v":0.86529166666666646},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!28:28),FALSE)","v":1.3754583333333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!28:28),FALSE)","v":1.1989999999999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"L77","v":1.21}]
[null,"PDRDY",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":69.395002500000004},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":87.87399880000001},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":81.215998800000008},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":91.574996749999997},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":104.30000124999999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":102.125},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":131.16000060000002},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":129.48750125000001},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":129.48750125000001},{"$f":"'Data Cost of Capital'!M25","v":31.44},null,null,"PDRDY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!29:29),FALSE)","v":66.3510419375},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!29:29),FALSE)","v":81.981717108333342},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!29:29),FALSE)","v":90.594083358333322},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!29:29),FALSE)","v":87.006750066666669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!29:29),FALSE)","v":104.82058349166665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!29:29),FALSE)","v":100.548332675},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!29:29),FALSE)","v":117.96458302500002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!29:29),FALSE)","v":128.443751625},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!29:29),FALSE)","v":false},31.44]
[null,"TBVPY",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.24625},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.39800000000000002},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.51100000000000001},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.69625000000000004},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.68125000000000002},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.85625000000000007},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.93200000000000005},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.92625000000000002},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.92625000000000002},{"$f":"'Data Cost of Capital'!M26","v":71.77},null,null,"TBVPY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!30:30),FALSE)","v":0.27381249999999996},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!30:30),FALSE)","v":0.34647916666666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!30:30),FALSE)","v":0.55491666666666661},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!30:30),FALSE)","v":0.64295833333333341},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!30:30),FALSE)","v":0.72279166666666672},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!30:30),FALSE)","v":0.85435416666666664},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!30:30),FALSE)","v":0.9182083333333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!30:30),FALSE)","v":0.90812500000000007},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!30:30),FALSE)","v":false},71.77]
[null,"BF.A",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":19.537590000000002},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":23.3502616},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":27.466766799999998},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":33.047796599999998},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":41.306944999999999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":35.1381625},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":49.744211999999997},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":49.775952799999999},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":49.775952799999999},{"$f":"'Data Cost of Capital'!M27","v":64.77},null,null,"BF.A",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!31:31),FALSE)","v":17.58316737083333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!31:31),FALSE)","v":21.889251991666669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!31:31),FALSE)","v":26.307583387500003},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!31:31),FALSE)","v":32.936597575},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!31:31),FALSE)","v":38.859938908333326},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!31:31),FALSE)","v":38.07807470833334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!31:31),FALSE)","v":39.401667950000004},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!31:31),FALSE)","v":57.272974900000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!31:31),FALSE)","v":false},64.77]
[null,"TSRYY",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":3.6406450000000001},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":4.7244860000000006},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":4.6222900000000005},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":4.6404700000000005},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":8.1849999999999987},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":10.4625},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":15.973999599999999},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":16.114999999999998},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":16.114999999999998},{"$f":"'Data Cost of Capital'!M28","v":13.46},null,null,"TSRYY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!32:32),FALSE)","v":3.5054098750000002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!32:32),FALSE)","v":4.3847406666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!32:32),FALSE)","v":5.1204850000000004},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!32:32),FALSE)","v":4.4192558750000002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!32:32),FALSE)","v":5.8824892083333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!32:32),FALSE)","v":9.9796666666666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!32:32),FALSE)","v":13.395374966666665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!32:32),FALSE)","v":16.662499499999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!32:32),FALSE)","v":false},13.46]
[null,"PEP",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":65.704999749999999},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":69.505999799999998},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":82.167999399999999},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":95.886001399999998},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":99.035000000000011},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":104.78999899999999},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":118.57749925},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":119.3299986},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":119.3299986},{"$f":"'Data Cost of Capital'!M29","v":111.79},null,null,"PEP",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!33:33),FALSE)","v":65.203583749999993},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!33:33),FALSE)","v":68.353166912499987},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!33:33),FALSE)","v":80.516041258333317},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!33:33),FALSE)","v":88.838583245833334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!33:33),FALSE)","v":96.864458366666668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!33:33),FALSE)","v":103.60441635416667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!33:33),FALSE)","v":113.17316675000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!33:33),FALSE)","v":115.25499930000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!33:33),FALSE)","v":false},111.79]
[null,"COKE",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":56.137499750000003},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":67.339999399999996},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":71.298000999999999},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":87.813999999999993},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":181.94499974999999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":174.404999},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":222.14749900000001},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":203.19200119999999},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":203.19200119999999},{"$f":"'Data Cost of Capital'!M30","v":182.29},null,null,{"$f":"B83","v":"COKE"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!34:34),FALSE)","v":60.770333050000005},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!34:34),FALSE)","v":64.740166508333346},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!34:34),FALSE)","v":63.675583479166654},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!34:34),FALSE)","v":78.930708220833338},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!34:34),FALSE)","v":145.99545845833333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!34:34),FALSE)","v":155.88308340416668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!34:34),FALSE)","v":207.83875013333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!34:34),FALSE)","v":192.74099710000002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!34:34),FALSE)","v":false},{"$f":"L83","v":182.29}]
[null,"DPS",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":38.985000749999998},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":44.875999999999998},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":48.279999400000001},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":71.704000799999989},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":92.299999},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":90.484998750000003},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":95.312500249999999},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":100.2899994},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":100.2899994},{"$f":"'Data Cost of Capital'!M31","v":116.71},null,null,{"$f":"B84","v":"DPS"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!35:35),FALSE)","v":38.175833308333331},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!35:35),FALSE)","v":42.148416258333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!35:35),FALSE)","v":46.350624883333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!35:35),FALSE)","v":59.55025037916667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!35:35),FALSE)","v":80.388541470833331},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!35:35),FALSE)","v":91.229833224999993},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!35:35),FALSE)","v":91.908083399999995},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!35:35),FALSE)","v":108.49999919999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!35:35),FALSE)","v":false},{"$f":"L84","v":116.71}]
[null,"EBAY",{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"'Data Cost of Capital'!M32","v":0},null,null,{"$f":"B85","v":"EBAY"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"L85","v":0}]
[null,0,{"$f":"LOOKUP(C$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(D$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(E$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(F$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(G$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(H$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(I$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(J$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP(K$63,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"'Data Cost of Capital'!M33","v":0},null,null,{"$f":"B86","v":0},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!P$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!Q$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!R$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!S$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!T$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!U$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!V$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!W$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'EV to EBITDA Analysis'!X$63,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"L86","v":0}]
[]
[]
["Basic Shares Outstanding",null,null,null,null,null,null,null,null,null,null,null,null,"Diluted Shares Outstanding"]
[null,null,{"$f":"C63","v":2011},2012,2013,2014,2015,{"$f":"H63","v":2016},{"$f":"I63","v":2017},{"$f":"J63","v":2018},{"$f":"K63","v":2019},"Current",null,null,null,{"$f":"C90","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B64","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!K66,'Data Extract Income Stmt'!K66,B91)","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!L66,'Data Extract Income Stmt'!L66,C91)","v":152540},{"$f":"IF('Data Extract Income Stmt'!M66,'Data Extract Income Stmt'!M66,D91)","v":152550},{"$f":"IF('Data Extract Income Stmt'!N66,'Data Extract Income Stmt'!N66,E91)","v":152540},{"$f":"IF('Data Extract Income Stmt'!O66,'Data Extract Income Stmt'!O66,F91)","v":152540},{"$f":"IF('Data Extract Income Stmt'!P66,'Data Extract Income Stmt'!P66,G91)","v":152550},{"$f":"IF('Data Extract Income Stmt'!Q66,'Data Extract Income Stmt'!Q66,H91)","v":152550},{"$f":"IF('Data Extract Income Stmt'!R66,'Data Extract Income Stmt'!R66,I91)","v":152550},{"$f":"IF('Data Extract Income Stmt'!S66,'Data Extract Income Stmt'!S66,J91)","v":152550},{"$f":"IF('Data Extract Income Stmt'!T66,'Data Extract Income Stmt'!T66,K91)","v":152550},null,null,{"$f":"B91","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!K39,'Data Extract Income Stmt'!K39,O91)","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!L39,'Data Extract Income Stmt'!L39,P91)","v":152870},{"$f":"IF('Data Extract Income Stmt'!M39,'Data Extract Income Stmt'!M39,Q91)","v":153080},{"$f":"IF('Data Extract Income Stmt'!N39,'Data Extract Income Stmt'!N39,R91)","v":153010},{"$f":"IF('Data Extract Income Stmt'!O39,'Data Extract Income Stmt'!O39,S91)","v":152540},{"$f":"IF('Data Extract Income Stmt'!P39,'Data Extract Income Stmt'!P39,T91)","v":152820},{"$f":"IF('Data Extract Income Stmt'!Q39,'Data Extract Income Stmt'!Q39,U91)","v":4565988.7494591083},{"$f":"IF('Data Extract Income Stmt'!R39,'Data Extract Income Stmt'!R39,V91)","v":4565988.7494591083},{"$f":"IF('Data Extract Income Stmt'!S39,'Data Extract Income Stmt'!S39,W91)","v":4565988.7494591083},{"$f":"IF('Data Extract Income Stmt'!T39,'Data Extract Income Stmt'!T39,X91)","v":4565988.7494591083}]
[null,"DEO",{"$f":"IF('Data Extract Income Stmt'!K67,'Data Extract Income Stmt'!K67,B92)","v":"DEO"},{"$f":"IF('Data Extract Income Stmt'!L67,'Data Extract Income Stmt'!L67,C92)","v":2500000},{"$f":"IF('Data Extract Income Stmt'!M67,'Data Extract Income Stmt'!M67,D92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!N67,'Data Extract Income Stmt'!N67,E92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!O67,'Data Extract Income Stmt'!O67,F92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!P67,'Data Extract Income Stmt'!P67,G92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!Q67,'Data Extract Income Stmt'!Q67,H92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!R67,'Data Extract Income Stmt'!R67,I92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!S67,'Data Extract Income Stmt'!S67,J92)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!T67,'Data Extract Income Stmt'!T67,K92)","v":2510000},null,null,"DEO",{"$f":"IF('Data Extract Income Stmt'!K40,'Data Extract Income Stmt'!K40,O92)","v":"DEO"},{"$f":"IF('Data Extract Income Stmt'!L40,'Data Extract Income Stmt'!L40,P92)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!M40,'Data Extract Income Stmt'!M40,Q92)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!N40,'Data Extract Income Stmt'!N40,R92)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!O40,'Data Extract Income Stmt'!O40,S92)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!P40,'Data Extract Income Stmt'!P40,T92)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!Q40,'Data Extract Income Stmt'!Q40,U92)","v":445865.99615441501},{"$f":"IF('Data Extract Income Stmt'!R40,'Data Extract Income Stmt'!R40,V92)","v":445865.99615441501},{"$f":"IF('Data Extract Income Stmt'!S40,'Data Extract Income Stmt'!S40,W92)","v":445865.99615441501},{"$f":"IF('Data Extract Income Stmt'!T40,'Data Extract Income Stmt'!T40,X92)","v":445865.99615441501}]
[null,"ABEV",{"$f":"IF('Data Extract Income Stmt'!K68,'Data Extract Income Stmt'!K68,B93)","v":"ABEV"},{"$f":"IF('Data Extract Income Stmt'!L68,'Data Extract Income Stmt'!L68,C93)","v":15620000},{"$f":"IF('Data Extract Income Stmt'!M68,'Data Extract Income Stmt'!M68,D93)","v":12680000},{"$f":"IF('Data Extract Income Stmt'!N68,'Data Extract Income Stmt'!N68,E93)","v":15680000},{"$f":"IF('Data Extract Income Stmt'!O68,'Data Extract Income Stmt'!O68,F93)","v":15740000},{"$f":"IF('Data Extract Income Stmt'!P68,'Data Extract Income Stmt'!P68,G93)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!Q68,'Data Extract Income Stmt'!Q68,H93)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!R68,'Data Extract Income Stmt'!R68,I93)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!S68,'Data Extract Income Stmt'!S68,J93)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!T68,'Data Extract Income Stmt'!T68,K93)","v":15700000},null,null,"ABEV",{"$f":"IF('Data Extract Income Stmt'!K41,'Data Extract Income Stmt'!K41,O93)","v":"ABEV"},{"$f":"IF('Data Extract Income Stmt'!L41,'Data Extract Income Stmt'!L41,P93)","v":15690000},{"$f":"IF('Data Extract Income Stmt'!M41,'Data Extract Income Stmt'!M41,Q93)","v":12820000},{"$f":"IF('Data Extract Income Stmt'!N41,'Data Extract Income Stmt'!N41,R93)","v":15820000},{"$f":"IF('Data Extract Income Stmt'!O41,'Data Extract Income Stmt'!O41,S93)","v":15860000},{"$f":"IF('Data Extract Income Stmt'!P41,'Data Extract Income Stmt'!P41,T93)","v":15820000},{"$f":"IF('Data Extract Income Stmt'!Q41,'Data Extract Income Stmt'!Q41,U93)","v":52097219.753086418},{"$f":"IF('Data Extract Income Stmt'!R41,'Data Extract Income Stmt'!R41,V93)","v":52097219.753086418},{"$f":"IF('Data Extract Income Stmt'!S41,'Data Extract Income Stmt'!S41,W93)","v":52097219.753086418},{"$f":"IF('Data Extract Income Stmt'!T41,'Data Extract Income Stmt'!T41,X93)","v":52097219.753086418}]
[null,"TAP",{"$f":"IF('Data Extract Income Stmt'!K69,'Data Extract Income Stmt'!K69,B94)","v":"TAP"},{"$f":"IF('Data Extract Income Stmt'!L69,'Data Extract Income Stmt'!L69,C94)","v":180800},{"$f":"IF('Data Extract Income Stmt'!M69,'Data Extract Income Stmt'!M69,D94)","v":183000},{"$f":"IF('Data Extract Income Stmt'!N69,'Data Extract Income Stmt'!N69,E94)","v":184900},{"$f":"IF('Data Extract Income Stmt'!O69,'Data Extract Income Stmt'!O69,F94)","v":185300},{"$f":"IF('Data Extract Income Stmt'!P69,'Data Extract Income Stmt'!P69,G94)","v":212000},{"$f":"IF('Data Extract Income Stmt'!Q69,'Data Extract Income Stmt'!Q69,H94)","v":212000},{"$f":"IF('Data Extract Income Stmt'!R69,'Data Extract Income Stmt'!R69,I94)","v":212000},{"$f":"IF('Data Extract Income Stmt'!S69,'Data Extract Income Stmt'!S69,J94)","v":212000},{"$f":"IF('Data Extract Income Stmt'!T69,'Data Extract Income Stmt'!T69,K94)","v":212000},null,null,"TAP",{"$f":"IF('Data Extract Income Stmt'!K42,'Data Extract Income Stmt'!K42,O94)","v":"TAP"},{"$f":"IF('Data Extract Income Stmt'!L42,'Data Extract Income Stmt'!L42,P94)","v":181800},{"$f":"IF('Data Extract Income Stmt'!M42,'Data Extract Income Stmt'!M42,Q94)","v":184200},{"$f":"IF('Data Extract Income Stmt'!N42,'Data Extract Income Stmt'!N42,R94)","v":186100},{"$f":"IF('Data Extract Income Stmt'!O42,'Data Extract Income Stmt'!O42,S94)","v":186400},{"$f":"IF('Data Extract Income Stmt'!P42,'Data Extract Income Stmt'!P42,T94)","v":213400},{"$f":"IF('Data Extract Income Stmt'!Q42,'Data Extract Income Stmt'!Q42,U94)","v":215739.11871715405},{"$f":"IF('Data Extract Income Stmt'!R42,'Data Extract Income Stmt'!R42,V94)","v":215739.11871715405},{"$f":"IF('Data Extract Income Stmt'!S42,'Data Extract Income Stmt'!S42,W94)","v":215739.11871715405},{"$f":"IF('Data Extract Income Stmt'!T42,'Data Extract Income Stmt'!T42,X94)","v":215739.11871715405}]
[null,"SAM",{"$f":"IF('Data Extract Income Stmt'!K70,'Data Extract Income Stmt'!K70,B95)","v":"SAM"},{"$f":"IF('Data Extract Income Stmt'!L70,'Data Extract Income Stmt'!L70,C95)","v":12910},{"$f":"IF('Data Extract Income Stmt'!M70,'Data Extract Income Stmt'!M70,D95)","v":12770},{"$f":"IF('Data Extract Income Stmt'!N70,'Data Extract Income Stmt'!N70,E95)","v":13040},{"$f":"IF('Data Extract Income Stmt'!O70,'Data Extract Income Stmt'!O70,F95)","v":13190},{"$f":"IF('Data Extract Income Stmt'!P70,'Data Extract Income Stmt'!P70,G95)","v":12600},{"$f":"IF('Data Extract Income Stmt'!Q70,'Data Extract Income Stmt'!Q70,H95)","v":12600},{"$f":"IF('Data Extract Income Stmt'!R70,'Data Extract Income Stmt'!R70,I95)","v":12600},{"$f":"IF('Data Extract Income Stmt'!S70,'Data Extract Income Stmt'!S70,J95)","v":12600},{"$f":"IF('Data Extract Income Stmt'!T70,'Data Extract Income Stmt'!T70,K95)","v":12600},null,null,"SAM",{"$f":"IF('Data Extract Income Stmt'!K43,'Data Extract Income Stmt'!K43,O95)","v":"SAM"},{"$f":"IF('Data Extract Income Stmt'!L43,'Data Extract Income Stmt'!L43,P95)","v":13440},{"$f":"IF('Data Extract Income Stmt'!M43,'Data Extract Income Stmt'!M43,Q95)","v":13500},{"$f":"IF('Data Extract Income Stmt'!N43,'Data Extract Income Stmt'!N43,R95)","v":13480},{"$f":"IF('Data Extract Income Stmt'!O43,'Data Extract Income Stmt'!O43,S95)","v":13520},{"$f":"IF('Data Extract Income Stmt'!P43,'Data Extract Income Stmt'!P43,T95)","v":12800},{"$f":"IF('Data Extract Income Stmt'!Q43,'Data Extract Income Stmt'!Q43,U95)","v":11634.960022056797},{"$f":"IF('Data Extract Income Stmt'!R43,'Data Extract Income Stmt'!R43,V95)","v":11634.960022056797},{"$f":"IF('Data Extract Income Stmt'!S43,'Data Extract Income Stmt'!S43,W95)","v":11634.960022056797},{"$f":"IF('Data Extract Income Stmt'!T43,'Data Extract Income Stmt'!T43,X95)","v":11634.960022056797}]
[null,"STZ",{"$f":"IF('Data Extract Income Stmt'!K71,'Data Extract Income Stmt'!K71,B96)","v":"STZ"},{"$f":"IF('Data Extract Income Stmt'!L71,'Data Extract Income Stmt'!L71,C96)","v":179840},{"$f":"IF('Data Extract Income Stmt'!M71,'Data Extract Income Stmt'!M71,D96)","v":185810},{"$f":"IF('Data Extract Income Stmt'!N71,'Data Extract Income Stmt'!N71,E96)","v":190380},{"$f":"IF('Data Extract Income Stmt'!O71,'Data Extract Income Stmt'!O71,F96)","v":194410},{"$f":"IF('Data Extract Income Stmt'!P71,'Data Extract Income Stmt'!P71,G96)","v":196950},{"$f":"IF('Data Extract Income Stmt'!Q71,'Data Extract Income Stmt'!Q71,H96)","v":196950},{"$f":"IF('Data Extract Income Stmt'!R71,'Data Extract Income Stmt'!R71,I96)","v":196950},{"$f":"IF('Data Extract Income Stmt'!S71,'Data Extract Income Stmt'!S71,J96)","v":196950},{"$f":"IF('Data Extract Income Stmt'!T71,'Data Extract Income Stmt'!T71,K96)","v":196950},null,null,"STZ",{"$f":"IF('Data Extract Income Stmt'!K44,'Data Extract Income Stmt'!K44,O96)","v":"STZ"},{"$f":"IF('Data Extract Income Stmt'!L44,'Data Extract Income Stmt'!L44,P96)","v":211490},{"$f":"IF('Data Extract Income Stmt'!M44,'Data Extract Income Stmt'!M44,Q96)","v":218690},{"$f":"IF('Data Extract Income Stmt'!N44,'Data Extract Income Stmt'!N44,R96)","v":222280},{"$f":"IF('Data Extract Income Stmt'!O44,'Data Extract Income Stmt'!O44,S96)","v":224850},{"$f":"IF('Data Extract Income Stmt'!P44,'Data Extract Income Stmt'!P44,T96)","v":225120},{"$f":"IF('Data Extract Income Stmt'!Q44,'Data Extract Income Stmt'!Q44,U96)","v":195186.91144297537},{"$f":"IF('Data Extract Income Stmt'!R44,'Data Extract Income Stmt'!R44,V96)","v":195186.91144297537},{"$f":"IF('Data Extract Income Stmt'!S44,'Data Extract Income Stmt'!S44,W96)","v":195186.91144297537},{"$f":"IF('Data Extract Income Stmt'!T44,'Data Extract Income Stmt'!T44,X96)","v":195186.91144297537}]
[null,"BREW",{"$f":"IF('Data Extract Income Stmt'!K72,'Data Extract Income Stmt'!K72,B97)","v":"BREW"},{"$f":"IF('Data Extract Income Stmt'!L72,'Data Extract Income Stmt'!L72,C97)","v":18920},{"$f":"IF('Data Extract Income Stmt'!M72,'Data Extract Income Stmt'!M72,D97)","v":19040},{"$f":"IF('Data Extract Income Stmt'!N72,'Data Extract Income Stmt'!N72,E97)","v":19150},{"$f":"IF('Data Extract Income Stmt'!O72,'Data Extract Income Stmt'!O72,F97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!P72,'Data Extract Income Stmt'!P72,G97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!Q72,'Data Extract Income Stmt'!Q72,H97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!R72,'Data Extract Income Stmt'!R72,I97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!S72,'Data Extract Income Stmt'!S72,J97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!T72,'Data Extract Income Stmt'!T72,K97)","v":19230},null,null,"BREW",{"$f":"IF('Data Extract Income Stmt'!K45,'Data Extract Income Stmt'!K45,O97)","v":"BREW"},{"$f":"IF('Data Extract Income Stmt'!L45,'Data Extract Income Stmt'!L45,P97)","v":19040},{"$f":"IF('Data Extract Income Stmt'!M45,'Data Extract Income Stmt'!M45,Q97)","v":19130},{"$f":"IF('Data Extract Income Stmt'!N45,'Data Extract Income Stmt'!N45,R97)","v":19180},{"$f":"IF('Data Extract Income Stmt'!O45,'Data Extract Income Stmt'!O45,S97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!P45,'Data Extract Income Stmt'!P45,T97)","v":19230},{"$f":"IF('Data Extract Income Stmt'!Q45,'Data Extract Income Stmt'!Q45,U97)","v":19296.703296703297},{"$f":"IF('Data Extract Income Stmt'!R45,'Data Extract Income Stmt'!R45,V97)","v":19296.703296703297},{"$f":"IF('Data Extract Income Stmt'!S45,'Data Extract Income Stmt'!S45,W97)","v":19296.703296703297},{"$f":"IF('Data Extract Income Stmt'!T45,'Data Extract Income Stmt'!T45,X97)","v":19296.703296703297}]
[null,"WVVI",{"$f":"IF('Data Extract Income Stmt'!K73,'Data Extract Income Stmt'!K73,B98)","v":"WVVI"},{"$f":"IF('Data Extract Income Stmt'!L73,'Data Extract Income Stmt'!L73,C98)","v":4850},{"$f":"IF('Data Extract Income Stmt'!M73,'Data Extract Income Stmt'!M73,D98)","v":4800},{"$f":"IF('Data Extract Income Stmt'!N73,'Data Extract Income Stmt'!N73,E98)","v":4850},{"$f":"IF('Data Extract Income Stmt'!O73,'Data Extract Income Stmt'!O73,F98)","v":4930},{"$f":"IF('Data Extract Income Stmt'!P73,'Data Extract Income Stmt'!P73,G98)","v":4990},{"$f":"IF('Data Extract Income Stmt'!Q73,'Data Extract Income Stmt'!Q73,H98)","v":4990},{"$f":"IF('Data Extract Income Stmt'!R73,'Data Extract Income Stmt'!R73,I98)","v":4990},{"$f":"IF('Data Extract Income Stmt'!S73,'Data Extract Income Stmt'!S73,J98)","v":4990},{"$f":"IF('Data Extract Income Stmt'!T73,'Data Extract Income Stmt'!T73,K98)","v":4990},null,null,"WVVI",{"$f":"IF('Data Extract Income Stmt'!K46,'Data Extract Income Stmt'!K46,O98)","v":"WVVI"},{"$f":"IF('Data Extract Income Stmt'!L46,'Data Extract Income Stmt'!L46,P98)","v":4860},{"$f":"IF('Data Extract Income Stmt'!M46,'Data Extract Income Stmt'!M46,Q98)","v":4860},{"$f":"IF('Data Extract Income Stmt'!N46,'Data Extract Income Stmt'!N46,R98)","v":4930},{"$f":"IF('Data Extract Income Stmt'!O46,'Data Extract Income Stmt'!O46,S98)","v":4960},{"$f":"IF('Data Extract Income Stmt'!P46,'Data Extract Income Stmt'!P46,T98)","v":5000},{"$f":"IF('Data Extract Income Stmt'!Q46,'Data Extract Income Stmt'!Q46,U98)","v":4964.3765903307885},{"$f":"IF('Data Extract Income Stmt'!R46,'Data Extract Income Stmt'!R46,V98)","v":4964.3765903307885},{"$f":"IF('Data Extract Income Stmt'!S46,'Data Extract Income Stmt'!S46,W98)","v":4964.3765903307885},{"$f":"IF('Data Extract Income Stmt'!T46,'Data Extract Income Stmt'!T46,X98)","v":4964.3765903307885}]
[null,"HINKF",{"$f":"IF('Data Extract Income Stmt'!K74,'Data Extract Income Stmt'!K74,B99)","v":"HINKF"},{"$f":"IF('Data Extract Income Stmt'!L74,'Data Extract Income Stmt'!L74,C99)","v":575020},{"$f":"IF('Data Extract Income Stmt'!M74,'Data Extract Income Stmt'!M74,D99)","v":575060},{"$f":"IF('Data Extract Income Stmt'!N74,'Data Extract Income Stmt'!N74,E99)","v":574950},{"$f":"IF('Data Extract Income Stmt'!O74,'Data Extract Income Stmt'!O74,F99)","v":572290},{"$f":"IF('Data Extract Income Stmt'!P74,'Data Extract Income Stmt'!P74,G99)","v":569740},{"$f":"IF('Data Extract Income Stmt'!Q74,'Data Extract Income Stmt'!Q74,H99)","v":569740},{"$f":"IF('Data Extract Income Stmt'!R74,'Data Extract Income Stmt'!R74,I99)","v":569740},{"$f":"IF('Data Extract Income Stmt'!S74,'Data Extract Income Stmt'!S74,J99)","v":569740},{"$f":"IF('Data Extract Income Stmt'!T74,'Data Extract Income Stmt'!T74,K99)","v":569740},null,null,"HINKF",{"$f":"IF('Data Extract Income Stmt'!K47,'Data Extract Income Stmt'!K47,O99)","v":"HINKF"},{"$f":"IF('Data Extract Income Stmt'!L47,'Data Extract Income Stmt'!L47,P99)","v":576000},{"$f":"IF('Data Extract Income Stmt'!M47,'Data Extract Income Stmt'!M47,Q99)","v":576000},{"$f":"IF('Data Extract Income Stmt'!N47,'Data Extract Income Stmt'!N47,R99)","v":576000},{"$f":"IF('Data Extract Income Stmt'!O47,'Data Extract Income Stmt'!O47,S99)","v":572940},{"$f":"IF('Data Extract Income Stmt'!P47,'Data Extract Income Stmt'!P47,T99)","v":570370},{"$f":"IF('Data Extract Income Stmt'!Q47,'Data Extract Income Stmt'!Q47,U99)","v":460115.60693641618},{"$f":"IF('Data Extract Income Stmt'!R47,'Data Extract Income Stmt'!R47,V99)","v":460115.60693641618},{"$f":"IF('Data Extract Income Stmt'!S47,'Data Extract Income Stmt'!S47,W99)","v":460115.60693641618},{"$f":"IF('Data Extract Income Stmt'!T47,'Data Extract Income Stmt'!T47,X99)","v":460115.60693641618}]
[null,"COT",{"$f":"IF('Data Extract Income Stmt'!K75,'Data Extract Income Stmt'!K75,B100)","v":"COT"},{"$f":"IF('Data Extract Income Stmt'!L75,'Data Extract Income Stmt'!L75,C100)","v":94550},{"$f":"IF('Data Extract Income Stmt'!M75,'Data Extract Income Stmt'!M75,D100)","v":94750},{"$f":"IF('Data Extract Income Stmt'!N75,'Data Extract Income Stmt'!N75,E100)","v":93780},{"$f":"IF('Data Extract Income Stmt'!O75,'Data Extract Income Stmt'!O75,F100)","v":103040},{"$f":"IF('Data Extract Income Stmt'!P75,'Data Extract Income Stmt'!P75,G100)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!Q75,'Data Extract Income Stmt'!Q75,H100)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!R75,'Data Extract Income Stmt'!R75,I100)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!S75,'Data Extract Income Stmt'!S75,J100)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!T75,'Data Extract Income Stmt'!T75,K100)","v":128289.9921875},null,null,"COT",{"$f":"IF('Data Extract Income Stmt'!K48,'Data Extract Income Stmt'!K48,O100)","v":"COT"},{"$f":"IF('Data Extract Income Stmt'!L48,'Data Extract Income Stmt'!L48,P100)","v":94780},{"$f":"IF('Data Extract Income Stmt'!M48,'Data Extract Income Stmt'!M48,Q100)","v":95630},{"$f":"IF('Data Extract Income Stmt'!N48,'Data Extract Income Stmt'!N48,R100)","v":95900},{"$f":"IF('Data Extract Income Stmt'!O48,'Data Extract Income Stmt'!O48,S100)","v":103040},{"$f":"IF('Data Extract Income Stmt'!P48,'Data Extract Income Stmt'!P48,T100)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!Q48,'Data Extract Income Stmt'!Q48,U100)","v":137229.14478003938},{"$f":"IF('Data Extract Income Stmt'!R48,'Data Extract Income Stmt'!R48,V100)","v":137229.14478003938},{"$f":"IF('Data Extract Income Stmt'!S48,'Data Extract Income Stmt'!S48,W100)","v":137229.14478003938},{"$f":"IF('Data Extract Income Stmt'!T48,'Data Extract Income Stmt'!T48,X100)","v":137229.14478003938}]
[null,"FMOCY",{"$f":"IF('Data Extract Income Stmt'!K76,'Data Extract Income Stmt'!K76,B101)","v":"FMOCY"},{"$f":"IF('Data Extract Income Stmt'!L76,'Data Extract Income Stmt'!L76,C101)","v":160680},{"$f":"IF('Data Extract Income Stmt'!M76,'Data Extract Income Stmt'!M76,D101)","v":178050},{"$f":"IF('Data Extract Income Stmt'!N76,'Data Extract Income Stmt'!N76,E101)","v":267300},{"$f":"IF('Data Extract Income Stmt'!O76,'Data Extract Income Stmt'!O76,F101)","v":267110},{"$f":"IF('Data Extract Income Stmt'!P76,'Data Extract Income Stmt'!P76,G101)","v":378410},{"$f":"IF('Data Extract Income Stmt'!Q76,'Data Extract Income Stmt'!Q76,H101)","v":378410},{"$f":"IF('Data Extract Income Stmt'!R76,'Data Extract Income Stmt'!R76,I101)","v":378410},{"$f":"IF('Data Extract Income Stmt'!S76,'Data Extract Income Stmt'!S76,J101)","v":378410},{"$f":"IF('Data Extract Income Stmt'!T76,'Data Extract Income Stmt'!T76,K101)","v":378410},null,null,"FMOCY",{"$f":"IF('Data Extract Income Stmt'!K49,'Data Extract Income Stmt'!K49,O101)","v":"FMOCY"},{"$f":"IF('Data Extract Income Stmt'!L49,'Data Extract Income Stmt'!L49,P101)","v":160680},{"$f":"IF('Data Extract Income Stmt'!M49,'Data Extract Income Stmt'!M49,Q101)","v":178050},{"$f":"IF('Data Extract Income Stmt'!N49,'Data Extract Income Stmt'!N49,R101)","v":267300},{"$f":"IF('Data Extract Income Stmt'!O49,'Data Extract Income Stmt'!O49,S101)","v":267110},{"$f":"IF('Data Extract Income Stmt'!P49,'Data Extract Income Stmt'!P49,T101)","v":378410},{"$f":"IF('Data Extract Income Stmt'!Q49,'Data Extract Income Stmt'!Q49,U101)","v":1645000},{"$f":"IF('Data Extract Income Stmt'!R49,'Data Extract Income Stmt'!R49,V101)","v":1645000},{"$f":"IF('Data Extract Income Stmt'!S49,'Data Extract Income Stmt'!S49,W101)","v":1645000},{"$f":"IF('Data Extract Income Stmt'!T49,'Data Extract Income Stmt'!T49,X101)","v":1645000}]
[null,"TSGTF",{"$f":"IF('Data Extract Income Stmt'!K77,'Data Extract Income Stmt'!K77,B102)","v":"TSGTF"},{"$f":"IF('Data Extract Income Stmt'!L77,'Data Extract Income Stmt'!L77,C102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!M77,'Data Extract Income Stmt'!M77,D102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!N77,'Data Extract Income Stmt'!N77,E102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!O77,'Data Extract Income Stmt'!O77,F102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!P77,'Data Extract Income Stmt'!P77,G102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!Q77,'Data Extract Income Stmt'!Q77,H102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!R77,'Data Extract Income Stmt'!R77,I102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!S77,'Data Extract Income Stmt'!S77,J102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!T77,'Data Extract Income Stmt'!T77,K102)","v":1350000},null,null,"TSGTF",{"$f":"IF('Data Extract Income Stmt'!K50,'Data Extract Income Stmt'!K50,O102)","v":"TSGTF"},{"$f":"IF('Data Extract Income Stmt'!L50,'Data Extract Income Stmt'!L50,P102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!M50,'Data Extract Income Stmt'!M50,Q102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!N50,'Data Extract Income Stmt'!N50,R102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!O50,'Data Extract Income Stmt'!O50,S102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!P50,'Data Extract Income Stmt'!P50,T102)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!Q50,'Data Extract Income Stmt'!Q50,U102)","v":10474747.474747475},{"$f":"IF('Data Extract Income Stmt'!R50,'Data Extract Income Stmt'!R50,V102)","v":10474747.474747475},{"$f":"IF('Data Extract Income Stmt'!S50,'Data Extract Income Stmt'!S50,W102)","v":10474747.474747475},{"$f":"IF('Data Extract Income Stmt'!T50,'Data Extract Income Stmt'!T50,X102)","v":10474747.474747475}]
[null,"MNST",{"$f":"IF('Data Extract Income Stmt'!K78,'Data Extract Income Stmt'!K78,B103)","v":"MNST"},{"$f":"IF('Data Extract Income Stmt'!L78,'Data Extract Income Stmt'!L78,C103)","v":521140},{"$f":"IF('Data Extract Income Stmt'!M78,'Data Extract Income Stmt'!M78,D103)","v":500040},{"$f":"IF('Data Extract Income Stmt'!N78,'Data Extract Income Stmt'!N78,E103)","v":501770},{"$f":"IF('Data Extract Income Stmt'!O78,'Data Extract Income Stmt'!O78,F103)","v":566450},{"$f":"IF('Data Extract Income Stmt'!P78,'Data Extract Income Stmt'!P78,G103)","v":587870},{"$f":"IF('Data Extract Income Stmt'!Q78,'Data Extract Income Stmt'!Q78,H103)","v":587870},{"$f":"IF('Data Extract Income Stmt'!R78,'Data Extract Income Stmt'!R78,I103)","v":587870},{"$f":"IF('Data Extract Income Stmt'!S78,'Data Extract Income Stmt'!S78,J103)","v":587870},{"$f":"IF('Data Extract Income Stmt'!T78,'Data Extract Income Stmt'!T78,K103)","v":587870},null,null,"MNST",{"$f":"IF('Data Extract Income Stmt'!K51,'Data Extract Income Stmt'!K51,O103)","v":"MNST"},{"$f":"IF('Data Extract Income Stmt'!L51,'Data Extract Income Stmt'!L51,P103)","v":549250},{"$f":"IF('Data Extract Income Stmt'!M51,'Data Extract Income Stmt'!M51,Q103)","v":520159.96875},{"$f":"IF('Data Extract Income Stmt'!N51,'Data Extract Income Stmt'!N51,R103)","v":522849.96875},{"$f":"IF('Data Extract Income Stmt'!O51,'Data Extract Income Stmt'!O51,S103)","v":577760},{"$f":"IF('Data Extract Income Stmt'!P51,'Data Extract Income Stmt'!P51,T103)","v":599820},{"$f":"IF('Data Extract Income Stmt'!Q51,'Data Extract Income Stmt'!Q51,U103)","v":564000.63603116549},{"$f":"IF('Data Extract Income Stmt'!R51,'Data Extract Income Stmt'!R51,V103)","v":564000.63603116549},{"$f":"IF('Data Extract Income Stmt'!S51,'Data Extract Income Stmt'!S51,W103)","v":564000.63603116549},{"$f":"IF('Data Extract Income Stmt'!T51,'Data Extract Income Stmt'!T51,X103)","v":564000.63603116549}]
[null,"ROX",{"$f":"IF('Data Extract Income Stmt'!K79,'Data Extract Income Stmt'!K79,B104)","v":"ROX"},{"$f":"IF('Data Extract Income Stmt'!L79,'Data Extract Income Stmt'!L79,C104)","v":108510},{"$f":"IF('Data Extract Income Stmt'!M79,'Data Extract Income Stmt'!M79,D104)","v":116510},{"$f":"IF('Data Extract Income Stmt'!N79,'Data Extract Income Stmt'!N79,E104)","v":155460},{"$f":"IF('Data Extract Income Stmt'!O79,'Data Extract Income Stmt'!O79,F104)","v":159380},{"$f":"IF('Data Extract Income Stmt'!P79,'Data Extract Income Stmt'!P79,G104)","v":160810},{"$f":"IF('Data Extract Income Stmt'!Q79,'Data Extract Income Stmt'!Q79,H104)","v":160810},{"$f":"IF('Data Extract Income Stmt'!R79,'Data Extract Income Stmt'!R79,I104)","v":160810},{"$f":"IF('Data Extract Income Stmt'!S79,'Data Extract Income Stmt'!S79,J104)","v":160810},{"$f":"IF('Data Extract Income Stmt'!T79,'Data Extract Income Stmt'!T79,K104)","v":160810},null,null,{"$f":"B104","v":"ROX"},{"$f":"IF('Data Extract Income Stmt'!K52,'Data Extract Income Stmt'!K52,O104)","v":"ROX"},{"$f":"IF('Data Extract Income Stmt'!L52,'Data Extract Income Stmt'!L52,P104)","v":108510},{"$f":"IF('Data Extract Income Stmt'!M52,'Data Extract Income Stmt'!M52,Q104)","v":116510},{"$f":"IF('Data Extract Income Stmt'!N52,'Data Extract Income Stmt'!N52,R104)","v":155460},{"$f":"IF('Data Extract Income Stmt'!O52,'Data Extract Income Stmt'!O52,S104)","v":159380},{"$f":"IF('Data Extract Income Stmt'!P52,'Data Extract Income Stmt'!P52,T104)","v":160810},{"$f":"IF('Data Extract Income Stmt'!Q52,'Data Extract Income Stmt'!Q52,U104)","v":166702.47933884297},{"$f":"IF('Data Extract Income Stmt'!R52,'Data Extract Income Stmt'!R52,V104)","v":166702.47933884297},{"$f":"IF('Data Extract Income Stmt'!S52,'Data Extract Income Stmt'!S52,W104)","v":166702.47933884297},{"$f":"IF('Data Extract Income Stmt'!T52,'Data Extract Income Stmt'!T52,X104)","v":166702.47933884297}]
[null,"PDRDY",{"$f":"IF('Data Extract Income Stmt'!K80,'Data Extract Income Stmt'!K80,B105)","v":"PDRDY"},{"$f":"IF('Data Extract Income Stmt'!L80,'Data Extract Income Stmt'!L80,C105)","v":263390},{"$f":"IF('Data Extract Income Stmt'!M80,'Data Extract Income Stmt'!M80,D105)","v":263310},{"$f":"IF('Data Extract Income Stmt'!N80,'Data Extract Income Stmt'!N80,E105)","v":263980},{"$f":"IF('Data Extract Income Stmt'!O80,'Data Extract Income Stmt'!O80,F105)","v":263990},{"$f":"IF('Data Extract Income Stmt'!P80,'Data Extract Income Stmt'!P80,G105)","v":264230},{"$f":"IF('Data Extract Income Stmt'!Q80,'Data Extract Income Stmt'!Q80,H105)","v":264230},{"$f":"IF('Data Extract Income Stmt'!R80,'Data Extract Income Stmt'!R80,I105)","v":264230},{"$f":"IF('Data Extract Income Stmt'!S80,'Data Extract Income Stmt'!S80,J105)","v":264230},{"$f":"IF('Data Extract Income Stmt'!T80,'Data Extract Income Stmt'!T80,K105)","v":264230},null,null,{"$f":"B105","v":"PDRDY"},{"$f":"IF('Data Extract Income Stmt'!K53,'Data Extract Income Stmt'!K53,O105)","v":"PDRDY"},{"$f":"IF('Data Extract Income Stmt'!L53,'Data Extract Income Stmt'!L53,P105)","v":266350},{"$f":"IF('Data Extract Income Stmt'!M53,'Data Extract Income Stmt'!M53,Q105)","v":265820},{"$f":"IF('Data Extract Income Stmt'!N53,'Data Extract Income Stmt'!N53,R105)","v":266230},{"$f":"IF('Data Extract Income Stmt'!O53,'Data Extract Income Stmt'!O53,S105)","v":265630},{"$f":"IF('Data Extract Income Stmt'!P53,'Data Extract Income Stmt'!P53,T105)","v":265480},{"$f":"IF('Data Extract Income Stmt'!Q53,'Data Extract Income Stmt'!Q53,U105)","v":1069974.5547073791},{"$f":"IF('Data Extract Income Stmt'!R53,'Data Extract Income Stmt'!R53,V105)","v":1069974.5547073791},{"$f":"IF('Data Extract Income Stmt'!S53,'Data Extract Income Stmt'!S53,W105)","v":1069974.5547073791},{"$f":"IF('Data Extract Income Stmt'!T53,'Data Extract Income Stmt'!T53,X105)","v":1069974.5547073791}]
[null,"TBVPY",{"$f":"IF('Data Extract Income Stmt'!K81,'Data Extract Income Stmt'!K81,B106)","v":"TBVPY"},{"$f":"IF('Data Extract Income Stmt'!L81,'Data Extract Income Stmt'!L81,C106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!M81,'Data Extract Income Stmt'!M81,D106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!N81,'Data Extract Income Stmt'!N81,E106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!O81,'Data Extract Income Stmt'!O81,F106)","v":33480000},{"$f":"IF('Data Extract Income Stmt'!P81,'Data Extract Income Stmt'!P81,G106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!Q81,'Data Extract Income Stmt'!Q81,H106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!R81,'Data Extract Income Stmt'!R81,I106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!S81,'Data Extract Income Stmt'!S81,J106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!T81,'Data Extract Income Stmt'!T81,K106)","v":25110000},null,null,{"$f":"B106","v":"TBVPY"},{"$f":"IF('Data Extract Income Stmt'!K54,'Data Extract Income Stmt'!K54,O106)","v":"TBVPY"},{"$f":"IF('Data Extract Income Stmt'!L54,'Data Extract Income Stmt'!L54,P106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!M54,'Data Extract Income Stmt'!M54,Q106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!N54,'Data Extract Income Stmt'!N54,R106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!O54,'Data Extract Income Stmt'!O54,S106)","v":33480000},{"$f":"IF('Data Extract Income Stmt'!P54,'Data Extract Income Stmt'!P54,T106)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!Q54,'Data Extract Income Stmt'!Q54,U106)","v":311411.45325344853},{"$f":"IF('Data Extract Income Stmt'!R54,'Data Extract Income Stmt'!R54,V106)","v":311411.45325344853},{"$f":"IF('Data Extract Income Stmt'!S54,'Data Extract Income Stmt'!S54,W106)","v":311411.45325344853},{"$f":"IF('Data Extract Income Stmt'!T54,'Data Extract Income Stmt'!T54,X106)","v":311411.45325344853}]
[null,"BF.A",{"$f":"IF('Data Extract Income Stmt'!K82,'Data Extract Income Stmt'!K82,B107)","v":"BF.A"},{"$f":"IF('Data Extract Income Stmt'!L82,'Data Extract Income Stmt'!L82,C107)","v":426740},{"$f":"IF('Data Extract Income Stmt'!M82,'Data Extract Income Stmt'!M82,D107)","v":426910},{"$f":"IF('Data Extract Income Stmt'!N82,'Data Extract Income Stmt'!N82,E107)","v":423190},{"$f":"IF('Data Extract Income Stmt'!O82,'Data Extract Income Stmt'!O82,F107)","v":405950},{"$f":"IF('Data Extract Income Stmt'!P82,'Data Extract Income Stmt'!P82,G107)","v":387710},{"$f":"IF('Data Extract Income Stmt'!Q82,'Data Extract Income Stmt'!Q82,H107)","v":387710},{"$f":"IF('Data Extract Income Stmt'!R82,'Data Extract Income Stmt'!R82,I107)","v":387710},{"$f":"IF('Data Extract Income Stmt'!S82,'Data Extract Income Stmt'!S82,J107)","v":387710},{"$f":"IF('Data Extract Income Stmt'!T82,'Data Extract Income Stmt'!T82,K107)","v":387710},null,null,{"$f":"B107","v":"BF.A"},{"$f":"IF('Data Extract Income Stmt'!K55,'Data Extract Income Stmt'!K55,O107)","v":"BF.A"},{"$f":"IF('Data Extract Income Stmt'!L55,'Data Extract Income Stmt'!L55,P107)","v":429970},{"$f":"IF('Data Extract Income Stmt'!M55,'Data Extract Income Stmt'!M55,Q107)","v":430160},{"$f":"IF('Data Extract Income Stmt'!N55,'Data Extract Income Stmt'!N55,R107)","v":426170},{"$f":"IF('Data Extract Income Stmt'!O55,'Data Extract Income Stmt'!O55,S107)","v":408560},{"$f":"IF('Data Extract Income Stmt'!P55,'Data Extract Income Stmt'!P55,T107)","v":390460},{"$f":"IF('Data Extract Income Stmt'!Q55,'Data Extract Income Stmt'!Q55,U107)","v":385363.59425660031},{"$f":"IF('Data Extract Income Stmt'!R55,'Data Extract Income Stmt'!R55,V107)","v":385363.59425660031},{"$f":"IF('Data Extract Income Stmt'!S55,'Data Extract Income Stmt'!S55,W107)","v":385363.59425660031},{"$f":"IF('Data Extract Income Stmt'!T55,'Data Extract Income Stmt'!T55,X107)","v":385363.59425660031}]
[null,"TSRYY",{"$f":"IF('Data Extract Income Stmt'!K83,'Data Extract Income Stmt'!K83,B108)","v":"TSRYY"},{"$f":"IF('Data Extract Income Stmt'!L83,'Data Extract Income Stmt'!L83,C108)","v":658670},{"$f":"IF('Data Extract Income Stmt'!M83,'Data Extract Income Stmt'!M83,D108)","v":659360},{"$f":"IF('Data Extract Income Stmt'!N83,'Data Extract Income Stmt'!N83,E108)","v":661440},{"$f":"IF('Data Extract Income Stmt'!O83,'Data Extract Income Stmt'!O83,F108)","v":713700},{"$f":"IF('Data Extract Income Stmt'!P83,'Data Extract Income Stmt'!P83,G108)","v":736770},{"$f":"IF('Data Extract Income Stmt'!Q83,'Data Extract Income Stmt'!Q83,H108)","v":736770},{"$f":"IF('Data Extract Income Stmt'!R83,'Data Extract Income Stmt'!R83,I108)","v":736770},{"$f":"IF('Data Extract Income Stmt'!S83,'Data Extract Income Stmt'!S83,J108)","v":736770},{"$f":"IF('Data Extract Income Stmt'!T83,'Data Extract Income Stmt'!T83,K108)","v":736770},null,null,"TSRYY",{"$f":"IF('Data Extract Income Stmt'!K56,'Data Extract Income Stmt'!K56,O108)","v":"TSRYY"},{"$f":"IF('Data Extract Income Stmt'!L56,'Data Extract Income Stmt'!L56,P108)","v":667380},{"$f":"IF('Data Extract Income Stmt'!M56,'Data Extract Income Stmt'!M56,Q108)","v":659360},{"$f":"IF('Data Extract Income Stmt'!N56,'Data Extract Income Stmt'!N56,R108)","v":665500},{"$f":"IF('Data Extract Income Stmt'!O56,'Data Extract Income Stmt'!O56,S108)","v":720920},{"$f":"IF('Data Extract Income Stmt'!P56,'Data Extract Income Stmt'!P56,T108)","v":744500},{"$f":"IF('Data Extract Income Stmt'!Q56,'Data Extract Income Stmt'!Q56,U108)","v":919762.25854383351},{"$f":"IF('Data Extract Income Stmt'!R56,'Data Extract Income Stmt'!R56,V108)","v":919762.25854383351},{"$f":"IF('Data Extract Income Stmt'!S56,'Data Extract Income Stmt'!S56,W108)","v":919762.25854383351},{"$f":"IF('Data Extract Income Stmt'!T56,'Data Extract Income Stmt'!T56,X108)","v":919762.25854383351}]
[null,"PEP",{"$f":"IF('Data Extract Income Stmt'!K84,'Data Extract Income Stmt'!K84,B109)","v":"PEP"},{"$f":"IF('Data Extract Income Stmt'!L84,'Data Extract Income Stmt'!L84,C109)","v":1560000},{"$f":"IF('Data Extract Income Stmt'!M84,'Data Extract Income Stmt'!M84,D109)","v":1540000},{"$f":"IF('Data Extract Income Stmt'!N84,'Data Extract Income Stmt'!N84,E109)","v":1510000},{"$f":"IF('Data Extract Income Stmt'!O84,'Data Extract Income Stmt'!O84,F109)","v":1470000},{"$f":"IF('Data Extract Income Stmt'!P84,'Data Extract Income Stmt'!P84,G109)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!Q84,'Data Extract Income Stmt'!Q84,H109)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!R84,'Data Extract Income Stmt'!R84,I109)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!S84,'Data Extract Income Stmt'!S84,J109)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!T84,'Data Extract Income Stmt'!T84,K109)","v":1440000},null,null,"PEP",{"$f":"IF('Data Extract Income Stmt'!K57,'Data Extract Income Stmt'!K57,O109)","v":"PEP"},{"$f":"IF('Data Extract Income Stmt'!L57,'Data Extract Income Stmt'!L57,P109)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!M57,'Data Extract Income Stmt'!M57,Q109)","v":1560000},{"$f":"IF('Data Extract Income Stmt'!N57,'Data Extract Income Stmt'!N57,R109)","v":1530000},{"$f":"IF('Data Extract Income Stmt'!O57,'Data Extract Income Stmt'!O57,S109)","v":1490000},{"$f":"IF('Data Extract Income Stmt'!P57,'Data Extract Income Stmt'!P57,T109)","v":1450000},{"$f":"IF('Data Extract Income Stmt'!Q57,'Data Extract Income Stmt'!Q57,U109)","v":1414348.3316933536},{"$f":"IF('Data Extract Income Stmt'!R57,'Data Extract Income Stmt'!R57,V109)","v":1414348.3316933536},{"$f":"IF('Data Extract Income Stmt'!S57,'Data Extract Income Stmt'!S57,W109)","v":1414348.3316933536},{"$f":"IF('Data Extract Income Stmt'!T57,'Data Extract Income Stmt'!T57,X109)","v":1414348.3316933536}]
[null,"COKE",{"$f":"IF('Data Extract Income Stmt'!K85,'Data Extract Income Stmt'!K85,B110)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!L85,'Data Extract Income Stmt'!L85,C110)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!M85,'Data Extract Income Stmt'!M85,D110)","v":9250},{"$f":"IF('Data Extract Income Stmt'!N85,'Data Extract Income Stmt'!N85,E110)","v":9270},{"$f":"IF('Data Extract Income Stmt'!O85,'Data Extract Income Stmt'!O85,F110)","v":9290},{"$f":"IF('Data Extract Income Stmt'!P85,'Data Extract Income Stmt'!P85,G110)","v":9310},{"$f":"IF('Data Extract Income Stmt'!Q85,'Data Extract Income Stmt'!Q85,H110)","v":9310},{"$f":"IF('Data Extract Income Stmt'!R85,'Data Extract Income Stmt'!R85,I110)","v":9310},{"$f":"IF('Data Extract Income Stmt'!S85,'Data Extract Income Stmt'!S85,J110)","v":9310},{"$f":"IF('Data Extract Income Stmt'!T85,'Data Extract Income Stmt'!T85,K110)","v":9310},null,null,"COKE",{"$f":"IF('Data Extract Income Stmt'!K58,'Data Extract Income Stmt'!K58,O110)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!L58,'Data Extract Income Stmt'!L58,P110)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!M58,'Data Extract Income Stmt'!M58,Q110)","v":11430},{"$f":"IF('Data Extract Income Stmt'!N58,'Data Extract Income Stmt'!N58,R110)","v":11470},{"$f":"IF('Data Extract Income Stmt'!O58,'Data Extract Income Stmt'!O58,S110)","v":11520},{"$f":"IF('Data Extract Income Stmt'!P58,'Data Extract Income Stmt'!P58,T110)","v":11560},{"$f":"IF('Data Extract Income Stmt'!Q58,'Data Extract Income Stmt'!Q58,U110)","v":9325.7995501673158},{"$f":"IF('Data Extract Income Stmt'!R58,'Data Extract Income Stmt'!R58,V110)","v":9325.7995501673158},{"$f":"IF('Data Extract Income Stmt'!S58,'Data Extract Income Stmt'!S58,W110)","v":9325.7995501673158},{"$f":"IF('Data Extract Income Stmt'!T58,'Data Extract Income Stmt'!T58,X110)","v":9325.7995501673158}]
[null,"DPS",{"$f":"IF('Data Extract Income Stmt'!K86,'Data Extract Income Stmt'!K86,B111)","v":"DPS"},{"$f":"IF('Data Extract Income Stmt'!L86,'Data Extract Income Stmt'!L86,C111)","v":210600},{"$f":"IF('Data Extract Income Stmt'!M86,'Data Extract Income Stmt'!M86,D111)","v":202900},{"$f":"IF('Data Extract Income Stmt'!N86,'Data Extract Income Stmt'!N86,E111)","v":195800},{"$f":"IF('Data Extract Income Stmt'!O86,'Data Extract Income Stmt'!O86,F111)","v":190900},{"$f":"IF('Data Extract Income Stmt'!P86,'Data Extract Income Stmt'!P86,G111)","v":185400},{"$f":"IF('Data Extract Income Stmt'!Q86,'Data Extract Income Stmt'!Q86,H111)","v":185400},{"$f":"IF('Data Extract Income Stmt'!R86,'Data Extract Income Stmt'!R86,I111)","v":185400},{"$f":"IF('Data Extract Income Stmt'!S86,'Data Extract Income Stmt'!S86,J111)","v":185400},{"$f":"IF('Data Extract Income Stmt'!T86,'Data Extract Income Stmt'!T86,K111)","v":185400},null,null,"DPS",{"$f":"IF('Data Extract Income Stmt'!K59,'Data Extract Income Stmt'!K59,O111)","v":"DPS"},{"$f":"IF('Data Extract Income Stmt'!L59,'Data Extract Income Stmt'!L59,P111)","v":212300},{"$f":"IF('Data Extract Income Stmt'!M59,'Data Extract Income Stmt'!M59,Q111)","v":204500},{"$f":"IF('Data Extract Income Stmt'!N59,'Data Extract Income Stmt'!N59,R111)","v":197400},{"$f":"IF('Data Extract Income Stmt'!O59,'Data Extract Income Stmt'!O59,S111)","v":192400},{"$f":"IF('Data Extract Income Stmt'!P59,'Data Extract Income Stmt'!P59,T111)","v":186600},{"$f":"IF('Data Extract Income Stmt'!Q59,'Data Extract Income Stmt'!Q59,U111)","v":179761.80275897525},{"$f":"IF('Data Extract Income Stmt'!R59,'Data Extract Income Stmt'!R59,V111)","v":179761.80275897525},{"$f":"IF('Data Extract Income Stmt'!S59,'Data Extract Income Stmt'!S59,W111)","v":179761.80275897525},{"$f":"IF('Data Extract Income Stmt'!T59,'Data Extract Income Stmt'!T59,X111)","v":179761.80275897525}]
[null,"EBAY",{"$f":"IF('Data Extract Income Stmt'!K87,'Data Extract Income Stmt'!K87,B112)","v":"EBAY"},{"$f":"IF('Data Extract Income Stmt'!L87,'Data Extract Income Stmt'!L87,C112)","v":1300000},{"$f":"IF('Data Extract Income Stmt'!M87,'Data Extract Income Stmt'!M87,D112)","v":1250000},{"$f":"IF('Data Extract Income Stmt'!N87,'Data Extract Income Stmt'!N87,E112)","v":1210000},{"$f":"IF('Data Extract Income Stmt'!O87,'Data Extract Income Stmt'!O87,F112)","v":1130000},{"$f":"IF('Data Extract Income Stmt'!P87,'Data Extract Income Stmt'!P87,G112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!Q87,'Data Extract Income Stmt'!Q87,H112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!R87,'Data Extract Income Stmt'!R87,I112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!S87,'Data Extract Income Stmt'!S87,J112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!T87,'Data Extract Income Stmt'!T87,K112)","v":1060000},null,null,"EBAY",{"$f":"IF('Data Extract Income Stmt'!K60,'Data Extract Income Stmt'!K60,O112)","v":"EBAY"},{"$f":"IF('Data Extract Income Stmt'!L60,'Data Extract Income Stmt'!L60,P112)","v":1310000},{"$f":"IF('Data Extract Income Stmt'!M60,'Data Extract Income Stmt'!M60,Q112)","v":1250000},{"$f":"IF('Data Extract Income Stmt'!N60,'Data Extract Income Stmt'!N60,R112)","v":1220000},{"$f":"IF('Data Extract Income Stmt'!O60,'Data Extract Income Stmt'!O60,S112)","v":1140000},{"$f":"IF('Data Extract Income Stmt'!P60,'Data Extract Income Stmt'!P60,T112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!Q60,'Data Extract Income Stmt'!Q60,U112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!R60,'Data Extract Income Stmt'!R60,V112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!S60,'Data Extract Income Stmt'!S60,W112)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!T60,'Data Extract Income Stmt'!T60,X112)","v":1060000}]
[null,0,{"$f":"IF('Data Extract Income Stmt'!K88,'Data Extract Income Stmt'!K88,B113)","v":0},{"$f":"IF('Data Extract Income Stmt'!L88,'Data Extract Income Stmt'!L88,C113)","v":0},{"$f":"IF('Data Extract Income Stmt'!M88,'Data Extract Income Stmt'!M88,D113)","v":0},{"$f":"IF('Data Extract Income Stmt'!N88,'Data Extract Income Stmt'!N88,E113)","v":0},{"$f":"IF('Data Extract Income Stmt'!O88,'Data Extract Income Stmt'!O88,F113)","v":0},{"$f":"IF('Data Extract Income Stmt'!P88,'Data Extract Income Stmt'!P88,G113)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q88,'Data Extract Income Stmt'!Q88,H113)","v":0},{"$f":"IF('Data Extract Income Stmt'!R88,'Data Extract Income Stmt'!R88,I113)","v":0},{"$f":"IF('Data Extract Income Stmt'!S88,'Data Extract Income Stmt'!S88,J113)","v":0},{"$f":"IF('Data Extract Income Stmt'!T88,'Data Extract Income Stmt'!T88,K113)","v":0},null,null,{"$f":"B113","v":0},{"$f":"IF('Data Extract Income Stmt'!K61,'Data Extract Income Stmt'!K61,O113)","v":0},{"$f":"IF('Data Extract Income Stmt'!L61,'Data Extract Income Stmt'!L61,P113)","v":0},{"$f":"IF('Data Extract Income Stmt'!M61,'Data Extract Income Stmt'!M61,Q113)","v":0},{"$f":"IF('Data Extract Income Stmt'!N61,'Data Extract Income Stmt'!N61,R113)","v":0},{"$f":"IF('Data Extract Income Stmt'!O61,'Data Extract Income Stmt'!O61,S113)","v":0},{"$f":"IF('Data Extract Income Stmt'!P61,'Data Extract Income Stmt'!P61,T113)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q61,'Data Extract Income Stmt'!Q61,U113)","v":0},{"$f":"IF('Data Extract Income Stmt'!R61,'Data Extract Income Stmt'!R61,V113)","v":0},{"$f":"IF('Data Extract Income Stmt'!S61,'Data Extract Income Stmt'!S61,W113)","v":0},{"$f":"IF('Data Extract Income Stmt'!T61,'Data Extract Income Stmt'!T61,X113)","v":0}]
[]
[]
["Market Capitalisation - Ending Stock Price, Diluted Shares",null,null,null,null,null,null,null,null,null,null,null,null,"Market Capitalisation - Average Stock Price, Diluted Shares"]
[null,null,{"$f":"C90","v":2011},2012,2013,2014,2015,{"$f":"H90","v":2016},{"$f":"I90","v":2017},{"$f":"J90","v":2018},{"$f":"K90","v":2019},"Current",null,null,null,{"$f":"C117","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B91","v":"CABGY"},{"$f":"IFERROR(P91*C64,FALSE)","v":false},{"$f":"IFERROR(Q91*D64,FALSE)","v":85362608},90041656,74005836.666666672,91504932.5,91539180,3398830727.2391171,3477913616.7650361,3477913616.7650361,{"$f":"Y91*L64","v":105519999.99999999},null,null,{"$f":"B118","v":"CABGY"},{"$f":"IFERROR(P91*P64,FALSE)","v":false},{"$f":"IFERROR(Q91*Q64,FALSE)","v":74561068.697985828},86509972.833333343,82622212.291666657,86695155.605932489,93715273.125,3143789795.5664787,3338422612.5261788,0,{"$f":"Y91*Y64","v":105519999.99999999}]
[null,"DEO",{"$f":"IFERROR(P92*C65,FALSE)","v":false},{"$f":"IFERROR(Q92*D65,FALSE)","v":4609836000},{"$f":"IFERROR(R92*E65,FALSE)","v":4907700000},{"$f":"IFERROR(S92*F65,FALSE)","v":4698792000},{"$f":"IFERROR(T92*G65,FALSE)","v":4616010000},{"$f":"IFERROR(U92*H65,FALSE)","v":5232150000},{"$f":"IFERROR(V92*I65,FALSE)","v":1193248872.2082531},{"$f":"IFERROR(W92*J65,FALSE)","v":1159875802.3960953},{"$f":"IFERROR(X92*K65,FALSE)","v":1159875802.3960953},60290000,null,null,"DEO",{"$f":"IFERROR(P92*P65,FALSE)","v":false},4133408999.9999995,4966500000,4644443999.999999,4665570000,5019131250,1072611466.9612484,1123337084.0112407,0,60290000]
[null,"ABEV",false,260741133.27600005,215561120.79999998,252423916.83600003,285995453.96499997,259922596.04500002,1097037230.999227,1137699084.9679012,1137699084.9679012,337589984,null,null,"ABEV",{"$f":"IFERROR(P93*P66,FALSE)","v":false},202262196.32299998,216563157.42633331,258510999.92258331,297457604.56316668,292701638.35208333,997080006.63557732,1128634168.7308643,0,337589984]
[null,"TAP",false,7812673.1636399999,10089002.14212,13881943.772200003,17387858.186400004,20909998.73325,17426866.66217491,17993936.547392536,17993936.547392536,16010000,null,null,"TAP",{"$f":"IFERROR(P94*P67,FALSE)","v":false},7748134.1621250017,9236824.1203949992,12499670.285118753,14638590.020906666,20890997.43808917,19354459.584870081,17001968.165826708,0,16010000]
[null,"SAM",false,1756742.4080640001,3128625,3813815.42564,2792454.5932399998,2186400.048,2221841.0706644612,2191328.363573201,2191328.363573201,2110000,null,null,"SAM",{"$f":"IFERROR(P95*P68,FALSE)","v":false},1466116.4029679999,2559627.5672812499,3146648.1787116672,3330546.6663559992,2189630.94368,1811427.5362701039,2150664.2166914809,0,2110000]
[null,"STZ",false,7512970.7177019995,15270247.852524001,21254858.16,31610537.868337501,34594753.31256,43663312.236183777,42754131.690516509,42754131.690516509,41040000,null,null,"STZ",{"$f":"IFERROR(P96*P69,FALSE)","v":false},5778999.5194823341,11733000.985517833,19019045.558158502,27733926.445353121,35154757.939364001,36697286.452848852,41897065.357290976,0,41040000]
[null,"BREW",false,122312.96000000002,303975.7,259121.8,167925.97500000001,328111.875,363984.07075824175,377636.48737582425,377636.48737582425,351200,null,null,"BREW",{"$f":"IFERROR(P97*P70,FALSE)","v":false},138480.30000000002,198673.81751812503,263876.84086749994,199596.18250000002,238836.59935900001,323179.58140787546,364418.25333626376,0,351200]
[null,"WVVI",false,18642.96,30326.399999999998,28702.46,35501.200000000004,40599.999999999993,41365.667938931292,40489.455470737914,40489.455470737914,39020,null,null,"WVVI",{"$f":"IFERROR(P98*P71,FALSE)","v":false},16929.809999999998,23970.329999999998,28783.188750000001,33252.46,38346.458333333328,40110.508057675994,39754.727735368957,0,39020]
[null,"HINKF",false,29055744.2304,27694080.115200002,33841439.567999996,45189209.863530003,40353678.64074,40024535.864046238,41104427.285549134,41104427.285549134,47760000,null,null,"HINKF",{"$f":"IFERROR(P99*P72,FALSE)","v":false},24838607.928000003,30342432.038399994,30862536.055200003,41592006.340901993,44337996.897345833,38286066.419344895,39840258.96531792,0,47760000]
[null,"COT",false,775679.52000000014,779001.9800000001,645023.40000000014,1101755.2,1430433.4128906247,2313340.3424368002,2310115.4781188411,2310115.4781188411,2089999.8749999998,null,null,"COT",{"$f":"IFERROR(P100*P73,FALSE)","v":false},722136.71833333327,824964.14874999993,702927.02083333326,1014583.3600000001,1711944.416408021,1925936.7145344301,2200057.6765594203,0,2089999.8749999998]
[null,"FMOCY",false,1101500.9272799999,1972434.3389999999,3050581.2974999994,1773506.2271,2888876.5425,14596414.000000002,15528800.000000002,15528800.000000002,3290000,null,null,"FMOCY",{"$f":"IFERROR(P101*P74,FALSE)","v":false},1408792.7438649999,1433889.67180625,3065053.1088375002,2369586.7996087498,2891324.5398583333,14441729.166666664,14920150,0,{"$f":"Y101*Y74","v":3290000}]
[null,"TSGTF",false,61465500.539999999,85751999.459999993,71566874.662500009,45748122.975000001,40533749.325000003,416056965.50707072,469923361.20454544,469923361.20454544,51850000.000000007,null,null,"TSGTF",{"$f":"IFERROR(P102*P75,FALSE)","v":false},59566499.679374985,75124406.255624995,77882906.182500005,59357249.448749997,39283593.64312499,356767717.44915825,442099806.67803031,0,51850000.000000007]
[null,"MNST",false,9594299,11294059.772071181,18930654.082071695,28568306.325919997,26759469.899954997,35854930.998091906,37185690.386007309,37185690.386007309,35470000,null,null,"MNST",{"$f":"IFERROR(P103*P76,FALSE)","v":false},10851696.345303126,9698021.3814167865,14122388.153156376,26298078.447346002,28547608.085018747,29369487.068668839,36327844.911003344,0,35470000]
[null,"ROX",false,30599.820000000003,90877.8,235677.36000000002,197232.74999999997,116989.27500000001,215879.71074380164,196375.520661157,196375.520661157,201709.99999999997,null,null,{"$f":"B131","v":"ROX"},{"$f":"IFERROR(P104*P77,FALSE)","v":false},30880.137500000001,55750.035000000011,179336.065,222853.08499999999,139147.55291666664,229292.31439393936,199876.27272727271,0,201709.99999999997]
[null,"PDRDY",false,23405239.580380004,21588836.801016003,24380011.384752501,27705209.332037497,27112145,140337863.23740458,138548331.49013996,138548331.49013996,33640000,null,null,"PDRDY",{"$f":"IFERROR(P105*P78,FALSE)","v":false},21835830.351804584,24081719.238312162,23163807.070248667,27843491.592891414,26693571.358558998,126219102.19341604,137431545.94990459,0,33640000]
[null,"TBVPY",false,9993780,12831210,17482837.5,22808250,21500437.5,290235.47443221405,288444.85857600672,288444.85857600672,22350000,null,null,"TBVPY",{"$f":"IFERROR(P106*P79,FALSE)","v":false},8700091.875,13933957.499999998,16144683.750000002,24199065,21452833.125,285940.59147276025,282800.52598578797,0,22350000]
[null,"BF.A",false,10039911.980152,11815104.406687999,14083979.477022,16876365.449200001,13720046.929749999,19169608.329782307,19181840.078554887,19181840.078554887,24960000,null,null,"BF.A",{"$f":"IFERROR(P107*P80,FALSE)","v":false},9411721.6788569167,11316470.069967002,14036589.78853775,15876616.640388664,14867965.050615836,15183968.380917095,22070919.461232055,0,24960000]
[null,"TSRYY",false,3153027.4666800005,3047753.1344000003,3088232.7850000001,5900730.1999999993,7789331.25,14692281.950074293,14821968.796433875,14821968.796433875,12380000,null,null,"TSRYY",{"$f":"IFERROR(P108*P81,FALSE)","v":false},2926288.2261199998,3376242.9896000004,2941014.7848125002,4240804.1200716663,7429861.833333333,12320560.33338286,15325538.173105495,0,12380000]
[null,"PEP",false,109819479.684,128182079.064,146705582.14199999,147562150.00000003,151945498.54999998,167709888.24060738,168774184.44088021,168774184.44088021,158110000,null,null,"PEP",{"$f":"IFERROR(P109*P82,FALSE)","v":false},107998003.72174998,125605024.36299998,135923032.36612499,144328042.96633333,150226403.71354169,160066279.58531624,163010715.97927365,0,158110000]
[null,"COKE",false,false,814936.15142999997,1007226.58,2096006.3971199999,2016121.78844,2071703.0462449943,1894927.8733885565,1894927.8733885565,1700000,null,null,{"$f":"B137","v":"COKE"},{"$f":"IFERROR(P110*P83,FALSE)","v":false},false,727811.91916687484,905335.22329295834,1681867.68144,1802008.4441521668,1938262.5225007769,1797463.90405398,0,1700000]
[null,"DPS",false,9527174.7999999989,9873259.8772999998,14154369.757919997,17758519.807599999,16884500.76675,17133546.870405279,18028311.090840545,18028311.090840545,20980000,null,null,{"$f":"B138","v":"DPS"},{"$f":"IFERROR(P111*P84,FALSE)","v":false},8948108.7716441676,9478702.788641667,11755219.4248475,15466755.378988333,17023486.879784998,16521562.760106247,19504155.455539372,0,{"$f":"Y111*Y84","v":20980000}]
[null,"EBAY",false,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B139","v":"EBAY"},{"$f":"IFERROR(P112*P85,FALSE)","v":false},0,0,0,0,0,0,0,0,{"$f":"Y112*Y85","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B140","v":0},{"$f":"IFERROR(P113*P86,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"Y113*Y86","v":0}]
[]
[]
[]
["Cash & Short Term Investments",null,null,null,null,null,null,null,null,null,null,null,null,"ST Debt & Current Portion LT Debt"]
[null,null,{"$f":"C117","v":2011},2012,2013,2014,2015,{"$f":"H117","v":2016},{"$f":"I117","v":2017},{"$f":"J117","v":2018},{"$f":"K117","v":2019},"Current",null,null,null,{"$f":"P117","v":2011},2012,2013,2014,2015,{"$f":"U117","v":2016},{"$f":"V117","v":2017},{"$f":"W117","v":2018},{"$f":"X117","v":2019},"Current"]
[null,{"$f":"B118","v":"CABGY"},{"$f":"'Data Extract Balance Sheet'!K38+'Data Extract Balance Sheet'!K178","v":0},{"$f":"'Data Extract Balance Sheet'!L38+'Data Extract Balance Sheet'!L178","v":5913000},{"$f":"'Data Extract Balance Sheet'!M38+'Data Extract Balance Sheet'!M178","v":3610000},{"$f":"'Data Extract Balance Sheet'!N38+'Data Extract Balance Sheet'!N178","v":2420000},{"$f":"'Data Extract Balance Sheet'!O38+'Data Extract Balance Sheet'!O178","v":3130000},{"$f":"'Data Extract Balance Sheet'!P38+'Data Extract Balance Sheet'!P178","v":3500000},{"$f":"'Data Extract Balance Sheet'!Q38+'Data Extract Balance Sheet'!Q178","v":0},{"$f":"'Data Extract Balance Sheet'!R38+'Data Extract Balance Sheet'!R178","v":0},{"$f":"'Data Extract Balance Sheet'!S38+'Data Extract Balance Sheet'!S178","v":0},{"$f":"'Data Cost of Capital'!CK11","v":3460000},null,null,{"$f":"B146","v":"CABGY"},{"$f":"'Data Extract Balance Sheet'!K67","v":0},{"$f":"'Data Extract Balance Sheet'!L67","v":3350000},{"$f":"'Data Extract Balance Sheet'!M67","v":9420000},{"$f":"'Data Extract Balance Sheet'!N67","v":1840000},{"$f":"'Data Extract Balance Sheet'!O67","v":4550000},{"$f":"'Data Extract Balance Sheet'!P67","v":9070000},{"$f":"'Data Extract Balance Sheet'!Q67","v":false},{"$f":"'Data Extract Balance Sheet'!R67","v":false},{"$f":"'Data Extract Balance Sheet'!S67","v":false},{"$f":"'Data Cost of Capital'!CL11","v":24190000}]
[null,"DEO",{"$f":"'Data Extract Balance Sheet'!K39+'Data Extract Balance Sheet'!K179","v":0},{"$f":"'Data Extract Balance Sheet'!L39+'Data Extract Balance Sheet'!L179","v":2575000},{"$f":"'Data Extract Balance Sheet'!M39+'Data Extract Balance Sheet'!M179","v":997000},{"$f":"'Data Extract Balance Sheet'!N39+'Data Extract Balance Sheet'!N179","v":896000},{"$f":"'Data Extract Balance Sheet'!O39+'Data Extract Balance Sheet'!O179","v":1973000},{"$f":"'Data Extract Balance Sheet'!P39+'Data Extract Balance Sheet'!P179","v":1547000},{"$f":"'Data Extract Balance Sheet'!Q39+'Data Extract Balance Sheet'!Q179","v":0},{"$f":"'Data Extract Balance Sheet'!R39+'Data Extract Balance Sheet'!R179","v":0},{"$f":"'Data Extract Balance Sheet'!S39+'Data Extract Balance Sheet'!S179","v":0},{"$f":"'Data Cost of Capital'!CK12","v":920000},null,null,"DEO",{"$f":"'Data Extract Balance Sheet'!K68","v":0},{"$f":"'Data Extract Balance Sheet'!L68","v":1880000},{"$f":"'Data Extract Balance Sheet'!M68","v":1610000},{"$f":"'Data Extract Balance Sheet'!N68","v":1960000},{"$f":"'Data Extract Balance Sheet'!O68","v":2089999.875},{"$f":"'Data Extract Balance Sheet'!P68","v":2490000},{"$f":"'Data Extract Balance Sheet'!Q68","v":false},{"$f":"'Data Extract Balance Sheet'!R68","v":false},{"$f":"'Data Extract Balance Sheet'!S68","v":false},{"$f":"'Data Cost of Capital'!CL12","v":10020000}]
[null,"ABEV",{"$f":"'Data Extract Balance Sheet'!K40+'Data Extract Balance Sheet'!K180","v":0},{"$f":"'Data Extract Balance Sheet'!L40+'Data Extract Balance Sheet'!L180","v":10306410},{"$f":"'Data Extract Balance Sheet'!M40+'Data Extract Balance Sheet'!M180","v":13078240},{"$f":"'Data Extract Balance Sheet'!N40+'Data Extract Balance Sheet'!N180","v":11959810},{"$f":"'Data Extract Balance Sheet'!O40+'Data Extract Balance Sheet'!O180","v":16860000},{"$f":"'Data Extract Balance Sheet'!P40+'Data Extract Balance Sheet'!P180","v":9352089.5},{"$f":"'Data Extract Balance Sheet'!Q40+'Data Extract Balance Sheet'!Q180","v":0},{"$f":"'Data Extract Balance Sheet'!R40+'Data Extract Balance Sheet'!R180","v":0},{"$f":"'Data Extract Balance Sheet'!S40+'Data Extract Balance Sheet'!S180","v":0},{"$f":"'Data Cost of Capital'!CK13","v":8350000.5},null,null,"ABEV",{"$f":"'Data Extract Balance Sheet'!K69","v":0},{"$f":"'Data Extract Balance Sheet'!L69","v":837770},{"$f":"'Data Extract Balance Sheet'!M69","v":1039999.9375},{"$f":"'Data Extract Balance Sheet'!N69","v":988060},{"$f":"'Data Extract Balance Sheet'!O69","v":1280000},{"$f":"'Data Extract Balance Sheet'!P69","v":3630000},{"$f":"'Data Extract Balance Sheet'!Q69","v":false},{"$f":"'Data Extract Balance Sheet'!R69","v":false},{"$f":"'Data Extract Balance Sheet'!S69","v":false},{"$f":"'Data Cost of Capital'!CL13","v":3330000}]
[null,"TAP",{"$f":"'Data Extract Balance Sheet'!K41+'Data Extract Balance Sheet'!K181","v":0},{"$f":"'Data Extract Balance Sheet'!L41+'Data Extract Balance Sheet'!L181","v":624000},{"$f":"'Data Extract Balance Sheet'!M41+'Data Extract Balance Sheet'!M181","v":442300},{"$f":"'Data Extract Balance Sheet'!N41+'Data Extract Balance Sheet'!N181","v":624600},{"$f":"'Data Extract Balance Sheet'!O41+'Data Extract Balance Sheet'!O181","v":430900},{"$f":"'Data Extract Balance Sheet'!P41+'Data Extract Balance Sheet'!P181","v":560900},{"$f":"'Data Extract Balance Sheet'!Q41+'Data Extract Balance Sheet'!Q181","v":0},{"$f":"'Data Extract Balance Sheet'!R41+'Data Extract Balance Sheet'!R181","v":0},{"$f":"'Data Extract Balance Sheet'!S41+'Data Extract Balance Sheet'!S181","v":0},{"$f":"'Data Cost of Capital'!CK14","v":971300},null,null,"TAP",{"$f":"'Data Extract Balance Sheet'!K70","v":0},{"$f":"'Data Extract Balance Sheet'!L70","v":1250000},{"$f":"'Data Extract Balance Sheet'!M70","v":586900},{"$f":"'Data Extract Balance Sheet'!N70","v":849400},{"$f":"'Data Extract Balance Sheet'!O70","v":28700},{"$f":"'Data Extract Balance Sheet'!P70","v":684800},{"$f":"'Data Extract Balance Sheet'!Q70","v":false},{"$f":"'Data Extract Balance Sheet'!R70","v":false},{"$f":"'Data Extract Balance Sheet'!S70","v":false},{"$f":"'Data Cost of Capital'!CL14","v":12320000}]
[null,"SAM",{"$f":"'Data Extract Balance Sheet'!K42+'Data Extract Balance Sheet'!K182","v":0},{"$f":"'Data Extract Balance Sheet'!L42+'Data Extract Balance Sheet'!L182","v":702460},{"$f":"'Data Extract Balance Sheet'!M42+'Data Extract Balance Sheet'!M182","v":616520},{"$f":"'Data Extract Balance Sheet'!N42+'Data Extract Balance Sheet'!N182","v":589400},{"$f":"'Data Extract Balance Sheet'!O42+'Data Extract Balance Sheet'!O182","v":550190},{"$f":"'Data Extract Balance Sheet'!P42+'Data Extract Balance Sheet'!P182","v":491040},{"$f":"'Data Extract Balance Sheet'!Q42+'Data Extract Balance Sheet'!Q182","v":0},{"$f":"'Data Extract Balance Sheet'!R42+'Data Extract Balance Sheet'!R182","v":0},{"$f":"'Data Extract Balance Sheet'!S42+'Data Extract Balance Sheet'!S182","v":0},{"$f":"'Data Cost of Capital'!CK15","v":70050},null,null,"SAM",{"$f":"'Data Extract Balance Sheet'!K71","v":0},{"$f":"'Data Extract Balance Sheet'!L71","v":62000},{"$f":"'Data Extract Balance Sheet'!M71","v":53000},{"$f":"'Data Extract Balance Sheet'!N71","v":55000},{"$f":"'Data Extract Balance Sheet'!O71","v":58000},{"$f":"'Data Extract Balance Sheet'!P71","v":60000},{"$f":"'Data Extract Balance Sheet'!Q71","v":false},{"$f":"'Data Extract Balance Sheet'!R71","v":false},{"$f":"'Data Extract Balance Sheet'!S71","v":false},{"$f":"'Data Cost of Capital'!CL15","v":false}]
[null,"STZ",{"$f":"'Data Extract Balance Sheet'!K43+'Data Extract Balance Sheet'!K183","v":0},{"$f":"'Data Extract Balance Sheet'!L43+'Data Extract Balance Sheet'!L183","v":331500},{"$f":"'Data Extract Balance Sheet'!M43+'Data Extract Balance Sheet'!M183","v":63900},{"$f":"'Data Extract Balance Sheet'!N43+'Data Extract Balance Sheet'!N183","v":110100},{"$f":"'Data Extract Balance Sheet'!O43+'Data Extract Balance Sheet'!O183","v":83100},{"$f":"'Data Extract Balance Sheet'!P43+'Data Extract Balance Sheet'!P183","v":177400},{"$f":"'Data Extract Balance Sheet'!Q43+'Data Extract Balance Sheet'!Q183","v":0},{"$f":"'Data Extract Balance Sheet'!R43+'Data Extract Balance Sheet'!R183","v":0},{"$f":"'Data Extract Balance Sheet'!S43+'Data Extract Balance Sheet'!S183","v":0},{"$f":"'Data Cost of Capital'!CK16","v":154500},null,null,"STZ",{"$f":"'Data Extract Balance Sheet'!K72","v":0},{"$f":"'Data Extract Balance Sheet'!L72","v":27600},{"$f":"'Data Extract Balance Sheet'!M72","v":647200},{"$f":"'Data Extract Balance Sheet'!N72","v":210500},{"$f":"'Data Extract Balance Sheet'!O72","v":1270000},{"$f":"'Data Extract Balance Sheet'!P72","v":1520000},{"$f":"'Data Extract Balance Sheet'!Q72","v":false},{"$f":"'Data Extract Balance Sheet'!R72","v":false},{"$f":"'Data Extract Balance Sheet'!S72","v":false},{"$f":"'Data Cost of Capital'!CL16","v":9350000}]
[null,"BREW",{"$f":"'Data Extract Balance Sheet'!K44+'Data Extract Balance Sheet'!K184","v":0},{"$f":"'Data Extract Balance Sheet'!L44+'Data Extract Balance Sheet'!L184","v":2730},{"$f":"'Data Extract Balance Sheet'!M44+'Data Extract Balance Sheet'!M184","v":981000},{"$f":"'Data Extract Balance Sheet'!N44+'Data Extract Balance Sheet'!N184","v":911000},{"$f":"'Data Extract Balance Sheet'!O44+'Data Extract Balance Sheet'!O184","v":442000},{"$f":"'Data Extract Balance Sheet'!P44+'Data Extract Balance Sheet'!P184","v":0},{"$f":"'Data Extract Balance Sheet'!Q44+'Data Extract Balance Sheet'!Q184","v":0},{"$f":"'Data Extract Balance Sheet'!R44+'Data Extract Balance Sheet'!R184","v":0},{"$f":"'Data Extract Balance Sheet'!S44+'Data Extract Balance Sheet'!S184","v":0},{"$f":"'Data Cost of Capital'!CK17","v":405},null,null,"BREW",{"$f":"'Data Extract Balance Sheet'!K73","v":0},{"$f":"'Data Extract Balance Sheet'!L73","v":1410},{"$f":"'Data Extract Balance Sheet'!M73","v":1160},{"$f":"'Data Extract Balance Sheet'!N73","v":2710},{"$f":"'Data Extract Balance Sheet'!O73","v":2420},{"$f":"'Data Extract Balance Sheet'!P73","v":0},{"$f":"'Data Extract Balance Sheet'!Q73","v":false},{"$f":"'Data Extract Balance Sheet'!R73","v":false},{"$f":"'Data Extract Balance Sheet'!S73","v":false},{"$f":"'Data Cost of Capital'!CL17","v":25580}]
[null,"WVVI",{"$f":"'Data Extract Balance Sheet'!K45+'Data Extract Balance Sheet'!K185","v":0},{"$f":"'Data Extract Balance Sheet'!L45+'Data Extract Balance Sheet'!L185","v":4550},{"$f":"'Data Extract Balance Sheet'!M45+'Data Extract Balance Sheet'!M185","v":1395683},{"$f":"'Data Extract Balance Sheet'!N45+'Data Extract Balance Sheet'!N185","v":519761},{"$f":"'Data Extract Balance Sheet'!O45+'Data Extract Balance Sheet'!O185","v":65490},{"$f":"'Data Extract Balance Sheet'!P45+'Data Extract Balance Sheet'!P185","v":64896},{"$f":"'Data Extract Balance Sheet'!Q45+'Data Extract Balance Sheet'!Q185","v":0},{"$f":"'Data Extract Balance Sheet'!R45+'Data Extract Balance Sheet'!R185","v":0},{"$f":"'Data Extract Balance Sheet'!S45+'Data Extract Balance Sheet'!S185","v":0},{"$f":"'Data Cost of Capital'!CK18","v":13010},null,null,"WVVI",{"$f":"'Data Extract Balance Sheet'!K74","v":0},{"$f":"'Data Extract Balance Sheet'!L74","v":209327},{"$f":"'Data Extract Balance Sheet'!M74","v":306353},{"$f":"'Data Extract Balance Sheet'!N74","v":329255},{"$f":"'Data Extract Balance Sheet'!O74","v":594420},{"$f":"'Data Extract Balance Sheet'!P74","v":625888},{"$f":"'Data Extract Balance Sheet'!Q74","v":false},{"$f":"'Data Extract Balance Sheet'!R74","v":false},{"$f":"'Data Extract Balance Sheet'!S74","v":false},{"$f":"'Data Cost of Capital'!CL18","v":9060}]
[null,"HINKF",{"$f":"'Data Extract Balance Sheet'!K46+'Data Extract Balance Sheet'!K186","v":0},{"$f":"'Data Extract Balance Sheet'!L46+'Data Extract Balance Sheet'!L186","v":1497000},{"$f":"'Data Extract Balance Sheet'!M46+'Data Extract Balance Sheet'!M186","v":1618000},{"$f":"'Data Extract Balance Sheet'!N46+'Data Extract Balance Sheet'!N186","v":1034000},{"$f":"'Data Extract Balance Sheet'!O46+'Data Extract Balance Sheet'!O186","v":3748000},{"$f":"'Data Extract Balance Sheet'!P46+'Data Extract Balance Sheet'!P186","v":3722000},{"$f":"'Data Extract Balance Sheet'!Q46+'Data Extract Balance Sheet'!Q186","v":0},{"$f":"'Data Extract Balance Sheet'!R46+'Data Extract Balance Sheet'!R186","v":0},{"$f":"'Data Extract Balance Sheet'!S46+'Data Extract Balance Sheet'!S186","v":0},{"$f":"'Data Cost of Capital'!CK19","v":2770000},null,null,"HINKF",{"$f":"'Data Extract Balance Sheet'!K75","v":0},{"$f":"'Data Extract Balance Sheet'!L75","v":2050000},{"$f":"'Data Extract Balance Sheet'!M75","v":2370000},{"$f":"'Data Extract Balance Sheet'!N75","v":2270000},{"$f":"'Data Extract Balance Sheet'!O75","v":4350000},{"$f":"'Data Extract Balance Sheet'!P75","v":3650000},{"$f":"'Data Extract Balance Sheet'!Q75","v":false},{"$f":"'Data Extract Balance Sheet'!R75","v":false},{"$f":"'Data Extract Balance Sheet'!S75","v":false},{"$f":"'Data Cost of Capital'!CL19","v":15520000}]
[null,"COT",{"$f":"'Data Extract Balance Sheet'!K47+'Data Extract Balance Sheet'!K187","v":0},{"$f":"'Data Extract Balance Sheet'!L47+'Data Extract Balance Sheet'!L187","v":178630},{"$f":"'Data Extract Balance Sheet'!M47+'Data Extract Balance Sheet'!M187","v":50150},{"$f":"'Data Extract Balance Sheet'!N47+'Data Extract Balance Sheet'!N187","v":99840},{"$f":"'Data Extract Balance Sheet'!O47+'Data Extract Balance Sheet'!O187","v":107100},{"$f":"'Data Extract Balance Sheet'!P47+'Data Extract Balance Sheet'!P187","v":158380},{"$f":"'Data Extract Balance Sheet'!Q47+'Data Extract Balance Sheet'!Q187","v":0},{"$f":"'Data Extract Balance Sheet'!R47+'Data Extract Balance Sheet'!R187","v":0},{"$f":"'Data Extract Balance Sheet'!S47+'Data Extract Balance Sheet'!S187","v":0},{"$f":"'Data Cost of Capital'!CK20","v":82000},null,null,"COT",{"$f":"'Data Extract Balance Sheet'!K76","v":0},{"$f":"'Data Extract Balance Sheet'!L76","v":1890},{"$f":"'Data Extract Balance Sheet'!M76","v":58120},{"$f":"'Data Extract Balance Sheet'!N76","v":269870},{"$f":"'Data Extract Balance Sheet'!O76","v":174190},{"$f":"'Data Extract Balance Sheet'!P76","v":285240},{"$f":"'Data Extract Balance Sheet'!Q76","v":false},{"$f":"'Data Extract Balance Sheet'!R76","v":false},{"$f":"'Data Extract Balance Sheet'!S76","v":false},{"$f":"'Data Cost of Capital'!CL20","v":1540000}]
[null,"FMOCY",{"$f":"'Data Extract Balance Sheet'!K48+'Data Extract Balance Sheet'!K188","v":0},{"$f":"'Data Extract Balance Sheet'!L48+'Data Extract Balance Sheet'!L188","v":1337720},{"$f":"'Data Extract Balance Sheet'!M48+'Data Extract Balance Sheet'!M188","v":1056160},{"$f":"'Data Extract Balance Sheet'!N48+'Data Extract Balance Sheet'!N188","v":1615650},{"$f":"'Data Extract Balance Sheet'!O48+'Data Extract Balance Sheet'!O188","v":1602400},{"$f":"'Data Extract Balance Sheet'!P48+'Data Extract Balance Sheet'!P188","v":1364010},{"$f":"'Data Extract Balance Sheet'!Q48+'Data Extract Balance Sheet'!Q188","v":0},{"$f":"'Data Extract Balance Sheet'!R48+'Data Extract Balance Sheet'!R188","v":0},{"$f":"'Data Extract Balance Sheet'!S48+'Data Extract Balance Sheet'!S188","v":0},{"$f":"'Data Cost of Capital'!CK21","v":1140000},null,null,"FMOCY",{"$f":"'Data Extract Balance Sheet'!K77","v":0},{"$f":"'Data Extract Balance Sheet'!L77","v":4070000.25},{"$f":"'Data Extract Balance Sheet'!M77","v":6230000},{"$f":"'Data Extract Balance Sheet'!N77","v":1300000},{"$f":"'Data Extract Balance Sheet'!O77","v":1410000},{"$f":"'Data Extract Balance Sheet'!P77","v":402150},{"$f":"'Data Extract Balance Sheet'!Q77","v":false},{"$f":"'Data Extract Balance Sheet'!R77","v":false},{"$f":"'Data Extract Balance Sheet'!S77","v":false},{"$f":"'Data Cost of Capital'!CL21","v":4950000}]
[null,"TSGTF",{"$f":"'Data Extract Balance Sheet'!K49+'Data Extract Balance Sheet'!K189","v":0},{"$f":"'Data Extract Balance Sheet'!L49+'Data Extract Balance Sheet'!L189","v":8869020},{"$f":"'Data Extract Balance Sheet'!M49+'Data Extract Balance Sheet'!M189","v":10980430},{"$f":"'Data Extract Balance Sheet'!N49+'Data Extract Balance Sheet'!N189","v":8064090},{"$f":"'Data Extract Balance Sheet'!O49+'Data Extract Balance Sheet'!O189","v":10061180},{"$f":"'Data Extract Balance Sheet'!P49+'Data Extract Balance Sheet'!P189","v":10398510},{"$f":"'Data Extract Balance Sheet'!Q49+'Data Extract Balance Sheet'!Q189","v":0},{"$f":"'Data Extract Balance Sheet'!R49+'Data Extract Balance Sheet'!R189","v":0},{"$f":"'Data Extract Balance Sheet'!S49+'Data Extract Balance Sheet'!S189","v":0},{"$f":"'Data Cost of Capital'!CK22","v":1890000},null,null,"TSGTF",{"$f":"'Data Extract Balance Sheet'!K78","v":0},{"$f":"'Data Extract Balance Sheet'!L78","v":287730},{"$f":"'Data Extract Balance Sheet'!M78","v":2610000},{"$f":"'Data Extract Balance Sheet'!N78","v":657810},{"$f":"'Data Extract Balance Sheet'!O78","v":1090000},{"$f":"'Data Extract Balance Sheet'!P78","v":680800},{"$f":"'Data Extract Balance Sheet'!Q78","v":false},{"$f":"'Data Extract Balance Sheet'!R78","v":false},{"$f":"'Data Extract Balance Sheet'!S78","v":false},{"$f":"'Data Cost of Capital'!CL22","v":46050}]
[null,"MNST",{"$f":"'Data Extract Balance Sheet'!K50+'Data Extract Balance Sheet'!K190","v":0},{"$f":"'Data Extract Balance Sheet'!L50+'Data Extract Balance Sheet'!L190","v":340950},{"$f":"'Data Extract Balance Sheet'!M50+'Data Extract Balance Sheet'!M190","v":623390},{"$f":"'Data Extract Balance Sheet'!N50+'Data Extract Balance Sheet'!N190","v":1192940},{"$f":"'Data Extract Balance Sheet'!O50+'Data Extract Balance Sheet'!O190","v":2935350},{"$f":"'Data Extract Balance Sheet'!P50+'Data Extract Balance Sheet'!P190","v":600530},{"$f":"'Data Extract Balance Sheet'!Q50+'Data Extract Balance Sheet'!Q190","v":0},{"$f":"'Data Extract Balance Sheet'!R50+'Data Extract Balance Sheet'!R190","v":0},{"$f":"'Data Extract Balance Sheet'!S50+'Data Extract Balance Sheet'!S190","v":0},{"$f":"'Data Cost of Capital'!CK23","v":1100000},null,null,"MNST",{"$f":"'Data Extract Balance Sheet'!K79","v":0},{"$f":"'Data Extract Balance Sheet'!L79","v":0},{"$f":"'Data Extract Balance Sheet'!M79","v":0},{"$f":"'Data Extract Balance Sheet'!N79","v":0},{"$f":"'Data Extract Balance Sheet'!O79","v":0},{"$f":"'Data Extract Balance Sheet'!P79","v":0},{"$f":"'Data Extract Balance Sheet'!Q79","v":false},{"$f":"'Data Extract Balance Sheet'!R79","v":false},{"$f":"'Data Extract Balance Sheet'!S79","v":false},{"$f":"'Data Cost of Capital'!CL23","v":false}]
[null,"ROX",{"$f":"'Data Extract Balance Sheet'!K51+'Data Extract Balance Sheet'!K191","v":0},{"$f":"'Data Extract Balance Sheet'!L51+'Data Extract Balance Sheet'!L191","v":890669},{"$f":"'Data Extract Balance Sheet'!M51+'Data Extract Balance Sheet'!M191","v":1325066},{"$f":"'Data Extract Balance Sheet'!N51+'Data Extract Balance Sheet'!N191","v":330661},{"$f":"'Data Extract Balance Sheet'!O51+'Data Extract Balance Sheet'!O191","v":346506},{"$f":"'Data Extract Balance Sheet'!P51+'Data Extract Balance Sheet'!P191","v":942503},{"$f":"'Data Extract Balance Sheet'!Q51+'Data Extract Balance Sheet'!Q191","v":0},{"$f":"'Data Extract Balance Sheet'!R51+'Data Extract Balance Sheet'!R191","v":0},{"$f":"'Data Extract Balance Sheet'!S51+'Data Extract Balance Sheet'!S191","v":0},{"$f":"'Data Cost of Capital'!CK24","v":322.52999877929688},null,null,{"$f":"B159","v":"ROX"},{"$f":"'Data Extract Balance Sheet'!K80","v":0},{"$f":"'Data Extract Balance Sheet'!L80","v":89407},{"$f":"'Data Extract Balance Sheet'!M80","v":20205},{"$f":"'Data Extract Balance Sheet'!N80","v":34141},{"$f":"'Data Extract Balance Sheet'!O80","v":0},{"$f":"'Data Extract Balance Sheet'!P80","v":0},{"$f":"'Data Extract Balance Sheet'!Q80","v":false},{"$f":"'Data Extract Balance Sheet'!R80","v":false},{"$f":"'Data Extract Balance Sheet'!S80","v":false},{"$f":"'Data Cost of Capital'!CL24","v":34720}]
[null,"PDRDY",{"$f":"'Data Extract Balance Sheet'!K52+'Data Extract Balance Sheet'!K192","v":0},{"$f":"'Data Extract Balance Sheet'!L52+'Data Extract Balance Sheet'!L192","v":974000},{"$f":"'Data Extract Balance Sheet'!M52+'Data Extract Balance Sheet'!M192","v":589000},{"$f":"'Data Extract Balance Sheet'!N52+'Data Extract Balance Sheet'!N192","v":671000},{"$f":"'Data Extract Balance Sheet'!O52+'Data Extract Balance Sheet'!O192","v":706000},{"$f":"'Data Extract Balance Sheet'!P52+'Data Extract Balance Sheet'!P192","v":746000},{"$f":"'Data Extract Balance Sheet'!Q52+'Data Extract Balance Sheet'!Q192","v":0},{"$f":"'Data Extract Balance Sheet'!R52+'Data Extract Balance Sheet'!R192","v":0},{"$f":"'Data Extract Balance Sheet'!S52+'Data Extract Balance Sheet'!S192","v":0},{"$f":"'Data Cost of Capital'!CK25","v":907000},null,null,"PDRDY",{"$f":"'Data Extract Balance Sheet'!K81","v":0},{"$f":"'Data Extract Balance Sheet'!L81","v":1570000},{"$f":"'Data Extract Balance Sheet'!M81","v":1220000},{"$f":"'Data Extract Balance Sheet'!N81","v":2050000},{"$f":"'Data Extract Balance Sheet'!O81","v":2030000},{"$f":"'Data Extract Balance Sheet'!P81","v":1170000},{"$f":"'Data Extract Balance Sheet'!Q81","v":false},{"$f":"'Data Extract Balance Sheet'!R81","v":false},{"$f":"'Data Extract Balance Sheet'!S81","v":false},{"$f":"'Data Cost of Capital'!CL25","v":8260000}]
[null,"TBVPY",{"$f":"'Data Extract Balance Sheet'!K53+'Data Extract Balance Sheet'!K193","v":0},{"$f":"'Data Extract Balance Sheet'!L53+'Data Extract Balance Sheet'!L193","v":245800},{"$f":"'Data Extract Balance Sheet'!M53+'Data Extract Balance Sheet'!M193","v":145600},{"$f":"'Data Extract Balance Sheet'!N53+'Data Extract Balance Sheet'!N193","v":197990},{"$f":"'Data Extract Balance Sheet'!O53+'Data Extract Balance Sheet'!O193","v":257620},{"$f":"'Data Extract Balance Sheet'!P53+'Data Extract Balance Sheet'!P193","v":473140},{"$f":"'Data Extract Balance Sheet'!Q53+'Data Extract Balance Sheet'!Q193","v":0},{"$f":"'Data Extract Balance Sheet'!R53+'Data Extract Balance Sheet'!R193","v":0},{"$f":"'Data Extract Balance Sheet'!S53+'Data Extract Balance Sheet'!S193","v":0},{"$f":"'Data Cost of Capital'!CK26","v":354650},null,null,"TBVPY",{"$f":"'Data Extract Balance Sheet'!K82","v":0},{"$f":"'Data Extract Balance Sheet'!L82","v":474760},{"$f":"'Data Extract Balance Sheet'!M82","v":894830},{"$f":"'Data Extract Balance Sheet'!N82","v":724370},{"$f":"'Data Extract Balance Sheet'!O82","v":747480},{"$f":"'Data Extract Balance Sheet'!P82","v":1250000},{"$f":"'Data Extract Balance Sheet'!Q82","v":false},{"$f":"'Data Extract Balance Sheet'!R82","v":false},{"$f":"'Data Extract Balance Sheet'!S82","v":false},{"$f":"'Data Cost of Capital'!CL26","v":1290000}]
[null,"BF.A",{"$f":"'Data Extract Balance Sheet'!K54+'Data Extract Balance Sheet'!K194","v":0},{"$f":"'Data Extract Balance Sheet'!L54+'Data Extract Balance Sheet'!L194","v":204000},{"$f":"'Data Extract Balance Sheet'!M54+'Data Extract Balance Sheet'!M194","v":437000},{"$f":"'Data Extract Balance Sheet'!N54+'Data Extract Balance Sheet'!N194","v":370000},{"$f":"'Data Extract Balance Sheet'!O54+'Data Extract Balance Sheet'!O194","v":263000},{"$f":"'Data Extract Balance Sheet'!P54+'Data Extract Balance Sheet'!P194","v":182000},{"$f":"'Data Extract Balance Sheet'!Q54+'Data Extract Balance Sheet'!Q194","v":0},{"$f":"'Data Extract Balance Sheet'!R54+'Data Extract Balance Sheet'!R194","v":0},{"$f":"'Data Extract Balance Sheet'!S54+'Data Extract Balance Sheet'!S194","v":0},{"$f":"'Data Cost of Capital'!CK27","v":212000},null,null,"BF.A",{"$f":"'Data Extract Balance Sheet'!K83","v":0},{"$f":"'Data Extract Balance Sheet'!L83","v":5000},{"$f":"'Data Extract Balance Sheet'!M83","v":8000},{"$f":"'Data Extract Balance Sheet'!N83","v":440000},{"$f":"'Data Extract Balance Sheet'!O83","v":271000},{"$f":"'Data Extract Balance Sheet'!P83","v":460000},{"$f":"'Data Extract Balance Sheet'!Q83","v":false},{"$f":"'Data Extract Balance Sheet'!R83","v":false},{"$f":"'Data Extract Balance Sheet'!S83","v":false},{"$f":"'Data Cost of Capital'!CL27","v":2200000}]
[null,"TSRYY",{"$f":"'Data Extract Balance Sheet'!K55+'Data Extract Balance Sheet'!K195","v":0},{"$f":"'Data Extract Balance Sheet'!L55+'Data Extract Balance Sheet'!L195","v":211800},{"$f":"'Data Extract Balance Sheet'!M55+'Data Extract Balance Sheet'!M195","v":56400},{"$f":"'Data Extract Balance Sheet'!N55+'Data Extract Balance Sheet'!N195","v":122100},{"$f":"'Data Extract Balance Sheet'!O55+'Data Extract Balance Sheet'!O195","v":256100},{"$f":"'Data Extract Balance Sheet'!P55+'Data Extract Balance Sheet'!P195","v":240800},{"$f":"'Data Extract Balance Sheet'!Q55+'Data Extract Balance Sheet'!Q195","v":0},{"$f":"'Data Extract Balance Sheet'!R55+'Data Extract Balance Sheet'!R195","v":0},{"$f":"'Data Extract Balance Sheet'!S55+'Data Extract Balance Sheet'!S195","v":0},{"$f":"'Data Cost of Capital'!CK28","v":202500},null,null,"TSRYY",{"$f":"'Data Extract Balance Sheet'!K84","v":0},{"$f":"'Data Extract Balance Sheet'!L84","v":700000},{"$f":"'Data Extract Balance Sheet'!M84","v":800000},{"$f":"'Data Extract Balance Sheet'!N84","v":13200},{"$f":"'Data Extract Balance Sheet'!O84","v":4000},{"$f":"'Data Extract Balance Sheet'!P84","v":0},{"$f":"'Data Extract Balance Sheet'!Q84","v":false},{"$f":"'Data Extract Balance Sheet'!R84","v":false},{"$f":"'Data Extract Balance Sheet'!S84","v":false},{"$f":"'Data Cost of Capital'!CL28","v":699100}]
[null,"PEP",{"$f":"'Data Extract Balance Sheet'!K56+'Data Extract Balance Sheet'!K196","v":0},{"$f":"'Data Extract Balance Sheet'!L56+'Data Extract Balance Sheet'!L196","v":7338000},{"$f":"'Data Extract Balance Sheet'!M56+'Data Extract Balance Sheet'!M196","v":10462000},{"$f":"'Data Extract Balance Sheet'!N56+'Data Extract Balance Sheet'!N196","v":8730000},{"$f":"'Data Extract Balance Sheet'!O56+'Data Extract Balance Sheet'!O196","v":12010000},{"$f":"'Data Extract Balance Sheet'!P56+'Data Extract Balance Sheet'!P196","v":16129999},{"$f":"'Data Extract Balance Sheet'!Q56+'Data Extract Balance Sheet'!Q196","v":0},{"$f":"'Data Extract Balance Sheet'!R56+'Data Extract Balance Sheet'!R196","v":0},{"$f":"'Data Extract Balance Sheet'!S56+'Data Extract Balance Sheet'!S196","v":0},{"$f":"'Data Cost of Capital'!CK29","v":18280000},null,null,"PEP",{"$f":"'Data Extract Balance Sheet'!K85","v":0},{"$f":"'Data Extract Balance Sheet'!L85","v":4820000},{"$f":"'Data Extract Balance Sheet'!M85","v":5310000},{"$f":"'Data Extract Balance Sheet'!N85","v":5080000},{"$f":"'Data Extract Balance Sheet'!O85","v":4070000.25},{"$f":"'Data Extract Balance Sheet'!P85","v":6890000},{"$f":"'Data Extract Balance Sheet'!Q85","v":false},{"$f":"'Data Extract Balance Sheet'!R85","v":false},{"$f":"'Data Extract Balance Sheet'!S85","v":false},{"$f":"'Data Cost of Capital'!CL29","v":39170000}]
[null,"COKE",{"$f":"'Data Extract Balance Sheet'!K57+'Data Extract Balance Sheet'!K197","v":0},{"$f":"'Data Extract Balance Sheet'!L57+'Data Extract Balance Sheet'!L197","v":0},{"$f":"'Data Extract Balance Sheet'!M57+'Data Extract Balance Sheet'!M197","v":11760},{"$f":"'Data Extract Balance Sheet'!N57+'Data Extract Balance Sheet'!N197","v":9100},{"$f":"'Data Extract Balance Sheet'!O57+'Data Extract Balance Sheet'!O197","v":55500},{"$f":"'Data Extract Balance Sheet'!P57+'Data Extract Balance Sheet'!P197","v":21850},{"$f":"'Data Extract Balance Sheet'!Q57+'Data Extract Balance Sheet'!Q197","v":0},{"$f":"'Data Extract Balance Sheet'!R57+'Data Extract Balance Sheet'!R197","v":0},{"$f":"'Data Extract Balance Sheet'!S57+'Data Extract Balance Sheet'!S197","v":0},{"$f":"'Data Cost of Capital'!CK30","v":11920},null,null,"COKE",{"$f":"'Data Extract Balance Sheet'!K86","v":0},{"$f":"'Data Extract Balance Sheet'!L86","v":0},{"$f":"'Data Extract Balance Sheet'!M86","v":25940},{"$f":"'Data Extract Balance Sheet'!N86","v":6450},{"$f":"'Data Extract Balance Sheet'!O86","v":7060},{"$f":"'Data Extract Balance Sheet'!P86","v":7530},{"$f":"'Data Extract Balance Sheet'!Q86","v":false},{"$f":"'Data Extract Balance Sheet'!R86","v":false},{"$f":"'Data Extract Balance Sheet'!S86","v":false},{"$f":"'Data Cost of Capital'!CL30","v":1170000}]
[null,"DPS",{"$f":"'Data Extract Balance Sheet'!K58+'Data Extract Balance Sheet'!K198","v":0},{"$f":"'Data Extract Balance Sheet'!L58+'Data Extract Balance Sheet'!L198","v":392000},{"$f":"'Data Extract Balance Sheet'!M58+'Data Extract Balance Sheet'!M198","v":174000},{"$f":"'Data Extract Balance Sheet'!N58+'Data Extract Balance Sheet'!N198","v":302000},{"$f":"'Data Extract Balance Sheet'!O58+'Data Extract Balance Sheet'!O198","v":978000},{"$f":"'Data Extract Balance Sheet'!P58+'Data Extract Balance Sheet'!P198","v":1886000},{"$f":"'Data Extract Balance Sheet'!Q58+'Data Extract Balance Sheet'!Q198","v":0},{"$f":"'Data Extract Balance Sheet'!R58+'Data Extract Balance Sheet'!R198","v":0},{"$f":"'Data Extract Balance Sheet'!S58+'Data Extract Balance Sheet'!S198","v":0},{"$f":"'Data Cost of Capital'!CK31","v":68000},null,null,"DPS",{"$f":"'Data Extract Balance Sheet'!K87","v":0},{"$f":"'Data Extract Balance Sheet'!L87","v":251000},{"$f":"'Data Extract Balance Sheet'!M87","v":66000},{"$f":"'Data Extract Balance Sheet'!N87","v":3000},{"$f":"'Data Extract Balance Sheet'!O87","v":507000},{"$f":"'Data Extract Balance Sheet'!P87","v":10000},{"$f":"'Data Extract Balance Sheet'!Q87","v":false},{"$f":"'Data Extract Balance Sheet'!R87","v":false},{"$f":"'Data Extract Balance Sheet'!S87","v":false},{"$f":"'Data Cost of Capital'!CL31","v":4490000}]
[null,"EBAY",{"$f":"'Data Extract Balance Sheet'!K59+'Data Extract Balance Sheet'!K199","v":0},{"$f":"'Data Extract Balance Sheet'!L59+'Data Extract Balance Sheet'!L199","v":13730000},{"$f":"'Data Extract Balance Sheet'!M59+'Data Extract Balance Sheet'!M199","v":13580000},{"$f":"'Data Extract Balance Sheet'!N59+'Data Extract Balance Sheet'!N199","v":9520000},{"$f":"'Data Extract Balance Sheet'!O59+'Data Extract Balance Sheet'!O199","v":11000000},{"$f":"'Data Extract Balance Sheet'!P59+'Data Extract Balance Sheet'!P199","v":11310000},{"$f":"'Data Extract Balance Sheet'!Q59+'Data Extract Balance Sheet'!Q199","v":0},{"$f":"'Data Extract Balance Sheet'!R59+'Data Extract Balance Sheet'!R199","v":0},{"$f":"'Data Extract Balance Sheet'!S59+'Data Extract Balance Sheet'!S199","v":0},{"$f":"'Data Cost of Capital'!CK32","v":false},null,null,"EBAY",{"$f":"'Data Extract Balance Sheet'!K88","v":0},{"$f":"'Data Extract Balance Sheet'!L88","v":6000},{"$f":"'Data Extract Balance Sheet'!M88","v":850000},{"$f":"'Data Extract Balance Sheet'!N88","v":0},{"$f":"'Data Extract Balance Sheet'!O88","v":1450000},{"$f":"'Data Extract Balance Sheet'!P88","v":781000},{"$f":"'Data Extract Balance Sheet'!Q88","v":false},{"$f":"'Data Extract Balance Sheet'!R88","v":false},{"$f":"'Data Extract Balance Sheet'!S88","v":false},{"$f":"'Data Cost of Capital'!CL32","v":false}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K60+'Data Extract Balance Sheet'!K200","v":0},{"$f":"'Data Extract Balance Sheet'!L60+'Data Extract Balance Sheet'!L200","v":0},{"$f":"'Data Extract Balance Sheet'!M60+'Data Extract Balance Sheet'!M200","v":0},{"$f":"'Data Extract Balance Sheet'!N60+'Data Extract Balance Sheet'!N200","v":0},{"$f":"'Data Extract Balance Sheet'!O60+'Data Extract Balance Sheet'!O200","v":0},{"$f":"'Data Extract Balance Sheet'!P60+'Data Extract Balance Sheet'!P200","v":0},{"$f":"'Data Extract Balance Sheet'!Q60+'Data Extract Balance Sheet'!Q200","v":0},{"$f":"'Data Extract Balance Sheet'!R60+'Data Extract Balance Sheet'!R200","v":0},{"$f":"'Data Extract Balance Sheet'!S60+'Data Extract Balance Sheet'!S200","v":0},{"$f":"'Data Cost of Capital'!CK33","v":false},null,null,0,{"$f":"'Data Extract Balance Sheet'!K89","v":0},{"$f":"'Data Extract Balance Sheet'!L89","v":false},{"$f":"'Data Extract Balance Sheet'!M89","v":false},{"$f":"'Data Extract Balance Sheet'!N89","v":false},{"$f":"'Data Extract Balance Sheet'!O89","v":false},{"$f":"'Data Extract Balance Sheet'!P89","v":false},{"$f":"'Data Extract Balance Sheet'!Q89","v":false},{"$f":"'Data Extract Balance Sheet'!R89","v":false},{"$f":"'Data Extract Balance Sheet'!S89","v":false},{"$f":"'Data Cost of Capital'!CL33","v":false}]
[]
[]
["Long-Term Debt",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Extract Income Stmt'!A177","v":"EBITDA"}]
[null,null,{"$f":"C145","v":2011},2012,2013,2014,2015,{"$f":"H145","v":2016},{"$f":"I145","v":2017},{"$f":"J145","v":2018},{"$f":"K145","v":2019},"Current",null,null,null,{"$f":"P145","v":2011},2012,2013,2014,2015,{"$f":"U145","v":2016},{"$f":"V145","v":2017},{"$f":"W145","v":2018},{"$f":"X145","v":2019},"Current"]
[null,{"$f":"B146","v":"CABGY"},{"$f":"'Data Extract Balance Sheet'!K96","v":0},{"$f":"'Data Extract Balance Sheet'!L96","v":36710000},{"$f":"'Data Extract Balance Sheet'!M96","v":30240000},{"$f":"'Data Extract Balance Sheet'!N96","v":38690000},{"$f":"'Data Extract Balance Sheet'!O96","v":31480000},{"$f":"'Data Extract Balance Sheet'!P96","v":21140000},{"$f":"'Data Extract Balance Sheet'!Q96","v":false},{"$f":"'Data Extract Balance Sheet'!R96","v":false},{"$f":"'Data Extract Balance Sheet'!S96","v":false},{"$f":"'Data Extract Balance Sheet'!P96","v":21140000},null,null,{"$f":"O146","v":"CABGY"},{"$f":"'Data Extract Income Stmt'!K179","v":0},{"$f":"'Data Extract Income Stmt'!L179","v":13160000},{"$f":"'Data Extract Income Stmt'!M179","v":13100000},{"$f":"'Data Extract Income Stmt'!N179","v":12460000},{"$f":"'Data Extract Income Stmt'!O179","v":12570000},{"$f":"'Data Extract Income Stmt'!P179","v":12400000},{"$f":"'Data Extract Income Stmt'!Q179","v":false},{"$f":"'Data Extract Income Stmt'!R179","v":false},{"$f":"'Data Extract Income Stmt'!S179","v":false},{"$f":"'Data Cost of Capital'!CP11","v":13220000}]
[null,"DEO",{"$f":"'Data Extract Balance Sheet'!K97","v":0},{"$f":"'Data Extract Balance Sheet'!L97","v":8480000},{"$f":"'Data Extract Balance Sheet'!M97","v":7900000},{"$f":"'Data Extract Balance Sheet'!N97","v":8140000.5},{"$f":"'Data Extract Balance Sheet'!O97","v":8279999.5},{"$f":"'Data Extract Balance Sheet'!P97","v":6740000},{"$f":"'Data Extract Balance Sheet'!Q97","v":false},{"$f":"'Data Extract Balance Sheet'!R97","v":false},{"$f":"'Data Extract Balance Sheet'!S97","v":false},{"$f":"'Data Extract Balance Sheet'!P97","v":6740000},null,null,"DEO",{"$f":"'Data Extract Income Stmt'!K180","v":0},{"$f":"'Data Extract Income Stmt'!L180","v":3790000},{"$f":"'Data Extract Income Stmt'!M180","v":3460000},{"$f":"'Data Extract Income Stmt'!N180","v":3410000},{"$f":"'Data Extract Income Stmt'!O180","v":3280000},{"$f":"'Data Extract Income Stmt'!P180","v":3920000},{"$f":"'Data Extract Income Stmt'!Q180","v":false},{"$f":"'Data Extract Income Stmt'!R180","v":false},{"$f":"'Data Extract Income Stmt'!S180","v":false},{"$f":"'Data Cost of Capital'!CP12","v":4020000}]
[null,"ABEV",{"$f":"'Data Extract Balance Sheet'!K98","v":0},{"$f":"'Data Extract Balance Sheet'!L98","v":2310000},{"$f":"'Data Extract Balance Sheet'!M98","v":1870000},{"$f":"'Data Extract Balance Sheet'!N98","v":1630000},{"$f":"'Data Extract Balance Sheet'!O98","v":2320000},{"$f":"'Data Extract Balance Sheet'!P98","v":1770000},{"$f":"'Data Extract Balance Sheet'!Q98","v":false},{"$f":"'Data Extract Balance Sheet'!R98","v":false},{"$f":"'Data Extract Balance Sheet'!S98","v":false},{"$f":"'Data Extract Balance Sheet'!P98","v":1770000},null,null,"ABEV",{"$f":"'Data Extract Income Stmt'!K181","v":0},{"$f":"'Data Extract Income Stmt'!L181","v":14730000},{"$f":"'Data Extract Income Stmt'!M181","v":15730000},{"$f":"'Data Extract Income Stmt'!N181","v":16620001},{"$f":"'Data Extract Income Stmt'!O181","v":20160000},{"$f":"'Data Extract Income Stmt'!P181","v":19310000},{"$f":"'Data Extract Income Stmt'!Q181","v":false},{"$f":"'Data Extract Income Stmt'!R181","v":false},{"$f":"'Data Extract Income Stmt'!S181","v":false},{"$f":"'Data Cost of Capital'!CP13","v":18460000}]
[null,"TAP",{"$f":"'Data Extract Balance Sheet'!K99","v":0},{"$f":"'Data Extract Balance Sheet'!L99","v":3420000},{"$f":"'Data Extract Balance Sheet'!M99","v":3210000},{"$f":"'Data Extract Balance Sheet'!N99","v":2340000},{"$f":"'Data Extract Balance Sheet'!O99","v":2910000},{"$f":"'Data Extract Balance Sheet'!P99","v":11390000},{"$f":"'Data Extract Balance Sheet'!Q99","v":false},{"$f":"'Data Extract Balance Sheet'!R99","v":false},{"$f":"'Data Extract Balance Sheet'!S99","v":false},{"$f":"'Data Extract Balance Sheet'!P99","v":11390000},null,null,"TAP",{"$f":"'Data Extract Income Stmt'!K182","v":0},{"$f":"'Data Extract Income Stmt'!L182","v":757200},{"$f":"'Data Extract Income Stmt'!M182","v":798100},{"$f":"'Data Extract Income Stmt'!N182","v":807000},{"$f":"'Data Extract Income Stmt'!O182","v":665500},{"$f":"'Data Extract Income Stmt'!P182","v":836700},{"$f":"'Data Extract Income Stmt'!Q182","v":false},{"$f":"'Data Extract Income Stmt'!R182","v":false},{"$f":"'Data Extract Income Stmt'!S182","v":false},{"$f":"'Data Cost of Capital'!CP14","v":2460000}]
[null,"SAM",{"$f":"'Data Extract Balance Sheet'!K100","v":0},{"$f":"'Data Extract Balance Sheet'!L100","v":566000},{"$f":"'Data Extract Balance Sheet'!M100","v":584000},{"$f":"'Data Extract Balance Sheet'!N100","v":528000},{"$f":"'Data Extract Balance Sheet'!O100","v":471000},{"$f":"'Data Extract Balance Sheet'!P100","v":411000},{"$f":"'Data Extract Balance Sheet'!Q100","v":false},{"$f":"'Data Extract Balance Sheet'!R100","v":false},{"$f":"'Data Extract Balance Sheet'!S100","v":false},{"$f":"'Data Extract Balance Sheet'!P100","v":411000},null,null,"SAM",{"$f":"'Data Extract Income Stmt'!K183","v":0},{"$f":"'Data Extract Income Stmt'!L183","v":115940},{"$f":"'Data Extract Income Stmt'!M183","v":140560},{"$f":"'Data Extract Income Stmt'!N183","v":183480},{"$f":"'Data Extract Income Stmt'!O183","v":199320},{"$f":"'Data Extract Income Stmt'!P183","v":186980},{"$f":"'Data Extract Income Stmt'!Q183","v":false},{"$f":"'Data Extract Income Stmt'!R183","v":false},{"$f":"'Data Extract Income Stmt'!S183","v":false},{"$f":"'Data Cost of Capital'!CP15","v":186990}]
[null,"STZ",{"$f":"'Data Extract Balance Sheet'!K101","v":0},{"$f":"'Data Extract Balance Sheet'!L101","v":3280000},{"$f":"'Data Extract Balance Sheet'!M101","v":6370000},{"$f":"'Data Extract Balance Sheet'!N101","v":7090000},{"$f":"'Data Extract Balance Sheet'!O101","v":6820000},{"$f":"'Data Extract Balance Sheet'!P101","v":7720000},{"$f":"'Data Extract Balance Sheet'!Q101","v":false},{"$f":"'Data Extract Balance Sheet'!R101","v":false},{"$f":"'Data Extract Balance Sheet'!S101","v":false},{"$f":"'Data Extract Balance Sheet'!P101","v":7720000},null,null,"STZ",{"$f":"'Data Extract Income Stmt'!K184","v":0},{"$f":"'Data Extract Income Stmt'!L184","v":671000},{"$f":"'Data Extract Income Stmt'!M184","v":1310000},{"$f":"'Data Extract Income Stmt'!N184","v":1750000},{"$f":"'Data Extract Income Stmt'!O184","v":2130000},{"$f":"'Data Extract Income Stmt'!P184","v":2540000},{"$f":"'Data Extract Income Stmt'!Q184","v":false},{"$f":"'Data Extract Income Stmt'!R184","v":false},{"$f":"'Data Extract Income Stmt'!S184","v":false},{"$f":"'Data Cost of Capital'!CP16","v":2740000}]
[null,"BREW",{"$f":"'Data Extract Balance Sheet'!K102","v":0},{"$f":"'Data Extract Balance Sheet'!L102","v":11050},{"$f":"'Data Extract Balance Sheet'!M102","v":13720},{"$f":"'Data Extract Balance Sheet'!N102","v":18990},{"$f":"'Data Extract Balance Sheet'!O102","v":27950},{"$f":"'Data Extract Balance Sheet'!P102","v":0},{"$f":"'Data Extract Balance Sheet'!Q102","v":false},{"$f":"'Data Extract Balance Sheet'!R102","v":false},{"$f":"'Data Extract Balance Sheet'!S102","v":false},{"$f":"'Data Extract Balance Sheet'!P102","v":0},null,null,"BREW",{"$f":"'Data Extract Income Stmt'!K185","v":0},{"$f":"'Data Extract Income Stmt'!L185","v":11960},{"$f":"'Data Extract Income Stmt'!M185","v":14360},{"$f":"'Data Extract Income Stmt'!N185","v":13990},{"$f":"'Data Extract Income Stmt'!O185","v":11240},{"$f":"'Data Extract Income Stmt'!P185","v":0},{"$f":"'Data Extract Income Stmt'!Q185","v":false},{"$f":"'Data Extract Income Stmt'!R185","v":false},{"$f":"'Data Extract Income Stmt'!S185","v":false},{"$f":"'Data Cost of Capital'!CP17","v":14270}]
[null,"WVVI",{"$f":"'Data Extract Balance Sheet'!K103","v":0},{"$f":"'Data Extract Balance Sheet'!L103","v":3820},{"$f":"'Data Extract Balance Sheet'!M103","v":5510},{"$f":"'Data Extract Balance Sheet'!N103","v":5170},{"$f":"'Data Extract Balance Sheet'!O103","v":5020},{"$f":"'Data Extract Balance Sheet'!P103","v":4440},{"$f":"'Data Extract Balance Sheet'!Q103","v":false},{"$f":"'Data Extract Balance Sheet'!R103","v":false},{"$f":"'Data Extract Balance Sheet'!S103","v":false},{"$f":"'Data Extract Balance Sheet'!P103","v":4440},null,null,"WVVI",{"$f":"'Data Extract Income Stmt'!K186","v":0},{"$f":"'Data Extract Income Stmt'!L186","v":2920},{"$f":"'Data Extract Income Stmt'!M186","v":3120},{"$f":"'Data Extract Income Stmt'!N186","v":3880},{"$f":"'Data Extract Income Stmt'!O186","v":4550},{"$f":"'Data Extract Income Stmt'!P186","v":5500},{"$f":"'Data Extract Income Stmt'!Q186","v":false},{"$f":"'Data Extract Income Stmt'!R186","v":false},{"$f":"'Data Extract Income Stmt'!S186","v":false},{"$f":"'Data Cost of Capital'!CP18","v":5550}]
[null,"HINKF",{"$f":"'Data Extract Balance Sheet'!K104","v":0},{"$f":"'Data Extract Balance Sheet'!L104","v":11310000},{"$f":"'Data Extract Balance Sheet'!M104","v":9800000},{"$f":"'Data Extract Balance Sheet'!N104","v":9500000},{"$f":"'Data Extract Balance Sheet'!O104","v":10660000},{"$f":"'Data Extract Balance Sheet'!P104","v":10950000},{"$f":"'Data Extract Balance Sheet'!Q104","v":false},{"$f":"'Data Extract Balance Sheet'!R104","v":false},{"$f":"'Data Extract Balance Sheet'!S104","v":false},{"$f":"'Data Extract Balance Sheet'!P104","v":10950000},null,null,"HINKF",{"$f":"'Data Extract Income Stmt'!K187","v":0},{"$f":"'Data Extract Income Stmt'!L187","v":3500000},{"$f":"'Data Extract Income Stmt'!M187","v":3990000},{"$f":"'Data Extract Income Stmt'!N187","v":4230000},{"$f":"'Data Extract Income Stmt'!O187","v":4350000},{"$f":"'Data Extract Income Stmt'!P187","v":4560000},{"$f":"'Data Extract Income Stmt'!Q187","v":false},{"$f":"'Data Extract Income Stmt'!R187","v":false},{"$f":"'Data Extract Income Stmt'!S187","v":false},{"$f":"'Data Cost of Capital'!CP19","v":4610000}]
[null,"COT",{"$f":"'Data Extract Balance Sheet'!K105","v":0},{"$f":"'Data Extract Balance Sheet'!L105","v":599210},{"$f":"'Data Extract Balance Sheet'!M105","v":428720},{"$f":"'Data Extract Balance Sheet'!N105","v":1810000},{"$f":"'Data Extract Balance Sheet'!O105","v":2120000},{"$f":"'Data Extract Balance Sheet'!P105","v":2670000},{"$f":"'Data Extract Balance Sheet'!Q105","v":false},{"$f":"'Data Extract Balance Sheet'!R105","v":false},{"$f":"'Data Extract Balance Sheet'!S105","v":false},{"$f":"'Data Extract Balance Sheet'!P105","v":2670000},null,null,"COT",{"$f":"'Data Extract Income Stmt'!K188","v":0},{"$f":"'Data Extract Income Stmt'!L188","v":213430},{"$f":"'Data Extract Income Stmt'!M188","v":203500},{"$f":"'Data Extract Income Stmt'!N188","v":189630},{"$f":"'Data Extract Income Stmt'!O188","v":450600},{"$f":"'Data Extract Income Stmt'!P188","v":461600},{"$f":"'Data Extract Income Stmt'!Q188","v":false},{"$f":"'Data Extract Income Stmt'!R188","v":false},{"$f":"'Data Extract Income Stmt'!S188","v":false},{"$f":"'Data Cost of Capital'!CP20","v":421000}]
[null,"FMOCY",{"$f":"'Data Extract Balance Sheet'!K106","v":0},{"$f":"'Data Extract Balance Sheet'!L106","v":4390000},{"$f":"'Data Extract Balance Sheet'!M106","v":1060000},{"$f":"'Data Extract Balance Sheet'!N106","v":5610000},{"$f":"'Data Extract Balance Sheet'!O106","v":5640000},{"$f":"'Data Extract Balance Sheet'!P106","v":4590000},{"$f":"'Data Extract Balance Sheet'!Q106","v":false},{"$f":"'Data Extract Balance Sheet'!R106","v":false},{"$f":"'Data Extract Balance Sheet'!S106","v":false},{"$f":"'Data Extract Balance Sheet'!P106","v":4590000},null,null,"FMOCY",{"$f":"'Data Extract Income Stmt'!K189","v":0},{"$f":"'Data Extract Income Stmt'!L189","v":325490},{"$f":"'Data Extract Income Stmt'!M189","v":285800},{"$f":"'Data Extract Income Stmt'!N189","v":683340},{"$f":"'Data Extract Income Stmt'!O189","v":601900},{"$f":"'Data Extract Income Stmt'!P189","v":817530},{"$f":"'Data Extract Income Stmt'!Q189","v":false},{"$f":"'Data Extract Income Stmt'!R189","v":false},{"$f":"'Data Extract Income Stmt'!S189","v":false},{"$f":"'Data Cost of Capital'!CP21","v":1180000}]
[null,"TSGTF",{"$f":"'Data Extract Balance Sheet'!K107","v":0},{"$f":"'Data Extract Balance Sheet'!L107","v":2320000},{"$f":"'Data Extract Balance Sheet'!M107","v":6250},{"$f":"'Data Extract Balance Sheet'!N107","v":3480},{"$f":"'Data Extract Balance Sheet'!O107","v":2040},{"$f":"'Data Extract Balance Sheet'!P107","v":1540},{"$f":"'Data Extract Balance Sheet'!Q107","v":false},{"$f":"'Data Extract Balance Sheet'!R107","v":false},{"$f":"'Data Extract Balance Sheet'!S107","v":false},{"$f":"'Data Extract Balance Sheet'!P107","v":1540},null,null,"TSGTF",{"$f":"'Data Extract Income Stmt'!K190","v":0},{"$f":"'Data Extract Income Stmt'!L190","v":3440000},{"$f":"'Data Extract Income Stmt'!M190","v":3490000},{"$f":"'Data Extract Income Stmt'!N190","v":3600000},{"$f":"'Data Extract Income Stmt'!O190","v":2540000},{"$f":"'Data Extract Income Stmt'!P190","v":2790000},{"$f":"'Data Extract Income Stmt'!Q190","v":false},{"$f":"'Data Extract Income Stmt'!R190","v":false},{"$f":"'Data Extract Income Stmt'!S190","v":false},{"$f":"'Data Cost of Capital'!CP22","v":449750}]
[null,"MNST",{"$f":"'Data Extract Balance Sheet'!K108","v":0},{"$f":"'Data Extract Balance Sheet'!L108","v":0},{"$f":"'Data Extract Balance Sheet'!M108","v":0},{"$f":"'Data Extract Balance Sheet'!N108","v":0},{"$f":"'Data Extract Balance Sheet'!O108","v":0},{"$f":"'Data Extract Balance Sheet'!P108","v":0},{"$f":"'Data Extract Balance Sheet'!Q108","v":false},{"$f":"'Data Extract Balance Sheet'!R108","v":false},{"$f":"'Data Extract Balance Sheet'!S108","v":false},{"$f":"'Data Extract Balance Sheet'!P108","v":0},null,null,"MNST",{"$f":"'Data Extract Income Stmt'!K191","v":0},{"$f":"'Data Extract Income Stmt'!L191","v":571190},{"$f":"'Data Extract Income Stmt'!M191","v":622380},{"$f":"'Data Extract Income Stmt'!N191","v":777760},{"$f":"'Data Extract Income Stmt'!O191","v":962780},{"$f":"'Data Extract Income Stmt'!P191","v":1200000},{"$f":"'Data Extract Income Stmt'!Q191","v":false},{"$f":"'Data Extract Income Stmt'!R191","v":false},{"$f":"'Data Extract Income Stmt'!S191","v":false},{"$f":"'Data Cost of Capital'!CP23","v":1320000}]
[null,"ROX",{"$f":"'Data Extract Balance Sheet'!K109","v":0},{"$f":"'Data Extract Balance Sheet'!L109","v":9210},{"$f":"'Data Extract Balance Sheet'!M109","v":7550},{"$f":"'Data Extract Balance Sheet'!N109","v":12760},{"$f":"'Data Extract Balance Sheet'!O109","v":13800},{"$f":"'Data Extract Balance Sheet'!P109","v":34920},{"$f":"'Data Extract Balance Sheet'!Q109","v":false},{"$f":"'Data Extract Balance Sheet'!R109","v":false},{"$f":"'Data Extract Balance Sheet'!S109","v":false},{"$f":"'Data Extract Balance Sheet'!P109","v":34920},null,null,"ROX",{"$f":"'Data Extract Income Stmt'!K192","v":0},{"$f":"'Data Extract Income Stmt'!L192","v":-1800},{"$f":"'Data Extract Income Stmt'!M192","v":-459579},{"$f":"'Data Extract Income Stmt'!N192","v":-170365},{"$f":"'Data Extract Income Stmt'!O192","v":1950},{"$f":"'Data Extract Income Stmt'!P192","v":2940},{"$f":"'Data Extract Income Stmt'!Q192","v":false},{"$f":"'Data Extract Income Stmt'!R192","v":false},{"$f":"'Data Extract Income Stmt'!S192","v":false},{"$f":"'Data Cost of Capital'!CP24","v":3890}]
[null,"PDRDY",{"$f":"'Data Extract Balance Sheet'!K110","v":0},{"$f":"'Data Extract Balance Sheet'!L110","v":7710000},{"$f":"'Data Extract Balance Sheet'!M110","v":7670000},{"$f":"'Data Extract Balance Sheet'!N110","v":7460000},{"$f":"'Data Extract Balance Sheet'!O110","v":7340000},{"$f":"'Data Extract Balance Sheet'!P110","v":7380000},{"$f":"'Data Extract Balance Sheet'!Q110","v":false},{"$f":"'Data Extract Balance Sheet'!R110","v":false},{"$f":"'Data Extract Balance Sheet'!S110","v":false},{"$f":"'Data Extract Balance Sheet'!P110","v":7380000},null,null,"PDRDY",{"$f":"'Data Extract Income Stmt'!K193","v":0},{"$f":"'Data Extract Income Stmt'!L193","v":2430000},{"$f":"'Data Extract Income Stmt'!M193","v":2360000},{"$f":"'Data Extract Income Stmt'!N193","v":3080000},{"$f":"'Data Extract Income Stmt'!O193","v":2610000},{"$f":"'Data Extract Income Stmt'!P193","v":2690000},{"$f":"'Data Extract Income Stmt'!Q193","v":false},{"$f":"'Data Extract Income Stmt'!R193","v":false},{"$f":"'Data Extract Income Stmt'!S193","v":false},{"$f":"'Data Cost of Capital'!CP25","v":2660000}]
[null,"TBVPY",{"$f":"'Data Extract Balance Sheet'!K111","v":0},{"$f":"'Data Extract Balance Sheet'!L111","v":2130000},{"$f":"'Data Extract Balance Sheet'!M111","v":1110000},{"$f":"'Data Extract Balance Sheet'!N111","v":1020000},{"$f":"'Data Extract Balance Sheet'!O111","v":1070000},{"$f":"'Data Extract Balance Sheet'!P111","v":407180},{"$f":"'Data Extract Balance Sheet'!Q111","v":false},{"$f":"'Data Extract Balance Sheet'!R111","v":false},{"$f":"'Data Extract Balance Sheet'!S111","v":false},{"$f":"'Data Extract Balance Sheet'!P111","v":407180},null,null,"TBVPY",{"$f":"'Data Extract Income Stmt'!K194","v":0},{"$f":"'Data Extract Income Stmt'!L194","v":1020000},{"$f":"'Data Extract Income Stmt'!M194","v":1070000},{"$f":"'Data Extract Income Stmt'!N194","v":1110000},{"$f":"'Data Extract Income Stmt'!O194","v":1180000},{"$f":"'Data Extract Income Stmt'!P194","v":1290000},{"$f":"'Data Extract Income Stmt'!Q194","v":false},{"$f":"'Data Extract Income Stmt'!R194","v":false},{"$f":"'Data Extract Income Stmt'!S194","v":false},{"$f":"'Data Cost of Capital'!CP26","v":1030000}]
[null,"BF.A",{"$f":"'Data Extract Balance Sheet'!K112","v":0},{"$f":"'Data Extract Balance Sheet'!L112","v":997000},{"$f":"'Data Extract Balance Sheet'!M112","v":997000},{"$f":"'Data Extract Balance Sheet'!N112","v":748000},{"$f":"'Data Extract Balance Sheet'!O112","v":1230000},{"$f":"'Data Extract Balance Sheet'!P112","v":1690000},{"$f":"'Data Extract Balance Sheet'!Q112","v":false},{"$f":"'Data Extract Balance Sheet'!R112","v":false},{"$f":"'Data Extract Balance Sheet'!S112","v":false},{"$f":"'Data Extract Balance Sheet'!P112","v":1690000},null,null,"BF.A",{"$f":"'Data Extract Income Stmt'!K195","v":0},{"$f":"'Data Extract Income Stmt'!L195","v":943000},{"$f":"'Data Extract Income Stmt'!M195","v":1010000},{"$f":"'Data Extract Income Stmt'!N195","v":1030000},{"$f":"'Data Extract Income Stmt'!O195","v":1030000},{"$f":"'Data Extract Income Stmt'!P195","v":987000},{"$f":"'Data Extract Income Stmt'!Q195","v":false},{"$f":"'Data Extract Income Stmt'!R195","v":false},{"$f":"'Data Extract Income Stmt'!S195","v":false},{"$f":"'Data Cost of Capital'!CP27","v":1140000}]
[null,"TSRYY",{"$f":"'Data Extract Balance Sheet'!K113","v":0},{"$f":"'Data Extract Balance Sheet'!L113","v":224300},{"$f":"'Data Extract Balance Sheet'!M113","v":264800},{"$f":"'Data Extract Balance Sheet'!N113","v":324400},{"$f":"'Data Extract Balance Sheet'!O113","v":626800},{"$f":"'Data Extract Balance Sheet'!P113","v":596400},{"$f":"'Data Extract Balance Sheet'!Q113","v":false},{"$f":"'Data Extract Balance Sheet'!R113","v":false},{"$f":"'Data Extract Balance Sheet'!S113","v":false},{"$f":"'Data Extract Balance Sheet'!P113","v":596400},null,null,"TSRYY",{"$f":"'Data Extract Income Stmt'!K196","v":0},{"$f":"'Data Extract Income Stmt'!L196","v":62800},{"$f":"'Data Extract Income Stmt'!M196","v":171300},{"$f":"'Data Extract Income Stmt'!N196","v":309400},{"$f":"'Data Extract Income Stmt'!O196","v":297600},{"$f":"'Data Extract Income Stmt'!P196","v":481100},{"$f":"'Data Extract Income Stmt'!Q196","v":false},{"$f":"'Data Extract Income Stmt'!R196","v":false},{"$f":"'Data Extract Income Stmt'!S196","v":false},{"$f":"'Data Cost of Capital'!CP28","v":582000}]
[null,"PEP",{"$f":"'Data Extract Balance Sheet'!K114","v":0},{"$f":"'Data Extract Balance Sheet'!L114","v":23540000},{"$f":"'Data Extract Balance Sheet'!M114","v":24330000},{"$f":"'Data Extract Balance Sheet'!N114","v":23820000},{"$f":"'Data Extract Balance Sheet'!O114","v":29210000},{"$f":"'Data Extract Balance Sheet'!P114","v":30050000},{"$f":"'Data Extract Balance Sheet'!Q114","v":false},{"$f":"'Data Extract Balance Sheet'!R114","v":false},{"$f":"'Data Extract Balance Sheet'!S114","v":false},{"$f":"'Data Extract Balance Sheet'!P114","v":30050000},null,null,"PEP",{"$f":"'Data Extract Income Stmt'!K197","v":0},{"$f":"'Data Extract Income Stmt'!L197","v":12220000},{"$f":"'Data Extract Income Stmt'!M197","v":12650000},{"$f":"'Data Extract Income Stmt'!N197","v":12780000},{"$f":"'Data Extract Income Stmt'!O197","v":12500000},{"$f":"'Data Extract Income Stmt'!P197","v":12680000},{"$f":"'Data Extract Income Stmt'!Q197","v":false},{"$f":"'Data Extract Income Stmt'!R197","v":false},{"$f":"'Data Extract Income Stmt'!S197","v":false},{"$f":"'Data Cost of Capital'!CP29","v":12580000}]
[null,"COKE",{"$f":"'Data Extract Balance Sheet'!K115","v":0},{"$f":"'Data Extract Balance Sheet'!L115","v":0},{"$f":"'Data Extract Balance Sheet'!M115","v":437620},{"$f":"'Data Extract Balance Sheet'!N115","v":497360},{"$f":"'Data Extract Balance Sheet'!O115","v":668350},{"$f":"'Data Extract Balance Sheet'!P115","v":948450},{"$f":"'Data Extract Balance Sheet'!Q115","v":false},{"$f":"'Data Extract Balance Sheet'!R115","v":false},{"$f":"'Data Extract Balance Sheet'!S115","v":false},{"$f":"'Data Extract Balance Sheet'!P115","v":948450},null,null,"COKE",{"$f":"'Data Extract Income Stmt'!K198","v":0},{"$f":"'Data Extract Income Stmt'!L198","v":0},{"$f":"'Data Extract Income Stmt'!M198","v":132820},{"$f":"'Data Extract Income Stmt'!N198","v":147100},{"$f":"'Data Extract Income Stmt'!O198","v":188290},{"$f":"'Data Extract Income Stmt'!P198","v":245870},{"$f":"'Data Extract Income Stmt'!Q198","v":false},{"$f":"'Data Extract Income Stmt'!R198","v":false},{"$f":"'Data Extract Income Stmt'!S198","v":false},{"$f":"'Data Cost of Capital'!CP30","v":261079.984375}]
[null,"DPS",{"$f":"'Data Extract Balance Sheet'!K116","v":0},{"$f":"'Data Extract Balance Sheet'!L116","v":2550000},{"$f":"'Data Extract Balance Sheet'!M116","v":2510000},{"$f":"'Data Extract Balance Sheet'!N116","v":2590000},{"$f":"'Data Extract Balance Sheet'!O116","v":2880000},{"$f":"'Data Extract Balance Sheet'!P116","v":4470000},{"$f":"'Data Extract Balance Sheet'!Q116","v":false},{"$f":"'Data Extract Balance Sheet'!R116","v":false},{"$f":"'Data Extract Balance Sheet'!S116","v":false},{"$f":"'Data Extract Balance Sheet'!P116","v":4470000},null,null,"DPS",{"$f":"'Data Extract Income Stmt'!K199","v":0},{"$f":"'Data Extract Income Stmt'!L199","v":1330000},{"$f":"'Data Extract Income Stmt'!M199","v":1310000},{"$f":"'Data Extract Income Stmt'!N199","v":1430000},{"$f":"'Data Extract Income Stmt'!O199","v":1570000},{"$f":"'Data Extract Income Stmt'!P199","v":1570000},{"$f":"'Data Extract Income Stmt'!Q199","v":false},{"$f":"'Data Extract Income Stmt'!R199","v":false},{"$f":"'Data Extract Income Stmt'!S199","v":false},{"$f":"'Data Cost of Capital'!CP31","v":1570000}]
[null,"EBAY",{"$f":"'Data Extract Balance Sheet'!K117","v":0},{"$f":"'Data Extract Balance Sheet'!L117","v":4120000},{"$f":"'Data Extract Balance Sheet'!M117","v":6780000},{"$f":"'Data Extract Balance Sheet'!N117","v":6780000},{"$f":"'Data Extract Balance Sheet'!O117","v":7510000},{"$f":"'Data Extract Balance Sheet'!P117","v":9230000},{"$f":"'Data Extract Balance Sheet'!Q117","v":false},{"$f":"'Data Extract Balance Sheet'!R117","v":false},{"$f":"'Data Extract Balance Sheet'!S117","v":false},{"$f":"'Data Extract Balance Sheet'!P117","v":9230000},null,null,"EBAY",{"$f":"'Data Extract Income Stmt'!K200","v":0},{"$f":"'Data Extract Income Stmt'!L200","v":4790000},{"$f":"'Data Extract Income Stmt'!M200","v":3160000},{"$f":"'Data Extract Income Stmt'!N200","v":2800000},{"$f":"'Data Extract Income Stmt'!O200","v":3000000},{"$f":"'Data Extract Income Stmt'!P200","v":2940000},{"$f":"'Data Extract Income Stmt'!Q200","v":false},{"$f":"'Data Extract Income Stmt'!R200","v":false},{"$f":"'Data Extract Income Stmt'!S200","v":false},{"$f":"'Data Cost of Capital'!CP32","v":false}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K118","v":0},{"$f":"'Data Extract Balance Sheet'!L118","v":false},{"$f":"'Data Extract Balance Sheet'!M118","v":false},{"$f":"'Data Extract Balance Sheet'!N118","v":false},{"$f":"'Data Extract Balance Sheet'!O118","v":false},{"$f":"'Data Extract Balance Sheet'!P118","v":false},{"$f":"'Data Extract Balance Sheet'!Q118","v":false},{"$f":"'Data Extract Balance Sheet'!R118","v":false},{"$f":"'Data Extract Balance Sheet'!S118","v":false},{"$f":"'Data Extract Balance Sheet'!P118","v":false},null,null,0,{"$f":"'Data Extract Income Stmt'!K201","v":0},{"$f":"'Data Extract Income Stmt'!L201","v":false},{"$f":"'Data Extract Income Stmt'!M201","v":false},{"$f":"'Data Extract Income Stmt'!N201","v":false},{"$f":"'Data Extract Income Stmt'!O201","v":false},{"$f":"'Data Extract Income Stmt'!P201","v":false},{"$f":"'Data Extract Income Stmt'!Q201","v":false},{"$f":"'Data Extract Income Stmt'!R201","v":false},{"$f":"'Data Extract Income Stmt'!S201","v":false},{"$f":"'Data Cost of Capital'!CP33","v":false}]
[]
[]
["Net Debt",null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise Value - End of Period"]
[null,null,{"$f":"C172","v":2011},{"$f":"D172","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C199","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B173","v":"CABGY"},{"$f":"(C173+P146-C146)","v":0},{"$f":"(D173+Q146-D146)","v":34147000},{"$f":"(E173+R146-E146)","v":36050000},{"$f":"(F173+S146-F146)","v":38110000},{"$f":"(G173+T146-G146)","v":32900000},{"$f":"(H173+U146-H146)","v":26710000},{"$f":"(I173+V146-I146)","v":0},{"$f":"(J173+W146-J146)","v":0},{"$f":"(K173+X146-K146)","v":0},{"$f":"'Data Cost of Capital'!CO11","v":42987650},null,null,{"$f":"B200","v":"CABGY"},{"$f":"IFERROR(C200+C118,FALSE)","v":0},{"$f":"IFERROR(D200+D118,FALSE)","v":119509608},126091656,112115836.66666667,124404932.5,118249180,3398830727.2391171,3477913616.7650361,3477913616.7650361,148507650]
[null,"DEO",0,7785000,8513000,9204000.5,8396999.375,7683000,0,0,0,{"$f":"'Data Cost of Capital'!CO12","v":-5970225000},null,null,"DEO",{"$f":"IFERROR(C201+C119,FALSE)","v":0},{"$f":"IFERROR(D201+D119,FALSE)","v":4617621000},{"$f":"IFERROR(E201+E119,FALSE)","v":4916213000},{"$f":"IFERROR(F201+F119,FALSE)","v":4707996000.5},{"$f":"IFERROR(G201+G119,FALSE)","v":4624406999.375},{"$f":"IFERROR(H201+H119,FALSE)","v":5239833000},{"$f":"IFERROR(I201+I119,FALSE)","v":1193248872.2082531},{"$f":"IFERROR(J201+J119,FALSE)","v":1159875802.3960953},{"$f":"IFERROR(K201+K119,FALSE)","v":1159875802.3960953},{"$f":"IFERROR(L201+L119,FALSE)","v":-5909935000}]
[null,"ABEV",0,-7158640,-10168240.0625,-9341750,-13260000,-3952089.5,0,0,0,{"$f":"'Data Cost of Capital'!CO13","v":-7738600},null,null,"ABEV",0,253582493.27600005,205392880.73749998,243082166.83600003,272735453.96499997,255970506.54500002,1097037230.999227,1137699084.9679012,1137699084.9679012,329851384]
[null,"TAP",0,4046000,3354600,2564800,2507800,11513900,0,0,0,{"$f":"'Data Cost of Capital'!CO14","v":12782667.6},null,null,"TAP",0,11858673.16364,13443602.14212,16446743.772200003,19895658.186400004,32423898.73325,17426866.66217491,17993936.547392536,17993936.547392536,28792667.600000001]
[null,"SAM",0,-74460,20480,-6400,-21190,-20040,0,0,0,{"$f":"'Data Cost of Capital'!CO15","v":494935},null,null,"SAM",0,1682282.4080640001,3149105,3807415.42564,2771264.5932399998,2166360.048,2221841.0706644612,2191328.363573201,2191328.363573201,2604935]
[null,"STZ",0,2976100,6953300,7190400,8006900,9062600,0,0,0,{"$f":"'Data Cost of Capital'!CO16","v":14067852.600000001},null,null,"STZ",0,10489070.717701999,22223547.852524001,28445258.16,39617437.868337497,43657353.31256,43663312.236183777,42754131.690516509,42754131.690516509,55107852.600000001]
[null,"BREW",0,9730,-966120,-889300,-411630,0,0,0,0,{"$f":"'Data Cost of Capital'!CO17","v":23180},null,null,"BREW",0,132042.96000000002,-662144.30000000005,-630178.19999999995,-243704.02499999999,328111.875,363984.07075824175,377636.48737582425,377636.48737582425,374380]
[null,"WVVI",0,208597,-1083820,-185336,533950,565432,0,0,0,{"$f":"'Data Cost of Capital'!CO18","v":-3171.5999999999985},null,null,"WVVI",0,227239.96,-1053493.6000000001,-156633.54,569451.19999999995,606032,41365.667938931292,40489.455470737914,40489.455470737914,35848.400000000001]
[null,"HINKF",0,11863000,10552000,10736000,11262000,10878000,0,0,0,{"$f":"'Data Cost of Capital'!CO19","v":12505976},null,null,"HINKF",0,40918744.230399996,38246080.115199998,44577439.567999996,56451209.863530003,51231678.64074,40024535.864046238,41104427.285549134,41104427.285549134,60265976]
[null,"COT",0,422470,436690,1980030,2187090,2796860,0,0,0,{"$f":"'Data Cost of Capital'!CO20","v":1447776.2999999998},null,null,"COT",0,1198149.52,1215691.98,2625053.4000000004,3288845.2,4227293.4128906243,2313340.3424368002,2310115.4781188411,2310115.4781188411,3537776.1749999998]
[null,"FMOCY",0,7122280.25,6233840,5294350,5447600,3628140,0,0,0,{"$f":"'Data Cost of Capital'!CO21","v":4052888},null,null,"FMOCY",0,8223781.1772799995,8206274.3389999997,8344931.2974999994,7221106.2270999998,6517016.5425000004,14596414.000000002,15528800.000000002,15528800.000000002,7342888]
[null,"TSGTF",0,-6261290,-8364180,-7402800,-8969140,-9716170,0,0,0,{"$f":"'Data Cost of Capital'!CO22","v":24865897.5},null,null,"TSGTF",0,55204210.539999999,77387819.459999993,64164074.662500009,36778982.975000001,30817579.325000003,416056965.50707072,469923361.20454544,469923361.20454544,76715897.5]
[null,"MNST",0,-340950,-623390,-1192940,-2935350,-600530,0,0,0,{"$f":"'Data Cost of Capital'!CO23","v":-1099880.3999999985},null,null,"MNST",0,9253349,10670669.772071181,17737714.082071695,25632956.325919997,26158939.899954997,35854930.998091906,37185690.386007309,37185690.386007309,34370119.600000001]
[null,"ROX",0,-792052,-1297311,-283760,-332706,-907583,0,0,0,{"$f":"'Data Cost of Capital'!CO24","v":33225.800000000017},null,null,{"$f":"B213","v":"ROX"},0,-761452.18,-1206433.2,-48082.639999999985,-135473.25000000003,-790593.72499999998,215879.71074380164,196375.520661157,196375.520661157,234935.8]
[null,"PDRDY",0,8306000,8301000,8839000,8664000,7804000,0,0,0,{"$f":"'Data Cost of Capital'!CO25","v":7356435},null,null,"PDRDY",0,31711239.580380004,29889836.801016003,33219011.384752501,36369209.332037494,34916145,140337863.23740458,138548331.49013996,138548331.49013996,40996435]
[null,"TBVPY",0,2358960,1859230,1546380,1559860,1184040,0,0,0,{"$f":"'Data Cost of Capital'!CO26","v":932100},null,null,"TBVPY",0,12352740,14690440,19029217.5,24368110,22684477.5,290235.47443221405,288444.85857600672,288444.85857600672,23282100]
[null,"BF.A",0,798000,568000,818000,1238000,1968000,0,0,0,{"$f":"'Data Cost of Capital'!CO27","v":15491628.6},null,null,"BF.A",0,10837911.980152,12383104.406687999,14901979.477022,18114365.449200001,15688046.929749999,19169608.329782307,19181840.078554887,19181840.078554887,40451628.600000001]
[null,"TSRYY",0,712500,1008400,215500,374700,355600,0,0,0,{"$f":"'Data Cost of Capital'!CO28","v":575611.40000000037},null,null,"TSRYY",0,3865527.4666800005,4056153.1344000003,3303732.7850000001,6275430.1999999993,8144931.25,14692281.950074293,14821968.796433875,14821968.796433875,12955611.4]
[null,"PEP",0,21022000,19178000,20170000,21270000.25,20810001,0,0,0,{"$f":"'Data Cost of Capital'!CO29","v":22587000},null,null,"PEP",0,130841479.684,147360079.06400001,166875582.14199999,168832150.25000003,172755499.54999998,167709888.24060738,168774184.44088021,168774184.44088021,180697000]
[null,"COKE",0,0,451800,494710,619910,934130,0,0,0,{"$f":"'Data Cost of Capital'!CO30","v":1556378.7999999998},null,null,"COKE",0,0,1266736.1514300001,1501936.58,2715916.3971199999,2950251.7884400003,2071703.0462449943,1894927.8733885565,1894927.8733885565,3256378.8]
[null,"DPS",0,2409000,2402000,2291000,2409000,2594000,0,0,0,{"$f":"'Data Cost of Capital'!CO31","v":4513001.799999997},null,null,"DPS",0,11936174.799999999,12275259.8773,16445369.757919997,20167519.807599999,19478500.76675,17133546.870405279,18028311.090840545,18028311.090840545,25493001.799999997]
[null,"EBAY",0,-9604000,-5950000,-2740000,-2040000,-1299000,0,0,0,{"$f":"'Data Cost of Capital'!CO32","v":0},null,null,"EBAY",0,-9604000,-5950000,-2740000,-2040000,-1299000,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,{"$f":"'Data Cost of Capital'!CO33","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBITDA",null,null,null,null,null,null,null,null,null,null,null,null,"EBIT"]
[null,null,{"$f":"C199","v":2011},2012,2013,2014,2015,{"$f":"H199","v":2016},{"$f":"I199","v":2017},{"$f":"J199","v":2018},{"$f":"K199","v":2019},"Current",null,null,null,{"$f":"P199","v":2011},2012,2013,2014,2015,{"$f":"U199","v":2016},{"$f":"V199","v":2017},{"$f":"W199","v":2018},{"$f":"X199","v":2019},"Current"]
[null,{"$f":"B200","v":"CABGY"},{"$f":"'Data Extract Income Stmt'!K179","v":0},{"$f":"'Data Extract Income Stmt'!L179","v":13160000},{"$f":"'Data Extract Income Stmt'!M179","v":13100000},{"$f":"'Data Extract Income Stmt'!N179","v":12460000},{"$f":"'Data Extract Income Stmt'!O179","v":12570000},{"$f":"'Data Extract Income Stmt'!P179","v":12400000},{"$f":"'Data Extract Income Stmt'!Q179","v":false},{"$f":"'Data Extract Income Stmt'!R179","v":false},{"$f":"'Data Extract Income Stmt'!S179","v":false},{"$f":"IF('Data Cost of Capital'!CP11,'Data Cost of Capital'!CP11,FALSE)","v":13220000},null,null,{"$f":"B226","v":"CABGY"},{"$f":"'Data Extract Income Stmt'!K342","v":0},{"$f":"'Data Extract Income Stmt'!L342","v":9170000},{"$f":"'Data Extract Income Stmt'!M342","v":9240000},{"$f":"'Data Extract Income Stmt'!N342","v":8360000},{"$f":"'Data Extract Income Stmt'!O342","v":7900000},{"$f":"'Data Extract Income Stmt'!P342","v":7660000},{"$f":"'Data Extract Income Stmt'!Q342","v":false},{"$f":"'Data Extract Income Stmt'!R342","v":false},{"$f":"'Data Extract Income Stmt'!S342","v":false},{"$f":"'Data Extract Income Stmt'!T342","v":0}]
[null,"DEO",{"$f":"'Data Extract Income Stmt'!K180","v":0},{"$f":"'Data Extract Income Stmt'!L180","v":3790000},{"$f":"'Data Extract Income Stmt'!M180","v":3460000},{"$f":"'Data Extract Income Stmt'!N180","v":3410000},{"$f":"'Data Extract Income Stmt'!O180","v":3280000},{"$f":"'Data Extract Income Stmt'!P180","v":3920000},{"$f":"'Data Extract Income Stmt'!Q180","v":false},{"$f":"'Data Extract Income Stmt'!R180","v":false},{"$f":"'Data Extract Income Stmt'!S180","v":false},{"$f":"IF('Data Cost of Capital'!CP12,'Data Cost of Capital'!CP12,FALSE)","v":4020000},null,null,"DEO",{"$f":"'Data Extract Income Stmt'!K343","v":0},{"$f":"'Data Extract Income Stmt'!L343","v":3465000},{"$f":"'Data Extract Income Stmt'!M343","v":3116000},{"$f":"'Data Extract Income Stmt'!N343","v":3034000},{"$f":"'Data Extract Income Stmt'!O343","v":2925000},{"$f":"'Data Extract Income Stmt'!P343","v":3559000},{"$f":"'Data Extract Income Stmt'!Q343","v":false},{"$f":"'Data Extract Income Stmt'!R343","v":false},{"$f":"'Data Extract Income Stmt'!S343","v":false},{"$f":"'Data Extract Income Stmt'!T343","v":0}]
[null,"ABEV",{"$f":"'Data Extract Income Stmt'!K181","v":0},{"$f":"'Data Extract Income Stmt'!L181","v":14730000},{"$f":"'Data Extract Income Stmt'!M181","v":15730000},{"$f":"'Data Extract Income Stmt'!N181","v":16620001},{"$f":"'Data Extract Income Stmt'!O181","v":20160000},{"$f":"'Data Extract Income Stmt'!P181","v":19310000},{"$f":"'Data Extract Income Stmt'!Q181","v":false},{"$f":"'Data Extract Income Stmt'!R181","v":false},{"$f":"'Data Extract Income Stmt'!S181","v":false},{"$f":"IF('Data Cost of Capital'!CP13,'Data Cost of Capital'!CP13,FALSE)","v":18460000},null,null,"ABEV",{"$f":"'Data Extract Income Stmt'!K344","v":0},{"$f":"'Data Extract Income Stmt'!L344","v":12840000},{"$f":"'Data Extract Income Stmt'!M344","v":13630000},{"$f":"'Data Extract Income Stmt'!N344","v":14250001},{"$f":"'Data Extract Income Stmt'!O344","v":17080000},{"$f":"'Data Extract Income Stmt'!P344","v":15780000},{"$f":"'Data Extract Income Stmt'!Q344","v":false},{"$f":"'Data Extract Income Stmt'!R344","v":false},{"$f":"'Data Extract Income Stmt'!S344","v":false},{"$f":"'Data Extract Income Stmt'!T344","v":0}]
[null,"TAP",{"$f":"'Data Extract Income Stmt'!K182","v":0},{"$f":"'Data Extract Income Stmt'!L182","v":757200},{"$f":"'Data Extract Income Stmt'!M182","v":798100},{"$f":"'Data Extract Income Stmt'!N182","v":807000},{"$f":"'Data Extract Income Stmt'!O182","v":665500},{"$f":"'Data Extract Income Stmt'!P182","v":836700},{"$f":"'Data Extract Income Stmt'!Q182","v":false},{"$f":"'Data Extract Income Stmt'!R182","v":false},{"$f":"'Data Extract Income Stmt'!S182","v":false},{"$f":"IF('Data Cost of Capital'!CP14,'Data Cost of Capital'!CP14,FALSE)","v":2460000},null,null,"TAP",{"$f":"'Data Extract Income Stmt'!K345","v":0},{"$f":"'Data Extract Income Stmt'!L345","v":484500},{"$f":"'Data Extract Income Stmt'!M345","v":477600},{"$f":"'Data Extract Income Stmt'!N345","v":494000},{"$f":"'Data Extract Income Stmt'!O345","v":351100},{"$f":"'Data Extract Income Stmt'!P345","v":448300},{"$f":"'Data Extract Income Stmt'!Q345","v":false},{"$f":"'Data Extract Income Stmt'!R345","v":false},{"$f":"'Data Extract Income Stmt'!S345","v":false},{"$f":"'Data Extract Income Stmt'!T345","v":0}]
[null,"SAM",{"$f":"'Data Extract Income Stmt'!K183","v":0},{"$f":"'Data Extract Income Stmt'!L183","v":115940},{"$f":"'Data Extract Income Stmt'!M183","v":140560},{"$f":"'Data Extract Income Stmt'!N183","v":183480},{"$f":"'Data Extract Income Stmt'!O183","v":199320},{"$f":"'Data Extract Income Stmt'!P183","v":186980},{"$f":"'Data Extract Income Stmt'!Q183","v":false},{"$f":"'Data Extract Income Stmt'!R183","v":false},{"$f":"'Data Extract Income Stmt'!S183","v":false},{"$f":"IF('Data Cost of Capital'!CP15,'Data Cost of Capital'!CP15,FALSE)","v":186990},null,null,"SAM",{"$f":"'Data Extract Income Stmt'!K346","v":0},{"$f":"'Data Extract Income Stmt'!L346","v":95730},{"$f":"'Data Extract Income Stmt'!M346","v":114660},{"$f":"'Data Extract Income Stmt'!N346","v":148340},{"$f":"'Data Extract Income Stmt'!O346","v":156430},{"$f":"'Data Extract Income Stmt'!P346","v":137420},{"$f":"'Data Extract Income Stmt'!Q346","v":false},{"$f":"'Data Extract Income Stmt'!R346","v":false},{"$f":"'Data Extract Income Stmt'!S346","v":false},{"$f":"'Data Extract Income Stmt'!T346","v":0}]
[null,"STZ",{"$f":"'Data Extract Income Stmt'!K184","v":0},{"$f":"'Data Extract Income Stmt'!L184","v":671000},{"$f":"'Data Extract Income Stmt'!M184","v":1310000},{"$f":"'Data Extract Income Stmt'!N184","v":1750000},{"$f":"'Data Extract Income Stmt'!O184","v":2130000},{"$f":"'Data Extract Income Stmt'!P184","v":2540000},{"$f":"'Data Extract Income Stmt'!Q184","v":false},{"$f":"'Data Extract Income Stmt'!R184","v":false},{"$f":"'Data Extract Income Stmt'!S184","v":false},{"$f":"IF('Data Cost of Capital'!CP16,'Data Cost of Capital'!CP16,FALSE)","v":2740000},null,null,"STZ",{"$f":"'Data Extract Income Stmt'!K347","v":0},{"$f":"'Data Extract Income Stmt'!L347","v":555600},{"$f":"'Data Extract Income Stmt'!M347","v":1154700},{"$f":"'Data Extract Income Stmt'!N347","v":1548000},{"$f":"'Data Extract Income Stmt'!O347","v":1909000},{"$f":"'Data Extract Income Stmt'!P347","v":2246100},{"$f":"'Data Extract Income Stmt'!Q347","v":false},{"$f":"'Data Extract Income Stmt'!R347","v":false},{"$f":"'Data Extract Income Stmt'!S347","v":false},{"$f":"'Data Extract Income Stmt'!T347","v":0}]
[null,"BREW",{"$f":"'Data Extract Income Stmt'!K185","v":0},{"$f":"'Data Extract Income Stmt'!L185","v":11960},{"$f":"'Data Extract Income Stmt'!M185","v":14360},{"$f":"'Data Extract Income Stmt'!N185","v":13990},{"$f":"'Data Extract Income Stmt'!O185","v":11240},{"$f":"'Data Extract Income Stmt'!P185","v":0},{"$f":"'Data Extract Income Stmt'!Q185","v":false},{"$f":"'Data Extract Income Stmt'!R185","v":false},{"$f":"'Data Extract Income Stmt'!S185","v":false},{"$f":"IF('Data Cost of Capital'!CP17,'Data Cost of Capital'!CP17,FALSE)","v":14270},null,null,"BREW",{"$f":"'Data Extract Income Stmt'!K348","v":0},{"$f":"'Data Extract Income Stmt'!L348","v":3800},{"$f":"'Data Extract Income Stmt'!M348","v":5710},{"$f":"'Data Extract Income Stmt'!N348","v":4270},{"$f":"'Data Extract Income Stmt'!O348","v":380},{"$f":"'Data Extract Income Stmt'!P348","v":false},{"$f":"'Data Extract Income Stmt'!Q348","v":false},{"$f":"'Data Extract Income Stmt'!R348","v":false},{"$f":"'Data Extract Income Stmt'!S348","v":false},{"$f":"'Data Extract Income Stmt'!T348","v":0}]
[null,"WVVI",{"$f":"'Data Extract Income Stmt'!K186","v":0},{"$f":"'Data Extract Income Stmt'!L186","v":2920},{"$f":"'Data Extract Income Stmt'!M186","v":3120},{"$f":"'Data Extract Income Stmt'!N186","v":3880},{"$f":"'Data Extract Income Stmt'!O186","v":4550},{"$f":"'Data Extract Income Stmt'!P186","v":5500},{"$f":"'Data Extract Income Stmt'!Q186","v":false},{"$f":"'Data Extract Income Stmt'!R186","v":false},{"$f":"'Data Extract Income Stmt'!S186","v":false},{"$f":"IF('Data Cost of Capital'!CP18,'Data Cost of Capital'!CP18,FALSE)","v":5550},null,null,"WVVI",{"$f":"'Data Extract Income Stmt'!K349","v":0},{"$f":"'Data Extract Income Stmt'!L349","v":-722366},{"$f":"'Data Extract Income Stmt'!M349","v":-745712},{"$f":"'Data Extract Income Stmt'!N349","v":2810},{"$f":"'Data Extract Income Stmt'!O349","v":3280},{"$f":"'Data Extract Income Stmt'!P349","v":4160},{"$f":"'Data Extract Income Stmt'!Q349","v":false},{"$f":"'Data Extract Income Stmt'!R349","v":false},{"$f":"'Data Extract Income Stmt'!S349","v":false},{"$f":"'Data Extract Income Stmt'!T349","v":0}]
[null,"HINKF",{"$f":"'Data Extract Income Stmt'!K187","v":0},{"$f":"'Data Extract Income Stmt'!L187","v":3500000},{"$f":"'Data Extract Income Stmt'!M187","v":3990000},{"$f":"'Data Extract Income Stmt'!N187","v":4230000},{"$f":"'Data Extract Income Stmt'!O187","v":4350000},{"$f":"'Data Extract Income Stmt'!P187","v":4560000},{"$f":"'Data Extract Income Stmt'!Q187","v":false},{"$f":"'Data Extract Income Stmt'!R187","v":false},{"$f":"'Data Extract Income Stmt'!S187","v":false},{"$f":"IF('Data Cost of Capital'!CP19,'Data Cost of Capital'!CP19,FALSE)","v":4610000},null,null,"HINKF",{"$f":"'Data Extract Income Stmt'!K350","v":0},{"$f":"'Data Extract Income Stmt'!L350","v":2240000},{"$f":"'Data Extract Income Stmt'!M350","v":2540000},{"$f":"'Data Extract Income Stmt'!N350","v":2820000},{"$f":"'Data Extract Income Stmt'!O350","v":2830000},{"$f":"'Data Extract Income Stmt'!P350","v":3030000},{"$f":"'Data Extract Income Stmt'!Q350","v":false},{"$f":"'Data Extract Income Stmt'!R350","v":false},{"$f":"'Data Extract Income Stmt'!S350","v":false},{"$f":"'Data Extract Income Stmt'!T350","v":0}]
[null,"COT",{"$f":"'Data Extract Income Stmt'!K188","v":0},{"$f":"'Data Extract Income Stmt'!L188","v":213430},{"$f":"'Data Extract Income Stmt'!M188","v":203500},{"$f":"'Data Extract Income Stmt'!N188","v":189630},{"$f":"'Data Extract Income Stmt'!O188","v":450600},{"$f":"'Data Extract Income Stmt'!P188","v":461600},{"$f":"'Data Extract Income Stmt'!Q188","v":false},{"$f":"'Data Extract Income Stmt'!R188","v":false},{"$f":"'Data Extract Income Stmt'!S188","v":false},{"$f":"IF('Data Cost of Capital'!CP20,'Data Cost of Capital'!CP20,FALSE)","v":421000},null,null,"COT",{"$f":"'Data Extract Income Stmt'!K351","v":0},{"$f":"'Data Extract Income Stmt'!L351","v":112070},{"$f":"'Data Extract Income Stmt'!M351","v":96750},{"$f":"'Data Extract Income Stmt'!N351","v":67370},{"$f":"'Data Extract Income Stmt'!O351","v":164280},{"$f":"'Data Extract Income Stmt'!P351","v":145340},{"$f":"'Data Extract Income Stmt'!Q351","v":false},{"$f":"'Data Extract Income Stmt'!R351","v":false},{"$f":"'Data Extract Income Stmt'!S351","v":false},{"$f":"'Data Extract Income Stmt'!T351","v":0}]
[null,"FMOCY",{"$f":"'Data Extract Income Stmt'!K189","v":0},{"$f":"'Data Extract Income Stmt'!L189","v":325490},{"$f":"'Data Extract Income Stmt'!M189","v":285800},{"$f":"'Data Extract Income Stmt'!N189","v":683340},{"$f":"'Data Extract Income Stmt'!O189","v":601900},{"$f":"'Data Extract Income Stmt'!P189","v":817530},{"$f":"'Data Extract Income Stmt'!Q189","v":false},{"$f":"'Data Extract Income Stmt'!R189","v":false},{"$f":"'Data Extract Income Stmt'!S189","v":false},{"$f":"IF('Data Cost of Capital'!CP21,'Data Cost of Capital'!CP21,FALSE)","v":1180000},null,null,"FMOCY",{"$f":"'Data Extract Income Stmt'!K352","v":0},{"$f":"'Data Extract Income Stmt'!L352","v":-315080},{"$f":"'Data Extract Income Stmt'!M352","v":-139990},{"$f":"'Data Extract Income Stmt'!N352","v":279070},{"$f":"'Data Extract Income Stmt'!O352","v":173440},{"$f":"'Data Extract Income Stmt'!P352","v":418220},{"$f":"'Data Extract Income Stmt'!Q352","v":false},{"$f":"'Data Extract Income Stmt'!R352","v":false},{"$f":"'Data Extract Income Stmt'!S352","v":false},{"$f":"'Data Extract Income Stmt'!T352","v":0}]
[null,"TSGTF",{"$f":"'Data Extract Income Stmt'!K190","v":0},{"$f":"'Data Extract Income Stmt'!L190","v":3440000},{"$f":"'Data Extract Income Stmt'!M190","v":3490000},{"$f":"'Data Extract Income Stmt'!N190","v":3600000},{"$f":"'Data Extract Income Stmt'!O190","v":2540000},{"$f":"'Data Extract Income Stmt'!P190","v":2790000},{"$f":"'Data Extract Income Stmt'!Q190","v":false},{"$f":"'Data Extract Income Stmt'!R190","v":false},{"$f":"'Data Extract Income Stmt'!S190","v":false},{"$f":"IF('Data Cost of Capital'!CP22,'Data Cost of Capital'!CP22,FALSE)","v":449750},null,null,"TSGTF",{"$f":"'Data Extract Income Stmt'!K353","v":0},{"$f":"'Data Extract Income Stmt'!L353","v":2400000.0625},{"$f":"'Data Extract Income Stmt'!M353","v":2370000},{"$f":"'Data Extract Income Stmt'!N353","v":2430000},{"$f":"'Data Extract Income Stmt'!O353","v":1350000},{"$f":"'Data Extract Income Stmt'!P353","v":1450000},{"$f":"'Data Extract Income Stmt'!Q353","v":false},{"$f":"'Data Extract Income Stmt'!R353","v":false},{"$f":"'Data Extract Income Stmt'!S353","v":false},{"$f":"'Data Extract Income Stmt'!T353","v":0}]
[null,"MNST",{"$f":"'Data Extract Income Stmt'!K191","v":0},{"$f":"'Data Extract Income Stmt'!L191","v":571190},{"$f":"'Data Extract Income Stmt'!M191","v":622380},{"$f":"'Data Extract Income Stmt'!N191","v":777760},{"$f":"'Data Extract Income Stmt'!O191","v":962780},{"$f":"'Data Extract Income Stmt'!P191","v":1200000},{"$f":"'Data Extract Income Stmt'!Q191","v":false},{"$f":"'Data Extract Income Stmt'!R191","v":false},{"$f":"'Data Extract Income Stmt'!S191","v":false},{"$f":"IF('Data Cost of Capital'!CP23,'Data Cost of Capital'!CP23,FALSE)","v":1320000},null,null,"MNST",{"$f":"'Data Extract Income Stmt'!K354","v":0},{"$f":"'Data Extract Income Stmt'!L354","v":550630},{"$f":"'Data Extract Income Stmt'!M354","v":599620},{"$f":"'Data Extract Income Stmt'!N354","v":752110},{"$f":"'Data Extract Income Stmt'!O354","v":931920},{"$f":"'Data Extract Income Stmt'!P354","v":1159150},{"$f":"'Data Extract Income Stmt'!Q354","v":false},{"$f":"'Data Extract Income Stmt'!R354","v":false},{"$f":"'Data Extract Income Stmt'!S354","v":false},{"$f":"'Data Extract Income Stmt'!T354","v":0}]
[null,"ROX",{"$f":"'Data Extract Income Stmt'!K192","v":0},{"$f":"'Data Extract Income Stmt'!L192","v":-1800},{"$f":"'Data Extract Income Stmt'!M192","v":-459579},{"$f":"'Data Extract Income Stmt'!N192","v":-170365},{"$f":"'Data Extract Income Stmt'!O192","v":1950},{"$f":"'Data Extract Income Stmt'!P192","v":2940},{"$f":"'Data Extract Income Stmt'!Q192","v":false},{"$f":"'Data Extract Income Stmt'!R192","v":false},{"$f":"'Data Extract Income Stmt'!S192","v":false},{"$f":"IF('Data Cost of Capital'!CP24,'Data Cost of Capital'!CP24,FALSE)","v":3890},null,null,{"$f":"B239","v":"ROX"},{"$f":"'Data Extract Income Stmt'!K355","v":0},{"$f":"'Data Extract Income Stmt'!L355","v":-922105},{"$f":"'Data Extract Income Stmt'!M355","v":-1319833},{"$f":"'Data Extract Income Stmt'!N355","v":-1077905},{"$f":"'Data Extract Income Stmt'!O355","v":-937563},{"$f":"'Data Extract Income Stmt'!P355","v":1910},{"$f":"'Data Extract Income Stmt'!Q355","v":false},{"$f":"'Data Extract Income Stmt'!R355","v":false},{"$f":"'Data Extract Income Stmt'!S355","v":false},{"$f":"'Data Extract Income Stmt'!T355","v":0}]
[null,"PDRDY",{"$f":"'Data Extract Income Stmt'!K193","v":0},{"$f":"'Data Extract Income Stmt'!L193","v":2430000},{"$f":"'Data Extract Income Stmt'!M193","v":2360000},{"$f":"'Data Extract Income Stmt'!N193","v":3080000},{"$f":"'Data Extract Income Stmt'!O193","v":2610000},{"$f":"'Data Extract Income Stmt'!P193","v":2690000},{"$f":"'Data Extract Income Stmt'!Q193","v":false},{"$f":"'Data Extract Income Stmt'!R193","v":false},{"$f":"'Data Extract Income Stmt'!S193","v":false},{"$f":"IF('Data Cost of Capital'!CP25,'Data Cost of Capital'!CP25,FALSE)","v":2660000},null,null,"PDRDY",{"$f":"'Data Extract Income Stmt'!K356","v":0},{"$f":"'Data Extract Income Stmt'!L356","v":2171000},{"$f":"'Data Extract Income Stmt'!M356","v":1996000},{"$f":"'Data Extract Income Stmt'!N356","v":2211000},{"$f":"'Data Extract Income Stmt'!O356","v":2281000},{"$f":"'Data Extract Income Stmt'!P356","v":2398000},{"$f":"'Data Extract Income Stmt'!Q356","v":false},{"$f":"'Data Extract Income Stmt'!R356","v":false},{"$f":"'Data Extract Income Stmt'!S356","v":false},{"$f":"'Data Extract Income Stmt'!T356","v":0}]
[null,"TBVPY",{"$f":"'Data Extract Income Stmt'!K194","v":0},{"$f":"'Data Extract Income Stmt'!L194","v":1020000},{"$f":"'Data Extract Income Stmt'!M194","v":1070000},{"$f":"'Data Extract Income Stmt'!N194","v":1110000},{"$f":"'Data Extract Income Stmt'!O194","v":1180000},{"$f":"'Data Extract Income Stmt'!P194","v":1290000},{"$f":"'Data Extract Income Stmt'!Q194","v":false},{"$f":"'Data Extract Income Stmt'!R194","v":false},{"$f":"'Data Extract Income Stmt'!S194","v":false},{"$f":"IF('Data Cost of Capital'!CP26,'Data Cost of Capital'!CP26,FALSE)","v":1030000},null,null,"TBVPY",{"$f":"'Data Extract Income Stmt'!K357","v":0},{"$f":"'Data Extract Income Stmt'!L357","v":857810},{"$f":"'Data Extract Income Stmt'!M357","v":912580},{"$f":"'Data Extract Income Stmt'!N357","v":931430},{"$f":"'Data Extract Income Stmt'!O357","v":1008800},{"$f":"'Data Extract Income Stmt'!P357","v":1116290},{"$f":"'Data Extract Income Stmt'!Q357","v":false},{"$f":"'Data Extract Income Stmt'!R357","v":false},{"$f":"'Data Extract Income Stmt'!S357","v":false},{"$f":"'Data Extract Income Stmt'!T357","v":0}]
[null,"BF.A",{"$f":"'Data Extract Income Stmt'!K195","v":0},{"$f":"'Data Extract Income Stmt'!L195","v":943000},{"$f":"'Data Extract Income Stmt'!M195","v":1010000},{"$f":"'Data Extract Income Stmt'!N195","v":1030000},{"$f":"'Data Extract Income Stmt'!O195","v":1030000},{"$f":"'Data Extract Income Stmt'!P195","v":987000},{"$f":"'Data Extract Income Stmt'!Q195","v":false},{"$f":"'Data Extract Income Stmt'!R195","v":false},{"$f":"'Data Extract Income Stmt'!S195","v":false},{"$f":"IF('Data Cost of Capital'!CP27,'Data Cost of Capital'!CP27,FALSE)","v":1140000},null,null,"BF.A",{"$f":"'Data Extract Income Stmt'!K358","v":0},{"$f":"'Data Extract Income Stmt'!L358","v":892000},{"$f":"'Data Extract Income Stmt'!M358","v":960000},{"$f":"'Data Extract Income Stmt'!N358","v":979000},{"$f":"'Data Extract Income Stmt'!O358","v":974000},{"$f":"'Data Extract Income Stmt'!P358","v":929000},{"$f":"'Data Extract Income Stmt'!Q358","v":false},{"$f":"'Data Extract Income Stmt'!R358","v":false},{"$f":"'Data Extract Income Stmt'!S358","v":false},{"$f":"'Data Extract Income Stmt'!T358","v":0}]
[null,"TSRYY",{"$f":"'Data Extract Income Stmt'!K196","v":0},{"$f":"'Data Extract Income Stmt'!L196","v":62800},{"$f":"'Data Extract Income Stmt'!M196","v":171300},{"$f":"'Data Extract Income Stmt'!N196","v":309400},{"$f":"'Data Extract Income Stmt'!O196","v":297600},{"$f":"'Data Extract Income Stmt'!P196","v":481100},{"$f":"'Data Extract Income Stmt'!Q196","v":false},{"$f":"'Data Extract Income Stmt'!R196","v":false},{"$f":"'Data Extract Income Stmt'!S196","v":false},{"$f":"IF('Data Cost of Capital'!CP28,'Data Cost of Capital'!CP28,FALSE)","v":582000},null,null,"TSRYY",{"$f":"'Data Extract Income Stmt'!K359","v":0},{"$f":"'Data Extract Income Stmt'!L359","v":-14000},{"$f":"'Data Extract Income Stmt'!M359","v":85600},{"$f":"'Data Extract Income Stmt'!N359","v":224900},{"$f":"'Data Extract Income Stmt'!O359","v":190800},{"$f":"'Data Extract Income Stmt'!P359","v":372800},{"$f":"'Data Extract Income Stmt'!Q359","v":false},{"$f":"'Data Extract Income Stmt'!R359","v":false},{"$f":"'Data Extract Income Stmt'!S359","v":false},{"$f":"'Data Extract Income Stmt'!T359","v":0}]
[null,"PEP",{"$f":"'Data Extract Income Stmt'!K197","v":0},{"$f":"'Data Extract Income Stmt'!L197","v":12220000},{"$f":"'Data Extract Income Stmt'!M197","v":12650000},{"$f":"'Data Extract Income Stmt'!N197","v":12780000},{"$f":"'Data Extract Income Stmt'!O197","v":12500000},{"$f":"'Data Extract Income Stmt'!P197","v":12680000},{"$f":"'Data Extract Income Stmt'!Q197","v":false},{"$f":"'Data Extract Income Stmt'!R197","v":false},{"$f":"'Data Extract Income Stmt'!S197","v":false},{"$f":"IF('Data Cost of Capital'!CP29,'Data Cost of Capital'!CP29,FALSE)","v":12580000},null,null,"PEP",{"$f":"'Data Extract Income Stmt'!K360","v":0},{"$f":"'Data Extract Income Stmt'!L360","v":9530000},{"$f":"'Data Extract Income Stmt'!M360","v":9990000},{"$f":"'Data Extract Income Stmt'!N360","v":10150000},{"$f":"'Data Extract Income Stmt'!O360","v":10080000},{"$f":"'Data Extract Income Stmt'!P360","v":10310000},{"$f":"'Data Extract Income Stmt'!Q360","v":false},{"$f":"'Data Extract Income Stmt'!R360","v":false},{"$f":"'Data Extract Income Stmt'!S360","v":false},{"$f":"'Data Extract Income Stmt'!T360","v":0}]
[null,"COKE",{"$f":"'Data Extract Income Stmt'!K198","v":0},{"$f":"'Data Extract Income Stmt'!L198","v":0},{"$f":"'Data Extract Income Stmt'!M198","v":132820},{"$f":"'Data Extract Income Stmt'!N198","v":147100},{"$f":"'Data Extract Income Stmt'!O198","v":188290},{"$f":"'Data Extract Income Stmt'!P198","v":245870},{"$f":"'Data Extract Income Stmt'!Q198","v":false},{"$f":"'Data Extract Income Stmt'!R198","v":false},{"$f":"'Data Extract Income Stmt'!S198","v":false},{"$f":"IF('Data Cost of Capital'!CP30,'Data Cost of Capital'!CP30,FALSE)","v":261079.984375},null,null,{"$f":"B245","v":"COKE"},{"$f":"'Data Extract Income Stmt'!K361","v":0},{"$f":"'Data Extract Income Stmt'!L361","v":false},{"$f":"'Data Extract Income Stmt'!M361","v":74150},{"$f":"'Data Extract Income Stmt'!N361","v":85970},{"$f":"'Data Extract Income Stmt'!O361","v":107390},{"$f":"'Data Extract Income Stmt'!P361","v":129250},{"$f":"'Data Extract Income Stmt'!Q361","v":false},{"$f":"'Data Extract Income Stmt'!R361","v":false},{"$f":"'Data Extract Income Stmt'!S361","v":false},{"$f":"'Data Extract Income Stmt'!T361","v":0}]
[null,"DPS",{"$f":"'Data Extract Income Stmt'!K199","v":0},{"$f":"'Data Extract Income Stmt'!L199","v":1330000},{"$f":"'Data Extract Income Stmt'!M199","v":1310000},{"$f":"'Data Extract Income Stmt'!N199","v":1430000},{"$f":"'Data Extract Income Stmt'!O199","v":1570000},{"$f":"'Data Extract Income Stmt'!P199","v":1570000},{"$f":"'Data Extract Income Stmt'!Q199","v":false},{"$f":"'Data Extract Income Stmt'!R199","v":false},{"$f":"'Data Extract Income Stmt'!S199","v":false},{"$f":"IF('Data Cost of Capital'!CP31,'Data Cost of Capital'!CP31,FALSE)","v":1570000},null,null,{"$f":"B246","v":"DPS"},{"$f":"'Data Extract Income Stmt'!K362","v":0},{"$f":"'Data Extract Income Stmt'!L362","v":1090000},{"$f":"'Data Extract Income Stmt'!M362","v":1076000},{"$f":"'Data Extract Income Stmt'!N362","v":1195000},{"$f":"'Data Extract Income Stmt'!O362","v":1343000},{"$f":"'Data Extract Income Stmt'!P362","v":1346000},{"$f":"'Data Extract Income Stmt'!Q362","v":false},{"$f":"'Data Extract Income Stmt'!R362","v":false},{"$f":"'Data Extract Income Stmt'!S362","v":false},{"$f":"'Data Extract Income Stmt'!T362","v":0}]
[null,"EBAY",{"$f":"'Data Extract Income Stmt'!K200","v":0},{"$f":"'Data Extract Income Stmt'!L200","v":4790000},{"$f":"'Data Extract Income Stmt'!M200","v":3160000},{"$f":"'Data Extract Income Stmt'!N200","v":2800000},{"$f":"'Data Extract Income Stmt'!O200","v":3000000},{"$f":"'Data Extract Income Stmt'!P200","v":2940000},{"$f":"'Data Extract Income Stmt'!Q200","v":false},{"$f":"'Data Extract Income Stmt'!R200","v":false},{"$f":"'Data Extract Income Stmt'!S200","v":false},{"$f":"IF('Data Cost of Capital'!CP32,'Data Cost of Capital'!CP32,FALSE)","v":false},null,null,{"$f":"B247","v":"EBAY"},{"$f":"'Data Extract Income Stmt'!K363","v":0},{"$f":"'Data Extract Income Stmt'!L363","v":3390000},{"$f":"'Data Extract Income Stmt'!M363","v":2478000},{"$f":"'Data Extract Income Stmt'!N363","v":2113000},{"$f":"'Data Extract Income Stmt'!O363","v":2318000},{"$f":"'Data Extract Income Stmt'!P363","v":2264000},{"$f":"'Data Extract Income Stmt'!Q363","v":false},{"$f":"'Data Extract Income Stmt'!R363","v":false},{"$f":"'Data Extract Income Stmt'!S363","v":false},{"$f":"'Data Extract Income Stmt'!T363","v":0}]
[null,0,{"$f":"'Data Extract Income Stmt'!K201","v":0},{"$f":"'Data Extract Income Stmt'!L201","v":false},{"$f":"'Data Extract Income Stmt'!M201","v":false},{"$f":"'Data Extract Income Stmt'!N201","v":false},{"$f":"'Data Extract Income Stmt'!O201","v":false},{"$f":"'Data Extract Income Stmt'!P201","v":false},{"$f":"'Data Extract Income Stmt'!Q201","v":false},{"$f":"'Data Extract Income Stmt'!R201","v":false},{"$f":"'Data Extract Income Stmt'!S201","v":false},{"$f":"IF('Data Cost of Capital'!CP33,'Data Cost of Capital'!CP33,FALSE)","v":false},null,null,{"$f":"B248","v":0},{"$f":"'Data Extract Income Stmt'!K364","v":0},{"$f":"'Data Extract Income Stmt'!L364","v":false},{"$f":"'Data Extract Income Stmt'!M364","v":false},{"$f":"'Data Extract Income Stmt'!N364","v":false},{"$f":"'Data Extract Income Stmt'!O364","v":false},{"$f":"'Data Extract Income Stmt'!P364","v":false},{"$f":"'Data Extract Income Stmt'!Q364","v":false},{"$f":"'Data Extract Income Stmt'!R364","v":false},{"$f":"'Data Extract Income Stmt'!S364","v":false},{"$f":"'Data Extract Income Stmt'!T364","v":0}]
[]
["Invested Capital",null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax Rate"]
[null,null,{"$f":"C225","v":2011},2012,2013,2014,2015,{"$f":"H225","v":2016},{"$f":"I225","v":2017},{"$f":"J225","v":2018},{"$f":"K225","v":2019},"Current",null,null,null,{"$f":"P225","v":2011},{"$f":"Q225","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B226","v":"CABGY"},{"$f":"'Data Extract Balance Sheet'!K204","v":0},{"$f":"'Data Extract Balance Sheet'!L204","v":102327000.125},{"$f":"'Data Extract Balance Sheet'!M204","v":101810000},{"$f":"'Data Extract Balance Sheet'!N204","v":88420000},{"$f":"'Data Extract Balance Sheet'!O204","v":74540000},{"$f":"'Data Extract Balance Sheet'!P204","v":76450000},{"$f":"'Data Extract Balance Sheet'!Q204","v":0},{"$f":"'Data Extract Balance Sheet'!R204","v":0},{"$f":"'Data Extract Balance Sheet'!S204","v":0},{"$f":"'Data Cost of Capital'!CZ11","v":1426871895.283427},null,null,{"$f":"O226","v":"CABGY"},{"$f":"'Data Extract Income Stmt'!K316","v":0},{"$f":"'Data Extract Income Stmt'!L316","v":0.23250000000000001},{"$f":"'Data Extract Income Stmt'!M316","v":0.24696356275303644},{"$f":"'Data Extract Income Stmt'!N316","v":0.2786624203821656},{"$f":"'Data Extract Income Stmt'!O316","v":-0.4042857142857143},{"$f":"'Data Extract Income Stmt'!P316","v":0.34487734487734489},{"$f":"'Data Extract Income Stmt'!Q316","v":false},{"$f":"'Data Extract Income Stmt'!R316","v":false},{"$f":"'Data Extract Income Stmt'!S316","v":false},{"$f":"IFERROR(MEDIAN(P252:X252),FALSE)","v":0.23973178137651824}]
[null,"DEO",{"$f":"'Data Extract Balance Sheet'!K205","v":0},{"$f":"'Data Extract Balance Sheet'!L205","v":14700000},{"$f":"'Data Extract Balance Sheet'!M205","v":15216000},{"$f":"'Data Extract Balance Sheet'!N205","v":16915000.5},{"$f":"'Data Extract Balance Sheet'!O205","v":16833999.375},{"$f":"'Data Extract Balance Sheet'!P205","v":17930000},{"$f":"'Data Extract Balance Sheet'!Q205","v":0},{"$f":"'Data Extract Balance Sheet'!R205","v":0},{"$f":"'Data Extract Balance Sheet'!S205","v":0},{"$f":"'Data Cost of Capital'!CZ12","v":10865629.344771484},null,null,{"$f":"O227","v":"DEO"},{"$f":"'Data Extract Income Stmt'!K317","v":0},{"$f":"'Data Extract Income Stmt'!L317","v":0.17852112676056339},{"$f":"'Data Extract Income Stmt'!M317","v":0.18170731707317073},{"$f":"'Data Extract Income Stmt'!N317","v":0.16884057971014493},{"$f":"'Data Extract Income Stmt'!O317","v":0.18787878787878787},{"$f":"'Data Extract Income Stmt'!P317","v":0.22523076923076923},{"$f":"'Data Extract Income Stmt'!Q317","v":false},{"$f":"'Data Extract Income Stmt'!R317","v":false},{"$f":"'Data Extract Income Stmt'!S317","v":false},{"$f":"IFERROR(MEDIAN(P253:X253),FALSE)","v":0.18011422191686705}]
[null,"ABEV",{"$f":"'Data Extract Balance Sheet'!K206","v":0},{"$f":"'Data Extract Balance Sheet'!L206","v":16941360},{"$f":"'Data Extract Balance Sheet'!M206","v":31651759.9375},{"$f":"'Data Extract Balance Sheet'!N206","v":30958250},{"$f":"'Data Extract Balance Sheet'!O206","v":33100000},{"$f":"'Data Extract Balance Sheet'!P206","v":39978750.5},{"$f":"'Data Extract Balance Sheet'!Q206","v":0},{"$f":"'Data Extract Balance Sheet'!R206","v":0},{"$f":"'Data Extract Balance Sheet'!S206","v":0},{"$f":"'Data Cost of Capital'!CZ13","v":151271658.75925925},null,null,"ABEV",{"$f":"'Data Extract Income Stmt'!K318","v":0},{"$f":"'Data Extract Income Stmt'!L318","v":0.18210361067503925},{"$f":"'Data Extract Income Stmt'!M318","v":0.1788031723143475},{"$f":"'Data Extract Income Stmt'!N318","v":0.14006968641114984},{"$f":"'Data Extract Income Stmt'!O318","v":0.21986674742580253},{"$f":"'Data Extract Income Stmt'!P318","v":2.3505223880597014E-2},{"$f":"'Data Extract Income Stmt'!Q318","v":false},{"$f":"'Data Extract Income Stmt'!R318","v":false},{"$f":"'Data Extract Income Stmt'!S318","v":false},0.15943642936274866]
[null,"TAP",{"$f":"'Data Extract Balance Sheet'!K207","v":0},{"$f":"'Data Extract Balance Sheet'!L207","v":11989700},{"$f":"'Data Extract Balance Sheet'!M207","v":11971000},{"$f":"'Data Extract Balance Sheet'!N207","v":10403200},{"$f":"'Data Extract Balance Sheet'!O207","v":9527900},{"$f":"'Data Extract Balance Sheet'!P207","v":22933900},{"$f":"'Data Extract Balance Sheet'!Q207","v":0},{"$f":"'Data Extract Balance Sheet'!R207","v":0},{"$f":"'Data Extract Balance Sheet'!S207","v":0},{"$f":"'Data Cost of Capital'!CZ14","v":23857254.103220589},null,null,"TAP",{"$f":"'Data Extract Income Stmt'!K319","v":0},{"$f":"'Data Extract Income Stmt'!L319","v":0.26093565276135788},{"$f":"'Data Extract Income Stmt'!M319","v":0.12834224598930483},{"$f":"'Data Extract Income Stmt'!N319","v":0.11768719085792256},{"$f":"'Data Extract Income Stmt'!O319","v":0.12612612612612611},{"$f":"'Data Extract Income Stmt'!P319","v":0.34539473684210525},{"$f":"'Data Extract Income Stmt'!Q319","v":false},{"$f":"'Data Extract Income Stmt'!R319","v":false},{"$f":"'Data Extract Income Stmt'!S319","v":false},0.12723418605771547]
[null,"SAM",{"$f":"'Data Extract Balance Sheet'!K208","v":0},{"$f":"'Data Extract Balance Sheet'!L208","v":170630},{"$f":"'Data Extract Balance Sheet'!M208","v":322570},{"$f":"'Data Extract Balance Sheet'!N208","v":429740},{"$f":"'Data Extract Balance Sheet'!O208","v":440030},{"$f":"'Data Extract Balance Sheet'!P208","v":426540},{"$f":"'Data Extract Balance Sheet'!Q208","v":0},{"$f":"'Data Extract Balance Sheet'!R208","v":0},{"$f":"'Data Extract Balance Sheet'!S208","v":0},{"$f":"'Data Cost of Capital'!CZ15","v":342525.68238213402},null,null,"SAM",{"$f":"'Data Extract Income Stmt'!K320","v":0},{"$f":"'Data Extract Income Stmt'!L320","v":0.37740787269681741},{"$f":"'Data Extract Income Stmt'!M320","v":0.37453349920028434},{"$f":"'Data Extract Income Stmt'!N320","v":0.3767429081667697},{"$f":"'Data Extract Income Stmt'!O320","v":0.36513773304948066},{"$f":"'Data Extract Income Stmt'!P320","v":0.36296674445740956},{"$f":"'Data Extract Income Stmt'!Q320","v":false},{"$f":"'Data Extract Income Stmt'!R320","v":false},{"$f":"'Data Extract Income Stmt'!S320","v":false},0.36983561612488247]
[null,"STZ",{"$f":"'Data Extract Balance Sheet'!K209","v":0},{"$f":"'Data Extract Balance Sheet'!L209","v":5836100},{"$f":"'Data Extract Balance Sheet'!M209","v":11933300},{"$f":"'Data Extract Balance Sheet'!N209","v":12960400},{"$f":"'Data Extract Balance Sheet'!O209","v":14566900},{"$f":"'Data Extract Balance Sheet'!P209","v":15952600},{"$f":"'Data Extract Balance Sheet'!Q209","v":0},{"$f":"'Data Extract Balance Sheet'!R209","v":0},{"$f":"'Data Extract Balance Sheet'!S209","v":0},{"$f":"'Data Cost of Capital'!CZ16","v":17209874.58384857},null,null,"STZ",{"$f":"'Data Extract Income Stmt'!K321","v":0},{"$f":"'Data Extract Income Stmt'!L321","v":0.24903175838547162},{"$f":"'Data Extract Income Stmt'!M321","v":0.11781818892045455},{"$f":"'Data Extract Income Stmt'!N321","v":0.29101694915254239},{"$f":"'Data Extract Income Stmt'!O321","v":0.29373333333333335},{"$f":"'Data Extract Income Stmt'!P321","v":0.26516747997413159},{"$f":"'Data Extract Income Stmt'!Q321","v":false},{"$f":"'Data Extract Income Stmt'!R321","v":false},{"$f":"'Data Extract Income Stmt'!S321","v":false},0.25709961917980162]
[null,"BREW",{"$f":"'Data Extract Balance Sheet'!K210","v":0},{"$f":"'Data Extract Balance Sheet'!L210","v":120960},{"$f":"'Data Extract Balance Sheet'!M210","v":-850700},{"$f":"'Data Extract Balance Sheet'!N210","v":-770560},{"$f":"'Data Extract Balance Sheet'!O210","v":-291970},{"$f":"'Data Extract Balance Sheet'!P210","v":0},{"$f":"'Data Extract Balance Sheet'!Q210","v":0},{"$f":"'Data Extract Balance Sheet'!R210","v":0},{"$f":"'Data Extract Balance Sheet'!S210","v":0},{"$f":"'Data Cost of Capital'!CZ17","v":147516.09890109889},null,null,"BREW",{"$f":"'Data Extract Income Stmt'!K322","v":0},{"$f":"'Data Extract Income Stmt'!L322","v":0.3987730061349693},{"$f":"'Data Extract Income Stmt'!M322","v":0.396078431372549},{"$f":"'Data Extract Income Stmt'!N322","v":0.40322580645161288},{"$f":"'Data Extract Income Stmt'!O322","v":-4.5751633986928102E-2},{"$f":"'Data Extract Income Stmt'!P322","v":false},{"$f":"'Data Extract Income Stmt'!Q322","v":false},{"$f":"'Data Extract Income Stmt'!R322","v":false},{"$f":"'Data Extract Income Stmt'!S322","v":false},0.396078431372549]
[null,"WVVI",{"$f":"'Data Extract Balance Sheet'!K211","v":0},{"$f":"'Data Extract Balance Sheet'!L211","v":-24063},{"$f":"'Data Extract Balance Sheet'!M211","v":-1064960},{"$f":"'Data Extract Balance Sheet'!N211","v":-164146},{"$f":"'Data Extract Balance Sheet'!O211","v":557380},{"$f":"'Data Extract Balance Sheet'!P211","v":591002},{"$f":"'Data Extract Balance Sheet'!Q211","v":0},{"$f":"'Data Extract Balance Sheet'!R211","v":0},{"$f":"'Data Extract Balance Sheet'!S211","v":0},{"$f":"'Data Cost of Capital'!CZ18","v":22212.264631043254},null,null,"WVVI",{"$f":"'Data Extract Income Stmt'!K323","v":0},{"$f":"'Data Extract Income Stmt'!L323","v":352.11142857142858},{"$f":"'Data Extract Income Stmt'!M323","v":388.28712446351932},{"$f":"'Data Extract Income Stmt'!N323","v":263.9452380952381},{"$f":"'Data Extract Income Stmt'!O323","v":0.40251572327044027},{"$f":"'Data Extract Income Stmt'!P323","v":0.36009732360097324},{"$f":"'Data Extract Income Stmt'!Q323","v":false},{"$f":"'Data Extract Income Stmt'!R323","v":false},{"$f":"'Data Extract Income Stmt'!S323","v":false},132.17387690925429]
[null,"HINKF",{"$f":"'Data Extract Balance Sheet'!K212","v":0},{"$f":"'Data Extract Balance Sheet'!L212","v":22941000},{"$f":"'Data Extract Balance Sheet'!M212","v":21508000},{"$f":"'Data Extract Balance Sheet'!N212","v":22846000},{"$f":"'Data Extract Balance Sheet'!O212","v":24581000},{"$f":"'Data Extract Balance Sheet'!P212","v":23886000},{"$f":"'Data Extract Balance Sheet'!Q212","v":0},{"$f":"'Data Extract Balance Sheet'!R212","v":0},{"$f":"'Data Extract Balance Sheet'!S212","v":0},{"$f":"'Data Cost of Capital'!CZ19","v":23364867.05202312},null,null,"HINKF",{"$f":"'Data Extract Income Stmt'!K324","v":0},{"$f":"'Data Extract Income Stmt'!L324","v":0.15236686390532544},{"$f":"'Data Extract Income Stmt'!M324","v":0.26530612244897961},{"$f":"'Data Extract Income Stmt'!N324","v":0.31965065502183404},{"$f":"'Data Extract Income Stmt'!O324","v":0.26104868913857676},{"$f":"'Data Extract Income Stmt'!P324","v":0.29778761061946901},{"$f":"'Data Extract Income Stmt'!Q324","v":false},{"$f":"'Data Extract Income Stmt'!R324","v":false},{"$f":"'Data Extract Income Stmt'!S324","v":false},0.26317740579377819]
[null,"COT",{"$f":"'Data Extract Balance Sheet'!K213","v":0},{"$f":"'Data Extract Balance Sheet'!L213","v":135510},{"$f":"'Data Extract Balance Sheet'!M213","v":857870},{"$f":"'Data Extract Balance Sheet'!N213","v":2376150},{"$f":"'Data Extract Balance Sheet'!O213","v":3075140},{"$f":"'Data Extract Balance Sheet'!P213","v":3956860},{"$f":"'Data Extract Balance Sheet'!Q213","v":0},{"$f":"'Data Extract Balance Sheet'!R213","v":0},{"$f":"'Data Extract Balance Sheet'!S213","v":0},{"$f":"'Data Cost of Capital'!CZ20","v":2310192.9890840445},null,null,"COT",{"$f":"'Data Extract Income Stmt'!K325","v":0},{"$f":"'Data Extract Income Stmt'!L325","v":8.0872011251758094E-2},{"$f":"'Data Extract Income Stmt'!M325","v":9.1018444266238979E-2},{"$f":"'Data Extract Income Stmt'!N325","v":1.3643863179074447},{"$f":"'Data Extract Income Stmt'!O325","v":10.795539033457249},{"$f":"'Data Extract Income Stmt'!P325","v":-0.55780299292879465},{"$f":"'Data Extract Income Stmt'!Q325","v":false},{"$f":"'Data Extract Income Stmt'!R325","v":false},{"$f":"'Data Extract Income Stmt'!S325","v":false},8.5945227758998544E-2]
[null,"FMOCY",{"$f":"'Data Extract Balance Sheet'!K214","v":0},{"$f":"'Data Extract Balance Sheet'!L214","v":8056700.25},{"$f":"'Data Extract Balance Sheet'!M214","v":5894660},{"$f":"'Data Extract Balance Sheet'!N214","v":5237540},{"$f":"'Data Extract Balance Sheet'!O214","v":5401750},{"$f":"'Data Extract Balance Sheet'!P214","v":3902599.96875},{"$f":"'Data Extract Balance Sheet'!Q214","v":0},{"$f":"'Data Extract Balance Sheet'!R214","v":0},{"$f":"'Data Extract Balance Sheet'!S214","v":0},{"$f":"'Data Cost of Capital'!CZ21","v":7758000},null,null,"FMOCY",{"$f":"'Data Extract Income Stmt'!K326","v":0},{"$f":"'Data Extract Income Stmt'!L326","v":0.18026650860554971},{"$f":"'Data Extract Income Stmt'!M326","v":0.16430409243167143},{"$f":"'Data Extract Income Stmt'!N326","v":8.74214950342629E-2},{"$f":"'Data Extract Income Stmt'!O326","v":0.9948855333658061},{"$f":"'Data Extract Income Stmt'!P326","v":-0.16070936322705137},{"$f":"'Data Extract Income Stmt'!Q326","v":false},{"$f":"'Data Extract Income Stmt'!R326","v":false},{"$f":"'Data Extract Income Stmt'!S326","v":false},0.12586279373296716]
[null,"TSGTF",{"$f":"'Data Extract Balance Sheet'!K215","v":0},{"$f":"'Data Extract Balance Sheet'!L215","v":9248710},{"$f":"'Data Extract Balance Sheet'!M215","v":9595820},{"$f":"'Data Extract Balance Sheet'!N215","v":11827200},{"$f":"'Data Extract Balance Sheet'!O215","v":10670860},{"$f":"'Data Extract Balance Sheet'!P215","v":8483830},{"$f":"'Data Extract Balance Sheet'!Q215","v":0},{"$f":"'Data Extract Balance Sheet'!R215","v":0},{"$f":"'Data Extract Balance Sheet'!S215","v":0},{"$f":"'Data Cost of Capital'!CZ22","v":20048272.22222222},null,null,"TSGTF",{"$f":"'Data Extract Income Stmt'!K327","v":0},{"$f":"'Data Extract Income Stmt'!L327","v":0.25856907894736841},{"$f":"'Data Extract Income Stmt'!M327","v":0.26048358208955225},{"$f":"'Data Extract Income Stmt'!N327","v":0.2492507462686567},{"$f":"'Data Extract Income Stmt'!O327","v":0.29093238434163698},{"$f":"'Data Extract Income Stmt'!P327","v":0.47791164658634538},{"$f":"'Data Extract Income Stmt'!Q327","v":false},{"$f":"'Data Extract Income Stmt'!R327","v":false},{"$f":"'Data Extract Income Stmt'!S327","v":false},0.2595263305184603]
[null,"MNST",{"$f":"'Data Extract Balance Sheet'!K216","v":0},{"$f":"'Data Extract Balance Sheet'!L216","v":303450},{"$f":"'Data Extract Balance Sheet'!M216","v":368890},{"$f":"'Data Extract Balance Sheet'!N216","v":327060},{"$f":"'Data Extract Balance Sheet'!O216","v":1874650},{"$f":"'Data Extract Balance Sheet'!P216","v":2729470},{"$f":"'Data Extract Balance Sheet'!Q216","v":0},{"$f":"'Data Extract Balance Sheet'!R216","v":0},{"$f":"'Data Extract Balance Sheet'!S216","v":0},{"$f":"'Data Cost of Capital'!CZ23","v":2667524.2486881851},null,null,"MNST",{"$f":"'Data Extract Income Stmt'!K328","v":0},{"$f":"'Data Extract Income Stmt'!L328","v":0.38082491122644085},{"$f":"'Data Extract Income Stmt'!M328","v":0.39942187306034865},{"$f":"'Data Extract Income Stmt'!N328","v":0.35210984325346278},{"$f":"'Data Extract Income Stmt'!O328","v":0.38676462340867029},{"$f":"'Data Extract Income Stmt'!P328","v":0.33981481481481479},{"$f":"'Data Extract Income Stmt'!Q328","v":false},{"$f":"'Data Extract Income Stmt'!R328","v":false},{"$f":"'Data Extract Income Stmt'!S328","v":false},0.36646737723995182]
[null,"ROX",{"$f":"'Data Extract Balance Sheet'!K217","v":0},{"$f":"'Data Extract Balance Sheet'!L217","v":-780492},{"$f":"'Data Extract Balance Sheet'!M217","v":-1279591},{"$f":"'Data Extract Balance Sheet'!N217","v":-265210},{"$f":"'Data Extract Balance Sheet'!O217","v":-313796},{"$f":"'Data Extract Balance Sheet'!P217","v":-905593},{"$f":"'Data Extract Balance Sheet'!Q217","v":0},{"$f":"'Data Extract Balance Sheet'!R217","v":0},{"$f":"'Data Extract Balance Sheet'!S217","v":0},{"$f":"'Data Cost of Capital'!CZ24","v":36064.494794609134},null,null,"ROX",{"$f":"'Data Extract Income Stmt'!K329","v":0},{"$f":"'Data Extract Income Stmt'!L329","v":29.689779559118236},{"$f":"'Data Extract Income Stmt'!M329","v":68.973598130841125},{"$f":"'Data Extract Income Stmt'!N329","v":-0.58447488584474883},{"$f":"'Data Extract Income Stmt'!O329","v":-5.6672060283438474E-3},{"$f":"'Data Extract Income Stmt'!P329","v":0.27037281377748712},{"$f":"'Data Extract Income Stmt'!Q329","v":false},{"$f":"'Data Extract Income Stmt'!R329","v":false},{"$f":"'Data Extract Income Stmt'!S329","v":false},0.13518640688874356]
[null,"PDRDY",{"$f":"'Data Extract Balance Sheet'!K218","v":0},{"$f":"'Data Extract Balance Sheet'!L218","v":19302000},{"$f":"'Data Extract Balance Sheet'!M218","v":19902000},{"$f":"'Data Extract Balance Sheet'!N218","v":21948000},{"$f":"'Data Extract Balance Sheet'!O218","v":21992000},{"$f":"'Data Extract Balance Sheet'!P218","v":21498000},{"$f":"'Data Extract Balance Sheet'!Q218","v":0},{"$f":"'Data Extract Balance Sheet'!R218","v":0},{"$f":"'Data Extract Balance Sheet'!S218","v":0},{"$f":"'Data Cost of Capital'!CZ25","v":65591715.012722641},null,null,"PDRDY",{"$f":"'Data Extract Income Stmt'!K330","v":0},{"$f":"'Data Extract Income Stmt'!L330","v":0.23821656050955414},{"$f":"'Data Extract Income Stmt'!M330","v":0.22932330827067668},{"$f":"'Data Extract Income Stmt'!N330","v":0.2009090909090909},{"$f":"'Data Extract Income Stmt'!O330","v":0.24578313253012049},{"$f":"'Data Extract Income Stmt'!P330","v":0.23548387096774193},{"$f":"'Data Extract Income Stmt'!Q330","v":false},{"$f":"'Data Extract Income Stmt'!R330","v":false},{"$f":"'Data Extract Income Stmt'!S330","v":false},0.23240358961920932]
[null,"TBVPY",{"$f":"'Data Extract Balance Sheet'!K219","v":0},{"$f":"'Data Extract Balance Sheet'!L219","v":5976160},{"$f":"'Data Extract Balance Sheet'!M219","v":5936130},{"$f":"'Data Extract Balance Sheet'!N219","v":6112910},{"$f":"'Data Extract Balance Sheet'!O219","v":6276000},{"$f":"'Data Extract Balance Sheet'!P219","v":6419680},{"$f":"'Data Extract Balance Sheet'!Q219","v":0},{"$f":"'Data Extract Balance Sheet'!R219","v":0},{"$f":"'Data Extract Balance Sheet'!S219","v":0},{"$f":"'Data Cost of Capital'!CZ26","v":985175.83252055175},null,null,"TBVPY",{"$f":"'Data Extract Income Stmt'!K331","v":0},{"$f":"'Data Extract Income Stmt'!L331","v":0.21389068002579237},{"$f":"'Data Extract Income Stmt'!M331","v":0.20141150306922492},{"$f":"'Data Extract Income Stmt'!N331","v":0.19432358976011688},{"$f":"'Data Extract Income Stmt'!O331","v":0.18940000000000001},{"$f":"'Data Extract Income Stmt'!P331","v":0.1883090909090909},{"$f":"'Data Extract Income Stmt'!Q331","v":false},{"$f":"'Data Extract Income Stmt'!R331","v":false},{"$f":"'Data Extract Income Stmt'!S331","v":false},0.19186179488005844]
[null,"BF.A",{"$f":"'Data Extract Balance Sheet'!K220","v":0},{"$f":"'Data Extract Balance Sheet'!L220","v":2428000},{"$f":"'Data Extract Balance Sheet'!M220","v":2598000},{"$f":"'Data Extract Balance Sheet'!N220","v":2728000},{"$f":"'Data Extract Balance Sheet'!O220","v":2798000},{"$f":"'Data Extract Balance Sheet'!P220","v":3338000},{"$f":"'Data Extract Balance Sheet'!Q220","v":0},{"$f":"'Data Extract Balance Sheet'!R220","v":0},{"$f":"'Data Extract Balance Sheet'!S220","v":0},{"$f":"'Data Cost of Capital'!CZ27","v":3641209.819360815},null,null,"BF.A",{"$f":"'Data Extract Income Stmt'!K332","v":0},{"$f":"'Data Extract Income Stmt'!L332","v":0.31676300578034683},{"$f":"'Data Extract Income Stmt'!M332","v":0.3041182682154171},{"$f":"'Data Extract Income Stmt'!N332","v":0.318},{"$f":"'Data Extract Income Stmt'!O332","v":0.28322147651006713},{"$f":"'Data Extract Income Stmt'!P332","v":0.28295819935691319},{"$f":"'Data Extract Income Stmt'!Q332","v":false},{"$f":"'Data Extract Income Stmt'!R332","v":false},{"$f":"'Data Extract Income Stmt'!S332","v":false},0.29366987236274211]
[null,"TSRYY",{"$f":"'Data Extract Balance Sheet'!K221","v":0},{"$f":"'Data Extract Balance Sheet'!L221","v":3708700},{"$f":"'Data Extract Balance Sheet'!M221","v":3851700},{"$f":"'Data Extract Balance Sheet'!N221","v":3265500},{"$f":"'Data Extract Balance Sheet'!O221","v":3944700},{"$f":"'Data Extract Balance Sheet'!P221","v":3955600},{"$f":"'Data Extract Balance Sheet'!Q221","v":0},{"$f":"'Data Extract Balance Sheet'!R221","v":0},{"$f":"'Data Extract Balance Sheet'!S221","v":0},{"$f":"'Data Cost of Capital'!CZ28","v":4865470.7280832091},null,null,"TSRYY",{"$f":"'Data Extract Income Stmt'!K333","v":0},{"$f":"'Data Extract Income Stmt'!L333","v":6.6132264529058113E-2},{"$f":"'Data Extract Income Stmt'!M333","v":0.57510373443983398},{"$f":"'Data Extract Income Stmt'!N333","v":0.30027051397655546},{"$f":"'Data Extract Income Stmt'!O333","v":0.3041733547351525},{"$f":"'Data Extract Income Stmt'!P333","v":0.30294421487603307},{"$f":"'Data Extract Income Stmt'!Q333","v":false},{"$f":"'Data Extract Income Stmt'!R333","v":false},{"$f":"'Data Extract Income Stmt'!S333","v":false},0.30160736442629427]
[null,{"$f":"B244","v":"PEP"},{"$f":"'Data Extract Balance Sheet'!K222","v":0},{"$f":"'Data Extract Balance Sheet'!L222","v":43306000},{"$f":"'Data Extract Balance Sheet'!M222","v":43483000},{"$f":"'Data Extract Balance Sheet'!N222","v":37657000},{"$f":"'Data Extract Balance Sheet'!O222","v":33200000.25},{"$f":"'Data Extract Balance Sheet'!P222","v":31955001},{"$f":"'Data Extract Balance Sheet'!Q222","v":0},{"$f":"'Data Extract Balance Sheet'!R222","v":0},{"$f":"'Data Extract Balance Sheet'!S222","v":0},{"$f":"'Data Cost of Capital'!CZ29","v":34255591.734502189},null,null,"PEP",{"$f":"'Data Extract Income Stmt'!K334","v":0},{"$f":"'Data Extract Income Stmt'!L334","v":0.25180721385542171},{"$f":"'Data Extract Income Stmt'!M334","v":0.23622047244094488},{"$f":"'Data Extract Income Stmt'!N334","v":0.25114155251141551},{"$f":"'Data Extract Income Stmt'!O334","v":0.260752688172043},{"$f":"'Data Extract Income Stmt'!P334","v":0.25380116959064325},{"$f":"'Data Extract Income Stmt'!Q334","v":false},{"$f":"'Data Extract Income Stmt'!R334","v":false},{"$f":"'Data Extract Income Stmt'!S334","v":false},0.25147438318341864]
[null,{"$f":"B245","v":"COKE"},{"$f":"'Data Extract Balance Sheet'!K223","v":0},{"$f":"'Data Extract Balance Sheet'!L223","v":0},{"$f":"'Data Extract Balance Sheet'!M223","v":643120},{"$f":"'Data Extract Balance Sheet'!N223","v":678320},{"$f":"'Data Extract Balance Sheet'!O223","v":862970},{"$f":"'Data Extract Balance Sheet'!P223","v":1211260},{"$f":"'Data Extract Balance Sheet'!Q223","v":0},{"$f":"'Data Extract Balance Sheet'!R223","v":0},{"$f":"'Data Extract Balance Sheet'!S223","v":0},{"$f":"'Data Cost of Capital'!CZ30","v":1451562.9118437655},null,null,"COKE",{"$f":"'Data Extract Income Stmt'!K335","v":0},{"$f":"'Data Extract Income Stmt'!L335","v":false},{"$f":"'Data Extract Income Stmt'!M335","v":0.2744122965641953},{"$f":"'Data Extract Income Stmt'!N335","v":0.35131247752606976},{"$f":"'Data Extract Income Stmt'!O335","v":0.34382566585956414},{"$f":"'Data Extract Income Stmt'!P335","v":0.3888469420774458},{"$f":"'Data Extract Income Stmt'!Q335","v":false},{"$f":"'Data Extract Income Stmt'!R335","v":false},{"$f":"'Data Extract Income Stmt'!S335","v":false},0.34382566585956414]
[null,{"$f":"B246","v":"DPS"},{"$f":"'Data Extract Balance Sheet'!K224","v":0},{"$f":"'Data Extract Balance Sheet'!L224","v":4250000},{"$f":"'Data Extract Balance Sheet'!M224","v":4682000},{"$f":"'Data Extract Balance Sheet'!N224","v":4581000},{"$f":"'Data Extract Balance Sheet'!O224","v":4589000},{"$f":"'Data Extract Balance Sheet'!P224","v":4724000},{"$f":"'Data Extract Balance Sheet'!Q224","v":0},{"$f":"'Data Extract Balance Sheet'!R224","v":0},{"$f":"'Data Extract Balance Sheet'!S224","v":0},{"$f":"'Data Cost of Capital'!CZ31","v":6541391.654528318},null,null,"DPS",{"$f":"'Data Extract Income Stmt'!K336","v":0},{"$f":"'Data Extract Income Stmt'!L336","v":0.35685071574642124},{"$f":"'Data Extract Income Stmt'!M336","v":-0.14944649446494465},{"$f":"'Data Extract Income Stmt'!N336","v":0.34672897196261682},{"$f":"'Data Extract Income Stmt'!O336","v":0.3559322033898305},{"$f":"'Data Extract Income Stmt'!P336","v":0.33906249999999999},{"$f":"'Data Extract Income Stmt'!Q336","v":false},{"$f":"'Data Extract Income Stmt'!R336","v":false},{"$f":"'Data Extract Income Stmt'!S336","v":false},0.3428957359813084]
[null,{"$f":"B247","v":"EBAY"},{"$f":"'Data Extract Balance Sheet'!K225","v":0},{"$f":"'Data Extract Balance Sheet'!L225","v":18746000},{"$f":"'Data Extract Balance Sheet'!M225","v":19700000},{"$f":"'Data Extract Balance Sheet'!N225","v":7230000},{"$f":"'Data Extract Balance Sheet'!O225","v":12350000},{"$f":"'Data Extract Balance Sheet'!P225","v":12211000.5},{"$f":"'Data Extract Balance Sheet'!Q225","v":0},{"$f":"'Data Extract Balance Sheet'!R225","v":0},{"$f":"'Data Extract Balance Sheet'!S225","v":0},{"$f":"'Data Cost of Capital'!CZ32","v":0},null,null,"EBAY",{"$f":"'Data Extract Income Stmt'!K337","v":0},{"$f":"'Data Extract Income Stmt'!L337","v":0.17579250720461095},{"$f":"'Data Extract Income Stmt'!M337","v":1.3412698412698412},{"$f":"'Data Extract Income Stmt'!N337","v":0.1904564315352697},{"$f":"'Data Extract Income Stmt'!O337","v":-0.9945205479452055},{"$f":"'Data Extract Income Stmt'!P337","v":1.4429824561403508},{"$f":"'Data Extract Income Stmt'!Q337","v":false},{"$f":"'Data Extract Income Stmt'!R337","v":false},{"$f":"'Data Extract Income Stmt'!S337","v":false},0.18312446936994031]
[null,{"$f":"B248","v":0},{"$f":"'Data Extract Balance Sheet'!K226","v":0},{"$f":"'Data Extract Balance Sheet'!L226","v":0},{"$f":"'Data Extract Balance Sheet'!M226","v":0},{"$f":"'Data Extract Balance Sheet'!N226","v":0},{"$f":"'Data Extract Balance Sheet'!O226","v":0},{"$f":"'Data Extract Balance Sheet'!P226","v":0},{"$f":"'Data Extract Balance Sheet'!Q226","v":0},{"$f":"'Data Extract Balance Sheet'!R226","v":0},{"$f":"'Data Extract Balance Sheet'!S226","v":0},{"$f":"'Data Cost of Capital'!CZ33","v":0},null,null,0,{"$f":"'Data Extract Income Stmt'!K338","v":0},{"$f":"'Data Extract Income Stmt'!L338","v":false},{"$f":"'Data Extract Income Stmt'!M338","v":false},{"$f":"'Data Extract Income Stmt'!N338","v":false},{"$f":"'Data Extract Income Stmt'!O338","v":false},{"$f":"'Data Extract Income Stmt'!P338","v":false},{"$f":"'Data Extract Income Stmt'!Q338","v":false},{"$f":"'Data Extract Income Stmt'!R338","v":false},{"$f":"'Data Extract Income Stmt'!S338","v":false},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test",{"$f":"P279=$P$277+1","v":false},{"$f":"Q279=$P$277+1","v":false},false,false,false,false,true,false,false]
["Deprecition Rate",null,{"$f":"C251","v":2011},{"$f":"D251","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"ROIC After Tax",null,{"$f":"P251","v":2011},{"$f":"Q251","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B252","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K234/'Data Extract Balance Sheet'!K317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L234/'Data Extract Balance Sheet'!L317,FALSE)","v":6.4158224794983121E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M234/'Data Extract Balance Sheet'!M317,FALSE)","v":6.3886130420390597E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N234/'Data Extract Balance Sheet'!N317,FALSE)","v":7.0313839821642937E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O234/'Data Extract Balance Sheet'!O317,FALSE)","v":7.9394763685821143E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P234/'Data Extract Balance Sheet'!P317,FALSE)","v":7.9171538333054958E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q234/'Data Extract Balance Sheet'!Q317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R234/'Data Extract Balance Sheet'!R317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S234/'Data Extract Balance Sheet'!S317,FALSE)","v":false},{"$f":"IFERROR(MEDIAN(C280:K280),FALSE)","v":7.0313839821642937E-2},null,null,{"$f":"O252","v":"CABGY"},{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC11,P226*(1-P252)/C252),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC11,Q226*(1-Q252)/D252),FALSE)","v":6.8779256612649567E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC11,R226*(1-R252)/E252),FALSE)","v":6.8343548572457946E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC11,S226*(1-S252)/F252),FALSE)","v":6.8201562605802929E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC11,T226*(1-T252)/G252),FALSE)","v":0.14883092491088198},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC11,U226*(1-U252)/H252),FALSE)","v":6.5640804947541376E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC11,V226*(1-V252)/I252),FALSE)","v":6.4734772165112711E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC11,W226*(1-W252)/J252),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC11,X226*(1-X252)/K252),FALSE)","v":false},{"$f":"IFERROR(Y226*(1-Y252)/L252,FALSE)","v":0}]
[null,"DEO",{"$f":"IFERROR('Data Extract Income Stmt'!K235/'Data Extract Balance Sheet'!K318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L235/'Data Extract Balance Sheet'!L318,FALSE)","v":5.7420494699646642E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M235/'Data Extract Balance Sheet'!M318,FALSE)","v":6.198198198198198E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N235/'Data Extract Balance Sheet'!N318,FALSE)","v":6.3620981387478848E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O235/'Data Extract Balance Sheet'!O318,FALSE)","v":5.7073954983922828E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P235/'Data Extract Balance Sheet'!P318,FALSE)","v":5.5114503816793892E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q235/'Data Extract Balance Sheet'!Q318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R235/'Data Extract Balance Sheet'!R318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S235/'Data Extract Balance Sheet'!S318,FALSE)","v":false},{"$f":"IFERROR(MEDIAN(C281:K281),FALSE)","v":5.7420494699646642E-2},null,null,"DEO",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC12,P227*(1-P253)/C253),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC12,Q227*(1-Q253)/D253),FALSE)","v":0.19363430583501007},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC12,R227*(1-R253)/E253),FALSE)","v":0.16757360672975816},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC12,S227*(1-S253)/F253),FALSE)","v":0.14908292087602482},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC12,T227*(1-T253)/G253),FALSE)","v":0.14111052831463858},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC12,U227*(1-U253)/H253),FALSE)","v":0.15378715517611224},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC12,V227*(1-V253)/I253),FALSE)","v":0.15324869073015576},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC12,W227*(1-W253)/J253),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC12,X227*(1-X253)/K253),FALSE)","v":false},0]
[null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K236/'Data Extract Balance Sheet'!K319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L236/'Data Extract Balance Sheet'!L319,FALSE)","v":7.5238853503184711E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M236/'Data Extract Balance Sheet'!M319,FALSE)","v":7.7291129922708868E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N236/'Data Extract Balance Sheet'!N319,FALSE)","v":7.8011849901250818E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O236/'Data Extract Balance Sheet'!O319,FALSE)","v":8.3946579449441269E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P236/'Data Extract Balance Sheet'!P319,FALSE)","v":9.4334580438268312E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q236/'Data Extract Balance Sheet'!Q319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R236/'Data Extract Balance Sheet'!R319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S236/'Data Extract Balance Sheet'!S319,FALSE)","v":false},7.8011849901250818E-2,null,null,"ABEV",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC13,P228*(1-P254)/C254),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC13,Q228*(1-Q254)/D254),FALSE)","v":0.61989058959448928},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC13,R228*(1-R254)/E254),FALSE)","v":0.35362686888366152},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC13,S228*(1-S254)/F254),FALSE)","v":0.39582366020596865},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC13,T228*(1-T254)/G254),FALSE)","v":0.40255818592046205},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC13,U228*(1-U254)/H254),FALSE)","v":0.38543194508202999},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC13,V228*(1-V254)/I254),FALSE)","v":0.37695389462639434},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC13,W228*(1-W254)/J254),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC13,X228*(1-X254)/K254),FALSE)","v":false},0]
[null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K237/'Data Extract Balance Sheet'!K320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L237/'Data Extract Balance Sheet'!L320,FALSE)","v":8.468944099378882E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M237/'Data Extract Balance Sheet'!M320,FALSE)","v":9.344023323615161E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N237/'Data Extract Balance Sheet'!N320,FALSE)","v":9.9681528662420388E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O237/'Data Extract Balance Sheet'!O320,FALSE)","v":0.10550335570469799},{"$f":"IFERROR('Data Extract Income Stmt'!P237/'Data Extract Balance Sheet'!P320,FALSE)","v":6.4625623960066561E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q237/'Data Extract Balance Sheet'!Q320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R237/'Data Extract Balance Sheet'!R320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S237/'Data Extract Balance Sheet'!S320,FALSE)","v":false},9.344023323615161E-2,null,null,"TAP",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC14,P229*(1-P255)/C255),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC14,Q229*(1-Q255)/D255),FALSE)","v":2.9865357451572774E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC14,R229*(1-R255)/E255),FALSE)","v":3.4776020659552917E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC14,S229*(1-S255)/F255),FALSE)","v":4.1896967059768746E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC14,T229*(1-T255)/G255),FALSE)","v":3.2201966552662928E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC14,U229*(1-U255)/H255),FALSE)","v":1.2795884671760328E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC14,V229*(1-V255)/I255),FALSE)","v":1.2795884671760328E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC14,W229*(1-W255)/J255),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC14,X229*(1-X255)/K255),FALSE)","v":false},0]
[null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K238/'Data Extract Balance Sheet'!K321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L238/'Data Extract Balance Sheet'!L321,FALSE)","v":6.5050856186429765E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M238/'Data Extract Balance Sheet'!M321,FALSE)","v":6.3218531084478502E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N238/'Data Extract Balance Sheet'!N321,FALSE)","v":6.3431892848117261E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O238/'Data Extract Balance Sheet'!O321,FALSE)","v":6.9490124916965046E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P238/'Data Extract Balance Sheet'!P321,FALSE)","v":7.4878752625137865E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q238/'Data Extract Balance Sheet'!Q321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R238/'Data Extract Balance Sheet'!R321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S238/'Data Extract Balance Sheet'!S321,FALSE)","v":false},6.5050856186429765E-2,null,null,"SAM",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC15,P230*(1-P256)/C256),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC15,Q230*(1-Q256)/D256),FALSE)","v":0.34929815593233121},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC15,R230*(1-R256)/E256),FALSE)","v":0.22232690263104254},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC15,S230*(1-S256)/F256),FALSE)","v":0.21513928655126677},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC15,T230*(1-T256)/G256),FALSE)","v":0.22569257645858176},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC15,U230*(1-U256)/H256),FALSE)","v":0.20523540576889102},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC15,V230*(1-V256)/I256),FALSE)","v":0.20523540576889099},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC15,W230*(1-W256)/J256),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC15,X230*(1-X256)/K256),FALSE)","v":false},0]
[null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K239/'Data Extract Balance Sheet'!K322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L239/'Data Extract Balance Sheet'!L322,FALSE)","v":5.629268292682927E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M239/'Data Extract Balance Sheet'!M322,FALSE)","v":5.2823129251700678E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N239/'Data Extract Balance Sheet'!N322,FALSE)","v":5.4155495978552279E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O239/'Data Extract Balance Sheet'!O322,FALSE)","v":4.9002217294900223E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P239/'Data Extract Balance Sheet'!P322,FALSE)","v":5.6410748560460654E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q239/'Data Extract Balance Sheet'!Q322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R239/'Data Extract Balance Sheet'!R322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S239/'Data Extract Balance Sheet'!S322,FALSE)","v":false},5.4155495978552279E-2,null,null,"STZ",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC16,P231*(1-P257)/C257),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC16,Q231*(1-Q257)/D257),FALSE)","v":7.1492598660240908E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC16,R231*(1-R257)/E257),FALSE)","v":8.536241754196669E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC16,S231*(1-S257)/F257),FALSE)","v":8.4681473003291902E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC16,T231*(1-T257)/G257),FALSE)","v":9.255662266279488E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC16,U231*(1-U257)/H257),FALSE)","v":0.10346321748367684},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC16,V231*(1-V257)/I257),FALSE)","v":0.10346321748367684},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC16,W231*(1-W257)/J257),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC16,X231*(1-X257)/K257),FALSE)","v":false},0]
[null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K240/'Data Extract Balance Sheet'!K323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L240/'Data Extract Balance Sheet'!L323,FALSE)","v":4.6615252784918591E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M240/'Data Extract Balance Sheet'!M323,FALSE)","v":4.5939773753252963E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N240/'Data Extract Balance Sheet'!N323,FALSE)","v":4.7869982762866289E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O240/'Data Extract Balance Sheet'!O323,FALSE)","v":4.9722998031225679E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P240/'Data Extract Balance Sheet'!P323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q240/'Data Extract Balance Sheet'!Q323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R240/'Data Extract Balance Sheet'!R323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S240/'Data Extract Balance Sheet'!S323,FALSE)","v":false},4.7242617773892437E-2,null,null,"BREW",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC17,P232*(1-P258)/C258),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC17,Q232*(1-Q258)/D258),FALSE)","v":1.8887752783458309E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC17,R232*(1-R258)/E258),FALSE)","v":-4.053593695618603E-3},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC17,S232*(1-S258)/F258),FALSE)","v":-3.3069790885221309E-3},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC17,T232*(1-T258)/G258),FALSE)","v":-1.361049494520097E-3},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC17,U232*(1-U258)/H258),FALSE)","v":false},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC17,V232*(1-V258)/I258),FALSE)","v":false},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC17,W232*(1-W258)/J258),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC17,X232*(1-X258)/K258),FALSE)","v":false},0]
[null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K241/'Data Extract Balance Sheet'!K324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L241/'Data Extract Balance Sheet'!L324,FALSE)","v":42.143288785589775},{"$f":"IFERROR('Data Extract Income Stmt'!M241/'Data Extract Balance Sheet'!M324,FALSE)","v":32.277241379310347},{"$f":"IFERROR('Data Extract Income Stmt'!N241/'Data Extract Balance Sheet'!N324,FALSE)","v":4.1927899686520373E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O241/'Data Extract Balance Sheet'!O324,FALSE)","v":4.4749823819591264E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P241/'Data Extract Balance Sheet'!P324,FALSE)","v":4.0495618011483832E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q241/'Data Extract Balance Sheet'!Q324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R241/'Data Extract Balance Sheet'!R324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S241/'Data Extract Balance Sheet'!S324,FALSE)","v":false},4.4749823819591264E-2,null,null,"WVVI",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC18,P233*(1-P259)/C259),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC18,Q233*(1-Q259)/D259),FALSE)","v":-10540.288335262792},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC18,R233*(1-R259)/E259),FALSE)","v":-271.18826637426747},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC18,S233*(1-S259)/F259),FALSE)","v":4.5013349033641941},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC18,T233*(1-T259)/G259),FALSE)","v":3.516000623762883E-3},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC18,U233*(1-U259)/H259),FALSE)","v":4.5042066419740566E-3},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC18,V233*(1-V259)/I259),FALSE)","v":4.5042066419740566E-3},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC18,W233*(1-W259)/J259),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC18,X233*(1-X259)/K259),FALSE)","v":false},0]
[null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K242/'Data Extract Balance Sheet'!K325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L242/'Data Extract Balance Sheet'!L325,FALSE)","v":7.3213248111563045E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M242/'Data Extract Balance Sheet'!M325,FALSE)","v":8.4498834498834496E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N242/'Data Extract Balance Sheet'!N325,FALSE)","v":7.7728776185226015E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O242/'Data Extract Balance Sheet'!O325,FALSE)","v":7.6806467913087415E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P242/'Data Extract Balance Sheet'!P325,FALSE)","v":7.8300921187308081E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q242/'Data Extract Balance Sheet'!Q325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R242/'Data Extract Balance Sheet'!R325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S242/'Data Extract Balance Sheet'!S325,FALSE)","v":false},7.7728776185226015E-2,null,null,"HINKF",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC19,P234*(1-P260)/C260),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC19,Q234*(1-Q260)/D260),FALSE)","v":8.2764405424875592E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC19,R234*(1-R260)/E260),FALSE)","v":8.6764108656294942E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC19,S234*(1-S260)/F260),FALSE)","v":8.3979040218787881E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC19,T234*(1-T260)/G260),FALSE)","v":8.5075147867777048E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC19,U234*(1-U260)/H260),FALSE)","v":8.907743196110729E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC19,V234*(1-V260)/I260),FALSE)","v":8.8220563057592211E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC19,W234*(1-W260)/J260),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC19,X234*(1-X260)/K260),FALSE)","v":false},0]
[null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K243/'Data Extract Balance Sheet'!K326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L243/'Data Extract Balance Sheet'!L326,FALSE)","v":9.9372549019607848E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M243/'Data Extract Balance Sheet'!M326,FALSE)","v":9.6171171171171174E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N243/'Data Extract Balance Sheet'!N326,FALSE)","v":7.500613496932515E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O243/'Data Extract Balance Sheet'!O326,FALSE)","v":0.14534010152284263},{"$f":"IFERROR('Data Extract Income Stmt'!P243/'Data Extract Balance Sheet'!P326,FALSE)","v":0.14182062780269059},{"$f":"IFERROR('Data Extract Income Stmt'!Q243/'Data Extract Balance Sheet'!Q326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R243/'Data Extract Balance Sheet'!R326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S243/'Data Extract Balance Sheet'!S326,FALSE)","v":false},9.9372549019607848E-2,null,null,"COT",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC20,P235*(1-P261)/C261),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC20,Q235*(1-Q261)/D261),FALSE)","v":0.76014075491857025},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC20,R235*(1-R261)/E261),FALSE)","v":0.10251432678289411},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC20,S235*(1-S261)/F261),FALSE)","v":-1.033129484141344E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC20,T235*(1-T261)/G261),FALSE)","v":-0.52329687507442157},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC20,U235*(1-U261)/H261),FALSE)","v":5.7219888242765984E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC20,V235*(1-V261)/I261),FALSE)","v":5.7219888242765984E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC20,W235*(1-W261)/J261),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC20,X235*(1-X261)/K261),FALSE)","v":false},0]
[null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K244/'Data Extract Balance Sheet'!K327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L244/'Data Extract Balance Sheet'!L327,FALSE)","v":6.1298564593301436E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M244/'Data Extract Balance Sheet'!M327,FALSE)","v":4.694487320837927E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N244/'Data Extract Balance Sheet'!N327,FALSE)","v":4.2961742826780024E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O244/'Data Extract Balance Sheet'!O327,FALSE)","v":4.3944615384615388E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P244/'Data Extract Balance Sheet'!P327,FALSE)","v":4.6323665893271464E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q244/'Data Extract Balance Sheet'!Q327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R244/'Data Extract Balance Sheet'!R327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S244/'Data Extract Balance Sheet'!S327,FALSE)","v":false},4.6323665893271464E-2,null,null,"FMOCY",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC21,P236*(1-P262)/C262),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC21,Q236*(1-Q262)/D262),FALSE)","v":-3.2057991541706347E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC21,R236*(1-R262)/E262),FALSE)","v":-1.9846618821185668E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC21,S236*(1-S262)/F262),FALSE)","v":4.8624599216576532E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC21,T236*(1-T262)/G262),FALSE)","v":1.6421587319564784E-4},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC21,U236*(1-U262)/H262),FALSE)","v":0.12438678670012415},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC21,V236*(1-V262)/I262),FALSE)","v":0.10990404288304102},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC21,W236*(1-W262)/J262),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC21,X236*(1-X262)/K262),FALSE)","v":false},0]
[null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K245/'Data Extract Balance Sheet'!K328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L245/'Data Extract Balance Sheet'!L328,FALSE)","v":4.9904027711132434E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M245/'Data Extract Balance Sheet'!M328,FALSE)","v":5.2312003736571695E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N245/'Data Extract Balance Sheet'!N328,FALSE)","v":5.2821670428893908E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O245/'Data Extract Balance Sheet'!O328,FALSE)","v":5.6026365348399249E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P245/'Data Extract Balance Sheet'!P328,FALSE)","v":6.1411549037580199E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q245/'Data Extract Balance Sheet'!Q328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R245/'Data Extract Balance Sheet'!R328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S245/'Data Extract Balance Sheet'!S328,FALSE)","v":false},5.2821670428893908E-2,null,null,"TSGTF",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC22,P237*(1-P263)/C263),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC22,Q237*(1-Q263)/D263),FALSE)","v":0.19239810274792357},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC22,R237*(1-R263)/E263),FALSE)","v":0.18264764349974896},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC22,S237*(1-S263)/F263),FALSE)","v":0.15424789354768367},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC22,T237*(1-T263)/G263),FALSE)","v":8.9706104394471506E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC22,U237*(1-U263)/H263),FALSE)","v":8.9231881408491129E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC22,V237*(1-V263)/I263),FALSE)","v":8.9231881408491129E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC22,W237*(1-W263)/J263),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC22,X237*(1-X263)/K263),FALSE)","v":false},0]
[null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K246/'Data Extract Balance Sheet'!K329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L246/'Data Extract Balance Sheet'!L329,FALSE)","v":0.1767082079931242},{"$f":"IFERROR('Data Extract Income Stmt'!M246/'Data Extract Balance Sheet'!M329,FALSE)","v":0.14927526726569162},{"$f":"IFERROR('Data Extract Income Stmt'!N246/'Data Extract Balance Sheet'!N329,FALSE)","v":0.14763439622424313},{"$f":"IFERROR('Data Extract Income Stmt'!O246/'Data Extract Balance Sheet'!O329,FALSE)","v":0.16253225891399378},{"$f":"IFERROR('Data Extract Income Stmt'!P246/'Data Extract Balance Sheet'!P329,FALSE)","v":0.1442188879082083},{"$f":"IFERROR('Data Extract Income Stmt'!Q246/'Data Extract Balance Sheet'!Q329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R246/'Data Extract Balance Sheet'!R329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S246/'Data Extract Balance Sheet'!S329,FALSE)","v":false},0.14927526726569162,null,null,"MNST",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC23,P238*(1-P264)/C264),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC23,Q238*(1-Q264)/D264),FALSE)","v":1.1235339566036742},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC23,R238*(1-R264)/E264),FALSE)","v":0.97622233314959395},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC23,S238*(1-S264)/F264),FALSE)","v":1.4898937986627472},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC23,T238*(1-T264)/G264),FALSE)","v":0.3048496050745429},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC23,U238*(1-U264)/H264),FALSE)","v":0.28036712526879115},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC23,V238*(1-V264)/I264),FALSE)","v":0.28036712526879115},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC23,W238*(1-W264)/J264),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC23,X238*(1-X264)/K264),FALSE)","v":false},0]
[null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K247/'Data Extract Balance Sheet'!K330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L247/'Data Extract Balance Sheet'!L330,FALSE)","v":451.12990196078431},{"$f":"IFERROR('Data Extract Income Stmt'!M247/'Data Extract Balance Sheet'!M330,FALSE)","v":369.2077253218884},{"$f":"IFERROR('Data Extract Income Stmt'!N247/'Data Extract Balance Sheet'!N330,FALSE)","v":365.94354838709677},{"$f":"IFERROR('Data Extract Income Stmt'!O247/'Data Extract Balance Sheet'!O330,FALSE)","v":318.47898305084743},{"$f":"IFERROR('Data Extract Income Stmt'!P247/'Data Extract Balance Sheet'!P330,FALSE)","v":0.38289962825278812},{"$f":"IFERROR('Data Extract Income Stmt'!Q247/'Data Extract Balance Sheet'!Q330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R247/'Data Extract Balance Sheet'!R330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S247/'Data Extract Balance Sheet'!S330,FALSE)","v":false},365.94354838709677,null,null,"ROX",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC24,P239*(1-P265)/C265),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC24,Q239*(1-Q265)/D265),FALSE)","v":-33.895272700246409},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC24,R239*(1-R265)/E265),FALSE)","v":-70.11130739574007},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC24,S239*(1-S265)/F265),FALSE)","v":6.4398529536084004},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC24,T239*(1-T265)/G265),FALSE)","v":3.0047430900507086},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC24,U239*(1-U265)/H265),FALSE)","v":-1.5388678199643765E-3},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC24,V239*(1-V265)/I265),FALSE)","v":-1.5388678199643763E-3},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC24,W239*(1-W265)/J265),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC24,X239*(1-X265)/K265),FALSE)","v":false},0]
[null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K248/'Data Extract Balance Sheet'!K331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L248/'Data Extract Balance Sheet'!L331,FALSE)","v":7.0572207084468666E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M248/'Data Extract Balance Sheet'!M331,FALSE)","v":9.3573264781491E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N248/'Data Extract Balance Sheet'!N331,FALSE)","v":0.20447058823529413},{"$f":"IFERROR('Data Extract Income Stmt'!O248/'Data Extract Balance Sheet'!O331,FALSE)","v":7.6869158878504679E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P248/'Data Extract Balance Sheet'!P331,FALSE)","v":6.7436489607390307E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q248/'Data Extract Balance Sheet'!Q331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R248/'Data Extract Balance Sheet'!R331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S248/'Data Extract Balance Sheet'!S331,FALSE)","v":false},7.6869158878504679E-2,null,null,"PDRDY",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC25,P240*(1-P266)/C266),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC25,Q240*(1-Q266)/D266),FALSE)","v":8.5681890329176141E-2},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC25,R240*(1-R266)/E266),FALSE)","v":7.7292265937681098E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC25,S240*(1-S266)/F266),FALSE)","v":8.049890650628759E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC25,T240*(1-T266)/G266),FALSE)","v":7.8227022312604366E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC25,U240*(1-U266)/H266),FALSE)","v":8.5278150405589115E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC25,V240*(1-V266)/I266),FALSE)","v":8.521472889371362E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC25,W240*(1-W266)/J266),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC25,X240*(1-X266)/K266),FALSE)","v":false},0]
[null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K249/'Data Extract Balance Sheet'!K332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L249/'Data Extract Balance Sheet'!L332,FALSE)","v":4.05475E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M249/'Data Extract Balance Sheet'!M332,FALSE)","v":3.6271889400921659E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N249/'Data Extract Balance Sheet'!N332,FALSE)","v":4.0400452488687781E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O249/'Data Extract Balance Sheet'!O332,FALSE)","v":3.7626373626373624E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P249/'Data Extract Balance Sheet'!P332,FALSE)","v":3.5669404517453797E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q249/'Data Extract Balance Sheet'!Q332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R249/'Data Extract Balance Sheet'!R332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S249/'Data Extract Balance Sheet'!S332,FALSE)","v":false},3.7626373626373624E-2,null,null,"TBVPY",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC26,P241*(1-P267)/C267),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC26,Q241*(1-Q267)/D267),FALSE)","v":0.11283707862023022},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC26,R241*(1-R267)/E267),FALSE)","v":0.12276953006910002},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC26,S241*(1-S267)/F267),FALSE)","v":0.12276169267823907},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC26,T241*(1-T267)/G267),FALSE)","v":0.13029529636711282},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC26,U241*(1-U267)/H267),FALSE)","v":0.14114137229723148},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC26,V241*(1-V267)/I267),FALSE)","v":0.14104557955882763},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC26,W241*(1-W267)/J267),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC26,X241*(1-X267)/K267),FALSE)","v":false},0]
[null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K250/'Data Extract Balance Sheet'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L250/'Data Extract Balance Sheet'!L333,FALSE)","v":5.3347280334728034E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M250/'Data Extract Balance Sheet'!M333,FALSE)","v":4.7619047619047616E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N250/'Data Extract Balance Sheet'!N333,FALSE)","v":4.4736842105263158E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O250/'Data Extract Balance Sheet'!O333,FALSE)","v":4.5901639344262293E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P250/'Data Extract Balance Sheet'!P333,FALSE)","v":4.3609022556390979E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q250/'Data Extract Balance Sheet'!Q333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R250/'Data Extract Balance Sheet'!R333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S250/'Data Extract Balance Sheet'!S333,FALSE)","v":false},4.5901639344262293E-2,null,null,"BF.A",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC27,P242*(1-P268)/C268),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC27,Q242*(1-Q268)/D268),FALSE)","v":0.2510079896391807},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC27,R242*(1-R268)/E268),FALSE)","v":0.25713874615596594},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC27,S242*(1-S268)/F268),FALSE)","v":0.24474999999999997},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC27,T242*(1-T268)/G268),FALSE)","v":0.24951475406690302},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC27,U242*(1-U268)/H268),FALSE)","v":0.19956016560737794},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC27,V242*(1-V268)/I268),FALSE)","v":0.19956016560737794},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC27,W242*(1-W268)/J268),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC27,X242*(1-X268)/K268),FALSE)","v":false},0]
[null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K251/'Data Extract Balance Sheet'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L251/'Data Extract Balance Sheet'!L334,FALSE)","v":3.5555555555555556E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M251/'Data Extract Balance Sheet'!M334,FALSE)","v":3.8954545454545457E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N251/'Data Extract Balance Sheet'!N334,FALSE)","v":3.6899563318777293E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O251/'Data Extract Balance Sheet'!O334,FALSE)","v":4.0454545454545451E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P251/'Data Extract Balance Sheet'!P334,FALSE)","v":3.9097472924187728E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q251/'Data Extract Balance Sheet'!Q334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R251/'Data Extract Balance Sheet'!R334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S251/'Data Extract Balance Sheet'!S334,FALSE)","v":false},3.8954545454545457E-2,null,null,"TSRYY",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC28,P243*(1-P269)/C269),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC28,Q243*(1-Q269)/D269),FALSE)","v":-3.5252644583258787E-3},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC28,R243*(1-R269)/E269),FALSE)","v":9.4428746610458261E-3},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC28,S243*(1-S269)/F269),FALSE)","v":4.8191444313787378E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC28,T243*(1-T269)/G269),FALSE)","v":3.3656228335876726E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC28,U243*(1-U269)/H269),FALSE)","v":6.5694811582115195E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC28,V243*(1-V269)/I269),FALSE)","v":6.5694811582115195E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC28,W243*(1-W269)/J269),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC28,X243*(1-X269)/K269),FALSE)","v":false},0]
[null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K252/'Data Extract Balance Sheet'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L252/'Data Extract Balance Sheet'!L335,FALSE)","v":7.439159292035398E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M252/'Data Extract Balance Sheet'!M335,FALSE)","v":7.1969696969696975E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N252/'Data Extract Balance Sheet'!N335,FALSE)","v":7.245179063360882E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O252/'Data Extract Balance Sheet'!O335,FALSE)","v":6.7692307692307691E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P252/'Data Extract Balance Sheet'!P335,FALSE)","v":6.4367191743617602E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q252/'Data Extract Balance Sheet'!Q335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R252/'Data Extract Balance Sheet'!R335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S252/'Data Extract Balance Sheet'!S335,FALSE)","v":false},7.1969696969696975E-2,null,null,"PEP",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC29,P244*(1-P270)/C270),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC29,Q244*(1-Q270)/D270),FALSE)","v":0.16464871500387546},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC29,R244*(1-R270)/E270),FALSE)","v":0.17547449532725343},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC29,S244*(1-S270)/F270),FALSE)","v":0.20184595804257197},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC29,T244*(1-T270)/G270),FALSE)","v":0.22444617009380313},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC29,U244*(1-U270)/H270),FALSE)","v":0.24075448914930306},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC29,V244*(1-V270)/I270),FALSE)","v":0.23996599193869234},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC29,W244*(1-W270)/J270),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC29,X244*(1-X270)/K270),FALSE)","v":false},0]
[null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K253/'Data Extract Balance Sheet'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L253/'Data Extract Balance Sheet'!L336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M253/'Data Extract Balance Sheet'!M336,FALSE)","v":5.5876190476190475E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N253/'Data Extract Balance Sheet'!N336,FALSE)","v":5.3622807017543857E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O253/'Data Extract Balance Sheet'!O336,FALSE)","v":5.9925925925925924E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P253/'Data Extract Balance Sheet'!P336,FALSE)","v":6.8198830409356731E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q253/'Data Extract Balance Sheet'!Q336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R253/'Data Extract Balance Sheet'!R336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S253/'Data Extract Balance Sheet'!S336,FALSE)","v":false},5.7901058201058203E-2,null,null,"COKE",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC30,P245*(1-P271)/C271),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC30,Q245*(1-Q271)/D271),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC30,R245*(1-R271)/E271),FALSE)","v":8.3658303597718808E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC30,S245*(1-S271)/F271),FALSE)","v":8.2214391890381794E-2},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC30,T245*(1-T271)/G271),FALSE)","v":8.1655864912269727E-2},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC30,U245*(1-U271)/H271),FALSE)","v":6.5214349302783969E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC30,V245*(1-V271)/I271),FALSE)","v":6.5214349302783983E-2},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC30,W245*(1-W271)/J271),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC30,X245*(1-X271)/K271),FALSE)","v":false},0]
[null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K254/'Data Extract Balance Sheet'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L254/'Data Extract Balance Sheet'!L337,FALSE)","v":0.10126582278481013},{"$f":"IFERROR('Data Extract Income Stmt'!M254/'Data Extract Balance Sheet'!M337,FALSE)","v":9.5510204081632646E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N254/'Data Extract Balance Sheet'!N337,FALSE)","v":9.2519685039370081E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O254/'Data Extract Balance Sheet'!O337,FALSE)","v":8.5660377358490566E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P254/'Data Extract Balance Sheet'!P337,FALSE)","v":8.2352941176470587E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q254/'Data Extract Balance Sheet'!Q337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R254/'Data Extract Balance Sheet'!R337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S254/'Data Extract Balance Sheet'!S337,FALSE)","v":false},9.2519685039370081E-2,null,null,"DPS",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC31,P246*(1-P272)/C272),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC31,Q246*(1-Q272)/D272),FALSE)","v":0.16494887525562371},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC31,R246*(1-R272)/E272),FALSE)","v":0.26416156088088005},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC31,S246*(1-S272)/F272),FALSE)","v":0.17041232885934796},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC31,T246*(1-T272)/G272),FALSE)","v":0.18849053189092563},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC31,U246*(1-U272)/H272),FALSE)","v":0.18831961790855206},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC31,V246*(1-V272)/I272),FALSE)","v":0.18831961790855203},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC31,W246*(1-W272)/J272),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC31,X246*(1-X272)/K272),FALSE)","v":false},0]
[null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K255/'Data Extract Balance Sheet'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L255/'Data Extract Balance Sheet'!L338,FALSE)","v":0.19662921348314608},{"$f":"IFERROR('Data Extract Income Stmt'!M255/'Data Extract Balance Sheet'!M338,FALSE)","v":0.15022026431718061},{"$f":"IFERROR('Data Extract Income Stmt'!N255/'Data Extract Balance Sheet'!N338,FALSE)","v":0.13523622047244094},{"$f":"IFERROR('Data Extract Income Stmt'!O255/'Data Extract Balance Sheet'!O338,FALSE)","v":0.12445255474452555},{"$f":"IFERROR('Data Extract Income Stmt'!P255/'Data Extract Balance Sheet'!P338,FALSE)","v":0.1124792013311148},{"$f":"IFERROR('Data Extract Income Stmt'!Q255/'Data Extract Balance Sheet'!Q338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R255/'Data Extract Balance Sheet'!R338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S255/'Data Extract Balance Sheet'!S338,FALSE)","v":false},0.13523622047244094,null,null,"EBAY",{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC32,P247*(1-P273)/C273),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC32,Q247*(1-Q273)/D273),FALSE)","v":0.14904851171323849},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC32,R247*(1-R273)/E273),FALSE)","v":-4.2927241962774941E-2},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC32,S247*(1-S273)/F273),FALSE)","v":0.23659274691092325},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC32,T247*(1-T273)/G273),FALSE)","v":0.37435616438356162},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC32,U247*(1-U273)/H273),FALSE)","v":-8.2131867958055868E-2},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC32,V247*(1-V273)/I273),FALSE)","v":-0.1483378503968095},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC32,W247*(1-W273)/J273),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC32,X247*(1-X273)/K273),FALSE)","v":false},false]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K256/'Data Extract Balance Sheet'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L256/'Data Extract Balance Sheet'!L339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M256/'Data Extract Balance Sheet'!M339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N256/'Data Extract Balance Sheet'!N339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O256/'Data Extract Balance Sheet'!O339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P256/'Data Extract Balance Sheet'!P339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q256/'Data Extract Balance Sheet'!Q339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R256/'Data Extract Balance Sheet'!R339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S256/'Data Extract Balance Sheet'!S339,FALSE)","v":false},false,null,null,0,{"$f":"IFERROR(IF(P$278,'Data Cost of Capital'!$DC33,P248*(1-P274)/C274),FALSE)","v":false},{"$f":"IFERROR(IF(Q$278,'Data Cost of Capital'!$DC33,Q248*(1-Q274)/D274),FALSE)","v":false},{"$f":"IFERROR(IF(R$278,'Data Cost of Capital'!$DC33,R248*(1-R274)/E274),FALSE)","v":false},{"$f":"IFERROR(IF(S$278,'Data Cost of Capital'!$DC33,S248*(1-S274)/F274),FALSE)","v":false},{"$f":"IFERROR(IF(T$278,'Data Cost of Capital'!$DC33,T248*(1-T274)/G274),FALSE)","v":false},{"$f":"IFERROR(IF(U$278,'Data Cost of Capital'!$DC33,U248*(1-U274)/H274),FALSE)","v":false},{"$f":"IFERROR(IF(V$278,'Data Cost of Capital'!$DC33,V248*(1-V274)/I274),FALSE)","v":false},{"$f":"IFERROR(IF(W$278,'Data Cost of Capital'!$DC33,W248*(1-W274)/J274),FALSE)","v":false},{"$f":"IFERROR(IF(X$278,'Data Cost of Capital'!$DC33,X248*(1-X274)/K274),FALSE)","v":false},false]
[]
[]
["Simple Invested Capital",null,{"$f":"C279","v":2011},{"$f":"D279","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"COGS Percent",null,{"$f":"P279","v":2011},{"$f":"Q279","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B280","v":"CABGY"},{"$f":"IFERROR('PE Analysis'!C175*'PE Analysis'!C90+C200,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D175*'PE Analysis'!D90+D200,FALSE)","v":104407000},{"$f":"IFERROR('PE Analysis'!E175*'PE Analysis'!E90+E200,FALSE)","v":103860000},{"$f":"IFERROR('PE Analysis'!F175*'PE Analysis'!F90+F200,FALSE)","v":90550000},{"$f":"IFERROR('PE Analysis'!G175*'PE Analysis'!G90+G200,FALSE)","v":76390000},{"$f":"IFERROR('PE Analysis'!H175*'PE Analysis'!H90+H200,FALSE)","v":77520000},{"$f":"IFERROR('PE Analysis'!I175*'PE Analysis'!I90+I200,FALSE)","v":46979298},{"$f":"IFERROR('PE Analysis'!J175*'PE Analysis'!J90+J200,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K175*'PE Analysis'!K90+K200,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L175*'PE Analysis'!L90+L200,FALSE)","v":89966948},null,null,{"$f":"B306","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K369/'EV to EBITDA Analysis'!C333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L369/'EV to EBITDA Analysis'!D333,FALSE)","v":0.46160714285714288},{"$f":"IFERROR('Data Extract Income Stmt'!M369/'EV to EBITDA Analysis'!E333,FALSE)","v":0.4609168609168609},{"$f":"IFERROR('Data Extract Income Stmt'!N369/'EV to EBITDA Analysis'!F333,FALSE)","v":0.46256391489295212},{"$f":"IFERROR('Data Extract Income Stmt'!O369/'EV to EBITDA Analysis'!G333,FALSE)","v":0.46426931905126245},{"$f":"IFERROR('Data Extract Income Stmt'!P369/'EV to EBITDA Analysis'!H333,FALSE)","v":0.44609487302347867},{"$f":"IFERROR('Data Extract Income Stmt'!Q369/'EV to EBITDA Analysis'!I333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R369/'EV to EBITDA Analysis'!J333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S369/'EV to EBITDA Analysis'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T369/'EV to EBITDA Analysis'!L333,FALSE)","v":false}]
[null,{"$f":"B281","v":"DEO"},{"$f":"IFERROR('PE Analysis'!C176*'PE Analysis'!C91+C201,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D176*'PE Analysis'!D91+D201,FALSE)","v":14825000},{"$f":"IFERROR('PE Analysis'!E176*'PE Analysis'!E91+E201,FALSE)","v":15333000},{"$f":"IFERROR('PE Analysis'!F176*'PE Analysis'!F91+F201,FALSE)","v":16974000.5},{"$f":"IFERROR('PE Analysis'!G176*'PE Analysis'!G91+G201,FALSE)","v":16926999.375},{"$f":"IFERROR('PE Analysis'!H176*'PE Analysis'!H91+H201,FALSE)","v":17993000},{"$f":"IFERROR('PE Analysis'!I176*'PE Analysis'!I91+I201,FALSE)","v":9939600},{"$f":"IFERROR('PE Analysis'!J176*'PE Analysis'!J91+J201,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K176*'PE Analysis'!K91+K201,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L176*'PE Analysis'!L91+L201,FALSE)","v":-5960285400},null,null,{"$f":"B307","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K370/'EV to EBITDA Analysis'!C334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L370/'EV to EBITDA Analysis'!D334,FALSE)","v":0.48849557522123893},{"$f":"IFERROR('Data Extract Income Stmt'!M370/'EV to EBITDA Analysis'!E334,FALSE)","v":0.48440545808966862},{"$f":"IFERROR('Data Extract Income Stmt'!N370/'EV to EBITDA Analysis'!F334,FALSE)","v":0.51248843663274746},{"$f":"IFERROR('Data Extract Income Stmt'!O370/'EV to EBITDA Analysis'!G334,FALSE)","v":0.51668255481410863},{"$f":"IFERROR('Data Extract Income Stmt'!P370/'EV to EBITDA Analysis'!H334,FALSE)","v":0.50456431535269708},{"$f":"IFERROR('Data Extract Income Stmt'!Q370/'EV to EBITDA Analysis'!I334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R370/'EV to EBITDA Analysis'!J334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S370/'EV to EBITDA Analysis'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T370/'EV to EBITDA Analysis'!L334,FALSE)","v":0}]
[null,"ABEV",{"$f":"IFERROR('PE Analysis'!C177*'PE Analysis'!C92+C202,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D177*'PE Analysis'!D92+D202,FALSE)","v":18051360},{"$f":"IFERROR('PE Analysis'!E177*'PE Analysis'!E92+E202,FALSE)","v":32821759.9375},{"$f":"IFERROR('PE Analysis'!F177*'PE Analysis'!F92+F202,FALSE)","v":32878250},{"$f":"IFERROR('PE Analysis'!G177*'PE Analysis'!G92+G202,FALSE)","v":35070000},{"$f":"IFERROR('PE Analysis'!H177*'PE Analysis'!H92+H202,FALSE)","v":40877910.5},{"$f":"IFERROR('PE Analysis'!I177*'PE Analysis'!I92+I202,FALSE)","v":47100000},{"$f":"IFERROR('PE Analysis'!J177*'PE Analysis'!J92+J202,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K177*'PE Analysis'!K92+K202,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L177*'PE Analysis'!L92+L202,FALSE)","v":39361400},null,null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K371/'EV to EBITDA Analysis'!C335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L371/'EV to EBITDA Analysis'!D335,FALSE)","v":0.28358672044678873},{"$f":"IFERROR('Data Extract Income Stmt'!M371/'EV to EBITDA Analysis'!E335,FALSE)","v":0.28905359179019385},{"$f":"IFERROR('Data Extract Income Stmt'!N371/'EV to EBITDA Analysis'!F335,FALSE)","v":0.29464285714285715},{"$f":"IFERROR('Data Extract Income Stmt'!O371/'EV to EBITDA Analysis'!G335,FALSE)","v":0.29965753424657532},{"$f":"IFERROR('Data Extract Income Stmt'!P371/'EV to EBITDA Analysis'!H335,FALSE)","v":0.3155701754385965},{"$f":"IFERROR('Data Extract Income Stmt'!Q371/'EV to EBITDA Analysis'!I335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R371/'EV to EBITDA Analysis'!J335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S371/'EV to EBITDA Analysis'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T371/'EV to EBITDA Analysis'!L335,FALSE)","v":0}]
[null,"TAP",{"$f":"IFERROR('PE Analysis'!C178*'PE Analysis'!C93+C203,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D178*'PE Analysis'!D93+D203,FALSE)","v":12016000},{"$f":"IFERROR('PE Analysis'!E178*'PE Analysis'!E93+E203,FALSE)","v":11994600},{"$f":"IFERROR('PE Analysis'!F178*'PE Analysis'!F93+F203,FALSE)","v":10424800},{"$f":"IFERROR('PE Analysis'!G178*'PE Analysis'!G93+G203,FALSE)","v":9547800},{"$f":"IFERROR('PE Analysis'!H178*'PE Analysis'!H93+H203,FALSE)","v":22933900},{"$f":"IFERROR('PE Analysis'!I178*'PE Analysis'!I93+I203,FALSE)","v":12291760},{"$f":"IFERROR('PE Analysis'!J178*'PE Analysis'!J93+J203,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K178*'PE Analysis'!K93+K203,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L178*'PE Analysis'!L93+L203,FALSE)","v":25074427.600000001},null,null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K372/'EV to EBITDA Analysis'!C336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L372/'EV to EBITDA Analysis'!D336,FALSE)","v":0.54081632653061229},{"$f":"IFERROR('Data Extract Income Stmt'!M372/'EV to EBITDA Analysis'!E336,FALSE)","v":0.53919239904988125},{"$f":"IFERROR('Data Extract Income Stmt'!N372/'EV to EBITDA Analysis'!F336,FALSE)","v":0.53493975903614455},{"$f":"IFERROR('Data Extract Income Stmt'!O372/'EV to EBITDA Analysis'!G336,FALSE)","v":0.5266106442577031},{"$f":"IFERROR('Data Extract Income Stmt'!P372/'EV to EBITDA Analysis'!H336,FALSE)","v":0.53987730061349692},{"$f":"IFERROR('Data Extract Income Stmt'!Q372/'EV to EBITDA Analysis'!I336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R372/'EV to EBITDA Analysis'!J336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S372/'EV to EBITDA Analysis'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T372/'EV to EBITDA Analysis'!L336,FALSE)","v":0}]
[null,"SAM",{"$f":"IFERROR('PE Analysis'!C179*'PE Analysis'!C94+C204,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D179*'PE Analysis'!D94+D204,FALSE)","v":170630},{"$f":"IFERROR('PE Analysis'!E179*'PE Analysis'!E94+E204,FALSE)","v":322570},{"$f":"IFERROR('PE Analysis'!F179*'PE Analysis'!F94+F204,FALSE)","v":429740},{"$f":"IFERROR('PE Analysis'!G179*'PE Analysis'!G94+G204,FALSE)","v":440030.00000000006},{"$f":"IFERROR('PE Analysis'!H179*'PE Analysis'!H94+H204,FALSE)","v":426540},{"$f":"IFERROR('PE Analysis'!I179*'PE Analysis'!I94+I204,FALSE)","v":446796},{"$f":"IFERROR('PE Analysis'!J179*'PE Analysis'!J94+J204,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K179*'PE Analysis'!K94+K204,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L179*'PE Analysis'!L94+L204,FALSE)","v":941731},null,null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K373/'EV to EBITDA Analysis'!C337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L373/'EV to EBITDA Analysis'!D337,FALSE)","v":0.42190893109510186},{"$f":"IFERROR('Data Extract Income Stmt'!M373/'EV to EBITDA Analysis'!E337,FALSE)","v":0.44412421351735337},{"$f":"IFERROR('Data Extract Income Stmt'!N373/'EV to EBITDA Analysis'!F337,FALSE)","v":0.44613016467148758},{"$f":"IFERROR('Data Extract Income Stmt'!O373/'EV to EBITDA Analysis'!G337,FALSE)","v":0.43277113956225977},{"$f":"IFERROR('Data Extract Income Stmt'!P373/'EV to EBITDA Analysis'!H337,FALSE)","v":0.43821501461746371},{"$f":"IFERROR('Data Extract Income Stmt'!Q373/'EV to EBITDA Analysis'!I337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R373/'EV to EBITDA Analysis'!J337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S373/'EV to EBITDA Analysis'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T373/'EV to EBITDA Analysis'!L337,FALSE)","v":0}]
[null,"STZ",{"$f":"IFERROR('PE Analysis'!C180*'PE Analysis'!C95+C205,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D180*'PE Analysis'!D95+D205,FALSE)","v":5836100},{"$f":"IFERROR('PE Analysis'!E180*'PE Analysis'!E95+E205,FALSE)","v":11933300},{"$f":"IFERROR('PE Analysis'!F180*'PE Analysis'!F95+F205,FALSE)","v":12960400},{"$f":"IFERROR('PE Analysis'!G180*'PE Analysis'!G95+G205,FALSE)","v":14566900},{"$f":"IFERROR('PE Analysis'!H180*'PE Analysis'!H95+H205,FALSE)","v":15952600},{"$f":"IFERROR('PE Analysis'!I180*'PE Analysis'!I95+I205,FALSE)","v":8086767},{"$f":"IFERROR('PE Analysis'!J180*'PE Analysis'!J95+J205,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K180*'PE Analysis'!K95+K205,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L180*'PE Analysis'!L95+L205,FALSE)","v":22154619.600000001},null,null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K374/'EV to EBITDA Analysis'!C338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L374/'EV to EBITDA Analysis'!D338,FALSE)","v":0.56272401433691754},{"$f":"IFERROR('Data Extract Income Stmt'!M374/'EV to EBITDA Analysis'!E338,FALSE)","v":0.5576131687242798},{"$f":"IFERROR('Data Extract Income Stmt'!N374/'EV to EBITDA Analysis'!F338,FALSE)","v":0.53399668325041461},{"$f":"IFERROR('Data Extract Income Stmt'!O374/'EV to EBITDA Analysis'!G338,FALSE)","v":0.50381679389312972},{"$f":"IFERROR('Data Extract Income Stmt'!P374/'EV to EBITDA Analysis'!H338,FALSE)","v":0.47748976807639837},{"$f":"IFERROR('Data Extract Income Stmt'!Q374/'EV to EBITDA Analysis'!I338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R374/'EV to EBITDA Analysis'!J338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S374/'EV to EBITDA Analysis'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T374/'EV to EBITDA Analysis'!L338,FALSE)","v":0}]
[null,"BREW",{"$f":"IFERROR('PE Analysis'!C181*'PE Analysis'!C96+C206,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D181*'PE Analysis'!D96+D206,FALSE)","v":120960},{"$f":"IFERROR('PE Analysis'!E181*'PE Analysis'!E96+E206,FALSE)","v":-850700},{"$f":"IFERROR('PE Analysis'!F181*'PE Analysis'!F96+F206,FALSE)","v":-770560},{"$f":"IFERROR('PE Analysis'!G181*'PE Analysis'!G96+G206,FALSE)","v":-291970},{"$f":"IFERROR('PE Analysis'!H181*'PE Analysis'!H96+H206,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!I181*'PE Analysis'!I96+I206,FALSE)","v":121918.2},{"$f":"IFERROR('PE Analysis'!J181*'PE Analysis'!J96+J206,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K181*'PE Analysis'!K96+K206,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L181*'PE Analysis'!L96+L206,FALSE)","v":145098.20000000001},null,null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K375/'EV to EBITDA Analysis'!C339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L375/'EV to EBITDA Analysis'!D339,FALSE)","v":0.67395914722625294},{"$f":"IFERROR('Data Extract Income Stmt'!M375/'EV to EBITDA Analysis'!E339,FALSE)","v":0.66323367663233679},{"$f":"IFERROR('Data Extract Income Stmt'!N375/'EV to EBITDA Analysis'!F339,FALSE)","v":0.6477445266199735},{"$f":"IFERROR('Data Extract Income Stmt'!O375/'EV to EBITDA Analysis'!G339,FALSE)","v":0.65206656461409318},{"$f":"IFERROR('Data Extract Income Stmt'!P375/'EV to EBITDA Analysis'!H339,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q375/'EV to EBITDA Analysis'!I339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R375/'EV to EBITDA Analysis'!J339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S375/'EV to EBITDA Analysis'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T375/'EV to EBITDA Analysis'!L339,FALSE)","v":0}]
[null,"WVVI",{"$f":"IFERROR('PE Analysis'!C182*'PE Analysis'!C97+C207,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D182*'PE Analysis'!D97+D207,FALSE)","v":225937},{"$f":"IFERROR('PE Analysis'!E182*'PE Analysis'!E97+E207,FALSE)","v":-1064960},{"$f":"IFERROR('PE Analysis'!F182*'PE Analysis'!F97+F207,FALSE)","v":-164146},{"$f":"IFERROR('PE Analysis'!G182*'PE Analysis'!G97+G207,FALSE)","v":557380},{"$f":"IFERROR('PE Analysis'!H182*'PE Analysis'!H97+H207,FALSE)","v":591002},{"$f":"IFERROR('PE Analysis'!I182*'PE Analysis'!I97+I207,FALSE)","v":26297.3},{"$f":"IFERROR('PE Analysis'!J182*'PE Analysis'!J97+J207,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K182*'PE Analysis'!K97+K207,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L182*'PE Analysis'!L97+L207,FALSE)","v":23125.7},null,null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K376/'EV to EBITDA Analysis'!C340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L376/'EV to EBITDA Analysis'!D340,FALSE)","v":0.36153232242617717},{"$f":"IFERROR('Data Extract Income Stmt'!M376/'EV to EBITDA Analysis'!E340,FALSE)","v":0.36473247927656366},{"$f":"IFERROR('Data Extract Income Stmt'!N376/'EV to EBITDA Analysis'!F340,FALSE)","v":0.33377308707124009},{"$f":"IFERROR('Data Extract Income Stmt'!O376/'EV to EBITDA Analysis'!G340,FALSE)","v":0.32441471571906355},{"$f":"IFERROR('Data Extract Income Stmt'!P376/'EV to EBITDA Analysis'!H340,FALSE)","v":0.30211013896037053},{"$f":"IFERROR('Data Extract Income Stmt'!Q376/'EV to EBITDA Analysis'!I340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R376/'EV to EBITDA Analysis'!J340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S376/'EV to EBITDA Analysis'!K340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T376/'EV to EBITDA Analysis'!L340,FALSE)","v":false}]
[null,"HINKF",{"$f":"IFERROR('PE Analysis'!C183*'PE Analysis'!C98+C208,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D183*'PE Analysis'!D98+D208,FALSE)","v":23593000},{"$f":"IFERROR('PE Analysis'!E183*'PE Analysis'!E98+E208,FALSE)","v":21952000},{"$f":"IFERROR('PE Analysis'!F183*'PE Analysis'!F98+F208,FALSE)","v":23146000},{"$f":"IFERROR('PE Analysis'!G183*'PE Analysis'!G98+G208,FALSE)","v":24802000},{"$f":"IFERROR('PE Analysis'!H183*'PE Analysis'!H98+H208,FALSE)","v":24118000},{"$f":"IFERROR('PE Analysis'!I183*'PE Analysis'!I98+I208,FALSE)","v":13143901.800000001},{"$f":"IFERROR('PE Analysis'!J183*'PE Analysis'!J98+J208,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K183*'PE Analysis'!K98+K208,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L183*'PE Analysis'!L98+L208,FALSE)","v":25649877.800000001},null,null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K377/'EV to EBITDA Analysis'!C341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L377/'EV to EBITDA Analysis'!D341,FALSE)","v":0.52992383025027201},{"$f":"IFERROR('Data Extract Income Stmt'!M377/'EV to EBITDA Analysis'!E341,FALSE)","v":0.5151041666666667},{"$f":"IFERROR('Data Extract Income Stmt'!N377/'EV to EBITDA Analysis'!F341,FALSE)","v":0.49013499480789202},{"$f":"IFERROR('Data Extract Income Stmt'!O377/'EV to EBITDA Analysis'!G341,FALSE)","v":0.49341784495368113},{"$f":"IFERROR('Data Extract Income Stmt'!P377/'EV to EBITDA Analysis'!H341,FALSE)","v":0.49206349206349204},{"$f":"IFERROR('Data Extract Income Stmt'!Q377/'EV to EBITDA Analysis'!I341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R377/'EV to EBITDA Analysis'!J341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S377/'EV to EBITDA Analysis'!K341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T377/'EV to EBITDA Analysis'!L341,FALSE)","v":0}]
[null,"COT",{"$f":"IFERROR('PE Analysis'!C184*'PE Analysis'!C99+C209,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D184*'PE Analysis'!D99+D209,FALSE)","v":1031640},{"$f":"IFERROR('PE Analysis'!E184*'PE Analysis'!E99+E209,FALSE)","v":1070370},{"$f":"IFERROR('PE Analysis'!F184*'PE Analysis'!F99+F209,FALSE)","v":2607800},{"$f":"IFERROR('PE Analysis'!G184*'PE Analysis'!G99+G209,FALSE)","v":3075140},{"$f":"IFERROR('PE Analysis'!H184*'PE Analysis'!H99+H209,FALSE)","v":3956860},{"$f":"IFERROR('PE Analysis'!I184*'PE Analysis'!I99+I209,FALSE)","v":796680.85148437496},{"$f":"IFERROR('PE Analysis'!J184*'PE Analysis'!J99+J209,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K184*'PE Analysis'!K99+K209,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L184*'PE Analysis'!L99+L209,FALSE)","v":2244457.1514843749},null,null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K378/'EV to EBITDA Analysis'!C342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L378/'EV to EBITDA Analysis'!D342,FALSE)","v":0.82666666666666666},{"$f":"IFERROR('Data Extract Income Stmt'!M378/'EV to EBITDA Analysis'!E342,FALSE)","v":0.82870370370370372},{"$f":"IFERROR('Data Extract Income Stmt'!N378/'EV to EBITDA Analysis'!F342,FALSE)","v":0.81465517241379315},{"$f":"IFERROR('Data Extract Income Stmt'!O378/'EV to EBITDA Analysis'!G342,FALSE)","v":0.61803713527851456},{"$f":"IFERROR('Data Extract Income Stmt'!P378/'EV to EBITDA Analysis'!H342,FALSE)","v":0.59673659673659674},{"$f":"IFERROR('Data Extract Income Stmt'!Q378/'EV to EBITDA Analysis'!I342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R378/'EV to EBITDA Analysis'!J342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S378/'EV to EBITDA Analysis'!K342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T378/'EV to EBITDA Analysis'!L342,FALSE)","v":0}]
[null,"FMOCY",{"$f":"IFERROR('PE Analysis'!C185*'PE Analysis'!C100+C210,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D185*'PE Analysis'!D100+D210,FALSE)","v":8382280.25},{"$f":"IFERROR('PE Analysis'!E185*'PE Analysis'!E100+E210,FALSE)","v":6237020},{"$f":"IFERROR('PE Analysis'!F185*'PE Analysis'!F100+F210,FALSE)","v":5566030},{"$f":"IFERROR('PE Analysis'!G185*'PE Analysis'!G100+G210,FALSE)","v":5692760},{"$f":"IFERROR('PE Analysis'!H185*'PE Analysis'!H100+H210,FALSE)","v":4416870},{"$f":"IFERROR('PE Analysis'!I185*'PE Analysis'!I100+I210,FALSE)","v":908184},{"$f":"IFERROR('PE Analysis'!J185*'PE Analysis'!J100+J210,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K185*'PE Analysis'!K100+K210,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L185*'PE Analysis'!L100+L210,FALSE)","v":4961072},null,null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K379/'EV to EBITDA Analysis'!C343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L379/'EV to EBITDA Analysis'!D343,FALSE)","v":0.74618829596412561},{"$f":"IFERROR('Data Extract Income Stmt'!M379/'EV to EBITDA Analysis'!E343,FALSE)","v":0.67703703703703699},{"$f":"IFERROR('Data Extract Income Stmt'!N379/'EV to EBITDA Analysis'!F343,FALSE)","v":0.64928913902053709},{"$f":"IFERROR('Data Extract Income Stmt'!O379/'EV to EBITDA Analysis'!G343,FALSE)","v":0.67438271604938271},{"$f":"IFERROR('Data Extract Income Stmt'!P379/'EV to EBITDA Analysis'!H343,FALSE)","v":0.65714285714285714},{"$f":"IFERROR('Data Extract Income Stmt'!Q379/'EV to EBITDA Analysis'!I343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R379/'EV to EBITDA Analysis'!J343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S379/'EV to EBITDA Analysis'!K343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T379/'EV to EBITDA Analysis'!L343,FALSE)","v":false}]
[null,"TSGTF",{"$f":"IFERROR('PE Analysis'!C186*'PE Analysis'!C101+C211,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D186*'PE Analysis'!D101+D211,FALSE)","v":9248710},{"$f":"IFERROR('PE Analysis'!E186*'PE Analysis'!E101+E211,FALSE)","v":9595820},{"$f":"IFERROR('PE Analysis'!F186*'PE Analysis'!F101+F211,FALSE)","v":11827200},{"$f":"IFERROR('PE Analysis'!G186*'PE Analysis'!G101+G211,FALSE)","v":10670860},{"$f":"IFERROR('PE Analysis'!H186*'PE Analysis'!H101+H211,FALSE)","v":8483830},{"$f":"IFERROR('PE Analysis'!I186*'PE Analysis'!I101+I211,FALSE)","v":2821500},{"$f":"IFERROR('PE Analysis'!J186*'PE Analysis'!J101+J211,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K186*'PE Analysis'!K101+K211,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L186*'PE Analysis'!L101+L211,FALSE)","v":27687397.5},null,null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K380/'EV to EBITDA Analysis'!C344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L380/'EV to EBITDA Analysis'!D344,FALSE)","v":0.62814763711624699},{"$f":"IFERROR('Data Extract Income Stmt'!M380/'EV to EBITDA Analysis'!E344,FALSE)","v":0.62195859963755473},{"$f":"IFERROR('Data Extract Income Stmt'!N380/'EV to EBITDA Analysis'!F344,FALSE)","v":0.6350192250813369},{"$f":"IFERROR('Data Extract Income Stmt'!O380/'EV to EBITDA Analysis'!G344,FALSE)","v":0.6374287523749208},{"$f":"IFERROR('Data Extract Income Stmt'!P380/'EV to EBITDA Analysis'!H344,FALSE)","v":0.60465949820788534},{"$f":"IFERROR('Data Extract Income Stmt'!Q380/'EV to EBITDA Analysis'!I344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R380/'EV to EBITDA Analysis'!J344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S380/'EV to EBITDA Analysis'!K344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T380/'EV to EBITDA Analysis'!L344,FALSE)","v":false}]
[null,"MNST",{"$f":"IFERROR('PE Analysis'!C187*'PE Analysis'!C102+C212,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D187*'PE Analysis'!D102+D212,FALSE)","v":303450},{"$f":"IFERROR('PE Analysis'!E187*'PE Analysis'!E102+E212,FALSE)","v":368890},{"$f":"IFERROR('PE Analysis'!F187*'PE Analysis'!F102+F212,FALSE)","v":327060},{"$f":"IFERROR('PE Analysis'!G187*'PE Analysis'!G102+G212,FALSE)","v":1874650},{"$f":"IFERROR('PE Analysis'!H187*'PE Analysis'!H102+H212,FALSE)","v":2729470},{"$f":"IFERROR('PE Analysis'!I187*'PE Analysis'!I102+I212,FALSE)","v":3926971.5999999996},{"$f":"IFERROR('PE Analysis'!J187*'PE Analysis'!J102+J212,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K187*'PE Analysis'!K102+K212,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L187*'PE Analysis'!L102+L212,FALSE)","v":2827091.2000000011},null,null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K381/'EV to EBITDA Analysis'!C345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L381/'EV to EBITDA Analysis'!D345,FALSE)","v":0.47304854368932037},{"$f":"IFERROR('Data Extract Income Stmt'!M381/'EV to EBITDA Analysis'!E345,FALSE)","v":0.46666666666666667},{"$f":"IFERROR('Data Extract Income Stmt'!N381/'EV to EBITDA Analysis'!F345,FALSE)","v":0.44715447154471544},{"$f":"IFERROR('Data Extract Income Stmt'!O381/'EV to EBITDA Analysis'!G345,FALSE)","v":0.39552238805970147},{"$f":"IFERROR('Data Extract Income Stmt'!P381/'EV to EBITDA Analysis'!H345,FALSE)","v":0.35197368421052633},{"$f":"IFERROR('Data Extract Income Stmt'!Q381/'EV to EBITDA Analysis'!I345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R381/'EV to EBITDA Analysis'!J345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S381/'EV to EBITDA Analysis'!K345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T381/'EV to EBITDA Analysis'!L345,FALSE)","v":0}]
[null,"ROX",{"$f":"IFERROR('PE Analysis'!C188*'PE Analysis'!C103+C213,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D188*'PE Analysis'!D103+D213,FALSE)","v":-780492},{"$f":"IFERROR('PE Analysis'!E188*'PE Analysis'!E103+E213,FALSE)","v":-1279591},{"$f":"IFERROR('PE Analysis'!F188*'PE Analysis'!F103+F213,FALSE)","v":-265210},{"$f":"IFERROR('PE Analysis'!G188*'PE Analysis'!G103+G213,FALSE)","v":-313796},{"$f":"IFERROR('PE Analysis'!H188*'PE Analysis'!H103+H213,FALSE)","v":-905593},{"$f":"IFERROR('PE Analysis'!I188*'PE Analysis'!I103+I213,FALSE)","v":1608.1000000000001},{"$f":"IFERROR('PE Analysis'!J188*'PE Analysis'!J103+J213,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K188*'PE Analysis'!K103+K213,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L188*'PE Analysis'!L103+L213,FALSE)","v":34833.900000000016},null,null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K382/'EV to EBITDA Analysis'!C346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L382/'EV to EBITDA Analysis'!D346,FALSE)","v":0.65444015444015446},{"$f":"IFERROR('Data Extract Income Stmt'!M382/'EV to EBITDA Analysis'!E346,FALSE)","v":0.63439966763606148},{"$f":"IFERROR('Data Extract Income Stmt'!N382/'EV to EBITDA Analysis'!F346,FALSE)","v":0.6244343891402715},{"$f":"IFERROR('Data Extract Income Stmt'!O382/'EV to EBITDA Analysis'!G346,FALSE)","v":0.60468014400443093},{"$f":"IFERROR('Data Extract Income Stmt'!P382/'EV to EBITDA Analysis'!H346,FALSE)","v":0.58975022647858155},{"$f":"IFERROR('Data Extract Income Stmt'!Q382/'EV to EBITDA Analysis'!I346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R382/'EV to EBITDA Analysis'!J346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S382/'EV to EBITDA Analysis'!K346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T382/'EV to EBITDA Analysis'!L346,FALSE)","v":0}]
[null,"PDRDY",{"$f":"IFERROR('PE Analysis'!C189*'PE Analysis'!C104+C214,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D189*'PE Analysis'!D104+D214,FALSE)","v":19316000},{"$f":"IFERROR('PE Analysis'!E189*'PE Analysis'!E104+E214,FALSE)","v":19921000},{"$f":"IFERROR('PE Analysis'!F189*'PE Analysis'!F104+F214,FALSE)","v":21959000},{"$f":"IFERROR('PE Analysis'!G189*'PE Analysis'!G104+G214,FALSE)","v":22004000},{"$f":"IFERROR('PE Analysis'!H189*'PE Analysis'!H104+H214,FALSE)","v":21514000},{"$f":"IFERROR('PE Analysis'!I189*'PE Analysis'!I104+I214,FALSE)","v":14382038.9},{"$f":"IFERROR('PE Analysis'!J189*'PE Analysis'!J104+J214,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K189*'PE Analysis'!K104+K214,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L189*'PE Analysis'!L104+L214,FALSE)","v":21738473.899999999},null,null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K383/'EV to EBITDA Analysis'!C347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L383/'EV to EBITDA Analysis'!D347,FALSE)","v":0.34615384615384615},{"$f":"IFERROR('Data Extract Income Stmt'!M383/'EV to EBITDA Analysis'!E347,FALSE)","v":0.32578616352201256},{"$f":"IFERROR('Data Extract Income Stmt'!N383/'EV to EBITDA Analysis'!F347,FALSE)","v":0.27920560747663553},{"$f":"IFERROR('Data Extract Income Stmt'!O383/'EV to EBITDA Analysis'!G347,FALSE)","v":0.34331797235023043},{"$f":"IFERROR('Data Extract Income Stmt'!P383/'EV to EBITDA Analysis'!H347,FALSE)","v":0.3462819089900111},{"$f":"IFERROR('Data Extract Income Stmt'!Q383/'EV to EBITDA Analysis'!I347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R383/'EV to EBITDA Analysis'!J347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S383/'EV to EBITDA Analysis'!K347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T383/'EV to EBITDA Analysis'!L347,FALSE)","v":0}]
[null,"TBVPY",{"$f":"IFERROR('PE Analysis'!C190*'PE Analysis'!C105+C215,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D190*'PE Analysis'!D105+D215,FALSE)","v":5978960},{"$f":"IFERROR('PE Analysis'!E190*'PE Analysis'!E105+E215,FALSE)","v":5939230},{"$f":"IFERROR('PE Analysis'!F190*'PE Analysis'!F105+F215,FALSE)","v":6116380},{"$f":"IFERROR('PE Analysis'!G190*'PE Analysis'!G105+G215,FALSE)","v":6279860},{"$f":"IFERROR('PE Analysis'!H190*'PE Analysis'!H105+H215,FALSE)","v":6424040},{"$f":"IFERROR('PE Analysis'!I190*'PE Analysis'!I105+I215,FALSE)","v":4017600},{"$f":"IFERROR('PE Analysis'!J190*'PE Analysis'!J105+J215,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K190*'PE Analysis'!K105+K215,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L190*'PE Analysis'!L105+L215,FALSE)","v":4949700},null,null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K384/'EV to EBITDA Analysis'!C348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L384/'EV to EBITDA Analysis'!D348,FALSE)","v":0.70031545741324919},{"$f":"IFERROR('Data Extract Income Stmt'!M384/'EV to EBITDA Analysis'!E348,FALSE)","v":0.68829113924050633},{"$f":"IFERROR('Data Extract Income Stmt'!N384/'EV to EBITDA Analysis'!F348,FALSE)","v":0.68840579710144922},{"$f":"IFERROR('Data Extract Income Stmt'!O384/'EV to EBITDA Analysis'!G348,FALSE)","v":0.681881051175657},{"$f":"IFERROR('Data Extract Income Stmt'!P384/'EV to EBITDA Analysis'!H348,FALSE)","v":0.67535853976531945},{"$f":"IFERROR('Data Extract Income Stmt'!Q384/'EV to EBITDA Analysis'!I348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R384/'EV to EBITDA Analysis'!J348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S384/'EV to EBITDA Analysis'!K348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T384/'EV to EBITDA Analysis'!L348,FALSE)","v":0}]
[null,"BF.A",{"$f":"IFERROR('PE Analysis'!C191*'PE Analysis'!C106+C216,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D191*'PE Analysis'!D106+D216,FALSE)","v":2428000},{"$f":"IFERROR('PE Analysis'!E191*'PE Analysis'!E106+E216,FALSE)","v":2598000},{"$f":"IFERROR('PE Analysis'!F191*'PE Analysis'!F106+F216,FALSE)","v":2728000},{"$f":"IFERROR('PE Analysis'!G191*'PE Analysis'!G106+G216,FALSE)","v":2798000},{"$f":"IFERROR('PE Analysis'!H191*'PE Analysis'!H106+H216,FALSE)","v":3338000},{"$f":"IFERROR('PE Analysis'!I191*'PE Analysis'!I106+I216,FALSE)","v":1663275.9},{"$f":"IFERROR('PE Analysis'!J191*'PE Analysis'!J106+J216,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K191*'PE Analysis'!K106+K216,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L191*'PE Analysis'!L106+L216,FALSE)","v":17154904.5},null,null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K385/'EV to EBITDA Analysis'!C349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L385/'EV to EBITDA Analysis'!D349,FALSE)","v":0.29719298245614034},{"$f":"IFERROR('Data Extract Income Stmt'!M385/'EV to EBITDA Analysis'!E349,FALSE)","v":0.28862876254180603},{"$f":"IFERROR('Data Extract Income Stmt'!N385/'EV to EBITDA Analysis'!F349,FALSE)","v":0.29315960912052119},{"$f":"IFERROR('Data Extract Income Stmt'!O385/'EV to EBITDA Analysis'!G349,FALSE)","v":0.29339933993399342},{"$f":"IFERROR('Data Extract Income Stmt'!P385/'EV to EBITDA Analysis'!H349,FALSE)","v":0.31016949152542372},{"$f":"IFERROR('Data Extract Income Stmt'!Q385/'EV to EBITDA Analysis'!I349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R385/'EV to EBITDA Analysis'!J349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S385/'EV to EBITDA Analysis'!K349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T385/'EV to EBITDA Analysis'!L349,FALSE)","v":false}]
[null,"TSRYY",{"$f":"IFERROR('PE Analysis'!C192*'PE Analysis'!C107+C217,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D192*'PE Analysis'!D107+D217,FALSE)","v":3712500.0000000005},{"$f":"IFERROR('PE Analysis'!E192*'PE Analysis'!E107+E217,FALSE)","v":3858400},{"$f":"IFERROR('PE Analysis'!F192*'PE Analysis'!F107+F217,FALSE)","v":3265500},{"$f":"IFERROR('PE Analysis'!G192*'PE Analysis'!G107+G217,FALSE)","v":3944700.0000000005},{"$f":"IFERROR('PE Analysis'!H192*'PE Analysis'!H107+H217,FALSE)","v":3955600},{"$f":"IFERROR('PE Analysis'!I192*'PE Analysis'!I107+I217,FALSE)","v":3499657.5},{"$f":"IFERROR('PE Analysis'!J192*'PE Analysis'!J107+J217,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K192*'PE Analysis'!K107+K217,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L192*'PE Analysis'!L107+L217,FALSE)","v":4075268.9000000004},null,null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K386/'EV to EBITDA Analysis'!C350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L386/'EV to EBITDA Analysis'!D350,FALSE)","v":0.74096385542168675},{"$f":"IFERROR('Data Extract Income Stmt'!M386/'EV to EBITDA Analysis'!E350,FALSE)","v":0.67647058823529416},{"$f":"IFERROR('Data Extract Income Stmt'!N386/'EV to EBITDA Analysis'!F350,FALSE)","v":0.6428571428571429},{"$f":"IFERROR('Data Extract Income Stmt'!O386/'EV to EBITDA Analysis'!G350,FALSE)","v":0.63677130044843044},{"$f":"IFERROR('Data Extract Income Stmt'!P386/'EV to EBITDA Analysis'!H350,FALSE)","v":0.61250000000000004},{"$f":"IFERROR('Data Extract Income Stmt'!Q386/'EV to EBITDA Analysis'!I350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R386/'EV to EBITDA Analysis'!J350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S386/'EV to EBITDA Analysis'!K350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T386/'EV to EBITDA Analysis'!L350,FALSE)","v":false}]
[null,"PEP",{"$f":"IFERROR('PE Analysis'!C193*'PE Analysis'!C108+C218,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D193*'PE Analysis'!D108+D218,FALSE)","v":43442000},{"$f":"IFERROR('PE Analysis'!E193*'PE Analysis'!E108+E218,FALSE)","v":43588000},{"$f":"IFERROR('PE Analysis'!F193*'PE Analysis'!F108+F218,FALSE)","v":37750000},{"$f":"IFERROR('PE Analysis'!G193*'PE Analysis'!G108+G218,FALSE)","v":33340000.25},{"$f":"IFERROR('PE Analysis'!H193*'PE Analysis'!H108+H218,FALSE)","v":32060001},{"$f":"IFERROR('PE Analysis'!I193*'PE Analysis'!I108+I218,FALSE)","v":13607999.999999998},{"$f":"IFERROR('PE Analysis'!J193*'PE Analysis'!J108+J218,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K193*'PE Analysis'!K108+K218,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L193*'PE Analysis'!L108+L218,FALSE)","v":36195000},null,null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K387/'EV to EBITDA Analysis'!C351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L387/'EV to EBITDA Analysis'!D351,FALSE)","v":0.43747139639464933},{"$f":"IFERROR('Data Extract Income Stmt'!M387/'EV to EBITDA Analysis'!E351,FALSE)","v":0.42938873833182778},{"$f":"IFERROR('Data Extract Income Stmt'!N387/'EV to EBITDA Analysis'!F351,FALSE)","v":0.42546490701859629},{"$f":"IFERROR('Data Extract Income Stmt'!O387/'EV to EBITDA Analysis'!G351,FALSE)","v":0.41411578112609043},{"$f":"IFERROR('Data Extract Income Stmt'!P387/'EV to EBITDA Analysis'!H351,FALSE)","v":0.41321656050955413},{"$f":"IFERROR('Data Extract Income Stmt'!Q387/'EV to EBITDA Analysis'!I351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R387/'EV to EBITDA Analysis'!J351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S387/'EV to EBITDA Analysis'!K351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T387/'EV to EBITDA Analysis'!L351,FALSE)","v":0}]
[null,"COKE",{"$f":"IFERROR('PE Analysis'!C194*'PE Analysis'!C109+C219,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D194*'PE Analysis'!D109+D219,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!E194*'PE Analysis'!E109+E219,FALSE)","v":643120},{"$f":"IFERROR('PE Analysis'!F194*'PE Analysis'!F109+F219,FALSE)","v":678320},{"$f":"IFERROR('PE Analysis'!G194*'PE Analysis'!G109+G219,FALSE)","v":862970},{"$f":"IFERROR('PE Analysis'!H194*'PE Analysis'!H109+H219,FALSE)","v":1211260},{"$f":"IFERROR('PE Analysis'!I194*'PE Analysis'!I109+I219,FALSE)","v":292985.7},{"$f":"IFERROR('PE Analysis'!J194*'PE Analysis'!J109+J219,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K194*'PE Analysis'!K109+K219,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L194*'PE Analysis'!L109+L219,FALSE)","v":1849364.4999999998},null,null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K388/'EV to EBITDA Analysis'!C352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L388/'EV to EBITDA Analysis'!D352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M388/'EV to EBITDA Analysis'!E352,FALSE)","v":0.56312195121951214},{"$f":"IFERROR('Data Extract Income Stmt'!N388/'EV to EBITDA Analysis'!F352,FALSE)","v":0.56000000000000005},{"$f":"IFERROR('Data Extract Income Stmt'!O388/'EV to EBITDA Analysis'!G352,FALSE)","v":0.5714285714285714},{"$f":"IFERROR('Data Extract Income Stmt'!P388/'EV to EBITDA Analysis'!H352,FALSE)","v":0.57911392405063289},{"$f":"IFERROR('Data Extract Income Stmt'!Q388/'EV to EBITDA Analysis'!I352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R388/'EV to EBITDA Analysis'!J352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S388/'EV to EBITDA Analysis'!K352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T388/'EV to EBITDA Analysis'!L352,FALSE)","v":false}]
[null,"DPS",{"$f":"IFERROR('PE Analysis'!C195*'PE Analysis'!C110+C220,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D195*'PE Analysis'!D110+D220,FALSE)","v":4689000},{"$f":"IFERROR('PE Analysis'!E195*'PE Analysis'!E110+E220,FALSE)","v":4682000},{"$f":"IFERROR('PE Analysis'!F195*'PE Analysis'!F110+F220,FALSE)","v":4581000},{"$f":"IFERROR('PE Analysis'!G195*'PE Analysis'!G110+G220,FALSE)","v":4589000},{"$f":"IFERROR('PE Analysis'!H195*'PE Analysis'!H110+H220,FALSE)","v":4724000},{"$f":"IFERROR('PE Analysis'!I195*'PE Analysis'!I110+I220,FALSE)","v":2185866},{"$f":"IFERROR('PE Analysis'!J195*'PE Analysis'!J110+J220,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K195*'PE Analysis'!K110+K220,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L195*'PE Analysis'!L110+L220,FALSE)","v":6698867.799999997},null,null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K389/'EV to EBITDA Analysis'!C353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L389/'EV to EBITDA Analysis'!D353,FALSE)","v":0.39833333333333332},{"$f":"IFERROR('Data Extract Income Stmt'!M389/'EV to EBITDA Analysis'!E353,FALSE)","v":0.39333333333333331},{"$f":"IFERROR('Data Extract Income Stmt'!N389/'EV to EBITDA Analysis'!F353,FALSE)","v":0.39052287581699346},{"$f":"IFERROR('Data Extract Income Stmt'!O389/'EV to EBITDA Analysis'!G353,FALSE)","v":0.38375796178343952},{"$f":"IFERROR('Data Extract Income Stmt'!P389/'EV to EBITDA Analysis'!H353,FALSE)","v":0.38664596273291924},{"$f":"IFERROR('Data Extract Income Stmt'!Q389/'EV to EBITDA Analysis'!I353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R389/'EV to EBITDA Analysis'!J353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S389/'EV to EBITDA Analysis'!K353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T389/'EV to EBITDA Analysis'!L353,FALSE)","v":0}]
[null,"EBAY",{"$f":"IFERROR('PE Analysis'!C196*'PE Analysis'!C111+C221,FALSE)","v":false},{"$f":"IFERROR('PE Analysis'!D196*'PE Analysis'!D111+D221,FALSE)","v":14046000},{"$f":"IFERROR('PE Analysis'!E196*'PE Analysis'!E111+E221,FALSE)","v":13960000},{"$f":"IFERROR('PE Analysis'!F196*'PE Analysis'!F111+F221,FALSE)","v":3840000},{"$f":"IFERROR('PE Analysis'!G196*'PE Analysis'!G111+G221,FALSE)","v":8500000},{"$f":"IFERROR('PE Analysis'!H196*'PE Analysis'!H111+H221,FALSE)","v":6761000.5},{"$f":"IFERROR('PE Analysis'!I196*'PE Analysis'!I111+I221,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!J196*'PE Analysis'!J111+J221,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K196*'PE Analysis'!K111+K221,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L196*'PE Analysis'!L111+L221,FALSE)","v":0},null,null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K390/'EV to EBITDA Analysis'!C354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L390/'EV to EBITDA Analysis'!D354,FALSE)","v":0.24610593433681835},{"$f":"IFERROR('Data Extract Income Stmt'!M390/'EV to EBITDA Analysis'!E354,FALSE)","v":0.12059158134243458},{"$f":"IFERROR('Data Extract Income Stmt'!N390/'EV to EBITDA Analysis'!F354,FALSE)","v":0.13387660069848661},{"$f":"IFERROR('Data Extract Income Stmt'!O390/'EV to EBITDA Analysis'!G354,FALSE)","v":0.15144766146993319},{"$f":"IFERROR('Data Extract Income Stmt'!P390/'EV to EBITDA Analysis'!H354,FALSE)","v":0.16718913270637409},{"$f":"IFERROR('Data Extract Income Stmt'!Q390/'EV to EBITDA Analysis'!I354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R390/'EV to EBITDA Analysis'!J354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S390/'EV to EBITDA Analysis'!K354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T390/'EV to EBITDA Analysis'!L354,FALSE)","v":false}]
[null,0,{"$f":"IFERROR('PE Analysis'!C197*'PE Analysis'!C112+C222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!D197*'PE Analysis'!D112+D222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!E197*'PE Analysis'!E112+E222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!F197*'PE Analysis'!F112+F222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!G197*'PE Analysis'!G112+G222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!H197*'PE Analysis'!H112+H222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!I197*'PE Analysis'!I112+I222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!J197*'PE Analysis'!J112+J222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!K197*'PE Analysis'!K112+K222,FALSE)","v":0},{"$f":"IFERROR('PE Analysis'!L197*'PE Analysis'!L112+L222,FALSE)","v":0},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K391/'EV to EBITDA Analysis'!C355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L391/'EV to EBITDA Analysis'!D355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M391/'EV to EBITDA Analysis'!E355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N391/'EV to EBITDA Analysis'!F355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O391/'EV to EBITDA Analysis'!G355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P391/'EV to EBITDA Analysis'!H355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q391/'EV to EBITDA Analysis'!I355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R391/'EV to EBITDA Analysis'!J355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S391/'EV to EBITDA Analysis'!K355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T391/'EV to EBITDA Analysis'!L355,FALSE)","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1","v":2016},{"$f":"O330+1","v":2017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P332=$P$330","v":false},false,false,false,false,false,true,false,false,false]
["Revenues",null,{"$f":"C305","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current",null,"Revenue Growth",null,{"$f":"P305","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B306","v":"CABGY"},{"$f":"'Data Extract Income Stmt'!K207","v":0},{"$f":"'Data Extract Income Stmt'!L207","v":67200000},{"$f":"'Data Extract Income Stmt'!M207","v":64350000},{"$f":"'Data Extract Income Stmt'!N207","v":64510004},{"$f":"'Data Extract Income Stmt'!O207","v":65350000},{"$f":"'Data Extract Income Stmt'!P207","v":62610000},{"$f":"'Data Extract Income Stmt'!Q207","v":false},{"$f":"'Data Extract Income Stmt'!R207","v":false},{"$f":"'Data Extract Income Stmt'!S207","v":false},{"$f":"IF('Data Cost of Capital'!BM11,'Data Cost of Capital'!BM11,NA())","v":{"$error":"#N/A"}},null,null,{"$f":"B333","v":"CABGY"},{"$f":"IFERROR(IF(P$331,$L333/B333-1,C333/B333-1),FALSE)","v":false},{"$f":"IFERROR(IF(Q$331,$L333/C333-1,D333/C333-1),FALSE)","v":false},{"$f":"IFERROR(IF(R$331,$L333/D333-1,E333/D333-1),FALSE)","v":-4.2410714285714302E-2},{"$f":"IFERROR(IF(S$331,$L333/E333-1,F333/E333-1),FALSE)","v":2.4864646464646256E-3},{"$f":"IFERROR(IF(T$331,$L333/F333-1,G333/F333-1),FALSE)","v":1.3021174204236541E-2},{"$f":"IFERROR(IF(U$331,$L333/G333-1,H333/G333-1),FALSE)","v":-4.192807957153788E-2},{"$f":"IFERROR(IF(V$331,$L333/H333-1,I333/H333-1),FALSE)","v":false},{"$f":"IFERROR(IF(W$331,$L333/I333-1,J333/I333-1),FALSE)","v":false},{"$f":"IFERROR(IF(X$331,$L333/J333-1,K333/J333-1),FALSE)","v":false},{"$f":"IFERROR(IF(Y$331,$L333/K333-1,L333/K333-1),FALSE)","v":false}]
[null,"DEO",{"$f":"'Data Extract Income Stmt'!K208","v":0},{"$f":"'Data Extract Income Stmt'!L208","v":11300000},{"$f":"'Data Extract Income Stmt'!M208","v":10260000},{"$f":"'Data Extract Income Stmt'!N208","v":10810000},{"$f":"'Data Extract Income Stmt'!O208","v":10490000},{"$f":"'Data Extract Income Stmt'!P208","v":12050000},{"$f":"'Data Extract Income Stmt'!Q208","v":false},{"$f":"'Data Extract Income Stmt'!R208","v":false},{"$f":"'Data Extract Income Stmt'!S208","v":false},{"$f":"IF('Data Cost of Capital'!BM12,'Data Cost of Capital'!BM12,NA())","v":12180000},null,null,"DEO",false,false,-9.203539823008855E-2,5.3606237816764102E-2,-2.9602220166512483E-2,0.14871306005719731,1.0788381742738551E-2,false,false,false]
[null,"ABEV",{"$f":"'Data Extract Income Stmt'!K209","v":0},{"$f":"'Data Extract Income Stmt'!L209","v":32230000},{"$f":"'Data Extract Income Stmt'!M209","v":35080000},{"$f":"'Data Extract Income Stmt'!N209","v":38080000},{"$f":"'Data Extract Income Stmt'!O209","v":46720000},{"$f":"'Data Extract Income Stmt'!P209","v":45600000},{"$f":"'Data Extract Income Stmt'!Q209","v":false},{"$f":"'Data Extract Income Stmt'!R209","v":false},{"$f":"'Data Extract Income Stmt'!S209","v":false},{"$f":"IF('Data Cost of Capital'!BM13,'Data Cost of Capital'!BM13,NA())","v":47460000},null,null,"ABEV",false,false,8.8426931430344302E-2,8.5518814139110555E-2,0.22689075630252109,-2.3972602739726012E-2,4.0789473684210487E-2,false,false,false]
[null,"TAP",{"$f":"'Data Extract Income Stmt'!K210","v":0},{"$f":"'Data Extract Income Stmt'!L210","v":3920000},{"$f":"'Data Extract Income Stmt'!M210","v":4210000},{"$f":"'Data Extract Income Stmt'!N210","v":4150000},{"$f":"'Data Extract Income Stmt'!O210","v":3570000},{"$f":"'Data Extract Income Stmt'!P210","v":4890000},{"$f":"'Data Extract Income Stmt'!Q210","v":false},{"$f":"'Data Extract Income Stmt'!R210","v":false},{"$f":"'Data Extract Income Stmt'!S210","v":false},{"$f":"IF('Data Cost of Capital'!BM14,'Data Cost of Capital'!BM14,NA())","v":11040000},null,null,"TAP",false,false,7.3979591836734748E-2,-1.4251781472684133E-2,-0.1397590361445783,0.36974789915966388,1.2576687116564416,false,false,false]
[null,"SAM",{"$f":"'Data Extract Income Stmt'!K211","v":0},{"$f":"'Data Extract Income Stmt'!L211","v":580220},{"$f":"'Data Extract Income Stmt'!M211","v":739050},{"$f":"'Data Extract Income Stmt'!N211","v":903010},{"$f":"'Data Extract Income Stmt'!O211","v":959930},{"$f":"'Data Extract Income Stmt'!P211","v":906450},{"$f":"'Data Extract Income Stmt'!Q211","v":false},{"$f":"'Data Extract Income Stmt'!R211","v":false},{"$f":"'Data Extract Income Stmt'!S211","v":false},{"$f":"IF('Data Cost of Capital'!BM15,'Data Cost of Capital'!BM15,NA())","v":863410},null,null,"SAM",false,false,0.27374099479507774,0.22185237805290581,6.3033631964208636E-2,-5.5712395695519445E-2,-4.7481935021236654E-2,false,false,false]
[null,"STZ",{"$f":"'Data Extract Income Stmt'!K212","v":0},{"$f":"'Data Extract Income Stmt'!L212","v":2790000},{"$f":"'Data Extract Income Stmt'!M212","v":4860000},{"$f":"'Data Extract Income Stmt'!N212","v":6030000},{"$f":"'Data Extract Income Stmt'!O212","v":6550000},{"$f":"'Data Extract Income Stmt'!P212","v":7330000},{"$f":"'Data Extract Income Stmt'!Q212","v":false},{"$f":"'Data Extract Income Stmt'!R212","v":false},{"$f":"'Data Extract Income Stmt'!S212","v":false},{"$f":"IF('Data Cost of Capital'!BM16,'Data Cost of Capital'!BM16,NA())","v":7570000},null,null,"STZ",false,false,0.74193548387096775,0.2407407407407407,8.6235489220563899E-2,0.11908396946564892,3.2742155525238736E-2,false,false,false]
[null,"BREW",{"$f":"'Data Extract Income Stmt'!K213","v":0},{"$f":"'Data Extract Income Stmt'!L213","v":179180},{"$f":"'Data Extract Income Stmt'!M213","v":200020},{"$f":"'Data Extract Income Stmt'!N213","v":204170},{"$f":"'Data Extract Income Stmt'!O213","v":202510},{"$f":"'Data Extract Income Stmt'!P213","v":207500},{"$f":"'Data Extract Income Stmt'!Q213","v":false},{"$f":"'Data Extract Income Stmt'!R213","v":false},{"$f":"'Data Extract Income Stmt'!S213","v":false},{"$f":"IF('Data Cost of Capital'!BM17,'Data Cost of Capital'!BM17,NA())","v":207460},null,null,"BREW",false,false,0.1163076236187075,2.0747925207479145E-2,-8.1304795023754428E-3,2.4640758481062619E-2,-1.9277108433735091E-4,false,false,false]
[null,"WVVI",{"$f":"'Data Extract Income Stmt'!K214","v":0},{"$f":"'Data Extract Income Stmt'!L214","v":12530},{"$f":"'Data Extract Income Stmt'!M214","v":13270},{"$f":"'Data Extract Income Stmt'!N214","v":15160},{"$f":"'Data Extract Income Stmt'!O214","v":17940},{"$f":"'Data Extract Income Stmt'!P214","v":19430},{"$f":"'Data Extract Income Stmt'!Q214","v":false},{"$f":"'Data Extract Income Stmt'!R214","v":false},{"$f":"'Data Extract Income Stmt'!S214","v":false},{"$f":"IF('Data Cost of Capital'!BM18,'Data Cost of Capital'!BM18,NA())","v":{"$error":"#N/A"}},null,null,"WVVI",false,false,5.9058260175578692E-2,0.14242652599849293,0.18337730870712399,8.305462653288731E-2,false,false,false,false]
[null,"HINKF",{"$f":"'Data Extract Income Stmt'!K215","v":0},{"$f":"'Data Extract Income Stmt'!L215","v":18380000},{"$f":"'Data Extract Income Stmt'!M215","v":19200000},{"$f":"'Data Extract Income Stmt'!N215","v":19260000},{"$f":"'Data Extract Income Stmt'!O215","v":20510000},{"$f":"'Data Extract Income Stmt'!P215","v":20790000},{"$f":"'Data Extract Income Stmt'!Q215","v":false},{"$f":"'Data Extract Income Stmt'!R215","v":false},{"$f":"'Data Extract Income Stmt'!S215","v":false},{"$f":"IF('Data Cost of Capital'!BM19,'Data Cost of Capital'!BM19,NA())","v":21910000},null,null,"HINKF",false,false,4.4613710554951114E-2,3.1250000000000444E-3,6.4901349948078835E-2,1.3651877133105783E-2,5.3872053872053849E-2,false,false,false]
[null,"COT",{"$f":"'Data Extract Income Stmt'!K216","v":0},{"$f":"'Data Extract Income Stmt'!L216","v":2250000},{"$f":"'Data Extract Income Stmt'!M216","v":2160000},{"$f":"'Data Extract Income Stmt'!N216","v":2320000},{"$f":"'Data Extract Income Stmt'!O216","v":3770000},{"$f":"'Data Extract Income Stmt'!P216","v":4290000},{"$f":"'Data Extract Income Stmt'!Q216","v":false},{"$f":"'Data Extract Income Stmt'!R216","v":false},{"$f":"'Data Extract Income Stmt'!S216","v":false},{"$f":"IF('Data Cost of Capital'!BM20,'Data Cost of Capital'!BM20,NA())","v":2830000},null,null,"COT",false,false,-4.0000000000000036E-2,7.4074074074074181E-2,0.625,0.13793103448275867,-0.34032634032634035,false,false,false]
[null,"FMOCY",{"$f":"'Data Extract Income Stmt'!K217","v":0},{"$f":"'Data Extract Income Stmt'!L217","v":11150000},{"$f":"'Data Extract Income Stmt'!M217","v":6750000},{"$f":"'Data Extract Income Stmt'!N217","v":6330000},{"$f":"'Data Extract Income Stmt'!O217","v":6480000},{"$f":"'Data Extract Income Stmt'!P217","v":5950000},{"$f":"'Data Extract Income Stmt'!Q217","v":false},{"$f":"'Data Extract Income Stmt'!R217","v":false},{"$f":"'Data Extract Income Stmt'!S217","v":false},{"$f":"IF('Data Cost of Capital'!BM21,'Data Cost of Capital'!BM21,NA())","v":{"$error":"#N/A"}},null,null,"FMOCY",false,false,-0.39461883408071752,-6.2222222222222179E-2,2.3696682464454888E-2,-8.1790123456790154E-2,false,false,false,false]
[null,"TSGTF",{"$f":"'Data Extract Income Stmt'!K218","v":0},{"$f":"'Data Extract Income Stmt'!L218","v":28990000},{"$f":"'Data Extract Income Stmt'!M218","v":32880002},{"$f":"'Data Extract Income Stmt'!N218","v":33810000},{"$f":"'Data Extract Income Stmt'!O218","v":31580000},{"$f":"'Data Extract Income Stmt'!P218","v":27900000},{"$f":"'Data Extract Income Stmt'!Q218","v":false},{"$f":"'Data Extract Income Stmt'!R218","v":false},{"$f":"'Data Extract Income Stmt'!S218","v":false},{"$f":"IF('Data Cost of Capital'!BM22,'Data Cost of Capital'!BM22,NA())","v":{"$error":"#N/A"}},null,null,"TSGTF",false,false,0.13418427043808201,2.8284608985121196E-2,-6.5956817509612575E-2,-0.11652944901836604,false,false,false,false]
[null,"MNST",{"$f":"'Data Extract Income Stmt'!K219","v":0},{"$f":"'Data Extract Income Stmt'!L219","v":2060000},{"$f":"'Data Extract Income Stmt'!M219","v":2250000},{"$f":"'Data Extract Income Stmt'!N219","v":2460000},{"$f":"'Data Extract Income Stmt'!O219","v":2680000},{"$f":"'Data Extract Income Stmt'!P219","v":3040000},{"$f":"'Data Extract Income Stmt'!Q219","v":false},{"$f":"'Data Extract Income Stmt'!R219","v":false},{"$f":"'Data Extract Income Stmt'!S219","v":false},{"$f":"IF('Data Cost of Capital'!BM23,'Data Cost of Capital'!BM23,NA())","v":3400000},null,null,"MNST",false,false,9.2233009708737823E-2,9.3333333333333268E-2,8.9430894308943021E-2,0.13432835820895517,0.11842105263157898,false,false,false]
[null,"ROX",{"$f":"'Data Extract Income Stmt'!K220","v":0},{"$f":"'Data Extract Income Stmt'!L220","v":41440},{"$f":"'Data Extract Income Stmt'!M220","v":48140},{"$f":"'Data Extract Income Stmt'!N220","v":57460},{"$f":"'Data Extract Income Stmt'!O220","v":72220},{"$f":"'Data Extract Income Stmt'!P220","v":77270},{"$f":"'Data Extract Income Stmt'!Q220","v":false},{"$f":"'Data Extract Income Stmt'!R220","v":false},{"$f":"'Data Extract Income Stmt'!S220","v":false},{"$f":"IF('Data Cost of Capital'!BM24,'Data Cost of Capital'!BM24,NA())","v":86150},null,null,"ROX",false,false,0.16167953667953672,0.19360199418363111,0.25687434737208492,6.9925228468568301E-2,0.11492170311893357,false,false,false]
[null,"PDRDY",{"$f":"'Data Extract Income Stmt'!K221","v":0},{"$f":"'Data Extract Income Stmt'!L221","v":8580000},{"$f":"'Data Extract Income Stmt'!M221","v":7950000},{"$f":"'Data Extract Income Stmt'!N221","v":8560000},{"$f":"'Data Extract Income Stmt'!O221","v":8680000},{"$f":"'Data Extract Income Stmt'!P221","v":9010000},{"$f":"'Data Extract Income Stmt'!Q221","v":false},{"$f":"'Data Extract Income Stmt'!R221","v":false},{"$f":"'Data Extract Income Stmt'!S221","v":false},{"$f":"IF('Data Cost of Capital'!BM25,'Data Cost of Capital'!BM25,NA())","v":7640000},null,null,"PDRDY",false,false,-7.3426573426573438E-2,7.6729559748427656E-2,1.4018691588784993E-2,3.8018433179723532E-2,-0.1520532741398446,false,false,false]
[null,"TBVPY",{"$f":"'Data Extract Income Stmt'!K222","v":0},{"$f":"'Data Extract Income Stmt'!L222","v":6340000},{"$f":"'Data Extract Income Stmt'!M222","v":6320000},{"$f":"'Data Extract Income Stmt'!N222","v":6900000},{"$f":"'Data Extract Income Stmt'!O222","v":7230000},{"$f":"'Data Extract Income Stmt'!P222","v":7670000},{"$f":"'Data Extract Income Stmt'!Q222","v":false},{"$f":"'Data Extract Income Stmt'!R222","v":false},{"$f":"'Data Extract Income Stmt'!S222","v":false},{"$f":"IF('Data Cost of Capital'!BM26,'Data Cost of Capital'!BM26,NA())","v":8550000},null,null,"TBVPY",false,false,-3.154574132492094E-3,9.1772151898734222E-2,4.7826086956521685E-2,6.0857538035961278E-2,0.11473272490221653,false,false,false]
[null,"BF.A",{"$f":"'Data Extract Income Stmt'!K223","v":0},{"$f":"'Data Extract Income Stmt'!L223","v":2850000},{"$f":"'Data Extract Income Stmt'!M223","v":2990000},{"$f":"'Data Extract Income Stmt'!N223","v":3070000},{"$f":"'Data Extract Income Stmt'!O223","v":3030000},{"$f":"'Data Extract Income Stmt'!P223","v":2950000},{"$f":"'Data Extract Income Stmt'!Q223","v":false},{"$f":"'Data Extract Income Stmt'!R223","v":false},{"$f":"'Data Extract Income Stmt'!S223","v":false},{"$f":"IF('Data Cost of Capital'!BM27,'Data Cost of Capital'!BM27,NA())","v":{"$error":"#N/A"}},null,null,"BF.A",false,false,4.912280701754379E-2,2.6755852842809347E-2,-1.3029315960912058E-2,-2.6402640264026389E-2,false,false,false,false]
[null,"TSRYY",{"$f":"'Data Extract Income Stmt'!K224","v":0},{"$f":"'Data Extract Income Stmt'!L224","v":1660000},{"$f":"'Data Extract Income Stmt'!M224","v":1700000},{"$f":"'Data Extract Income Stmt'!N224","v":1960000},{"$f":"'Data Extract Income Stmt'!O224","v":2230000},{"$f":"'Data Extract Income Stmt'!P224","v":2400000},{"$f":"'Data Extract Income Stmt'!Q224","v":false},{"$f":"'Data Extract Income Stmt'!R224","v":false},{"$f":"'Data Extract Income Stmt'!S224","v":false},{"$f":"IF('Data Cost of Capital'!BM28,'Data Cost of Capital'!BM28,NA())","v":{"$error":"#N/A"}},null,null,"TSRYY",false,false,2.4096385542168752E-2,0.15294117647058814,0.13775510204081631,7.623318385650224E-2,false,false,false,false]
[null,"PEP",{"$f":"'Data Extract Income Stmt'!K225","v":0},{"$f":"'Data Extract Income Stmt'!L225","v":65489996},{"$f":"'Data Extract Income Stmt'!M225","v":66420000},{"$f":"'Data Extract Income Stmt'!N225","v":66680000},{"$f":"'Data Extract Income Stmt'!O225","v":63050000},{"$f":"'Data Extract Income Stmt'!P225","v":62800000},{"$f":"'Data Extract Income Stmt'!Q225","v":false},{"$f":"'Data Extract Income Stmt'!R225","v":false},{"$f":"'Data Extract Income Stmt'!S225","v":false},{"$f":"IF('Data Cost of Capital'!BM29,'Data Cost of Capital'!BM29,NA())","v":63420000},null,null,"PEP",false,false,1.4200703264663606E-2,3.9144835892803709E-3,-5.4439112177564475E-2,-3.965107057890549E-3,9.8726114649680952E-3,false,false,false]
[null,"COKE",{"$f":"'Data Extract Income Stmt'!K226","v":0},{"$f":"'Data Extract Income Stmt'!L226","v":0},{"$f":"'Data Extract Income Stmt'!M226","v":1640000},{"$f":"'Data Extract Income Stmt'!N226","v":1750000},{"$f":"'Data Extract Income Stmt'!O226","v":2310000},{"$f":"'Data Extract Income Stmt'!P226","v":3160000},{"$f":"'Data Extract Income Stmt'!Q226","v":false},{"$f":"'Data Extract Income Stmt'!R226","v":false},{"$f":"'Data Extract Income Stmt'!S226","v":false},{"$f":"IF('Data Cost of Capital'!BM30,'Data Cost of Capital'!BM30,NA())","v":{"$error":"#N/A"}},null,null,"COKE",false,false,false,6.7073170731707377E-2,0.32000000000000006,0.36796536796536805,false,false,false,false]
[null,"DPS",{"$f":"'Data Extract Income Stmt'!K227","v":0},{"$f":"'Data Extract Income Stmt'!L227","v":6000000},{"$f":"'Data Extract Income Stmt'!M227","v":6000000},{"$f":"'Data Extract Income Stmt'!N227","v":6120000},{"$f":"'Data Extract Income Stmt'!O227","v":6280000},{"$f":"'Data Extract Income Stmt'!P227","v":6440000},{"$f":"'Data Extract Income Stmt'!Q227","v":false},{"$f":"'Data Extract Income Stmt'!R227","v":false},{"$f":"'Data Extract Income Stmt'!S227","v":false},{"$f":"IF('Data Cost of Capital'!BM31,'Data Cost of Capital'!BM31,NA())","v":6710000},null,null,"DPS",false,false,0,2.0000000000000018E-2,2.614379084967311E-2,2.5477707006369421E-2,4.1925465838509313E-2,false,false,false]
[null,"EBAY",{"$f":"'Data Extract Income Stmt'!K228","v":0},{"$f":"'Data Extract Income Stmt'!L228","v":16049999},{"$f":"'Data Extract Income Stmt'!M228","v":8790000},{"$f":"'Data Extract Income Stmt'!N228","v":8590000},{"$f":"'Data Extract Income Stmt'!O228","v":8980000},{"$f":"'Data Extract Income Stmt'!P228","v":9570000},{"$f":"'Data Extract Income Stmt'!Q228","v":false},{"$f":"'Data Extract Income Stmt'!R228","v":false},{"$f":"'Data Extract Income Stmt'!S228","v":false},{"$f":"IF('Data Cost of Capital'!BM32,'Data Cost of Capital'!BM32,NA())","v":{"$error":"#N/A"}},null,null,"EBAY",false,false,-0.45233641447578909,-2.2753128555176305E-2,4.5401629802095389E-2,6.5701559020044487E-2,false,false,false,false]
[null,0,{"$f":"'Data Extract Income Stmt'!K229","v":0},{"$f":"'Data Extract Income Stmt'!L229","v":false},{"$f":"'Data Extract Income Stmt'!M229","v":false},{"$f":"'Data Extract Income Stmt'!N229","v":false},{"$f":"'Data Extract Income Stmt'!O229","v":false},{"$f":"'Data Extract Income Stmt'!P229","v":false},{"$f":"'Data Extract Income Stmt'!Q229","v":false},{"$f":"'Data Extract Income Stmt'!R229","v":false},{"$f":"'Data Extract Income Stmt'!S229","v":false},{"$f":"IF('Data Cost of Capital'!BM33,'Data Cost of Capital'!BM33,NA())","v":{"$error":"#N/A"}},null,null,0,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Gross Margin",null,{"$f":"C332","v":2011},{"$f":"D332","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"R&D as Percent of Gross Margin",null,{"$f":"P332","v":2011},{"$f":"Q332","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B333","v":"CABGY"},{"$f":"C333-'Data Extract Income Stmt'!K369","v":0},{"$f":"D333-'Data Extract Income Stmt'!L369","v":36180000},{"$f":"E333-'Data Extract Income Stmt'!M369","v":34690000},{"$f":"F333-'Data Extract Income Stmt'!N369","v":34670004},{"$f":"G333-'Data Extract Income Stmt'!O369","v":35010000},{"$f":"H333-'Data Extract Income Stmt'!P369","v":34680000},{"$f":"I333-'Data Extract Income Stmt'!Q369","v":0},{"$f":"J333-'Data Extract Income Stmt'!R369","v":0},{"$f":"K333-'Data Extract Income Stmt'!S369","v":0},{"$f":"L333-'Data Extract Income Stmt'!T369","v":{"$error":"#N/A"}},null,null,{"$f":"O333","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K424/'EV to EBITDA Analysis'!C359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L424/'EV to EBITDA Analysis'!D359,FALSE)","v":2.6533996683250414E-3},{"$f":"IFERROR('Data Extract Income Stmt'!M424/'EV to EBITDA Analysis'!E359,FALSE)","v":2.8538483712885559E-3},{"$f":"IFERROR('Data Extract Income Stmt'!N424/'EV to EBITDA Analysis'!F359,FALSE)","v":2.4516870548962153E-3},{"$f":"IFERROR('Data Extract Income Stmt'!O424/'EV to EBITDA Analysis'!G359,FALSE)","v":4.2844901456726652E-4},{"$f":"IFERROR('Data Extract Income Stmt'!P424/'EV to EBITDA Analysis'!H359,FALSE)","v":2.9988465974625142E-3},{"$f":"IFERROR('Data Extract Income Stmt'!Q424/'EV to EBITDA Analysis'!I359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R424/'EV to EBITDA Analysis'!J359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S424/'EV to EBITDA Analysis'!K359,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T424/'EV to EBITDA Analysis'!L359,FALSE)","v":false}]
[null,{"$f":"B334","v":"DEO"},{"$f":"C334-'Data Extract Income Stmt'!K370","v":0},{"$f":"D334-'Data Extract Income Stmt'!L370","v":5780000},{"$f":"E334-'Data Extract Income Stmt'!M370","v":5290000},{"$f":"F334-'Data Extract Income Stmt'!N370","v":5270000},{"$f":"G334-'Data Extract Income Stmt'!O370","v":5070000},{"$f":"H334-'Data Extract Income Stmt'!P370","v":5970000},{"$f":"I334-'Data Extract Income Stmt'!Q370","v":0},{"$f":"J334-'Data Extract Income Stmt'!R370","v":0},{"$f":"K334-'Data Extract Income Stmt'!S370","v":0},{"$f":"L334-'Data Extract Income Stmt'!T370","v":12180000},null,null,{"$f":"O334","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K425/'EV to EBITDA Analysis'!C360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L425/'EV to EBITDA Analysis'!D360,FALSE)","v":3.6332179930795849E-3},{"$f":"IFERROR('Data Extract Income Stmt'!M425/'EV to EBITDA Analysis'!E360,FALSE)","v":4.5368620037807179E-3},{"$f":"IFERROR('Data Extract Income Stmt'!N425/'EV to EBITDA Analysis'!F360,FALSE)","v":4.9335863377609106E-3},{"$f":"IFERROR('Data Extract Income Stmt'!O425/'EV to EBITDA Analysis'!G360,FALSE)","v":5.5226824457593688E-3},{"$f":"IFERROR('Data Extract Income Stmt'!P425/'EV to EBITDA Analysis'!H360,FALSE)","v":5.5276381909547742E-3},{"$f":"IFERROR('Data Extract Income Stmt'!Q425/'EV to EBITDA Analysis'!I360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R425/'EV to EBITDA Analysis'!J360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S425/'EV to EBITDA Analysis'!K360,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T425/'EV to EBITDA Analysis'!L360,FALSE)","v":0}]
[null,"ABEV",{"$f":"C335-'Data Extract Income Stmt'!K371","v":0},{"$f":"D335-'Data Extract Income Stmt'!L371","v":23090000},{"$f":"E335-'Data Extract Income Stmt'!M371","v":24940000},{"$f":"F335-'Data Extract Income Stmt'!N371","v":26860000},{"$f":"G335-'Data Extract Income Stmt'!O371","v":32720000},{"$f":"H335-'Data Extract Income Stmt'!P371","v":31210000},{"$f":"I335-'Data Extract Income Stmt'!Q371","v":0},{"$f":"J335-'Data Extract Income Stmt'!R371","v":0},{"$f":"K335-'Data Extract Income Stmt'!S371","v":0},{"$f":"L335-'Data Extract Income Stmt'!T371","v":47460000},null,null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K426/'EV to EBITDA Analysis'!C361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L426/'EV to EBITDA Analysis'!D361,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M426/'EV to EBITDA Analysis'!E361,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N426/'EV to EBITDA Analysis'!F361,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O426/'EV to EBITDA Analysis'!G361,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P426/'EV to EBITDA Analysis'!H361,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q426/'EV to EBITDA Analysis'!I361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R426/'EV to EBITDA Analysis'!J361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S426/'EV to EBITDA Analysis'!K361,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T426/'EV to EBITDA Analysis'!L361,FALSE)","v":0}]
[null,"TAP",{"$f":"C336-'Data Extract Income Stmt'!K372","v":0},{"$f":"D336-'Data Extract Income Stmt'!L372","v":1800000},{"$f":"E336-'Data Extract Income Stmt'!M372","v":1940000},{"$f":"F336-'Data Extract Income Stmt'!N372","v":1930000},{"$f":"G336-'Data Extract Income Stmt'!O372","v":1690000},{"$f":"H336-'Data Extract Income Stmt'!P372","v":2250000},{"$f":"I336-'Data Extract Income Stmt'!Q372","v":0},{"$f":"J336-'Data Extract Income Stmt'!R372","v":0},{"$f":"K336-'Data Extract Income Stmt'!S372","v":0},{"$f":"L336-'Data Extract Income Stmt'!T372","v":11040000},null,null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K427/'EV to EBITDA Analysis'!C362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L427/'EV to EBITDA Analysis'!D362,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M427/'EV to EBITDA Analysis'!E362,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N427/'EV to EBITDA Analysis'!F362,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O427/'EV to EBITDA Analysis'!G362,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P427/'EV to EBITDA Analysis'!H362,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q427/'EV to EBITDA Analysis'!I362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R427/'EV to EBITDA Analysis'!J362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S427/'EV to EBITDA Analysis'!K362,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T427/'EV to EBITDA Analysis'!L362,FALSE)","v":0}]
[null,"SAM",{"$f":"C337-'Data Extract Income Stmt'!K373","v":0},{"$f":"D337-'Data Extract Income Stmt'!L373","v":335420},{"$f":"E337-'Data Extract Income Stmt'!M373","v":410820},{"$f":"F337-'Data Extract Income Stmt'!N373","v":500150},{"$f":"G337-'Data Extract Income Stmt'!O373","v":544500},{"$f":"H337-'Data Extract Income Stmt'!P373","v":509230},{"$f":"I337-'Data Extract Income Stmt'!Q373","v":0},{"$f":"J337-'Data Extract Income Stmt'!R373","v":0},{"$f":"K337-'Data Extract Income Stmt'!S373","v":0},{"$f":"L337-'Data Extract Income Stmt'!T373","v":863410},null,null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K428/'EV to EBITDA Analysis'!C363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L428/'EV to EBITDA Analysis'!D363,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M428/'EV to EBITDA Analysis'!E363,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N428/'EV to EBITDA Analysis'!F363,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O428/'EV to EBITDA Analysis'!G363,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P428/'EV to EBITDA Analysis'!H363,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q428/'EV to EBITDA Analysis'!I363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R428/'EV to EBITDA Analysis'!J363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S428/'EV to EBITDA Analysis'!K363,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T428/'EV to EBITDA Analysis'!L363,FALSE)","v":0}]
[null,"STZ",{"$f":"C338-'Data Extract Income Stmt'!K374","v":0},{"$f":"D338-'Data Extract Income Stmt'!L374","v":1220000},{"$f":"E338-'Data Extract Income Stmt'!M374","v":2150000},{"$f":"F338-'Data Extract Income Stmt'!N374","v":2810000},{"$f":"G338-'Data Extract Income Stmt'!O374","v":3250000},{"$f":"H338-'Data Extract Income Stmt'!P374","v":3830000},{"$f":"I338-'Data Extract Income Stmt'!Q374","v":0},{"$f":"J338-'Data Extract Income Stmt'!R374","v":0},{"$f":"K338-'Data Extract Income Stmt'!S374","v":0},{"$f":"L338-'Data Extract Income Stmt'!T374","v":7570000},null,null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K429/'EV to EBITDA Analysis'!C364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L429/'EV to EBITDA Analysis'!D364,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M429/'EV to EBITDA Analysis'!E364,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N429/'EV to EBITDA Analysis'!F364,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O429/'EV to EBITDA Analysis'!G364,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P429/'EV to EBITDA Analysis'!H364,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q429/'EV to EBITDA Analysis'!I364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R429/'EV to EBITDA Analysis'!J364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S429/'EV to EBITDA Analysis'!K364,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T429/'EV to EBITDA Analysis'!L364,FALSE)","v":0}]
[null,"BREW",{"$f":"C339-'Data Extract Income Stmt'!K375","v":0},{"$f":"D339-'Data Extract Income Stmt'!L375","v":58420},{"$f":"E339-'Data Extract Income Stmt'!M375","v":67360},{"$f":"F339-'Data Extract Income Stmt'!N375","v":71920},{"$f":"G339-'Data Extract Income Stmt'!O375","v":70460},{"$f":"H339-'Data Extract Income Stmt'!P375","v":207500},{"$f":"I339-'Data Extract Income Stmt'!Q375","v":0},{"$f":"J339-'Data Extract Income Stmt'!R375","v":0},{"$f":"K339-'Data Extract Income Stmt'!S375","v":0},{"$f":"L339-'Data Extract Income Stmt'!T375","v":207460},null,null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K430/'EV to EBITDA Analysis'!C365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L430/'EV to EBITDA Analysis'!D365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M430/'EV to EBITDA Analysis'!E365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N430/'EV to EBITDA Analysis'!F365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O430/'EV to EBITDA Analysis'!G365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P430/'EV to EBITDA Analysis'!H365,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q430/'EV to EBITDA Analysis'!I365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R430/'EV to EBITDA Analysis'!J365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S430/'EV to EBITDA Analysis'!K365,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T430/'EV to EBITDA Analysis'!L365,FALSE)","v":0}]
[null,"WVVI",{"$f":"C340-'Data Extract Income Stmt'!K376","v":0},{"$f":"D340-'Data Extract Income Stmt'!L376","v":8000},{"$f":"E340-'Data Extract Income Stmt'!M376","v":8430},{"$f":"F340-'Data Extract Income Stmt'!N376","v":10100},{"$f":"G340-'Data Extract Income Stmt'!O376","v":12120},{"$f":"H340-'Data Extract Income Stmt'!P376","v":13560},{"$f":"I340-'Data Extract Income Stmt'!Q376","v":0},{"$f":"J340-'Data Extract Income Stmt'!R376","v":0},{"$f":"K340-'Data Extract Income Stmt'!S376","v":0},{"$f":"L340-'Data Extract Income Stmt'!T376","v":{"$error":"#N/A"}},null,null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K431/'EV to EBITDA Analysis'!C366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L431/'EV to EBITDA Analysis'!D366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M431/'EV to EBITDA Analysis'!E366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N431/'EV to EBITDA Analysis'!F366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O431/'EV to EBITDA Analysis'!G366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P431/'EV to EBITDA Analysis'!H366,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q431/'EV to EBITDA Analysis'!I366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R431/'EV to EBITDA Analysis'!J366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S431/'EV to EBITDA Analysis'!K366,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T431/'EV to EBITDA Analysis'!L366,FALSE)","v":false}]
[null,"HINKF",{"$f":"C341-'Data Extract Income Stmt'!K377","v":0},{"$f":"D341-'Data Extract Income Stmt'!L377","v":8640000},{"$f":"E341-'Data Extract Income Stmt'!M377","v":9310000},{"$f":"F341-'Data Extract Income Stmt'!N377","v":9820000},{"$f":"G341-'Data Extract Income Stmt'!O377","v":10390000},{"$f":"H341-'Data Extract Income Stmt'!P377","v":10560000},{"$f":"I341-'Data Extract Income Stmt'!Q377","v":0},{"$f":"J341-'Data Extract Income Stmt'!R377","v":0},{"$f":"K341-'Data Extract Income Stmt'!S377","v":0},{"$f":"L341-'Data Extract Income Stmt'!T377","v":21910000},null,null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K432/'EV to EBITDA Analysis'!C367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L432/'EV to EBITDA Analysis'!D367,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M432/'EV to EBITDA Analysis'!E367,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N432/'EV to EBITDA Analysis'!F367,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O432/'EV to EBITDA Analysis'!G367,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P432/'EV to EBITDA Analysis'!H367,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q432/'EV to EBITDA Analysis'!I367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R432/'EV to EBITDA Analysis'!J367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S432/'EV to EBITDA Analysis'!K367,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T432/'EV to EBITDA Analysis'!L367,FALSE)","v":0}]
[null,"COT",{"$f":"C342-'Data Extract Income Stmt'!K378","v":0},{"$f":"D342-'Data Extract Income Stmt'!L378","v":390000},{"$f":"E342-'Data Extract Income Stmt'!M378","v":370000},{"$f":"F342-'Data Extract Income Stmt'!N378","v":430000},{"$f":"G342-'Data Extract Income Stmt'!O378","v":1440000},{"$f":"H342-'Data Extract Income Stmt'!P378","v":1730000},{"$f":"I342-'Data Extract Income Stmt'!Q378","v":0},{"$f":"J342-'Data Extract Income Stmt'!R378","v":0},{"$f":"K342-'Data Extract Income Stmt'!S378","v":0},{"$f":"L342-'Data Extract Income Stmt'!T378","v":2830000},null,null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K433/'EV to EBITDA Analysis'!C368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L433/'EV to EBITDA Analysis'!D368,FALSE)","v":7.1794871794871795E-3},{"$f":"IFERROR('Data Extract Income Stmt'!M433/'EV to EBITDA Analysis'!E368,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N433/'EV to EBITDA Analysis'!F368,FALSE)","v":7.4418604651162795E-3},{"$f":"IFERROR('Data Extract Income Stmt'!O433/'EV to EBITDA Analysis'!G368,FALSE)","v":2.4861111111111112E-3},{"$f":"IFERROR('Data Extract Income Stmt'!P433/'EV to EBITDA Analysis'!H368,FALSE)","v":1.8381502890173411E-3},{"$f":"IFERROR('Data Extract Income Stmt'!Q433/'EV to EBITDA Analysis'!I368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R433/'EV to EBITDA Analysis'!J368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S433/'EV to EBITDA Analysis'!K368,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T433/'EV to EBITDA Analysis'!L368,FALSE)","v":0}]
[null,"FMOCY",{"$f":"C343-'Data Extract Income Stmt'!K379","v":0},{"$f":"D343-'Data Extract Income Stmt'!L379","v":2830000.5},{"$f":"E343-'Data Extract Income Stmt'!M379","v":2180000},{"$f":"F343-'Data Extract Income Stmt'!N379","v":2219999.75},{"$f":"G343-'Data Extract Income Stmt'!O379","v":2110000},{"$f":"H343-'Data Extract Income Stmt'!P379","v":2040000},{"$f":"I343-'Data Extract Income Stmt'!Q379","v":0},{"$f":"J343-'Data Extract Income Stmt'!R379","v":0},{"$f":"K343-'Data Extract Income Stmt'!S379","v":0},{"$f":"L343-'Data Extract Income Stmt'!T379","v":{"$error":"#N/A"}},null,null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K434/'EV to EBITDA Analysis'!C369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L434/'EV to EBITDA Analysis'!D369,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M434/'EV to EBITDA Analysis'!E369,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N434/'EV to EBITDA Analysis'!F369,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O434/'EV to EBITDA Analysis'!G369,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P434/'EV to EBITDA Analysis'!H369,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q434/'EV to EBITDA Analysis'!I369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R434/'EV to EBITDA Analysis'!J369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S434/'EV to EBITDA Analysis'!K369,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T434/'EV to EBITDA Analysis'!L369,FALSE)","v":false}]
[null,"TSGTF",{"$f":"C344-'Data Extract Income Stmt'!K380","v":0},{"$f":"D344-'Data Extract Income Stmt'!L380","v":10780000},{"$f":"E344-'Data Extract Income Stmt'!M380","v":12430002},{"$f":"F344-'Data Extract Income Stmt'!N380","v":12340000},{"$f":"G344-'Data Extract Income Stmt'!O380","v":11450000},{"$f":"H344-'Data Extract Income Stmt'!P380","v":11030000},{"$f":"I344-'Data Extract Income Stmt'!Q380","v":0},{"$f":"J344-'Data Extract Income Stmt'!R380","v":0},{"$f":"K344-'Data Extract Income Stmt'!S380","v":0},{"$f":"L344-'Data Extract Income Stmt'!T380","v":{"$error":"#N/A"}},null,null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K435/'EV to EBITDA Analysis'!C370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L435/'EV to EBITDA Analysis'!D370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M435/'EV to EBITDA Analysis'!E370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N435/'EV to EBITDA Analysis'!F370,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O435/'EV to EBITDA Analysis'!G370,FALSE)","v":1.3877729257641921E-3},{"$f":"IFERROR('Data Extract Income Stmt'!P435/'EV to EBITDA Analysis'!H370,FALSE)","v":1.5475974614687217E-3},{"$f":"IFERROR('Data Extract Income Stmt'!Q435/'EV to EBITDA Analysis'!I370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R435/'EV to EBITDA Analysis'!J370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S435/'EV to EBITDA Analysis'!K370,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T435/'EV to EBITDA Analysis'!L370,FALSE)","v":false}]
[null,"MNST",{"$f":"C345-'Data Extract Income Stmt'!K381","v":0},{"$f":"D345-'Data Extract Income Stmt'!L381","v":1085520},{"$f":"E345-'Data Extract Income Stmt'!M381","v":1200000},{"$f":"F345-'Data Extract Income Stmt'!N381","v":1360000},{"$f":"G345-'Data Extract Income Stmt'!O381","v":1620000},{"$f":"H345-'Data Extract Income Stmt'!P381","v":1970000},{"$f":"I345-'Data Extract Income Stmt'!Q381","v":0},{"$f":"J345-'Data Extract Income Stmt'!R381","v":0},{"$f":"K345-'Data Extract Income Stmt'!S381","v":0},{"$f":"L345-'Data Extract Income Stmt'!T381","v":3400000},null,null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K436/'EV to EBITDA Analysis'!C371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L436/'EV to EBITDA Analysis'!D371,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M436/'EV to EBITDA Analysis'!E371,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N436/'EV to EBITDA Analysis'!F371,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O436/'EV to EBITDA Analysis'!G371,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P436/'EV to EBITDA Analysis'!H371,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q436/'EV to EBITDA Analysis'!I371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R436/'EV to EBITDA Analysis'!J371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S436/'EV to EBITDA Analysis'!K371,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T436/'EV to EBITDA Analysis'!L371,FALSE)","v":0}]
[null,"ROX",{"$f":"C346-'Data Extract Income Stmt'!K382","v":0},{"$f":"D346-'Data Extract Income Stmt'!L382","v":14320},{"$f":"E346-'Data Extract Income Stmt'!M382","v":17600},{"$f":"F346-'Data Extract Income Stmt'!N382","v":21580},{"$f":"G346-'Data Extract Income Stmt'!O382","v":28550},{"$f":"H346-'Data Extract Income Stmt'!P382","v":31700},{"$f":"I346-'Data Extract Income Stmt'!Q382","v":0},{"$f":"J346-'Data Extract Income Stmt'!R382","v":0},{"$f":"K346-'Data Extract Income Stmt'!S382","v":0},{"$f":"L346-'Data Extract Income Stmt'!T382","v":86150},null,null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K437/'EV to EBITDA Analysis'!C372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L437/'EV to EBITDA Analysis'!D372,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M437/'EV to EBITDA Analysis'!E372,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N437/'EV to EBITDA Analysis'!F372,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O437/'EV to EBITDA Analysis'!G372,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P437/'EV to EBITDA Analysis'!H372,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q437/'EV to EBITDA Analysis'!I372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R437/'EV to EBITDA Analysis'!J372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S437/'EV to EBITDA Analysis'!K372,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T437/'EV to EBITDA Analysis'!L372,FALSE)","v":0}]
[null,"PDRDY",{"$f":"C347-'Data Extract Income Stmt'!K383","v":0},{"$f":"D347-'Data Extract Income Stmt'!L383","v":5610000},{"$f":"E347-'Data Extract Income Stmt'!M383","v":5360000},{"$f":"F347-'Data Extract Income Stmt'!N383","v":6170000},{"$f":"G347-'Data Extract Income Stmt'!O383","v":5700000},{"$f":"H347-'Data Extract Income Stmt'!P383","v":5890000},{"$f":"I347-'Data Extract Income Stmt'!Q383","v":0},{"$f":"J347-'Data Extract Income Stmt'!R383","v":0},{"$f":"K347-'Data Extract Income Stmt'!S383","v":0},{"$f":"L347-'Data Extract Income Stmt'!T383","v":7640000},null,null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K438/'EV to EBITDA Analysis'!C373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L438/'EV to EBITDA Analysis'!D373,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M438/'EV to EBITDA Analysis'!E373,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N438/'EV to EBITDA Analysis'!F373,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O438/'EV to EBITDA Analysis'!G373,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P438/'EV to EBITDA Analysis'!H373,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q438/'EV to EBITDA Analysis'!I373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R438/'EV to EBITDA Analysis'!J373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S438/'EV to EBITDA Analysis'!K373,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T438/'EV to EBITDA Analysis'!L373,FALSE)","v":0}]
[null,"TBVPY",{"$f":"C348-'Data Extract Income Stmt'!K384","v":0},{"$f":"D348-'Data Extract Income Stmt'!L384","v":1900000},{"$f":"E348-'Data Extract Income Stmt'!M384","v":1970000},{"$f":"F348-'Data Extract Income Stmt'!N384","v":2150000},{"$f":"G348-'Data Extract Income Stmt'!O384","v":2300000},{"$f":"H348-'Data Extract Income Stmt'!P384","v":2490000},{"$f":"I348-'Data Extract Income Stmt'!Q384","v":0},{"$f":"J348-'Data Extract Income Stmt'!R384","v":0},{"$f":"K348-'Data Extract Income Stmt'!S384","v":0},{"$f":"L348-'Data Extract Income Stmt'!T384","v":8550000},null,null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K439/'EV to EBITDA Analysis'!C374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L439/'EV to EBITDA Analysis'!D374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M439/'EV to EBITDA Analysis'!E374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N439/'EV to EBITDA Analysis'!F374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O439/'EV to EBITDA Analysis'!G374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P439/'EV to EBITDA Analysis'!H374,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q439/'EV to EBITDA Analysis'!I374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R439/'EV to EBITDA Analysis'!J374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S439/'EV to EBITDA Analysis'!K374,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T439/'EV to EBITDA Analysis'!L374,FALSE)","v":0}]
[null,"BF.A",{"$f":"C349-'Data Extract Income Stmt'!K385","v":0},{"$f":"D349-'Data Extract Income Stmt'!L385","v":2003000},{"$f":"E349-'Data Extract Income Stmt'!M385","v":2127000},{"$f":"F349-'Data Extract Income Stmt'!N385","v":2170000},{"$f":"G349-'Data Extract Income Stmt'!O385","v":2141000},{"$f":"H349-'Data Extract Income Stmt'!P385","v":2035000},{"$f":"I349-'Data Extract Income Stmt'!Q385","v":0},{"$f":"J349-'Data Extract Income Stmt'!R385","v":0},{"$f":"K349-'Data Extract Income Stmt'!S385","v":0},{"$f":"L349-'Data Extract Income Stmt'!T385","v":{"$error":"#N/A"}},null,null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K440/'EV to EBITDA Analysis'!C375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L440/'EV to EBITDA Analysis'!D375,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M440/'EV to EBITDA Analysis'!E375,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N440/'EV to EBITDA Analysis'!F375,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O440/'EV to EBITDA Analysis'!G375,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P440/'EV to EBITDA Analysis'!H375,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q440/'EV to EBITDA Analysis'!I375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R440/'EV to EBITDA Analysis'!J375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S440/'EV to EBITDA Analysis'!K375,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T440/'EV to EBITDA Analysis'!L375,FALSE)","v":false}]
[null,"TSRYY",{"$f":"C350-'Data Extract Income Stmt'!K386","v":0},{"$f":"D350-'Data Extract Income Stmt'!L386","v":430000},{"$f":"E350-'Data Extract Income Stmt'!M386","v":550000},{"$f":"F350-'Data Extract Income Stmt'!N386","v":700000},{"$f":"G350-'Data Extract Income Stmt'!O386","v":810000},{"$f":"H350-'Data Extract Income Stmt'!P386","v":930000},{"$f":"I350-'Data Extract Income Stmt'!Q386","v":0},{"$f":"J350-'Data Extract Income Stmt'!R386","v":0},{"$f":"K350-'Data Extract Income Stmt'!S386","v":0},{"$f":"L350-'Data Extract Income Stmt'!T386","v":{"$error":"#N/A"}},null,null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K441/'EV to EBITDA Analysis'!C376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L441/'EV to EBITDA Analysis'!D376,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M441/'EV to EBITDA Analysis'!E376,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N441/'EV to EBITDA Analysis'!F376,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O441/'EV to EBITDA Analysis'!G376,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P441/'EV to EBITDA Analysis'!H376,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q441/'EV to EBITDA Analysis'!I376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R441/'EV to EBITDA Analysis'!J376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S441/'EV to EBITDA Analysis'!K376,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T441/'EV to EBITDA Analysis'!L376,FALSE)","v":false}]
[null,"PEP",{"$f":"C351-'Data Extract Income Stmt'!K387","v":0},{"$f":"D351-'Data Extract Income Stmt'!L387","v":36839996},{"$f":"E351-'Data Extract Income Stmt'!M387","v":37900000},{"$f":"F351-'Data Extract Income Stmt'!N387","v":38310000},{"$f":"G351-'Data Extract Income Stmt'!O387","v":36940000},{"$f":"H351-'Data Extract Income Stmt'!P387","v":36850000},{"$f":"I351-'Data Extract Income Stmt'!Q387","v":0},{"$f":"J351-'Data Extract Income Stmt'!R387","v":0},{"$f":"K351-'Data Extract Income Stmt'!S387","v":0},{"$f":"L351-'Data Extract Income Stmt'!T387","v":63420000},null,null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K442/'EV to EBITDA Analysis'!C377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L442/'EV to EBITDA Analysis'!D377,FALSE)","v":1.4983714981945166E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M442/'EV to EBITDA Analysis'!E377,FALSE)","v":1.7546174142480209E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N442/'EV to EBITDA Analysis'!F377,FALSE)","v":1.8741842860871834E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O442/'EV to EBITDA Analysis'!G377,FALSE)","v":2.0411478072550081E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P442/'EV to EBITDA Analysis'!H377,FALSE)","v":2.0624151967435549E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q442/'EV to EBITDA Analysis'!I377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R442/'EV to EBITDA Analysis'!J377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S442/'EV to EBITDA Analysis'!K377,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T442/'EV to EBITDA Analysis'!L377,FALSE)","v":0}]
[null,"COKE",{"$f":"C352-'Data Extract Income Stmt'!K388","v":0},{"$f":"D352-'Data Extract Income Stmt'!L388","v":0},{"$f":"E352-'Data Extract Income Stmt'!M388","v":716480},{"$f":"F352-'Data Extract Income Stmt'!N388","v":770000},{"$f":"G352-'Data Extract Income Stmt'!O388","v":990000},{"$f":"H352-'Data Extract Income Stmt'!P388","v":1330000},{"$f":"I352-'Data Extract Income Stmt'!Q388","v":0},{"$f":"J352-'Data Extract Income Stmt'!R388","v":0},{"$f":"K352-'Data Extract Income Stmt'!S388","v":0},{"$f":"L352-'Data Extract Income Stmt'!T388","v":{"$error":"#N/A"}},null,null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K443/'EV to EBITDA Analysis'!C378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L443/'EV to EBITDA Analysis'!D378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M443/'EV to EBITDA Analysis'!E378,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N443/'EV to EBITDA Analysis'!F378,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O443/'EV to EBITDA Analysis'!G378,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P443/'EV to EBITDA Analysis'!H378,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q443/'EV to EBITDA Analysis'!I378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R443/'EV to EBITDA Analysis'!J378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S443/'EV to EBITDA Analysis'!K378,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T443/'EV to EBITDA Analysis'!L378,FALSE)","v":false}]
[null,"DPS",{"$f":"C353-'Data Extract Income Stmt'!K389","v":0},{"$f":"D353-'Data Extract Income Stmt'!L389","v":3610000},{"$f":"E353-'Data Extract Income Stmt'!M389","v":3640000},{"$f":"F353-'Data Extract Income Stmt'!N389","v":3730000},{"$f":"G353-'Data Extract Income Stmt'!O389","v":3870000},{"$f":"H353-'Data Extract Income Stmt'!P389","v":3950000},{"$f":"I353-'Data Extract Income Stmt'!Q389","v":0},{"$f":"J353-'Data Extract Income Stmt'!R389","v":0},{"$f":"K353-'Data Extract Income Stmt'!S389","v":0},{"$f":"L353-'Data Extract Income Stmt'!T389","v":6710000},null,null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K444/'EV to EBITDA Analysis'!C379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L444/'EV to EBITDA Analysis'!D379,FALSE)","v":4.1551246537396124E-3},{"$f":"IFERROR('Data Extract Income Stmt'!M444/'EV to EBITDA Analysis'!E379,FALSE)","v":5.7692307692307696E-3},{"$f":"IFERROR('Data Extract Income Stmt'!N444/'EV to EBITDA Analysis'!F379,FALSE)","v":4.8257372654155499E-3},{"$f":"IFERROR('Data Extract Income Stmt'!O444/'EV to EBITDA Analysis'!G379,FALSE)","v":4.9095607235142115E-3},{"$f":"IFERROR('Data Extract Income Stmt'!P444/'EV to EBITDA Analysis'!H379,FALSE)","v":5.0632911392405064E-3},{"$f":"IFERROR('Data Extract Income Stmt'!Q444/'EV to EBITDA Analysis'!I379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R444/'EV to EBITDA Analysis'!J379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S444/'EV to EBITDA Analysis'!K379,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T444/'EV to EBITDA Analysis'!L379,FALSE)","v":0}]
[null,"EBAY",{"$f":"C354-'Data Extract Income Stmt'!K390","v":0},{"$f":"D354-'Data Extract Income Stmt'!L390","v":12099999},{"$f":"E354-'Data Extract Income Stmt'!M390","v":7730000},{"$f":"F354-'Data Extract Income Stmt'!N390","v":7440000},{"$f":"G354-'Data Extract Income Stmt'!O390","v":7620000},{"$f":"H354-'Data Extract Income Stmt'!P390","v":7970000},{"$f":"I354-'Data Extract Income Stmt'!Q390","v":0},{"$f":"J354-'Data Extract Income Stmt'!R390","v":0},{"$f":"K354-'Data Extract Income Stmt'!S390","v":0},{"$f":"L354-'Data Extract Income Stmt'!T390","v":{"$error":"#N/A"}},null,null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K445/'EV to EBITDA Analysis'!C380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L445/'EV to EBITDA Analysis'!D380,FALSE)","v":0.14628100382487635},{"$f":"IFERROR('Data Extract Income Stmt'!M445/'EV to EBITDA Analysis'!E380,FALSE)","v":0.12716688227684347},{"$f":"IFERROR('Data Extract Income Stmt'!N445/'EV to EBITDA Analysis'!F380,FALSE)","v":0.12862903225806452},{"$f":"IFERROR('Data Extract Income Stmt'!O445/'EV to EBITDA Analysis'!G380,FALSE)","v":0.14698162729658792},{"$f":"IFERROR('Data Extract Income Stmt'!P445/'EV to EBITDA Analysis'!H380,FALSE)","v":0.15432873274780426},{"$f":"IFERROR('Data Extract Income Stmt'!Q445/'EV to EBITDA Analysis'!I380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R445/'EV to EBITDA Analysis'!J380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S445/'EV to EBITDA Analysis'!K380,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T445/'EV to EBITDA Analysis'!L380,FALSE)","v":false}]
[null,0,{"$f":"C355-'Data Extract Income Stmt'!K391","v":0},{"$f":"D355-'Data Extract Income Stmt'!L391","v":0},{"$f":"E355-'Data Extract Income Stmt'!M391","v":0},{"$f":"F355-'Data Extract Income Stmt'!N391","v":0},{"$f":"G355-'Data Extract Income Stmt'!O391","v":0},{"$f":"H355-'Data Extract Income Stmt'!P391","v":0},{"$f":"I355-'Data Extract Income Stmt'!Q391","v":0},{"$f":"J355-'Data Extract Income Stmt'!R391","v":0},{"$f":"K355-'Data Extract Income Stmt'!S391","v":0},{"$f":"L355-'Data Extract Income Stmt'!T391","v":{"$error":"#N/A"}},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K446/'EV to EBITDA Analysis'!C381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L446/'EV to EBITDA Analysis'!D381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M446/'EV to EBITDA Analysis'!E381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N446/'EV to EBITDA Analysis'!F381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O446/'EV to EBITDA Analysis'!G381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P446/'EV to EBITDA Analysis'!H381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q446/'EV to EBITDA Analysis'!I381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R446/'EV to EBITDA Analysis'!J381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S446/'EV to EBITDA Analysis'!K381,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T446/'EV to EBITDA Analysis'!L381,FALSE)","v":false}]
[]
["Deprecition Rate",null,{"$f":"C358","v":2011},{"$f":"D358","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"EBITDA to Sales",null,{"$f":"P358","v":2011},{"$f":"Q358","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B359","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K397/'Data Extract Balance Sheet'!K317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L397/'Data Extract Balance Sheet'!L317,FALSE)","v":6.02990834539315E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M397/'Data Extract Balance Sheet'!M317,FALSE)","v":5.991393578285336E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N397/'Data Extract Balance Sheet'!N317,FALSE)","v":6.4825930372148857E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O397/'Data Extract Balance Sheet'!O317,FALSE)","v":6.8684121047262833E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P397/'Data Extract Balance Sheet'!P317,FALSE)","v":6.5475196258560214E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q397/'Data Extract Balance Sheet'!Q317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R397/'Data Extract Balance Sheet'!R317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S397/'Data Extract Balance Sheet'!S317,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T397/'Data Extract Balance Sheet'!T317,FALSE)","v":false},null,null,{"$f":"O359","v":"CABGY"},{"$f":"IFERROR(C226/C333,FALSE)","v":false},{"$f":"IFERROR(D226/D333,FALSE)","v":0.19583333333333333},{"$f":"IFERROR(E226/E333,FALSE)","v":0.20357420357420358},{"$f":"IFERROR(F226/F333,FALSE)","v":0.19314833711682919},{"$f":"IFERROR(G226/G333,FALSE)","v":0.19234889058913543},{"$f":"IFERROR(H226/H333,FALSE)","v":0.19805142948410798},{"$f":"IFERROR(I226/I333,FALSE)","v":false},{"$f":"IFERROR(J226/J333,FALSE)","v":false},{"$f":"IFERROR(K226/K333,FALSE)","v":false},{"$f":"IFERROR(L226/L333,FALSE)","v":false}]
[null,{"$f":"B360","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K398/'Data Extract Balance Sheet'!K318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L398/'Data Extract Balance Sheet'!L318,FALSE)","v":5.0706713780918726E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M398/'Data Extract Balance Sheet'!M318,FALSE)","v":5.3513513513513515E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N398/'Data Extract Balance Sheet'!N318,FALSE)","v":5.3468697123519461E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O398/'Data Extract Balance Sheet'!O318,FALSE)","v":4.8070739549839231E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P398/'Data Extract Balance Sheet'!P318,FALSE)","v":4.6564885496183206E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q398/'Data Extract Balance Sheet'!Q318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R398/'Data Extract Balance Sheet'!R318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S398/'Data Extract Balance Sheet'!S318,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T398/'Data Extract Balance Sheet'!T318,FALSE)","v":false},null,null,{"$f":"O360","v":"DEO"},false,0.33539823008849556,0.33723196881091616,0.31544865864939869,0.31267874165872261,0.32531120331950208,false,false,false,0.33004926108374383]
[null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K399/'Data Extract Balance Sheet'!K319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L399/'Data Extract Balance Sheet'!L319,FALSE)","v":6.8869426751592355E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M399/'Data Extract Balance Sheet'!M319,FALSE)","v":7.1402281928597724E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N399/'Data Extract Balance Sheet'!N319,FALSE)","v":7.1757735352205393E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O399/'Data Extract Balance Sheet'!O319,FALSE)","v":7.7132733714908697E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P399/'Data Extract Balance Sheet'!P319,FALSE)","v":8.5515766969535015E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q399/'Data Extract Balance Sheet'!Q319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R399/'Data Extract Balance Sheet'!R319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S399/'Data Extract Balance Sheet'!S319,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T399/'Data Extract Balance Sheet'!T319,FALSE)","v":false},null,null,"ABEV",false,0.45702761402420106,0.44840364880273659,0.43644960609243699,0.4315068493150685,0.42346491228070177,false,false,false,0.38895912347239781]
[null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K400/'Data Extract Balance Sheet'!K320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L400/'Data Extract Balance Sheet'!L320,FALSE)","v":7.1521739130434789E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M400/'Data Extract Balance Sheet'!M320,FALSE)","v":7.9446064139941694E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N400/'Data Extract Balance Sheet'!N320,FALSE)","v":8.5477707006369433E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O400/'Data Extract Balance Sheet'!O320,FALSE)","v":9.5469798657718125E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P400/'Data Extract Balance Sheet'!P320,FALSE)","v":5.0965058236272877E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q400/'Data Extract Balance Sheet'!Q320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R400/'Data Extract Balance Sheet'!R320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S400/'Data Extract Balance Sheet'!S320,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T400/'Data Extract Balance Sheet'!T320,FALSE)","v":false},null,null,"TAP",false,0.19316326530612246,0.18957244655581948,0.1944578313253012,0.18641456582633054,0.1711042944785276,false,false,false,0.22282608695652173]
[null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K401/'Data Extract Balance Sheet'!K321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L401/'Data Extract Balance Sheet'!L321,FALSE)","v":6.5050856186429765E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M401/'Data Extract Balance Sheet'!M321,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N401/'Data Extract Balance Sheet'!N321,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O401/'Data Extract Balance Sheet'!O321,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P401/'Data Extract Balance Sheet'!P321,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q401/'Data Extract Balance Sheet'!Q321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R401/'Data Extract Balance Sheet'!R321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S401/'Data Extract Balance Sheet'!S321,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T401/'Data Extract Balance Sheet'!T321,FALSE)","v":false},null,null,"SAM",false,0.1998207576436524,0.19019010892361815,0.20318711863655994,0.20764014042690612,0.2062772353687462,false,false,false,0.216571501372465]
[null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K402/'Data Extract Balance Sheet'!K322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L402/'Data Extract Balance Sheet'!L322,FALSE)","v":5.2780487804878047E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M402/'Data Extract Balance Sheet'!M322,FALSE)","v":4.7551020408163266E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N402/'Data Extract Balance Sheet'!N322,FALSE)","v":4.3431635388739946E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O402/'Data Extract Balance Sheet'!O322,FALSE)","v":3.9977827050997783E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P402/'Data Extract Balance Sheet'!P322,FALSE)","v":4.558541266794626E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q402/'Data Extract Balance Sheet'!Q322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R402/'Data Extract Balance Sheet'!R322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S402/'Data Extract Balance Sheet'!S322,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T402/'Data Extract Balance Sheet'!T322,FALSE)","v":false},null,null,"STZ",false,0.24050179211469533,0.26954732510288065,0.29021558872305142,0.32519083969465651,0.34652114597544337,false,false,false,0.3619550858652576]
[null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K403/'Data Extract Balance Sheet'!K323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L403/'Data Extract Balance Sheet'!L323,FALSE)","v":4.5244215938303342E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M403/'Data Extract Balance Sheet'!M323,FALSE)","v":4.4665144192469065E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N403/'Data Extract Balance Sheet'!N323,FALSE)","v":4.6786505786752031E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O403/'Data Extract Balance Sheet'!O323,FALSE)","v":4.8807289043541965E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P403/'Data Extract Balance Sheet'!P323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q403/'Data Extract Balance Sheet'!Q323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R403/'Data Extract Balance Sheet'!R323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S403/'Data Extract Balance Sheet'!S323,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T403/'Data Extract Balance Sheet'!T323,FALSE)","v":false},null,null,"BREW",false,6.6748521040294675E-2,7.179282071792821E-2,6.8521330263995692E-2,5.5503431929287445E-2,0,false,false,false,6.8784343969921918E-2]
[null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K404/'Data Extract Balance Sheet'!K324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L404/'Data Extract Balance Sheet'!L324,FALSE)","v":37.555665310865777},{"$f":"IFERROR('Data Extract Income Stmt'!M404/'Data Extract Balance Sheet'!M324,FALSE)","v":28.869870689655173},{"$f":"IFERROR('Data Extract Income Stmt'!N404/'Data Extract Balance Sheet'!N324,FALSE)","v":38.976684952978054},{"$f":"IFERROR('Data Extract Income Stmt'!O404/'Data Extract Balance Sheet'!O324,FALSE)","v":4.193093727977449E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P404/'Data Extract Balance Sheet'!P324,FALSE)","v":3.7775763070414026E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q404/'Data Extract Balance Sheet'!Q324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R404/'Data Extract Balance Sheet'!R324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S404/'Data Extract Balance Sheet'!S324,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T404/'Data Extract Balance Sheet'!T324,FALSE)","v":false},null,null,"WVVI",false,0.23304070231444532,0.23511680482290881,0.25593667546174143,0.25362318840579712,0.28306742151312403,false,false,false,false]
[null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K405/'Data Extract Balance Sheet'!K325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L405/'Data Extract Balance Sheet'!L325,FALSE)","v":5.9267867518884368E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M405/'Data Extract Balance Sheet'!M325,FALSE)","v":6.2354312354312352E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N405/'Data Extract Balance Sheet'!N325,FALSE)","v":5.9536934950385888E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O405/'Data Extract Balance Sheet'!O325,FALSE)","v":5.8110156644770088E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P405/'Data Extract Balance Sheet'!P325,FALSE)","v":5.9365404298874103E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q405/'Data Extract Balance Sheet'!Q325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R405/'Data Extract Balance Sheet'!R325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S405/'Data Extract Balance Sheet'!S325,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T405/'Data Extract Balance Sheet'!T325,FALSE)","v":false},null,null,"HINKF",false,0.19042437431991294,0.20781250000000001,0.21962616822429906,0.21209166260360798,0.21933621933621933,false,false,false,0.21040620721131903]
[null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K406/'Data Extract Balance Sheet'!K326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L406/'Data Extract Balance Sheet'!L326,FALSE)","v":6.1058823529411763E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M406/'Data Extract Balance Sheet'!M326,FALSE)","v":6.4423423423423429E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N406/'Data Extract Balance Sheet'!N326,FALSE)","v":5.0613496932515337E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O406/'Data Extract Balance Sheet'!O326,FALSE)","v":9.5659898477157362E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P406/'Data Extract Balance Sheet'!P326,FALSE)","v":9.4587443946188343E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q406/'Data Extract Balance Sheet'!Q326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R406/'Data Extract Balance Sheet'!R326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S406/'Data Extract Balance Sheet'!S326,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T406/'Data Extract Balance Sheet'!T326,FALSE)","v":false},null,null,"COT",false,9.4857777777777777E-2,9.4212962962962957E-2,8.1737068965517246E-2,0.11952254641909814,0.10759906759906759,false,false,false,0.14876325088339223]
[null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K407/'Data Extract Balance Sheet'!K327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L407/'Data Extract Balance Sheet'!L327,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M407/'Data Extract Balance Sheet'!M327,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N407/'Data Extract Balance Sheet'!N327,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O407/'Data Extract Balance Sheet'!O327,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P407/'Data Extract Balance Sheet'!P327,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q407/'Data Extract Balance Sheet'!Q327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R407/'Data Extract Balance Sheet'!R327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S407/'Data Extract Balance Sheet'!S327,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T407/'Data Extract Balance Sheet'!T327,FALSE)","v":false},null,null,"FMOCY",false,2.9191928251121078E-2,4.2340740740740741E-2,0.10795260663507109,9.2885802469135803E-2,0.13739999999999999,false,false,false,false]
[null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K408/'Data Extract Balance Sheet'!K328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L408/'Data Extract Balance Sheet'!L328,FALSE)","v":4.0413627639155472E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M408/'Data Extract Balance Sheet'!M328,FALSE)","v":4.1957029425502099E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N408/'Data Extract Balance Sheet'!N328,FALSE)","v":4.1521444695259591E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O408/'Data Extract Balance Sheet'!O328,FALSE)","v":4.3334745762711867E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P408/'Data Extract Balance Sheet'!P328,FALSE)","v":4.857928505957837E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q408/'Data Extract Balance Sheet'!Q328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R408/'Data Extract Balance Sheet'!R328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S408/'Data Extract Balance Sheet'!S328,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T408/'Data Extract Balance Sheet'!T328,FALSE)","v":false},null,null,"TSGTF",false,0.11866160745084511,0.10614354585501545,0.1064773735581189,8.043065231158962E-2,0.1,false,false,false,false]
[null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K409/'Data Extract Balance Sheet'!K329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L409/'Data Extract Balance Sheet'!L329,FALSE)","v":0.17627847013321873},{"$f":"IFERROR('Data Extract Income Stmt'!M409/'Data Extract Balance Sheet'!M329,FALSE)","v":0.14894733390175116},{"$f":"IFERROR('Data Extract Income Stmt'!N409/'Data Extract Balance Sheet'!N329,FALSE)","v":0.1453321054449177},{"$f":"IFERROR('Data Extract Income Stmt'!O409/'Data Extract Balance Sheet'!O329,FALSE)","v":0.14199188918733871},{"$f":"IFERROR('Data Extract Income Stmt'!P409/'Data Extract Balance Sheet'!P329,FALSE)","v":0.10679611650485436},{"$f":"IFERROR('Data Extract Income Stmt'!Q409/'Data Extract Balance Sheet'!Q329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R409/'Data Extract Balance Sheet'!R329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S409/'Data Extract Balance Sheet'!S329,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T409/'Data Extract Balance Sheet'!T329,FALSE)","v":false},null,null,"MNST",false,0.27727669902912622,0.27661333333333332,0.31616260162601628,0.35924626865671644,0.39473684210526316,false,false,false,0.38823529411764707]
[null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K410/'Data Extract Balance Sheet'!K330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L410/'Data Extract Balance Sheet'!L330,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M410/'Data Extract Balance Sheet'!M330,FALSE)","v":88.518884120171677},{"$f":"IFERROR('Data Extract Income Stmt'!N410/'Data Extract Balance Sheet'!N330,FALSE)","v":101.52056451612903},{"$f":"IFERROR('Data Extract Income Stmt'!O410/'Data Extract Balance Sheet'!O330,FALSE)","v":95.153220338983047},{"$f":"IFERROR('Data Extract Income Stmt'!P410/'Data Extract Balance Sheet'!P330,FALSE)","v":136.20111524163568},{"$f":"IFERROR('Data Extract Income Stmt'!Q410/'Data Extract Balance Sheet'!Q330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R410/'Data Extract Balance Sheet'!R330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S410/'Data Extract Balance Sheet'!S330,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T410/'Data Extract Balance Sheet'!T330,FALSE)","v":false},null,null,"ROX",false,-4.343629343629344E-2,-9.5467179061071867,-2.9649321266968327,2.7000830794793686E-2,3.8048401708295584E-2,false,false,false,4.5153801508995936E-2]
[null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K411/'Data Extract Balance Sheet'!K331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L411/'Data Extract Balance Sheet'!L331,FALSE)","v":4.5231607629427795E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M411/'Data Extract Balance Sheet'!M331,FALSE)","v":4.4473007712082263E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N411/'Data Extract Balance Sheet'!N331,FALSE)","v":4.3058823529411767E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O411/'Data Extract Balance Sheet'!O331,FALSE)","v":4.5093457943925233E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P411/'Data Extract Balance Sheet'!P331,FALSE)","v":4.3187066974595845E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q411/'Data Extract Balance Sheet'!Q331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R411/'Data Extract Balance Sheet'!R331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S411/'Data Extract Balance Sheet'!S331,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T411/'Data Extract Balance Sheet'!T331,FALSE)","v":false},null,null,"PDRDY",false,0.28321678321678323,0.29685534591194968,0.35981308411214952,0.30069124423963134,0.29855715871254163,false,false,false,0.34816753926701571]
[null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K412/'Data Extract Balance Sheet'!K332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L412/'Data Extract Balance Sheet'!L332,FALSE)","v":3.9530000000000003E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M412/'Data Extract Balance Sheet'!M332,FALSE)","v":3.5435483870967739E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N412/'Data Extract Balance Sheet'!N332,FALSE)","v":3.9563348416289591E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O412/'Data Extract Balance Sheet'!O332,FALSE)","v":3.7239560439560442E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P412/'Data Extract Balance Sheet'!P332,FALSE)","v":3.5262833675564681E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q412/'Data Extract Balance Sheet'!Q332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R412/'Data Extract Balance Sheet'!R332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S412/'Data Extract Balance Sheet'!S332,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T412/'Data Extract Balance Sheet'!T332,FALSE)","v":false},null,null,"TBVPY",false,0.16088328075709779,0.16930379746835442,0.16086956521739129,0.16320885200553251,0.16818774445893089,false,false,false,0.12046783625730995]
[null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K413/'Data Extract Balance Sheet'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L413/'Data Extract Balance Sheet'!L333,FALSE)","v":5.3347280334728034E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M413/'Data Extract Balance Sheet'!M333,FALSE)","v":4.7619047619047616E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N413/'Data Extract Balance Sheet'!N333,FALSE)","v":4.4736842105263158E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O413/'Data Extract Balance Sheet'!O333,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P413/'Data Extract Balance Sheet'!P333,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q413/'Data Extract Balance Sheet'!Q333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R413/'Data Extract Balance Sheet'!R333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S413/'Data Extract Balance Sheet'!S333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T413/'Data Extract Balance Sheet'!T333,FALSE)","v":false},null,null,"BF.A",false,0.33087719298245616,0.33779264214046822,0.33550488599348532,0.33993399339933994,0.33457627118644068,false,false,false,false]
[null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K414/'Data Extract Balance Sheet'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L414/'Data Extract Balance Sheet'!L334,FALSE)","v":3.3472222222222223E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M414/'Data Extract Balance Sheet'!M334,FALSE)","v":3.5727272727272726E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N414/'Data Extract Balance Sheet'!N334,FALSE)","v":3.2838427947598253E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O414/'Data Extract Balance Sheet'!O334,FALSE)","v":3.6515151515151514E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P414/'Data Extract Balance Sheet'!P334,FALSE)","v":3.588447653429603E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q414/'Data Extract Balance Sheet'!Q334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R414/'Data Extract Balance Sheet'!R334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S414/'Data Extract Balance Sheet'!S334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T414/'Data Extract Balance Sheet'!T334,FALSE)","v":false},null,null,"TSRYY",false,3.7831325301204817E-2,0.10076470588235294,0.15785714285714286,0.13345291479820628,0.20045833333333332,false,false,false,false]
[null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K415/'Data Extract Balance Sheet'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L415/'Data Extract Balance Sheet'!L335,FALSE)","v":7.1073008849557529E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M415/'Data Extract Balance Sheet'!M335,FALSE)","v":6.8993506493506496E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N415/'Data Extract Balance Sheet'!N335,FALSE)","v":6.9696969696969702E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O415/'Data Extract Balance Sheet'!O335,FALSE)","v":6.545454545454546E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P415/'Data Extract Balance Sheet'!P335,FALSE)","v":6.2466051059206953E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q415/'Data Extract Balance Sheet'!Q335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R415/'Data Extract Balance Sheet'!R335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S415/'Data Extract Balance Sheet'!S335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T415/'Data Extract Balance Sheet'!T335,FALSE)","v":false},null,null,"PEP",false,0.18659338443080681,0.19045468232460103,0.1916616676664667,0.19825535289452814,0.20191082802547772,false,false,false,0.19836013875748976]
[null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K416/'Data Extract Balance Sheet'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L416/'Data Extract Balance Sheet'!L336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M416/'Data Extract Balance Sheet'!M336,FALSE)","v":5.5561904761904764E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N416/'Data Extract Balance Sheet'!N336,FALSE)","v":5.2982456140350874E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O416/'Data Extract Balance Sheet'!O336,FALSE)","v":5.7851851851851849E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P416/'Data Extract Balance Sheet'!P336,FALSE)","v":6.5269005847953213E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q416/'Data Extract Balance Sheet'!Q336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R416/'Data Extract Balance Sheet'!R336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S416/'Data Extract Balance Sheet'!S336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T416/'Data Extract Balance Sheet'!T336,FALSE)","v":false},null,null,"COKE",false,false,8.0987804878048783E-2,8.4057142857142858E-2,8.1510822510822506E-2,7.7806962025316451E-2,false,false,false,false]
[null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K417/'Data Extract Balance Sheet'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L417/'Data Extract Balance Sheet'!L337,FALSE)","v":8.5654008438818569E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M417/'Data Extract Balance Sheet'!M337,FALSE)","v":0.08},{"$f":"IFERROR('Data Extract Income Stmt'!N417/'Data Extract Balance Sheet'!N337,FALSE)","v":7.8346456692913388E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O417/'Data Extract Balance Sheet'!O337,FALSE)","v":7.2452830188679249E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P417/'Data Extract Balance Sheet'!P337,FALSE)","v":7.0220588235294118E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q417/'Data Extract Balance Sheet'!Q337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R417/'Data Extract Balance Sheet'!R337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S417/'Data Extract Balance Sheet'!S337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T417/'Data Extract Balance Sheet'!T337,FALSE)","v":false},null,null,"DPS",false,0.22166666666666668,0.21833333333333332,0.23366013071895425,0.25,0.24378881987577639,false,false,false,0.23397913561847988]
[null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K418/'Data Extract Balance Sheet'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L418/'Data Extract Balance Sheet'!L338,FALSE)","v":0.13707865168539327},{"$f":"IFERROR('Data Extract Income Stmt'!M418/'Data Extract Balance Sheet'!M338,FALSE)","v":0.1237885462555066},{"$f":"IFERROR('Data Extract Income Stmt'!N418/'Data Extract Balance Sheet'!N338,FALSE)","v":0.12224409448818897},{"$f":"IFERROR('Data Extract Income Stmt'!O418/'Data Extract Balance Sheet'!O338,FALSE)","v":0.11423357664233577},{"$f":"IFERROR('Data Extract Income Stmt'!P418/'Data Extract Balance Sheet'!P338,FALSE)","v":0.10183028286189684},{"$f":"IFERROR('Data Extract Income Stmt'!Q418/'Data Extract Balance Sheet'!Q338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R418/'Data Extract Balance Sheet'!R338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S418/'Data Extract Balance Sheet'!S338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T418/'Data Extract Balance Sheet'!T338,FALSE)","v":false},null,null,"EBAY",false,0.29844238619578728,0.35949943117178612,0.32596041909196738,0.33407572383073497,0.30721003134796238,false,false,false,false]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K419/'Data Extract Balance Sheet'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L419/'Data Extract Balance Sheet'!L339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M419/'Data Extract Balance Sheet'!M339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N419/'Data Extract Balance Sheet'!N339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O419/'Data Extract Balance Sheet'!O339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P419/'Data Extract Balance Sheet'!P339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q419/'Data Extract Balance Sheet'!Q339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R419/'Data Extract Balance Sheet'!R339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S419/'Data Extract Balance Sheet'!S339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T419/'Data Extract Balance Sheet'!T339,FALSE)","v":false},null,null,0,false,false,false,false,false,false,false,false,false,false]
[]
["SG&A to Revenues",null,{"$f":"C383","v":2011},{"$f":"D383","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"Cap Exp to Sales",null,{"$f":"P383","v":2011},{"$f":"Q383","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B384","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K450/'EV to EBITDA Analysis'!C333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L450/'EV to EBITDA Analysis'!D333,FALSE)","v":0.33616071428571431},{"$f":"IFERROR('Data Extract Income Stmt'!M450/'EV to EBITDA Analysis'!E333,FALSE)","v":0.33395493395493397},{"$f":"IFERROR('Data Extract Income Stmt'!N450/'EV to EBITDA Analysis'!F333,FALSE)","v":0.34304756825003452},{"$f":"IFERROR('Data Extract Income Stmt'!O450/'EV to EBITDA Analysis'!G333,FALSE)","v":0.34322876817138487},{"$f":"IFERROR('Data Extract Income Stmt'!P450/'EV to EBITDA Analysis'!H333,FALSE)","v":0.35441622743970613},{"$f":"IFERROR('Data Extract Income Stmt'!Q450/'EV to EBITDA Analysis'!I333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R450/'EV to EBITDA Analysis'!J333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S450/'EV to EBITDA Analysis'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T450/'EV to EBITDA Analysis'!L333,FALSE)","v":false},null,null,{"$f":"O384","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K503/'EV to EBITDA Analysis'!C333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L503/'EV to EBITDA Analysis'!D333,FALSE)","v":7.5446428571428567E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M503/'EV to EBITDA Analysis'!E333,FALSE)","v":8.7024087024087024E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N503/'EV to EBITDA Analysis'!F333,FALSE)","v":9.161369762122476E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O503/'EV to EBITDA Analysis'!G333,FALSE)","v":6.3504208110175972E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P503/'EV to EBITDA Analysis'!H333,FALSE)","v":6.1332055582175374E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q503/'EV to EBITDA Analysis'!I333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R503/'EV to EBITDA Analysis'!J333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S503/'EV to EBITDA Analysis'!K333,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T503/'EV to EBITDA Analysis'!L333,FALSE)","v":false}]
[null,{"$f":"B385","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K451/'EV to EBITDA Analysis'!C334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L451/'EV to EBITDA Analysis'!D334,FALSE)","v":0.29026548672566371},{"$f":"IFERROR('Data Extract Income Stmt'!M451/'EV to EBITDA Analysis'!E334,FALSE)","v":0.30214424951267055},{"$f":"IFERROR('Data Extract Income Stmt'!N451/'EV to EBITDA Analysis'!F334,FALSE)","v":0.16188714153561518},{"$f":"IFERROR('Data Extract Income Stmt'!O451/'EV to EBITDA Analysis'!G334,FALSE)","v":0.15824594852240229},{"$f":"IFERROR('Data Extract Income Stmt'!P451/'EV to EBITDA Analysis'!H334,FALSE)","v":0.15850622406639003},{"$f":"IFERROR('Data Extract Income Stmt'!Q451/'EV to EBITDA Analysis'!I334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R451/'EV to EBITDA Analysis'!J334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S451/'EV to EBITDA Analysis'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T451/'EV to EBITDA Analysis'!L334,FALSE)","v":0},null,null,{"$f":"O385","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K504/'EV to EBITDA Analysis'!C334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L504/'EV to EBITDA Analysis'!D334,FALSE)","v":5.6283185840707968E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M504/'EV to EBITDA Analysis'!E334,FALSE)","v":6.2573099415204683E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N504/'EV to EBITDA Analysis'!F334,FALSE)","v":5.9019426456984277E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O504/'EV to EBITDA Analysis'!G334,FALSE)","v":4.8236415633937081E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P504/'EV to EBITDA Analysis'!H334,FALSE)","v":4.298755186721992E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q504/'EV to EBITDA Analysis'!I334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R504/'EV to EBITDA Analysis'!J334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S504/'EV to EBITDA Analysis'!K334,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T504/'EV to EBITDA Analysis'!L334,FALSE)","v":0}]
[null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K452/'EV to EBITDA Analysis'!C335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L452/'EV to EBITDA Analysis'!D335,FALSE)","v":0.25876512565932364},{"$f":"IFERROR('Data Extract Income Stmt'!M452/'EV to EBITDA Analysis'!E335,FALSE)","v":0.26054732041049034},{"$f":"IFERROR('Data Extract Income Stmt'!N452/'EV to EBITDA Analysis'!F335,FALSE)","v":0.26785714285714285},{"$f":"IFERROR('Data Extract Income Stmt'!O452/'EV to EBITDA Analysis'!G335,FALSE)","v":0.26626712328767121},{"$f":"IFERROR('Data Extract Income Stmt'!P452/'EV to EBITDA Analysis'!H335,FALSE)","v":0.2837719298245614},{"$f":"IFERROR('Data Extract Income Stmt'!Q452/'EV to EBITDA Analysis'!I335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R452/'EV to EBITDA Analysis'!J335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S452/'EV to EBITDA Analysis'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T452/'EV to EBITDA Analysis'!L335,FALSE)","v":0},null,null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K505/'EV to EBITDA Analysis'!C335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L505/'EV to EBITDA Analysis'!D335,FALSE)","v":9.3391250387837424E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M505/'EV to EBITDA Analysis'!E335,FALSE)","v":0.10860889395667046},{"$f":"IFERROR('Data Extract Income Stmt'!N505/'EV to EBITDA Analysis'!F335,FALSE)","v":0.11790966386554622},{"$f":"IFERROR('Data Extract Income Stmt'!O505/'EV to EBITDA Analysis'!G335,FALSE)","v":0.11258561643835617},{"$f":"IFERROR('Data Extract Income Stmt'!P505/'EV to EBITDA Analysis'!H335,FALSE)","v":9.0570175438596495E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q505/'EV to EBITDA Analysis'!I335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R505/'EV to EBITDA Analysis'!J335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S505/'EV to EBITDA Analysis'!K335,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T505/'EV to EBITDA Analysis'!L335,FALSE)","v":0}]
[null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K453/'EV to EBITDA Analysis'!C336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L453/'EV to EBITDA Analysis'!D336,FALSE)","v":0.26530610650510206},{"$f":"IFERROR('Data Extract Income Stmt'!M453/'EV to EBITDA Analysis'!E336,FALSE)","v":0.26840855106888362},{"$f":"IFERROR('Data Extract Income Stmt'!N453/'EV to EBITDA Analysis'!F336,FALSE)","v":0.26746987951807227},{"$f":"IFERROR('Data Extract Income Stmt'!O453/'EV to EBITDA Analysis'!G336,FALSE)","v":0.2857142857142857},{"$f":"IFERROR('Data Extract Income Stmt'!P453/'EV to EBITDA Analysis'!H336,FALSE)","v":0.28629856850715746},{"$f":"IFERROR('Data Extract Income Stmt'!Q453/'EV to EBITDA Analysis'!I336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R453/'EV to EBITDA Analysis'!J336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S453/'EV to EBITDA Analysis'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T453/'EV to EBITDA Analysis'!L336,FALSE)","v":0},null,null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K506/'EV to EBITDA Analysis'!C336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L506/'EV to EBITDA Analysis'!D336,FALSE)","v":5.6709183673469388E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M506/'EV to EBITDA Analysis'!E336,FALSE)","v":6.9809976247030878E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N506/'EV to EBITDA Analysis'!F336,FALSE)","v":6.2530120481927715E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O506/'EV to EBITDA Analysis'!G336,FALSE)","v":7.7030812324929976E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P506/'EV to EBITDA Analysis'!H336,FALSE)","v":6.9897750511247442E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q506/'EV to EBITDA Analysis'!I336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R506/'EV to EBITDA Analysis'!J336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S506/'EV to EBITDA Analysis'!K336,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T506/'EV to EBITDA Analysis'!L336,FALSE)","v":0}]
[null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K454/'EV to EBITDA Analysis'!C337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L454/'EV to EBITDA Analysis'!D337,FALSE)","v":0.37827031126124572},{"$f":"IFERROR('Data Extract Income Stmt'!M454/'EV to EBITDA Analysis'!E337,FALSE)","v":0.36568567755902848},{"$f":"IFERROR('Data Extract Income Stmt'!N454/'EV to EBITDA Analysis'!F337,FALSE)","v":0.35068271669195245},{"$f":"IFERROR('Data Extract Income Stmt'!O454/'EV to EBITDA Analysis'!G337,FALSE)","v":0.35959913743710481},{"$f":"IFERROR('Data Extract Income Stmt'!P454/'EV to EBITDA Analysis'!H337,FALSE)","v":0.35550775001379004},{"$f":"IFERROR('Data Extract Income Stmt'!Q454/'EV to EBITDA Analysis'!I337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R454/'EV to EBITDA Analysis'!J337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S454/'EV to EBITDA Analysis'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T454/'EV to EBITDA Analysis'!L337,FALSE)","v":0},null,null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K507/'EV to EBITDA Analysis'!C337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L507/'EV to EBITDA Analysis'!D337,FALSE)","v":0.11674881941332597},{"$f":"IFERROR('Data Extract Income Stmt'!M507/'EV to EBITDA Analysis'!E337,FALSE)","v":0.13992287395981329},{"$f":"IFERROR('Data Extract Income Stmt'!N507/'EV to EBITDA Analysis'!F337,FALSE)","v":0.16808230252156675},{"$f":"IFERROR('Data Extract Income Stmt'!O507/'EV to EBITDA Analysis'!G337,FALSE)","v":7.739105976477452E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P507/'EV to EBITDA Analysis'!H337,FALSE)","v":5.5060952065751005E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q507/'EV to EBITDA Analysis'!I337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R507/'EV to EBITDA Analysis'!J337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S507/'EV to EBITDA Analysis'!K337,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T507/'EV to EBITDA Analysis'!L337,FALSE)","v":0}]
[null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K455/'EV to EBITDA Analysis'!C338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L455/'EV to EBITDA Analysis'!D338,FALSE)","v":0.19913978494623655},{"$f":"IFERROR('Data Extract Income Stmt'!M455/'EV to EBITDA Analysis'!E338,FALSE)","v":0.17329218106995886},{"$f":"IFERROR('Data Extract Income Stmt'!N455/'EV to EBITDA Analysis'!F338,FALSE)","v":0.17412935323383086},{"$f":"IFERROR('Data Extract Income Stmt'!O455/'EV to EBITDA Analysis'!G338,FALSE)","v":0.17099236641221374},{"$f":"IFERROR('Data Extract Income Stmt'!P455/'EV to EBITDA Analysis'!H338,FALSE)","v":0.17598908594815826},{"$f":"IFERROR('Data Extract Income Stmt'!Q455/'EV to EBITDA Analysis'!I338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R455/'EV to EBITDA Analysis'!J338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S455/'EV to EBITDA Analysis'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T455/'EV to EBITDA Analysis'!L338,FALSE)","v":0},null,null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K508/'EV to EBITDA Analysis'!C338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L508/'EV to EBITDA Analysis'!D338,FALSE)","v":2.2258064516129033E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M508/'EV to EBITDA Analysis'!E338,FALSE)","v":4.5987654320987656E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N508/'EV to EBITDA Analysis'!F338,FALSE)","v":0.11930348258706468},{"$f":"IFERROR('Data Extract Income Stmt'!O508/'EV to EBITDA Analysis'!G338,FALSE)","v":0.13607633587786261},{"$f":"IFERROR('Data Extract Income Stmt'!P508/'EV to EBITDA Analysis'!H338,FALSE)","v":0.12379263301500681},{"$f":"IFERROR('Data Extract Income Stmt'!Q508/'EV to EBITDA Analysis'!I338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R508/'EV to EBITDA Analysis'!J338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S508/'EV to EBITDA Analysis'!K338,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T508/'EV to EBITDA Analysis'!L338,FALSE)","v":0}]
[null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K456/'EV to EBITDA Analysis'!C339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L456/'EV to EBITDA Analysis'!D339,FALSE)","v":0.2592923317334524},{"$f":"IFERROR('Data Extract Income Stmt'!M456/'EV to EBITDA Analysis'!E339,FALSE)","v":0.26497350264973502},{"$f":"IFERROR('Data Extract Income Stmt'!N456/'EV to EBITDA Analysis'!F339,FALSE)","v":0.28373414311603073},{"$f":"IFERROR('Data Extract Income Stmt'!O456/'EV to EBITDA Analysis'!G339,FALSE)","v":0.2924300034566194},{"$f":"IFERROR('Data Extract Income Stmt'!P456/'EV to EBITDA Analysis'!H339,FALSE)","v":0.29156626506024097},{"$f":"IFERROR('Data Extract Income Stmt'!Q456/'EV to EBITDA Analysis'!I339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R456/'EV to EBITDA Analysis'!J339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S456/'EV to EBITDA Analysis'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T456/'EV to EBITDA Analysis'!L339,FALSE)","v":0},null,null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K509/'EV to EBITDA Analysis'!C339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L509/'EV to EBITDA Analysis'!D339,FALSE)","v":5.5195892398705211E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M509/'EV to EBITDA Analysis'!E339,FALSE)","v":7.889211078892111E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N509/'EV to EBITDA Analysis'!F339,FALSE)","v":7.6651809766371162E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O509/'EV to EBITDA Analysis'!G339,FALSE)","v":7.7625796256974966E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P509/'EV to EBITDA Analysis'!H339,FALSE)","v":8.8192771084337346E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q509/'EV to EBITDA Analysis'!I339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R509/'EV to EBITDA Analysis'!J339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S509/'EV to EBITDA Analysis'!K339,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T509/'EV to EBITDA Analysis'!L339,FALSE)","v":0}]
[null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K457/'EV to EBITDA Analysis'!C340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L457/'EV to EBITDA Analysis'!D340,FALSE)","v":0.40542697525937749},{"$f":"IFERROR('Data Extract Income Stmt'!M457/'EV to EBITDA Analysis'!E340,FALSE)","v":0.40015071590052753},{"$f":"IFERROR('Data Extract Income Stmt'!N457/'EV to EBITDA Analysis'!F340,FALSE)","v":0.40963060686015829},{"$f":"IFERROR('Data Extract Income Stmt'!O457/'EV to EBITDA Analysis'!G340,FALSE)","v":0.42196209587513933},{"$f":"IFERROR('Data Extract Income Stmt'!P457/'EV to EBITDA Analysis'!H340,FALSE)","v":0.41430777148739062},{"$f":"IFERROR('Data Extract Income Stmt'!Q457/'EV to EBITDA Analysis'!I340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R457/'EV to EBITDA Analysis'!J340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S457/'EV to EBITDA Analysis'!K340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T457/'EV to EBITDA Analysis'!L340,FALSE)","v":false},null,null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K510/'EV to EBITDA Analysis'!C340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L510/'EV to EBITDA Analysis'!D340,FALSE)","v":0.14285714285714285},{"$f":"IFERROR('Data Extract Income Stmt'!M510/'EV to EBITDA Analysis'!E340,FALSE)","v":0.50791258477769408},{"$f":"IFERROR('Data Extract Income Stmt'!N510/'EV to EBITDA Analysis'!F340,FALSE)","v":0.24538258575197888},{"$f":"IFERROR('Data Extract Income Stmt'!O510/'EV to EBITDA Analysis'!G340,FALSE)","v":0.18784838350055741},{"$f":"IFERROR('Data Extract Income Stmt'!P510/'EV to EBITDA Analysis'!H340,FALSE)","v":0.27431806484817295},{"$f":"IFERROR('Data Extract Income Stmt'!Q510/'EV to EBITDA Analysis'!I340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R510/'EV to EBITDA Analysis'!J340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S510/'EV to EBITDA Analysis'!K340,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T510/'EV to EBITDA Analysis'!L340,FALSE)","v":false}]
[null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K458/'EV to EBITDA Analysis'!C341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L458/'EV to EBITDA Analysis'!D341,FALSE)","v":0.279651795429815},{"$f":"IFERROR('Data Extract Income Stmt'!M458/'EV to EBITDA Analysis'!E341,FALSE)","v":0.27760416666666665},{"$f":"IFERROR('Data Extract Income Stmt'!N458/'EV to EBITDA Analysis'!F341,FALSE)","v":0.28400830737279337},{"$f":"IFERROR('Data Extract Income Stmt'!O458/'EV to EBITDA Analysis'!G341,FALSE)","v":0.28766455387615797},{"$f":"IFERROR('Data Extract Income Stmt'!P458/'EV to EBITDA Analysis'!H341,FALSE)","v":0.28379028379028381},{"$f":"IFERROR('Data Extract Income Stmt'!Q458/'EV to EBITDA Analysis'!I341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R458/'EV to EBITDA Analysis'!J341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S458/'EV to EBITDA Analysis'!K341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T458/'EV to EBITDA Analysis'!L341,FALSE)","v":0},null,null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K511/'EV to EBITDA Analysis'!C341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L511/'EV to EBITDA Analysis'!D341,FALSE)","v":6.8008705114254622E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M511/'EV to EBITDA Analysis'!E341,FALSE)","v":7.5520833333333329E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N511/'EV to EBITDA Analysis'!F341,FALSE)","v":8.0477673935617861E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O511/'EV to EBITDA Analysis'!G341,FALSE)","v":8.4349098000975134E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P511/'EV to EBITDA Analysis'!H341,FALSE)","v":8.9947089947089942E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q511/'EV to EBITDA Analysis'!I341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R511/'EV to EBITDA Analysis'!J341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S511/'EV to EBITDA Analysis'!K341,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T511/'EV to EBITDA Analysis'!L341,FALSE)","v":0}]
[null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K459/'EV to EBITDA Analysis'!C342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L459/'EV to EBITDA Analysis'!D342,FALSE)","v":7.7840000000000006E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M459/'EV to EBITDA Analysis'!E342,FALSE)","v":7.5703703703703704E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N459/'EV to EBITDA Analysis'!F342,FALSE)","v":0.10187499999999999},{"$f":"IFERROR('Data Extract Income Stmt'!O459/'EV to EBITDA Analysis'!G342,FALSE)","v":0.25988063660477456},{"$f":"IFERROR('Data Extract Income Stmt'!P459/'EV to EBITDA Analysis'!H342,FALSE)","v":0.29603729603729606},{"$f":"IFERROR('Data Extract Income Stmt'!Q459/'EV to EBITDA Analysis'!I342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R459/'EV to EBITDA Analysis'!J342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S459/'EV to EBITDA Analysis'!K342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T459/'EV to EBITDA Analysis'!L342,FALSE)","v":0},null,null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K512/'EV to EBITDA Analysis'!C342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L512/'EV to EBITDA Analysis'!D342,FALSE)","v":3.3275555555555558E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M512/'EV to EBITDA Analysis'!E342,FALSE)","v":2.9337962962962962E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N512/'EV to EBITDA Analysis'!F342,FALSE)","v":2.5517241379310347E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O512/'EV to EBITDA Analysis'!G342,FALSE)","v":3.916180371352785E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P512/'EV to EBITDA Analysis'!H342,FALSE)","v":4.5678321678321678E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q512/'EV to EBITDA Analysis'!I342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R512/'EV to EBITDA Analysis'!J342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S512/'EV to EBITDA Analysis'!K342,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T512/'EV to EBITDA Analysis'!L342,FALSE)","v":0}]
[null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K460/'EV to EBITDA Analysis'!C343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L460/'EV to EBITDA Analysis'!D343,FALSE)","v":0.22511210762331837},{"$f":"IFERROR('Data Extract Income Stmt'!M460/'EV to EBITDA Analysis'!E343,FALSE)","v":0.2814814814814815},{"$f":"IFERROR('Data Extract Income Stmt'!N460/'EV to EBITDA Analysis'!F343,FALSE)","v":0.25908372827804105},{"$f":"IFERROR('Data Extract Income Stmt'!O460/'EV to EBITDA Analysis'!G343,FALSE)","v":0.22685185185185186},{"$f":"IFERROR('Data Extract Income Stmt'!P460/'EV to EBITDA Analysis'!H343,FALSE)","v":0.23193277310924371},{"$f":"IFERROR('Data Extract Income Stmt'!Q460/'EV to EBITDA Analysis'!I343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R460/'EV to EBITDA Analysis'!J343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S460/'EV to EBITDA Analysis'!K343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T460/'EV to EBITDA Analysis'!L343,FALSE)","v":false},null,null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K513/'EV to EBITDA Analysis'!C343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L513/'EV to EBITDA Analysis'!D343,FALSE)","v":4.6547982062780269E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M513/'EV to EBITDA Analysis'!E343,FALSE)","v":6.2081481481481481E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N513/'EV to EBITDA Analysis'!F343,FALSE)","v":6.2238546603475511E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O513/'EV to EBITDA Analysis'!G343,FALSE)","v":5.2299382716049385E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P513/'EV to EBITDA Analysis'!H343,FALSE)","v":5.0890756302521011E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q513/'EV to EBITDA Analysis'!I343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R513/'EV to EBITDA Analysis'!J343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S513/'EV to EBITDA Analysis'!K343,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T513/'EV to EBITDA Analysis'!L343,FALSE)","v":false}]
[null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K461/'EV to EBITDA Analysis'!C344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L461/'EV to EBITDA Analysis'!D344,FALSE)","v":0.24732666436702311},{"$f":"IFERROR('Data Extract Income Stmt'!M461/'EV to EBITDA Analysis'!E344,FALSE)","v":0.27189779368018285},{"$f":"IFERROR('Data Extract Income Stmt'!N461/'EV to EBITDA Analysis'!F344,FALSE)","v":0.25879917184265011},{"$f":"IFERROR('Data Extract Income Stmt'!O461/'EV to EBITDA Analysis'!G344,FALSE)","v":0.28182393920202659},{"$f":"IFERROR('Data Extract Income Stmt'!P461/'EV to EBITDA Analysis'!H344,FALSE)","v":0.29211467741935482},{"$f":"IFERROR('Data Extract Income Stmt'!Q461/'EV to EBITDA Analysis'!I344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R461/'EV to EBITDA Analysis'!J344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S461/'EV to EBITDA Analysis'!K344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T461/'EV to EBITDA Analysis'!L344,FALSE)","v":false},null,null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K514/'EV to EBITDA Analysis'!C344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L514/'EV to EBITDA Analysis'!D344,FALSE)","v":0.10072438771990341},{"$f":"IFERROR('Data Extract Income Stmt'!M514/'EV to EBITDA Analysis'!E344,FALSE)","v":7.816301227718904E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N514/'EV to EBITDA Analysis'!F344,FALSE)","v":7.2463768115942032E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O514/'EV to EBITDA Analysis'!G344,FALSE)","v":5.1298290056998097E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P514/'EV to EBITDA Analysis'!H344,FALSE)","v":3.5842293906810034E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q514/'EV to EBITDA Analysis'!I344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R514/'EV to EBITDA Analysis'!J344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S514/'EV to EBITDA Analysis'!K344,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T514/'EV to EBITDA Analysis'!L344,FALSE)","v":false}]
[null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K462/'EV to EBITDA Analysis'!C345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L462/'EV to EBITDA Analysis'!D345,FALSE)","v":0.25001457827669904},{"$f":"IFERROR('Data Extract Income Stmt'!M462/'EV to EBITDA Analysis'!E345,FALSE)","v":0.25480888888888886},{"$f":"IFERROR('Data Extract Income Stmt'!N462/'EV to EBITDA Analysis'!F345,FALSE)","v":0.23890650406504066},{"$f":"IFERROR('Data Extract Income Stmt'!O462/'EV to EBITDA Analysis'!G345,FALSE)","v":0.2465},{"$f":"IFERROR('Data Extract Income Stmt'!P462/'EV to EBITDA Analysis'!H345,FALSE)","v":0.25408881578947368},{"$f":"IFERROR('Data Extract Income Stmt'!Q462/'EV to EBITDA Analysis'!I345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R462/'EV to EBITDA Analysis'!J345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S462/'EV to EBITDA Analysis'!K345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T462/'EV to EBITDA Analysis'!L345,FALSE)","v":0},null,null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K515/'EV to EBITDA Analysis'!C345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L515/'EV to EBITDA Analysis'!D345,FALSE)","v":2.3902912621359223E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M515/'EV to EBITDA Analysis'!E345,FALSE)","v":2.5022222222222223E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N515/'EV to EBITDA Analysis'!F345,FALSE)","v":1.2747967479674797E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O515/'EV to EBITDA Analysis'!G345,FALSE)","v":1.6003731343283582E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P515/'EV to EBITDA Analysis'!H345,FALSE)","v":3.4651315789473683E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q515/'EV to EBITDA Analysis'!I345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R515/'EV to EBITDA Analysis'!J345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S515/'EV to EBITDA Analysis'!K345,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T515/'EV to EBITDA Analysis'!L345,FALSE)","v":0}]
[null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K463/'EV to EBITDA Analysis'!C346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L463/'EV to EBITDA Analysis'!D346,FALSE)","v":0.38899616256183639},{"$f":"IFERROR('Data Extract Income Stmt'!M463/'EV to EBITDA Analysis'!E346,FALSE)","v":0.37515579559617779},{"$f":"IFERROR('Data Extract Income Stmt'!N463/'EV to EBITDA Analysis'!F346,FALSE)","v":0.3783501566306996},{"$f":"IFERROR('Data Extract Income Stmt'!O463/'EV to EBITDA Analysis'!G346,FALSE)","v":0.36845749099972308},{"$f":"IFERROR('Data Extract Income Stmt'!P463/'EV to EBITDA Analysis'!H346,FALSE)","v":0.37233078814546394},{"$f":"IFERROR('Data Extract Income Stmt'!Q463/'EV to EBITDA Analysis'!I346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R463/'EV to EBITDA Analysis'!J346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S463/'EV to EBITDA Analysis'!K346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T463/'EV to EBITDA Analysis'!L346,FALSE)","v":0},null,null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K516/'EV to EBITDA Analysis'!C346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L516/'EV to EBITDA Analysis'!D346,FALSE)","v":3.5577461389961389},{"$f":"IFERROR('Data Extract Income Stmt'!M516/'EV to EBITDA Analysis'!E346,FALSE)","v":5.4356668051516408},{"$f":"IFERROR('Data Extract Income Stmt'!N516/'EV to EBITDA Analysis'!F346,FALSE)","v":8.5946919596240861},{"$f":"IFERROR('Data Extract Income Stmt'!O516/'EV to EBITDA Analysis'!G346,FALSE)","v":6.78962891165882},{"$f":"IFERROR('Data Extract Income Stmt'!P516/'EV to EBITDA Analysis'!H346,FALSE)","v":4.7557913808722665},{"$f":"IFERROR('Data Extract Income Stmt'!Q516/'EV to EBITDA Analysis'!I346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R516/'EV to EBITDA Analysis'!J346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S516/'EV to EBITDA Analysis'!K346,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T516/'EV to EBITDA Analysis'!L346,FALSE)","v":0}]
[null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K464/'EV to EBITDA Analysis'!C347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L464/'EV to EBITDA Analysis'!D347,FALSE)","v":0.36363636363636365},{"$f":"IFERROR('Data Extract Income Stmt'!M464/'EV to EBITDA Analysis'!E347,FALSE)","v":0.36855345911949683},{"$f":"IFERROR('Data Extract Income Stmt'!N464/'EV to EBITDA Analysis'!F347,FALSE)","v":0.3574766355140187},{"$f":"IFERROR('Data Extract Income Stmt'!O464/'EV to EBITDA Analysis'!G347,FALSE)","v":0.35599078341013823},{"$f":"IFERROR('Data Extract Income Stmt'!P464/'EV to EBITDA Analysis'!H347,FALSE)","v":0.35627081021087681},{"$f":"IFERROR('Data Extract Income Stmt'!Q464/'EV to EBITDA Analysis'!I347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R464/'EV to EBITDA Analysis'!J347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S464/'EV to EBITDA Analysis'!K347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T464/'EV to EBITDA Analysis'!L347,FALSE)","v":0},null,null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K517/'EV to EBITDA Analysis'!C347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L517/'EV to EBITDA Analysis'!D347,FALSE)","v":3.5431235431235435E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M517/'EV to EBITDA Analysis'!E347,FALSE)","v":3.4339622641509436E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N517/'EV to EBITDA Analysis'!F347,FALSE)","v":3.7733644859813086E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O517/'EV to EBITDA Analysis'!G347,FALSE)","v":3.8364055299539172E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P517/'EV to EBITDA Analysis'!H347,FALSE)","v":4.0732519422863482E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q517/'EV to EBITDA Analysis'!I347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R517/'EV to EBITDA Analysis'!J347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S517/'EV to EBITDA Analysis'!K347,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T517/'EV to EBITDA Analysis'!L347,FALSE)","v":0}]
[null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K465/'EV to EBITDA Analysis'!C348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L465/'EV to EBITDA Analysis'!D348,FALSE)","v":0.14047476340694007},{"$f":"IFERROR('Data Extract Income Stmt'!M465/'EV to EBITDA Analysis'!E348,FALSE)","v":0.14212341772151899},{"$f":"IFERROR('Data Extract Income Stmt'!N465/'EV to EBITDA Analysis'!F348,FALSE)","v":0.15072462862318842},{"$f":"IFERROR('Data Extract Income Stmt'!O465/'EV to EBITDA Analysis'!G348,FALSE)","v":0.15491009681881052},{"$f":"IFERROR('Data Extract Income Stmt'!P465/'EV to EBITDA Analysis'!H348,FALSE)","v":0.15384615384615385},{"$f":"IFERROR('Data Extract Income Stmt'!Q465/'EV to EBITDA Analysis'!I348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R465/'EV to EBITDA Analysis'!J348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S465/'EV to EBITDA Analysis'!K348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T465/'EV to EBITDA Analysis'!L348,FALSE)","v":0},null,null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K518/'EV to EBITDA Analysis'!C348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L518/'EV to EBITDA Analysis'!D348,FALSE)","v":3.1241324921135648E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M518/'EV to EBITDA Analysis'!E348,FALSE)","v":2.9587025316455698E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N518/'EV to EBITDA Analysis'!F348,FALSE)","v":2.3976811594202899E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O518/'EV to EBITDA Analysis'!G348,FALSE)","v":1.6233748271092668E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P518/'EV to EBITDA Analysis'!H348,FALSE)","v":2.924250325945241E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q518/'EV to EBITDA Analysis'!I348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R518/'EV to EBITDA Analysis'!J348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S518/'EV to EBITDA Analysis'!K348,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T518/'EV to EBITDA Analysis'!L348,FALSE)","v":0}]
[null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K466/'EV to EBITDA Analysis'!C349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L466/'EV to EBITDA Analysis'!D349,FALSE)","v":0.3719298245614035},{"$f":"IFERROR('Data Extract Income Stmt'!M466/'EV to EBITDA Analysis'!E349,FALSE)","v":0.37458193979933108},{"$f":"IFERROR('Data Extract Income Stmt'!N466/'EV to EBITDA Analysis'!F349,FALSE)","v":0.36807817589576547},{"$f":"IFERROR('Data Extract Income Stmt'!O466/'EV to EBITDA Analysis'!G349,FALSE)","v":0.36633663366336633},{"$f":"IFERROR('Data Extract Income Stmt'!P466/'EV to EBITDA Analysis'!H349,FALSE)","v":0.3559322033898305},{"$f":"IFERROR('Data Extract Income Stmt'!Q466/'EV to EBITDA Analysis'!I349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R466/'EV to EBITDA Analysis'!J349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S466/'EV to EBITDA Analysis'!K349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T466/'EV to EBITDA Analysis'!L349,FALSE)","v":false},null,null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K519/'EV to EBITDA Analysis'!C349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L519/'EV to EBITDA Analysis'!D349,FALSE)","v":3.4035087719298245E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M519/'EV to EBITDA Analysis'!E349,FALSE)","v":4.3143812709030102E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N519/'EV to EBITDA Analysis'!F349,FALSE)","v":4.071661237785016E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O519/'EV to EBITDA Analysis'!G349,FALSE)","v":3.6303630363036306E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P519/'EV to EBITDA Analysis'!H349,FALSE)","v":3.898305084745763E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q519/'EV to EBITDA Analysis'!I349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R519/'EV to EBITDA Analysis'!J349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S519/'EV to EBITDA Analysis'!K349,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T519/'EV to EBITDA Analysis'!L349,FALSE)","v":false}]
[null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K467/'EV to EBITDA Analysis'!C350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L467/'EV to EBITDA Analysis'!D350,FALSE)","v":0.20957831325301204},{"$f":"IFERROR('Data Extract Income Stmt'!M467/'EV to EBITDA Analysis'!E350,FALSE)","v":0.22252941176470589},{"$f":"IFERROR('Data Extract Income Stmt'!N467/'EV to EBITDA Analysis'!F350,FALSE)","v":0.19857142857142857},{"$f":"IFERROR('Data Extract Income Stmt'!O467/'EV to EBITDA Analysis'!G350,FALSE)","v":0.23520179372197308},{"$f":"IFERROR('Data Extract Income Stmt'!P467/'EV to EBITDA Analysis'!H350,FALSE)","v":0.19191666666666668},{"$f":"IFERROR('Data Extract Income Stmt'!Q467/'EV to EBITDA Analysis'!I350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R467/'EV to EBITDA Analysis'!J350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S467/'EV to EBITDA Analysis'!K350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T467/'EV to EBITDA Analysis'!L350,FALSE)","v":false},null,null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K520/'EV to EBITDA Analysis'!C350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L520/'EV to EBITDA Analysis'!D350,FALSE)","v":9.8674698795180718E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M520/'EV to EBITDA Analysis'!E350,FALSE)","v":6.6058823529411767E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N520/'EV to EBITDA Analysis'!F350,FALSE)","v":4.6326530612244898E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O520/'EV to EBITDA Analysis'!G350,FALSE)","v":0.06},{"$f":"IFERROR('Data Extract Income Stmt'!P520/'EV to EBITDA Analysis'!H350,FALSE)","v":8.7666666666666671E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q520/'EV to EBITDA Analysis'!I350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R520/'EV to EBITDA Analysis'!J350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S520/'EV to EBITDA Analysis'!K350,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T520/'EV to EBITDA Analysis'!L350,FALSE)","v":false}]
[null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K468/'EV to EBITDA Analysis'!C351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L468/'EV to EBITDA Analysis'!D351,FALSE)","v":0.36753705100241568},{"$f":"IFERROR('Data Extract Income Stmt'!M468/'EV to EBITDA Analysis'!E351,FALSE)","v":0.37006925624811804},{"$f":"IFERROR('Data Extract Income Stmt'!N468/'EV to EBITDA Analysis'!F351,FALSE)","v":0.3722255548890222},{"$f":"IFERROR('Data Extract Income Stmt'!O468/'EV to EBITDA Analysis'!G351,FALSE)","v":0.37573354480570975},{"$f":"IFERROR('Data Extract Income Stmt'!P468/'EV to EBITDA Analysis'!H351,FALSE)","v":0.37261146496815284},{"$f":"IFERROR('Data Extract Income Stmt'!Q468/'EV to EBITDA Analysis'!I351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R468/'EV to EBITDA Analysis'!J351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S468/'EV to EBITDA Analysis'!K351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T468/'EV to EBITDA Analysis'!L351,FALSE)","v":0},null,null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K521/'EV to EBITDA Analysis'!C351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L521/'EV to EBITDA Analysis'!D351,FALSE)","v":4.1380365941692837E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M521/'EV to EBITDA Analysis'!E351,FALSE)","v":4.2155977115326711E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N521/'EV to EBITDA Analysis'!F351,FALSE)","v":4.2891421715656866E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O521/'EV to EBITDA Analysis'!G351,FALSE)","v":4.3774781919111813E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P521/'EV to EBITDA Analysis'!H351,FALSE)","v":4.8407643312101914E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q521/'EV to EBITDA Analysis'!I351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R521/'EV to EBITDA Analysis'!J351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S521/'EV to EBITDA Analysis'!K351,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T521/'EV to EBITDA Analysis'!L351,FALSE)","v":0}]
[null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K469/'EV to EBITDA Analysis'!C352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L469/'EV to EBITDA Analysis'!D352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M469/'EV to EBITDA Analysis'!E352,FALSE)","v":0.35670121951219513},{"$f":"IFERROR('Data Extract Income Stmt'!N469/'EV to EBITDA Analysis'!F352,FALSE)","v":0.35386857142857142},{"$f":"IFERROR('Data Extract Income Stmt'!O469/'EV to EBITDA Analysis'!G352,FALSE)","v":0.34458874458874461},{"$f":"IFERROR('Data Extract Income Stmt'!P469/'EV to EBITDA Analysis'!H352,FALSE)","v":0.34177215189873417},{"$f":"IFERROR('Data Extract Income Stmt'!Q469/'EV to EBITDA Analysis'!I352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R469/'EV to EBITDA Analysis'!J352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S469/'EV to EBITDA Analysis'!K352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T469/'EV to EBITDA Analysis'!L352,FALSE)","v":false},null,null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K522/'EV to EBITDA Analysis'!C352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L522/'EV to EBITDA Analysis'!D352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M522/'EV to EBITDA Analysis'!E352,FALSE)","v":3.745731707317073E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N522/'EV to EBITDA Analysis'!F352,FALSE)","v":4.8205714285714282E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O522/'EV to EBITDA Analysis'!G352,FALSE)","v":7.0948051948051954E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P522/'EV to EBITDA Analysis'!H352,FALSE)","v":5.4617088607594934E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q522/'EV to EBITDA Analysis'!I352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R522/'EV to EBITDA Analysis'!J352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S522/'EV to EBITDA Analysis'!K352,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T522/'EV to EBITDA Analysis'!L352,FALSE)","v":false}]
[null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K470/'EV to EBITDA Analysis'!C353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L470/'EV to EBITDA Analysis'!D353,FALSE)","v":0.375},{"$f":"IFERROR('Data Extract Income Stmt'!M470/'EV to EBITDA Analysis'!E353,FALSE)","v":0.38333333333333336},{"$f":"IFERROR('Data Extract Income Stmt'!N470/'EV to EBITDA Analysis'!F353,FALSE)","v":0.37418300653594772},{"$f":"IFERROR('Data Extract Income Stmt'!O470/'EV to EBITDA Analysis'!G353,FALSE)","v":0.36305732484076431},{"$f":"IFERROR('Data Extract Income Stmt'!P470/'EV to EBITDA Analysis'!H353,FALSE)","v":0.36645962732919257},{"$f":"IFERROR('Data Extract Income Stmt'!Q470/'EV to EBITDA Analysis'!I353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R470/'EV to EBITDA Analysis'!J353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S470/'EV to EBITDA Analysis'!K353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T470/'EV to EBITDA Analysis'!L353,FALSE)","v":0},null,null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K523/'EV to EBITDA Analysis'!C353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L523/'EV to EBITDA Analysis'!D353,FALSE)","v":3.3333333333333333E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M523/'EV to EBITDA Analysis'!E353,FALSE)","v":3.0666666666666665E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N523/'EV to EBITDA Analysis'!F353,FALSE)","v":2.7941176470588237E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O523/'EV to EBITDA Analysis'!G353,FALSE)","v":2.8662420382165606E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P523/'EV to EBITDA Analysis'!H353,FALSE)","v":2.8260869565217391E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q523/'EV to EBITDA Analysis'!I353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R523/'EV to EBITDA Analysis'!J353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S523/'EV to EBITDA Analysis'!K353,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T523/'EV to EBITDA Analysis'!L353,FALSE)","v":0}]
[null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K471/'EV to EBITDA Analysis'!C354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L471/'EV to EBITDA Analysis'!D354,FALSE)","v":0.34579441406818778},{"$f":"IFERROR('Data Extract Income Stmt'!M471/'EV to EBITDA Analysis'!E354,FALSE)","v":0.40841865756541523},{"$f":"IFERROR('Data Extract Income Stmt'!N471/'EV to EBITDA Analysis'!F354,FALSE)","v":0.42840512223515714},{"$f":"IFERROR('Data Extract Income Stmt'!O471/'EV to EBITDA Analysis'!G354,FALSE)","v":0.38975501113585748},{"$f":"IFERROR('Data Extract Income Stmt'!P471/'EV to EBITDA Analysis'!H354,FALSE)","v":0.39916405433646812},{"$f":"IFERROR('Data Extract Income Stmt'!Q471/'EV to EBITDA Analysis'!I354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R471/'EV to EBITDA Analysis'!J354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S471/'EV to EBITDA Analysis'!K354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T471/'EV to EBITDA Analysis'!L354,FALSE)","v":false},null,null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K524/'EV to EBITDA Analysis'!C354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L524/'EV to EBITDA Analysis'!D354,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M524/'EV to EBITDA Analysis'!E354,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N524/'EV to EBITDA Analysis'!F354,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O524/'EV to EBITDA Analysis'!G354,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P524/'EV to EBITDA Analysis'!H354,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q524/'EV to EBITDA Analysis'!I354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R524/'EV to EBITDA Analysis'!J354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S524/'EV to EBITDA Analysis'!K354,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T524/'EV to EBITDA Analysis'!L354,FALSE)","v":false}]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K472/'EV to EBITDA Analysis'!C355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L472/'EV to EBITDA Analysis'!D355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M472/'EV to EBITDA Analysis'!E355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N472/'EV to EBITDA Analysis'!F355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O472/'EV to EBITDA Analysis'!G355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P472/'EV to EBITDA Analysis'!H355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q472/'EV to EBITDA Analysis'!I355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R472/'EV to EBITDA Analysis'!J355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S472/'EV to EBITDA Analysis'!K355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T472/'EV to EBITDA Analysis'!L355,FALSE)","v":false},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K525/'EV to EBITDA Analysis'!C355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L525/'EV to EBITDA Analysis'!D355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M525/'EV to EBITDA Analysis'!E355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N525/'EV to EBITDA Analysis'!F355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O525/'EV to EBITDA Analysis'!G355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P525/'EV to EBITDA Analysis'!H355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q525/'EV to EBITDA Analysis'!I355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R525/'EV to EBITDA Analysis'!J355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S525/'EV to EBITDA Analysis'!K355,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T525/'EV to EBITDA Analysis'!L355,FALSE)","v":false}]
[]
["Cap Exp to Depreciation",null,{"$f":"C408","v":2011},{"$f":"D408","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,"Cap Exp to EBITDA",null,{"$f":"P408","v":2011},{"$f":"Q408","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B409","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K503/'Data Extract Income Stmt'!K397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L503/'Data Extract Income Stmt'!L397,FALSE)","v":1.3520000000000001},{"$f":"IFERROR('Data Extract Income Stmt'!M503/'Data Extract Income Stmt'!M397,FALSE)","v":1.5469613259668509},{"$f":"IFERROR('Data Extract Income Stmt'!N503/'Data Extract Income Stmt'!N397,FALSE)","v":1.5634920634920635},{"$f":"IFERROR('Data Extract Income Stmt'!O503/'Data Extract Income Stmt'!O397,FALSE)","v":1.0272277227722773},{"$f":"IFERROR('Data Extract Income Stmt'!P503/'Data Extract Income Stmt'!P397,FALSE)","v":0.97959183673469385},{"$f":"IFERROR('Data Extract Income Stmt'!Q503/'Data Extract Income Stmt'!Q397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R503/'Data Extract Income Stmt'!R397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S503/'Data Extract Income Stmt'!S397,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T503/'Data Extract Income Stmt'!T397,FALSE)","v":false},null,null,{"$f":"O409","v":"CABGY"},{"$f":"IFERROR('Data Extract Income Stmt'!K503/'EV to EBITDA Analysis'!C226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L503/'EV to EBITDA Analysis'!D226,FALSE)","v":0.38525835866261399},{"$f":"IFERROR('Data Extract Income Stmt'!M503/'EV to EBITDA Analysis'!E226,FALSE)","v":0.42748091603053434},{"$f":"IFERROR('Data Extract Income Stmt'!N503/'EV to EBITDA Analysis'!F226,FALSE)","v":0.47431781701444625},{"$f":"IFERROR('Data Extract Income Stmt'!O503/'EV to EBITDA Analysis'!G226,FALSE)","v":0.33015115354017505},{"$f":"IFERROR('Data Extract Income Stmt'!P503/'EV to EBITDA Analysis'!H226,FALSE)","v":0.30967741935483872},{"$f":"IFERROR('Data Extract Income Stmt'!Q503/'EV to EBITDA Analysis'!I226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R503/'EV to EBITDA Analysis'!J226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S503/'EV to EBITDA Analysis'!K226,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T503/'EV to EBITDA Analysis'!L226,FALSE)","v":0}]
[null,{"$f":"B410","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K504/'Data Extract Income Stmt'!K398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L504/'Data Extract Income Stmt'!L398,FALSE)","v":2.2160278745644599},{"$f":"IFERROR('Data Extract Income Stmt'!M504/'Data Extract Income Stmt'!M398,FALSE)","v":2.1616161616161618},{"$f":"IFERROR('Data Extract Income Stmt'!N504/'Data Extract Income Stmt'!N398,FALSE)","v":2.018987341772152},{"$f":"IFERROR('Data Extract Income Stmt'!O504/'Data Extract Income Stmt'!O398,FALSE)","v":1.6923076923076923},{"$f":"IFERROR('Data Extract Income Stmt'!P504/'Data Extract Income Stmt'!P398,FALSE)","v":1.6983606557377049},{"$f":"IFERROR('Data Extract Income Stmt'!Q504/'Data Extract Income Stmt'!Q398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R504/'Data Extract Income Stmt'!R398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S504/'Data Extract Income Stmt'!S398,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T504/'Data Extract Income Stmt'!T398,FALSE)","v":false},null,null,{"$f":"O410","v":"DEO"},{"$f":"IFERROR('Data Extract Income Stmt'!K504/'EV to EBITDA Analysis'!C227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L504/'EV to EBITDA Analysis'!D227,FALSE)","v":0.16781002638522427},{"$f":"IFERROR('Data Extract Income Stmt'!M504/'EV to EBITDA Analysis'!E227,FALSE)","v":0.18554913294797687},{"$f":"IFERROR('Data Extract Income Stmt'!N504/'EV to EBITDA Analysis'!F227,FALSE)","v":0.18709677419354839},{"$f":"IFERROR('Data Extract Income Stmt'!O504/'EV to EBITDA Analysis'!G227,FALSE)","v":0.15426829268292683},{"$f":"IFERROR('Data Extract Income Stmt'!P504/'EV to EBITDA Analysis'!H227,FALSE)","v":0.13214285714285715},{"$f":"IFERROR('Data Extract Income Stmt'!Q504/'EV to EBITDA Analysis'!I227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R504/'EV to EBITDA Analysis'!J227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S504/'EV to EBITDA Analysis'!K227,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T504/'EV to EBITDA Analysis'!L227,FALSE)","v":0}]
[null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K505/'Data Extract Income Stmt'!K399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L505/'Data Extract Income Stmt'!L399,FALSE)","v":1.7398843930635839},{"$f":"IFERROR('Data Extract Income Stmt'!M505/'Data Extract Income Stmt'!M399,FALSE)","v":1.9639175257731958},{"$f":"IFERROR('Data Extract Income Stmt'!N505/'Data Extract Income Stmt'!N399,FALSE)","v":2.0596330275229358},{"$f":"IFERROR('Data Extract Income Stmt'!O505/'Data Extract Income Stmt'!O399,FALSE)","v":1.8586572438162545},{"$f":"IFERROR('Data Extract Income Stmt'!P505/'Data Extract Income Stmt'!P399,FALSE)","v":1.2906249999999999},{"$f":"IFERROR('Data Extract Income Stmt'!Q505/'Data Extract Income Stmt'!Q399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R505/'Data Extract Income Stmt'!R399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S505/'Data Extract Income Stmt'!S399,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T505/'Data Extract Income Stmt'!T399,FALSE)","v":false},null,null,"ABEV",{"$f":"IFERROR('Data Extract Income Stmt'!K505/'EV to EBITDA Analysis'!C228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L505/'EV to EBITDA Analysis'!D228,FALSE)","v":0.20434487440597421},{"$f":"IFERROR('Data Extract Income Stmt'!M505/'EV to EBITDA Analysis'!E228,FALSE)","v":0.24221233312142404},{"$f":"IFERROR('Data Extract Income Stmt'!N505/'EV to EBITDA Analysis'!F228,FALSE)","v":0.27015642177157512},{"$f":"IFERROR('Data Extract Income Stmt'!O505/'EV to EBITDA Analysis'!G228,FALSE)","v":0.26091269841269843},{"$f":"IFERROR('Data Extract Income Stmt'!P505/'EV to EBITDA Analysis'!H228,FALSE)","v":0.21387881926462973},{"$f":"IFERROR('Data Extract Income Stmt'!Q505/'EV to EBITDA Analysis'!I228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R505/'EV to EBITDA Analysis'!J228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S505/'EV to EBITDA Analysis'!K228,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T505/'EV to EBITDA Analysis'!L228,FALSE)","v":0}]
[null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K506/'Data Extract Income Stmt'!K400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L506/'Data Extract Income Stmt'!L400,FALSE)","v":0.96526270082501087},{"$f":"IFERROR('Data Extract Income Stmt'!M506/'Data Extract Income Stmt'!M400,FALSE)","v":1.0785321100917431},{"$f":"IFERROR('Data Extract Income Stmt'!N506/'Data Extract Income Stmt'!N400,FALSE)","v":0.96684053651266766},{"$f":"IFERROR('Data Extract Income Stmt'!O506/'Data Extract Income Stmt'!O400,FALSE)","v":0.96660808435852374},{"$f":"IFERROR('Data Extract Income Stmt'!P506/'Data Extract Income Stmt'!P400,FALSE)","v":1.1158994449885733},{"$f":"IFERROR('Data Extract Income Stmt'!Q506/'Data Extract Income Stmt'!Q400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R506/'Data Extract Income Stmt'!R400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S506/'Data Extract Income Stmt'!S400,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T506/'Data Extract Income Stmt'!T400,FALSE)","v":false},null,null,"TAP",{"$f":"IFERROR('Data Extract Income Stmt'!K506/'EV to EBITDA Analysis'!C229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L506/'EV to EBITDA Analysis'!D229,FALSE)","v":0.29358161648177494},{"$f":"IFERROR('Data Extract Income Stmt'!M506/'EV to EBITDA Analysis'!E229,FALSE)","v":0.36824959278285929},{"$f":"IFERROR('Data Extract Income Stmt'!N506/'EV to EBITDA Analysis'!F229,FALSE)","v":0.32156133828996281},{"$f":"IFERROR('Data Extract Income Stmt'!O506/'EV to EBITDA Analysis'!G229,FALSE)","v":0.41322314049586778},{"$f":"IFERROR('Data Extract Income Stmt'!P506/'EV to EBITDA Analysis'!H229,FALSE)","v":0.40850962113063227},{"$f":"IFERROR('Data Extract Income Stmt'!Q506/'EV to EBITDA Analysis'!I229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R506/'EV to EBITDA Analysis'!J229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S506/'EV to EBITDA Analysis'!K229,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T506/'EV to EBITDA Analysis'!L229,FALSE)","v":0}]
[null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K507/'Data Extract Income Stmt'!K401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L507/'Data Extract Income Stmt'!L401,FALSE)","v":3.3518060366155367},{"$f":"IFERROR('Data Extract Income Stmt'!M507/'Data Extract Income Stmt'!M401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N507/'Data Extract Income Stmt'!N401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O507/'Data Extract Income Stmt'!O401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P507/'Data Extract Income Stmt'!P401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q507/'Data Extract Income Stmt'!Q401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R507/'Data Extract Income Stmt'!R401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S507/'Data Extract Income Stmt'!S401,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T507/'Data Extract Income Stmt'!T401,FALSE)","v":false},null,null,"SAM",{"$f":"IFERROR('Data Extract Income Stmt'!K507/'EV to EBITDA Analysis'!C230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L507/'EV to EBITDA Analysis'!D230,FALSE)","v":0.58426772468518196},{"$f":"IFERROR('Data Extract Income Stmt'!M507/'EV to EBITDA Analysis'!E230,FALSE)","v":0.73570005691519635},{"$f":"IFERROR('Data Extract Income Stmt'!N507/'EV to EBITDA Analysis'!F230,FALSE)","v":0.82722912579027685},{"$f":"IFERROR('Data Extract Income Stmt'!O507/'EV to EBITDA Analysis'!G230,FALSE)","v":0.37271723861127837},{"$f":"IFERROR('Data Extract Income Stmt'!P507/'EV to EBITDA Analysis'!H230,FALSE)","v":0.26692694405818806},{"$f":"IFERROR('Data Extract Income Stmt'!Q507/'EV to EBITDA Analysis'!I230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R507/'EV to EBITDA Analysis'!J230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S507/'EV to EBITDA Analysis'!K230,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T507/'EV to EBITDA Analysis'!L230,FALSE)","v":0}]
[null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K508/'Data Extract Income Stmt'!K402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L508/'Data Extract Income Stmt'!L402,FALSE)","v":0.57393715341959339},{"$f":"IFERROR('Data Extract Income Stmt'!M508/'Data Extract Income Stmt'!M402,FALSE)","v":1.5987124463519313},{"$f":"IFERROR('Data Extract Income Stmt'!N508/'Data Extract Income Stmt'!N402,FALSE)","v":4.4407407407407407},{"$f":"IFERROR('Data Extract Income Stmt'!O508/'Data Extract Income Stmt'!O402,FALSE)","v":4.9434276206322796},{"$f":"IFERROR('Data Extract Income Stmt'!P508/'Data Extract Income Stmt'!P402,FALSE)","v":3.8206315789473684},{"$f":"IFERROR('Data Extract Income Stmt'!Q508/'Data Extract Income Stmt'!Q402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R508/'Data Extract Income Stmt'!R402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S508/'Data Extract Income Stmt'!S402,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T508/'Data Extract Income Stmt'!T402,FALSE)","v":false},null,null,"STZ",{"$f":"IFERROR('Data Extract Income Stmt'!K508/'EV to EBITDA Analysis'!C231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L508/'EV to EBITDA Analysis'!D231,FALSE)","v":9.2548435171385987E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M508/'EV to EBITDA Analysis'!E231,FALSE)","v":0.17061068702290078},{"$f":"IFERROR('Data Extract Income Stmt'!N508/'EV to EBITDA Analysis'!F231,FALSE)","v":0.41108571428571428},{"$f":"IFERROR('Data Extract Income Stmt'!O508/'EV to EBITDA Analysis'!G231,FALSE)","v":0.41845070422535213},{"$f":"IFERROR('Data Extract Income Stmt'!P508/'EV to EBITDA Analysis'!H231,FALSE)","v":0.357244094488189},{"$f":"IFERROR('Data Extract Income Stmt'!Q508/'EV to EBITDA Analysis'!I231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R508/'EV to EBITDA Analysis'!J231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S508/'EV to EBITDA Analysis'!K231,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T508/'EV to EBITDA Analysis'!L231,FALSE)","v":0}]
[null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K509/'Data Extract Income Stmt'!K403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L509/'Data Extract Income Stmt'!L403,FALSE)","v":1.2487373737373737},{"$f":"IFERROR('Data Extract Income Stmt'!M509/'Data Extract Income Stmt'!M403,FALSE)","v":1.8763376932223543},{"$f":"IFERROR('Data Extract Income Stmt'!N509/'Data Extract Income Stmt'!N403,FALSE)","v":1.6473684210526316},{"$f":"IFERROR('Data Extract Income Stmt'!O509/'Data Extract Income Stmt'!O403,FALSE)","v":1.4746716697936211},{"$f":"IFERROR('Data Extract Income Stmt'!P509/'Data Extract Income Stmt'!P403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q509/'Data Extract Income Stmt'!Q403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R509/'Data Extract Income Stmt'!R403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S509/'Data Extract Income Stmt'!S403,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T509/'Data Extract Income Stmt'!T403,FALSE)","v":false},null,null,"BREW",{"$f":"IFERROR('Data Extract Income Stmt'!K509/'EV to EBITDA Analysis'!C232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L509/'EV to EBITDA Analysis'!D232,FALSE)","v":0.82692307692307687},{"$f":"IFERROR('Data Extract Income Stmt'!M509/'EV to EBITDA Analysis'!E232,FALSE)","v":1.0988857938718664},{"$f":"IFERROR('Data Extract Income Stmt'!N509/'EV to EBITDA Analysis'!F232,FALSE)","v":1.1186561829878485},{"$f":"IFERROR('Data Extract Income Stmt'!O509/'EV to EBITDA Analysis'!G232,FALSE)","v":1.3985765124555161},{"$f":"IFERROR('Data Extract Income Stmt'!P509/'EV to EBITDA Analysis'!H232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q509/'EV to EBITDA Analysis'!I232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R509/'EV to EBITDA Analysis'!J232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S509/'EV to EBITDA Analysis'!K232,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T509/'EV to EBITDA Analysis'!L232,FALSE)","v":0}]
[null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K510/'Data Extract Income Stmt'!K404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L510/'Data Extract Income Stmt'!L404,FALSE)","v":2.7694702266478737E-3},{"$f":"IFERROR('Data Extract Income Stmt'!M510/'Data Extract Income Stmt'!M404,FALSE)","v":1.0062990738763865E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N510/'Data Extract Income Stmt'!N404,FALSE)","v":3.7398774486395192E-3},{"$f":"IFERROR('Data Extract Income Stmt'!O510/'Data Extract Income Stmt'!O404,FALSE)","v":2.8319327731092439},{"$f":"IFERROR('Data Extract Income Stmt'!P510/'Data Extract Income Stmt'!P404,FALSE)","v":4.2640000000000002},{"$f":"IFERROR('Data Extract Income Stmt'!Q510/'Data Extract Income Stmt'!Q404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R510/'Data Extract Income Stmt'!R404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S510/'Data Extract Income Stmt'!S404,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T510/'Data Extract Income Stmt'!T404,FALSE)","v":false},null,null,"WVVI",{"$f":"IFERROR('Data Extract Income Stmt'!K510/'EV to EBITDA Analysis'!C233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L510/'EV to EBITDA Analysis'!D233,FALSE)","v":0.61301369863013699},{"$f":"IFERROR('Data Extract Income Stmt'!M510/'EV to EBITDA Analysis'!E233,FALSE)","v":2.1602564102564101},{"$f":"IFERROR('Data Extract Income Stmt'!N510/'EV to EBITDA Analysis'!F233,FALSE)","v":0.95876288659793818},{"$f":"IFERROR('Data Extract Income Stmt'!O510/'EV to EBITDA Analysis'!G233,FALSE)","v":0.74065934065934069},{"$f":"IFERROR('Data Extract Income Stmt'!P510/'EV to EBITDA Analysis'!H233,FALSE)","v":0.96909090909090911},{"$f":"IFERROR('Data Extract Income Stmt'!Q510/'EV to EBITDA Analysis'!I233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R510/'EV to EBITDA Analysis'!J233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S510/'EV to EBITDA Analysis'!K233,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T510/'EV to EBITDA Analysis'!L233,FALSE)","v":0}]
[null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K511/'Data Extract Income Stmt'!K405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L511/'Data Extract Income Stmt'!L405,FALSE)","v":1.2254901960784315},{"$f":"IFERROR('Data Extract Income Stmt'!M511/'Data Extract Income Stmt'!M405,FALSE)","v":1.3551401869158879},{"$f":"IFERROR('Data Extract Income Stmt'!N511/'Data Extract Income Stmt'!N405,FALSE)","v":1.4351851851851851},{"$f":"IFERROR('Data Extract Income Stmt'!O511/'Data Extract Income Stmt'!O405,FALSE)","v":1.5043478260869565},{"$f":"IFERROR('Data Extract Income Stmt'!P511/'Data Extract Income Stmt'!P405,FALSE)","v":1.6120689655172413},{"$f":"IFERROR('Data Extract Income Stmt'!Q511/'Data Extract Income Stmt'!Q405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R511/'Data Extract Income Stmt'!R405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S511/'Data Extract Income Stmt'!S405,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T511/'Data Extract Income Stmt'!T405,FALSE)","v":false},null,null,"HINKF",{"$f":"IFERROR('Data Extract Income Stmt'!K511/'EV to EBITDA Analysis'!C234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L511/'EV to EBITDA Analysis'!D234,FALSE)","v":0.35714285714285715},{"$f":"IFERROR('Data Extract Income Stmt'!M511/'EV to EBITDA Analysis'!E234,FALSE)","v":0.36340852130325813},{"$f":"IFERROR('Data Extract Income Stmt'!N511/'EV to EBITDA Analysis'!F234,FALSE)","v":0.3664302600472813},{"$f":"IFERROR('Data Extract Income Stmt'!O511/'EV to EBITDA Analysis'!G234,FALSE)","v":0.39770114942528734},{"$f":"IFERROR('Data Extract Income Stmt'!P511/'EV to EBITDA Analysis'!H234,FALSE)","v":0.41008771929824561},{"$f":"IFERROR('Data Extract Income Stmt'!Q511/'EV to EBITDA Analysis'!I234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R511/'EV to EBITDA Analysis'!J234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S511/'EV to EBITDA Analysis'!K234,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T511/'EV to EBITDA Analysis'!L234,FALSE)","v":0}]
[null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K512/'Data Extract Income Stmt'!K406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L512/'Data Extract Income Stmt'!L406,FALSE)","v":1.2021515735388568},{"$f":"IFERROR('Data Extract Income Stmt'!M512/'Data Extract Income Stmt'!M406,FALSE)","v":0.88616976646622847},{"$f":"IFERROR('Data Extract Income Stmt'!N512/'Data Extract Income Stmt'!N406,FALSE)","v":0.71757575757575753},{"$f":"IFERROR('Data Extract Income Stmt'!O512/'Data Extract Income Stmt'!O406,FALSE)","v":0.78344388431944811},{"$f":"IFERROR('Data Extract Income Stmt'!P512/'Data Extract Income Stmt'!P406,FALSE)","v":0.92902858768311758},{"$f":"IFERROR('Data Extract Income Stmt'!Q512/'Data Extract Income Stmt'!Q406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R512/'Data Extract Income Stmt'!R406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S512/'Data Extract Income Stmt'!S406,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T512/'Data Extract Income Stmt'!T406,FALSE)","v":false},null,null,"COT",{"$f":"IFERROR('Data Extract Income Stmt'!K512/'EV to EBITDA Analysis'!C235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L512/'EV to EBITDA Analysis'!D235,FALSE)","v":0.35079417139108843},{"$f":"IFERROR('Data Extract Income Stmt'!M512/'EV to EBITDA Analysis'!E235,FALSE)","v":0.31140049140049142},{"$f":"IFERROR('Data Extract Income Stmt'!N512/'EV to EBITDA Analysis'!F235,FALSE)","v":0.31218689025997998},{"$f":"IFERROR('Data Extract Income Stmt'!O512/'EV to EBITDA Analysis'!G235,FALSE)","v":0.32765201952951623},{"$f":"IFERROR('Data Extract Income Stmt'!P512/'EV to EBITDA Analysis'!H235,FALSE)","v":0.42452339688041596},{"$f":"IFERROR('Data Extract Income Stmt'!Q512/'EV to EBITDA Analysis'!I235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R512/'EV to EBITDA Analysis'!J235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S512/'EV to EBITDA Analysis'!K235,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T512/'EV to EBITDA Analysis'!L235,FALSE)","v":0}]
[null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K513/'Data Extract Income Stmt'!K407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L513/'Data Extract Income Stmt'!L407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M513/'Data Extract Income Stmt'!M407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N513/'Data Extract Income Stmt'!N407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O513/'Data Extract Income Stmt'!O407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P513/'Data Extract Income Stmt'!P407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q513/'Data Extract Income Stmt'!Q407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R513/'Data Extract Income Stmt'!R407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S513/'Data Extract Income Stmt'!S407,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T513/'Data Extract Income Stmt'!T407,FALSE)","v":false},null,null,"FMOCY",{"$f":"IFERROR('Data Extract Income Stmt'!K513/'EV to EBITDA Analysis'!C236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L513/'EV to EBITDA Analysis'!D236,FALSE)","v":1.594549755752865},{"$f":"IFERROR('Data Extract Income Stmt'!M513/'EV to EBITDA Analysis'!E236,FALSE)","v":1.4662351294611617},{"$f":"IFERROR('Data Extract Income Stmt'!N513/'EV to EBITDA Analysis'!F236,FALSE)","v":0.57653583867474467},{"$f":"IFERROR('Data Extract Income Stmt'!O513/'EV to EBITDA Analysis'!G236,FALSE)","v":0.56305034058813752},{"$f":"IFERROR('Data Extract Income Stmt'!P513/'EV to EBITDA Analysis'!H236,FALSE)","v":0.37038396144483993},{"$f":"IFERROR('Data Extract Income Stmt'!Q513/'EV to EBITDA Analysis'!I236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R513/'EV to EBITDA Analysis'!J236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S513/'EV to EBITDA Analysis'!K236,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T513/'EV to EBITDA Analysis'!L236,FALSE)","v":0}]
[null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K514/'Data Extract Income Stmt'!K408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L514/'Data Extract Income Stmt'!L408,FALSE)","v":3.4670276174871173},{"$f":"IFERROR('Data Extract Income Stmt'!M514/'Data Extract Income Stmt'!M408,FALSE)","v":2.8609595903373037},{"$f":"IFERROR('Data Extract Income Stmt'!N514/'Data Extract Income Stmt'!N408,FALSE)","v":2.6639121452647601},{"$f":"IFERROR('Data Extract Income Stmt'!O514/'Data Extract Income Stmt'!O408,FALSE)","v":1.7600469345849223},{"$f":"IFERROR('Data Extract Income Stmt'!P514/'Data Extract Income Stmt'!P408,FALSE)","v":0.94339622641509435},{"$f":"IFERROR('Data Extract Income Stmt'!Q514/'Data Extract Income Stmt'!Q408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R514/'Data Extract Income Stmt'!R408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S514/'Data Extract Income Stmt'!S408,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T514/'Data Extract Income Stmt'!T408,FALSE)","v":false},null,null,"TSGTF",{"$f":"IFERROR('Data Extract Income Stmt'!K514/'EV to EBITDA Analysis'!C237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L514/'EV to EBITDA Analysis'!D237,FALSE)","v":0.84883720930232553},{"$f":"IFERROR('Data Extract Income Stmt'!M514/'EV to EBITDA Analysis'!E237,FALSE)","v":0.73638968481375355},{"$f":"IFERROR('Data Extract Income Stmt'!N514/'EV to EBITDA Analysis'!F237,FALSE)","v":0.68055555555555558},{"$f":"IFERROR('Data Extract Income Stmt'!O514/'EV to EBITDA Analysis'!G237,FALSE)","v":0.63779527559055116},{"$f":"IFERROR('Data Extract Income Stmt'!P514/'EV to EBITDA Analysis'!H237,FALSE)","v":0.35842293906810035},{"$f":"IFERROR('Data Extract Income Stmt'!Q514/'EV to EBITDA Analysis'!I237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R514/'EV to EBITDA Analysis'!J237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S514/'EV to EBITDA Analysis'!K237,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T514/'EV to EBITDA Analysis'!L237,FALSE)","v":0}]
[null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K515/'Data Extract Income Stmt'!K409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L515/'Data Extract Income Stmt'!L409,FALSE)","v":2.4007801072647488},{"$f":"IFERROR('Data Extract Income Stmt'!M515/'Data Extract Income Stmt'!M409,FALSE)","v":2.4790841039189786},{"$f":"IFERROR('Data Extract Income Stmt'!N515/'Data Extract Income Stmt'!N409,FALSE)","v":1.241980198019802},{"$f":"IFERROR('Data Extract Income Stmt'!O515/'Data Extract Income Stmt'!O409,FALSE)","v":1.5908753709198813},{"$f":"IFERROR('Data Extract Income Stmt'!P515/'Data Extract Income Stmt'!P409,FALSE)","v":3.482314049586777},{"$f":"IFERROR('Data Extract Income Stmt'!Q515/'Data Extract Income Stmt'!Q409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R515/'Data Extract Income Stmt'!R409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S515/'Data Extract Income Stmt'!S409,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T515/'Data Extract Income Stmt'!T409,FALSE)","v":false},null,null,"MNST",{"$f":"IFERROR('Data Extract Income Stmt'!K515/'EV to EBITDA Analysis'!C238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L515/'EV to EBITDA Analysis'!D238,FALSE)","v":8.6205991001243015E-2},{"$f":"IFERROR('Data Extract Income Stmt'!M515/'EV to EBITDA Analysis'!E238,FALSE)","v":9.0459204987306793E-2},{"$f":"IFERROR('Data Extract Income Stmt'!N515/'EV to EBITDA Analysis'!F238,FALSE)","v":4.0320921621065625E-2},{"$f":"IFERROR('Data Extract Income Stmt'!O515/'EV to EBITDA Analysis'!G238,FALSE)","v":4.4548079519724129E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P515/'EV to EBITDA Analysis'!H238,FALSE)","v":8.7783333333333338E-2},{"$f":"IFERROR('Data Extract Income Stmt'!Q515/'EV to EBITDA Analysis'!I238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R515/'EV to EBITDA Analysis'!J238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S515/'EV to EBITDA Analysis'!K238,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T515/'EV to EBITDA Analysis'!L238,FALSE)","v":0}]
[null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K516/'Data Extract Income Stmt'!K410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L516/'Data Extract Income Stmt'!L410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M516/'Data Extract Income Stmt'!M410,FALSE)","v":1.2687237271453438},{"$f":"IFERROR('Data Extract Income Stmt'!N516/'Data Extract Income Stmt'!N410,FALSE)","v":1.9615086725635598},{"$f":"IFERROR('Data Extract Income Stmt'!O516/'Data Extract Income Stmt'!O410,FALSE)","v":1.7468596589977983},{"$f":"IFERROR('Data Extract Income Stmt'!P516/'Data Extract Income Stmt'!P410,FALSE)","v":1.0029996096959177},{"$f":"IFERROR('Data Extract Income Stmt'!Q516/'Data Extract Income Stmt'!Q410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R516/'Data Extract Income Stmt'!R410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S516/'Data Extract Income Stmt'!S410,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T516/'Data Extract Income Stmt'!T410,FALSE)","v":false},null,null,"ROX",{"$f":"IFERROR('Data Extract Income Stmt'!K516/'EV to EBITDA Analysis'!C239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L516/'EV to EBITDA Analysis'!D239,FALSE)","v":-81.907222222222217},{"$f":"IFERROR('Data Extract Income Stmt'!M516/'EV to EBITDA Analysis'!E239,FALSE)","v":-0.56937545014023705},{"$f":"IFERROR('Data Extract Income Stmt'!N516/'EV to EBITDA Analysis'!F239,FALSE)","v":-2.8987820268247586},{"$f":"IFERROR('Data Extract Income Stmt'!O516/'EV to EBITDA Analysis'!G239,FALSE)","v":251.46},{"$f":"IFERROR('Data Extract Income Stmt'!P516/'EV to EBITDA Analysis'!H239,FALSE)","v":124.99319727891157},{"$f":"IFERROR('Data Extract Income Stmt'!Q516/'EV to EBITDA Analysis'!I239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R516/'EV to EBITDA Analysis'!J239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S516/'EV to EBITDA Analysis'!K239,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T516/'EV to EBITDA Analysis'!L239,FALSE)","v":0}]
[null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K517/'Data Extract Income Stmt'!K411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L517/'Data Extract Income Stmt'!L411,FALSE)","v":1.8313253012048192},{"$f":"IFERROR('Data Extract Income Stmt'!M517/'Data Extract Income Stmt'!M411,FALSE)","v":1.5780346820809248},{"$f":"IFERROR('Data Extract Income Stmt'!N517/'Data Extract Income Stmt'!N411,FALSE)","v":1.7650273224043715},{"$f":"IFERROR('Data Extract Income Stmt'!O517/'Data Extract Income Stmt'!O411,FALSE)","v":1.7253886010362693},{"$f":"IFERROR('Data Extract Income Stmt'!P517/'Data Extract Income Stmt'!P411,FALSE)","v":1.9625668449197862},{"$f":"IFERROR('Data Extract Income Stmt'!Q517/'Data Extract Income Stmt'!Q411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R517/'Data Extract Income Stmt'!R411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S517/'Data Extract Income Stmt'!S411,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T517/'Data Extract Income Stmt'!T411,FALSE)","v":false},null,null,"PDRDY",{"$f":"IFERROR('Data Extract Income Stmt'!K517/'EV to EBITDA Analysis'!C240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L517/'EV to EBITDA Analysis'!D240,FALSE)","v":0.12510288065843622},{"$f":"IFERROR('Data Extract Income Stmt'!M517/'EV to EBITDA Analysis'!E240,FALSE)","v":0.11567796610169491},{"$f":"IFERROR('Data Extract Income Stmt'!N517/'EV to EBITDA Analysis'!F240,FALSE)","v":0.10487012987012986},{"$f":"IFERROR('Data Extract Income Stmt'!O517/'EV to EBITDA Analysis'!G240,FALSE)","v":0.12758620689655173},{"$f":"IFERROR('Data Extract Income Stmt'!P517/'EV to EBITDA Analysis'!H240,FALSE)","v":0.13643122676579925},{"$f":"IFERROR('Data Extract Income Stmt'!Q517/'EV to EBITDA Analysis'!I240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R517/'EV to EBITDA Analysis'!J240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S517/'EV to EBITDA Analysis'!K240,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T517/'EV to EBITDA Analysis'!L240,FALSE)","v":0}]
[null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K518/'Data Extract Income Stmt'!K412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L518/'Data Extract Income Stmt'!L412,FALSE)","v":1.2526562104730585},{"$f":"IFERROR('Data Extract Income Stmt'!M518/'Data Extract Income Stmt'!M412,FALSE)","v":1.2158787957604527},{"$f":"IFERROR('Data Extract Income Stmt'!N518/'Data Extract Income Stmt'!N412,FALSE)","v":0.94607422656830786},{"$f":"IFERROR('Data Extract Income Stmt'!O518/'Data Extract Income Stmt'!O412,FALSE)","v":0.69269357884796978},{"$f":"IFERROR('Data Extract Income Stmt'!P518/'Data Extract Income Stmt'!P412,FALSE)","v":1.306061841262447},{"$f":"IFERROR('Data Extract Income Stmt'!Q518/'Data Extract Income Stmt'!Q412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R518/'Data Extract Income Stmt'!R412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S518/'Data Extract Income Stmt'!S412,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T518/'Data Extract Income Stmt'!T412,FALSE)","v":false},null,null,"TBVPY",{"$f":"IFERROR('Data Extract Income Stmt'!K518/'EV to EBITDA Analysis'!C241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L518/'EV to EBITDA Analysis'!D241,FALSE)","v":0.19418627450980391},{"$f":"IFERROR('Data Extract Income Stmt'!M518/'EV to EBITDA Analysis'!E241,FALSE)","v":0.17475700934579438},{"$f":"IFERROR('Data Extract Income Stmt'!N518/'EV to EBITDA Analysis'!F241,FALSE)","v":0.14904504504504504},{"$f":"IFERROR('Data Extract Income Stmt'!O518/'EV to EBITDA Analysis'!G241,FALSE)","v":9.9466101694915252E-2},{"$f":"IFERROR('Data Extract Income Stmt'!P518/'EV to EBITDA Analysis'!H241,FALSE)","v":0.17386821705426356},{"$f":"IFERROR('Data Extract Income Stmt'!Q518/'EV to EBITDA Analysis'!I241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R518/'EV to EBITDA Analysis'!J241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S518/'EV to EBITDA Analysis'!K241,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T518/'EV to EBITDA Analysis'!L241,FALSE)","v":0}]
[null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K519/'Data Extract Income Stmt'!K413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L519/'Data Extract Income Stmt'!L413,FALSE)","v":1.9019607843137254},{"$f":"IFERROR('Data Extract Income Stmt'!M519/'Data Extract Income Stmt'!M413,FALSE)","v":2.58},{"$f":"IFERROR('Data Extract Income Stmt'!N519/'Data Extract Income Stmt'!N413,FALSE)","v":2.4509803921568629},{"$f":"IFERROR('Data Extract Income Stmt'!O519/'Data Extract Income Stmt'!O413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P519/'Data Extract Income Stmt'!P413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q519/'Data Extract Income Stmt'!Q413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R519/'Data Extract Income Stmt'!R413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S519/'Data Extract Income Stmt'!S413,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T519/'Data Extract Income Stmt'!T413,FALSE)","v":false},null,null,"BF.A",{"$f":"IFERROR('Data Extract Income Stmt'!K519/'EV to EBITDA Analysis'!C242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L519/'EV to EBITDA Analysis'!D242,FALSE)","v":0.10286320254506894},{"$f":"IFERROR('Data Extract Income Stmt'!M519/'EV to EBITDA Analysis'!E242,FALSE)","v":0.12772277227722773},{"$f":"IFERROR('Data Extract Income Stmt'!N519/'EV to EBITDA Analysis'!F242,FALSE)","v":0.12135922330097088},{"$f":"IFERROR('Data Extract Income Stmt'!O519/'EV to EBITDA Analysis'!G242,FALSE)","v":0.10679611650485436},{"$f":"IFERROR('Data Extract Income Stmt'!P519/'EV to EBITDA Analysis'!H242,FALSE)","v":0.11651469098277609},{"$f":"IFERROR('Data Extract Income Stmt'!Q519/'EV to EBITDA Analysis'!I242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R519/'EV to EBITDA Analysis'!J242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S519/'EV to EBITDA Analysis'!K242,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T519/'EV to EBITDA Analysis'!L242,FALSE)","v":0}]
[null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K520/'Data Extract Income Stmt'!K414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L520/'Data Extract Income Stmt'!L414,FALSE)","v":2.2655601659751037},{"$f":"IFERROR('Data Extract Income Stmt'!M520/'Data Extract Income Stmt'!M414,FALSE)","v":1.4287531806615776},{"$f":"IFERROR('Data Extract Income Stmt'!N520/'Data Extract Income Stmt'!N414,FALSE)","v":1.2074468085106382},{"$f":"IFERROR('Data Extract Income Stmt'!O520/'Data Extract Income Stmt'!O414,FALSE)","v":1.3879668049792531},{"$f":"IFERROR('Data Extract Income Stmt'!P520/'Data Extract Income Stmt'!P414,FALSE)","v":2.1167002012072436},{"$f":"IFERROR('Data Extract Income Stmt'!Q520/'Data Extract Income Stmt'!Q414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R520/'Data Extract Income Stmt'!R414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S520/'Data Extract Income Stmt'!S414,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T520/'Data Extract Income Stmt'!T414,FALSE)","v":false},null,null,"TSRYY",{"$f":"IFERROR('Data Extract Income Stmt'!K520/'EV to EBITDA Analysis'!C243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L520/'EV to EBITDA Analysis'!D243,FALSE)","v":2.6082802547770703},{"$f":"IFERROR('Data Extract Income Stmt'!M520/'EV to EBITDA Analysis'!E243,FALSE)","v":0.65557501459427903},{"$f":"IFERROR('Data Extract Income Stmt'!N520/'EV to EBITDA Analysis'!F243,FALSE)","v":0.29347123464770525},{"$f":"IFERROR('Data Extract Income Stmt'!O520/'EV to EBITDA Analysis'!G243,FALSE)","v":0.44959677419354838},{"$f":"IFERROR('Data Extract Income Stmt'!P520/'EV to EBITDA Analysis'!H243,FALSE)","v":0.43733111619205989},{"$f":"IFERROR('Data Extract Income Stmt'!Q520/'EV to EBITDA Analysis'!I243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R520/'EV to EBITDA Analysis'!J243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S520/'EV to EBITDA Analysis'!K243,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T520/'EV to EBITDA Analysis'!L243,FALSE)","v":0}]
[null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K521/'Data Extract Income Stmt'!K415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L521/'Data Extract Income Stmt'!L415,FALSE)","v":1.0544747081712063},{"$f":"IFERROR('Data Extract Income Stmt'!M521/'Data Extract Income Stmt'!M415,FALSE)","v":1.0980392156862746},{"$f":"IFERROR('Data Extract Income Stmt'!N521/'Data Extract Income Stmt'!N415,FALSE)","v":1.1304347826086956},{"$f":"IFERROR('Data Extract Income Stmt'!O521/'Data Extract Income Stmt'!O415,FALSE)","v":1.1794871794871795},{"$f":"IFERROR('Data Extract Income Stmt'!P521/'Data Extract Income Stmt'!P415,FALSE)","v":1.3217391304347825},{"$f":"IFERROR('Data Extract Income Stmt'!Q521/'Data Extract Income Stmt'!Q415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R521/'Data Extract Income Stmt'!R415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S521/'Data Extract Income Stmt'!S415,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T521/'Data Extract Income Stmt'!T415,FALSE)","v":false},null,null,"PEP",{"$f":"IFERROR('Data Extract Income Stmt'!K521/'EV to EBITDA Analysis'!C244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L521/'EV to EBITDA Analysis'!D244,FALSE)","v":0.22176759410801963},{"$f":"IFERROR('Data Extract Income Stmt'!M521/'EV to EBITDA Analysis'!E244,FALSE)","v":0.22134387351778656},{"$f":"IFERROR('Data Extract Income Stmt'!N521/'EV to EBITDA Analysis'!F244,FALSE)","v":0.22378716744913929},{"$f":"IFERROR('Data Extract Income Stmt'!O521/'EV to EBITDA Analysis'!G244,FALSE)","v":0.2208},{"$f":"IFERROR('Data Extract Income Stmt'!P521/'EV to EBITDA Analysis'!H244,FALSE)","v":0.23974763406940064},{"$f":"IFERROR('Data Extract Income Stmt'!Q521/'EV to EBITDA Analysis'!I244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R521/'EV to EBITDA Analysis'!J244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S521/'EV to EBITDA Analysis'!K244,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T521/'EV to EBITDA Analysis'!L244,FALSE)","v":0}]
[null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K522/'Data Extract Income Stmt'!K416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L522/'Data Extract Income Stmt'!L416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M522/'Data Extract Income Stmt'!M416,FALSE)","v":1.0529653753856703},{"$f":"IFERROR('Data Extract Income Stmt'!N522/'Data Extract Income Stmt'!N416,FALSE)","v":1.3966887417218543},{"$f":"IFERROR('Data Extract Income Stmt'!O522/'Data Extract Income Stmt'!O416,FALSE)","v":2.0984635083226633},{"$f":"IFERROR('Data Extract Income Stmt'!P522/'Data Extract Income Stmt'!P416,FALSE)","v":1.5463668130095869},{"$f":"IFERROR('Data Extract Income Stmt'!Q522/'Data Extract Income Stmt'!Q416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R522/'Data Extract Income Stmt'!R416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S522/'Data Extract Income Stmt'!S416,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T522/'Data Extract Income Stmt'!T416,FALSE)","v":false},null,null,"COKE",{"$f":"IFERROR('Data Extract Income Stmt'!K522/'EV to EBITDA Analysis'!C245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L522/'EV to EBITDA Analysis'!D245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M522/'EV to EBITDA Analysis'!E245,FALSE)","v":0.46250564673994882},{"$f":"IFERROR('Data Extract Income Stmt'!N522/'EV to EBITDA Analysis'!F245,FALSE)","v":0.57348742352141402},{"$f":"IFERROR('Data Extract Income Stmt'!O522/'EV to EBITDA Analysis'!G245,FALSE)","v":0.87041266132030382},{"$f":"IFERROR('Data Extract Income Stmt'!P522/'EV to EBITDA Analysis'!H245,FALSE)","v":0.70195631837963146},{"$f":"IFERROR('Data Extract Income Stmt'!Q522/'EV to EBITDA Analysis'!I245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R522/'EV to EBITDA Analysis'!J245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S522/'EV to EBITDA Analysis'!K245,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T522/'EV to EBITDA Analysis'!L245,FALSE)","v":0}]
[null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K523/'Data Extract Income Stmt'!K417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L523/'Data Extract Income Stmt'!L417,FALSE)","v":0.98522167487684731},{"$f":"IFERROR('Data Extract Income Stmt'!M523/'Data Extract Income Stmt'!M417,FALSE)","v":0.93877551020408168},{"$f":"IFERROR('Data Extract Income Stmt'!N523/'Data Extract Income Stmt'!N417,FALSE)","v":0.85929648241206025},{"$f":"IFERROR('Data Extract Income Stmt'!O523/'Data Extract Income Stmt'!O417,FALSE)","v":0.9375},{"$f":"IFERROR('Data Extract Income Stmt'!P523/'Data Extract Income Stmt'!P417,FALSE)","v":0.95287958115183247},{"$f":"IFERROR('Data Extract Income Stmt'!Q523/'Data Extract Income Stmt'!Q417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R523/'Data Extract Income Stmt'!R417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S523/'Data Extract Income Stmt'!S417,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T523/'Data Extract Income Stmt'!T417,FALSE)","v":false},null,null,"DPS",{"$f":"IFERROR('Data Extract Income Stmt'!K523/'EV to EBITDA Analysis'!C246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L523/'EV to EBITDA Analysis'!D246,FALSE)","v":0.15037593984962405},{"$f":"IFERROR('Data Extract Income Stmt'!M523/'EV to EBITDA Analysis'!E246,FALSE)","v":0.14045801526717558},{"$f":"IFERROR('Data Extract Income Stmt'!N523/'EV to EBITDA Analysis'!F246,FALSE)","v":0.11958041958041958},{"$f":"IFERROR('Data Extract Income Stmt'!O523/'EV to EBITDA Analysis'!G246,FALSE)","v":0.11464968152866242},{"$f":"IFERROR('Data Extract Income Stmt'!P523/'EV to EBITDA Analysis'!H246,FALSE)","v":0.11592356687898089},{"$f":"IFERROR('Data Extract Income Stmt'!Q523/'EV to EBITDA Analysis'!I246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R523/'EV to EBITDA Analysis'!J246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S523/'EV to EBITDA Analysis'!K246,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T523/'EV to EBITDA Analysis'!L246,FALSE)","v":0}]
[null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K524/'Data Extract Income Stmt'!K418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L524/'Data Extract Income Stmt'!L418,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M524/'Data Extract Income Stmt'!M418,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N524/'Data Extract Income Stmt'!N418,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O524/'Data Extract Income Stmt'!O418,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P524/'Data Extract Income Stmt'!P418,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q524/'Data Extract Income Stmt'!Q418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R524/'Data Extract Income Stmt'!R418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S524/'Data Extract Income Stmt'!S418,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T524/'Data Extract Income Stmt'!T418,FALSE)","v":false},null,null,"EBAY",{"$f":"IFERROR('Data Extract Income Stmt'!K524/'EV to EBITDA Analysis'!C247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L524/'EV to EBITDA Analysis'!D247,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!M524/'EV to EBITDA Analysis'!E247,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!N524/'EV to EBITDA Analysis'!F247,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!O524/'EV to EBITDA Analysis'!G247,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!P524/'EV to EBITDA Analysis'!H247,FALSE)","v":0},{"$f":"IFERROR('Data Extract Income Stmt'!Q524/'EV to EBITDA Analysis'!I247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R524/'EV to EBITDA Analysis'!J247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S524/'EV to EBITDA Analysis'!K247,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T524/'EV to EBITDA Analysis'!L247,FALSE)","v":false}]
[null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K525/'Data Extract Income Stmt'!K419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L525/'Data Extract Income Stmt'!L419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M525/'Data Extract Income Stmt'!M419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N525/'Data Extract Income Stmt'!N419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O525/'Data Extract Income Stmt'!O419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P525/'Data Extract Income Stmt'!P419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q525/'Data Extract Income Stmt'!Q419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R525/'Data Extract Income Stmt'!R419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S525/'Data Extract Income Stmt'!S419,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T525/'Data Extract Income Stmt'!T419,FALSE)","v":false},null,null,0,{"$f":"IFERROR('Data Extract Income Stmt'!K525/'EV to EBITDA Analysis'!C248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!L525/'EV to EBITDA Analysis'!D248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!M525/'EV to EBITDA Analysis'!E248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!N525/'EV to EBITDA Analysis'!F248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!O525/'EV to EBITDA Analysis'!G248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!P525/'EV to EBITDA Analysis'!H248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!Q525/'EV to EBITDA Analysis'!I248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!R525/'EV to EBITDA Analysis'!J248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!S525/'EV to EBITDA Analysis'!K248,FALSE)","v":false},{"$f":"IFERROR('Data Extract Income Stmt'!T525/'EV to EBITDA Analysis'!L248,FALSE)","v":false}]
[]
[]
["EBITDA Growth",null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016},null,null,null,null,null,null,null,null,null,"A/R to Revenues"]
[null,"Year Test",{"$f":"C461=$D$459+1","v":false},{"$f":"D461=$D$459+1","v":false},false,false,false,false,true,false,false,false]
[null,"Year  ",{"$f":"C433","v":2011},{"$f":"D433","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C461","v":2011},{"$f":"D461","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B434","v":"CABGY"},{"$f":"IFERROR(IF(C$460,$L226/B226-1,IF(C226,C226/B226-1,FALSE)),FALSE)","v":false},{"$f":"IFERROR(IF(D$460,$L226/C226-1,IF(D226,D226/C226-1,FALSE)),FALSE)","v":false},-4.5592705167173397E-3,-4.8854961832061061E-2,8.82825040128421E-3,-1.352426412092278E-2,6.6129032258064546E-2,false,false,{"$f":"IFERROR(IF(L$460,$L226/K226-1,L226/K226-1),FALSE)","v":false},null,null,{"$f":"O434","v":"CABGY"},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K343,'Data Extract Balance Sheet'!K343/'EV to EBITDA Analysis'!C333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L343,'Data Extract Balance Sheet'!L343/'EV to EBITDA Analysis'!D333,FALSE),FALSE)","v":0.14776785714285715},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M343,'Data Extract Balance Sheet'!M343/'EV to EBITDA Analysis'!E333,FALSE),FALSE)","v":0.15042735042735042},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N343,'Data Extract Balance Sheet'!N343/'EV to EBITDA Analysis'!F333,FALSE),FALSE)","v":0.1500542458499925},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O343,'Data Extract Balance Sheet'!O343/'EV to EBITDA Analysis'!G333,FALSE),FALSE)","v":0.13144605967865342},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P343,'Data Extract Balance Sheet'!P343/'EV to EBITDA Analysis'!H333,FALSE),FALSE)","v":0.13176808816482991},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q343,'Data Extract Balance Sheet'!Q343/'EV to EBITDA Analysis'!I333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R343,'Data Extract Balance Sheet'!R343/'EV to EBITDA Analysis'!J333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S343,'Data Extract Balance Sheet'!S343/'EV to EBITDA Analysis'!K333,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T343,'Data Extract Balance Sheet'!T343/'EV to EBITDA Analysis'!L333,FALSE),FALSE)","v":false}]
[null,{"$f":"B435","v":"DEO"},{"$f":"IFERROR(IF(C$460,$L227/B227-1,IF(C227,C227/B227-1,FALSE)),FALSE)","v":false},false,-8.7071240105540904E-2,-1.4450867052023142E-2,-3.8123167155425186E-2,0.19512195121951215,2.5510204081632626E-2,false,false,false,null,null,{"$f":"O435","v":"DEO"},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K344,'Data Extract Balance Sheet'!K344/'EV to EBITDA Analysis'!C334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L344,'Data Extract Balance Sheet'!L344/'EV to EBITDA Analysis'!D334,FALSE),FALSE)","v":0.20442477876106194},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M344,'Data Extract Balance Sheet'!M344/'EV to EBITDA Analysis'!E334,FALSE),FALSE)","v":0.2300194931773879},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N344,'Data Extract Balance Sheet'!N344/'EV to EBITDA Analysis'!F334,FALSE),FALSE)","v":0.211840888066605},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O344,'Data Extract Balance Sheet'!O344/'EV to EBITDA Analysis'!G334,FALSE),FALSE)","v":0.23832221163012393},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P344,'Data Extract Balance Sheet'!P344/'EV to EBITDA Analysis'!H334,FALSE),FALSE)","v":0.2016597510373444},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q344,'Data Extract Balance Sheet'!Q344/'EV to EBITDA Analysis'!I334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R344,'Data Extract Balance Sheet'!R344/'EV to EBITDA Analysis'!J334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S344,'Data Extract Balance Sheet'!S344/'EV to EBITDA Analysis'!K334,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T344,'Data Extract Balance Sheet'!T344/'EV to EBITDA Analysis'!L334,FALSE),FALSE)","v":false}]
[null,"ABEV",{"$f":"IFERROR(IF(C$460,$L228/B228-1,IF(C228,C228/B228-1,FALSE)),FALSE)","v":false},false,6.7888662593346805E-2,5.6579847425301866E-2,0.21299631690756216,-4.2162698412698374E-2,-4.4018643190056994E-2,false,false,false,null,null,"ABEV",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K345,'Data Extract Balance Sheet'!K345/'EV to EBITDA Analysis'!C335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L345,'Data Extract Balance Sheet'!L345/'EV to EBITDA Analysis'!D335,FALSE),FALSE)","v":0.11386906608749613},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M345,'Data Extract Balance Sheet'!M345/'EV to EBITDA Analysis'!E335,FALSE),FALSE)","v":0.12685290763968074},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N345,'Data Extract Balance Sheet'!N345/'EV to EBITDA Analysis'!F335,FALSE),FALSE)","v":0.12473739495798319},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O345,'Data Extract Balance Sheet'!O345/'EV to EBITDA Analysis'!G335,FALSE),FALSE)","v":0.15903253424657535},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P345,'Data Extract Balance Sheet'!P345/'EV to EBITDA Analysis'!H335,FALSE),FALSE)","v":0.21513157894736842},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q345,'Data Extract Balance Sheet'!Q345/'EV to EBITDA Analysis'!I335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R345,'Data Extract Balance Sheet'!R345/'EV to EBITDA Analysis'!J335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S345,'Data Extract Balance Sheet'!S345/'EV to EBITDA Analysis'!K335,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T345,'Data Extract Balance Sheet'!T345/'EV to EBITDA Analysis'!L335,FALSE),FALSE)","v":false}]
[null,"TAP",{"$f":"IFERROR(IF(C$460,$L229/B229-1,IF(C229,C229/B229-1,FALSE)),FALSE)","v":false},false,5.4014791336502999E-2,1.1151484776343867E-2,-0.17534076827757128,0.25725018782870013,1.9401219074937255,false,false,false,null,null,"TAP",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K346,'Data Extract Balance Sheet'!K346/'EV to EBITDA Analysis'!C336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L346,'Data Extract Balance Sheet'!L346/'EV to EBITDA Analysis'!D336,FALSE),FALSE)","v":0.19219387755102041},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M346,'Data Extract Balance Sheet'!M346/'EV to EBITDA Analysis'!E336,FALSE),FALSE)","v":0.17292161520190025},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N346,'Data Extract Balance Sheet'!N346/'EV to EBITDA Analysis'!F336,FALSE),FALSE)","v":0.14980722891566264},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O346,'Data Extract Balance Sheet'!O346/'EV to EBITDA Analysis'!G336,FALSE),FALSE)","v":0.14731092436974791},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P346,'Data Extract Balance Sheet'!P346/'EV to EBITDA Analysis'!H336,FALSE),FALSE)","v":0.16468302658486708},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q346,'Data Extract Balance Sheet'!Q346/'EV to EBITDA Analysis'!I336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R346,'Data Extract Balance Sheet'!R346/'EV to EBITDA Analysis'!J336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S346,'Data Extract Balance Sheet'!S346/'EV to EBITDA Analysis'!K336,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T346,'Data Extract Balance Sheet'!T346/'EV to EBITDA Analysis'!L336,FALSE),FALSE)","v":false}]
[null,"SAM",{"$f":"IFERROR(IF(C$460,$L230/B230-1,IF(C230,C230/B230-1,FALSE)),FALSE)","v":false},false,0.21235121614628261,0.30535002845759829,8.6330935251798468E-2,-6.1910495685330136E-2,5.3481655791998151E-5,false,false,false,null,null,"SAM",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K347,'Data Extract Balance Sheet'!K347/'EV to EBITDA Analysis'!C337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L347,'Data Extract Balance Sheet'!L347/'EV to EBITDA Analysis'!D337,FALSE),FALSE)","v":5.7081796559925548E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M347,'Data Extract Balance Sheet'!M347/'EV to EBITDA Analysis'!E337,FALSE),FALSE)","v":5.9562952438941885E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N347,'Data Extract Balance Sheet'!N347/'EV to EBITDA Analysis'!F337,FALSE),FALSE)","v":7.0054595187207233E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O347,'Data Extract Balance Sheet'!O347/'EV to EBITDA Analysis'!G337,FALSE),FALSE)","v":5.9993957892763017E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P347,'Data Extract Balance Sheet'!P347/'EV to EBITDA Analysis'!H337,FALSE),FALSE)","v":4.7845992608527774E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q347,'Data Extract Balance Sheet'!Q347/'EV to EBITDA Analysis'!I337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R347,'Data Extract Balance Sheet'!R347/'EV to EBITDA Analysis'!J337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S347,'Data Extract Balance Sheet'!S347/'EV to EBITDA Analysis'!K337,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T347,'Data Extract Balance Sheet'!T347/'EV to EBITDA Analysis'!L337,FALSE),FALSE)","v":false}]
[null,"STZ",{"$f":"IFERROR(IF(C$460,$L231/B231-1,IF(C231,C231/B231-1,FALSE)),FALSE)","v":false},false,0.95230998509687037,0.33587786259541974,0.21714285714285708,0.19248826291079801,7.8740157480315043E-2,false,false,false,null,null,"STZ",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K348,'Data Extract Balance Sheet'!K348/'EV to EBITDA Analysis'!C338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L348,'Data Extract Balance Sheet'!L348/'EV to EBITDA Analysis'!D338,FALSE),FALSE)","v":0.16913978494623655},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M348,'Data Extract Balance Sheet'!M348/'EV to EBITDA Analysis'!E338,FALSE),FALSE)","v":0.15302469135802468},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N348,'Data Extract Balance Sheet'!N348/'EV to EBITDA Analysis'!F338,FALSE),FALSE)","v":0.11452736318407961},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O348,'Data Extract Balance Sheet'!O348/'EV to EBITDA Analysis'!G338,FALSE),FALSE)","v":0.13083969465648854},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P348,'Data Extract Balance Sheet'!P348/'EV to EBITDA Analysis'!H338,FALSE),FALSE)","v":0.11424283765347885},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q348,'Data Extract Balance Sheet'!Q348/'EV to EBITDA Analysis'!I338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R348,'Data Extract Balance Sheet'!R348/'EV to EBITDA Analysis'!J338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S348,'Data Extract Balance Sheet'!S348/'EV to EBITDA Analysis'!K338,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T348,'Data Extract Balance Sheet'!T348/'EV to EBITDA Analysis'!L338,FALSE),FALSE)","v":false}]
[null,"BREW",{"$f":"IFERROR(IF(C$460,$L232/B232-1,IF(C232,C232/B232-1,FALSE)),FALSE)","v":false},false,0.20066889632107032,-2.5766016713091977E-2,-0.19656897784131522,false,false,false,false,false,null,null,"BREW",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K349,'Data Extract Balance Sheet'!K349/'EV to EBITDA Analysis'!C339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L349,'Data Extract Balance Sheet'!L349/'EV to EBITDA Analysis'!D339,FALSE),FALSE)","v":6.384641142984708E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M349,'Data Extract Balance Sheet'!M349/'EV to EBITDA Analysis'!E339,FALSE),FALSE)","v":5.9944005599440055E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N349,'Data Extract Balance Sheet'!N349/'EV to EBITDA Analysis'!F339,FALSE),FALSE)","v":9.3108683939854039E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O349,'Data Extract Balance Sheet'!O349/'EV to EBITDA Analysis'!G339,FALSE),FALSE)","v":0.11890770826132042},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P349,'Data Extract Balance Sheet'!P349/'EV to EBITDA Analysis'!H339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q349,'Data Extract Balance Sheet'!Q349/'EV to EBITDA Analysis'!I339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R349,'Data Extract Balance Sheet'!R349/'EV to EBITDA Analysis'!J339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S349,'Data Extract Balance Sheet'!S349/'EV to EBITDA Analysis'!K339,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T349,'Data Extract Balance Sheet'!T349/'EV to EBITDA Analysis'!L339,FALSE),FALSE)","v":false}]
[null,"WVVI",{"$f":"IFERROR(IF(C$460,$L233/B233-1,IF(C233,C233/B233-1,FALSE)),FALSE)","v":false},false,6.8493150684931559E-2,0.24358974358974361,0.17268041237113407,0.20879120879120872,9.0909090909090384E-3,false,false,false,null,null,"WVVI",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K350,'Data Extract Balance Sheet'!K350/'EV to EBITDA Analysis'!C340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L350,'Data Extract Balance Sheet'!L350/'EV to EBITDA Analysis'!D340,FALSE),FALSE)","v":0.10933758978451716},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M350,'Data Extract Balance Sheet'!M350/'EV to EBITDA Analysis'!E340,FALSE),FALSE)","v":0.12207987942727958},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N350,'Data Extract Balance Sheet'!N350/'EV to EBITDA Analysis'!F340,FALSE),FALSE)","v":0.12796833773087071},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O350,'Data Extract Balance Sheet'!O350/'EV to EBITDA Analysis'!G340,FALSE),FALSE)","v":0.10535117056856187},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P350,'Data Extract Balance Sheet'!P350/'EV to EBITDA Analysis'!H340,FALSE),FALSE)","v":9.6242923314462173E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q350,'Data Extract Balance Sheet'!Q350/'EV to EBITDA Analysis'!I340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R350,'Data Extract Balance Sheet'!R350/'EV to EBITDA Analysis'!J340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S350,'Data Extract Balance Sheet'!S350/'EV to EBITDA Analysis'!K340,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T350,'Data Extract Balance Sheet'!T350/'EV to EBITDA Analysis'!L340,FALSE),FALSE)","v":false}]
[null,"HINKF",{"$f":"IFERROR(IF(C$460,$L234/B234-1,IF(C234,C234/B234-1,FALSE)),FALSE)","v":false},false,0.1399999999999999,6.0150375939849621E-2,2.8368794326241176E-2,4.8275862068965614E-2,1.0964912280701844E-2,false,false,false,null,null,"HINKF",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K351,'Data Extract Balance Sheet'!K351/'EV to EBITDA Analysis'!C341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L351,'Data Extract Balance Sheet'!L351/'EV to EBITDA Analysis'!D341,FALSE),FALSE)","v":0.1381936887921654},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M351,'Data Extract Balance Sheet'!M351/'EV to EBITDA Analysis'!E341,FALSE),FALSE)","v":0.12656249999999999},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N351,'Data Extract Balance Sheet'!N351/'EV to EBITDA Analysis'!F341,FALSE),FALSE)","v":0.14382139148494288},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O351,'Data Extract Balance Sheet'!O351/'EV to EBITDA Analysis'!G341,FALSE),FALSE)","v":0.14188200877620674},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P351,'Data Extract Balance Sheet'!P351/'EV to EBITDA Analysis'!H341,FALSE),FALSE)","v":0.14911014911014911},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q351,'Data Extract Balance Sheet'!Q351/'EV to EBITDA Analysis'!I341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R351,'Data Extract Balance Sheet'!R351/'EV to EBITDA Analysis'!J341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S351,'Data Extract Balance Sheet'!S351/'EV to EBITDA Analysis'!K341,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T351,'Data Extract Balance Sheet'!T351/'EV to EBITDA Analysis'!L341,FALSE),FALSE)","v":false}]
[null,"COT",{"$f":"IFERROR(IF(C$460,$L235/B235-1,IF(C235,C235/B235-1,FALSE)),FALSE)","v":false},false,-4.6525793000046889E-2,-6.8157248157248107E-2,1.3762062964720774,2.4411895250776805E-2,-8.7954939341421179E-2,false,false,false,null,null,"COT",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K352,'Data Extract Balance Sheet'!K352/'EV to EBITDA Analysis'!C342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L352,'Data Extract Balance Sheet'!L352/'EV to EBITDA Analysis'!D342,FALSE),FALSE)","v":8.8773333333333329E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M352,'Data Extract Balance Sheet'!M352/'EV to EBITDA Analysis'!E342,FALSE),FALSE)","v":0.10108333333333333},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N352,'Data Extract Balance Sheet'!N352/'EV to EBITDA Analysis'!F342,FALSE),FALSE)","v":0.15341810344827586},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O352,'Data Extract Balance Sheet'!O352/'EV to EBITDA Analysis'!G342,FALSE),FALSE)","v":0.1086604774535809},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P352,'Data Extract Balance Sheet'!P352/'EV to EBITDA Analysis'!H342,FALSE),FALSE)","v":0.12625874125874126},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q352,'Data Extract Balance Sheet'!Q352/'EV to EBITDA Analysis'!I342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R352,'Data Extract Balance Sheet'!R352/'EV to EBITDA Analysis'!J342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S352,'Data Extract Balance Sheet'!S352/'EV to EBITDA Analysis'!K342,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T352,'Data Extract Balance Sheet'!T352/'EV to EBITDA Analysis'!L342,FALSE),FALSE)","v":false}]
[null,"FMOCY",{"$f":"IFERROR(IF(C$460,$L236/B236-1,IF(C236,C236/B236-1,FALSE)),FALSE)","v":false},false,-0.12193923008387353,1.3909727081875438,-0.11917932507975537,0.35824887855125431,0.44337210866879495,false,false,false,null,null,"FMOCY",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K353,'Data Extract Balance Sheet'!K353/'EV to EBITDA Analysis'!C343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L353,'Data Extract Balance Sheet'!L353/'EV to EBITDA Analysis'!D343,FALSE),FALSE)","v":0.47174887892376682},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M353,'Data Extract Balance Sheet'!M353/'EV to EBITDA Analysis'!E343,FALSE),FALSE)","v":0.45777777777777778},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N353,'Data Extract Balance Sheet'!N353/'EV to EBITDA Analysis'!F343,FALSE),FALSE)","v":0.42812006319115326},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O353,'Data Extract Balance Sheet'!O353/'EV to EBITDA Analysis'!G343,FALSE),FALSE)","v":0.32870370370370372},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P353,'Data Extract Balance Sheet'!P353/'EV to EBITDA Analysis'!H343,FALSE),FALSE)","v":0.28403361344537814},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q353,'Data Extract Balance Sheet'!Q353/'EV to EBITDA Analysis'!I343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R353,'Data Extract Balance Sheet'!R353/'EV to EBITDA Analysis'!J343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S353,'Data Extract Balance Sheet'!S353/'EV to EBITDA Analysis'!K343,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T353,'Data Extract Balance Sheet'!T353/'EV to EBITDA Analysis'!L343,FALSE),FALSE)","v":false}]
[null,"TSGTF",{"$f":"IFERROR(IF(C$460,$L237/B237-1,IF(C237,C237/B237-1,FALSE)),FALSE)","v":false},false,1.4534883720930258E-2,3.1518624641833748E-2,-0.2944444444444444,9.8425196850393748E-2,-0.83879928315412189,false,false,false,null,null,"TSGTF",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K354,'Data Extract Balance Sheet'!K354/'EV to EBITDA Analysis'!C344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L354,'Data Extract Balance Sheet'!L354/'EV to EBITDA Analysis'!D344,FALSE),FALSE)","v":2.0561917902725078E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M354,'Data Extract Balance Sheet'!M354/'EV to EBITDA Analysis'!E344,FALSE),FALSE)","v":3.6192211910449398E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N354,'Data Extract Balance Sheet'!N354/'EV to EBITDA Analysis'!F344,FALSE),FALSE)","v":2.8668441289559303E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O354,'Data Extract Balance Sheet'!O354/'EV to EBITDA Analysis'!G344,FALSE),FALSE)","v":2.5977200759974669E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P354,'Data Extract Balance Sheet'!P354/'EV to EBITDA Analysis'!H344,FALSE),FALSE)","v":2.7844086021505378E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q354,'Data Extract Balance Sheet'!Q354/'EV to EBITDA Analysis'!I344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R354,'Data Extract Balance Sheet'!R354/'EV to EBITDA Analysis'!J344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S354,'Data Extract Balance Sheet'!S354/'EV to EBITDA Analysis'!K344,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T354,'Data Extract Balance Sheet'!T354/'EV to EBITDA Analysis'!L344,FALSE),FALSE)","v":false}]
[null,"MNST",{"$f":"IFERROR(IF(C$460,$L238/B238-1,IF(C238,C238/B238-1,FALSE)),FALSE)","v":false},false,8.9619916315061499E-2,0.24965455188148722,0.2378882945895906,0.24639066037931823,0.10000000000000009,false,false,false,null,null,"MNST",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K355,'Data Extract Balance Sheet'!K355/'EV to EBITDA Analysis'!C345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L355,'Data Extract Balance Sheet'!L355/'EV to EBITDA Analysis'!D345,FALSE),FALSE)","v":0.11490776699029126},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M355,'Data Extract Balance Sheet'!M355/'EV to EBITDA Analysis'!E345,FALSE),FALSE)","v":0.13163555555555556},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N355,'Data Extract Balance Sheet'!N355/'EV to EBITDA Analysis'!F345,FALSE),FALSE)","v":0.11413008130081301},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O355,'Data Extract Balance Sheet'!O355/'EV to EBITDA Analysis'!G345,FALSE),FALSE)","v":0.17834328358208956},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P355,'Data Extract Balance Sheet'!P355/'EV to EBITDA Analysis'!H345,FALSE),FALSE)","v":0.18850328947368422},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q355,'Data Extract Balance Sheet'!Q355/'EV to EBITDA Analysis'!I345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R355,'Data Extract Balance Sheet'!R355/'EV to EBITDA Analysis'!J345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S355,'Data Extract Balance Sheet'!S355/'EV to EBITDA Analysis'!K345,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T355,'Data Extract Balance Sheet'!T355/'EV to EBITDA Analysis'!L345,FALSE),FALSE)","v":false}]
[null,"ROX",{"$f":"IFERROR(IF(C$460,$L239/B239-1,IF(C239,C239/B239-1,FALSE)),FALSE)","v":false},false,254.32166666666666,-0.62930203512344995,-1.0114460129721481,0.50769230769230766,0.3231292517006803,false,false,false,null,null,"ROX",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K356,'Data Extract Balance Sheet'!K356/'EV to EBITDA Analysis'!C346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L356,'Data Extract Balance Sheet'!L356/'EV to EBITDA Analysis'!D346,FALSE),FALSE)","v":0.17688223938223938},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M356,'Data Extract Balance Sheet'!M356/'EV to EBITDA Analysis'!E346,FALSE),FALSE)","v":0.1863315330286664},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N356,'Data Extract Balance Sheet'!N356/'EV to EBITDA Analysis'!F346,FALSE),FALSE)","v":0.18604246432300731},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O356,'Data Extract Balance Sheet'!O356/'EV to EBITDA Analysis'!G346,FALSE),FALSE)","v":0.144142896704514},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P356,'Data Extract Balance Sheet'!P356/'EV to EBITDA Analysis'!H346,FALSE),FALSE)","v":0.14831111686294809},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q356,'Data Extract Balance Sheet'!Q356/'EV to EBITDA Analysis'!I346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R356,'Data Extract Balance Sheet'!R356/'EV to EBITDA Analysis'!J346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S356,'Data Extract Balance Sheet'!S356/'EV to EBITDA Analysis'!K346,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T356,'Data Extract Balance Sheet'!T356/'EV to EBITDA Analysis'!L346,FALSE),FALSE)","v":false}]
[null,"PDRDY",{"$f":"IFERROR(IF(C$460,$L240/B240-1,IF(C240,C240/B240-1,FALSE)),FALSE)","v":false},false,-2.8806584362139898E-2,0.30508474576271194,-0.15259740259740262,3.0651340996168619E-2,-1.1152416356877359E-2,false,false,false,null,null,"PDRDY",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K357,'Data Extract Balance Sheet'!K357/'EV to EBITDA Analysis'!C347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L357,'Data Extract Balance Sheet'!L357/'EV to EBITDA Analysis'!D347,FALSE),FALSE)","v":0.15268065268065267},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M357,'Data Extract Balance Sheet'!M357/'EV to EBITDA Analysis'!E347,FALSE),FALSE)","v":0.14968553459119496},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N357,'Data Extract Balance Sheet'!N357/'EV to EBITDA Analysis'!F347,FALSE),FALSE)","v":0.16004672897196262},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O357,'Data Extract Balance Sheet'!O357/'EV to EBITDA Analysis'!G347,FALSE),FALSE)","v":0.15092165898617513},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P357,'Data Extract Balance Sheet'!P357/'EV to EBITDA Analysis'!H347,FALSE),FALSE)","v":0.15538290788013318},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q357,'Data Extract Balance Sheet'!Q357/'EV to EBITDA Analysis'!I347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R357,'Data Extract Balance Sheet'!R357/'EV to EBITDA Analysis'!J347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S357,'Data Extract Balance Sheet'!S357/'EV to EBITDA Analysis'!K347,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T357,'Data Extract Balance Sheet'!T357/'EV to EBITDA Analysis'!L347,FALSE),FALSE)","v":false}]
[null,"TBVPY",{"$f":"IFERROR(IF(C$460,$L241/B241-1,IF(C241,C241/B241-1,FALSE)),FALSE)","v":false},false,4.9019607843137303E-2,3.7383177570093462E-2,6.3063063063063085E-2,9.3220338983050821E-2,-0.20155038759689925,false,false,false,null,null,"TBVPY",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K358,'Data Extract Balance Sheet'!K358/'EV to EBITDA Analysis'!C348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L358,'Data Extract Balance Sheet'!L358/'EV to EBITDA Analysis'!D348,FALSE),FALSE)","v":3.7599369085173501E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M358,'Data Extract Balance Sheet'!M358/'EV to EBITDA Analysis'!E348,FALSE),FALSE)","v":3.4534810126582278E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N358,'Data Extract Balance Sheet'!N358/'EV to EBITDA Analysis'!F348,FALSE),FALSE)","v":3.4155072463768116E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O358,'Data Extract Balance Sheet'!O358/'EV to EBITDA Analysis'!G348,FALSE),FALSE)","v":2.4251728907330568E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P358,'Data Extract Balance Sheet'!P358/'EV to EBITDA Analysis'!H348,FALSE),FALSE)","v":2.4032594524119946E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q358,'Data Extract Balance Sheet'!Q358/'EV to EBITDA Analysis'!I348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R358,'Data Extract Balance Sheet'!R358/'EV to EBITDA Analysis'!J348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S358,'Data Extract Balance Sheet'!S358/'EV to EBITDA Analysis'!K348,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T358,'Data Extract Balance Sheet'!T358/'EV to EBITDA Analysis'!L348,FALSE),FALSE)","v":false}]
[null,"BF.A",{"$f":"IFERROR(IF(C$460,$L242/B242-1,IF(C242,C242/B242-1,FALSE)),FALSE)","v":false},false,7.1049840933191888E-2,1.980198019801982E-2,0,-4.1747572815533984E-2,0.15501519756838911,false,false,false,null,null,"BF.A",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K359,'Data Extract Balance Sheet'!K359/'EV to EBITDA Analysis'!C349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L359,'Data Extract Balance Sheet'!L359/'EV to EBITDA Analysis'!D349,FALSE),FALSE)","v":0.19228070175438597},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M359,'Data Extract Balance Sheet'!M359/'EV to EBITDA Analysis'!E349,FALSE),FALSE)","v":0.19030100334448161},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N359,'Data Extract Balance Sheet'!N359/'EV to EBITDA Analysis'!F349,FALSE),FALSE)","v":0.18990228013029317},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O359,'Data Extract Balance Sheet'!O359/'EV to EBITDA Analysis'!G349,FALSE),FALSE)","v":0.1844884488448845},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P359,'Data Extract Balance Sheet'!P359/'EV to EBITDA Analysis'!H349,FALSE),FALSE)","v":0.18881355932203389},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q359,'Data Extract Balance Sheet'!Q359/'EV to EBITDA Analysis'!I349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R359,'Data Extract Balance Sheet'!R359/'EV to EBITDA Analysis'!J349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S359,'Data Extract Balance Sheet'!S359/'EV to EBITDA Analysis'!K349,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T359,'Data Extract Balance Sheet'!T359/'EV to EBITDA Analysis'!L349,FALSE),FALSE)","v":false}]
[null,"TSRYY",{"$f":"IFERROR(IF(C$460,$L243/B243-1,IF(C243,C243/B243-1,FALSE)),FALSE)","v":false},false,1.7277070063694269,0.80618797431406897,-3.813833225597929E-2,0.61659946236559149,0.2097277073373518,false,false,false,null,null,"TSRYY",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K360,'Data Extract Balance Sheet'!K360/'EV to EBITDA Analysis'!C350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L360,'Data Extract Balance Sheet'!L360/'EV to EBITDA Analysis'!D350,FALSE),FALSE)","v":0.26349397590361445},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M360,'Data Extract Balance Sheet'!M360/'EV to EBITDA Analysis'!E350,FALSE),FALSE)","v":0.25476470588235295},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N360,'Data Extract Balance Sheet'!N360/'EV to EBITDA Analysis'!F350,FALSE),FALSE)","v":0.25403061224489798},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O360,'Data Extract Balance Sheet'!O360/'EV to EBITDA Analysis'!G350,FALSE),FALSE)","v":0.25542600896860984},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P360,'Data Extract Balance Sheet'!P360/'EV to EBITDA Analysis'!H350,FALSE),FALSE)","v":0.24095833333333333},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q360,'Data Extract Balance Sheet'!Q360/'EV to EBITDA Analysis'!I350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R360,'Data Extract Balance Sheet'!R360/'EV to EBITDA Analysis'!J350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S360,'Data Extract Balance Sheet'!S360/'EV to EBITDA Analysis'!K350,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T360,'Data Extract Balance Sheet'!T360/'EV to EBITDA Analysis'!L350,FALSE),FALSE)","v":false}]
[null,"PEP",{"$f":"IFERROR(IF(C$460,$L244/B244-1,IF(C244,C244/B244-1,FALSE)),FALSE)","v":false},false,3.5188216039279796E-2,1.0276679841897174E-2,-2.1909233176838794E-2,1.4399999999999968E-2,-7.8864353312302349E-3,false,false,false,null,null,"PEP",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K361,'Data Extract Balance Sheet'!K361/'EV to EBITDA Analysis'!C351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L361,'Data Extract Balance Sheet'!L361/'EV to EBITDA Analysis'!D351,FALSE),FALSE)","v":0.107497334402036},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M361,'Data Extract Balance Sheet'!M361/'EV to EBITDA Analysis'!E351,FALSE),FALSE)","v":0.10463715748268594},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N361,'Data Extract Balance Sheet'!N361/'EV to EBITDA Analysis'!F351,FALSE),FALSE)","v":9.9730053989202164E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O361,'Data Extract Balance Sheet'!O361/'EV to EBITDA Analysis'!G351,FALSE),FALSE)","v":0.1021411578112609},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P361,'Data Extract Balance Sheet'!P361/'EV to EBITDA Analysis'!H351,FALSE),FALSE)","v":0.10652866242038217},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q361,'Data Extract Balance Sheet'!Q361/'EV to EBITDA Analysis'!I351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R361,'Data Extract Balance Sheet'!R361/'EV to EBITDA Analysis'!J351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S361,'Data Extract Balance Sheet'!S361/'EV to EBITDA Analysis'!K351,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T361,'Data Extract Balance Sheet'!T361/'EV to EBITDA Analysis'!L351,FALSE),FALSE)","v":false}]
[null,"COKE",{"$f":"IFERROR(IF(C$460,$L245/B245-1,IF(C245,C245/B245-1,FALSE)),FALSE)","v":false},false,false,0.10751392862520714,0.28001359619306587,0.30580487545807,6.186189602228831E-2,false,false,false,null,null,"COKE",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K362,'Data Extract Balance Sheet'!K362/'EV to EBITDA Analysis'!C352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L362,'Data Extract Balance Sheet'!L362/'EV to EBITDA Analysis'!D352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M362,'Data Extract Balance Sheet'!M362/'EV to EBITDA Analysis'!E352,FALSE),FALSE)","v":8.4512195121951225E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N362,'Data Extract Balance Sheet'!N362/'EV to EBITDA Analysis'!F352,FALSE),FALSE)","v":9.3142857142857138E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O362,'Data Extract Balance Sheet'!O362/'EV to EBITDA Analysis'!G352,FALSE),FALSE)","v":0.10243290043290043},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P362,'Data Extract Balance Sheet'!P362/'EV to EBITDA Analysis'!H352,FALSE),FALSE)","v":0.11537025316455696},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q362,'Data Extract Balance Sheet'!Q362/'EV to EBITDA Analysis'!I352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R362,'Data Extract Balance Sheet'!R362/'EV to EBITDA Analysis'!J352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S362,'Data Extract Balance Sheet'!S362/'EV to EBITDA Analysis'!K352,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T362,'Data Extract Balance Sheet'!T362/'EV to EBITDA Analysis'!L352,FALSE),FALSE)","v":false}]
[null,"DPS",{"$f":"IFERROR(IF(C$460,$L246/B246-1,IF(C246,C246/B246-1,FALSE)),FALSE)","v":false},false,-1.5037593984962405E-2,9.1603053435114434E-2,9.7902097902097918E-2,0,0,false,false,false,null,null,"DPS",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K363,'Data Extract Balance Sheet'!K363/'EV to EBITDA Analysis'!C353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L363,'Data Extract Balance Sheet'!L363/'EV to EBITDA Analysis'!D353,FALSE),FALSE)","v":0.10033333333333333},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M363,'Data Extract Balance Sheet'!M363/'EV to EBITDA Analysis'!E353,FALSE),FALSE)","v":0.10366666666666667},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N363,'Data Extract Balance Sheet'!N363/'EV to EBITDA Analysis'!F353,FALSE),FALSE)","v":0.10081699346405229},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O363,'Data Extract Balance Sheet'!O363/'EV to EBITDA Analysis'!G353,FALSE),FALSE)","v":0.1},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P363,'Data Extract Balance Sheet'!P363/'EV to EBITDA Analysis'!H353,FALSE),FALSE)","v":0.10031055900621118},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q363,'Data Extract Balance Sheet'!Q363/'EV to EBITDA Analysis'!I353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R363,'Data Extract Balance Sheet'!R363/'EV to EBITDA Analysis'!J353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S363,'Data Extract Balance Sheet'!S363/'EV to EBITDA Analysis'!K353,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T363,'Data Extract Balance Sheet'!T363/'EV to EBITDA Analysis'!L353,FALSE),FALSE)","v":false}]
[null,"EBAY",{"$f":"IFERROR(IF(C$460,$L247/B247-1,IF(C247,C247/B247-1,FALSE)),FALSE)","v":false},false,-0.34029227557411279,-0.11392405063291144,7.1428571428571397E-2,-2.0000000000000018E-2,-1,false,false,false,null,null,"EBAY",{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K364,'Data Extract Balance Sheet'!K364/'EV to EBITDA Analysis'!C354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L364,'Data Extract Balance Sheet'!L364/'EV to EBITDA Analysis'!D354,FALSE),FALSE)","v":0.80685363282577149},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M364,'Data Extract Balance Sheet'!M364/'EV to EBITDA Analysis'!E354,FALSE),FALSE)","v":6.8259385665529013E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N364,'Data Extract Balance Sheet'!N364/'EV to EBITDA Analysis'!F354,FALSE),FALSE)","v":7.206053550640279E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O364,'Data Extract Balance Sheet'!O364/'EV to EBITDA Analysis'!G354,FALSE),FALSE)","v":6.5924276169265036E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P364,'Data Extract Balance Sheet'!P364/'EV to EBITDA Analysis'!H354,FALSE),FALSE)","v":7.2622779519331243E-2},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q364,'Data Extract Balance Sheet'!Q364/'EV to EBITDA Analysis'!I354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R364,'Data Extract Balance Sheet'!R364/'EV to EBITDA Analysis'!J354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S364,'Data Extract Balance Sheet'!S364/'EV to EBITDA Analysis'!K354,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T364,'Data Extract Balance Sheet'!T364/'EV to EBITDA Analysis'!L354,FALSE),FALSE)","v":false}]
[null,0,{"$f":"IFERROR(IF(C$460,$L248/B248-1,IF(C248,C248/B248-1,FALSE)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,null,null,0,{"$f":"IFERROR(IF('Data Extract Balance Sheet'!K365,'Data Extract Balance Sheet'!K365/'EV to EBITDA Analysis'!C355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!L365,'Data Extract Balance Sheet'!L365/'EV to EBITDA Analysis'!D355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!M365,'Data Extract Balance Sheet'!M365/'EV to EBITDA Analysis'!E355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!N365,'Data Extract Balance Sheet'!N365/'EV to EBITDA Analysis'!F355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!O365,'Data Extract Balance Sheet'!O365/'EV to EBITDA Analysis'!G355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!P365,'Data Extract Balance Sheet'!P365/'EV to EBITDA Analysis'!H355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!Q365,'Data Extract Balance Sheet'!Q365/'EV to EBITDA Analysis'!I355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!R365,'Data Extract Balance Sheet'!R365/'EV to EBITDA Analysis'!J355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!S365,'Data Extract Balance Sheet'!S365/'EV to EBITDA Analysis'!K355,FALSE),FALSE)","v":false},{"$f":"IFERROR(IF('Data Extract Balance Sheet'!T365,'Data Extract Balance Sheet'!T365/'EV to EBITDA Analysis'!L355,FALSE),FALSE)","v":false}]

{"sheet":"PE Analysis","index":13,"n_rows":251,"n_cols":25,"rows_kept":251,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Trailing P/E - Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Trailing P/E - Average Stock Price"]
[null,null,{"$f":"first_year","v":2011},{"$f":"C4+1","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"'Data Extract Income Stmt'!C39","v":"CABGY"},{"$f":"IFERROR(IF(P149<>0,C61/P149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":85.44},{"$f":"IFERROR(IF(Q149<>0,D61/Q149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":15.21525885558583},{"$f":"IFERROR(IF(R149<>0,E61/R149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":16.476190476190474},{"$f":"IFERROR(IF(S149<>0,F61/S149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":16.793981481481481},{"$f":"IFERROR(IF(T149<>0,G61/T149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":-31.243489583333336},{"$f":"IFERROR(IF(U149<>0,H61/U149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":20.374149659863946},{"$f":"IFERROR(IF(V149<>0,I61/V149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":85.44},{"$f":"IFERROR(IF(W149<>0,J61/W149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":85.44},{"$f":"IFERROR(IF(X149<>0,K61/X149,$L5)*'Data Cost of Capital'!$L11,$L5)","v":85.44},{"$f":"'Data Cost of Capital'!U11","v":85.44},null,null,{"$f":"B5","v":"CABGY"},{"$f":"IFERROR(IF(P149,P61/P149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":85.44},{"$f":"IFERROR(IF(Q149,Q61/Q149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":13.289963689827426},{"$f":"IFERROR(IF(R149,R61/R149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":15.829948646125118},{"$f":"IFERROR(IF(S149,S61/S149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":18.74927662037037},{"$f":"IFERROR(IF(T149,T61/T149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":-29.601236972656249},{"$f":"IFERROR(IF(U149,U61/U149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":20.858489229024947},{"$f":"IFERROR(IF(V149,V61/V149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":85.44},{"$f":"IFERROR(IF(W149,W61/W149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":85.44},{"$f":"IFERROR(IF(X149,X61/X149*'Data Cost of Capital'!$L11,$Y5),$Y5)","v":85.44},{"$f":"L5","v":85.44}]
[null,{"$f":"'Data Extract Income Stmt'!C40","v":"DEO"},{"$f":"IFERROR(IF(P150<>0,C62/P150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":0.1915},{"$f":"IFERROR(IF(Q150<>0,D62/Q150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":18.858762886597937},{"$f":"IFERROR(IF(R150<>0,E62/R150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":21.882022471910116},{"$f":"IFERROR(IF(S150<>0,F62/S150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":19.627368421052633},{"$f":"IFERROR(IF(T150<>0,G62/T150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":20.581460674157302},{"$f":"IFERROR(IF(U150<>0,H62/U150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":19.587264150943394},{"$f":"IFERROR(IF(V150<>0,I62/V150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":23.185047214762189},{"$f":"IFERROR(IF(W150<>0,J62/W150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":20.864613410330445},{"$f":"IFERROR(IF(X150<>0,K62/X150,$L6)*'Data Cost of Capital'!$L12,$L6)","v":0.1915},{"$f":"'Data Cost of Capital'!U12","v":19.149999999999999},null,null,"DEO",{"$f":"IFERROR(IF(P150,P62/P150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":19.149999999999999},{"$f":"IFERROR(IF(Q150,Q62/Q150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":16.909707903780067},{"$f":"IFERROR(IF(R150,R62/R150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":22.144194756554306},{"$f":"IFERROR(IF(S150,S62/S150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":19.400350877192981},{"$f":"IFERROR(IF(T150,T62/T150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":20.80243445692884},{"$f":"IFERROR(IF(U150,U62/U150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":18.789799528301884},{"$f":"IFERROR(IF(V150,V62/V150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":20.841040024257122},{"$f":"IFERROR(IF(W150,W62/W150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":20.207330766762908},{"$f":"IFERROR(IF(X150,X62/X150*'Data Cost of Capital'!$L12,$Y6),$Y6)","v":19.149999999999999},{"$f":"L6","v":19.149999999999999}]
[null,{"$f":"'Data Extract Income Stmt'!C41","v":"ABEV"},{"$f":"IFERROR(IF(P151<>0,C63/P151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":38.380000000000003},{"$f":"IFERROR(IF(Q151<>0,D63/Q151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":40.532440000000008},{"$f":"IFERROR(IF(R151<>0,E63/R151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":22.41925333333333},{"$f":"IFERROR(IF(S151<>0,F63/S151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":20.994736578947368},{"$f":"IFERROR(IF(T151<>0,G63/T151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":23.118590064102563},{"$f":"IFERROR(IF(U151<>0,H63/U151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":20.797468037974681},{"$f":"IFERROR(IF(V151<>0,I63/V151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":35.690678813559323},{"$f":"IFERROR(IF(W151<>0,J63/W151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":24.815909090909091},{"$f":"IFERROR(IF(X151<>0,K63/X151,$L7)*'Data Cost of Capital'!$L13,$L7)","v":38.380000000000003},{"$f":"'Data Cost of Capital'!U13","v":38.380000000000003},null,null,"ABEV",{"$f":"IFERROR(IF(P151,P63/P151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":38.380000000000003},{"$f":"IFERROR(IF(Q151,Q63/Q151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":31.441837479674795},{"$f":"IFERROR(IF(R151,R63/R151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":22.523469311111111},{"$f":"IFERROR(IF(S151,S63/S151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":21.50101469846491},{"$f":"IFERROR(IF(T151,T63/T151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":24.045138920940172},{"$f":"IFERROR(IF(U151,U63/U151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":23.420253032700419},{"$f":"IFERROR(IF(V151,V63/V151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":32.438700586158191},{"$f":"IFERROR(IF(W151,W63/W151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":24.618181818181821},{"$f":"IFERROR(IF(X151,X63/X151*'Data Cost of Capital'!$L13,$Y7),$Y7)","v":38.380000000000003},38.380000000000003]
[null,{"$f":"'Data Extract Income Stmt'!C42","v":"TAP"},{"$f":"IFERROR(IF(P152<>0,C64/P152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":7.16},{"$f":"IFERROR(IF(Q152<>0,D64/Q152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":17.612295},{"$f":"IFERROR(IF(R152<>0,E64/R152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":17.783116428571429},{"$f":"IFERROR(IF(S152<>0,F64/S152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":27.026812318840587},{"$f":"IFERROR(IF(T152<>0,G64/T152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":48.332902072538865},{"$f":"IFERROR(IF(U152<>0,H64/U152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":10.581533342332614},{"$f":"IFERROR(IF(V152<>0,I64/V152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":18.69849537037037},{"$f":"IFERROR(IF(W152<>0,J64/W152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":16.986965010183297},{"$f":"IFERROR(IF(X152<>0,K64/X152,$L8)*'Data Cost of Capital'!$L14,$L8)","v":7.16},{"$f":"'Data Cost of Capital'!U14","v":7.16},null,null,"TAP",{"$f":"IFERROR(IF(P152,P64/P152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":7.16},{"$f":"IFERROR(IF(Q152,Q64/Q152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":17.466803193306013},{"$f":"IFERROR(IF(R152,R64/R152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":16.281047069805194},{"$f":"IFERROR(IF(S152,S64/S152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":24.335658491847834},{"$f":"IFERROR(IF(T152,T64/T152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":40.690781485319512},{"$f":"IFERROR(IF(U152,U64/U152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":10.571917711033118},{"$f":"IFERROR(IF(V152,V64/V152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":20.766743669945988},{"$f":"IFERROR(IF(W152,W64/W152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":16.050508879837064},{"$f":"IFERROR(IF(X152,X64/X152*'Data Cost of Capital'!$L14,$Y8),$Y8)","v":7.16},7.16]
[null,{"$f":"'Data Extract Income Stmt'!C43","v":"SAM"},{"$f":"IFERROR(IF(P153<>0,C65/P153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":24.89},{"$f":"IFERROR(IF(Q153<>0,D65/Q153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":29.774487608200459},{"$f":"IFERROR(IF(R153<>0,E65/R153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":44.739382239382245},{"$f":"IFERROR(IF(S153<>0,F65/S153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":42.290581913303434},{"$f":"IFERROR(IF(T153<>0,G65/T153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":28.488620620689655},{"$f":"IFERROR(IF(U153<>0,H65/U153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":25.15648067010309},{"$f":"IFERROR(IF(V153<>0,I65/V153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":29.698678304821154},{"$f":"IFERROR(IF(W153<>0,J65/W153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":26.194714798331013},{"$f":"IFERROR(IF(X153<>0,K65/X153,$L9)*'Data Cost of Capital'!$L15,$L9)","v":24.89},{"$f":"'Data Cost of Capital'!U15","v":24.89},null,null,"SAM",{"$f":"IFERROR(IF(P153,P65/P153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":24.89},{"$f":"IFERROR(IF(Q153,Q65/Q153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":24.848756694191348},{"$f":"IFERROR(IF(R153,R65/R153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":36.60271081483269},{"$f":"IFERROR(IF(S153,S65/S153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":34.892507293223723},{"$f":"IFERROR(IF(T153,T65/T153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":33.978235731034474},{"$f":"IFERROR(IF(U153,U65/U153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":25.193655003681886},{"$f":"IFERROR(IF(V153,V65/V153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":24.212804589165373},{"$f":"IFERROR(IF(W153,W65/W153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":25.708623463143255},{"$f":"IFERROR(IF(X153,X65/X153*'Data Cost of Capital'!$L15,$Y9),$Y9)","v":24.89},24.89]
[null,{"$f":"'Data Extract Income Stmt'!C44","v":"STZ"},{"$f":"IFERROR(IF(P154<>0,C66/P154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":22.88},{"$f":"IFERROR(IF(Q154<>0,D66/Q154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":19.41202174863388},{"$f":"IFERROR(IF(R154<>0,E66/R154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":7.8544431496062987},{"$f":"IFERROR(IF(S154<>0,F66/S154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":25.296825396825398},{"$f":"IFERROR(IF(T154<>0,G66/T154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":29.975480330490402},{"$f":"IFERROR(IF(U154<>0,H66/U154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":22.532624706744869},{"$f":"IFERROR(IF(V154<>0,I66/V154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":26.163742777777777},{"$f":"IFERROR(IF(W154<>0,J66/W154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":22.912343221757322},{"$f":"IFERROR(IF(X154<>0,K66/X154,$L10)*'Data Cost of Capital'!$L16,$L10)","v":22.88},{"$f":"'Data Cost of Capital'!U16","v":22.88},null,null,"STZ",{"$f":"IFERROR(IF(P154,P66/P154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":22.88},{"$f":"IFERROR(IF(Q154,Q66/Q154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":14.931785118397086},{"$f":"IFERROR(IF(R154,R66/R154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":6.0350159411323583},{"$f":"IFERROR(IF(S154,S66/S154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":22.635835585317462},{"$f":"IFERROR(IF(T154,T66/T154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":26.299386935856425},{"$f":"IFERROR(IF(U154,U66/U154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":22.897372909335289},{"$f":"IFERROR(IF(V154,V66/V154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":21.989590670565299},{"$f":"IFERROR(IF(W154,W66/W154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":22.453033274058576},{"$f":"IFERROR(IF(X154,X66/X154*'Data Cost of Capital'!$L16,$Y10),$Y10)","v":22.88},22.88]
[null,{"$f":"'Data Extract Income Stmt'!C45","v":"BREW"},{"$f":"IFERROR(IF(P155<>0,C67/P155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":202.22},{"$f":"IFERROR(IF(Q155<>0,D67/Q155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":64.240000000000009},{"$f":"IFERROR(IF(R155<>0,E67/R155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":99.3125},{"$f":"IFERROR(IF(S155<>0,F67/S155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":112.58333333333334},{"$f":"IFERROR(IF(T155<>0,G67/T155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":-436.625},{"$f":"IFERROR(IF(U155<>0,H67/U155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":202.22},{"$f":"IFERROR(IF(V155<>0,I67/V155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":125.75000166666668},{"$f":"IFERROR(IF(W155<>0,J67/W155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":54.361111666666673},{"$f":"IFERROR(IF(X155<>0,K67/X155,$L11)*'Data Cost of Capital'!$L17,$L11)","v":202.22},{"$f":"'Data Cost of Capital'!U17","v":202.22},null,null,"BREW",{"$f":"IFERROR(IF(P155,P67/P155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":202.22},{"$f":"IFERROR(IF(Q155,Q67/Q155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":72.731250000000003},{"$f":"IFERROR(IF(R155,R67/R155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":64.909114453124999},{"$f":"IFERROR(IF(S155,S67/S155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":114.64930520833332},{"$f":"IFERROR(IF(T155,T67/T155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":-518.97083333333342},{"$f":"IFERROR(IF(U155,U67/U155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":202.22},{"$f":"IFERROR(IF(V155,V67/V155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":111.65277869444445},{"$f":"IFERROR(IF(W155,W67/W155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":52.458335000000005},{"$f":"IFERROR(IF(X155,X67/X155*'Data Cost of Capital'!$L17,$Y11),$Y11)","v":202.22},202.22]
[null,{"$f":"'Data Extract Income Stmt'!C46","v":"WVVI"},{"$f":"IFERROR(IF(P156<>0,C68/P156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":20.149999999999999},{"$f":"IFERROR(IF(Q156<>0,D68/Q156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":15.343999999999999},{"$f":"IFERROR(IF(R156<>0,E68/R156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":21.517241379310345},{"$f":"IFERROR(IF(S156<>0,F68/S156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":13.231818181818182},{"$f":"IFERROR(IF(T156<>0,G68/T156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":19.344594594594597},{"$f":"IFERROR(IF(U156<>0,H68/U156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":18.883720930232556},{"$f":"IFERROR(IF(V156<>0,I68/V156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":20.149999999999999},{"$f":"IFERROR(IF(W156<>0,J68/W156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":20.149999999999999},{"$f":"IFERROR(IF(X156<>0,K68/X156,$L12)*'Data Cost of Capital'!$L18,$L12)","v":20.149999999999999},{"$f":"'Data Cost of Capital'!U18","v":20.149999999999999},null,null,"WVVI",{"$f":"IFERROR(IF(P156,P68/P156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":20.149999999999999},{"$f":"IFERROR(IF(Q156,Q68/Q156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":13.933999999999999},{"$f":"IFERROR(IF(R156,R68/R156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":17.007471264367815},{"$f":"IFERROR(IF(S156,S68/S156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":13.269034090909091},{"$f":"IFERROR(IF(T156,T68/T156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":18.119256756756759},{"$f":"IFERROR(IF(U156,U68/U156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":17.835562015503875},{"$f":"IFERROR(IF(V156,V68/V156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":20.149999999999999},{"$f":"IFERROR(IF(W156,W68/W156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":20.149999999999999},{"$f":"IFERROR(IF(X156,X68/X156*'Data Cost of Capital'!$L18,$Y12),$Y12)","v":20.149999999999999},20.149999999999999]
[null,{"$f":"'Data Extract Income Stmt'!C47","v":"HINKF"},{"$f":"IFERROR(IF(P157<>0,C69/P157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":26.2},{"$f":"IFERROR(IF(Q157<>0,D69/Q157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":9.969170039525693},{"$f":"IFERROR(IF(R157<>0,E69/R157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":20.286919915611815},{"$f":"IFERROR(IF(S157<>0,F69/S157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":22.3393533269962},{"$f":"IFERROR(IF(T157<>0,G69/T157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":23.900757424242428},{"$f":"IFERROR(IF(U157<>0,H69/U157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":26.20370444444444},{"$f":"IFERROR(IF(V157<>0,I69/V157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":22.477519069767439},{"$f":"IFERROR(IF(W157<>0,J69/W157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":21.119385106382975},{"$f":"IFERROR(IF(X157<>0,K69/X157,$L13)*'Data Cost of Capital'!$L19,$L13)","v":26.2},{"$f":"'Data Cost of Capital'!U19","v":26.2},null,null,"HINKF",{"$f":"IFERROR(IF(P157,P69/P157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":26.2},{"$f":"IFERROR(IF(Q157,Q69/Q157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":8.5222496459156805},{"$f":"IFERROR(IF(R157,R69/R157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":22.226933924050627},{"$f":"IFERROR(IF(S157,S69/S157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":20.372924624524718},{"$f":"IFERROR(IF(T157,T69/T157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":21.998181808080808},{"$f":"IFERROR(IF(U157,U69/U157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":28.790925771604936},{"$f":"IFERROR(IF(V157,V69/V157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":21.501205934539193},{"$f":"IFERROR(IF(W157,W69/W157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":20.469857565011818},{"$f":"IFERROR(IF(X157,X69/X157*'Data Cost of Capital'!$L19,$Y13),$Y13)","v":26.2},26.2]
[null,{"$f":"'Data Extract Income Stmt'!C48","v":"COT"},{"$f":"IFERROR(IF(P158<>0,C70/P158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":"N/A"},{"$f":"IFERROR(IF(Q158<>0,D70/Q158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":16.368000000000002},{"$f":"IFERROR(IF(R158<>0,E70/R158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":42.873684210526321},{"$f":"IFERROR(IF(S158<>0,F70/S158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":56.050000000000011},{"$f":"IFERROR(IF(T158<>0,G70/T158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":-267.31249999999994},{"$f":"IFERROR(IF(U158<>0,H70/U158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":-13.76543209876543},{"$f":"IFERROR(IF(V158<>0,I70/V158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":"N/A"},{"$f":"IFERROR(IF(W158<>0,J70/W158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":51.012122424242428},{"$f":"IFERROR(IF(X158<>0,K70/X158,$L14)*'Data Cost of Capital'!$L20,$L14)","v":"N/A"},{"$f":"'Data Cost of Capital'!U20","v":"N/A"},null,null,"COT",{"$f":"IFERROR(IF(P158,P70/P158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":"N/A"},{"$f":"IFERROR(IF(Q158,Q70/Q158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":15.238166666666666},{"$f":"IFERROR(IF(R158,R70/R158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":45.403289473684204},{"$f":"IFERROR(IF(S158,S70/S158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":61.081597222222221},{"$f":"IFERROR(IF(T158,T70/T158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":-246.16250000000002},{"$f":"IFERROR(IF(U158,U70/U158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":-16.474485570987653},{"$f":"IFERROR(IF(V158,V70/V158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":"N/A"},{"$f":"IFERROR(IF(W158,W70/W158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":48.581818787878781},{"$f":"IFERROR(IF(X158,X70/X158*'Data Cost of Capital'!$L20,$Y14),$Y14)","v":"N/A"},"N/A"]
[null,{"$f":"'Data Extract Income Stmt'!C49","v":"FMOCY"},{"$f":"IFERROR(IF(P159<>0,C71/P159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":19.21},{"$f":"IFERROR(IF(Q159<>0,D71/Q159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":-1.0711321874999997},{"$f":"IFERROR(IF(R159<>0,E71/R159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":-1.3094539007092199},{"$f":"IFERROR(IF(S159<>0,F71/S159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":-4.2112822878228782},{"$f":"IFERROR(IF(T159<>0,G71/T159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":-36.886722222222225},{"$f":"IFERROR(IF(U159<>0,H71/U159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":-17.754069767441859},{"$f":"IFERROR(IF(V159<>0,I71/V159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":19.21},{"$f":"IFERROR(IF(W159<>0,J71/W159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":19.21},{"$f":"IFERROR(IF(X159<>0,K71/X159,$L15)*'Data Cost of Capital'!$L21,$L15)","v":19.21},{"$f":"'Data Cost of Capital'!U21","v":19.21},null,null,"FMOCY",{"$f":"IFERROR(IF(P159,P71/P159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":19.21},{"$f":"IFERROR(IF(Q159,Q71/Q159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":-1.3699518684895831},{"$f":"IFERROR(IF(R159,R71/R159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":-0.95192645291568156},{"$f":"IFERROR(IF(S159,S71/S159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":-4.2312604089790904},{"$f":"IFERROR(IF(T159,T71/T159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":-49.284456249999998},{"$f":"IFERROR(IF(U159,U71/U159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":-17.76911434108527},{"$f":"IFERROR(IF(V159,V71/V159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":19.21},{"$f":"IFERROR(IF(W159,W71/W159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":19.21},{"$f":"IFERROR(IF(X159,X71/X159*'Data Cost of Capital'!$L21,$Y15),$Y15)","v":19.21},19.21]
[null,{"$f":"'Data Extract Income Stmt'!C50","v":"TSGTF"},{"$f":"IFERROR(IF(P160<>0,C72/P160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":26.52},{"$f":"IFERROR(IF(Q160<>0,D72/Q160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":28.456250249999997},{"$f":"IFERROR(IF(R160<>0,E72/R160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":34.521738913043471},{"$f":"IFERROR(IF(S160<>0,F72/S160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":28.655405270270272},{"$f":"IFERROR(IF(T160<>0,G72/T160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":21.722755448717948},{"$f":"IFERROR(IF(U160<>0,H72/U160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":33.361110555555555},{"$f":"IFERROR(IF(V160<>0,I72/V160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":26.52},{"$f":"IFERROR(IF(W160<>0,J72/W160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":26.52},{"$f":"IFERROR(IF(X160<>0,K72/X160,$L16)*'Data Cost of Capital'!$L22,$L16)","v":26.52},{"$f":"'Data Cost of Capital'!U22","v":26.52},null,null,"TSGTF",{"$f":"IFERROR(IF(P160,P72/P160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":26.52},{"$f":"IFERROR(IF(Q160,Q72/Q160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":27.577083184895827},{"$f":"IFERROR(IF(R160,R72/R160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":30.243319748641301},{"$f":"IFERROR(IF(S160,S72/S160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":31.184346819819819},{"$f":"IFERROR(IF(T160,T72/T160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":28.184828798076921},{"$f":"IFERROR(IF(U160,U72/U160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":32.332175837962957},{"$f":"IFERROR(IF(V160,V72/V160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":26.52},{"$f":"IFERROR(IF(W160,W72/W160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":26.52},{"$f":"IFERROR(IF(X160,X72/X160*'Data Cost of Capital'!$L22,$Y16),$Y16)","v":26.52},26.52]
[null,{"$f":"'Data Extract Income Stmt'!C51","v":"MNST"},{"$f":"IFERROR(IF(P161<>0,C73/P161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":45.91},{"$f":"IFERROR(IF(Q161<>0,D73/Q161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":28.174193548387098},{"$f":"IFERROR(IF(R161<>0,E73/R161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":33.404101846153843},{"$f":"IFERROR(IF(S161<>0,F73/S161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":39.355071521739134},{"$f":"IFERROR(IF(T161<>0,G73/T161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":52.049123157894741},{"$f":"IFERROR(IF(U161<>0,H73/U161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":37.489496008403357},{"$f":"IFERROR(IF(V161<>0,I73/V161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":42.666108053691275},{"$f":"IFERROR(IF(W161<>0,J73/W161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":35.447312258064514},{"$f":"IFERROR(IF(X161<>0,K73/X161,$L17)*'Data Cost of Capital'!$L23,$L17)","v":45.91},{"$f":"'Data Cost of Capital'!U23","v":45.91},null,null,"MNST",{"$f":"IFERROR(IF(P161,P73/P161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":45.91},{"$f":"IFERROR(IF(Q161,Q73/Q161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":31.866610907258064},{"$f":"IFERROR(IF(R161,R73/R161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":28.683546967948722},{"$f":"IFERROR(IF(S161,S73/S161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":29.359133256340574},{"$f":"IFERROR(IF(T161,T73/T161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":47.912953197368424},{"$f":"IFERROR(IF(U161,U73/U161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":39.994642769607843},{"$f":"IFERROR(IF(V161,V73/V161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":34.948657656599551},{"$f":"IFERROR(IF(W161,W73/W161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":34.629569838709678},{"$f":"IFERROR(IF(X161,X73/X161*'Data Cost of Capital'!$L23,$Y17),$Y17)","v":45.91},45.91]
[null,{"$f":"'Data Extract Income Stmt'!C52","v":"ROX"},{"$f":"IFERROR(IF(P162<>0,C74/P162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":"N/A"},{"$f":"IFERROR(IF(Q162<>0,D74/Q162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":-4.7000000000000014E-2},{"$f":"IFERROR(IF(R162<>0,E74/R162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":-9.7500000000000003E-2},{"$f":"IFERROR(IF(S162<>0,F74/S162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":-0.75800000000000001},{"$f":"IFERROR(IF(T162<>0,G74/T162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":-0.61874999999999991},{"$f":"IFERROR(IF(U162<>0,H74/U162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":-0.72750000000000004},{"$f":"IFERROR(IF(V162<>0,I74/V162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":"N/A"},{"$f":"IFERROR(IF(W162<>0,J74/W162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":58.899999999999991},{"$f":"IFERROR(IF(X162<>0,K74/X162,$L18)*'Data Cost of Capital'!$L24,$L18)","v":"N/A"},{"$f":"'Data Cost of Capital'!U24","v":"N/A"},null,null,"ROX",{"$f":"IFERROR(IF(P162,P74/P162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":"N/A"},{"$f":"IFERROR(IF(Q162,Q74/Q162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":-4.7430555555555566E-2},{"$f":"IFERROR(IF(R162,R74/R162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":-5.9812500000000011E-2},{"$f":"IFERROR(IF(S162,S74/S162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":-0.5767916666666667},{"$f":"IFERROR(IF(T162,T74/T162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":-0.699125},{"$f":"IFERROR(IF(U162,U74/U162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":-0.86529166666666646},{"$f":"IFERROR(IF(V162,V74/V162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":"N/A"},{"$f":"IFERROR(IF(W162,W74/W162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":59.949999999999989},{"$f":"IFERROR(IF(X162,X74/X162*'Data Cost of Capital'!$L24,$Y18),$Y18)","v":"N/A"},{"$f":"L18","v":"N/A"}]
[null,{"$f":"'Data Extract Income Stmt'!C53","v":"PDRDY"},{"$f":"IFERROR(IF(P163<>0,C75/P163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":20.79},{"$f":"IFERROR(IF(Q163<>0,D75/Q163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":19.971363363636364},{"$f":"IFERROR(IF(R163<>0,E75/R163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":21.260732670157072},{"$f":"IFERROR(IF(S163<>0,F75/S163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":28.351392182662536},{"$f":"IFERROR(IF(T163<>0,G75/T163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":22.430107795698923},{"$f":"IFERROR(IF(U163<>0,H75/U163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":19.452380952380953},{"$f":"IFERROR(IF(V163<>0,I75/V163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":20.79},{"$f":"IFERROR(IF(W163<>0,J75/W163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":20.79},{"$f":"IFERROR(IF(X163<>0,K75/X163,$L19)*'Data Cost of Capital'!$L25,$L19)","v":20.79},{"$f":"'Data Cost of Capital'!U25","v":20.79},null,null,"PDRDY",{"$f":"IFERROR(IF(P163,P75/P163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":20.79},{"$f":"IFERROR(IF(Q163,Q75/Q163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":18.632208433712123},{"$f":"IFERROR(IF(R163,R75/R163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":23.715728627835951},{"$f":"IFERROR(IF(S163,S75/S163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":26.937074324045408},{"$f":"IFERROR(IF(T163,T75/T163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":22.542060965949815},{"$f":"IFERROR(IF(U163,U75/U163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":19.152063366666667},{"$f":"IFERROR(IF(V163,V75/V163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":20.79},{"$f":"IFERROR(IF(W163,W75/W163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":20.79},{"$f":"IFERROR(IF(X163,X75/X163*'Data Cost of Capital'!$L25,$Y19),$Y19)","v":20.79},20.79]
[null,{"$f":"'Data Extract Income Stmt'!C54","v":"TBVPY"},{"$f":"IFERROR(IF(P164<>0,C76/P164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":20.7},{"$f":"IFERROR(IF(Q164<>0,D76/Q164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":13.266666666666667},{"$f":"IFERROR(IF(R164<>0,E76/R164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":17.033333333333335},{"$f":"IFERROR(IF(S164<>0,F76/S164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":17.40625},{"$f":"IFERROR(IF(T164<>0,G76/T164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":22.708333333333336},{"$f":"IFERROR(IF(U164<>0,H76/U164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":14.270833333333336},{"$f":"IFERROR(IF(V164<>0,I76/V164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":18.64},{"$f":"IFERROR(IF(W164<>0,J76/W164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":18.524999999999999},{"$f":"IFERROR(IF(X164<>0,K76/X164,$L20)*'Data Cost of Capital'!$L26,$L20)","v":20.7},{"$f":"'Data Cost of Capital'!U26","v":20.7},null,null,"TBVPY",{"$f":"IFERROR(IF(P164,P76/P164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":20.7},{"$f":"IFERROR(IF(Q164,Q76/Q164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":11.549305555555556},{"$f":"IFERROR(IF(R164,R76/R164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":18.49722222222222},{"$f":"IFERROR(IF(S164,S76/S164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":16.073958333333334},{"$f":"IFERROR(IF(T164,T76/T164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":24.093055555555559},{"$f":"IFERROR(IF(U164,U76/U164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":14.239236111111111},{"$f":"IFERROR(IF(V164,V76/V164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":18.364166666666666},{"$f":"IFERROR(IF(W164,W76/W164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":18.162500000000001},{"$f":"IFERROR(IF(X164,X76/X164*'Data Cost of Capital'!$L26,$Y20),$Y20)","v":20.7},20.7]
[null,{"$f":"'Data Extract Income Stmt'!C55","v":"BF.A"},{"$f":"IFERROR(IF(P165<>0,C77/P165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":33.729999999999997},{"$f":"IFERROR(IF(Q165<>0,D77/Q165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":16.920479420289855},{"$f":"IFERROR(IF(R165<>0,E77/R165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":17.95213516339869},{"$f":"IFERROR(IF(S165<>0,F77/S165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":20.526581739130432},{"$f":"IFERROR(IF(T165<>0,G77/T165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":15.826415708812261},{"$f":"IFERROR(IF(U165<>0,H77/U165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":20.548633040935673},{"$f":"IFERROR(IF(V165<>0,I77/V165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":33.729999999999997},{"$f":"IFERROR(IF(W165<>0,J77/W165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":33.729999999999997},{"$f":"IFERROR(IF(X165<>0,K77/X165,$L21)*'Data Cost of Capital'!$L27,$L21)","v":33.729999999999997},{"$f":"'Data Cost of Capital'!U27","v":33.729999999999997},null,null,"BF.A",{"$f":"IFERROR(IF(P165,P77/P165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":33.729999999999997},{"$f":"IFERROR(IF(Q165,Q77/Q165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":15.861776805555559},{"$f":"IFERROR(IF(R165,R77/R165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":17.194498946078433},{"$f":"IFERROR(IF(S165,S77/S165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":20.457514021739129},{"$f":"IFERROR(IF(T165,T77/T165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":14.88886548212005},{"$f":"IFERROR(IF(U165,U77/U165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":22.267879946393766},{"$f":"IFERROR(IF(V165,V77/V165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":33.729999999999997},{"$f":"IFERROR(IF(W165,W77/W165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":33.729999999999997},{"$f":"IFERROR(IF(X165,X77/X165*'Data Cost of Capital'!$L27,$Y21),$Y21)","v":33.729999999999997},33.729999999999997]
[null,{"$f":"'Data Extract Income Stmt'!C56","v":"TSRYY"},{"$f":"IFERROR(IF(P166<>0,C78/P166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":39.840000000000003},{"$f":"IFERROR(IF(Q166<>0,D78/Q166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":67.492657142857141},{"$f":"IFERROR(IF(R166<>0,E78/R166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":-30.81526666666667},{"$f":"IFERROR(IF(S166<>0,F78/S166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":38.67058333333334},{"$f":"IFERROR(IF(T166<>0,G78/T166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":34.104166666666664},{"$f":"IFERROR(IF(U166<>0,H78/U166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":29.062500000000004},{"$f":"IFERROR(IF(V166<>0,I78/V166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":39.840000000000003},{"$f":"IFERROR(IF(W166<>0,J78/W166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":39.840000000000003},{"$f":"IFERROR(IF(X166<>0,K78/X166,$L22)*'Data Cost of Capital'!$L28,$L22)","v":39.840000000000003},{"$f":"'Data Cost of Capital'!U28","v":39.840000000000003},null,null,"TSRYY",{"$f":"IFERROR(IF(P166,P78/P166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":39.840000000000003},{"$f":"IFERROR(IF(Q166,Q78/Q166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":62.639152380952375},{"$f":"IFERROR(IF(R166,R78/R166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":-34.136566666666674},{"$f":"IFERROR(IF(S166,S78/S166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":36.827132291666672},{"$f":"IFERROR(IF(T166,T78/T166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":24.510371701388891},{"$f":"IFERROR(IF(U166,U78/U166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":27.721296296296298},{"$f":"IFERROR(IF(V166,V78/V166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":39.840000000000003},{"$f":"IFERROR(IF(W166,W78/W166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":39.840000000000003},{"$f":"IFERROR(IF(X166,X78/X166*'Data Cost of Capital'!$L28,$Y22),$Y22)","v":39.840000000000003},39.840000000000003]
[null,{"$f":"'Data Extract Income Stmt'!C57","v":"PEP"},{"$f":"IFERROR(IF(P167<>0,C79/P167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":22.98},{"$f":"IFERROR(IF(Q167<>0,D79/Q167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":17.731122397959183},{"$f":"IFERROR(IF(R167<>0,E79/R167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":19.020370231481479},{"$f":"IFERROR(IF(S167<>0,F79/S167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":22.455738032786886},{"$f":"IFERROR(IF(T167<>0,G79/T167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":26.985013623978205},{"$f":"IFERROR(IF(U167<>0,H79/U167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":24.034403440366969},{"$f":"IFERROR(IF(V167<>0,I79/V167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":22.715996024904218},{"$f":"IFERROR(IF(W167<>0,J79/W167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":21.045855132275133},{"$f":"IFERROR(IF(X167<>0,K79/X167,$L23)*'Data Cost of Capital'!$L29,$L23)","v":22.98},{"$f":"'Data Cost of Capital'!U29","v":22.98},null,null,"PEP",{"$f":"IFERROR(IF(P167,P79/P167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":22.98},{"$f":"IFERROR(IF(Q167,Q79/Q167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":17.437032375637752},{"$f":"IFERROR(IF(R167,R79/R167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":18.637972513503083},{"$f":"IFERROR(IF(S167,S79/S167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":20.805288816354413},{"$f":"IFERROR(IF(T167,T79/T167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":26.393585386012717},{"$f":"IFERROR(IF(U167,U79/U167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":23.762480815175842},{"$f":"IFERROR(IF(V167,V79/V167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":21.680683285440615},{"$f":"IFERROR(IF(W167,W79/W167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":20.327160370370372},{"$f":"IFERROR(IF(X167,X79/X167*'Data Cost of Capital'!$L29,$Y23),$Y23)","v":22.98},22.98]
[null,{"$f":"'Data Extract Income Stmt'!C58","v":"COKE"},{"$f":"IFERROR(IF(P168<>0,C80/P168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":42.72},{"$f":"IFERROR(IF(Q168<>0,D80/Q168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":42.72},{"$f":"IFERROR(IF(R168<>0,E80/R168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":23.925503691275168},{"$f":"IFERROR(IF(S168<>0,F80/S168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":26.057566765578631},{"$f":"IFERROR(IF(T168<>0,G80/T168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":28.788765783227845},{"$f":"IFERROR(IF(U168<>0,H80/U168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":32.53824608208955},{"$f":"IFERROR(IF(V168<>0,I80/V168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":29.345772655217967},{"$f":"IFERROR(IF(W168<>0,J80/W168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":23.011551664779162},{"$f":"IFERROR(IF(X168<>0,K80/X168,$L24)*'Data Cost of Capital'!$L30,$L24)","v":42.72},{"$f":"'Data Cost of Capital'!U30","v":42.72},null,null,"COKE",{"$f":"IFERROR(IF(P168,P80/P168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":42.72},{"$f":"IFERROR(IF(Q168,Q80/Q168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":42.72},{"$f":"IFERROR(IF(R168,R80/R168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":21.367645462807602},{"$f":"IFERROR(IF(S168,S80/S168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":23.421575139713156},{"$f":"IFERROR(IF(T168,T80/T168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":23.100547224419831},{"$f":"IFERROR(IF(U168,U80/U168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":29.082664814210201},{"$f":"IFERROR(IF(V168,V80/V168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":27.455581259357107},{"$f":"IFERROR(IF(W168,W80/W168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":21.82797249150623},{"$f":"IFERROR(IF(X168,X80/X168*'Data Cost of Capital'!$L30,$Y24),$Y24)","v":42.72},42.72]
[null,{"$f":"'Data Extract Income Stmt'!C59","v":"DPS"},{"$f":"IFERROR(IF(P169<>0,C81/P169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":29.27},{"$f":"IFERROR(IF(Q169<>0,D81/Q169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":15.16081081081081},{"$f":"IFERROR(IF(R169<>0,E81/R169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":15.829508000000001},{"$f":"IFERROR(IF(S169<>0,F81/S169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":20.141573258426963},{"$f":"IFERROR(IF(T169<>0,G81/T169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":23.249370025188917},{"$f":"IFERROR(IF(U169<>0,H81/U169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":19.930616464757708},{"$f":"IFERROR(IF(V169<>0,I81/V169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":21.133592073170732},{"$f":"IFERROR(IF(W169<>0,J81/W169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":19.361003745173747},{"$f":"IFERROR(IF(X169<>0,K81/X169,$L25)*'Data Cost of Capital'!$L31,$L25)","v":29.27},{"$f":"'Data Cost of Capital'!U31","v":29.27},null,null,"DPS",{"$f":"IFERROR(IF(P169,P81/P169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":29.27},{"$f":"IFERROR(IF(Q169,Q81/Q169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":14.239329817004505},{"$f":"IFERROR(IF(R169,R81/R169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":15.19692619125683},{"$f":"IFERROR(IF(S169,S81/S169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":16.727598421114234},{"$f":"IFERROR(IF(T169,T81/T169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":20.249002889378673},{"$f":"IFERROR(IF(U169,U81/U169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":20.094676921806165},{"$f":"IFERROR(IF(V169,V81/V169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":20.378732461197337},{"$f":"IFERROR(IF(W169,W81/W169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":20.945945791505792},{"$f":"IFERROR(IF(X169,X81/X169*'Data Cost of Capital'!$L31,$Y25),$Y25)","v":29.27},29.27]
[null,{"$f":"'Data Extract Income Stmt'!C60","v":"EBAY"},{"$f":"IFERROR(IF(P170<>0,C82/P170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(Q170<>0,D82/Q170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(R170<>0,E82/R170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(S170<>0,F82/S170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(T170<>0,G82/T170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(U170<>0,H82/U170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(V170<>0,I82/V170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(W170<>0,J82/W170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"IFERROR(IF(X170<>0,K82/X170,$L26)*'Data Cost of Capital'!$L32,$L26)","v":0},{"$f":"'Data Cost of Capital'!U32","v":false},null,null,"EBAY",{"$f":"IFERROR(IF(P170,P82/P170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":false},{"$f":"IFERROR(IF(Q170,Q82/Q170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":0},{"$f":"IFERROR(IF(R170,R82/R170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":0},{"$f":"IFERROR(IF(S170,S82/S170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":0},{"$f":"IFERROR(IF(T170,T82/T170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":0},{"$f":"IFERROR(IF(U170,U82/U170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":0},{"$f":"IFERROR(IF(V170,V82/V170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":false},{"$f":"IFERROR(IF(W170,W82/W170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":false},{"$f":"IFERROR(IF(X170,X82/X170*'Data Cost of Capital'!$L32,$Y26),$Y26)","v":false},{"$f":"L26","v":false}]
[null,{"$f":"'Data Extract Income Stmt'!C61","v":0},{"$f":"IFERROR(IF(P171<>0,C83/P171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(Q171<>0,D83/Q171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(R171<>0,E83/R171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(S171<>0,F83/S171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(T171<>0,G83/T171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(U171<>0,H83/U171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(V171<>0,I83/V171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(W171<>0,J83/W171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"IFERROR(IF(X171<>0,K83/X171,$L27)*'Data Cost of Capital'!$L33,$L27)","v":0},{"$f":"'Data Cost of Capital'!U33","v":false},null,null,0,{"$f":"IFERROR(IF(P171,P83/P171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(Q171,Q83/Q171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(R171,R83/R171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(S171,S83/S171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(T171,T83/T171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(U171,U83/U171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(V171,V83/V171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(W171,W83/W171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"IFERROR(IF(X171,X83/X171*'Data Cost of Capital'!$L33,$Y27),$Y27)","v":false},{"$f":"L27","v":false}]
[]
[]
["Forward P/E - Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Forward P/E - Average Stock Price"]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[null,"Test Year"]
[null,null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"P4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B5","v":"CABGY"},{"$f":"IF(ABS(Q149)>0,C61/Q149*'Data Cost of Capital'!$L11,$L34)","v":10.865803855585831},{"$f":"IF(ABS(R149)>0,D61/R149*'Data Cost of Capital'!$L11,$L34)","v":15.641456582633051},{"$f":"IF(ABS(S149)>0,E61/S149*'Data Cost of Capital'!$L11,$L34)","v":20.423611111111111},{"$f":"IF(ABS(T149)>0,F61/T149*'Data Cost of Capital'!$L11,$L34)","v":-25.190972222222225},{"$f":"IF(ABS(U149)>0,G61/U149*'Data Cost of Capital'!$L11,$L34)","v":20.403911564625851},{"$f":"IF(ABS(V149)>0,H61/V149*'Data Cost of Capital'!$L11,$L34)","v":19.329999999999998},{"$f":"IF(ABS(W149)>0,I61/W149*'Data Cost of Capital'!$L11,$L34)","v":19.329999999999998},{"$f":"IF(ABS(X149)>0,J61/X149*'Data Cost of Capital'!$L11,$L34)","v":19.329999999999998},{"$f":"IF(ABS(Y149)>0,K61/Y149*'Data Cost of Capital'!$L11,$L34)","v":19.329999999999998},{"$f":"'Data Cost of Capital'!Y11","v":19.329999999999998},null,null,{"$f":"O5","v":"CABGY"},{"$f":"IFERROR(IF(P61,P61/Q149*'Data Cost of Capital'!$L11,Y$34),$Y34)","v":13.349886451861941},{"$f":"IFERROR(IF(Q61,Q61/R149*'Data Cost of Capital'!$L11,Z$34),$Y34)","v":13.662231580298783},{"$f":"IFERROR(IF(R61,R61/S149*'Data Cost of Capital'!$L11,AA$34),$Y34)","v":19.62254050925926},{"$f":"IFERROR(IF(S61,S61/T149*'Data Cost of Capital'!$L11,AB$34),$Y34)","v":-28.123914930555554},{"$f":"IFERROR(IF(T61,T61/U149*'Data Cost of Capital'!$L11,AC$34),$Y34)","v":19.331420063775511},{"$f":"IFERROR(IF(U61,U61/V149*'Data Cost of Capital'!$L11,AD$34),$Y34)","v":19.329999999999998},{"$f":"IFERROR(IF(V61,V61/W149*'Data Cost of Capital'!$L11,AE$34),$Y34)","v":19.329999999999998},{"$f":"IFERROR(IF(W61,W61/X149*'Data Cost of Capital'!$L11,AF$34),$Y34)","v":19.329999999999998},{"$f":"IFERROR(IF(X61,X61/Y149*'Data Cost of Capital'!$L11,AG$34),$Y34)","v":0},{"$f":"L34","v":19.329999999999998}]
[null,"DEO",{"$f":"IF(ABS(Q150)>0,C62/Q150*'Data Cost of Capital'!$L12,$L35)","v":14.168814432989691},{"$f":"IF(ABS(R150)>0,D62/R150*'Data Cost of Capital'!$L12,$L35)","v":20.55393258426966},{"$f":"IF(ABS(S150)>0,E62/S150*'Data Cost of Capital'!$L12,$L35)","v":20.5},{"$f":"IF(ABS(T150)>0,F62/T150*'Data Cost of Capital'!$L12,$L35)","v":20.950561797752808},{"$f":"IF(ABS(U150)>0,G62/U150*'Data Cost of Capital'!$L12,$L35)","v":17.28066037735849},{"$f":"IF(ABS(V150)>0,H62/V150*'Data Cost of Capital'!$L12,$L35)","v":17.987091743914061},{"$f":"IF(ABS(W150)>0,I62/W150*'Data Cost of Capital'!$L12,$L35)","v":21.464950272698108},{"$f":"IF(ABS(X150)>0,J62/X150*'Data Cost of Capital'!$L12,$L35)","v":19.13},{"$f":"IF(ABS(Y150)>0,K62/Y150*'Data Cost of Capital'!$L12,$L35)","v":19.13},{"$f":"'Data Cost of Capital'!Y12","v":19.13},null,null,"DEO",{"$f":"IFERROR(IF(P62,P62/Q150*'Data Cost of Capital'!$L12,Y$34),$Y35)","v":12.893256013745704},{"$f":"IFERROR(IF(Q62,Q62/R150*'Data Cost of Capital'!$L12,Z$34),$Y35)","v":18.429681647940075},{"$f":"IFERROR(IF(R62,R62/S150*'Data Cost of Capital'!$L12,AA$34),$Y35)","v":20.745614035087719},{"$f":"IFERROR(IF(S62,S62/T150*'Data Cost of Capital'!$L12,AB$34),$Y35)","v":20.708239700374531},{"$f":"IFERROR(IF(T62,T62/U150*'Data Cost of Capital'!$L12,AC$34),$Y35)","v":17.466194968553459},{"$f":"IFERROR(IF(U62,U62/V150*'Data Cost of Capital'!$L12,AD$34),$Y35)","v":17.254775621588841},{"$f":"IFERROR(IF(V62,V62/W150*'Data Cost of Capital'!$L12,AE$34),$Y35)","v":19.294844802694897},{"$f":"IFERROR(IF(W62,W62/X150*'Data Cost of Capital'!$L12,AF$34),$Y35)","v":19.13},{"$f":"IFERROR(IF(X62,X62/Y150*'Data Cost of Capital'!$L12,AG$34),$Y35)","v":0},{"$f":"L35","v":19.13}]
[null,"ABEV",{"$f":"IF(ABS(Q151)>0,C63/Q151*'Data Cost of Capital'!$L13,$L36)","v":26.030731707317074},{"$f":"IF(ABS(R151)>0,D63/R151*'Data Cost of Capital'!$L13,$L36)","v":22.157733866666671},{"$f":"IF(ABS(S151)>0,E63/S151*'Data Cost of Capital'!$L13,$L36)","v":22.124263157894735},{"$f":"IF(ABS(T151)>0,F63/T151*'Data Cost of Capital'!$L13,$L36)","v":20.456410000000002},{"$f":"IF(ABS(U151)>0,G63/U151*'Data Cost of Capital'!$L13,$L36)","v":22.825949683544302},{"$f":"IF(ABS(V151)>0,H63/V151*'Data Cost of Capital'!$L13,$L36)","v":27.847457203389833},{"$f":"IF(ABS(W151)>0,I63/W151*'Data Cost of Capital'!$L13,$L36)","v":23.928977840909091},{"$f":"IF(ABS(X151)>0,J63/X151*'Data Cost of Capital'!$L13,$L36)","v":23.52},{"$f":"IF(ABS(Y151)>0,K63/Y151*'Data Cost of Capital'!$L13,$L36)","v":23.52},{"$f":"'Data Cost of Capital'!Y13","v":23.52},null,null,"ABEV",{"$f":"IFERROR(IF(P63,P63/Q151*'Data Cost of Capital'!$L13,Y$34),$Y36)","v":20.868940345528461},{"$f":"IFERROR(IF(Q63,Q63/R151*'Data Cost of Capital'!$L13,Z$34),$Y36)","v":17.188204488888889},{"$f":"IFERROR(IF(R63,R63/S151*'Data Cost of Capital'!$L13,AA$34),$Y36)","v":22.227107872807014},{"$f":"IFERROR(IF(S63,S63/T151*'Data Cost of Capital'!$L13,AB$34),$Y36)","v":20.9497066292735},{"$f":"IFERROR(IF(T63,T63/U151*'Data Cost of Capital'!$L13,AC$34),$Y36)","v":23.740770073839663},{"$f":"IFERROR(IF(U63,U63/V151*'Data Cost of Capital'!$L13,AD$34),$Y36)","v":31.359321857344632},{"$f":"IFERROR(IF(V63,V63/W151*'Data Cost of Capital'!$L13,AE$34),$Y36)","v":21.748674256628789},{"$f":"IFERROR(IF(W63,W63/X151*'Data Cost of Capital'!$L13,AF$34),$Y36)","v":23.52},{"$f":"IFERROR(IF(X63,X63/Y151*'Data Cost of Capital'!$L13,AG$34),$Y36)","v":0},23.52]
[null,"TAP",{"$f":"IF(ABS(Q152)>0,C64/Q152*'Data Cost of Capital'!$L14,$L37)","v":17.57991823770492},{"$f":"IF(ABS(R152)>0,D64/R152*'Data Cost of Capital'!$L14,$L37)","v":13.952597337662338},{"$f":"IF(ABS(S152)>0,E64/S152*'Data Cost of Capital'!$L14,$L37)","v":19.844927028985509},{"$f":"IF(ABS(T152)>0,F64/T152*'Data Cost of Capital'!$L14,$L37)","v":38.649741968911925},{"$f":"IF(ABS(U152)>0,G64/U152*'Data Cost of Capital'!$L14,$L37)","v":10.073704211663069},{"$f":"IF(ABS(V152)>0,H64/V152*'Data Cost of Capital'!$L14,$L37)","v":22.681712673611109},{"$f":"IF(ABS(W152)>0,I64/W152*'Data Cost of Capital'!$L14,$L37)","v":16.451629327902239},{"$f":"IF(ABS(X152)>0,J64/X152*'Data Cost of Capital'!$L14,$L37)","v":15.7},{"$f":"IF(ABS(Y152)>0,K64/Y152*'Data Cost of Capital'!$L14,$L37)","v":15.7},{"$f":"'Data Cost of Capital'!Y14","v":15.7},null,null,"TAP",{"$f":"IFERROR(IF(P64,P64/Q152*'Data Cost of Capital'!$L14,Y$34),$Y37)","v":18.047745838456283},{"$f":"IFERROR(IF(Q64,Q64/R152*'Data Cost of Capital'!$L14,Z$34),$Y37)","v":13.837337594696972},{"$f":"IFERROR(IF(R64,R64/S152*'Data Cost of Capital'!$L14,AA$34),$Y37)","v":18.168704701086956},{"$f":"IFERROR(IF(S64,S64/T152*'Data Cost of Capital'!$L14,AB$34),$Y37)","v":34.801252558290166},{"$f":"IFERROR(IF(T64,T64/U152*'Data Cost of Capital'!$L14,AC$34),$Y37)","v":8.4809080201583864},{"$f":"IFERROR(IF(U64,U64/V152*'Data Cost of Capital'!$L14,AD$34),$Y37)","v":22.661101389853396},{"$f":"IFERROR(IF(V64,V64/W152*'Data Cost of Capital'!$L14,AE$34),$Y37)","v":18.271350846062457},{"$f":"IFERROR(IF(W64,W64/X152*'Data Cost of Capital'!$L14,AF$34),$Y37)","v":15.7},{"$f":"IFERROR(IF(X64,X64/Y152*'Data Cost of Capital'!$L14,AG$34),$Y37)","v":0},15.7]
[null,"SAM",{"$f":"IF(ABS(Q153)>0,C65/Q153*'Data Cost of Capital'!$L15,$L38)","v":24.163439920273351},{"$f":"IF(ABS(R153)>0,D65/R153*'Data Cost of Capital'!$L15,$L38)","v":25.23359084942085},{"$f":"IF(ABS(S153)>0,E65/S153*'Data Cost of Capital'!$L15,$L38)","v":34.641255605381161},{"$f":"IF(ABS(T153)>0,F65/T153*'Data Cost of Capital'!$L15,$L38)","v":39.023999034482756},{"$f":"IF(ABS(U153)>0,G65/U153*'Data Cost of Capital'!$L15,$L38)","v":30.418630265095729},{"$f":"IF(ABS(V153)>0,H65/V153*'Data Cost of Capital'!$L15,$L38)","v":26.564930598755833},{"$f":"IF(ABS(W153)>0,I65/W153*'Data Cost of Capital'!$L15,$L38)","v":26.559457788595271},{"$f":"IF(ABS(X153)>0,J65/X153*'Data Cost of Capital'!$L15,$L38)","v":23.79},{"$f":"IF(ABS(Y153)>0,K65/Y153*'Data Cost of Capital'!$L15,$L38)","v":23.79},{"$f":"'Data Cost of Capital'!Y15","v":23.79},null,null,"SAM",{"$f":"IFERROR(IF(P65,P65/Q153*'Data Cost of Capital'!$L15,Y$34),$Y38)","v":20.43944588553531},{"$f":"IFERROR(IF(Q65,Q65/R153*'Data Cost of Capital'!$L15,Z$34),$Y38)","v":21.05908144546332},{"$f":"IFERROR(IF(R65,R65/S153*'Data Cost of Capital'!$L15,AA$34),$Y38)","v":28.341112409691078},{"$f":"IFERROR(IF(S65,S65/T153*'Data Cost of Capital'!$L15,AB$34),$Y38)","v":32.197361902298852},{"$f":"IFERROR(IF(T65,T65/U153*'Data Cost of Capital'!$L15,AC$34),$Y38)","v":36.280148608247416},{"$f":"IFERROR(IF(U65,U65/V153*'Data Cost of Capital'!$L15,AD$34),$Y38)","v":26.604186232503892},{"$f":"IFERROR(IF(V65,V65/W153*'Data Cost of Capital'!$L15,AE$34),$Y38)","v":21.65345389545665},{"$f":"IFERROR(IF(W65,W65/X153*'Data Cost of Capital'!$L15,AF$34),$Y38)","v":23.79},{"$f":"IFERROR(IF(X65,X65/Y153*'Data Cost of Capital'!$L15,AG$34),$Y38)","v":0},23.79]
[null,"STZ",{"$f":"IF(ABS(Q154)>0,C66/Q154*'Data Cost of Capital'!$L16,$L39)","v":11.030054918032787},{"$f":"IF(ABS(R154)>0,D66/R154*'Data Cost of Capital'!$L16,$L39)","v":3.9959504836895383},{"$f":"IF(ABS(S154)>0,E66/S154*'Data Cost of Capital'!$L16,$L39)","v":18.472486666666668},{"$f":"IF(ABS(T154)>0,F66/T154*'Data Cost of Capital'!$L16,$L39)","v":20.388486140724947},{"$f":"IF(ABS(U154)>0,G66/U154*'Data Cost of Capital'!$L16,$L39)","v":20.613636766862168},{"$f":"IF(ABS(V154)>0,H66/V154*'Data Cost of Capital'!$L16,$L39)","v":17.973391871345029},{"$f":"IF(ABS(W154)>0,I66/W154*'Data Cost of Capital'!$L16,$L39)","v":23.399581668410043},{"$f":"IF(ABS(X154)>0,J66/X154*'Data Cost of Capital'!$L16,$L39)","v":22.49},{"$f":"IF(ABS(Y154)>0,K66/Y154*'Data Cost of Capital'!$L16,$L39)","v":22.49},{"$f":"'Data Cost of Capital'!Y16","v":22.49},null,null,"STZ",{"$f":"IFERROR(IF(P66,P66/Q154*'Data Cost of Capital'!$L16,Y$34),$Y39)","v":11.021015480418942},{"$f":"IFERROR(IF(Q66,Q66/R154*'Data Cost of Capital'!$L16,Z$34),$Y39)","v":3.0736970491188602},{"$f":"IFERROR(IF(R66,R66/S154*'Data Cost of Capital'!$L16,AA$34),$Y39)","v":14.193463417107585},{"$f":"IFERROR(IF(S66,S66/T154*'Data Cost of Capital'!$L16,AB$34),$Y39)","v":18.243807785181236},{"$f":"IFERROR(IF(T66,T66/U154*'Data Cost of Capital'!$L16,AC$34),$Y39)","v":18.085648787267836},{"$f":"IFERROR(IF(U66,U66/V154*'Data Cost of Capital'!$L16,AD$34),$Y39)","v":18.264337221247565},{"$f":"IFERROR(IF(V66,V66/W154*'Data Cost of Capital'!$L16,AE$34),$Y39)","v":19.666422618549511},{"$f":"IFERROR(IF(W66,W66/X154*'Data Cost of Capital'!$L16,AF$34),$Y39)","v":22.49},{"$f":"IFERROR(IF(X66,X66/Y154*'Data Cost of Capital'!$L16,AG$34),$Y39)","v":0},22.49]
[null,"BREW",{"$f":"IF(ABS(Q155)>0,C67/Q155*'Data Cost of Capital'!$L17,$L40)","v":61.699999999999996},{"$f":"IF(ABS(R155)>0,D67/R155*'Data Cost of Capital'!$L17,$L40)","v":40.150000000000006},{"$f":"IF(ABS(S155)>0,E67/S155*'Data Cost of Capital'!$L17,$L40)","v":132.41666666666669},{"$f":"IF(ABS(T155)>0,F67/T155*'Data Cost of Capital'!$L17,$L40)","v":-675.5},{"$f":"IF(ABS(U155)>0,G67/U155*'Data Cost of Capital'!$L17,$L40)","v":56.57},{"$f":"IF(ABS(V155)>0,H67/V155*'Data Cost of Capital'!$L17,$L40)","v":113.75},{"$f":"IF(ABS(W155)>0,I67/W155*'Data Cost of Capital'!$L17,$L40)","v":52.395834027777781},{"$f":"IF(ABS(X155)>0,J67/X155*'Data Cost of Capital'!$L17,$L40)","v":56.57},{"$f":"IF(ABS(Y155)>0,K67/Y155*'Data Cost of Capital'!$L17,$L40)","v":56.57},{"$f":"'Data Cost of Capital'!Y17","v":56.57},null,null,"BREW",{"$f":"IFERROR(IF(P67,P67/Q155*'Data Cost of Capital'!$L17,Y$34),$Y40)","v":74.383333333333326},{"$f":"IFERROR(IF(Q67,Q67/R155*'Data Cost of Capital'!$L17,Z$34),$Y40)","v":45.45703125},{"$f":"IFERROR(IF(R67,R67/S155*'Data Cost of Capital'!$L17,AA$34),$Y40)","v":86.545485937500004},{"$f":"IFERROR(IF(S67,S67/T155*'Data Cost of Capital'!$L17,AB$34),$Y40)","v":-687.8958312499999},{"$f":"IFERROR(IF(T67,T67/U155*'Data Cost of Capital'!$L17,AC$34),$Y40)","v":56.57},{"$f":"IFERROR(IF(U67,U67/V155*'Data Cost of Capital'!$L17,AD$34),$Y40)","v":82.799999777777785},{"$f":"IFERROR(IF(V67,V67/W155*'Data Cost of Capital'!$L17,AE$34),$Y40)","v":46.521991122685186},{"$f":"IFERROR(IF(W67,W67/X155*'Data Cost of Capital'!$L17,AF$34),$Y40)","v":56.57},{"$f":"IFERROR(IF(X67,X67/Y155*'Data Cost of Capital'!$L17,AG$34),$Y40)","v":0},56.57]
[null,"WVVI",{"$f":"IF(ABS(Q156)>0,C68/Q156*'Data Cost of Capital'!$L18,$L41)","v":12.03},{"$f":"IF(ABS(R156)>0,D68/R156*'Data Cost of Capital'!$L18,$L41)","v":13.227586206896552},{"$f":"IF(ABS(S156)>0,E68/S156*'Data Cost of Capital'!$L18,$L41)","v":14.18181818181818},{"$f":"IF(ABS(T156)>0,F68/T156*'Data Cost of Capital'!$L18,$L41)","v":15.735135135135135},{"$f":"IF(ABS(U156)>0,G68/U156*'Data Cost of Capital'!$L18,$L41)","v":16.645348837209305},{"$f":"IF(ABS(V156)>0,H68/V156*'Data Cost of Capital'!$L18,$L41)","v":false},{"$f":"IF(ABS(W156)>0,I68/W156*'Data Cost of Capital'!$L18,$L41)","v":false},{"$f":"IF(ABS(X156)>0,J68/X156*'Data Cost of Capital'!$L18,$L41)","v":false},{"$f":"IF(ABS(Y156)>0,K68/Y156*'Data Cost of Capital'!$L18,$L41)","v":false},{"$f":"'Data Cost of Capital'!Y18","v":false},null,null,"WVVI",{"$f":"IFERROR(IF(P68,P68/Q156*'Data Cost of Capital'!$L18,Y$34),$Y41)","v":12.607833333333334},{"$f":"IFERROR(IF(Q68,Q68/R156*'Data Cost of Capital'!$L18,Z$34),$Y41)","v":12.012068965517242},{"$f":"IFERROR(IF(R68,R68/S156*'Data Cost of Capital'!$L18,AA$34),$Y41)","v":11.209469696969697},{"$f":"IFERROR(IF(S68,S68/T156*'Data Cost of Capital'!$L18,AB$34),$Y41)","v":15.779391891891892},{"$f":"IFERROR(IF(T68,T68/U156*'Data Cost of Capital'!$L18,AC$34),$Y41)","v":15.590988372093024},{"$f":"IFERROR(IF(U68,U68/V156*'Data Cost of Capital'!$L18,AD$34),$Y41)","v":false},{"$f":"IFERROR(IF(V68,V68/W156*'Data Cost of Capital'!$L18,AE$34),$Y41)","v":false},{"$f":"IFERROR(IF(W68,W68/X156*'Data Cost of Capital'!$L18,AF$34),$Y41)","v":false},{"$f":"IFERROR(IF(X68,X68/Y156*'Data Cost of Capital'!$L18,AG$34),$Y41)","v":0},false]
[null,"HINKF",{"$f":"IF(ABS(Q157)>0,C69/Q157*'Data Cost of Capital'!$L19,$L42)","v":6.9147725790513839},{"$f":"IF(ABS(R157)>0,D69/R157*'Data Cost of Capital'!$L19,$L42)","v":21.28438835443038},{"$f":"IF(ABS(S157)>0,E69/S157*'Data Cost of Capital'!$L19,$L42)","v":18.281368897338403},{"$f":"IF(ABS(T157)>0,F69/T157*'Data Cost of Capital'!$L19,$L42)","v":17.803787651515151},{"$f":"IF(ABS(U157)>0,G69/U157*'Data Cost of Capital'!$L19,$L42)","v":29.212036851851853},{"$f":"IF(ABS(V157)>0,H69/V157*'Data Cost of Capital'!$L19,$L42)","v":18.281654263565891},{"$f":"IF(ABS(W157)>0,I69/W157*'Data Cost of Capital'!$L19,$L42)","v":20.564538723404251},{"$f":"IF(ABS(X157)>0,J69/X157*'Data Cost of Capital'!$L19,$L42)","v":19.93},{"$f":"IF(ABS(Y157)>0,K69/Y157*'Data Cost of Capital'!$L19,$L42)","v":19.93},{"$f":"'Data Cost of Capital'!Y19","v":19.93},null,null,"HINKF",{"$f":"IFERROR(IF(P69,P69/Q157*'Data Cost of Capital'!$L19,Y$34),$Y42)","v":7.3597455418313578},{"$f":"IFERROR(IF(Q69,Q69/R157*'Data Cost of Capital'!$L19,Z$34),$Y42)","v":18.195182788326303},{"$f":"IFERROR(IF(R69,R69/S157*'Data Cost of Capital'!$L19,AA$34),$Y42)","v":20.029594448669197},{"$f":"IFERROR(IF(S69,S69/T157*'Data Cost of Capital'!$L19,AB$34),$Y42)","v":16.236603564393942},{"$f":"IFERROR(IF(T69,T69/U157*'Data Cost of Capital'!$L19,AC$34),$Y42)","v":26.886666654320983},{"$f":"IFERROR(IF(U69,U69/V157*'Data Cost of Capital'!$L19,AD$34),$Y42)","v":20.086692398794142},{"$f":"IFERROR(IF(V69,V69/W157*'Data Cost of Capital'!$L19,AE$34),$Y42)","v":19.671316067769897},{"$f":"IFERROR(IF(W69,W69/X157*'Data Cost of Capital'!$L19,AF$34),$Y42)","v":19.93},{"$f":"IFERROR(IF(X69,X69/Y157*'Data Cost of Capital'!$L19,AG$34),$Y42)","v":0},19.93]
[null,"COT",{"$f":"IF(ABS(Q158)>0,C70/Q158*'Data Cost of Capital'!$L20,$L43)","v":12.73},{"$f":"IF(ABS(R158)>0,D70/R158*'Data Cost of Capital'!$L20,$L43)","v":43.073684210526324},{"$f":"IF(ABS(S158)>0,E70/S158*'Data Cost of Capital'!$L20,$L43)","v":67.88333333333334},{"$f":"IF(ABS(T158)>0,F70/T158*'Data Cost of Capital'!$L20,$L43)","v":-168.15},{"$f":"IF(ABS(U158)>0,G70/U158*'Data Cost of Capital'!$L20,$L43)","v":-13.200617283950615},{"$f":"IF(ABS(V158)>0,H70/V158*'Data Cost of Capital'!$L20,$L43)","v":59.96},{"$f":"IF(ABS(W158)>0,I70/W158*'Data Cost of Capital'!$L20,$L43)","v":51.083334090909091},{"$f":"IF(ABS(X158)>0,J70/X158*'Data Cost of Capital'!$L20,$L43)","v":59.96},{"$f":"IF(ABS(Y158)>0,K70/Y158*'Data Cost of Capital'!$L20,$L43)","v":59.96},{"$f":"'Data Cost of Capital'!Y20","v":59.96},null,null,"COT",{"$f":"IFERROR(IF(P70,P70/Q158*'Data Cost of Capital'!$L20,Y$34),$Y43)","v":15.642083333333332},{"$f":"IFERROR(IF(Q70,Q70/R158*'Data Cost of Capital'!$L20,Z$34),$Y43)","v":40.10043859649123},{"$f":"IFERROR(IF(R70,R70/S158*'Data Cost of Capital'!$L20,AA$34),$Y43)","v":71.888541666666654},{"$f":"IFERROR(IF(S70,S70/T158*'Data Cost of Capital'!$L20,AB$34),$Y43)","v":-183.24479166666666},{"$f":"IFERROR(IF(T70,T70/U158*'Data Cost of Capital'!$L20,AC$34),$Y43)","v":-12.156172839506173},{"$f":"IFERROR(IF(U70,U70/V158*'Data Cost of Capital'!$L20,AD$34),$Y43)","v":59.96},{"$f":"IFERROR(IF(V70,V70/W158*'Data Cost of Capital'!$L20,AE$34),$Y43)","v":42.528661616161614},{"$f":"IFERROR(IF(W70,W70/X158*'Data Cost of Capital'!$L20,AF$34),$Y43)","v":59.96},{"$f":"IFERROR(IF(X70,X70/Y158*'Data Cost of Capital'!$L20,AG$34),$Y43)","v":0},59.96]
[null,"FMOCY",{"$f":"IF(ABS(Q159)>0,C71/Q159*'Data Cost of Capital'!$L21,$L44)","v":-2.1969687499999999},{"$f":"IF(ABS(R159)>0,D71/R159*'Data Cost of Capital'!$L21,$L44)","v":-0.81031276595744661},{"$f":"IF(ABS(S159)>0,E71/S159*'Data Cost of Capital'!$L21,$L44)","v":-4.0878154981549812},{"$f":"IF(ABS(T159)>0,F71/T159*'Data Cost of Capital'!$L21,$L44)","v":-63.403194444444438},{"$f":"IF(ABS(U159)>0,G71/U159*'Data Cost of Capital'!$L21,$L44)","v":-15.440953488372093},{"$f":"IF(ABS(V159)>0,H71/V159*'Data Cost of Capital'!$L21,$L44)","v":false},{"$f":"IF(ABS(W159)>0,I71/W159*'Data Cost of Capital'!$L21,$L44)","v":false},{"$f":"IF(ABS(X159)>0,J71/X159*'Data Cost of Capital'!$L21,$L44)","v":false},{"$f":"IF(ABS(Y159)>0,K71/Y159*'Data Cost of Capital'!$L21,$L44)","v":false},{"$f":"'Data Cost of Capital'!Y21","v":false},null,null,"FMOCY",{"$f":"IFERROR(IF(P71,P71/Q159*'Data Cost of Capital'!$L21,Y$34),$Y44)","v":-2.2270649772135411},{"$f":"IFERROR(IF(Q71,Q71/R159*'Data Cost of Capital'!$L21,Z$34),$Y44)","v":-1.0363702078408192},{"$f":"IFERROR(IF(R71,R71/S159*'Data Cost of Capital'!$L21,AA$34),$Y44)","v":-2.9716966020910212},{"$f":"IFERROR(IF(S71,S71/T159*'Data Cost of Capital'!$L21,AB$34),$Y44)","v":-63.703976157407411},{"$f":"IFERROR(IF(T71,T71/U159*'Data Cost of Capital'!$L21,AC$34),$Y44)","v":-20.63070261627907},{"$f":"IFERROR(IF(U71,U71/V159*'Data Cost of Capital'!$L21,AD$34),$Y44)","v":false},{"$f":"IFERROR(IF(V71,V71/W159*'Data Cost of Capital'!$L21,AE$34),$Y44)","v":false},{"$f":"IFERROR(IF(W71,W71/X159*'Data Cost of Capital'!$L21,AF$34),$Y44)","v":false},{"$f":"IFERROR(IF(X71,X71/Y159*'Data Cost of Capital'!$L21,AG$34),$Y44)","v":0},false]
[null,"TSGTF",{"$f":"IF(ABS(Q160)>0,C72/Q160*'Data Cost of Capital'!$L22,$L45)","v":27.0703125},{"$f":"IF(ABS(R160)>0,D72/R160*'Data Cost of Capital'!$L22,$L45)","v":24.744565434782608},{"$f":"IF(ABS(S160)>0,E72/S160*'Data Cost of Capital'!$L22,$L45)","v":34.335134918918911},{"$f":"IF(ABS(T160)>0,F72/T160*'Data Cost of Capital'!$L22,$L45)","v":33.982371634615383},{"$f":"IF(ABS(U160)>0,G72/U160*'Data Cost of Capital'!$L22,$L45)","v":37.652776111111109},{"$f":"IF(ABS(V160)>0,H72/V160*'Data Cost of Capital'!$L22,$L45)","v":28.29},{"$f":"IF(ABS(W160)>0,I72/W160*'Data Cost of Capital'!$L22,$L45)","v":28.29},{"$f":"IF(ABS(X160)>0,J72/X160*'Data Cost of Capital'!$L22,$L45)","v":28.29},{"$f":"IF(ABS(Y160)>0,K72/Y160*'Data Cost of Capital'!$L22,$L45)","v":28.29},{"$f":"'Data Cost of Capital'!Y22","v":28.29},null,null,"TSGTF",{"$f":"IFERROR(IF(P72,P72/Q160*'Data Cost of Capital'!$L22,Y$34),$Y45)","v":26.161588695312496},{"$f":"IFERROR(IF(Q72,Q72/R160*'Data Cost of Capital'!$L22,Z$34),$Y45)","v":23.980072334692021},{"$f":"IFERROR(IF(R72,R72/S160*'Data Cost of Capital'!$L22,AA$34),$Y45)","v":30.079842344594592},{"$f":"IFERROR(IF(S72,S72/T160*'Data Cost of Capital'!$L22,AB$34),$Y45)","v":36.981436933760683},{"$f":"IFERROR(IF(T72,T72/U160*'Data Cost of Capital'!$L22,AC$34),$Y45)","v":48.853703249999995},{"$f":"IFERROR(IF(U72,U72/V160*'Data Cost of Capital'!$L22,AD$34),$Y45)","v":28.29},{"$f":"IFERROR(IF(V72,V72/W160*'Data Cost of Capital'!$L22,AE$34),$Y45)","v":28.29},{"$f":"IFERROR(IF(W72,W72/X160*'Data Cost of Capital'!$L22,AF$34),$Y45)","v":28.29},{"$f":"IFERROR(IF(X72,X72/Y160*'Data Cost of Capital'!$L22,AG$34),$Y45)","v":0},28.29]
[null,"MNST",{"$f":"IF(ABS(Q161)>0,C73/Q161*'Data Cost of Capital'!$L23,$L46)","v":25.545027822580646},{"$f":"IF(ABS(R161)>0,D73/R161*'Data Cost of Capital'!$L23,$L46)","v":26.873846153846152},{"$f":"IF(ABS(S161)>0,E73/S161*'Data Cost of Capital'!$L23,$L46)","v":23.600724130434777},{"$f":"IF(ABS(T161)>0,F73/T161*'Data Cost of Capital'!$L23,$L46)","v":38.112279789473689},{"$f":"IF(ABS(U161)>0,G73/U161*'Data Cost of Capital'!$L23,$L46)","v":41.551821008403358},{"$f":"IF(ABS(V161)>0,H73/V161*'Data Cost of Capital'!$L23,$L46)","v":29.941275335570467},{"$f":"IF(ABS(W161)>0,I73/W161*'Data Cost of Capital'!$L23,$L46)","v":34.178763978494622},{"$f":"IF(ABS(X161)>0,J73/X161*'Data Cost of Capital'!$L23,$L46)","v":34.15},{"$f":"IF(ABS(Y161)>0,K73/Y161*'Data Cost of Capital'!$L23,$L46)","v":34.15},{"$f":"'Data Cost of Capital'!Y23","v":34.15},null,null,"MNST",{"$f":"IFERROR(IF(P73,P73/Q161*'Data Cost of Capital'!$L23,Y$34),$Y46)","v":20.271617318548387},{"$f":"IFERROR(IF(Q73,Q73/R161*'Data Cost of Capital'!$L23,Z$34),$Y46)","v":30.39584425},{"$f":"IFERROR(IF(R73,R73/S161*'Data Cost of Capital'!$L23,AA$34),$Y46)","v":20.265549488224639},{"$f":"IFERROR(IF(S73,S73/T161*'Data Cost of Capital'!$L23,AB$34),$Y46)","v":28.432002732456137},{"$f":"IFERROR(IF(T73,T73/U161*'Data Cost of Capital'!$L23,AC$34),$Y46)","v":38.249836586134457},{"$f":"IFERROR(IF(U73,U73/V161*'Data Cost of Capital'!$L23,AD$34),$Y46)","v":31.942030131431764},{"$f":"IFERROR(IF(V73,V73/W161*'Data Cost of Capital'!$L23,AE$34),$Y46)","v":27.99650532706093},{"$f":"IFERROR(IF(W73,W73/X161*'Data Cost of Capital'!$L23,AF$34),$Y46)","v":34.15},{"$f":"IFERROR(IF(X73,X73/Y161*'Data Cost of Capital'!$L23,AG$34),$Y46)","v":0},34.15]
[null,"ROX",{"$f":"IF(ABS(Q162)>0,C74/Q162*'Data Cost of Capital'!$L24,$L47)","v":-4.5000000000000012E-2},{"$f":"IF(ABS(R162)>0,D74/R162*'Data Cost of Capital'!$L24,$L47)","v":-3.5250000000000004E-2},{"$f":"IF(ABS(S162)>0,E74/S162*'Data Cost of Capital'!$L24,$L47)","v":-0.39},{"$f":"IF(ABS(T162)>0,F74/T162*'Data Cost of Capital'!$L24,$L47)","v":-0.75800000000000001},{"$f":"IF(ABS(U162)>0,G74/U162*'Data Cost of Capital'!$L24,$L47)","v":-1.2374999999999998},{"$f":"IF(ABS(V162)>0,H74/V162*'Data Cost of Capital'!$L24,$L47)","v":57},{"$f":"IF(ABS(W162)>0,I74/W162*'Data Cost of Capital'!$L24,$L47)","v":64.749999999999986},{"$f":"IF(ABS(X162)>0,J74/X162*'Data Cost of Capital'!$L24,$L47)","v":57},{"$f":"IF(ABS(Y162)>0,K74/Y162*'Data Cost of Capital'!$L24,$L47)","v":57},{"$f":"'Data Cost of Capital'!Y24","v":57},null,null,"ROX",{"$f":"IFERROR(IF(P74,P74/Q162*'Data Cost of Capital'!$L24,Y$34),$Y47)","v":-4.9277777777777775E-2},{"$f":"IFERROR(IF(Q74,Q74/R162*'Data Cost of Capital'!$L24,Z$34),$Y47)","v":-3.5572916666666669E-2},{"$f":"IFERROR(IF(R74,R74/S162*'Data Cost of Capital'!$L24,AA$34),$Y47)","v":-0.23925000000000005},{"$f":"IFERROR(IF(S74,S74/T162*'Data Cost of Capital'!$L24,AB$34),$Y47)","v":-0.5767916666666667},{"$f":"IFERROR(IF(T74,T74/U162*'Data Cost of Capital'!$L24,AC$34),$Y47)","v":-1.39825},{"$f":"IFERROR(IF(U74,U74/V162*'Data Cost of Capital'!$L24,AD$34),$Y47)","v":57},{"$f":"IFERROR(IF(V74,V74/W162*'Data Cost of Capital'!$L24,AE$34),$Y47)","v":68.77291666666666},{"$f":"IFERROR(IF(W74,W74/X162*'Data Cost of Capital'!$L24,AF$34),$Y47)","v":57},{"$f":"IFERROR(IF(X74,X74/Y162*'Data Cost of Capital'!$L24,AG$34),$Y47)","v":0},{"$f":"L47","v":57}]
[null,"PDRDY",{"$f":"IF(ABS(Q163)>0,C75/Q163*'Data Cost of Capital'!$L25,$L48)","v":15.771591477272727},{"$f":"IF(ABS(R163)>0,D75/R163*'Data Cost of Capital'!$L25,$L48)","v":23.003664607329846},{"$f":"IF(ABS(S163)>0,E75/S163*'Data Cost of Capital'!$L25,$L48)","v":25.144272074303409},{"$f":"IF(ABS(T163)>0,F75/T163*'Data Cost of Capital'!$L25,$L48)","v":19.693547688172043},{"$f":"IF(ABS(U163)>0,G75/U163*'Data Cost of Capital'!$L25,$L48)","v":19.866666904761903},{"$f":"IF(ABS(V163)>0,H75/V163*'Data Cost of Capital'!$L25,$L48)","v":false},{"$f":"IF(ABS(W163)>0,I75/W163*'Data Cost of Capital'!$L25,$L48)","v":false},{"$f":"IF(ABS(X163)>0,J75/X163*'Data Cost of Capital'!$L25,$L48)","v":false},{"$f":"IF(ABS(Y163)>0,K75/Y163*'Data Cost of Capital'!$L25,$L48)","v":false},{"$f":"'Data Cost of Capital'!Y25","v":false},null,null,"PDRDY",{"$f":"IFERROR(IF(P75,P75/Q163*'Data Cost of Capital'!$L25,Y$34),$Y48)","v":15.079782258522727},{"$f":"IFERROR(IF(Q75,Q75/R163*'Data Cost of Capital'!$L25,Z$34),$Y48)","v":21.461182489092497},{"$f":"IFERROR(IF(R75,R75/S163*'Data Cost of Capital'!$L25,AA$34),$Y48)","v":28.047703826109387},{"$f":"IFERROR(IF(S75,S75/T163*'Data Cost of Capital'!$L25,AB$34),$Y48)","v":18.71112904659498},{"$f":"IFERROR(IF(T75,T75/U163*'Data Cost of Capital'!$L25,AC$34),$Y48)","v":19.965825426984125},{"$f":"IFERROR(IF(U75,U75/V163*'Data Cost of Capital'!$L25,AD$34),$Y48)","v":false},{"$f":"IFERROR(IF(V75,V75/W163*'Data Cost of Capital'!$L25,AE$34),$Y48)","v":false},{"$f":"IFERROR(IF(W75,W75/X163*'Data Cost of Capital'!$L25,AF$34),$Y48)","v":false},{"$f":"IFERROR(IF(X75,X75/Y163*'Data Cost of Capital'!$L25,AG$34),$Y48)","v":0},false]
[null,"TBVPY",{"$f":"IF(ABS(Q164)>0,C76/Q164*'Data Cost of Capital'!$L26,$L49)","v":8.2083333333333339},{"$f":"IF(ABS(R164)>0,D76/R164*'Data Cost of Capital'!$L26,$L49)","v":13.266666666666667},{"$f":"IF(ABS(S164)>0,E76/S164*'Data Cost of Capital'!$L26,$L49)","v":12.775},{"$f":"IF(ABS(T164)>0,F76/T164*'Data Cost of Capital'!$L26,$L49)","v":23.208333333333336},{"$f":"IF(ABS(U164)>0,G76/U164*'Data Cost of Capital'!$L26,$L49)","v":11.354166666666668},{"$f":"IF(ABS(V164)>0,H76/V164*'Data Cost of Capital'!$L26,$L49)","v":17.125},{"$f":"IF(ABS(W164)>0,I76/W164*'Data Cost of Capital'!$L26,$L49)","v":18.64},{"$f":"IF(ABS(X164)>0,J76/X164*'Data Cost of Capital'!$L26,$L49)","v":false},{"$f":"IF(ABS(Y164)>0,K76/Y164*'Data Cost of Capital'!$L26,$L49)","v":false},{"$f":"'Data Cost of Capital'!Y26","v":false},null,null,"TBVPY",{"$f":"IFERROR(IF(P76,P76/Q164*'Data Cost of Capital'!$L26,Y$34),$Y49)","v":9.1270833333333314},{"$f":"IFERROR(IF(Q76,Q76/R164*'Data Cost of Capital'!$L26,Z$34),$Y49)","v":11.549305555555556},{"$f":"IFERROR(IF(R76,R76/S164*'Data Cost of Capital'!$L26,AA$34),$Y49)","v":13.872916666666665},{"$f":"IFERROR(IF(S76,S76/T164*'Data Cost of Capital'!$L26,AB$34),$Y49)","v":21.431944444444447},{"$f":"IFERROR(IF(T76,T76/U164*'Data Cost of Capital'!$L26,AC$34),$Y49)","v":12.046527777777779},{"$f":"IFERROR(IF(U76,U76/V164*'Data Cost of Capital'!$L26,AD$34),$Y49)","v":17.087083333333332},{"$f":"IFERROR(IF(V76,V76/W164*'Data Cost of Capital'!$L26,AE$34),$Y49)","v":18.364166666666666},{"$f":"IFERROR(IF(W76,W76/X164*'Data Cost of Capital'!$L26,AF$34),$Y49)","v":false},{"$f":"IFERROR(IF(X76,X76/Y164*'Data Cost of Capital'!$L26,AG$34),$Y49)","v":0},false]
[null,"BF.A",{"$f":"IF(ABS(Q165)>0,C77/Q165*'Data Cost of Capital'!$L27,$L50)","v":14.15767391304348},{"$f":"IF(ABS(R165)>0,D77/R165*'Data Cost of Capital'!$L27,$L50)","v":15.261608888888889},{"$f":"IF(ABS(S165)>0,E77/S165*'Data Cost of Capital'!$L27,$L50)","v":17.060103602484471},{"$f":"IF(ABS(T165)>0,F77/T165*'Data Cost of Capital'!$L27,$L50)","v":12.661991034482758},{"$f":"IF(ABS(U165)>0,G77/U165*'Data Cost of Capital'!$L27,$L50)","v":24.156108187134503},{"$f":"IF(ABS(V165)>0,H77/V165*'Data Cost of Capital'!$L27,$L50)","v":29.19},{"$f":"IF(ABS(W165)>0,I77/W165*'Data Cost of Capital'!$L27,$L50)","v":29.19},{"$f":"IF(ABS(X165)>0,J77/X165*'Data Cost of Capital'!$L27,$L50)","v":29.19},{"$f":"IF(ABS(Y165)>0,K77/Y165*'Data Cost of Capital'!$L27,$L50)","v":29.19},{"$f":"'Data Cost of Capital'!Y27","v":29.19},null,null,"BF.A",{"$f":"IFERROR(IF(P77,P77/Q165*'Data Cost of Capital'!$L27,Y$34),$Y50)","v":12.741425631038645},{"$f":"IFERROR(IF(Q77,Q77/R165*'Data Cost of Capital'!$L27,Z$34),$Y50)","v":14.30670064814815},{"$f":"IFERROR(IF(R77,R77/S165*'Data Cost of Capital'!$L27,AA$34),$Y50)","v":16.340113905279505},{"$f":"IFERROR(IF(S77,S77/T165*'Data Cost of Capital'!$L27,AB$34),$Y50)","v":12.619386044061303},{"$f":"IFERROR(IF(T77,T77/U165*'Data Cost of Capital'!$L27,AC$34),$Y50)","v":22.725110472709549},{"$f":"IFERROR(IF(U77,U77/V165*'Data Cost of Capital'!$L27,AD$34),$Y50)","v":29.19},{"$f":"IFERROR(IF(V77,V77/W165*'Data Cost of Capital'!$L27,AE$34),$Y50)","v":29.19},{"$f":"IFERROR(IF(W77,W77/X165*'Data Cost of Capital'!$L27,AF$34),$Y50)","v":29.19},{"$f":"IFERROR(IF(X77,X77/Y165*'Data Cost of Capital'!$L27,AG$34),$Y50)","v":0},29.19]
[null,"TSRYY",{"$f":"IF(ABS(Q166)>0,C78/Q166*'Data Cost of Capital'!$L28,$L51)","v":52.009214285714286},{"$f":"IF(ABS(R166)>0,D78/R166*'Data Cost of Capital'!$L28,$L51)","v":-31.496573333333338},{"$f":"IF(ABS(S166)>0,E78/S166*'Data Cost of Capital'!$L28,$L51)","v":38.519083333333342},{"$f":"IF(ABS(T166)>0,F78/T166*'Data Cost of Capital'!$L28,$L51)","v":19.33529166666667},{"$f":"IF(ABS(U166)>0,G78/U166*'Data Cost of Capital'!$L28,$L51)","v":22.736111111111107},{"$f":"IF(ABS(V166)>0,H78/V166*'Data Cost of Capital'!$L28,$L51)","v":false},{"$f":"IF(ABS(W166)>0,I78/W166*'Data Cost of Capital'!$L28,$L51)","v":false},{"$f":"IF(ABS(X166)>0,J78/X166*'Data Cost of Capital'!$L28,$L51)","v":false},{"$f":"IF(ABS(Y166)>0,K78/Y166*'Data Cost of Capital'!$L28,$L51)","v":false},{"$f":"'Data Cost of Capital'!Y28","v":false},null,null,"TSRYY",{"$f":"IFERROR(IF(P78,P78/Q166*'Data Cost of Capital'!$L28,Y$34),$Y51)","v":50.077283928571426},{"$f":"IFERROR(IF(Q78,Q78/R166*'Data Cost of Capital'!$L28,Z$34),$Y51)","v":-29.231604444444447},{"$f":"IFERROR(IF(R78,R78/S166*'Data Cost of Capital'!$L28,AA$34),$Y51)","v":42.670708333333337},{"$f":"IFERROR(IF(S78,S78/T166*'Data Cost of Capital'!$L28,AB$34),$Y51)","v":18.413566145833336},{"$f":"IFERROR(IF(T78,T78/U166*'Data Cost of Capital'!$L28,AC$34),$Y51)","v":16.340247800925926},{"$f":"IFERROR(IF(U78,U78/V166*'Data Cost of Capital'!$L28,AD$34),$Y51)","v":false},{"$f":"IFERROR(IF(V78,V78/W166*'Data Cost of Capital'!$L28,AE$34),$Y51)","v":false},{"$f":"IFERROR(IF(W78,W78/X166*'Data Cost of Capital'!$L28,AF$34),$Y51)","v":false},{"$f":"IFERROR(IF(X78,X78/Y166*'Data Cost of Capital'!$L28,AG$34),$Y51)","v":0},false]
[null,"PEP",{"$f":"IF(ABS(Q167)>0,C79/Q167*'Data Cost of Capital'!$L29,$L52)","v":16.761479528061223},{"$f":"IF(ABS(R167)>0,D79/R167*'Data Cost of Capital'!$L29,$L52)","v":16.089351805555555},{"$f":"IF(ABS(S167)>0,E79/S167*'Data Cost of Capital'!$L29,$L52)","v":19.243091194379392},{"$f":"IF(ABS(T167)>0,F79/T167*'Data Cost of Capital'!$L29,$L52)","v":26.126975858310626},{"$f":"IF(ABS(U167)>0,G79/U167*'Data Cost of Capital'!$L29,$L52)","v":22.714449541284406},{"$f":"IF(ABS(V167)>0,H79/V167*'Data Cost of Capital'!$L29,$L52)","v":20.074712452107281},{"$f":"IF(ABS(W167)>0,I79/W167*'Data Cost of Capital'!$L29,$L52)","v":20.913139197530864},{"$f":"IF(ABS(X167)>0,J79/X167*'Data Cost of Capital'!$L29,$L52)","v":20.12},{"$f":"IF(ABS(Y167)>0,K79/Y167*'Data Cost of Capital'!$L29,$L52)","v":20.12},{"$f":"'Data Cost of Capital'!Y29","v":20.12},null,null,"PEP",{"$f":"IFERROR(IF(P79,P79/Q167*'Data Cost of Capital'!$L29,Y$34),$Y52)","v":16.633567283163263},{"$f":"IFERROR(IF(Q79,Q79/R167*'Data Cost of Capital'!$L29,Z$34),$Y52)","v":15.822492340856478},{"$f":"IFERROR(IF(R79,R79/S167*'Data Cost of Capital'!$L29,AA$34),$Y52)","v":18.856215751366118},{"$f":"IFERROR(IF(S79,S79/T167*'Data Cost of Capital'!$L29,AB$34),$Y52)","v":24.206698432107174},{"$f":"IFERROR(IF(T79,T79/U167*'Data Cost of Capital'!$L29,AC$34),$Y52)","v":22.216618891437307},{"$f":"IFERROR(IF(U79,U79/V167*'Data Cost of Capital'!$L29,AD$34),$Y52)","v":19.847589339878674},{"$f":"IFERROR(IF(V79,V79/W167*'Data Cost of Capital'!$L29,AE$34),$Y52)","v":19.959994135802472},{"$f":"IFERROR(IF(W79,W79/X167*'Data Cost of Capital'!$L29,AF$34),$Y52)","v":20.12},{"$f":"IFERROR(IF(X79,X79/Y167*'Data Cost of Capital'!$L29,AG$34),$Y52)","v":0},20.12]
[null,"COKE",{"$f":"IF(ABS(Q168)>0,C80/Q168*'Data Cost of Capital'!$L30,$L53)","v":21.24},{"$f":"IF(ABS(R168)>0,D80/R168*'Data Cost of Capital'!$L30,$L53)","v":22.597315234899327},{"$f":"IF(ABS(S168)>0,E80/S168*'Data Cost of Capital'!$L30,$L53)","v":21.156676854599407},{"$f":"IF(ABS(T168)>0,F80/T168*'Data Cost of Capital'!$L30,$L53)","v":13.894620253164556},{"$f":"IF(ABS(U168)>0,G80/U168*'Data Cost of Capital'!$L30,$L53)","v":33.944962639925372},{"$f":"IF(ABS(V168)>0,H80/V168*'Data Cost of Capital'!$L30,$L53)","v":23.038969484808455},{"$f":"IF(ABS(W168)>0,I80/W168*'Data Cost of Capital'!$L30,$L53)","v":25.158267157417896},{"$f":"IF(ABS(X168)>0,J80/X168*'Data Cost of Capital'!$L30,$L53)","v":21.24},{"$f":"IF(ABS(Y168)>0,K80/Y168*'Data Cost of Capital'!$L30,$L53)","v":21.24},{"$f":"'Data Cost of Capital'!Y30","v":21.24},null,null,"COKE",{"$f":"IFERROR(IF(P80,P80/Q168*'Data Cost of Capital'!$L30,Y$34),$Y53)","v":21.24},{"$f":"IFERROR(IF(Q80,Q80/R168*'Data Cost of Capital'!$L30,Z$34),$Y53)","v":21.724888090044747},{"$f":"IFERROR(IF(R80,R80/S168*'Data Cost of Capital'!$L30,AA$34),$Y53)","v":18.89483189292779},{"$f":"IFERROR(IF(S80,S80/T168*'Data Cost of Capital'!$L30,AB$34),$Y53)","v":12.48903611089135},{"$f":"IFERROR(IF(T80,T80/U168*'Data Cost of Capital'!$L30,AC$34),$Y53)","v":27.2379586675995},{"$f":"IFERROR(IF(U80,U80/V168*'Data Cost of Capital'!$L30,AD$34),$Y53)","v":20.592217094341702},{"$f":"IFERROR(IF(V80,V80/W168*'Data Cost of Capital'!$L30,AE$34),$Y53)","v":23.537797297093242},{"$f":"IFERROR(IF(W80,W80/X168*'Data Cost of Capital'!$L30,AF$34),$Y53)","v":21.24},{"$f":"IFERROR(IF(X80,X80/Y168*'Data Cost of Capital'!$L30,AG$34),$Y53)","v":0},21.24]
[null,"DPS",{"$f":"IF(ABS(Q169)>0,C81/Q169*'Data Cost of Capital'!$L31,$L54)","v":13.170608361486487},{"$f":"IF(ABS(R169)>0,D81/R169*'Data Cost of Capital'!$L31,$L54)","v":14.71344262295082},{"$f":"IF(ABS(S169)>0,E81/S169*'Data Cost of Capital'!$L31,$L54)","v":13.561797584269662},{"$f":"IF(ABS(T169)>0,F81/T169*'Data Cost of Capital'!$L31,$L54)","v":18.061461158690172},{"$f":"IF(ABS(U169)>0,G81/U169*'Data Cost of Capital'!$L31,$L54)","v":20.330396255506606},{"$f":"IF(ABS(V169)>0,H81/V169*'Data Cost of Capital'!$L31,$L54)","v":20.063192627494459},{"$f":"IF(ABS(W169)>0,I81/W169*'Data Cost of Capital'!$L31,$L54)","v":18.400096573359075},{"$f":"IF(ABS(X169)>0,J81/X169*'Data Cost of Capital'!$L31,$L54)","v":22.16},{"$f":"IF(ABS(Y169)>0,K81/Y169*'Data Cost of Capital'!$L31,$L54)","v":22.16},{"$f":"'Data Cost of Capital'!Y31","v":22.16},null,null,"DPS",{"$f":"IFERROR(IF(P81,P81/Q169*'Data Cost of Capital'!$L31,Y$34),$Y54)","v":12.897240982545044},{"$f":"IFERROR(IF(Q81,Q81/R169*'Data Cost of Capital'!$L31,Z$34),$Y54)","v":13.8191528715847},{"$f":"IFERROR(IF(R81,R81/S169*'Data Cost of Capital'!$L31,AA$34),$Y54)","v":13.019838450374531},{"$f":"IFERROR(IF(S81,S81/T169*'Data Cost of Capital'!$L31,AB$34),$Y54)","v":15.000063067800168},{"$f":"IFERROR(IF(T81,T81/U169*'Data Cost of Capital'!$L31,AC$34),$Y54)","v":17.706727196218797},{"$f":"IFERROR(IF(U81,U81/V169*'Data Cost of Capital'!$L31,AD$34),$Y54)","v":20.22834439578714},{"$f":"IFERROR(IF(V81,V81/W169*'Data Cost of Capital'!$L31,AE$34),$Y54)","v":17.742873243243242},{"$f":"IFERROR(IF(W81,W81/X169*'Data Cost of Capital'!$L31,AF$34),$Y54)","v":22.16},{"$f":"IFERROR(IF(X81,X81/Y169*'Data Cost of Capital'!$L31,AG$34),$Y54)","v":0},22.16]
[null,"EBAY",{"$f":"IF(ABS(Q170)>0,C82/Q170*'Data Cost of Capital'!$L32,$L55)","v":0},{"$f":"IF(ABS(R170)>0,D82/R170*'Data Cost of Capital'!$L32,$L55)","v":0},{"$f":"IF(ABS(S170)>0,E82/S170*'Data Cost of Capital'!$L32,$L55)","v":0},{"$f":"IF(ABS(T170)>0,F82/T170*'Data Cost of Capital'!$L32,$L55)","v":0},{"$f":"IF(ABS(U170)>0,G82/U170*'Data Cost of Capital'!$L32,$L55)","v":0},{"$f":"IF(ABS(V170)>0,H82/V170*'Data Cost of Capital'!$L32,$L55)","v":false},{"$f":"IF(ABS(W170)>0,I82/W170*'Data Cost of Capital'!$L32,$L55)","v":false},{"$f":"IF(ABS(X170)>0,J82/X170*'Data Cost of Capital'!$L32,$L55)","v":false},{"$f":"IF(ABS(Y170)>0,K82/Y170*'Data Cost of Capital'!$L32,$L55)","v":false},{"$f":"'Data Cost of Capital'!Y32","v":false},null,null,"EBAY",{"$f":"IFERROR(IF(P82,P82/Q170*'Data Cost of Capital'!$L32,Y$34),$Y55)","v":19.329999999999998},{"$f":"IFERROR(IF(Q82,Q82/R170*'Data Cost of Capital'!$L32,Z$34),$Y55)","v":0},{"$f":"IFERROR(IF(R82,R82/S170*'Data Cost of Capital'!$L32,AA$34),$Y55)","v":0},{"$f":"IFERROR(IF(S82,S82/T170*'Data Cost of Capital'!$L32,AB$34),$Y55)","v":0},{"$f":"IFERROR(IF(T82,T82/U170*'Data Cost of Capital'!$L32,AC$34),$Y55)","v":0},{"$f":"IFERROR(IF(U82,U82/V170*'Data Cost of Capital'!$L32,AD$34),$Y55)","v":0},{"$f":"IFERROR(IF(V82,V82/W170*'Data Cost of Capital'!$L32,AE$34),$Y55)","v":0},{"$f":"IFERROR(IF(W82,W82/X170*'Data Cost of Capital'!$L32,AF$34),$Y55)","v":0},{"$f":"IFERROR(IF(X82,X82/Y170*'Data Cost of Capital'!$L32,AG$34),$Y55)","v":0},false]
[null,0,{"$f":"IF(ABS(Q171)>0,C83/Q171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(R171)>0,D83/R171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(S171)>0,E83/S171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(T171)>0,F83/T171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(U171)>0,G83/U171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(V171)>0,H83/V171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(W171)>0,I83/W171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(X171)>0,J83/X171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"IF(ABS(Y171)>0,K83/Y171*'Data Cost of Capital'!$L33,$L56)","v":false},{"$f":"'Data Cost of Capital'!Y33","v":false},null,null,0,{"$f":"IFERROR(IF(P83,P83/Q171*'Data Cost of Capital'!$L33,Y$34),$Y56)","v":19.329999999999998},{"$f":"IFERROR(IF(Q83,Q83/R171*'Data Cost of Capital'!$L33,Z$34),$Y56)","v":0},{"$f":"IFERROR(IF(R83,R83/S171*'Data Cost of Capital'!$L33,AA$34),$Y56)","v":0},{"$f":"IFERROR(IF(S83,S83/T171*'Data Cost of Capital'!$L33,AB$34),$Y56)","v":0},{"$f":"IFERROR(IF(T83,T83/U171*'Data Cost of Capital'!$L33,AC$34),$Y56)","v":0},{"$f":"IFERROR(IF(U83,U83/V171*'Data Cost of Capital'!$L33,AD$34),$Y56)","v":0},{"$f":"IFERROR(IF(V83,V83/W171*'Data Cost of Capital'!$L33,AE$34),$Y56)","v":0},{"$f":"IFERROR(IF(W83,W83/X171*'Data Cost of Capital'!$L33,AF$34),$Y56)","v":0},{"$f":"IFERROR(IF(X83,X83/Y171*'Data Cost of Capital'!$L33,AG$34),$Y56)","v":0},false]
[]
[]
["Ending Stock Price",null,null,null,null,null,null,null,null,null,null,null,null,"Average Stock Price"]
[null,null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"P4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B5","v":"CABGY"},{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":398.77500150000003},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":558.4},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":588.20000000000005},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":483.66666666666669},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":599.875},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":599},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":744.38000480000005},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":761.69999699999994},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!15:15)","v":761.69999699999994},{"$f":"'Data Cost of Capital'!N11","v":711},null,null,{"$f":"B61","v":"CABGY"},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!15:15),FALSE)","v":489.94083278333329},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!15:15),FALSE)","v":487.74166741666659},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!15:15),FALSE)","v":565.12916666666672},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!15:15),FALSE)","v":539.97916666666663},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!15:15),FALSE)","v":568.34374987499996},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!15:15),FALSE)","v":613.23958333333337},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!15:15),FALSE)","v":688.52333373333329},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!15:15),FALSE)","v":731.14998649999995},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!15:15),FALSE)","v":false},{"$f":"L61","v":711}]
[null,"DEO",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1374.375},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1829.3},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1947.5},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1864.6},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":1831.75},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2076.25},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2676.25},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2601.4},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!16:16)","v":2601.4},{"$f":"'Data Cost of Capital'!N12","v":2445.5},null,null,"DEO",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!16:16),FALSE)","v":1250.6458333333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!16:16),FALSE)","v":1640.2416666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!16:16),FALSE)","v":1970.8333333333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!16:16),FALSE)","v":1843.0333333333331},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!16:16),FALSE)","v":1851.4166666666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!16:16),FALSE)","v":1991.71875},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!16:16),FALSE)","v":2405.6812500000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!16:16),FALSE)","v":2519.4499999999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!16:16),FALSE)","v":false},{"$f":"L62","v":2445.5}]
[null,"ABEV",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":10.672599999999999},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":16.618300400000003},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":16.814439999999998},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":15.955999800000001},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":18.032500249999998},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":16.42999975},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":21.0575005},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":21.838000000000001},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!17:17)","v":21.838000000000001},{"$f":"'Data Cost of Capital'!N13","v":21.66},null,null,"ABEV",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!17:17),FALSE)","v":8.5562655416666686},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!17:17),FALSE)","v":12.891153366666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!17:17),FALSE)","v":16.892601983333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!17:17),FALSE)","v":16.340771170833332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!17:17),FALSE)","v":18.755208358333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!17:17),FALSE)","v":18.501999895833332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!17:17),FALSE)","v":19.138833345833334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!17:17),FALSE)","v":21.664000000000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!17:17),FALSE)","v":false},21.66]
[null,"TAP",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":42.895000500000002},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":42.973999800000001},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":54.771998600000003},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":74.594002000000017},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":93.282501000000011},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":97.984998750000003},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":80.777500000000003},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":83.405998199999999},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!18:18)","v":83.405998199999999},{"$f":"'Data Cost of Capital'!N14","v":74.510000000000005},null,null,"TAP",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!18:18),FALSE)","v":44.036499845833333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!18:18),FALSE)","v":42.618999791666674},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!18:18),FALSE)","v":50.145624974999997},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!18:18),FALSE)","v":67.166417437500016},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!18:18),FALSE)","v":78.533208266666662},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!18:18),FALSE)","v":97.895958004166673},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!18:18),FALSE)","v":89.712332654166673},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!18:18),FALSE)","v":78.807998599999991},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!18:18),FALSE)","v":false},74.510000000000005]
[null,"SAM",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":106.07750125},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":130.7100006},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":231.75},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":282.923993},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":206.54249949999999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":170.81250374999999},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":190.9625015},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":188.33999939999998},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!19:19)","v":188.33999939999998},{"$f":"'Data Cost of Capital'!N15","v":179.75},null,null,"SAM",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!19:19),FALSE)","v":89.72916743750001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!19:19),FALSE)","v":109.0860418875},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!19:19),FALSE)","v":189.60204202083332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!19:19),FALSE)","v":233.4308737916667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!19:19),FALSE)","v":246.34220904999995},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!19:19),FALSE)","v":171.06491747500002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!19:19),FALSE)","v":155.68833350833333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!19:19),FALSE)","v":184.84500270000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!19:19),FALSE)","v":false},179.75]
[null,"STZ",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":20.185000500000001},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":35.523999799999999},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":69.825999600000003},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":95.622},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":140.58500275},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":153.67250050000001},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":223.70000075000002},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":219.04200120000002},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!20:20)","v":219.04200120000002},{"$f":"'Data Cost of Capital'!N16","v":208.73},null,null,"STZ",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!20:20),FALSE)","v":20.168458329166665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!20:20),FALSE)","v":27.325166766666669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!20:20),FALSE)","v":53.65129171666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!20:20),FALSE)","v":85.563458512500006},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!20:20),FALSE)","v":123.34412472916665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!20:20),FALSE)","v":156.16008324166668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!20:20),FALSE)","v":188.01100023333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!20:20),FALSE)","v":214.65099810000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!20:20),FALSE)","v":false},208.73]
[null,"BREW",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":6.17},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":6.4240000000000013},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":15.89},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":13.51},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":8.7324999999999999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":17.0625},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":18.86250025},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":19.570000200000003},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!21:21)","v":19.570000200000003},{"$f":"'Data Cost of Capital'!N17","v":18.3},null,null,"BREW",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!21:21),FALSE)","v":7.4383333333333335},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!21:21),FALSE)","v":7.2731250000000003},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!21:21),FALSE)","v":10.385458312500001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!21:21),FALSE)","v":13.757916624999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!21:21),FALSE)","v":10.379416666666668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!21:21),FALSE)","v":12.419999966666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!21:21),FALSE)","v":16.747916804166668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!21:21),FALSE)","v":18.885000600000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!21:21),FALSE)","v":false},18.3]
[null,"WVVI",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":3.0074999999999998},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":3.8359999999999999},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":6.2399999999999993},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":5.8220000000000001},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":7.1575000000000006},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.1199999999999992},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.3324999999999996},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.1560000000000006},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!22:22)","v":8.1560000000000006},{"$f":"'Data Cost of Capital'!N18","v":7.96},null,null,"WVVI",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!22:22),FALSE)","v":3.1519583333333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!22:22),FALSE)","v":3.4834999999999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!22:22),FALSE)","v":4.9321666666666664},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!22:22),FALSE)","v":5.8383750000000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!22:22),FALSE)","v":6.7041250000000003},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!22:22),FALSE)","v":7.6692916666666662},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!22:22),FALSE)","v":8.0796666666666663},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!22:22),FALSE)","v":8.0080000000000009},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!22:22),FALSE)","v":false},7.96]
[null,"HINKF",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":34.988749249999998},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":50.4440004},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":48.080000200000001},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":58.75249925},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":78.872499500000004},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":70.750001999999995},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":86.987998799999986},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":89.334998999999996},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!23:23)","v":89.334998999999996},{"$f":"'Data Cost of Capital'!N19","v":84.3},null,null,"HINKF",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!23:23),FALSE)","v":37.240312441666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!23:23),FALSE)","v":43.122583208333339},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!23:23),FALSE)","v":52.67783339999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!23:23),FALSE)","v":53.580791762500006},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!23:23),FALSE)","v":72.593999966666658},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!23:23),FALSE)","v":77.735499583333336},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!23:23),FALSE)","v":83.209666966666674},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!23:23),FALSE)","v":86.587497499999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!23:23),FALSE)","v":false},84.3]
[null,"COT",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":6.3650000000000002},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":8.1840000000000011},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":8.1460000000000008},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":6.7260000000000009},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":10.692499999999999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":11.149999999999999},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":16.857500250000001},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":16.834000400000001},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!24:24)","v":16.834000400000001},{"$f":"'Data Cost of Capital'!N20","v":15.31},null,null,"COT",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!24:24),FALSE)","v":7.821041666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!24:24),FALSE)","v":7.6190833333333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!24:24),FALSE)","v":8.6266249999999989},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!24:24),FALSE)","v":7.329791666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!24:24),FALSE)","v":9.8465000000000007},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!24:24),FALSE)","v":13.3443333125},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!24:24),FALSE)","v":14.034458333333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!24:24),FALSE)","v":16.032000199999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!24:24),FALSE)","v":false},15.31]
[null,"FMOCY",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":14.060600000000001},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":6.8552459999999993},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":11.07798},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":11.412574999999999},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":6.6396100000000002},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":7.6342499999999998},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":8.8732000000000006},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":9.4400000000000013},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!25:25)","v":9.4400000000000013},{"$f":"'Data Cost of Capital'!N21","v":8.92},null,null,"FMOCY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!25:25),FALSE)","v":14.253215854166664},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!25:25),FALSE)","v":8.7676919583333319},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!25:25),FALSE)","v":8.053297791666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!25:25),FALSE)","v":11.466715708333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!25:25),FALSE)","v":8.8712021249999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!25:25),FALSE)","v":7.6407191666666661},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!25:25),FALSE)","v":8.779166666666665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!25:25),FALSE)","v":9.07},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!25:25),FALSE)","v":false},8.92]
[null,"TSGTF",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":43.3125},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":45.530000399999999},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":63.519999599999991},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":53.012499750000003},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":33.8874985},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":30.0249995},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":39.719999600000001},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":44.862500249999997},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!26:26)","v":44.862500249999997},{"$f":"'Data Cost of Capital'!N22","v":40.75},null,null,"TSGTF",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!26:26),FALSE)","v":41.858541912499994},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!26:26),FALSE)","v":44.123333095833324},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!26:26),FALSE)","v":55.647708337499999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!26:26),FALSE)","v":57.691041616666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!26:26),FALSE)","v":43.968332924999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!26:26),FALSE)","v":29.098958254166661},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!26:26),FALSE)","v":34.059791733333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!26:26),FALSE)","v":42.206249624999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!26:26),FALSE)","v":false},40.75]
[null,"MNST",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":15.83791725},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":17.468},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":21.712666199999997},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":36.206665800000003},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":49.446666999999998},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":44.612500249999997},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":63.572501000000003},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":65.932000799999997},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!27:27)","v":65.932000799999997},{"$f":"'Data Cost of Capital'!N23","v":61.99},null,null,"MNST",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!27:27),FALSE)","v":12.5684027375},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!27:27),FALSE)","v":19.7572987625},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!27:27),FALSE)","v":18.644305529166669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!27:27),FALSE)","v":27.01040259583333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!27:27),FALSE)","v":45.5173055375},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!27:27),FALSE)","v":47.593624895833329},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!27:27),FALSE)","v":52.073499908333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!27:27),FALSE)","v":64.410999900000007},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!27:27),FALSE)","v":false},61.99]
[null,"ROX",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.27},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.28200000000000003},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.78},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.516},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.2374999999999998},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":0.72750000000000004},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.2949999999999999},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.1779999999999999},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!28:28)","v":1.1779999999999999},{"$f":"'Data Cost of Capital'!N24","v":1.1299999999999999},null,null,"ROX",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!28:28),FALSE)","v":0.29566666666666663},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!28:28),FALSE)","v":0.28458333333333335},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!28:28),FALSE)","v":0.47850000000000009},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!28:28),FALSE)","v":1.1535833333333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!28:28),FALSE)","v":1.39825},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!28:28),FALSE)","v":0.86529166666666646},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!28:28),FALSE)","v":1.3754583333333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!28:28),FALSE)","v":1.1989999999999998},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!28:28),FALSE)","v":false},{"$f":"L74","v":1.1299999999999999}]
[null,"PDRDY",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":69.395002500000004},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":87.87399880000001},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":81.215998800000008},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":91.574996749999997},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":104.30000124999999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":102.125},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":131.16000060000002},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":129.48750125000001},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!29:29)","v":129.48750125000001},{"$f":"'Data Cost of Capital'!N25","v":127.3},null,null,"PDRDY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!29:29),FALSE)","v":66.3510419375},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!29:29),FALSE)","v":81.981717108333342},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!29:29),FALSE)","v":90.594083358333322},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!29:29),FALSE)","v":87.006750066666669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!29:29),FALSE)","v":104.82058349166665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!29:29),FALSE)","v":100.548332675},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!29:29),FALSE)","v":117.96458302500002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!29:29),FALSE)","v":128.443751625},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!29:29),FALSE)","v":false},127.3]
[null,"TBVPY",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.24625},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.39800000000000002},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.51100000000000001},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.69625000000000004},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.68125000000000002},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.85625000000000007},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.93200000000000005},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.92625000000000002},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!30:30)","v":0.92625000000000002},{"$f":"'Data Cost of Capital'!N26","v":0.89},null,null,"TBVPY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!30:30),FALSE)","v":0.27381249999999996},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!30:30),FALSE)","v":0.34647916666666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!30:30),FALSE)","v":0.55491666666666661},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!30:30),FALSE)","v":0.64295833333333341},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!30:30),FALSE)","v":0.72279166666666672},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!30:30),FALSE)","v":0.85435416666666664},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!30:30),FALSE)","v":0.9182083333333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!30:30),FALSE)","v":0.90812500000000007},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!30:30),FALSE)","v":false},0.89]
[null,"BF.A",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":19.537590000000002},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":23.3502616},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":27.466766799999998},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":33.047796599999998},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":41.306944999999999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":35.1381625},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":49.744211999999997},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":49.775952799999999},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!31:31)","v":49.775952799999999},{"$f":"'Data Cost of Capital'!N27","v":62.69},null,null,"BF.A",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!31:31),FALSE)","v":17.58316737083333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!31:31),FALSE)","v":21.889251991666669},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!31:31),FALSE)","v":26.307583387500003},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!31:31),FALSE)","v":32.936597575},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!31:31),FALSE)","v":38.859938908333326},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!31:31),FALSE)","v":38.07807470833334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!31:31),FALSE)","v":39.401667950000004},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!31:31),FALSE)","v":57.272974900000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!31:31),FALSE)","v":false},62.69]
[null,"TSRYY",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":3.6406450000000001},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":4.7244860000000006},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":4.6222900000000005},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":4.6404700000000005},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":8.1849999999999987},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":10.4625},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":15.973999599999999},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":16.114999999999998},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!32:32)","v":16.114999999999998},{"$f":"'Data Cost of Capital'!N28","v":17.38},null,null,"TSRYY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!32:32),FALSE)","v":3.5054098750000002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!32:32),FALSE)","v":4.3847406666666666},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!32:32),FALSE)","v":5.1204850000000004},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!32:32),FALSE)","v":4.4192558750000002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!32:32),FALSE)","v":5.8824892083333333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!32:32),FALSE)","v":9.9796666666666667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!32:32),FALSE)","v":13.395374966666665},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!32:32),FALSE)","v":16.662499499999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!32:32),FALSE)","v":false},17.38]
[null,"PEP",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":65.704999749999999},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":69.505999799999998},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":82.167999399999999},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":95.886001399999998},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":99.035000000000011},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":104.78999899999999},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":118.57749925},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":119.3299986},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!33:33)","v":119.3299986},{"$f":"'Data Cost of Capital'!N29","v":110.15},null,null,"PEP",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!33:33),FALSE)","v":65.203583749999993},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!33:33),FALSE)","v":68.353166912499987},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!33:33),FALSE)","v":80.516041258333317},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!33:33),FALSE)","v":88.838583245833334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!33:33),FALSE)","v":96.864458366666668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!33:33),FALSE)","v":103.60441635416667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!33:33),FALSE)","v":113.17316675000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!33:33),FALSE)","v":115.25499930000001},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!33:33),FALSE)","v":false},110.15]
[null,"COKE",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":56.137499750000003},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":67.339999399999996},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":71.298000999999999},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":87.813999999999993},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":181.94499974999999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":174.404999},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":222.14749900000001},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":203.19200119999999},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!34:34)","v":203.19200119999999},{"$f":"'Data Cost of Capital'!N30","v":182.58},null,null,"COKE",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!34:34),FALSE)","v":60.770333050000005},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!34:34),FALSE)","v":64.740166508333346},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!34:34),FALSE)","v":63.675583479166654},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!34:34),FALSE)","v":78.930708220833338},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!34:34),FALSE)","v":145.99545845833333},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!34:34),FALSE)","v":155.88308340416668},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!34:34),FALSE)","v":207.83875013333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!34:34),FALSE)","v":192.74099710000002},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!34:34),FALSE)","v":false},182.58]
[null,"DPS",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":38.985000749999998},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":44.875999999999998},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":48.279999400000001},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":71.704000799999989},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":92.299999},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":90.484998750000003},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":95.312500249999999},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":100.2899994},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!35:35)","v":100.2899994},{"$f":"'Data Cost of Capital'!N31","v":116.93},null,null,"DPS",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!35:35),FALSE)","v":38.175833308333331},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!35:35),FALSE)","v":42.148416258333334},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!35:35),FALSE)","v":46.350624883333332},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!35:35),FALSE)","v":59.55025037916667},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!35:35),FALSE)","v":80.388541470833331},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!35:35),FALSE)","v":91.229833224999993},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!35:35),FALSE)","v":91.908083399999995},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!35:35),FALSE)","v":108.49999919999999},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!35:35),FALSE)","v":false},116.93]
[null,"EBAY",{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!36:36)","v":0},{"$f":"'Data Cost of Capital'!N32","v":false},null,null,"EBAY",{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!36:36),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!36:36),FALSE)","v":false},false]
[null,0,{"$f":"LOOKUP('PE Analysis'!C$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!D$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!E$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!F$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!G$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!H$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!I$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!J$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"LOOKUP('PE Analysis'!K$60,'Data Extract Stocks'!$11:$11,'Data Extract Stocks'!37:37)","v":0},{"$f":"'Data Cost of Capital'!N33","v":false},null,null,0,{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!P$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!Q$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!R$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!S$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!T$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!U$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!V$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!W$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"IFERROR(AVERAGEIF('Data Extract Stocks'!$12:$12,'PE Analysis'!X$60,'Data Extract Stocks'!37:37),FALSE)","v":false},{"$f":"L83","v":false}]
[]
[]
[]
[]
["Basic Shares Outstanding",null,null,null,null,null,null,null,null,null,null,null,null,"Diluted Shares Outstanding"]
[null,null,{"$f":"C60","v":2011},2012,2013,2014,2015,{"$f":"H60","v":2016},{"$f":"I60","v":2017},{"$f":"J60","v":2018},{"$f":"K60","v":2019},"Current",null,null,null,{"$f":"C89","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B61","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!K66,'Data Extract Income Stmt'!K66,B90)","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!L66,'Data Extract Income Stmt'!L66,C90)","v":152540},{"$f":"IF('Data Extract Income Stmt'!M66,'Data Extract Income Stmt'!M66,D90)","v":152550},{"$f":"IF('Data Extract Income Stmt'!N66,'Data Extract Income Stmt'!N66,E90)","v":152540},{"$f":"IF('Data Extract Income Stmt'!O66,'Data Extract Income Stmt'!O66,F90)","v":152540},{"$f":"IF('Data Extract Income Stmt'!P66,'Data Extract Income Stmt'!P66,G90)","v":152550},{"$f":"IF('Data Extract Income Stmt'!Q66,'Data Extract Income Stmt'!Q66,H90)","v":152550},{"$f":"IF('Data Extract Income Stmt'!R66,'Data Extract Income Stmt'!R66,I90)","v":152550},{"$f":"IF('Data Extract Income Stmt'!S66,'Data Extract Income Stmt'!S66,J90)","v":152550},{"$f":"IF('Data Extract Income Stmt'!T66,'Data Extract Income Stmt'!T66,K90)","v":152550},null,null,{"$f":"B90","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!K39,'Data Extract Income Stmt'!K39,O90)","v":"CABGY"},{"$f":"IF('Data Extract Income Stmt'!L39,'Data Extract Income Stmt'!L39,P90)","v":152870},{"$f":"IF('Data Extract Income Stmt'!M39,'Data Extract Income Stmt'!M39,Q90)","v":153080},{"$f":"IF('Data Extract Income Stmt'!N39,'Data Extract Income Stmt'!N39,R90)","v":153010},{"$f":"IF('Data Extract Income Stmt'!O39,'Data Extract Income Stmt'!O39,S90)","v":152540},{"$f":"IF('Data Extract Income Stmt'!P39,'Data Extract Income Stmt'!P39,T90)","v":152820},{"$f":"IF('Data Extract Income Stmt'!Q39,'Data Extract Income Stmt'!Q39,U90)","v":4565988.7494591083},{"$f":"IF('Data Extract Income Stmt'!R39,'Data Extract Income Stmt'!R39,V90)","v":4565988.7494591083},{"$f":"IF('Data Extract Income Stmt'!S39,'Data Extract Income Stmt'!S39,W90)","v":4565988.7494591083},{"$f":"IF('Data Extract Income Stmt'!T39,'Data Extract Income Stmt'!T39,X90)","v":4565988.7494591083}]
[null,"DEO",{"$f":"IF('Data Extract Income Stmt'!K67,'Data Extract Income Stmt'!K67,B91)","v":"DEO"},{"$f":"IF('Data Extract Income Stmt'!L67,'Data Extract Income Stmt'!L67,C91)","v":2500000},{"$f":"IF('Data Extract Income Stmt'!M67,'Data Extract Income Stmt'!M67,D91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!N67,'Data Extract Income Stmt'!N67,E91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!O67,'Data Extract Income Stmt'!O67,F91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!P67,'Data Extract Income Stmt'!P67,G91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!Q67,'Data Extract Income Stmt'!Q67,H91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!R67,'Data Extract Income Stmt'!R67,I91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!S67,'Data Extract Income Stmt'!S67,J91)","v":2510000},{"$f":"IF('Data Extract Income Stmt'!T67,'Data Extract Income Stmt'!T67,K91)","v":2510000},null,null,"DEO",{"$f":"IF('Data Extract Income Stmt'!K40,'Data Extract Income Stmt'!K40,O91)","v":"DEO"},{"$f":"IF('Data Extract Income Stmt'!L40,'Data Extract Income Stmt'!L40,P91)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!M40,'Data Extract Income Stmt'!M40,Q91)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!N40,'Data Extract Income Stmt'!N40,R91)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!O40,'Data Extract Income Stmt'!O40,S91)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!P40,'Data Extract Income Stmt'!P40,T91)","v":2520000},{"$f":"IF('Data Extract Income Stmt'!Q40,'Data Extract Income Stmt'!Q40,U91)","v":445865.99615441501},{"$f":"IF('Data Extract Income Stmt'!R40,'Data Extract Income Stmt'!R40,V91)","v":445865.99615441501},{"$f":"IF('Data Extract Income Stmt'!S40,'Data Extract Income Stmt'!S40,W91)","v":445865.99615441501},{"$f":"IF('Data Extract Income Stmt'!T40,'Data Extract Income Stmt'!T40,X91)","v":445865.99615441501}]
[null,"ABEV",{"$f":"IF('Data Extract Income Stmt'!K68,'Data Extract Income Stmt'!K68,B92)","v":"ABEV"},{"$f":"IF('Data Extract Income Stmt'!L68,'Data Extract Income Stmt'!L68,C92)","v":15620000},{"$f":"IF('Data Extract Income Stmt'!M68,'Data Extract Income Stmt'!M68,D92)","v":12680000},{"$f":"IF('Data Extract Income Stmt'!N68,'Data Extract Income Stmt'!N68,E92)","v":15680000},{"$f":"IF('Data Extract Income Stmt'!O68,'Data Extract Income Stmt'!O68,F92)","v":15740000},{"$f":"IF('Data Extract Income Stmt'!P68,'Data Extract Income Stmt'!P68,G92)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!Q68,'Data Extract Income Stmt'!Q68,H92)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!R68,'Data Extract Income Stmt'!R68,I92)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!S68,'Data Extract Income Stmt'!S68,J92)","v":15700000},{"$f":"IF('Data Extract Income Stmt'!T68,'Data Extract Income Stmt'!T68,K92)","v":15700000},null,null,"ABEV",{"$f":"IF('Data Extract Income Stmt'!K41,'Data Extract Income Stmt'!K41,O92)","v":"ABEV"},{"$f":"IF('Data Extract Income Stmt'!L41,'Data Extract Income Stmt'!L41,P92)","v":15690000},{"$f":"IF('Data Extract Income Stmt'!M41,'Data Extract Income Stmt'!M41,Q92)","v":12820000},{"$f":"IF('Data Extract Income Stmt'!N41,'Data Extract Income Stmt'!N41,R92)","v":15820000},{"$f":"IF('Data Extract Income Stmt'!O41,'Data Extract Income Stmt'!O41,S92)","v":15860000},{"$f":"IF('Data Extract Income Stmt'!P41,'Data Extract Income Stmt'!P41,T92)","v":15820000},{"$f":"IF('Data Extract Income Stmt'!Q41,'Data Extract Income Stmt'!Q41,U92)","v":52097219.753086418},{"$f":"IF('Data Extract Income Stmt'!R41,'Data Extract Income Stmt'!R41,V92)","v":52097219.753086418},{"$f":"IF('Data Extract Income Stmt'!S41,'Data Extract Income Stmt'!S41,W92)","v":52097219.753086418},{"$f":"IF('Data Extract Income Stmt'!T41,'Data Extract Income Stmt'!T41,X92)","v":52097219.753086418}]
[null,"TAP",{"$f":"IF('Data Extract Income Stmt'!K69,'Data Extract Income Stmt'!K69,B93)","v":"TAP"},{"$f":"IF('Data Extract Income Stmt'!L69,'Data Extract Income Stmt'!L69,C93)","v":180800},{"$f":"IF('Data Extract Income Stmt'!M69,'Data Extract Income Stmt'!M69,D93)","v":183000},{"$f":"IF('Data Extract Income Stmt'!N69,'Data Extract Income Stmt'!N69,E93)","v":184900},{"$f":"IF('Data Extract Income Stmt'!O69,'Data Extract Income Stmt'!O69,F93)","v":185300},{"$f":"IF('Data Extract Income Stmt'!P69,'Data Extract Income Stmt'!P69,G93)","v":212000},{"$f":"IF('Data Extract Income Stmt'!Q69,'Data Extract Income Stmt'!Q69,H93)","v":212000},{"$f":"IF('Data Extract Income Stmt'!R69,'Data Extract Income Stmt'!R69,I93)","v":212000},{"$f":"IF('Data Extract Income Stmt'!S69,'Data Extract Income Stmt'!S69,J93)","v":212000},{"$f":"IF('Data Extract Income Stmt'!T69,'Data Extract Income Stmt'!T69,K93)","v":212000},null,null,"TAP",{"$f":"IF('Data Extract Income Stmt'!K42,'Data Extract Income Stmt'!K42,O93)","v":"TAP"},{"$f":"IF('Data Extract Income Stmt'!L42,'Data Extract Income Stmt'!L42,P93)","v":181800},{"$f":"IF('Data Extract Income Stmt'!M42,'Data Extract Income Stmt'!M42,Q93)","v":184200},{"$f":"IF('Data Extract Income Stmt'!N42,'Data Extract Income Stmt'!N42,R93)","v":186100},{"$f":"IF('Data Extract Income Stmt'!O42,'Data Extract Income Stmt'!O42,S93)","v":186400},{"$f":"IF('Data Extract Income Stmt'!P42,'Data Extract Income Stmt'!P42,T93)","v":213400},{"$f":"IF('Data Extract Income Stmt'!Q42,'Data Extract Income Stmt'!Q42,U93)","v":215739.11871715405},{"$f":"IF('Data Extract Income Stmt'!R42,'Data Extract Income Stmt'!R42,V93)","v":215739.11871715405},{"$f":"IF('Data Extract Income Stmt'!S42,'Data Extract Income Stmt'!S42,W93)","v":215739.11871715405},{"$f":"IF('Data Extract Income Stmt'!T42,'Data Extract Income Stmt'!T42,X93)","v":215739.11871715405}]
[null,"SAM",{"$f":"IF('Data Extract Income Stmt'!K70,'Data Extract Income Stmt'!K70,B94)","v":"SAM"},{"$f":"IF('Data Extract Income Stmt'!L70,'Data Extract Income Stmt'!L70,C94)","v":12910},{"$f":"IF('Data Extract Income Stmt'!M70,'Data Extract Income Stmt'!M70,D94)","v":12770},{"$f":"IF('Data Extract Income Stmt'!N70,'Data Extract Income Stmt'!N70,E94)","v":13040},{"$f":"IF('Data Extract Income Stmt'!O70,'Data Extract Income Stmt'!O70,F94)","v":13190},{"$f":"IF('Data Extract Income Stmt'!P70,'Data Extract Income Stmt'!P70,G94)","v":12600},{"$f":"IF('Data Extract Income Stmt'!Q70,'Data Extract Income Stmt'!Q70,H94)","v":12600},{"$f":"IF('Data Extract Income Stmt'!R70,'Data Extract Income Stmt'!R70,I94)","v":12600},{"$f":"IF('Data Extract Income Stmt'!S70,'Data Extract Income Stmt'!S70,J94)","v":12600},{"$f":"IF('Data Extract Income Stmt'!T70,'Data Extract Income Stmt'!T70,K94)","v":12600},null,null,"SAM",{"$f":"IF('Data Extract Income Stmt'!K43,'Data Extract Income Stmt'!K43,O94)","v":"SAM"},{"$f":"IF('Data Extract Income Stmt'!L43,'Data Extract Income Stmt'!L43,P94)","v":13440},{"$f":"IF('Data Extract Income Stmt'!M43,'Data Extract Income Stmt'!M43,Q94)","v":13500},{"$f":"IF('Data Extract Income Stmt'!N43,'Data Extract Income Stmt'!N43,R94)","v":13480},{"$f":"IF('Data Extract Income Stmt'!O43,'Data Extract Income Stmt'!O43,S94)","v":13520},{"$f":"IF('Data Extract Income Stmt'!P43,'Data Extract Income Stmt'!P43,T94)","v":12800},{"$f":"IF('Data Extract Income Stmt'!Q43,'Data Extract Income Stmt'!Q43,U94)","v":11634.960022056797},{"$f":"IF('Data Extract Income Stmt'!R43,'Data Extract Income Stmt'!R43,V94)","v":11634.960022056797},{"$f":"IF('Data Extract Income Stmt'!S43,'Data Extract Income Stmt'!S43,W94)","v":11634.960022056797},{"$f":"IF('Data Extract Income Stmt'!T43,'Data Extract Income Stmt'!T43,X94)","v":11634.960022056797}]
[null,"STZ",{"$f":"IF('Data Extract Income Stmt'!K71,'Data Extract Income Stmt'!K71,B95)","v":"STZ"},{"$f":"IF('Data Extract Income Stmt'!L71,'Data Extract Income Stmt'!L71,C95)","v":179840},{"$f":"IF('Data Extract Income Stmt'!M71,'Data Extract Income Stmt'!M71,D95)","v":185810},{"$f":"IF('Data Extract Income Stmt'!N71,'Data Extract Income Stmt'!N71,E95)","v":190380},{"$f":"IF('Data Extract Income Stmt'!O71,'Data Extract Income Stmt'!O71,F95)","v":194410},{"$f":"IF('Data Extract Income Stmt'!P71,'Data Extract Income Stmt'!P71,G95)","v":196950},{"$f":"IF('Data Extract Income Stmt'!Q71,'Data Extract Income Stmt'!Q71,H95)","v":196950},{"$f":"IF('Data Extract Income Stmt'!R71,'Data Extract Income Stmt'!R71,I95)","v":196950},{"$f":"IF('Data Extract Income Stmt'!S71,'Data Extract Income Stmt'!S71,J95)","v":196950},{"$f":"IF('Data Extract Income Stmt'!T71,'Data Extract Income Stmt'!T71,K95)","v":196950},null,null,"STZ",{"$f":"IF('Data Extract Income Stmt'!K44,'Data Extract Income Stmt'!K44,O95)","v":"STZ"},{"$f":"IF('Data Extract Income Stmt'!L44,'Data Extract Income Stmt'!L44,P95)","v":211490},{"$f":"IF('Data Extract Income Stmt'!M44,'Data Extract Income Stmt'!M44,Q95)","v":218690},{"$f":"IF('Data Extract Income Stmt'!N44,'Data Extract Income Stmt'!N44,R95)","v":222280},{"$f":"IF('Data Extract Income Stmt'!O44,'Data Extract Income Stmt'!O44,S95)","v":224850},{"$f":"IF('Data Extract Income Stmt'!P44,'Data Extract Income Stmt'!P44,T95)","v":225120},{"$f":"IF('Data Extract Income Stmt'!Q44,'Data Extract Income Stmt'!Q44,U95)","v":195186.91144297537},{"$f":"IF('Data Extract Income Stmt'!R44,'Data Extract Income Stmt'!R44,V95)","v":195186.91144297537},{"$f":"IF('Data Extract Income Stmt'!S44,'Data Extract Income Stmt'!S44,W95)","v":195186.91144297537},{"$f":"IF('Data Extract Income Stmt'!T44,'Data Extract Income Stmt'!T44,X95)","v":195186.91144297537}]
[null,"BREW",{"$f":"IF('Data Extract Income Stmt'!K72,'Data Extract Income Stmt'!K72,B96)","v":"BREW"},{"$f":"IF('Data Extract Income Stmt'!L72,'Data Extract Income Stmt'!L72,C96)","v":18920},{"$f":"IF('Data Extract Income Stmt'!M72,'Data Extract Income Stmt'!M72,D96)","v":19040},{"$f":"IF('Data Extract Income Stmt'!N72,'Data Extract Income Stmt'!N72,E96)","v":19150},{"$f":"IF('Data Extract Income Stmt'!O72,'Data Extract Income Stmt'!O72,F96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!P72,'Data Extract Income Stmt'!P72,G96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!Q72,'Data Extract Income Stmt'!Q72,H96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!R72,'Data Extract Income Stmt'!R72,I96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!S72,'Data Extract Income Stmt'!S72,J96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!T72,'Data Extract Income Stmt'!T72,K96)","v":19230},null,null,"BREW",{"$f":"IF('Data Extract Income Stmt'!K45,'Data Extract Income Stmt'!K45,O96)","v":"BREW"},{"$f":"IF('Data Extract Income Stmt'!L45,'Data Extract Income Stmt'!L45,P96)","v":19040},{"$f":"IF('Data Extract Income Stmt'!M45,'Data Extract Income Stmt'!M45,Q96)","v":19130},{"$f":"IF('Data Extract Income Stmt'!N45,'Data Extract Income Stmt'!N45,R96)","v":19180},{"$f":"IF('Data Extract Income Stmt'!O45,'Data Extract Income Stmt'!O45,S96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!P45,'Data Extract Income Stmt'!P45,T96)","v":19230},{"$f":"IF('Data Extract Income Stmt'!Q45,'Data Extract Income Stmt'!Q45,U96)","v":19296.703296703297},{"$f":"IF('Data Extract Income Stmt'!R45,'Data Extract Income Stmt'!R45,V96)","v":19296.703296703297},{"$f":"IF('Data Extract Income Stmt'!S45,'Data Extract Income Stmt'!S45,W96)","v":19296.703296703297},{"$f":"IF('Data Extract Income Stmt'!T45,'Data Extract Income Stmt'!T45,X96)","v":19296.703296703297}]
[null,"WVVI",{"$f":"IF('Data Extract Income Stmt'!K73,'Data Extract Income Stmt'!K73,B97)","v":"WVVI"},{"$f":"IF('Data Extract Income Stmt'!L73,'Data Extract Income Stmt'!L73,C97)","v":4850},{"$f":"IF('Data Extract Income Stmt'!M73,'Data Extract Income Stmt'!M73,D97)","v":4800},{"$f":"IF('Data Extract Income Stmt'!N73,'Data Extract Income Stmt'!N73,E97)","v":4850},{"$f":"IF('Data Extract Income Stmt'!O73,'Data Extract Income Stmt'!O73,F97)","v":4930},{"$f":"IF('Data Extract Income Stmt'!P73,'Data Extract Income Stmt'!P73,G97)","v":4990},{"$f":"IF('Data Extract Income Stmt'!Q73,'Data Extract Income Stmt'!Q73,H97)","v":4990},{"$f":"IF('Data Extract Income Stmt'!R73,'Data Extract Income Stmt'!R73,I97)","v":4990},{"$f":"IF('Data Extract Income Stmt'!S73,'Data Extract Income Stmt'!S73,J97)","v":4990},{"$f":"IF('Data Extract Income Stmt'!T73,'Data Extract Income Stmt'!T73,K97)","v":4990},null,null,"WVVI",{"$f":"IF('Data Extract Income Stmt'!K46,'Data Extract Income Stmt'!K46,O97)","v":"WVVI"},{"$f":"IF('Data Extract Income Stmt'!L46,'Data Extract Income Stmt'!L46,P97)","v":4860},{"$f":"IF('Data Extract Income Stmt'!M46,'Data Extract Income Stmt'!M46,Q97)","v":4860},{"$f":"IF('Data Extract Income Stmt'!N46,'Data Extract Income Stmt'!N46,R97)","v":4930},{"$f":"IF('Data Extract Income Stmt'!O46,'Data Extract Income Stmt'!O46,S97)","v":4960},{"$f":"IF('Data Extract Income Stmt'!P46,'Data Extract Income Stmt'!P46,T97)","v":5000},{"$f":"IF('Data Extract Income Stmt'!Q46,'Data Extract Income Stmt'!Q46,U97)","v":4964.3765903307885},{"$f":"IF('Data Extract Income Stmt'!R46,'Data Extract Income Stmt'!R46,V97)","v":4964.3765903307885},{"$f":"IF('Data Extract Income Stmt'!S46,'Data Extract Income Stmt'!S46,W97)","v":4964.3765903307885},{"$f":"IF('Data Extract Income Stmt'!T46,'Data Extract Income Stmt'!T46,X97)","v":4964.3765903307885}]
[null,"HINKF",{"$f":"IF('Data Extract Income Stmt'!K74,'Data Extract Income Stmt'!K74,B98)","v":"HINKF"},{"$f":"IF('Data Extract Income Stmt'!L74,'Data Extract Income Stmt'!L74,C98)","v":575020},{"$f":"IF('Data Extract Income Stmt'!M74,'Data Extract Income Stmt'!M74,D98)","v":575060},{"$f":"IF('Data Extract Income Stmt'!N74,'Data Extract Income Stmt'!N74,E98)","v":574950},{"$f":"IF('Data Extract Income Stmt'!O74,'Data Extract Income Stmt'!O74,F98)","v":572290},{"$f":"IF('Data Extract Income Stmt'!P74,'Data Extract Income Stmt'!P74,G98)","v":569740},{"$f":"IF('Data Extract Income Stmt'!Q74,'Data Extract Income Stmt'!Q74,H98)","v":569740},{"$f":"IF('Data Extract Income Stmt'!R74,'Data Extract Income Stmt'!R74,I98)","v":569740},{"$f":"IF('Data Extract Income Stmt'!S74,'Data Extract Income Stmt'!S74,J98)","v":569740},{"$f":"IF('Data Extract Income Stmt'!T74,'Data Extract Income Stmt'!T74,K98)","v":569740},null,null,"HINKF",{"$f":"IF('Data Extract Income Stmt'!K47,'Data Extract Income Stmt'!K47,O98)","v":"HINKF"},{"$f":"IF('Data Extract Income Stmt'!L47,'Data Extract Income Stmt'!L47,P98)","v":576000},{"$f":"IF('Data Extract Income Stmt'!M47,'Data Extract Income Stmt'!M47,Q98)","v":576000},{"$f":"IF('Data Extract Income Stmt'!N47,'Data Extract Income Stmt'!N47,R98)","v":576000},{"$f":"IF('Data Extract Income Stmt'!O47,'Data Extract Income Stmt'!O47,S98)","v":572940},{"$f":"IF('Data Extract Income Stmt'!P47,'Data Extract Income Stmt'!P47,T98)","v":570370},{"$f":"IF('Data Extract Income Stmt'!Q47,'Data Extract Income Stmt'!Q47,U98)","v":460115.60693641618},{"$f":"IF('Data Extract Income Stmt'!R47,'Data Extract Income Stmt'!R47,V98)","v":460115.60693641618},{"$f":"IF('Data Extract Income Stmt'!S47,'Data Extract Income Stmt'!S47,W98)","v":460115.60693641618},{"$f":"IF('Data Extract Income Stmt'!T47,'Data Extract Income Stmt'!T47,X98)","v":460115.60693641618}]
[null,"COT",{"$f":"IF('Data Extract Income Stmt'!K75,'Data Extract Income Stmt'!K75,B99)","v":"COT"},{"$f":"IF('Data Extract Income Stmt'!L75,'Data Extract Income Stmt'!L75,C99)","v":94550},{"$f":"IF('Data Extract Income Stmt'!M75,'Data Extract Income Stmt'!M75,D99)","v":94750},{"$f":"IF('Data Extract Income Stmt'!N75,'Data Extract Income Stmt'!N75,E99)","v":93780},{"$f":"IF('Data Extract Income Stmt'!O75,'Data Extract Income Stmt'!O75,F99)","v":103040},{"$f":"IF('Data Extract Income Stmt'!P75,'Data Extract Income Stmt'!P75,G99)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!Q75,'Data Extract Income Stmt'!Q75,H99)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!R75,'Data Extract Income Stmt'!R75,I99)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!S75,'Data Extract Income Stmt'!S75,J99)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!T75,'Data Extract Income Stmt'!T75,K99)","v":128289.9921875},null,null,"COT",{"$f":"IF('Data Extract Income Stmt'!K48,'Data Extract Income Stmt'!K48,O99)","v":"COT"},{"$f":"IF('Data Extract Income Stmt'!L48,'Data Extract Income Stmt'!L48,P99)","v":94780},{"$f":"IF('Data Extract Income Stmt'!M48,'Data Extract Income Stmt'!M48,Q99)","v":95630},{"$f":"IF('Data Extract Income Stmt'!N48,'Data Extract Income Stmt'!N48,R99)","v":95900},{"$f":"IF('Data Extract Income Stmt'!O48,'Data Extract Income Stmt'!O48,S99)","v":103040},{"$f":"IF('Data Extract Income Stmt'!P48,'Data Extract Income Stmt'!P48,T99)","v":128289.9921875},{"$f":"IF('Data Extract Income Stmt'!Q48,'Data Extract Income Stmt'!Q48,U99)","v":137229.14478003938},{"$f":"IF('Data Extract Income Stmt'!R48,'Data Extract Income Stmt'!R48,V99)","v":137229.14478003938},{"$f":"IF('Data Extract Income Stmt'!S48,'Data Extract Income Stmt'!S48,W99)","v":137229.14478003938},{"$f":"IF('Data Extract Income Stmt'!T48,'Data Extract Income Stmt'!T48,X99)","v":137229.14478003938}]
[null,"FMOCY",{"$f":"IF('Data Extract Income Stmt'!K76,'Data Extract Income Stmt'!K76,B100)","v":"FMOCY"},{"$f":"IF('Data Extract Income Stmt'!L76,'Data Extract Income Stmt'!L76,C100)","v":160680},{"$f":"IF('Data Extract Income Stmt'!M76,'Data Extract Income Stmt'!M76,D100)","v":178050},{"$f":"IF('Data Extract Income Stmt'!N76,'Data Extract Income Stmt'!N76,E100)","v":267300},{"$f":"IF('Data Extract Income Stmt'!O76,'Data Extract Income Stmt'!O76,F100)","v":267110},{"$f":"IF('Data Extract Income Stmt'!P76,'Data Extract Income Stmt'!P76,G100)","v":378410},{"$f":"IF('Data Extract Income Stmt'!Q76,'Data Extract Income Stmt'!Q76,H100)","v":378410},{"$f":"IF('Data Extract Income Stmt'!R76,'Data Extract Income Stmt'!R76,I100)","v":378410},{"$f":"IF('Data Extract Income Stmt'!S76,'Data Extract Income Stmt'!S76,J100)","v":378410},{"$f":"IF('Data Extract Income Stmt'!T76,'Data Extract Income Stmt'!T76,K100)","v":378410},null,null,"FMOCY",{"$f":"IF('Data Extract Income Stmt'!K49,'Data Extract Income Stmt'!K49,O100)","v":"FMOCY"},{"$f":"IF('Data Extract Income Stmt'!L49,'Data Extract Income Stmt'!L49,P100)","v":160680},{"$f":"IF('Data Extract Income Stmt'!M49,'Data Extract Income Stmt'!M49,Q100)","v":178050},{"$f":"IF('Data Extract Income Stmt'!N49,'Data Extract Income Stmt'!N49,R100)","v":267300},{"$f":"IF('Data Extract Income Stmt'!O49,'Data Extract Income Stmt'!O49,S100)","v":267110},{"$f":"IF('Data Extract Income Stmt'!P49,'Data Extract Income Stmt'!P49,T100)","v":378410},{"$f":"IF('Data Extract Income Stmt'!Q49,'Data Extract Income Stmt'!Q49,U100)","v":1645000},{"$f":"IF('Data Extract Income Stmt'!R49,'Data Extract Income Stmt'!R49,V100)","v":1645000},{"$f":"IF('Data Extract Income Stmt'!S49,'Data Extract Income Stmt'!S49,W100)","v":1645000},{"$f":"IF('Data Extract Income Stmt'!T49,'Data Extract Income Stmt'!T49,X100)","v":1645000}]
[null,"TSGTF",{"$f":"IF('Data Extract Income Stmt'!K77,'Data Extract Income Stmt'!K77,B101)","v":"TSGTF"},{"$f":"IF('Data Extract Income Stmt'!L77,'Data Extract Income Stmt'!L77,C101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!M77,'Data Extract Income Stmt'!M77,D101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!N77,'Data Extract Income Stmt'!N77,E101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!O77,'Data Extract Income Stmt'!O77,F101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!P77,'Data Extract Income Stmt'!P77,G101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!Q77,'Data Extract Income Stmt'!Q77,H101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!R77,'Data Extract Income Stmt'!R77,I101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!S77,'Data Extract Income Stmt'!S77,J101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!T77,'Data Extract Income Stmt'!T77,K101)","v":1350000},null,null,"TSGTF",{"$f":"IF('Data Extract Income Stmt'!K50,'Data Extract Income Stmt'!K50,O101)","v":"TSGTF"},{"$f":"IF('Data Extract Income Stmt'!L50,'Data Extract Income Stmt'!L50,P101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!M50,'Data Extract Income Stmt'!M50,Q101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!N50,'Data Extract Income Stmt'!N50,R101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!O50,'Data Extract Income Stmt'!O50,S101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!P50,'Data Extract Income Stmt'!P50,T101)","v":1350000},{"$f":"IF('Data Extract Income Stmt'!Q50,'Data Extract Income Stmt'!Q50,U101)","v":10474747.474747475},{"$f":"IF('Data Extract Income Stmt'!R50,'Data Extract Income Stmt'!R50,V101)","v":10474747.474747475},{"$f":"IF('Data Extract Income Stmt'!S50,'Data Extract Income Stmt'!S50,W101)","v":10474747.474747475},{"$f":"IF('Data Extract Income Stmt'!T50,'Data Extract Income Stmt'!T50,X101)","v":10474747.474747475}]
[null,"MNST",{"$f":"IF('Data Extract Income Stmt'!K78,'Data Extract Income Stmt'!K78,B102)","v":"MNST"},{"$f":"IF('Data Extract Income Stmt'!L78,'Data Extract Income Stmt'!L78,C102)","v":521140},{"$f":"IF('Data Extract Income Stmt'!M78,'Data Extract Income Stmt'!M78,D102)","v":500040},{"$f":"IF('Data Extract Income Stmt'!N78,'Data Extract Income Stmt'!N78,E102)","v":501770},{"$f":"IF('Data Extract Income Stmt'!O78,'Data Extract Income Stmt'!O78,F102)","v":566450},{"$f":"IF('Data Extract Income Stmt'!P78,'Data Extract Income Stmt'!P78,G102)","v":587870},{"$f":"IF('Data Extract Income Stmt'!Q78,'Data Extract Income Stmt'!Q78,H102)","v":587870},{"$f":"IF('Data Extract Income Stmt'!R78,'Data Extract Income Stmt'!R78,I102)","v":587870},{"$f":"IF('Data Extract Income Stmt'!S78,'Data Extract Income Stmt'!S78,J102)","v":587870},{"$f":"IF('Data Extract Income Stmt'!T78,'Data Extract Income Stmt'!T78,K102)","v":587870},null,null,"MNST",{"$f":"IF('Data Extract Income Stmt'!K51,'Data Extract Income Stmt'!K51,O102)","v":"MNST"},{"$f":"IF('Data Extract Income Stmt'!L51,'Data Extract Income Stmt'!L51,P102)","v":549250},{"$f":"IF('Data Extract Income Stmt'!M51,'Data Extract Income Stmt'!M51,Q102)","v":520159.96875},{"$f":"IF('Data Extract Income Stmt'!N51,'Data Extract Income Stmt'!N51,R102)","v":522849.96875},{"$f":"IF('Data Extract Income Stmt'!O51,'Data Extract Income Stmt'!O51,S102)","v":577760},{"$f":"IF('Data Extract Income Stmt'!P51,'Data Extract Income Stmt'!P51,T102)","v":599820},{"$f":"IF('Data Extract Income Stmt'!Q51,'Data Extract Income Stmt'!Q51,U102)","v":564000.63603116549},{"$f":"IF('Data Extract Income Stmt'!R51,'Data Extract Income Stmt'!R51,V102)","v":564000.63603116549},{"$f":"IF('Data Extract Income Stmt'!S51,'Data Extract Income Stmt'!S51,W102)","v":564000.63603116549},{"$f":"IF('Data Extract Income Stmt'!T51,'Data Extract Income Stmt'!T51,X102)","v":564000.63603116549}]
[null,"ROX",{"$f":"IF('Data Extract Income Stmt'!K79,'Data Extract Income Stmt'!K79,B103)","v":"ROX"},{"$f":"IF('Data Extract Income Stmt'!L79,'Data Extract Income Stmt'!L79,C103)","v":108510},{"$f":"IF('Data Extract Income Stmt'!M79,'Data Extract Income Stmt'!M79,D103)","v":116510},{"$f":"IF('Data Extract Income Stmt'!N79,'Data Extract Income Stmt'!N79,E103)","v":155460},{"$f":"IF('Data Extract Income Stmt'!O79,'Data Extract Income Stmt'!O79,F103)","v":159380},{"$f":"IF('Data Extract Income Stmt'!P79,'Data Extract Income Stmt'!P79,G103)","v":160810},{"$f":"IF('Data Extract Income Stmt'!Q79,'Data Extract Income Stmt'!Q79,H103)","v":160810},{"$f":"IF('Data Extract Income Stmt'!R79,'Data Extract Income Stmt'!R79,I103)","v":160810},{"$f":"IF('Data Extract Income Stmt'!S79,'Data Extract Income Stmt'!S79,J103)","v":160810},{"$f":"IF('Data Extract Income Stmt'!T79,'Data Extract Income Stmt'!T79,K103)","v":160810},null,null,"ROX",{"$f":"IF('Data Extract Income Stmt'!K52,'Data Extract Income Stmt'!K52,O103)","v":"ROX"},{"$f":"IF('Data Extract Income Stmt'!L52,'Data Extract Income Stmt'!L52,P103)","v":108510},{"$f":"IF('Data Extract Income Stmt'!M52,'Data Extract Income Stmt'!M52,Q103)","v":116510},{"$f":"IF('Data Extract Income Stmt'!N52,'Data Extract Income Stmt'!N52,R103)","v":155460},{"$f":"IF('Data Extract Income Stmt'!O52,'Data Extract Income Stmt'!O52,S103)","v":159380},{"$f":"IF('Data Extract Income Stmt'!P52,'Data Extract Income Stmt'!P52,T103)","v":160810},{"$f":"IF('Data Extract Income Stmt'!Q52,'Data Extract Income Stmt'!Q52,U103)","v":166702.47933884297},{"$f":"IF('Data Extract Income Stmt'!R52,'Data Extract Income Stmt'!R52,V103)","v":166702.47933884297},{"$f":"IF('Data Extract Income Stmt'!S52,'Data Extract Income Stmt'!S52,W103)","v":166702.47933884297},{"$f":"IF('Data Extract Income Stmt'!T52,'Data Extract Income Stmt'!T52,X103)","v":166702.47933884297}]
[null,"PDRDY",{"$f":"IF('Data Extract Income Stmt'!K80,'Data Extract Income Stmt'!K80,B104)","v":"PDRDY"},{"$f":"IF('Data Extract Income Stmt'!L80,'Data Extract Income Stmt'!L80,C104)","v":263390},{"$f":"IF('Data Extract Income Stmt'!M80,'Data Extract Income Stmt'!M80,D104)","v":263310},{"$f":"IF('Data Extract Income Stmt'!N80,'Data Extract Income Stmt'!N80,E104)","v":263980},{"$f":"IF('Data Extract Income Stmt'!O80,'Data Extract Income Stmt'!O80,F104)","v":263990},{"$f":"IF('Data Extract Income Stmt'!P80,'Data Extract Income Stmt'!P80,G104)","v":264230},{"$f":"IF('Data Extract Income Stmt'!Q80,'Data Extract Income Stmt'!Q80,H104)","v":264230},{"$f":"IF('Data Extract Income Stmt'!R80,'Data Extract Income Stmt'!R80,I104)","v":264230},{"$f":"IF('Data Extract Income Stmt'!S80,'Data Extract Income Stmt'!S80,J104)","v":264230},{"$f":"IF('Data Extract Income Stmt'!T80,'Data Extract Income Stmt'!T80,K104)","v":264230},null,null,"PDRDY",{"$f":"IF('Data Extract Income Stmt'!K53,'Data Extract Income Stmt'!K53,O104)","v":"PDRDY"},{"$f":"IF('Data Extract Income Stmt'!L53,'Data Extract Income Stmt'!L53,P104)","v":266350},{"$f":"IF('Data Extract Income Stmt'!M53,'Data Extract Income Stmt'!M53,Q104)","v":265820},{"$f":"IF('Data Extract Income Stmt'!N53,'Data Extract Income Stmt'!N53,R104)","v":266230},{"$f":"IF('Data Extract Income Stmt'!O53,'Data Extract Income Stmt'!O53,S104)","v":265630},{"$f":"IF('Data Extract Income Stmt'!P53,'Data Extract Income Stmt'!P53,T104)","v":265480},{"$f":"IF('Data Extract Income Stmt'!Q53,'Data Extract Income Stmt'!Q53,U104)","v":1069974.5547073791},{"$f":"IF('Data Extract Income Stmt'!R53,'Data Extract Income Stmt'!R53,V104)","v":1069974.5547073791},{"$f":"IF('Data Extract Income Stmt'!S53,'Data Extract Income Stmt'!S53,W104)","v":1069974.5547073791},{"$f":"IF('Data Extract Income Stmt'!T53,'Data Extract Income Stmt'!T53,X104)","v":1069974.5547073791}]
[null,"TBVPY",{"$f":"IF('Data Extract Income Stmt'!K81,'Data Extract Income Stmt'!K81,B105)","v":"TBVPY"},{"$f":"IF('Data Extract Income Stmt'!L81,'Data Extract Income Stmt'!L81,C105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!M81,'Data Extract Income Stmt'!M81,D105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!N81,'Data Extract Income Stmt'!N81,E105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!O81,'Data Extract Income Stmt'!O81,F105)","v":33480000},{"$f":"IF('Data Extract Income Stmt'!P81,'Data Extract Income Stmt'!P81,G105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!Q81,'Data Extract Income Stmt'!Q81,H105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!R81,'Data Extract Income Stmt'!R81,I105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!S81,'Data Extract Income Stmt'!S81,J105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!T81,'Data Extract Income Stmt'!T81,K105)","v":25110000},null,null,"TBVPY",{"$f":"IF('Data Extract Income Stmt'!K54,'Data Extract Income Stmt'!K54,O105)","v":"TBVPY"},{"$f":"IF('Data Extract Income Stmt'!L54,'Data Extract Income Stmt'!L54,P105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!M54,'Data Extract Income Stmt'!M54,Q105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!N54,'Data Extract Income Stmt'!N54,R105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!O54,'Data Extract Income Stmt'!O54,S105)","v":33480000},{"$f":"IF('Data Extract Income Stmt'!P54,'Data Extract Income Stmt'!P54,T105)","v":25110000},{"$f":"IF('Data Extract Income Stmt'!Q54,'Data Extract Income Stmt'!Q54,U105)","v":311411.45325344853},{"$f":"IF('Data Extract Income Stmt'!R54,'Data Extract Income Stmt'!R54,V105)","v":311411.45325344853},{"$f":"IF('Data Extract Income Stmt'!S54,'Data Extract Income Stmt'!S54,W105)","v":311411.45325344853},{"$f":"IF('Data Extract Income Stmt'!T54,'Data Extract Income Stmt'!T54,X105)","v":311411.45325344853}]
[null,"BF.A",{"$f":"IF('Data Extract Income Stmt'!K82,'Data Extract Income Stmt'!K82,B106)","v":"BF.A"},{"$f":"IF('Data Extract Income Stmt'!L82,'Data Extract Income Stmt'!L82,C106)","v":426740},{"$f":"IF('Data Extract Income Stmt'!M82,'Data Extract Income Stmt'!M82,D106)","v":426910},{"$f":"IF('Data Extract Income Stmt'!N82,'Data Extract Income Stmt'!N82,E106)","v":423190},{"$f":"IF('Data Extract Income Stmt'!O82,'Data Extract Income Stmt'!O82,F106)","v":405950},{"$f":"IF('Data Extract Income Stmt'!P82,'Data Extract Income Stmt'!P82,G106)","v":387710},{"$f":"IF('Data Extract Income Stmt'!Q82,'Data Extract Income Stmt'!Q82,H106)","v":387710},{"$f":"IF('Data Extract Income Stmt'!R82,'Data Extract Income Stmt'!R82,I106)","v":387710},{"$f":"IF('Data Extract Income Stmt'!S82,'Data Extract Income Stmt'!S82,J106)","v":387710},{"$f":"IF('Data Extract Income Stmt'!T82,'Data Extract Income Stmt'!T82,K106)","v":387710},null,null,"BF.A",{"$f":"IF('Data Extract Income Stmt'!K55,'Data Extract Income Stmt'!K55,O106)","v":"BF.A"},{"$f":"IF('Data Extract Income Stmt'!L55,'Data Extract Income Stmt'!L55,P106)","v":429970},{"$f":"IF('Data Extract Income Stmt'!M55,'Data Extract Income Stmt'!M55,Q106)","v":430160},{"$f":"IF('Data Extract Income Stmt'!N55,'Data Extract Income Stmt'!N55,R106)","v":426170},{"$f":"IF('Data Extract Income Stmt'!O55,'Data Extract Income Stmt'!O55,S106)","v":408560},{"$f":"IF('Data Extract Income Stmt'!P55,'Data Extract Income Stmt'!P55,T106)","v":390460},{"$f":"IF('Data Extract Income Stmt'!Q55,'Data Extract Income Stmt'!Q55,U106)","v":385363.59425660031},{"$f":"IF('Data Extract Income Stmt'!R55,'Data Extract Income Stmt'!R55,V106)","v":385363.59425660031},{"$f":"IF('Data Extract Income Stmt'!S55,'Data Extract Income Stmt'!S55,W106)","v":385363.59425660031},{"$f":"IF('Data Extract Income Stmt'!T55,'Data Extract Income Stmt'!T55,X106)","v":385363.59425660031}]
[null,"TSRYY",{"$f":"IF('Data Extract Income Stmt'!K83,'Data Extract Income Stmt'!K83,B107)","v":"TSRYY"},{"$f":"IF('Data Extract Income Stmt'!L83,'Data Extract Income Stmt'!L83,C107)","v":658670},{"$f":"IF('Data Extract Income Stmt'!M83,'Data Extract Income Stmt'!M83,D107)","v":659360},{"$f":"IF('Data Extract Income Stmt'!N83,'Data Extract Income Stmt'!N83,E107)","v":661440},{"$f":"IF('Data Extract Income Stmt'!O83,'Data Extract Income Stmt'!O83,F107)","v":713700},{"$f":"IF('Data Extract Income Stmt'!P83,'Data Extract Income Stmt'!P83,G107)","v":736770},{"$f":"IF('Data Extract Income Stmt'!Q83,'Data Extract Income Stmt'!Q83,H107)","v":736770},{"$f":"IF('Data Extract Income Stmt'!R83,'Data Extract Income Stmt'!R83,I107)","v":736770},{"$f":"IF('Data Extract Income Stmt'!S83,'Data Extract Income Stmt'!S83,J107)","v":736770},{"$f":"IF('Data Extract Income Stmt'!T83,'Data Extract Income Stmt'!T83,K107)","v":736770},null,null,"TSRYY",{"$f":"IF('Data Extract Income Stmt'!K56,'Data Extract Income Stmt'!K56,O107)","v":"TSRYY"},{"$f":"IF('Data Extract Income Stmt'!L56,'Data Extract Income Stmt'!L56,P107)","v":667380},{"$f":"IF('Data Extract Income Stmt'!M56,'Data Extract Income Stmt'!M56,Q107)","v":659360},{"$f":"IF('Data Extract Income Stmt'!N56,'Data Extract Income Stmt'!N56,R107)","v":665500},{"$f":"IF('Data Extract Income Stmt'!O56,'Data Extract Income Stmt'!O56,S107)","v":720920},{"$f":"IF('Data Extract Income Stmt'!P56,'Data Extract Income Stmt'!P56,T107)","v":744500},{"$f":"IF('Data Extract Income Stmt'!Q56,'Data Extract Income Stmt'!Q56,U107)","v":919762.25854383351},{"$f":"IF('Data Extract Income Stmt'!R56,'Data Extract Income Stmt'!R56,V107)","v":919762.25854383351},{"$f":"IF('Data Extract Income Stmt'!S56,'Data Extract Income Stmt'!S56,W107)","v":919762.25854383351},{"$f":"IF('Data Extract Income Stmt'!T56,'Data Extract Income Stmt'!T56,X107)","v":919762.25854383351}]
[null,"PEP",{"$f":"IF('Data Extract Income Stmt'!K84,'Data Extract Income Stmt'!K84,B108)","v":"PEP"},{"$f":"IF('Data Extract Income Stmt'!L84,'Data Extract Income Stmt'!L84,C108)","v":1560000},{"$f":"IF('Data Extract Income Stmt'!M84,'Data Extract Income Stmt'!M84,D108)","v":1540000},{"$f":"IF('Data Extract Income Stmt'!N84,'Data Extract Income Stmt'!N84,E108)","v":1510000},{"$f":"IF('Data Extract Income Stmt'!O84,'Data Extract Income Stmt'!O84,F108)","v":1470000},{"$f":"IF('Data Extract Income Stmt'!P84,'Data Extract Income Stmt'!P84,G108)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!Q84,'Data Extract Income Stmt'!Q84,H108)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!R84,'Data Extract Income Stmt'!R84,I108)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!S84,'Data Extract Income Stmt'!S84,J108)","v":1440000},{"$f":"IF('Data Extract Income Stmt'!T84,'Data Extract Income Stmt'!T84,K108)","v":1440000},null,null,"PEP",{"$f":"IF('Data Extract Income Stmt'!K57,'Data Extract Income Stmt'!K57,O108)","v":"PEP"},{"$f":"IF('Data Extract Income Stmt'!L57,'Data Extract Income Stmt'!L57,P108)","v":1580000},{"$f":"IF('Data Extract Income Stmt'!M57,'Data Extract Income Stmt'!M57,Q108)","v":1560000},{"$f":"IF('Data Extract Income Stmt'!N57,'Data Extract Income Stmt'!N57,R108)","v":1530000},{"$f":"IF('Data Extract Income Stmt'!O57,'Data Extract Income Stmt'!O57,S108)","v":1490000},{"$f":"IF('Data Extract Income Stmt'!P57,'Data Extract Income Stmt'!P57,T108)","v":1450000},{"$f":"IF('Data Extract Income Stmt'!Q57,'Data Extract Income Stmt'!Q57,U108)","v":1414348.3316933536},{"$f":"IF('Data Extract Income Stmt'!R57,'Data Extract Income Stmt'!R57,V108)","v":1414348.3316933536},{"$f":"IF('Data Extract Income Stmt'!S57,'Data Extract Income Stmt'!S57,W108)","v":1414348.3316933536},{"$f":"IF('Data Extract Income Stmt'!T57,'Data Extract Income Stmt'!T57,X108)","v":1414348.3316933536}]
[null,"COKE",{"$f":"IF('Data Extract Income Stmt'!K85,'Data Extract Income Stmt'!K85,B109)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!L85,'Data Extract Income Stmt'!L85,C109)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!M85,'Data Extract Income Stmt'!M85,D109)","v":9250},{"$f":"IF('Data Extract Income Stmt'!N85,'Data Extract Income Stmt'!N85,E109)","v":9270},{"$f":"IF('Data Extract Income Stmt'!O85,'Data Extract Income Stmt'!O85,F109)","v":9290},{"$f":"IF('Data Extract Income Stmt'!P85,'Data Extract Income Stmt'!P85,G109)","v":9310},{"$f":"IF('Data Extract Income Stmt'!Q85,'Data Extract Income Stmt'!Q85,H109)","v":9310},{"$f":"IF('Data Extract Income Stmt'!R85,'Data Extract Income Stmt'!R85,I109)","v":9310},{"$f":"IF('Data Extract Income Stmt'!S85,'Data Extract Income Stmt'!S85,J109)","v":9310},{"$f":"IF('Data Extract Income Stmt'!T85,'Data Extract Income Stmt'!T85,K109)","v":9310},null,null,"COKE",{"$f":"IF('Data Extract Income Stmt'!K58,'Data Extract Income Stmt'!K58,O109)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!L58,'Data Extract Income Stmt'!L58,P109)","v":"COKE"},{"$f":"IF('Data Extract Income Stmt'!M58,'Data Extract Income Stmt'!M58,Q109)","v":11430},{"$f":"IF('Data Extract Income Stmt'!N58,'Data Extract Income Stmt'!N58,R109)","v":11470},{"$f":"IF('Data Extract Income Stmt'!O58,'Data Extract Income Stmt'!O58,S109)","v":11520},{"$f":"IF('Data Extract Income Stmt'!P58,'Data Extract Income Stmt'!P58,T109)","v":11560},{"$f":"IF('Data Extract Income Stmt'!Q58,'Data Extract Income Stmt'!Q58,U109)","v":9325.7995501673158},{"$f":"IF('Data Extract Income Stmt'!R58,'Data Extract Income Stmt'!R58,V109)","v":9325.7995501673158},{"$f":"IF('Data Extract Income Stmt'!S58,'Data Extract Income Stmt'!S58,W109)","v":9325.7995501673158},{"$f":"IF('Data Extract Income Stmt'!T58,'Data Extract Income Stmt'!T58,X109)","v":9325.7995501673158}]
[null,"DPS",{"$f":"IF('Data Extract Income Stmt'!K86,'Data Extract Income Stmt'!K86,B110)","v":"DPS"},{"$f":"IF('Data Extract Income Stmt'!L86,'Data Extract Income Stmt'!L86,C110)","v":210600},{"$f":"IF('Data Extract Income Stmt'!M86,'Data Extract Income Stmt'!M86,D110)","v":202900},{"$f":"IF('Data Extract Income Stmt'!N86,'Data Extract Income Stmt'!N86,E110)","v":195800},{"$f":"IF('Data Extract Income Stmt'!O86,'Data Extract Income Stmt'!O86,F110)","v":190900},{"$f":"IF('Data Extract Income Stmt'!P86,'Data Extract Income Stmt'!P86,G110)","v":185400},{"$f":"IF('Data Extract Income Stmt'!Q86,'Data Extract Income Stmt'!Q86,H110)","v":185400},{"$f":"IF('Data Extract Income Stmt'!R86,'Data Extract Income Stmt'!R86,I110)","v":185400},{"$f":"IF('Data Extract Income Stmt'!S86,'Data Extract Income Stmt'!S86,J110)","v":185400},{"$f":"IF('Data Extract Income Stmt'!T86,'Data Extract Income Stmt'!T86,K110)","v":185400},null,null,"DPS",{"$f":"IF('Data Extract Income Stmt'!K59,'Data Extract Income Stmt'!K59,O110)","v":"DPS"},{"$f":"IF('Data Extract Income Stmt'!L59,'Data Extract Income Stmt'!L59,P110)","v":212300},{"$f":"IF('Data Extract Income Stmt'!M59,'Data Extract Income Stmt'!M59,Q110)","v":204500},{"$f":"IF('Data Extract Income Stmt'!N59,'Data Extract Income Stmt'!N59,R110)","v":197400},{"$f":"IF('Data Extract Income Stmt'!O59,'Data Extract Income Stmt'!O59,S110)","v":192400},{"$f":"IF('Data Extract Income Stmt'!P59,'Data Extract Income Stmt'!P59,T110)","v":186600},{"$f":"IF('Data Extract Income Stmt'!Q59,'Data Extract Income Stmt'!Q59,U110)","v":179761.80275897525},{"$f":"IF('Data Extract Income Stmt'!R59,'Data Extract Income Stmt'!R59,V110)","v":179761.80275897525},{"$f":"IF('Data Extract Income Stmt'!S59,'Data Extract Income Stmt'!S59,W110)","v":179761.80275897525},{"$f":"IF('Data Extract Income Stmt'!T59,'Data Extract Income Stmt'!T59,X110)","v":179761.80275897525}]
[null,"EBAY",{"$f":"IF('Data Extract Income Stmt'!K87,'Data Extract Income Stmt'!K87,B111)","v":"EBAY"},{"$f":"IF('Data Extract Income Stmt'!L87,'Data Extract Income Stmt'!L87,C111)","v":1300000},{"$f":"IF('Data Extract Income Stmt'!M87,'Data Extract Income Stmt'!M87,D111)","v":1250000},{"$f":"IF('Data Extract Income Stmt'!N87,'Data Extract Income Stmt'!N87,E111)","v":1210000},{"$f":"IF('Data Extract Income Stmt'!O87,'Data Extract Income Stmt'!O87,F111)","v":1130000},{"$f":"IF('Data Extract Income Stmt'!P87,'Data Extract Income Stmt'!P87,G111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!Q87,'Data Extract Income Stmt'!Q87,H111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!R87,'Data Extract Income Stmt'!R87,I111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!S87,'Data Extract Income Stmt'!S87,J111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!T87,'Data Extract Income Stmt'!T87,K111)","v":1060000},null,null,"EBAY",{"$f":"IF('Data Extract Income Stmt'!K60,'Data Extract Income Stmt'!K60,O111)","v":"EBAY"},{"$f":"IF('Data Extract Income Stmt'!L60,'Data Extract Income Stmt'!L60,P111)","v":1310000},{"$f":"IF('Data Extract Income Stmt'!M60,'Data Extract Income Stmt'!M60,Q111)","v":1250000},{"$f":"IF('Data Extract Income Stmt'!N60,'Data Extract Income Stmt'!N60,R111)","v":1220000},{"$f":"IF('Data Extract Income Stmt'!O60,'Data Extract Income Stmt'!O60,S111)","v":1140000},{"$f":"IF('Data Extract Income Stmt'!P60,'Data Extract Income Stmt'!P60,T111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!Q60,'Data Extract Income Stmt'!Q60,U111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!R60,'Data Extract Income Stmt'!R60,V111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!S60,'Data Extract Income Stmt'!S60,W111)","v":1060000},{"$f":"IF('Data Extract Income Stmt'!T60,'Data Extract Income Stmt'!T60,X111)","v":1060000}]
[null,0,{"$f":"IF('Data Extract Income Stmt'!K88,'Data Extract Income Stmt'!K88,B112)","v":0},{"$f":"IF('Data Extract Income Stmt'!L88,'Data Extract Income Stmt'!L88,C112)","v":0},{"$f":"IF('Data Extract Income Stmt'!M88,'Data Extract Income Stmt'!M88,D112)","v":0},{"$f":"IF('Data Extract Income Stmt'!N88,'Data Extract Income Stmt'!N88,E112)","v":0},{"$f":"IF('Data Extract Income Stmt'!O88,'Data Extract Income Stmt'!O88,F112)","v":0},{"$f":"IF('Data Extract Income Stmt'!P88,'Data Extract Income Stmt'!P88,G112)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q88,'Data Extract Income Stmt'!Q88,H112)","v":0},{"$f":"IF('Data Extract Income Stmt'!R88,'Data Extract Income Stmt'!R88,I112)","v":0},{"$f":"IF('Data Extract Income Stmt'!S88,'Data Extract Income Stmt'!S88,J112)","v":0},{"$f":"IF('Data Extract Income Stmt'!T88,'Data Extract Income Stmt'!T88,K112)","v":0},null,null,0,{"$f":"IF('Data Extract Income Stmt'!K61,'Data Extract Income Stmt'!K61,O112)","v":0},{"$f":"IF('Data Extract Income Stmt'!L61,'Data Extract Income Stmt'!L61,P112)","v":0},{"$f":"IF('Data Extract Income Stmt'!M61,'Data Extract Income Stmt'!M61,Q112)","v":0},{"$f":"IF('Data Extract Income Stmt'!N61,'Data Extract Income Stmt'!N61,R112)","v":0},{"$f":"IF('Data Extract Income Stmt'!O61,'Data Extract Income Stmt'!O61,S112)","v":0},{"$f":"IF('Data Extract Income Stmt'!P61,'Data Extract Income Stmt'!P61,T112)","v":0},{"$f":"IF('Data Extract Income Stmt'!Q61,'Data Extract Income Stmt'!Q61,U112)","v":0},{"$f":"IF('Data Extract Income Stmt'!R61,'Data Extract Income Stmt'!R61,V112)","v":0},{"$f":"IF('Data Extract Income Stmt'!S61,'Data Extract Income Stmt'!S61,W112)","v":0},{"$f":"IF('Data Extract Income Stmt'!T61,'Data Extract Income Stmt'!T61,X112)","v":0}]
[]
[]
["Market Capitalisation - Ending Stock Price, Diluted Shares",null,null,null,null,null,null,null,null,null,null,null,null,"Market Capitalisation - Average Stock Price, Diluted Shares"]
[null,null,{"$f":"C89","v":2011},2012,2013,2014,2015,{"$f":"H89","v":2016},{"$f":"I89","v":2017},{"$f":"J89","v":2018},{"$f":"K89","v":2019},"Current",null,null,null,{"$f":"C116","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B90","v":"CABGY"},{"$f":"IFERROR(P90*C61,FALSE)","v":false},{"$f":"IFERROR(Q90*D61,FALSE)","v":85362608},90041656,74005836.666666672,91504932.5,91539180,3398830727.2391171,3477913616.7650361,3477913616.7650361,3246418000.8654261,null,null,{"$f":"B117","v":"CABGY"},{"$f":"IFERROR(P90*P61,FALSE)","v":false},{"$f":"IFERROR(Q90*Q61,FALSE)","v":74561068.697985828},86509972.833333343,82622212.291666657,86695155.605932489,93715273.125,3143789795.5664787,3338422612.5261788,0,3246418000.8654261]
[null,"DEO",{"$f":"IFERROR(P91*C62,FALSE)","v":false},{"$f":"IFERROR(Q91*D62,FALSE)","v":4609836000},{"$f":"IFERROR(R91*E62,FALSE)","v":4907700000},{"$f":"IFERROR(S91*F62,FALSE)","v":4698792000},{"$f":"IFERROR(T91*G62,FALSE)","v":4616010000},{"$f":"IFERROR(U91*H62,FALSE)","v":5232150000},{"$f":"IFERROR(V91*I62,FALSE)","v":1193248872.2082531},{"$f":"IFERROR(W91*J62,FALSE)","v":1159875802.3960953},{"$f":"IFERROR(X91*K62,FALSE)","v":1159875802.3960953},{"$f":"IFERROR(Y91*L62,FALSE)","v":1090365293.5956218},null,null,"DEO",{"$f":"IFERROR(P91*P62,FALSE)","v":false},4133408999.9999995,4966500000,4644443999.999999,4665570000,5019131250,1072611466.9612484,1123337084.0112407,0,1090365293.5956218]
[null,"ABEV",false,260741133.27600005,215561120.79999998,252423916.83600003,285995453.96499997,259922596.04500002,1097037230.999227,1137699084.9679012,1137699084.9679012,1128425779.8518517,null,null,"ABEV",{"$f":"IFERROR(P92*P63,FALSE)","v":false},202262196.32299998,216563157.42633331,258510999.92258331,297457604.56316668,292701638.35208333,997080006.63557732,1128634168.7308643,0,1128425779.8518517]
[null,"TAP",false,7812673.1636399999,10089002.14212,13881943.772200003,17387858.186400004,20909998.73325,17426866.66217491,17993936.547392536,17993936.547392536,16074721.735615149,null,null,"TAP",{"$f":"IFERROR(P93*P64,FALSE)","v":false},7748134.1621250017,9236824.1203949992,12499670.285118753,14638590.020906666,20890997.43808917,19354459.584870081,17001968.165826708,0,16074721.735615149]
[null,"SAM",false,1756742.4080640001,3128625,3813815.42564,2792454.5932399998,2186400.048,2221841.0706644612,2191328.363573201,2191328.363573201,2091384.0639647094,null,null,"SAM",{"$f":"IFERROR(P94*P65,FALSE)","v":false},1466116.4029679999,2559627.5672812499,3146648.1787116672,3330546.6663559992,2189630.94368,1811427.5362701039,2150664.2166914809,0,2091384.0639647094]
[null,"STZ",false,7512970.7177019995,15270247.852524001,21254858.16,31610537.868337501,34594753.31256,43663312.236183777,42754131.690516509,42754131.690516509,40741364.025492243,null,null,"STZ",{"$f":"IFERROR(P95*P66,FALSE)","v":false},5778999.5194823341,11733000.985517833,19019045.558158502,27733926.445353121,35154757.939364001,36697286.452848852,41897065.357290976,0,40741364.025492243]
[null,"BREW",false,122312.96000000002,303975.7,259121.8,167925.97500000001,328111.875,363984.07075824175,377636.48737582425,377636.48737582425,353129.67032967036,null,null,"BREW",{"$f":"IFERROR(P96*P67,FALSE)","v":false},138480.30000000002,198673.81751812503,263876.84086749994,199596.18250000002,238836.59935900001,323179.58140787546,364418.25333626376,0,353129.67032967036]
[null,"WVVI",false,18642.96,30326.399999999998,28702.46,35501.200000000004,40599.999999999993,41365.667938931292,40489.455470737914,40489.455470737914,39516.437659033079,null,null,"WVVI",{"$f":"IFERROR(P97*P68,FALSE)","v":false},16929.809999999998,23970.329999999998,28783.188750000001,33252.46,38346.458333333328,40110.508057675994,39754.727735368957,0,39516.437659033079]
[null,"HINKF",false,29055744.2304,27694080.115200002,33841439.567999996,45189209.863530003,40353678.64074,40024535.864046238,41104427.285549134,41104427.285549134,38787745.664739884,null,null,"HINKF",{"$f":"IFERROR(P98*P69,FALSE)","v":false},24838607.928000003,30342432.038399994,30862536.055200003,41592006.340901993,44337996.897345833,38286066.419344895,39840258.96531792,0,38787745.664739884]
[null,"COT",false,775679.52000000014,779001.9800000001,645023.40000000014,1101755.2,1430433.4128906247,2313340.3424368002,2310115.4781188411,2310115.4781188411,2100978.2065824028,null,null,"COT",{"$f":"IFERROR(P99*P70,FALSE)","v":false},722136.71833333327,824964.14874999993,702927.02083333326,1014583.3600000001,1711944.416408021,1925936.7145344301,2200057.6765594203,0,2100978.2065824028]
[null,"FMOCY",false,1101500.9272799999,1972434.3389999999,3050581.2974999994,1773506.2271,2888876.5425,14596414.000000002,15528800.000000002,15528800.000000002,14673400,null,null,"FMOCY",{"$f":"IFERROR(P100*P71,FALSE)","v":false},1408792.7438649999,1433889.67180625,3065053.1088375002,2369586.7996087498,2891324.5398583333,14441729.166666664,14920150,0,14673400]
[null,"TSGTF",false,61465500.539999999,85751999.459999993,71566874.662500009,45748122.975000001,40533749.325000003,416056965.50707072,469923361.20454544,469923361.20454544,426845959.5959596,null,null,"TSGTF",{"$f":"IFERROR(P101*P72,FALSE)","v":false},59566499.679374985,75124406.255624995,77882906.182500005,59357249.448749997,39283593.64312499,356767717.44915825,442099806.67803031,0,426845959.5959596]
[null,"MNST",false,9594299,11294059.772071181,18930654.082071695,28568306.325919997,26759469.899954997,35854930.998091906,37185690.386007309,37185690.386007309,34962399.427571952,null,null,"MNST",{"$f":"IFERROR(P102*P73,FALSE)","v":false},10851696.345303126,9698021.3814167865,14122388.153156376,26298078.447346002,28547608.085018747,29369487.068668839,36327844.911003344,0,34962399.427571952]
[null,"ROX",false,30599.820000000003,90877.8,235677.36000000002,197232.74999999997,116989.27500000001,215879.71074380164,196375.520661157,196375.520661157,188373.80165289252,null,null,"ROX",{"$f":"IFERROR(P103*P74,FALSE)","v":false},30880.137500000001,55750.035000000011,179336.065,222853.08499999999,139147.55291666664,229292.31439393936,199876.27272727271,0,188373.80165289252]
[null,"PDRDY",false,23405239.580380004,21588836.801016003,24380011.384752501,27705209.332037497,27112145,140337863.23740458,138548331.49013996,138548331.49013996,136207760.81424937,null,null,"PDRDY",{"$f":"IFERROR(P104*P75,FALSE)","v":false},21835830.351804584,24081719.238312162,23163807.070248667,27843491.592891414,26693571.358558998,126219102.19341604,137431545.94990459,0,136207760.81424937]
[null,"TBVPY",false,9993780,12831210,17482837.5,22808250,21500437.5,290235.47443221405,288444.85857600672,288444.85857600672,277156.19339556922,null,null,"TBVPY",{"$f":"IFERROR(P105*P76,FALSE)","v":false},8700091.875,13933957.499999998,16144683.750000002,24199065,21452833.125,285940.59147276025,282800.52598578797,0,277156.19339556922]
[null,"BF.A",false,10039911.980152,11815104.406687999,14083979.477022,16876365.449200001,13720046.929749999,19169608.329782307,19181840.078554887,19181840.078554887,24158443.723946273,null,null,"BF.A",{"$f":"IFERROR(P106*P77,FALSE)","v":false},9411721.6788569167,11316470.069967002,14036589.78853775,15876616.640388664,14867965.050615836,15183968.380917095,22070919.461232055,0,24158443.723946273]
[null,"TSRYY",false,3153027.4666800005,3047753.1344000003,3088232.7850000001,5900730.1999999993,7789331.25,14692281.950074293,14821968.796433875,14821968.796433875,15985468.053491825,null,null,"TSRYY",{"$f":"IFERROR(P107*P78,FALSE)","v":false},2926288.2261199998,3376242.9896000004,2941014.7848125002,4240804.1200716663,7429861.833333333,12320560.33338286,15325538.173105495,0,15985468.053491825]
[null,"PEP",false,109819479.684,128182079.064,146705582.14199999,147562150.00000003,151945498.54999998,167709888.24060738,168774184.44088021,168774184.44088021,155790468.73602292,null,null,"PEP",{"$f":"IFERROR(P108*P79,FALSE)","v":false},107998003.72174998,125605024.36299998,135923032.36612499,144328042.96633333,150226403.71354169,160066279.58531624,163010715.97927365,0,155790468.73602292]
[null,"COKE",false,false,814936.15142999997,1007226.58,2096006.3971199999,2016121.78844,2071703.0462449943,1894927.8733885565,1894927.8733885565,1702704.4818695486,null,null,"COKE",{"$f":"IFERROR(P109*P80,FALSE)","v":false},false,727811.91916687484,905335.22329295834,1681867.68144,1802008.4441521668,1938262.5225007769,1797463.90405398,0,1702704.4818695486]
[null,"DPS",false,9527174.7999999989,9873259.8772999998,14154369.757919997,17758519.807599999,16884500.76675,17133546.870405279,18028311.090840545,18028311.090840545,21019547.596606977,null,null,"DPS",{"$f":"IFERROR(P110*P81,FALSE)","v":false},8948108.7716441676,9478702.788641667,11755219.4248475,15466755.378988333,17023486.879784998,16521562.760106247,19504155.455539372,0,21019547.596606977]
[null,"EBAY",false,0,0,0,0,0,0,0,0,0,null,null,"EBAY",{"$f":"IFERROR(P111*P82,FALSE)","v":false},0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IFERROR(P112*P83,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"B140","v":0},{"$f":"IFERROR(P113*P84,FALSE)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Earnings per Share - Basic",null,null,null,null,null,null,null,null,null,null,null,null,"Earnings per Share - Diluted"]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[null,"Next Year Test",{"$f":"(C148=$D$143+1)*2","v":0},{"$f":"(D148=$D$143+1)*2","v":0},0,0,0,0,2,0,0,0,null,null,{"$f":"B144","v":"Next Year Test"},{"$f":"(P148=$D$143+1)*2","v":0},0,0,0,0,0,2,0,0,0]
[null,"FY 1 Test",{"$f":"(C148=$D$143+2)*3","v":0},{"$f":"(D148=$D$143+2)*3","v":0},0,0,0,0,0,3,0,0,null,null,{"$f":"B145","v":"FY 1 Test"},{"$f":"(P148=$D$143+2)*3","v":0},0,0,0,0,0,0,3,0,0]
[null,"Historic Year",{"$f":"NOT(OR(C144:C145))*1","v":1},{"$f":"NOT(OR(D144:D145))*1","v":1},1,1,1,1,0,0,1,1,null,null,{"$f":"B146","v":"Historic Year"},{"$f":"NOT(OR(P144:P145))*1","v":1},1,1,1,1,1,0,0,1,1]
[null,"Total",{"$f":"SUM(C144:C146)","v":1},{"$f":"SUM(D144:D146)","v":1},1,1,1,1,2,3,1,1,null,null,"Total",{"$f":"SUM(P144:P146)","v":1},{"$f":"SUM(Q144:Q146)","v":1},1,1,1,1,2,3,1,1]
[null,null,{"$f":"C116","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current",null,null,null,{"$f":"P116","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B117","v":"CABGY"},{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":36.799999999999997},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":35.9},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":28.9},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":-19.2},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":29.4},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T93,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},null,null,{"$f":"B149","v":"CABGY"},{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":36.700000000000003},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":35.700000000000003},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":28.8},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":-19.2},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":29.4},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S121*1,'Data Cost of Capital'!$AG11,'Data Cost of Capital'!$AH11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T121*1,'Data Cost of Capital'!$GG11,'Data Cost of Capital'!$AH11),FALSE)","v":0}]
[null,"DEO",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.98},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.9},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.95},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.9},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":1.06},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":1.1543000000000001},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":1.2468000000000001},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T94,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0},null,null,"DEO",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.97},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.89},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.95},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0.89},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":1.06},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":1.1543000000000001},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":1.2468000000000001},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S122*1,'Data Cost of Capital'!$AG12,'Data Cost of Capital'!$AH12),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T122*1,'Data Cost of Capital'!$GG12,'Data Cost of Capital'!$AH12),FALSE)","v":0}]
[null,"ABEV",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.41},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.75},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.77},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.79},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.8},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.59},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.88},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T95,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0},null,null,"ABEV",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.41},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.75},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.76},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.78},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.79},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.59},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0.88},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S123*1,'Data Cost of Capital'!$AG13,'Data Cost of Capital'!$AH13),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T123*1,'Data Cost of Capital'!$GG13,'Data Cost of Capital'!$AH13),FALSE)","v":0}]
[null,"TAP",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":2.4500000000000002},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":3.1},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":2.78},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":1.94},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":9.32},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":4.32},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":4.91},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T96,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":0},null,null,"TAP",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":2.44},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":3.08},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":2.76},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":1.93},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":9.26},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":4.32},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":4.91},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S124*1,'Data Cost of Capital'!$AG14,'Data Cost of Capital'!$AH14),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T124*1,'Data Cost of Capital'!$GG14,'Data Cost of Capital'!$AH14),FALSE)","v":0}]
[null,"SAM",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":4.5999999999999996},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":5.47},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":6.96},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":7.46},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":6.93},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":6.43},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":7.19},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T97,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":0},null,null,"SAM",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":4.3899999999999997},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":5.18},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":6.69},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":7.25},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":6.79},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":6.43},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":7.19},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S125*1,'Data Cost of Capital'!$AG15,'Data Cost of Capital'!$AH15),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T125*1,'Data Cost of Capital'!$GG15,'Data Cost of Capital'!$AH15),FALSE)","v":0}]
[null,"STZ",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":2.16},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":10.46},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":4.41},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":5.43},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":7.79},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":8.5500000000000007},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":9.56},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T98,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":0},null,null,"STZ",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":1.83},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":8.89},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":3.78},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":4.6900000000000004},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":6.82},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":8.5500000000000007},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":9.56},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S126*1,'Data Cost of Capital'!$AG16,'Data Cost of Capital'!$AH16),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T126*1,'Data Cost of Capital'!$GG16,'Data Cost of Capital'!$AH16),FALSE)","v":0}]
[null,"BREW",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.1},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.16},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.12},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":-0.02},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.49},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.15},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.36},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T99,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0},null,null,"BREW",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.1},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.16},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.12},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":-0.02},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.15},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0.36},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S127*1,'Data Cost of Capital'!$AG17,'Data Cost of Capital'!$AH17),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T127*1,'Data Cost of Capital'!$GG17,'Data Cost of Capital'!$AH17),FALSE)","v":0}]
[null,"WVVI",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.25},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.3},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.45},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.37},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.43},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T100,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},null,null,"WVVI",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.25},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.28999999999999998},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.44},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.37},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0.43},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S128*1,'Data Cost of Capital'!$AG18,'Data Cost of Capital'!$AH18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T128*1,'Data Cost of Capital'!$GG18,'Data Cost of Capital'!$AH18),FALSE)","v":0}]
[null,"HINKF",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":5.07},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":2.37},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":2.64},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":3.31},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":2.7},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":3.87},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":4.2300000000000004},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T101,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":0},null,null,"HINKF",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":5.0599999999999996},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":2.37},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":2.63},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":3.3},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":2.7},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":3.87},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":4.2300000000000004},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S129*1,'Data Cost of Capital'!$AG19,'Data Cost of Capital'!$AH19),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T129*1,'Data Cost of Capital'!$GG19,'Data Cost of Capital'!$AH19),FALSE)","v":0}]
[null,"COT",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.51},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.19},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.12},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":-0.04},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":-0.81},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.33},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T102,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},null,null,"COT",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.5},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.19},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.12},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":-0.04},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":-0.81},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0.33},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S130*1,'Data Cost of Capital'!$AG20,'Data Cost of Capital'!$AH20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T130*1,'Data Cost of Capital'!$GG20,'Data Cost of Capital'!$AH20),FALSE)","v":0}]
[null,"FMOCY",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-6.4},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-8.4600000000000009},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-2.71},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-0.18},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-0.43},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T103,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},null,null,"FMOCY",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-6.4},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-8.4600000000000009},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-2.71},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-0.18},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":-0.43},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S131*1,'Data Cost of Capital'!$AG21,'Data Cost of Capital'!$AH21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T131*1,'Data Cost of Capital'!$GG21,'Data Cost of Capital'!$AH21),FALSE)","v":0}]
[null,"TSGTF",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.6},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.84},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.85},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.56},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0.9},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T104,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},null,null,"TSGTF",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.6},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.84},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.85},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":1.56},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0.9},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S132*1,'Data Cost of Capital'!$AG22,'Data Cost of Capital'!$AH22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T132*1,'Data Cost of Capital'!$GG22,'Data Cost of Capital'!$AH22),FALSE)","v":0}]
[null,"MNST",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.65},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.68},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.96},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.97},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":1.21},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":1.86},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T105,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0},null,null,"MNST",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.62},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.65},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.92},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0.95},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":1.19},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":1.49},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":1.86},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S133*1,'Data Cost of Capital'!$AG23,'Data Cost of Capital'!$AH23),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T133*1,'Data Cost of Capital'!$GG23,'Data Cost of Capital'!$AH23),FALSE)","v":0}]
[null,"ROX",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.06},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.08},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.02},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.02},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.01},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":2.0000000000000001E-4},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T106,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},null,null,"ROX",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.06},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.08},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.02},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.02},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":-0.01},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":2.0000000000000001E-4},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S134*1,'Data Cost of Capital'!$AG24,'Data Cost of Capital'!$AH24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T134*1,'Data Cost of Capital'!$GG24,'Data Cost of Capital'!$AH24),FALSE)","v":0}]
[null,"PDRDY",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":4.45},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":3.86},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":3.26},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":4.68},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":5.27},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T107,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},null,null,"PDRDY",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":4.4000000000000004},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":3.82},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":3.23},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":4.6500000000000004},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":5.25},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S135*1,'Data Cost of Capital'!$AG25,'Data Cost of Capital'!$AH25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T135*1,'Data Cost of Capital'!$GG25,'Data Cost of Capital'!$AH25),FALSE)","v":0}]
[null,"TBVPY",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.03},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.03},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.04},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.03},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.06},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.05},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.05},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T108,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0},null,null,"TBVPY",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.03},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.03},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.04},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.03},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.06},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.05},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0.05},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S136*1,'Data Cost of Capital'!$AG26,'Data Cost of Capital'!$AH26),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T136*1,'Data Cost of Capital'!$GG26,'Data Cost of Capital'!$AH26),FALSE)","v":0}]
[null,"BF.A",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.39},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.54},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.62},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":2.63},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.73},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T109,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},null,null,"BF.A",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.38},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.53},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.61},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":2.61},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":1.71},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S137*1,'Data Cost of Capital'!$AG27,'Data Cost of Capital'!$AH27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T137*1,'Data Cost of Capital'!$GG27,'Data Cost of Capital'!$AH27),FALSE)","v":0}]
[null,"TSRYY",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":7.0000000000000007E-2},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":-0.15},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0.12},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0.24},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0.37},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T110,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},null,null,"TSRYY",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":7.0000000000000007E-2},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":-0.15},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0.12},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0.24},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0.36},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S138*1,'Data Cost of Capital'!$AG28,'Data Cost of Capital'!$AH28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T138*1,'Data Cost of Capital'!$GG28,'Data Cost of Capital'!$AH28),FALSE)","v":0}]
[null,"PEP",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":3.96},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":4.37},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":4.3099999999999996},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":3.71},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":4.3899999999999997},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":5.22},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":5.67},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T111,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":0},null,null,"PEP",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":3.92},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":4.32},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":4.2699999999999996},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":3.67},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":4.3600000000000003},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":5.22},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":5.67},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S139*1,'Data Cost of Capital'!$AG29,'Data Cost of Capital'!$AH29),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T139*1,'Data Cost of Capital'!$GG29,'Data Cost of Capital'!$AH29),FALSE)","v":0}]
[null,"COKE",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":"-"},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":2.99},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":3.38},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":6.35},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":5.39},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":7.57},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":8.83},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T112,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":0},null,null,"COKE",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":2.98},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":3.37},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":6.32},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":5.36},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":7.57},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":8.83},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S140*1,'Data Cost of Capital'!$AG30,'Data Cost of Capital'!$AH30),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T140*1,'Data Cost of Capital'!$GG30,'Data Cost of Capital'!$AH30),FALSE)","v":0}]
[null,"DPS",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":2.99},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":3.08},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":3.59},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":4},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":4.57},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":4.51},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":5.18},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T113,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":0},null,null,"DPS",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":2.96},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":3.05},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":3.56},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":3.97},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":4.54},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":4.51},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":5.18},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S141*1,'Data Cost of Capital'!$AG31,'Data Cost of Capital'!$AH31),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T141*1,'Data Cost of Capital'!$GG31,'Data Cost of Capital'!$AH31),FALSE)","v":0}]
[null,"EBAY",{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":2.21},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0.04},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":1.43},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":6.41},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":-0.95},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T114,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},null,null,"EBAY",{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":2.1800000000000002},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0.04},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":1.41},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":6.35},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":-0.95},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S142*1,'Data Cost of Capital'!$AG32,'Data Cost of Capital'!$AH32),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T142*1,'Data Cost of Capital'!$GG32,'Data Cost of Capital'!$AH32),FALSE)","v":0}]
[null,0,{"$f":"IFERROR(CHOOSE(C$147,'Data Extract Income Stmt'!K115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(D$147,'Data Extract Income Stmt'!L115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(E$147,'Data Extract Income Stmt'!M115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(F$147,'Data Extract Income Stmt'!N115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(G$147,'Data Extract Income Stmt'!O115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(H$147,'Data Extract Income Stmt'!P115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(I$147,'Data Extract Income Stmt'!Q115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(J$147,'Data Extract Income Stmt'!R115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(K$147,'Data Extract Income Stmt'!S115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(L$147,'Data Extract Income Stmt'!T115,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},null,null,0,{"$f":"IFERROR(CHOOSE(P$147,'Data Extract Income Stmt'!K143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Q$147,'Data Extract Income Stmt'!L143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$147,'Data Extract Income Stmt'!M143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(S$147,'Data Extract Income Stmt'!N143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(T$147,'Data Extract Income Stmt'!O143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(U$147,'Data Extract Income Stmt'!P143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(V$147,'Data Extract Income Stmt'!Q143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(W$147,'Data Extract Income Stmt'!R143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(X$147,'Data Extract Income Stmt'!S143*1,'Data Cost of Capital'!$AG33,'Data Cost of Capital'!$AH33),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(Y$147,'Data Extract Income Stmt'!T143*1,'Data Cost of Capital'!$GG33,'Data Cost of Capital'!$AH33),FALSE)","v":0}]
[]
[]
["Book Value per Share",null,{"$f":"C4","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B149","v":"CABGY"},{"$f":"'Data Extract Balance Sheet'!K232","v":0},{"$f":"'Data Extract Balance Sheet'!L232","v":460.60049822997246},{"$f":"'Data Extract Balance Sheet'!M232","v":444.50999672238612},{"$f":"'Data Extract Balance Sheet'!N232","v":343.77868100170446},{"$f":"'Data Extract Balance Sheet'!O232","v":285.10554608627245},{"$f":"'Data Extract Balance Sheet'!P232","v":333.07112422156672},{"$f":"'Data Extract Balance Sheet'!Q232","v":307.95999999999998},{"$f":"'Data Extract Balance Sheet'!R232","v":false},{"$f":"'Data Extract Balance Sheet'!S232","v":false},{"$f":"IFERROR('Data Cost of Capital'!O11,NA())","v":307.95999999999998}]
[null,{"$f":"B150","v":"DEO"},{"$f":"'Data Extract Balance Sheet'!K233","v":0},{"$f":"'Data Extract Balance Sheet'!L233","v":2.8159999999999998},{"$f":"'Data Extract Balance Sheet'!M233","v":2.7171314741035855},{"$f":"'Data Extract Balance Sheet'!N233","v":3.095617529880478},{"$f":"'Data Extract Balance Sheet'!O233","v":3.3984063745019921},{"$f":"'Data Extract Balance Sheet'!P233","v":4.1075697211155378},{"$f":"'Data Extract Balance Sheet'!Q233","v":3.96},{"$f":"'Data Extract Balance Sheet'!R233","v":false},{"$f":"'Data Extract Balance Sheet'!S233","v":false},{"$f":"IFERROR('Data Cost of Capital'!O12,NA())","v":3.96}]
[null,"ABEV",{"$f":"'Data Extract Balance Sheet'!K234","v":0},{"$f":"'Data Extract Balance Sheet'!L234","v":1.6139564660691421},{"$f":"'Data Extract Balance Sheet'!M234","v":3.3903785488958991},{"$f":"'Data Extract Balance Sheet'!N234","v":2.6926020408163267},{"$f":"'Data Extract Balance Sheet'!O234","v":3.070520965692503},{"$f":"'Data Extract Balance Sheet'!P234","v":2.8554140127388536},{"$f":"'Data Extract Balance Sheet'!Q234","v":3},{"$f":"'Data Extract Balance Sheet'!R234","v":false},{"$f":"'Data Extract Balance Sheet'!S234","v":false},{"$f":"IFERROR('Data Cost of Capital'!O13,NA())","v":3}]
[null,"TAP",{"$f":"'Data Extract Balance Sheet'!K235","v":0},{"$f":"'Data Extract Balance Sheet'!L235","v":44.081858407079643},{"$f":"'Data Extract Balance Sheet'!M235","v":47.213114754098363},{"$f":"'Data Extract Balance Sheet'!N235","v":42.509464575446188},{"$f":"'Data Extract Balance Sheet'!O235","v":37.992444684295734},{"$f":"'Data Extract Balance Sheet'!P235","v":53.867924528301884},{"$f":"'Data Extract Balance Sheet'!Q235","v":57.98},{"$f":"'Data Extract Balance Sheet'!R235","v":false},{"$f":"'Data Extract Balance Sheet'!S235","v":false},{"$f":"IFERROR('Data Cost of Capital'!O14,NA())","v":57.98}]
[null,"SAM",{"$f":"'Data Extract Balance Sheet'!K236","v":0},{"$f":"'Data Extract Balance Sheet'!L236","v":18.984508133230054},{"$f":"'Data Extract Balance Sheet'!M236","v":23.656225528582617},{"$f":"'Data Extract Balance Sheet'!N236","v":33.446319018404907},{"$f":"'Data Extract Balance Sheet'!O236","v":34.967399545109934},{"$f":"'Data Extract Balance Sheet'!P236","v":35.442857142857143},{"$f":"'Data Extract Balance Sheet'!Q236","v":35.46},{"$f":"'Data Extract Balance Sheet'!R236","v":false},{"$f":"'Data Extract Balance Sheet'!S236","v":false},{"$f":"IFERROR('Data Cost of Capital'!O15,NA())","v":35.46}]
[null,"STZ",{"$f":"'Data Extract Balance Sheet'!K237","v":0},{"$f":"'Data Extract Balance Sheet'!L237","v":15.903024911032029},{"$f":"'Data Extract Balance Sheet'!M237","v":26.801571497766535},{"$f":"'Data Extract Balance Sheet'!N237","v":30.307805441748084},{"$f":"'Data Extract Balance Sheet'!O237","v":33.743120209865751},{"$f":"'Data Extract Balance Sheet'!P237","v":34.983498349834981},{"$f":"'Data Extract Balance Sheet'!Q237","v":41.06},{"$f":"'Data Extract Balance Sheet'!R237","v":false},{"$f":"'Data Extract Balance Sheet'!S237","v":false},{"$f":"IFERROR('Data Cost of Capital'!O16,NA())","v":41.06}]
[null,"BREW",{"$f":"'Data Extract Balance Sheet'!K238","v":0},{"$f":"'Data Extract Balance Sheet'!L238","v":5.8789640591966172},{"$f":"'Data Extract Balance Sheet'!M238","v":6.0619747899159666},{"$f":"'Data Extract Balance Sheet'!N238","v":6.200522193211488},{"$f":"'Data Extract Balance Sheet'!O238","v":6.2225689027561106},{"$f":"'Data Extract Balance Sheet'!P238","v":false},{"$f":"'Data Extract Balance Sheet'!Q238","v":6.34},{"$f":"'Data Extract Balance Sheet'!R238","v":false},{"$f":"'Data Extract Balance Sheet'!S238","v":false},{"$f":"IFERROR('Data Cost of Capital'!O17,NA())","v":6.34}]
[null,"WVVI",{"$f":"'Data Extract Balance Sheet'!K239","v":0},{"$f":"'Data Extract Balance Sheet'!L239","v":3.5752577319587631},{"$f":"'Data Extract Balance Sheet'!M239","v":3.9291666666666667},{"$f":"'Data Extract Balance Sheet'!N239","v":4.3690721649484532},{"$f":"'Data Extract Balance Sheet'!O239","v":4.7525354969574041},{"$f":"'Data Extract Balance Sheet'!P239","v":5.1242484969939879},{"$f":"'Data Extract Balance Sheet'!Q239","v":5.27},{"$f":"'Data Extract Balance Sheet'!R239","v":false},{"$f":"'Data Extract Balance Sheet'!S239","v":false},{"$f":"IFERROR('Data Cost of Capital'!O18,NA())","v":5.27}]
[null,"HINKF",{"$f":"'Data Extract Balance Sheet'!K240","v":0},{"$f":"'Data Extract Balance Sheet'!L240","v":20.399290459462279},{"$f":"'Data Extract Balance Sheet'!M240","v":19.824018363301221},{"$f":"'Data Extract Balance Sheet'!N240","v":21.584485607444126},{"$f":"'Data Extract Balance Sheet'!O240","v":23.65933355466634},{"$f":"'Data Extract Balance Sheet'!P240","v":23.23867027064977},{"$f":"'Data Extract Balance Sheet'!Q240","v":23.07},{"$f":"'Data Extract Balance Sheet'!R240","v":false},{"$f":"'Data Extract Balance Sheet'!S240","v":false},{"$f":"IFERROR('Data Cost of Capital'!O19,NA())","v":23.07}]
[null,"COT",{"$f":"'Data Extract Balance Sheet'!K241","v":0},{"$f":"'Data Extract Balance Sheet'!L241","v":6.442834479111581},{"$f":"'Data Extract Balance Sheet'!M241","v":6.6879155672823218},{"$f":"'Data Extract Balance Sheet'!N241","v":6.6940712305395609},{"$f":"'Data Extract Balance Sheet'!O241","v":8.6184976708074537},{"$f":"'Data Extract Balance Sheet'!P241","v":9.0420147372417183},{"$f":"'Data Extract Balance Sheet'!Q241","v":6.21},{"$f":"'Data Extract Balance Sheet'!R241","v":false},{"$f":"'Data Extract Balance Sheet'!S241","v":false},{"$f":"IFERROR('Data Cost of Capital'!O20,NA())","v":6.21}]
[null,"FMOCY",{"$f":"'Data Extract Balance Sheet'!K242","v":0},{"$f":"'Data Extract Balance Sheet'!L242","v":7.8416728902165795},{"$f":"'Data Extract Balance Sheet'!M242","v":1.7860151642796966E-2},{"$f":"'Data Extract Balance Sheet'!N242","v":1.0163860830527498},{"$f":"'Data Extract Balance Sheet'!O242","v":0.91782411740481451},{"$f":"'Data Extract Balance Sheet'!P242","v":2.0843265241404825},{"$f":"'Data Extract Balance Sheet'!Q242","v":2.4},{"$f":"'Data Extract Balance Sheet'!R242","v":false},{"$f":"'Data Extract Balance Sheet'!S242","v":false},{"$f":"IFERROR('Data Cost of Capital'!O21,NA())","v":2.4}]
[null,"TSGTF",{"$f":"'Data Extract Balance Sheet'!K243","v":0},{"$f":"'Data Extract Balance Sheet'!L243","v":11.488888888888889},{"$f":"'Data Extract Balance Sheet'!M243","v":13.303703703703704},{"$f":"'Data Extract Balance Sheet'!N243","v":14.244444444444444},{"$f":"'Data Extract Balance Sheet'!O243","v":14.548148148148147},{"$f":"'Data Extract Balance Sheet'!P243","v":13.481481481481481},{"$f":"'Data Extract Balance Sheet'!Q243","v":2.09},{"$f":"'Data Extract Balance Sheet'!R243","v":false},{"$f":"'Data Extract Balance Sheet'!S243","v":false},{"$f":"IFERROR('Data Cost of Capital'!O22,NA())","v":2.09}]
[null,"MNST",{"$f":"'Data Extract Balance Sheet'!K244","v":0},{"$f":"'Data Extract Balance Sheet'!L244","v":1.2365199370610584},{"$f":"'Data Extract Balance Sheet'!M244","v":1.984401247900168},{"$f":"'Data Extract Balance Sheet'!N244","v":3.0292763616796541},{"$f":"'Data Extract Balance Sheet'!O244","v":8.4914820372495363},{"$f":"'Data Extract Balance Sheet'!P244","v":5.6645176654702567},{"$f":"'Data Extract Balance Sheet'!Q244","v":6.68},{"$f":"'Data Extract Balance Sheet'!R244","v":false},{"$f":"'Data Extract Balance Sheet'!S244","v":false},{"$f":"IFERROR('Data Cost of Capital'!O23,NA())","v":6.68}]
[null,"ROX",{"$f":"'Data Extract Balance Sheet'!K245","v":0},{"$f":"'Data Extract Balance Sheet'!L245","v":0.1065339600036863},{"$f":"'Data Extract Balance Sheet'!M245","v":0.15208994936056991},{"$f":"'Data Extract Balance Sheet'!N245","v":0.11932329859771003},{"$f":"'Data Extract Balance Sheet'!O245","v":0.11864725812523529},{"$f":"'Data Extract Balance Sheet'!P245","v":1.2374852310179716E-2},{"$f":"'Data Extract Balance Sheet'!Q245","v":0.01},{"$f":"'Data Extract Balance Sheet'!R245","v":false},{"$f":"'Data Extract Balance Sheet'!S245","v":false},{"$f":"IFERROR('Data Cost of Capital'!O24,NA())","v":0.01}]
[null,"PDRDY",{"$f":"'Data Extract Balance Sheet'!K246","v":0},{"$f":"'Data Extract Balance Sheet'!L246","v":41.801131402103344},{"$f":"'Data Extract Balance Sheet'!M246","v":44.130492575291484},{"$f":"'Data Extract Balance Sheet'!N246","v":49.700734904159404},{"$f":"'Data Extract Balance Sheet'!O246","v":50.532217129436724},{"$f":"'Data Extract Balance Sheet'!P246","v":51.886613934829505},{"$f":"'Data Extract Balance Sheet'!Q246","v":54.43},{"$f":"'Data Extract Balance Sheet'!R246","v":false},{"$f":"'Data Extract Balance Sheet'!S246","v":false},{"$f":"IFERROR('Data Cost of Capital'!O25,NA())","v":54.43}]
[null,"TBVPY",{"$f":"'Data Extract Balance Sheet'!K247","v":0},{"$f":"'Data Extract Balance Sheet'!L247","v":0.14416567104739147},{"$f":"'Data Extract Balance Sheet'!M247","v":0.16248506571087215},{"$f":"'Data Extract Balance Sheet'!N247","v":0.18199920350457985},{"$f":"'Data Extract Balance Sheet'!O247","v":0.14097968936678615},{"$f":"'Data Extract Balance Sheet'!P247","v":0.20868180007964954},{"$f":"'Data Extract Balance Sheet'!Q247","v":0.16},{"$f":"'Data Extract Balance Sheet'!R247","v":false},{"$f":"'Data Extract Balance Sheet'!S247","v":false},{"$f":"IFERROR('Data Cost of Capital'!O26,NA())","v":0.16}]
[null,"BF.A",{"$f":"'Data Extract Balance Sheet'!K248","v":0},{"$f":"'Data Extract Balance Sheet'!L248","v":3.8196559966255799},{"$f":"'Data Extract Balance Sheet'!M248","v":4.7551006066852501},{"$f":"'Data Extract Balance Sheet'!N248","v":4.5133391620784993},{"$f":"'Data Extract Balance Sheet'!O248","v":3.8428377879049145},{"$f":"'Data Extract Balance Sheet'!P248","v":3.5335689045936394},{"$f":"'Data Extract Balance Sheet'!Q248","v":4.29},{"$f":"'Data Extract Balance Sheet'!R248","v":false},{"$f":"'Data Extract Balance Sheet'!S248","v":false},{"$f":"IFERROR('Data Cost of Capital'!O27,NA())","v":4.29}]
[null,"TSRYY",{"$f":"'Data Extract Balance Sheet'!K249","v":0},{"$f":"'Data Extract Balance Sheet'!L249","v":4.5546328206841062},{"$f":"'Data Extract Balance Sheet'!M249","v":4.3223732103858286},{"$f":"'Data Extract Balance Sheet'!N249","v":4.6111514271891627},{"$f":"'Data Extract Balance Sheet'!O249","v":5.0021017234131993},{"$f":"'Data Extract Balance Sheet'!P249","v":4.8861924345453804},{"$f":"'Data Extract Balance Sheet'!Q249","v":4.75},{"$f":"'Data Extract Balance Sheet'!R249","v":false},{"$f":"'Data Extract Balance Sheet'!S249","v":false},{"$f":"IFERROR('Data Cost of Capital'!O28,NA())","v":4.75}]
[null,"PEP",{"$f":"'Data Extract Balance Sheet'!K250","v":0},{"$f":"'Data Extract Balance Sheet'!L250","v":14.371794871794872},{"$f":"'Data Extract Balance Sheet'!M250","v":15.85064935064935},{"$f":"'Data Extract Balance Sheet'!N250","v":11.642384105960264},{"$f":"'Data Extract Balance Sheet'!O250","v":8.2108843537414966},{"$f":"'Data Extract Balance Sheet'!P250","v":7.8125},{"$f":"'Data Extract Balance Sheet'!Q250","v":9.4499999999999993},{"$f":"'Data Extract Balance Sheet'!R250","v":false},{"$f":"'Data Extract Balance Sheet'!S250","v":false},{"$f":"IFERROR('Data Cost of Capital'!O29,NA())","v":9.4499999999999993}]
[null,"COKE",{"$f":"'Data Extract Balance Sheet'!K251","v":0},{"$f":"'Data Extract Balance Sheet'!L251","v":false},{"$f":"'Data Extract Balance Sheet'!M251","v":20.683243243243243},{"$f":"'Data Extract Balance Sheet'!N251","v":19.80690399137001},{"$f":"'Data Extract Balance Sheet'!O251","v":26.16361679224973},{"$f":"'Data Extract Balance Sheet'!P251","v":29.766917293233082},{"$f":"'Data Extract Balance Sheet'!Q251","v":31.47},{"$f":"'Data Extract Balance Sheet'!R251","v":false},{"$f":"'Data Extract Balance Sheet'!S251","v":false},{"$f":"IFERROR('Data Cost of Capital'!O30,NA())","v":31.47}]
[null,"DPS",{"$f":"'Data Extract Balance Sheet'!K252","v":0},{"$f":"'Data Extract Balance Sheet'!L252","v":10.826210826210826},{"$f":"'Data Extract Balance Sheet'!M252","v":11.237062592410053},{"$f":"'Data Extract Balance Sheet'!N252","v":11.695607763023494},{"$f":"'Data Extract Balance Sheet'!O252","v":11.419591409114719},{"$f":"'Data Extract Balance Sheet'!P252","v":11.488673139158577},{"$f":"'Data Extract Balance Sheet'!Q252","v":11.79},{"$f":"'Data Extract Balance Sheet'!R252","v":false},{"$f":"'Data Extract Balance Sheet'!S252","v":false},{"$f":"IFERROR('Data Cost of Capital'!O31,NA())","v":11.79}]
[null,"EBAY",{"$f":"'Data Extract Balance Sheet'!K253","v":0},{"$f":"'Data Extract Balance Sheet'!L253","v":18.192307692307693},{"$f":"'Data Extract Balance Sheet'!M253","v":15.928000000000001},{"$f":"'Data Extract Balance Sheet'!N253","v":5.4380165289256199},{"$f":"'Data Extract Balance Sheet'!O253","v":9.3274336283185839},{"$f":"'Data Extract Balance Sheet'!P253","v":7.6037740566037737},{"$f":"'Data Extract Balance Sheet'!Q253","v":false},{"$f":"'Data Extract Balance Sheet'!R253","v":false},{"$f":"'Data Extract Balance Sheet'!S253","v":false},{"$f":"IFERROR('Data Cost of Capital'!O32,NA())","v":false}]
[null,0,{"$f":"'Data Extract Balance Sheet'!K254","v":0},{"$f":"'Data Extract Balance Sheet'!L254","v":false},{"$f":"'Data Extract Balance Sheet'!M254","v":false},{"$f":"'Data Extract Balance Sheet'!N254","v":false},{"$f":"'Data Extract Balance Sheet'!O254","v":false},{"$f":"'Data Extract Balance Sheet'!P254","v":false},{"$f":"'Data Extract Balance Sheet'!Q254","v":false},{"$f":"'Data Extract Balance Sheet'!R254","v":false},{"$f":"'Data Extract Balance Sheet'!S254","v":false},{"$f":"IFERROR('Data Cost of Capital'!O33,NA())","v":false}]
[]
[null,null,"Final Year",2020]
[null,null,{"$f":"C201=$D$199+1","v":false},{"$f":"D201=$D$199+1","v":false},false,false,false,false,false,false,false,false]
["Earnings Growth",null,{"$f":"C174","v":2011},{"$f":"D174","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B175","v":"CABGY"},null,{"$f":"IFERROR(IF(D149,D149/C149-1),FALSE)","v":false},{"$f":"IFERROR(IF(E149,E149/D149-1),FALSE)","v":-2.4456521739130377E-2},-0.19498607242339838,-1.6643598615916955,-2.53125,false,false,false,{"$f":"IFERROR(IF(L$200,T149/K149,L149/K149-1),FALSE)","v":false}]
[null,{"$f":"B176","v":"DEO"},null,{"$f":"IFERROR(IF(D150,D150/C150-1),FALSE)","v":false},-8.1632653061224469E-2,5.555555555555558E-2,-5.2631578947368363E-2,0.17777777777777781,8.8962264150943549E-2,8.0135146842241989E-2,false,{"$f":"IFERROR(IF(L$200,T150/K150,L150/K150-1),FALSE)","v":false}]
[null,"ABEV",null,{"$f":"IFERROR(IF(D151,D151/C151-1),FALSE)","v":false},0.8292682926829269,2.6666666666666616E-2,2.5974025974025983E-2,1.2658227848101333E-2,-0.26250000000000007,0.49152542372881358,false,false]
[null,"TAP",null,{"$f":"IFERROR(IF(D152,D152/C152-1),FALSE)","v":false},0.26530612244897944,-0.10322580645161294,-0.30215827338129497,3.8041237113402069,-0.53648068669527893,0.13657407407407396,false,false]
[null,"SAM",null,{"$f":"IFERROR(IF(D153,D153/C153-1),FALSE)","v":false},0.18913043478260883,0.27239488117001831,7.1839080459770166E-2,-7.104557640750675E-2,-7.2150072150072186E-2,0.11819595645412151,false,false]
[null,"STZ",null,{"$f":"IFERROR(IF(D154,D154/C154-1),FALSE)","v":false},3.8425925925925926,-0.57839388145315485,0.23129251700680253,0.43462246777163904,9.7560975609756184E-2,0.11812865497076031,false,false]
[null,"BREW",null,{"$f":"IFERROR(IF(D155,D155/C155-1),FALSE)","v":false},0.59999999999999987,-0.25,-1.1666666666666667,-25.5,-0.69387755102040816,1.4,false,false]
[null,"WVVI",null,{"$f":"IFERROR(IF(D156,D156/C156-1),FALSE)","v":false},0.19999999999999996,0.5,-0.17777777777777781,0.16216216216216206,false,false,false,false]
[null,"HINKF",null,{"$f":"IFERROR(IF(D157,D157/C157-1),FALSE)","v":false},-0.53254437869822491,0.11392405063291133,0.25378787878787867,-0.18429003021148027,0.43333333333333335,9.3023255813953654E-2,false,false]
[null,"COT",null,{"$f":"IFERROR(IF(D158,D158/C158-1),FALSE)","v":false},-0.62745098039215685,-0.36842105263157898,-1.3333333333333335,19.25,false,false,false,false]
[null,"FMOCY",null,{"$f":"IFERROR(IF(D159,D159/C159-1),FALSE)","v":false},0.32187500000000013,-0.67966903073286056,-0.93357933579335795,1.3888888888888888,false,false,false,false]
[null,"TSGTF",null,{"$f":"IFERROR(IF(D160,D160/C160-1),FALSE)","v":false},0.14999999999999991,5.4347826086955653E-3,-0.15675675675675682,-0.42307692307692313,false,false,false,false]
[null,"MNST",null,{"$f":"IFERROR(IF(D161,D161/C161-1),FALSE)","v":false},4.6153846153846212E-2,0.41176470588235281,1.0416666666666741E-2,0.24742268041237114,0.23140495867768607,0.24832214765100669,false,false]
[null,"ROX",null,{"$f":"IFERROR(IF(D162,D162/C162-1),FALSE)","v":false},0.33333333333333348,-0.75,0,-0.5,false,false,false,false]
[null,"PDRDY",null,{"$f":"IFERROR(IF(D163,D163/C163-1),FALSE)","v":false},-0.13258426966292136,-0.15544041450777202,0.4355828220858895,0.12606837606837606,false,false,false,false]
[null,"TBVPY",null,{"$f":"IFERROR(IF(D164,D164/C164-1),FALSE)","v":false},0,0.33333333333333348,-0.25,1,-0.16666666666666663,0,false,false]
[null,"BF.A",null,{"$f":"IFERROR(IF(D165,D165/C165-1),FALSE)","v":false},0.1079136690647482,5.1948051948051965E-2,0.62345679012345667,-0.34220532319391628,false,false,false,false]
[null,"TSRYY",null,{"$f":"IFERROR(IF(D166,D166/C166-1),FALSE)","v":false},-3.1428571428571428,-1.8,1,0.54166666666666674,false,false,false,false]
[null,"PEP",null,{"$f":"IFERROR(IF(D167,D167/C167-1),FALSE)","v":false},0.10353535353535359,-1.3729977116704872E-2,-0.13921113689095121,0.18328840970350391,0.18906605922551245,8.6206896551724199E-2,false,false]
[null,"COKE",null,{"$f":"IFERROR(IF(D168,D168/C168-1),FALSE)","v":false},false,0.13043478260869557,0.87869822485207094,-0.15118110236220472,0.40445269016697605,0.16644649933949807,false,false]
[null,"DPS",null,{"$f":"IFERROR(IF(D169,D169/C169-1),FALSE)","v":false},3.0100334448160515E-2,0.1655844155844155,0.11420612813370479,0.14250000000000007,-1.3129102844639085E-2,0.14855875831485577,false,false]
[null,"EBAY",null,{"$f":"IFERROR(IF(D170,D170/C170-1),FALSE)","v":false},-0.98190045248868774,34.75,3.4825174825174825,-1.1482059282371295,false,false,false,false]
[null,0,null,{"$f":"IFERROR(IF(D171,D171/C171-1),FALSE)","v":false},false,false,false,false,false,false,false,false]
[]
[null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[null,null,{"$f":"C228=$D$199+1","v":false},{"$f":"D228=$D$226+1","v":false},{"$f":"E228=$D$226+1","v":false},false,false,false,true,false,false,false]
["Book Value Growth",null,{"$f":"C201","v":2011},{"$f":"D201","v":2012},2013,2014,2015,2016,2017,2018,2019,"Current"]
[null,{"$f":"B202","v":"CABGY"},null,{"$f":"IFERROR(IF(D$227,$L175/C175-1,IF(D175,D175/C175-1,FALSE)),FALSE)","v":false},{"$f":"IFERROR(IF(E$227,$L175/D175-1,IF(E175,E175/D175-1,FALSE)),FALSE)","v":-3.4933747508784752E-2},-0.2266120367672908,-0.17067124332570549,0.16823796938969382,-7.5392678606573615E-2,false,false,false]
[null,{"$f":"B203","v":"DEO"},null,{"$f":"IFERROR(IF(D$227,$L176/C176-1,IF(D176,D176/C176-1,FALSE)),FALSE)","v":false},-3.5109561752988072E-2,0.13929618768328456,9.7812097812097765E-2,0.20867526377491208,-3.5926285160038818E-2,false,false,false]
[null,"ABEV",null,{"$f":"IFERROR(IF(D$227,$L177/C177-1,IF(D177,D177/C177-1,FALSE)),FALSE)","v":false},1.1006629485820683,-0.20581079605603581,0.14035454149830517,-7.0055523266924102E-2,5.0635734998884629E-2,false,false,false]
[null,"TAP",null,{"$f":"IFERROR(IF(D$227,$L178/C178-1,IF(D178,D178/C178-1,FALSE)),FALSE)","v":false},7.1032766316309282E-2,-9.9625923922841197E-2,-0.10625915749029502,0.41785886578044606,7.6336252189141751E-2,false,false,false]
[null,"SAM",null,{"$f":"IFERROR(IF(D$227,$L179/C179-1,IF(D179,D179/C179-1,FALSE)),FALSE)","v":false},0.24608050746257115,0.41384850165523734,4.5478264016677095E-2,1.3597167760040163E-2,4.8367593712206336E-4,false,false,false]
[null,"STZ",null,{"$f":"IFERROR(IF(D$227,$L180/C180-1,IF(D180,D180/C180-1,FALSE)),FALSE)","v":false},0.68531280355186497,0.13082195364080551,0.11334752609258958,3.6759438138935785E-2,0.17369622641509452,false,false,false]
[null,"BREW",null,{"$f":"IFERROR(IF(D$227,$L181/C181-1,IF(D181,D181/C181-1,FALSE)),FALSE)","v":false},3.1129758385418427E-2,2.2855159926760793E-2,3.5556214231053929E-3,false,false,false,false,false]
[null,"WVVI",null,{"$f":"IFERROR(IF(D$227,$L182/C182-1,IF(D182,D182/C182-1,FALSE)),FALSE)","v":false},9.898836985774695E-2,0.11195898153513117,8.7767680993082298E-2,7.8213618872401192E-2,2.8443488463042454E-2,false,false,false]
[null,"HINKF",null,{"$f":"IFERROR(IF(D$227,$L183/C183-1,IF(D183,D183/C183-1,FALSE)),FALSE)","v":false},-2.8200593413003516E-2,8.8804762580422691E-2,9.6126819279243492E-2,-1.778001409230745E-2,-7.2581722054380071E-3,false,false,false]
[null,"COT",null,{"$f":"IFERROR(IF(D$227,$L184/C184-1,IF(D184,D184/C184-1,FALSE)),FALSE)","v":false},3.8039327095135356E-2,9.2041581495938551E-4,0.28748221732214496,4.9140474664024048E-2,-0.31320616251346978,false,false,false]
[null,"FMOCY",null,{"$f":"IFERROR(IF(D$227,$L185/C185-1,IF(D185,D185/C185-1,FALSE)),FALSE)","v":false},-0.99772240542383761,55.908032103000664,-9.6972958692922218E-2,1.2709432936170839,0.15145106690502463,false,false,false]
[null,"TSGTF",null,{"$f":"IFERROR(IF(D$227,$L186/C186-1,IF(D186,D186/C186-1,FALSE)),FALSE)","v":false},0.15796260477111534,7.0712694877505422E-2,2.1320852834113335E-2,-7.3319755600814607E-2,-0.84497252747252749,false,false,false]
[null,"MNST",null,{"$f":"IFERROR(IF(D$227,$L187/C187-1,IF(D187,D187/C187-1,FALSE)),FALSE)","v":false},0.60482753930895949,0.52654427368715906,1.8031387775201972,-0.33291766494685504,0.17927075075075072,false,false,false]
[null,"ROX",null,{"$f":"IFERROR(IF(D$227,$L188/C188-1,IF(D188,D188/C188-1,FALSE)),FALSE)","v":false},0.42761941220721811,-0.21544257789959398,-5.6656200458718997E-3,-0.89570047799066932,-0.19190954773869351,false,false,false]
[null,"PDRDY",null,{"$f":"IFERROR(IF(D$227,$L189/C189-1,IF(D189,D189/C189-1,FALSE)),FALSE)","v":false},5.5724835550047702E-2,0.12622207466559487,1.6729777273529534E-2,2.680263962935836E-2,4.9018154631655708E-2,false,false,false]
[null,"TBVPY",null,{"$f":"IFERROR(IF(D$227,$L190/C190-1,IF(D190,D190/C190-1,FALSE)),FALSE)","v":false},0.1270718232044199,0.12009803921568629,-0.2253829321663019,0.48022598870056488,-0.23328244274809162,false,false,false]
[null,"BF.A",null,{"$f":"IFERROR(IF(D$227,$L191/C191-1,IF(D191,D191/C191-1,FALSE)),FALSE)","v":false},0.24490284226801462,-5.0842550895107363E-2,-0.14855993535943424,-8.0479296910392351E-2,0.21406999999999998,false,false,false]
[null,"TSRYY",null,{"$f":"IFERROR(IF(D$227,$L192/C192-1,IF(D192,D192/C192-1,FALSE)),FALSE)","v":false},-5.0994145838388905E-2,6.6810107028577592E-2,8.4783660306369413E-2,-2.3172117497188283E-2,-2.7872916666666692E-2,false,false,false]
[null,"PEP",null,{"$f":"IFERROR(IF(D$227,$L193/C193-1,IF(D193,D193/C193-1,FALSE)),FALSE)","v":false},0.10289977640557479,-0.26549481674810294,-0.29474201512231735,-4.8519055509527731E-2,0.20960000000000001,false,false,false]
[null,"COKE",null,{"$f":"IFERROR(IF(D$227,$L194/C194-1,IF(D194,D194/C194-1,FALSE)),FALSE)","v":false},false,-4.2369527910450566E-2,0.32093419565467562,0.13772180389260003,5.7213942914877469E-2,false,false,false]
[null,"DPS",null,{"$f":"IFERROR(IF(D$227,$L195/C195-1,IF(D195,D195/C195-1,FALSE)),FALSE)","v":false},3.794972893050752E-2,4.0806497858538293E-2,-2.3600000914994812E-2,6.0494047088863745E-3,2.6228169014084424E-2,false,false,false]
[null,"EBAY",null,{"$f":"IFERROR(IF(D$227,$L196/C196-1,IF(D196,D196/C196-1,FALSE)),FALSE)","v":false},-0.12446511627906975,-0.65858761119251508,0.71522715657530189,-0.18479462201496544,-1,false,false,false]
[null,0,null,{"$f":"IFERROR(IF(D$227,$L197/C197-1,IF(D197,D197/C197-1,FALSE)),FALSE)","v":false},false,false,false,false,false,false,false,false]

{"sheet":"Data Cost of Capital","index":14,"n_rows":36,"n_cols":135,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Cost of Capital Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMM Mktwth Gr'",null,{"$f":"MATCH(X9,INDIRECT(X2),0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ba = Be/((1+de) x (1-t))",null,null,null,"Hyper Start",{"$f":"ROW(DL11)","v":11}]
[null,null,null,null,"Companies",{"$f":"total_ticker","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11&X5","v":"'CABGY Mktwth Gr'!D:D"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth from Yahoo --------------------------->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Be = Ba x ((1+de) x (1-t))",null,null,null,"Hyper End",{"$f":"Hyper_Start+total_ticker","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":116},null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,"Yahoo has","Mkt Sum","Yahoo Sum","Yahoo Sum","Yahoo Sum","Mkt Sum","Calculate",null,"Mkt Sum","Yahoo Sum","Mkt Sum","Yahoo Sum","Mkt Growth","Mkt Growth","Calculate",null,null,null,"Mkt Growth","Mkt Growth","Yahoo Sum","Yahoo Gr","Yahoo Gr",null,"Yahoo","Mkt Sum",null,null,null,null,null,null,"Stock","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Industry","Sector","S&P","Industry","Sector","S&P","Yahoo Gr","Mkt Growth","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Yahoo Gr","Mkt Growth","Yahoo Gr","Yahoo Gr","Yahoo Gr","Mkt Growth","Yahoo Gr","Yahoo Gr",null,null,null,null,null,null,null,"Yahoo Sum","Yahoo Sum","Yahoo Sum","Calculated","Yahoo Sum","Yahoo Sum","Calculated","Calculated",null,"Yahoo Sum","Mkt Summary","Yahoo Sum","Yahoo Sum","Yahoo Sum","Calculated","Calculated",null,"Yahoo Sum","Lookup","Calculation","Calculation","Calculation","Calculation","Calculation","Lookup","Calculated",null,"Calculated","Calculated","Mkt Summary",null,null,"Yahoo Sum","Calculate",0,null,null,null,"Name col",{"$f":"COLUMN(F11)","v":6},null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,5.0000000000000001E-3]
[null,null,null,"Data Column in Company Sheet",null,null,null,null,null,null,null,"Pence GBp","A:A","B:B","B:B","B:B","A:A",null,null,"A:A","B:B","A:A","B:B","D:D","D:D",null,null,null,null,"D:D","D:D","B:B","D:D","E:E",null,"B:B","A:A",null,null,null,null,null,null,null,"B:B","B:B","B:B","B:B","C:C","D:D","E:E","C:C","D:D","E:E","B:B","D:D","B:B","B:B","C:C","C:C","C:C","D:D","D:D","D:D","D:D","E:E","D:D","E:E","E:E",null,null,null,null,null,null,null,"B:B","B:B","B:B",null,"B:B","B:B",null,null,null,"B:B","A:A","B:B","B:B","B:B",null,null,null,"B:B",null,null,null,null,null,null,null,null,null,null,null,"A:A",null,null,"B:B"]
[null,null,null,"Look-up Column in Company Sheet",null,null,null,null,null,null,null,"Mkt Watch","A:A","A:A","A:A","A:A","A:A",null,null,"A:A","A:A","A:A","A:A","C:C","C:C",null,null,null,null,"C:C","C:C","A:A","A:A","A:A",null,"A:A","A:A",null,null,null,null,null,null,null,"A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","A:A","C:C","A:A","A:A","A:A","A:A","A:A","A:A","C:C","A:A","A:A","A:A","C:C","A:A","A:A",null,null,null,null,null,null,null,"A:A","A:A","A:A",null,"A:A","A:A",null,null,null,"A:A","A:A","A:A","A:A","A:A",null,null,null,"A:A",null,null,null,null,null,null,null,null,null,null,null,"A:A",null,null,"A:A"]
[null,null,null,"Number of Off-set Rows from Lookup",null,null,null,null,null,null,null,"GBP",2,null,null,null,2,null,null,2,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,null,2,2,null,null,2,2,null,null,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,"Characters for Patrial Lookup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,"Current Yr","Next FY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"End_FY","v":2016},null,null,null,null,null,{"$f":"End_FY","v":2016},null,null,null,null,null,{"$f":"End_FY","v":2016},{"$f":"End_FY","v":2016}]
[null,null,null,null,null,"Yahoo Summary Sheet","Market watch Sheet with Parameters","Stock prices","Yahoo Analyst Growth","Market Watch Summary","Market Watch Analyst Growth","UK Pence Adjustment","Latest Stock Price","Previous Close","Book Value Per Share (mrq)","Price/Book (mrq)","Price to Book Ratio","Market Price from PB and BV/Share",null,"P/E Current","PE Ratio (TTM)","P/E Ratio (without extraordinary items)","Forward P/E 1","Median PE on CY Estimate:","Median PE on Next FY Estimate:","Applied P/E Ratio in Cost of Capital Analysis","Applied P/E",null,"Forward EPS from Forward P/E Ratio and MB","Next Fiscal Year Estimate:","Current Year's Estimate:","EPS (TTM)","Avg. Estimate","Avg. Estimate",null,"Return on Equity (ttm)","Return on Equity","EPS Applied in Forward ROE","Current Yea ROE from forward EPS","FY Next ROE from forward EPS","Applied Forward ROE","ROE from forward Earning","Forward ROE from Forward P/E Ratio and MB",null,"Current Year","Next Year","Next 5 Years (per annum)","Past 5 Years (per annum)","Next 5 Years (per annum)","Next 5 Years (per annum)","Next 5 Years (per annum)","Next Year","Next Year","Next Year","Earnings Estimate","Current Quarters Estimate:","Earnings Estimate","Revenue Estimate","Earnings Estimate","Earnings Estimate","Revenue Estimate","Earnings Estimate","Current Year's Estimate:","Earnings Estimate","Revenue Estimate","Earnings Estimate","Next Fiscal Year Estimate:","Earnings Estimate","Revenue Estimate",null,null,null,null,null,"Applied G",null,"Trailing Annual Dividend Yield 3","Forward Annual Dividend Yield 4","Payout Ratio 4","Dividend Payout Ratio on Current Earnings","Market Cap (intraday) 5","Shares Outstanding 5","Implied Shares Outstanding","Market Capitalisation Computed",null,"Enterprise Value/EBITDA 6","Enterprise Value to EBITDA","Enterprise Value 3","Total Cash (mrq)","Total Debt (mrq)","Enterprise Value Computed","Net Debt","Net Debt from EV and Market Cap","EBITDA ","Last Year EBITDA","Implied EBITDA from Market Watch","Percent Difference","EBITDA Applied","Computed EV/EBITDA","Enterprise Value to EBITDA Applied","EV/EBIT","Equity",null,"Invested Capital","EV/Invested Capital","Return on Invested Capital","ROIC","Depreciation Rate","Beta ","Net Debt to Market Capitalisation","Tax Rate","Asset Beta",null,null,null,null,null,null,null,null,"Test for Applying Dividend Growth Formula","Trailing Annual Dividend Rate","Simple Growth Rate Applied from Long-term Growth","Simple Estimate of cost of Capital from LT Growth",{"$f":"\"Stable Long-term Growth \"&TEXT(DU4,\"##.00%\")&\" after \"&DU3&\" years\"","v":"Stable Long-term Growth 2.00% after 5 years"},"Cost of Capital with Stable Dividend Growth",null,"Include in Company in Regression Statistics",null,"Test for Applying P/E Formula to Compute k","Simple Estimate of cost of Capital from LT Growth","Growth","Pre-tax Cost of Capital: PT = (1-g/ROIC)/Mult +g","Total Cash (mrq):","Total Debt (mrq):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","B","B","B","C","D","E","C","D","E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1,{"$f":"'Menu Sheet'!B13","v":"Carlesberg"},{"$f":"'Menu Sheet'!T13","v":"CARL-B.CO Summary"},{"$f":"\"'\"&E11&\"'!\"","v":"'CARL-B.CO Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V13&\"'!\"","v":"'CABGY Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P13&\"'!\"","v":"'CARL-B.CO Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W13&\"'!\"","v":"'CARL-B.CO Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U13&\"'!\"","v":"'CABGY Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X13&\"'!\"","v":"'CABGY Mktwth Gr'!"},1,{"$f":"IFERROR(INDEX(INDIRECT($J11&M$5),MATCH(\"$\",INDIRECT($J11&M$6),0)+M$7),R11)","v":23.11},{"$f":"IFERROR(INDEX(INDIRECT($F11&N$5),MATCH(N$9,INDIRECT($F11&N$6),0)),FALSE)","v":711},{"$f":"IFERROR(INDEX(INDIRECT($F11&O$5),MATCH(O$9,INDIRECT($F11&O$6),0)),FALSE)","v":307.95999999999998},{"$f":"IFERROR(INDEX(INDIRECT($F11&P$5),MATCH(P$9,INDIRECT($F11&P$6),0))*L11,FALSE)","v":2.27},{"$f":"IFERROR(INDEX(INDIRECT($J11&Q$5),MATCH(Q$9,INDIRECT($J11&Q$6),0)+Q$7),FALSE)","v":1.83},{"$f":"IFERROR(O11*P11,FALSE)","v":699.06919999999991},null,{"$f":"IFERROR(INDEX(INDIRECT($J11&T$5),MATCH(T$9,INDIRECT($J11&T$6),0)+T$7),FALSE)","v":24.06},{"$f":"IFERROR(INDEX(INDIRECT($F11&U$5),MATCH(U$9,INDIRECT($F11&U$6),0)),FALSE)","v":85.44},{"$f":"IFERROR(INDEX(INDIRECT($J11&V$5),MATCH(V$9,INDIRECT($J11&V$6),0)+V$7),FALSE)","v":20.73},{"$f":"IFERROR(INDEX(INDIRECT($F11&W$5),MATCH(W$9,INDIRECT($F11&W$6),0)),FALSE)","v":"N/A"},{"$f":"IFERROR(INDEX(INDIRECT($K11&X$5),MATCH(X$9,INDIRECT($K11&X$6),0)),FALSE)","v":20.94},{"$f":"IFERROR(INDEX(INDIRECT($K11&Y$5),MATCH(Y$9,INDIRECT($K11&Y$6),0)),FALSE)","v":19.329999999999998},{"$f":"IFERROR(Y11,T11)","v":19.329999999999998},{"$f":"IFERROR(IF(Z11,Z11,U11),FALSE)","v":19.329999999999998},null,{"$f":"IFERROR(N11/Z11,FALSE)*L11","v":36.782203828246253},{"$f":"IFERROR(INDEX(INDIRECT($K11&AD$5),MATCH(AD$9,INDIRECT($K11&AD$6),0)),FALSE)","v":1.23},{"$f":"IFERROR(INDEX(INDIRECT($K11&AE$5),MATCH(AE$9,INDIRECT($K11&AE$6),0)),FALSE)","v":1.1200000000000001},{"$f":"IFERROR(INDEX(INDIRECT($F11&AF$5),MATCH(AF$9,INDIRECT($F11&AF$6),0)),FALSE)*L11","v":8.1999999999999993},{"$f":"IFERROR(INDEX(INDIRECT($I11&AG$5),MATCH(AG$9,INDIRECT($I11&AG$6),0)),FALSE)*L11","v":0},{"$f":"IFERROR(INDEX(INDIRECT($I11&AH$5),MATCH(AH$9,INDIRECT($I11&AH$6),0)),FALSE)*L11","v":0},null,{"$f":"IFERROR(INDEX(INDIRECT($F11&AJ$5),MATCH(AJ$9,INDIRECT($F11&AJ$6),0)),FALSE)","v":0.04},{"$f":"IFERROR(INDEX(INDIRECT($J11&AK$5),MATCH(AK$9,INDIRECT($J11&AK$6),0)+AK$7),FALSE)/100","v":9.5100000000000004E-2},{"$f":"IF(AH11,AH11,IF(AG11,AG11,AF11))","v":8.1999999999999993},{"$f":"IFERROR(AG11/O11,FALSE)","v":0},{"$f":"IF(O11,AL11/O11)","v":2.6626834653851149E-2},{"$f":"IF(ISNUMBER(AN11),AN11)","v":2.6626834653851149E-2},{"$f":"IFERROR(IF(AC11,AC11/O11,AJ11),FALSE)","v":0.11943825116328827},{"$f":"AP11","v":0.11943825116328827},null,{"$f":"IFERROR(INDEX(INDIRECT($I11&AS$5),MATCH(AS$9,INDIRECT($I11&AS$6),0)),FALSE)","v":"N/A"},"N/A",0.1157,-0.152,{"$f":"IFERROR(INDEX(INDIRECT($I11&AW$5),MATCH(AW$9,INDIRECT($I11&AW$6),0)),FALSE)","v":"N/A"},"N/A",0.12,"N/A","N/A",0.12,{"$f":"IFERROR(INDEX(INDIRECT($I11&BC$5),MATCH(BC$9,INDIRECT($I11&BC$6),0)),FALSE)","v":"Current Qtr."},{"$f":"IFERROR(INDEX(INDIRECT($K11&BD$5),MATCH(BD$9,INDIRECT($K11&BD$6),0)),FALSE)","v":0.11},{"$f":"IFERROR(INDEX(INDIRECT($I11&BE$5),MATCH(BE$9,INDIRECT($I11&BE$6),0)+BE$7),FALSE)","v":0},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BF$5),MATCH(BF$9,INDIRECT($I11&BF$6),0)+BF$7)),FALSE)","v":false},{"$f":"IFERROR(INDEX(INDIRECT($I11&BG$5),MATCH(BG$9,INDIRECT($I11&BG$6),0)),FALSE)","v":"Next Qtr."},{"$f":"IFERROR(INDEX(INDIRECT($I11&BH$5),MATCH(BH$9,INDIRECT($I11&BH$6),0)+BH$7),FALSE)","v":0},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BI$5),MATCH(BI$9,INDIRECT($I11&BI$6),0)+BI$7)),FALSE)","v":false},{"$f":"IFERROR(INDEX(INDIRECT($I11&BJ$5),MATCH(BJ$9,INDIRECT($I11&BJ$6),0)),FALSE)","v":"Current Year"},{"$f":"IFERROR(INDEX(INDIRECT($K11&BK$5),MATCH(BK$9,INDIRECT($K11&BK$6),0)),FALSE)","v":1.1200000000000001},{"$f":"IFERROR(INDEX(INDIRECT($I11&BL$5),MATCH(BL$9,INDIRECT($I11&BL$6),0)+BL$7),FALSE)","v":0},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BM$5),MATCH(BM$9,INDIRECT($I11&BM$6),0)+BM$7)),FALSE)","v":false},{"$f":"IFERROR(INDEX(INDIRECT($I11&BN$5),MATCH(BN$9,INDIRECT($I11&BN$6),0)),FALSE)","v":"Next Year"},{"$f":"IFERROR(INDEX(INDIRECT($K11&BO$5),MATCH(BO$9,INDIRECT($K11&BO$6),0)),FALSE)","v":1.23},{"$f":"IFERROR(INDEX(INDIRECT($I11&BP$5),MATCH(BP$9,INDIRECT($I11&BP$6),0)+BP$7),FALSE)","v":0},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I11&BQ$5),MATCH(BQ$9,INDIRECT($I11&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(ISNUMBER(AU11),AU11)","v":0.1157},null,{"$f":"IFERROR(INDEX(INDIRECT($F11&BY$5),MATCH(BY$9,INDIRECT($F11&BY$6),0)),FALSE)","v":2.2499999999999999E-2},{"$f":"IFERROR(INDEX(INDIRECT($F11&BZ$5),MATCH(BZ$9,INDIRECT($F11&BZ$6),0)),FALSE)","v":1.34E-2},{"$f":"IFERROR(INDEX(INDIRECT($F11&CA$5),MATCH(CA$9,INDIRECT($F11&CA$6),0)),FALSE)","v":0.30959999999999999},{"$f":"IFERROR(BZ11*R11/AE11,0)","v":8.363863642857142},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CC$5),MATCH($CC$9,INDIRECT($F11&CC$6),0))),FALSE)","v":105520000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CD$5),MATCH($CD$9,INDIRECT($F11&CD$6),0))),FALSE)","v":118850},{"$f":"IFERROR(CC11/M11,FALSE)","v":4565988.7494591083},{"$f":"CD11*N11","v":84502350},null,{"$f":"IFERROR(INDEX(INDIRECT($F11&CH$5),MATCH(CH$9,INDIRECT($F11&CH$6),0)),FALSE)","v":9.64},{"$f":"IFERROR(INDEX(INDIRECT($J11&CI$5),MATCH(CI$9,INDIRECT($J11&CI$6),0)+CI$7),FALSE)","v":11.55},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CJ$5),MATCH(CJ$9,INDIRECT($F11&CJ$6),0))),FALSE)","v":127490000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CK$5),MATCH(CK$9,INDIRECT($F11&CK$6),0))),FALSE)","v":3460000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CL$5),MATCH(CL$9,INDIRECT($F11&CL$6),0))),FALSE)","v":24190000},{"$f":"CF11+CL11-CK11","v":105232350},{"$f":"CL11-CK11","v":20730000},{"$f":"CJ11-CF11","v":42987650},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&CP$5),MATCH(CP$9,INDIRECT($F11&CP$6),0))),FALSE)","v":13220000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!179:179)","v":12400000},{"$f":"IFERROR(CJ11/CI11,FALSE)","v":11038095.238095237},{"$f":"IFERROR(ABS(CP11/CQ11-1),1)","v":6.6129032258064546E-2},{"$f":"CR11","v":11038095.238095237},{"$f":"IFERROR(CM11/CT11,FALSE)*L11","v":9.5335606125970678},{"$f":"IF(CI11,CI11,CH11)","v":11.55},{"$f":"INDEX('EV to EBITDA Analysis'!36:36,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L11","v":15.437229765013054},{"$f":"CE11*O11","v":1406141895.283427},null,{"$f":"CX11+CN11","v":1426871895.283427},{"$f":"IFERROR(CJ11/CZ11,FALSE)","v":8.9349296472530204E-2},{"$f":"IFERROR(INDEX(INDIRECT($J11&DB$5),MATCH(DB$9,INDIRECT($J11&DB$6),0)+DB$7),FALSE)/100","v":6.1100000000000002E-2},{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P36:Y36)","v":6.4734772165112711E-2},{"$f":"INDEX('EV to EBITDA Analysis'!280:280,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":7.9171538333054958E-2},{"$f":"IFERROR(INDEX(INDIRECT($F11&DE$5),MATCH(DE$9,INDIRECT($F11&DE$6),0)),FALSE)","v":"N/A"},{"$f":"IF(CF11,(CL11-CK11)/CF11)","v":0.2453186213164486},{"$f":"'EV to EBITDA Analysis'!Y252","v":0.23973178137651824},{"$f":"IF(ISNUMBER(DE11),DE11/((1+DF11)*(1-DG11)))","v":false},null,null,null,"GOOG Summary",null,null,null,null,{"$f":"IF(ISNUMBER(BZ11),TRUE)","v":true},{"$f":"IFERROR(BY11/O11,FALSE)","v":7.3061436550201327E-5},{"$f":"BW11","v":0.1157},{"$f":"IF(DQ11,BZ11+BW11)","v":0.12909999999999999},{"$f":"$DU$4","v":0.02},{"$f":"IFERROR(BZ11+DU11,FALSE)","v":3.3399999999999999E-2},null,true,{"$f":"DY10+DX11","v":1},{"$f":"AND(AA11:BX11)","v":false},{"$f":"IF(DZ11,(1-BW11/AO11)/AA11+BW11)","v":false},{"$f":"$EB$4","v":5.0000000000000001E-3},{"$f":"IF(CW11,(1-EB11/DC11)/CW11+EB11)","v":6.4775087371255313E-2},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E11,200))),FALSE)","v":3460000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F11&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E11,200))),FALSE)","v":24190000}]
[null,null,{"$f":"C11+1","v":2},{"$f":"'Menu Sheet'!B14","v":"Diageo"},{"$f":"'Menu Sheet'!T14","v":"DGE.L Summary"},{"$f":"\"'\"&E12&\"'!\"","v":"'DGE.L Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V14&\"'!\"","v":"'DEO Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P14&\"'!\"","v":"'DGE.L Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W14&\"'!\"","v":"'DGE.L Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U14&\"'!\"","v":"'DEO Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X14&\"'!\"","v":"'DEO Mktwth Gr'!"},0.01,{"$f":"IFERROR(INDEX(INDIRECT($J12&M$5),MATCH(\"$\",INDIRECT($J12&M$6),0)+M$7),R12)","v":135.22},{"$f":"IFERROR(INDEX(INDIRECT($F12&N$5),MATCH(N$9,INDIRECT($F12&N$6),0)),FALSE)","v":2445.5},{"$f":"IFERROR(INDEX(INDIRECT($F12&O$5),MATCH(O$9,INDIRECT($F12&O$6),0)),FALSE)","v":3.96},{"$f":"IFERROR(INDEX(INDIRECT($F12&P$5),MATCH(P$9,INDIRECT($F12&P$6),0))*L12,FALSE)","v":6.1537000000000006},{"$f":"IFERROR(INDEX(INDIRECT($J12&Q$5),MATCH(Q$9,INDIRECT($J12&Q$6),0)+Q$7),FALSE)","v":5.53},24.368652000000001,null,{"$f":"IFERROR(INDEX(INDIRECT($J12&T$5),MATCH(T$9,INDIRECT($J12&T$6),0)+T$7),FALSE)","v":23.18},{"$f":"IFERROR(INDEX(INDIRECT($F12&U$5),MATCH(U$9,INDIRECT($F12&U$6),0)),FALSE)","v":19.149999999999999},{"$f":"IFERROR(INDEX(INDIRECT($J12&V$5),MATCH(V$9,INDIRECT($J12&V$6),0)+V$7),FALSE)","v":21.4},{"$f":"IFERROR(INDEX(INDIRECT($F12&W$5),MATCH(W$9,INDIRECT($F12&W$6),0)),FALSE)","v":19.55},{"$f":"IFERROR(INDEX(INDIRECT($K12&X$5),MATCH(X$9,INDIRECT($K12&X$6),0)),FALSE)","v":20.64},19.13,{"$f":"IFERROR(Y12,T12)","v":19.13},{"$f":"IFERROR(IF(Z12,Z12,U12),FALSE)","v":19.13},null,{"$f":"IFERROR(N12/Z12,FALSE)*L12","v":1.2783585990590696},{"$f":"IFERROR(INDEX(INDIRECT($K12&AD$5),MATCH(AD$9,INDIRECT($K12&AD$6),0)),FALSE)","v":7.09},6.56,{"$f":"IFERROR(INDEX(INDIRECT($F12&AF$5),MATCH(AF$9,INDIRECT($F12&AF$6),0)),FALSE)*L12","v":1.2729999999999999},{"$f":"IFERROR(INDEX(INDIRECT($I12&AG$5),MATCH(AG$9,INDIRECT($I12&AG$6),0)),FALSE)*L12","v":1.1543000000000001},{"$f":"IFERROR(INDEX(INDIRECT($I12&AH$5),MATCH(AH$9,INDIRECT($I12&AH$6),0)),FALSE)*L12","v":1.2468000000000001},null,{"$f":"IFERROR(INDEX(INDIRECT($F12&AJ$5),MATCH(AJ$9,INDIRECT($F12&AJ$6),0)),FALSE)","v":0.28910000000000002},{"$f":"IFERROR(INDEX(INDIRECT($J12&AK$5),MATCH(AK$9,INDIRECT($J12&AK$6),0)+AK$7),FALSE)/100","v":0.28839999999999999},{"$f":"IF(AH12,AH12,IF(AG12,AG12,AF12))","v":1.2468000000000001},{"$f":"IFERROR(AG12/O12,FALSE)","v":0.29148989898989902},{"$f":"IF(O12,AL12/O12)","v":0.31484848484848488},{"$f":"IF(ISNUMBER(AN12),AN12)","v":0.31484848484848488},{"$f":"IFERROR(IF(AC12,AC12/O12,AJ12),FALSE)","v":0.32281782804521958},0.32281782804521958,null,{"$f":"IFERROR(INDEX(INDIRECT($I12&AS$5),MATCH(AS$9,INDIRECT($I12&AS$6),0)),FALSE)","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX(INDIRECT($I12&AT$5),MATCH(AT$9,INDIRECT($I12&AT$6),0)),FALSE)","v":0.08},{"$f":"IFERROR(INDEX(INDIRECT($I12&AU$5),MATCH(AU$9,INDIRECT($I12&AU$6),0)),FALSE)","v":7.1800000000000003E-2},{"$f":"IFERROR(INDEX(INDIRECT($I12&AV$5),MATCH(AV$9,INDIRECT($I12&AV$6),0)),FALSE)","v":1.7299999999999999E-2},{"$f":"IFERROR(INDEX(INDIRECT($I12&AW$5),MATCH(AW$9,INDIRECT($I12&AW$6),0)),FALSE)","v":"N/A"},{"$f":"IFERROR(INDEX(INDIRECT($I12&AX$5),MATCH(AX$9,INDIRECT($I12&AX$6),0)),FALSE)","v":"N/A"},0.12,"N/A","N/A",0.12,"Current Qtr. (Jun 2018)",{"$f":"IFERROR(INDEX(INDIRECT($K12&BD$5),MATCH(BD$9,INDIRECT($K12&BD$6),0)),FALSE)","v":"N/A"},{"$f":"IFERROR(INDEX(INDIRECT($I12&BE$5),MATCH(BE$9,INDIRECT($I12&BE$6),0)+BE$7),FALSE)","v":0},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BF$5),MATCH(BF$9,INDIRECT($I12&BF$6),0)+BF$7)),FALSE)","v":false},{"$f":"IFERROR(INDEX(INDIRECT($I12&BG$5),MATCH(BG$9,INDIRECT($I12&BG$6),0)),FALSE)","v":"Next Qtr. (Sep 2018)"},{"$f":"IFERROR(INDEX(INDIRECT($I12&BH$5),MATCH(BH$9,INDIRECT($I12&BH$6),0)+BH$7),FALSE)","v":0},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BI$5),MATCH(BI$9,INDIRECT($I12&BI$6),0)+BI$7)),FALSE)","v":false},{"$f":"IFERROR(INDEX(INDIRECT($I12&BJ$5),MATCH(BJ$9,INDIRECT($I12&BJ$6),0)),FALSE)","v":"Current Year (2018)"},6.56,{"$f":"IFERROR(INDEX(INDIRECT($I12&BL$5),MATCH(BL$9,INDIRECT($I12&BL$6),0)+BL$7),FALSE)","v":115.43},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BM$5),MATCH(BM$9,INDIRECT($I12&BM$6),0)+BM$7)),FALSE)","v":12180000},{"$f":"IFERROR(INDEX(INDIRECT($I12&BN$5),MATCH(BN$9,INDIRECT($I12&BN$6),0)),FALSE)","v":"Next Year (2019)"},{"$f":"IFERROR(INDEX(INDIRECT($K12&BO$5),MATCH(BO$9,INDIRECT($K12&BO$6),0)),FALSE)","v":7.09},{"$f":"IFERROR(INDEX(INDIRECT($I12&BP$5),MATCH(BP$9,INDIRECT($I12&BP$6),0)+BP$7),FALSE)","v":124.68},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I12&BQ$5),MATCH(BQ$9,INDIRECT($I12&BQ$6),0)+BQ$7)),FALSE)","v":12600000},null,null,null,null,null,7.1800000000000003E-2,null,2.9999999999999997E-4,{"$f":"IFERROR(INDEX(INDIRECT($F12&BZ$5),MATCH(BZ$9,INDIRECT($F12&BZ$6),0)),FALSE)","v":2.3800000000000002E-2},{"$f":"IFERROR(INDEX(INDIRECT($F12&CA$5),MATCH(CA$9,INDIRECT($F12&CA$6),0)),FALSE)","v":0.55989999999999995},8.8410658170731724E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CC$5),MATCH($CC$9,INDIRECT($F12&CC$6),0))),FALSE)","v":60290000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CD$5),MATCH($CD$9,INDIRECT($F12&CD$6),0))),FALSE)","v":2470000},445865.99615441501,{"$f":"CD12*N12","v":6040385000},null,{"$f":"IFERROR(INDEX(INDIRECT($F12&CH$5),MATCH(CH$9,INDIRECT($F12&CH$6),0)),FALSE)","v":17.440000000000001},{"$f":"IFERROR(INDEX(INDIRECT($J12&CI$5),MATCH(CI$9,INDIRECT($J12&CI$6),0)+CI$7),FALSE)","v":17.920000000000002},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CJ$5),MATCH(CJ$9,INDIRECT($F12&CJ$6),0))),FALSE)","v":70160000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CK$5),MATCH(CK$9,INDIRECT($F12&CK$6),0))),FALSE)","v":920000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CL$5),MATCH(CL$9,INDIRECT($F12&CL$6),0))),FALSE)","v":10020000},6049485000,9100000,-5970225000,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&CP$5),MATCH(CP$9,INDIRECT($F12&CP$6),0))),FALSE)","v":4020000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!180:180)","v":3920000},3915178.5714285709,2.5510204081632626E-2,{"$f":"CR12","v":3915178.5714285709},{"$f":"IFERROR(CM12/CT12,FALSE)*L12","v":15.45136419612315},17.920000000000002,{"$f":"INDEX('EV to EBITDA Analysis'!37:37,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L12","v":14.722767631357124},1765629.3447714834,null,10865629.344771484,6.4570581025535194,{"$f":"IFERROR(INDEX(INDIRECT($J12&DB$5),MATCH(DB$9,INDIRECT($J12&DB$6),0)+DB$7),FALSE)/100","v":0.1605},{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P37:Y37)","v":0.15324869073015576},{"$f":"INDEX('EV to EBITDA Analysis'!281:281,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":5.5114503816793892E-2},{"$f":"IFERROR(INDEX(INDIRECT($F12&DE$5),MATCH(DE$9,INDIRECT($F12&DE$6),0)),FALSE)","v":"N/A"},1.5065264879639295E-3,{"$f":"'EV to EBITDA Analysis'!Y253","v":0.18011422191686705},false,null,null,null,"AMZN Summary",null,null,null,null,true,7.5757575757575758E-5,7.1800000000000003E-2,9.5600000000000004E-2,0.02,4.3800000000000006E-2,null,true,{"$f":"DY11+DX12","v":2},false,false,5.0000000000000001E-3,7.0705940491227456E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E12,200))),FALSE)","v":920000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F12&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E12,200))),FALSE)","v":10020000}]
[null,null,{"$f":"C12+1","v":3},{"$f":"'Menu Sheet'!B15","v":"Ambev SA (USD,BRL) "},{"$f":"'Menu Sheet'!T15","v":"ABEV3.SA Summary"},"'ABEV3.SA Summary'!",{"$f":"\"'\"&'Menu Sheet'!V15&\"'!\"","v":"'ABEV Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P15&\"'!\"","v":"'ABEV3.SA Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W15&\"'!\"","v":"'ABEV3.SA Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U15&\"'!\"","v":"'ABEV Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X15&\"'!\"","v":"'ABEV Mktwth Gr'!"},1,6.48,21.66,3,7.16,5.74,21.48,null,0.03,38.380000000000003,20.5,{"$f":"IFERROR(INDEX(INDIRECT($F13&W$5),MATCH(W$9,INDIRECT($F13&W$6),0)),FALSE)","v":24.42},36.869999999999997,23.52,23.52,23.52,null,0.92091836734693877,0.27,0.2,0.56000000000000005,0.59,0.88,null,0.1913,0.26940000000000003,0.88,0.19666666666666666,0.29333333333333333,0.29333333333333333,0.30697278911564624,0.30697278911564624,null,-0.18099999999999999,0.49199999999999999,{"$f":"IFERROR(INDEX(INDIRECT($I13&AU$5),MATCH(AU$9,INDIRECT($I13&AU$6),0)),FALSE)","v":9.3200000000000005E-2},{"$f":"IFERROR(INDEX(INDIRECT($I13&AV$5),MATCH(AV$9,INDIRECT($I13&AV$6),0)),FALSE)","v":-5.8400000000000001E-2},{"$f":"IFERROR(INDEX(INDIRECT($I13&AW$5),MATCH(AW$9,INDIRECT($I13&AW$6),0)),FALSE)","v":"N/A"},"N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",0.08,0.28000000000000003,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BF$5),MATCH(BF$9,INDIRECT($I13&BF$6),0)+BF$7)),FALSE)","v":14710000},"Next Qtr. (Mar 2018)",0.2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BI$5),MATCH(BI$9,INDIRECT($I13&BI$6),0)+BI$7)),FALSE)","v":12340000},"Current Year (2017)",0.2,0.59,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BM$5),MATCH(BM$9,INDIRECT($I13&BM$6),0)+BM$7)),FALSE)","v":47460000},"Next Year (2018)",0.27,0.88,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I13&BQ$5),MATCH(BQ$9,INDIRECT($I13&BQ$6),0)+BQ$7)),FALSE)","v":52030000},null,null,null,null,null,9.3200000000000005E-2,null,2.0799999999999999E-2,2.7699999999999999E-2,1.0892999999999999,2.9749799999999995,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CC$5),MATCH($CC$9,INDIRECT($F13&CC$6),0))),FALSE)","v":337589984},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CD$5),MATCH($CD$9,INDIRECT($F13&CD$6),0))),FALSE)","v":15710000},52097219.753086418,340278600,null,18.010000000000002,17.75,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CJ$5),MATCH(CJ$9,INDIRECT($F13&CJ$6),0))),FALSE)","v":332540000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CK$5),MATCH(CK$9,INDIRECT($F13&CK$6),0))),FALSE)","v":8350000.5},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CL$5),MATCH(CL$9,INDIRECT($F13&CL$6),0))),FALSE)","v":3330000},335258599.5,-5020000.5,-7738600,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&CP$5),MATCH(CP$9,INDIRECT($F13&CP$6),0))),FALSE)","v":18460000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!181:181)","v":19310000},18734647.887323942,4.4018643190056994E-2,18734647.887323942,17.895110787048175,17.75,{"$f":"INDEX('EV to EBITDA Analysis'!38:38,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L13","v":16.221198133396705},156291659.25925925,null,151271658.75925925,2.1982967776483471,0.2581,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P38:Y38)","v":0.37695389462639434},{"$f":"INDEX('EV to EBITDA Analysis'!282:282,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":9.4334580438268312E-2},"N/A",-1.4752618883467841E-2,{"$f":"'EV to EBITDA Analysis'!Y254","v":0.15943642936274866},false,null,null,null,"FB Summary",null,null,null,null,true,6.933333333333333E-3,9.3200000000000005E-2,0.12090000000000001,0.02,4.7699999999999999E-2,null,true,3,true,0.12220819418676562,5.0000000000000001E-3,6.5830018242944585E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E13,200))),FALSE)","v":8350000.5},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F13&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E13,200))),FALSE)","v":3330000}]
[null,null,4,{"$f":"'Menu Sheet'!B16","v":"Molson Coors Brewing Company "},{"$f":"'Menu Sheet'!T16","v":"TAP Summary"},"'TAP Summary'!",{"$f":"\"'\"&'Menu Sheet'!V16&\"'!\"","v":"'TAP Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P16&\"'!\"","v":"'TAP Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W16&\"'!\"","v":"'TAP Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U16&\"'!\"","v":"'TAP Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X16&\"'!\"","v":"'TAP Mktwth Gr'!"},1,74.209999999999994,74.510000000000005,57.98,1.28,1.83,74.214399999999998,null,8.01,7.16,10.51,{"$f":"IFERROR(INDEX(INDIRECT($F14&W$5),MATCH(W$9,INDIRECT($F14&W$6),0)),FALSE)","v":15.11},19,15.7,15.7,15.7,null,4.7458598726114651,4.91,4.32,10.36,4.32,4.91,null,0.19989999999999999,0.21440000000000001,4.91,7.450845119006555E-2,8.4684373922042089E-2,8.4684373922042089E-2,8.1853395526241213E-2,8.1853395526241213E-2,null,-2E-3,0.13700000000000001,{"$f":"IFERROR(INDEX(INDIRECT($I14&AU$5),MATCH(AU$9,INDIRECT($I14&AU$6),0)),FALSE)","v":8.0199999999999994E-2},{"$f":"IFERROR(INDEX(INDIRECT($I14&AV$5),MATCH(AV$9,INDIRECT($I14&AV$6),0)),FALSE)","v":5.8900000000000001E-2},"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",0.56000000000000005,0.56000000000000005,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BF$5),MATCH(BF$9,INDIRECT($I14&BF$6),0)+BF$7)),FALSE)","v":2580000},"Next Qtr. (Mar 2018)",0.91,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BI$5),MATCH(BI$9,INDIRECT($I14&BI$6),0)+BI$7)),FALSE)","v":2520000},"Current Year (2017)",4.32,4.32,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BM$5),MATCH(BM$9,INDIRECT($I14&BM$6),0)+BM$7)),FALSE)","v":11040000},"Next Year (2018)",4.91,4.91,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I14&BQ$5),MATCH(BQ$9,INDIRECT($I14&BQ$6),0)+BQ$7)),FALSE)","v":11220000},null,null,null,null,null,8.0199999999999994E-2,null,2.1999999999999999E-2,2.2100000000000002E-2,0.15709999999999999,0.37966162962962957,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CC$5),MATCH($CC$9,INDIRECT($F14&CC$6),0))),FALSE)","v":16010000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CD$5),MATCH($CD$9,INDIRECT($F14&CD$6),0))),FALSE)","v":195240},215739.11871715405,14547332.4,null,11.11,34.630000000000003,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CJ$5),MATCH(CJ$9,INDIRECT($F14&CJ$6),0))),FALSE)","v":27330000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CK$5),MATCH(CK$9,INDIRECT($F14&CK$6),0))),FALSE)","v":971300},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CL$5),MATCH(CL$9,INDIRECT($F14&CL$6),0))),FALSE)","v":12320000},25896032.399999999,11348700,12782667.6,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&CP$5),MATCH(CP$9,INDIRECT($F14&CP$6),0))),FALSE)","v":2460000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!182:182)","v":836700},789200.11550678592,1.9401219074937255,789200.11550678592,32.813011416465422,34.630000000000003,{"$f":"INDEX('EV to EBITDA Analysis'!39:39,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L14","v":72.326341140419359},12508554.103220591,null,23857254.103220589,1.1455635205021608,0.1208,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P39:Y39)","v":1.2795884671760328E-2},{"$f":"INDEX('EV to EBITDA Analysis'!283:283,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":6.4625623960066561E-2},0.43,0.78012240924666021,{"$f":"'EV to EBITDA Analysis'!Y255","v":0.12723418605771547},0.27677117755708802,null,null,null,"BBRY Summary",null,null,null,null,true,3.7944118661607448E-4,8.0199999999999994E-2,0.1023,0.02,4.2099999999999999E-2,null,true,4,true,8.3572864425908389E-2,5.0000000000000001E-3,1.3423616626406076E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E14,200))),FALSE)","v":971300},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F14&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E14,200))),FALSE)","v":12320000}]
[null,null,5,{"$f":"'Menu Sheet'!B17","v":"Boston Beer"},{"$f":"'Menu Sheet'!T17","v":"SAM Summary"},"'SAM Summary'!",{"$f":"\"'\"&'Menu Sheet'!V17&\"'!\"","v":"'SAM Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P17&\"'!\"","v":"'SAM Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W17&\"'!\"","v":"'SAM Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U17&\"'!\"","v":"'SAM Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X17&\"'!\"","v":"'SAM Mktwth Gr'!"},1,181.35,179.75,35.46,5.1100000000000003,4.7,181.20060000000001,null,26.71,24.89,25.01,{"$f":"IFERROR(INDEX(INDIRECT($F15&W$5),MATCH(W$9,INDIRECT($F15&W$6),0)),FALSE)","v":25.22},30.46,23.79,23.79,23.79,null,7.5556956704497686,7.18,6.3,7.28,6.43,7.19,null,0.20979999999999999,0.19239999999999999,7.19,0.18133107727016357,0.20276367738296672,0.20276367738296672,0.21307658405103691,0.21307658405103691,null,-5.2999999999999999E-2,0.11799999999999999,1.8700000000000001E-2,8.0799999999999997E-2,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",0.87,0.87,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BF$5),MATCH(BF$9,INDIRECT($I15&BF$6),0)+BF$7)),FALSE)","v":208120},"Next Qtr. (Mar 2018)",0.24,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BI$5),MATCH(BI$9,INDIRECT($I15&BI$6),0)+BI$7)),FALSE)","v":167430},"Current Year (2017)",6.3,6.43,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BM$5),MATCH(BM$9,INDIRECT($I15&BM$6),0)+BM$7)),FALSE)","v":863410},"Next Year (2018)",7.18,7.19,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I15&BQ$5),MATCH(BQ$9,INDIRECT($I15&BQ$6),0)+BQ$7)),FALSE)","v":877980},null,null,null,null,null,1.8700000000000001E-2,null,"N/A","N/A","N/A",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CC$5),MATCH($CC$9,INDIRECT($F15&CC$6),0))),FALSE)","v":2110000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CD$5),MATCH($CD$9,INDIRECT($F15&CD$6),0))),FALSE)","v":8540},11634.960022056797,1535065,null,10.86,11.17,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CJ$5),MATCH(CJ$9,INDIRECT($F15&CJ$6),0))),FALSE)","v":2030000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CK$5),MATCH(CK$9,INDIRECT($F15&CK$6),0))),FALSE)","v":70050},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CL$5),MATCH(CL$9,INDIRECT($F15&CL$6),0))),FALSE)","v":false},1465015,-70050,494935,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&CP$5),MATCH(CP$9,INDIRECT($F15&CP$6),0))),FALSE)","v":186990},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!183:183)","v":186980},181736.79498657119,5.3481655791998151E-5,181736.79498657119,8.0611909113300495,11.17,{"$f":"INDEX('EV to EBITDA Analysis'!40:40,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L15","v":15.764517886770484},412575.68238213402,null,342525.68238213402,5.9265628956116014,0.1923,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P40:Y40)","v":0.20523540576889099},{"$f":"INDEX('EV to EBITDA Analysis'!284:284,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":7.4878752625137865E-2},0.76,-4.5633246800624076E-2,{"$f":"'EV to EBITDA Analysis'!Y256","v":0.36983561612488247},1.2637013135623765,null,null,null,"HPQ Summary",null,null,null,null,false,false,1.8700000000000001E-2,false,0.02,false,null,true,5,true,5.6857814581809656E-2,5.0000000000000001E-3,6.688820608438685E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E15,200))),FALSE)","v":70050},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F15&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E15,200))),FALSE)","v":false}]
[null,null,6,{"$f":"'Menu Sheet'!B18","v":"Constellation Brands"},{"$f":"'Menu Sheet'!T18","v":"STZ Summary"},"'STZ Summary'!",{"$f":"\"'\"&'Menu Sheet'!V18&\"'!\"","v":"'STZ Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P18&\"'!\"","v":"'STZ Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W18&\"'!\"","v":"'STZ Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U18&\"'!\"","v":"'STZ Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X18&\"'!\"","v":"'STZ Mktwth Gr'!"},1,210.26,208.73,41.06,5.12,4.43,210.22720000000001,null,30.83,22.88,23.29,21.99,26.73,22.49,22.49,22.49,null,9.2810137839039584,9.5500000000000007,8.5399999999999991,9.19,8.5500000000000007,9.56,null,0.24840000000000001,0.22829999999999998,9.56,0.20823185582075013,0.23283000487092059,0.23283000487092059,0.22603540632985772,0.22603540632985772,null,0.26500000000000001,0.11799999999999999,0.16789999999999999,0.32240000000000002,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Feb 2018)",1.74,1.74,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BF$5),MATCH(BF$9,INDIRECT($I16&BF$6),0)+BF$7)),FALSE)","v":1750000},"Next Qtr. (May 2018)",2.5499999999999998,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BI$5),MATCH(BI$9,INDIRECT($I16&BI$6),0)+BI$7)),FALSE)","v":2079999.875},"Current Year (2018)",8.5399999999999991,8.5500000000000007,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BM$5),MATCH(BM$9,INDIRECT($I16&BM$6),0)+BM$7)),FALSE)","v":7570000},"Next Year (2019)",9.5500000000000007,9.56,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I16&BQ$5),MATCH(BQ$9,INDIRECT($I16&BQ$6),0)+BQ$7)),FALSE)","v":8130000},null,null,null,null,null,0.16789999999999999,null,9.4000000000000004E-3,9.7000000000000003E-3,0.2135,0.23878265105386423,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CC$5),MATCH($CC$9,INDIRECT($F16&CC$6),0))),FALSE)","v":41040000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CD$5),MATCH($CD$9,INDIRECT($F16&CD$6),0))),FALSE)","v":171380},195186.91144297537,35772147.399999999,null,18.22,19.899999999999999,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CJ$5),MATCH(CJ$9,INDIRECT($F16&CJ$6),0))),FALSE)","v":49840000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CK$5),MATCH(CK$9,INDIRECT($F16&CK$6),0))),FALSE)","v":154500},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CL$5),MATCH(CL$9,INDIRECT($F16&CL$6),0))),FALSE)","v":9350000},44967647.399999999,9195500,14067852.600000001,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&CP$5),MATCH(CP$9,INDIRECT($F16&CP$6),0))),FALSE)","v":2740000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!184:184)","v":2540000},2504522.6130653266,7.8740157480315043E-2,2504522.6130653266,17.954578315810593,19.899999999999999,{"$f":"INDEX('EV to EBITDA Analysis'!41:41,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L16","v":19.436958867619428},8014374.5838485686,null,17209874.58384857,2.8960118074756185,0.10970000000000001,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P41:Y41)","v":0.10346321748367684},{"$f":"INDEX('EV to EBITDA Analysis'!285:285,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":5.6410748560460654E-2},-0.02,0.25705753409704446,{"$f":"'EV to EBITDA Analysis'!Y257","v":0.25709961917980162},-2.1416291003153381E-2,null,null,null,"BT Summary",null,null,null,null,true,2.2893326838772528E-4,0.16789999999999999,0.17759999999999998,0.02,2.9700000000000001E-2,null,true,6,true,0.18029986716550916,5.0000000000000001E-3,5.3962065166561081E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E16,200))),FALSE)","v":154500},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F16&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E16,200))),FALSE)","v":9350000}]
[null,null,7,{"$f":"'Menu Sheet'!B19","v":"Craft Brew Alliance"},{"$f":"'Menu Sheet'!T19","v":"BREW Summary"},"'BREW Summary'!",{"$f":"\"'\"&'Menu Sheet'!V19&\"'!\"","v":"'BREW Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P19&\"'!\"","v":"'BREW Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W19&\"'!\"","v":"'BREW Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U19&\"'!\"","v":"'BREW Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X19&\"'!\"","v":"'BREW Mktwth Gr'!"},1,18.2,18.3,6.34,2.87,false,18.195800000000002,null,37.14,202.22,39.18,50.56,137.63999999999999,56.57,56.57,56.57,null,0.32349301750044196,0.34,0.13,0.09,0.15,0.36,null,1.46E-2,0,0.36,2.365930599369085E-2,5.6782334384858045E-2,5.6782334384858045E-2,5.102413525243564E-2,5.102413525243564E-2,null,2,1.4,0.38600000000000001,0.13370000000000001,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",0.05,0.06,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BF$5),MATCH(BF$9,INDIRECT($I17&BF$6),0)+BF$7)),FALSE)","v":45930},"Next Qtr. (Mar 2018)",-0.04,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BI$5),MATCH(BI$9,INDIRECT($I17&BI$6),0)+BI$7)),FALSE)","v":43330},"Current Year (2017)",0.13,0.15,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BM$5),MATCH(BM$9,INDIRECT($I17&BM$6),0)+BM$7)),FALSE)","v":207460},"Next Year (2018)",0.34,0.36,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I17&BQ$5),MATCH(BQ$9,INDIRECT($I17&BQ$6),0)+BQ$7)),FALSE)","v":212580},null,null,null,null,null,0.38600000000000001,null,"N/A","N/A","N/A",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CC$5),MATCH($CC$9,INDIRECT($F17&CC$6),0))),FALSE)","v":351200},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CD$5),MATCH($CD$9,INDIRECT($F17&CD$6),0))),FALSE)","v":19300},19296.703296703297,353190,null,26.38,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CJ$5),MATCH(CJ$9,INDIRECT($F17&CJ$6),0))),FALSE)","v":376370},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CK$5),MATCH(CK$9,INDIRECT($F17&CK$6),0))),FALSE)","v":405},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CL$5),MATCH(CL$9,INDIRECT($F17&CL$6),0))),FALSE)","v":25580},378365,25175,23180,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&CP$5),MATCH(CP$9,INDIRECT($F17&CP$6),0))),FALSE)","v":14270},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!185:185)","v":0},false,1,false,0,26.38,{"$f":"INDEX('EV to EBITDA Analysis'!42:42,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L17","v":0},122341.0989010989,null,147516.09890109889,2.5513825460659354,0,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P42:Y42)","v":false},{"$f":"INDEX('EV to EBITDA Analysis'!286:286,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":false},0.31,7.1278915031569412E-2,{"$f":"'EV to EBITDA Analysis'!Y258","v":0.396078431372549},0.47915783752409763,null,null,null,"NOK Summary",null,null,null,null,false,false,0.38600000000000001,false,0.02,false,null,true,7,false,false,5.0000000000000001E-3,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E17,200))),FALSE)","v":405},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F17&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E17,200))),FALSE)","v":25580}]
[null,null,8,{"$f":"'Menu Sheet'!B20","v":"Willamett Valley"},{"$f":"'Menu Sheet'!T20","v":"WVVI Summary"},"'WVVI Summary'!",{"$f":"\"'\"&'Menu Sheet'!V20&\"'!\"","v":"'WVVI Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P20&\"'!\"","v":"'WVVI Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W20&\"'!\"","v":"'WVVI Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U20&\"'!\"","v":"'WVVI Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X20&\"'!\"","v":"'WVVI Mktwth Gr'!"},1,7.86,7.96,5.27,1.49,1.57,7.8522999999999996,null,18.28,20.149999999999999,18.63,"N/A",false,false,false,20.149999999999999,null,0,false,false,0.39,0,0,null,7.0099999999999996E-2,8.5099999999999995E-2,0.39,0,7.4003795066413677E-2,7.4003795066413677E-2,7.0099999999999996E-2,7.0099999999999996E-2,null,"N/A","N/A","N/A","N/A","N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr.",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BF$5),MATCH(BF$9,INDIRECT($I18&BF$6),0)+BF$7)),FALSE)","v":false},"Next Qtr.",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BI$5),MATCH(BI$9,INDIRECT($I18&BI$6),0)+BI$7)),FALSE)","v":false},"Current Year",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BM$5),MATCH(BM$9,INDIRECT($I18&BM$6),0)+BM$7)),FALSE)","v":false},"Next Year",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I18&BQ$5),MATCH(BQ$9,INDIRECT($I18&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,"N/A","N/A","N/A",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CC$5),MATCH($CC$9,INDIRECT($F18&CC$6),0))),FALSE)","v":39020},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CD$5),MATCH($CD$9,INDIRECT($F18&CD$6),0))),FALSE)","v":4960},4964.3765903307885,39481.599999999999,null,6.54,7.2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CJ$5),MATCH(CJ$9,INDIRECT($F18&CJ$6),0))),FALSE)","v":36310},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CK$5),MATCH(CK$9,INDIRECT($F18&CK$6),0))),FALSE)","v":13010},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CL$5),MATCH(CL$9,INDIRECT($F18&CL$6),0))),FALSE)","v":9060},35531.599999999999,-3950,-3171.5999999999985,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&CP$5),MATCH(CP$9,INDIRECT($F18&CP$6),0))),FALSE)","v":5550},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!186:186)","v":5500},5043.0555555555557,9.0909090909090384E-3,5043.0555555555557,7.0456491324703938,7.2,{"$f":"INDEX('EV to EBITDA Analysis'!43:43,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L18","v":145.68076923076924},26162.264631043254,null,22212.264631043254,1.6346824874963057,7.3700000000000002E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P43:Y43)","v":4.5042066419740566E-3},{"$f":"INDEX('EV to EBITDA Analysis'!287:287,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":4.0495618011483832E-2},0.56999999999999995,-0.10004660398768034,{"$f":"'EV to EBITDA Analysis'!Y259","v":132.17387690925429},-4.8284471371425452E-3,null,null,null,"USM Summary",null,null,null,null,false,false,false,false,0.02,false,null,true,8,false,false,5.0000000000000001E-3,4.2444204906395538E-3,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E18,200))),FALSE)","v":13010},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F18&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E18,200))),FALSE)","v":9060}]
[null,null,9,{"$f":"'Menu Sheet'!B21","v":"Heineken"},{"$f":"'Menu Sheet'!T21","v":"HEIA.AS Summary"},"'HEIA.AS Summary'!",{"$f":"\"'\"&'Menu Sheet'!V21&\"'!\"","v":"'HINKF Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P21&\"'!\"","v":"'HEIA.AS Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W21&\"'!\"","v":"'HEIA.AS Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U21&\"'!\"","v":"'HINKF Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X21&\"'!\"","v":"'HINKF Mktwth Gr'!"},1,103.8,{"$f":"IFERROR(INDEX(INDIRECT($F19&N$5),MATCH(N$9,INDIRECT($F19&N$6),0)),FALSE)","v":84.3},23.07,3.63,3.07,83.744100000000003,null,31.22,26.2,26.39,19.82,22.31,19.93,19.93,19.93,null,4.2298043151028599,4.2300000000000004,3.87,3.2,3.87,4.2300000000000004,null,0.14419999999999999,0.115,4.2300000000000004,0.16775032509752927,0.18335500650195061,0.18335500650195061,0.18334652427840745,0.18334652427840745,null,5.1999999999999998E-2,9.2999999999999999E-2,7.4800000000000005E-2,8.1199999999999994E-2,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",2.1,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BF$5),MATCH(BF$9,INDIRECT($I19&BF$6),0)+BF$7)),FALSE)","v":false},"Next Qtr. (Mar 2018)",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BI$5),MATCH(BI$9,INDIRECT($I19&BI$6),0)+BI$7)),FALSE)","v":false},"Current Year (2017)",3.87,3.87,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BM$5),MATCH(BM$9,INDIRECT($I19&BM$6),0)+BM$7)),FALSE)","v":21910000},"Next Year (2018)",4.2300000000000004,4.2300000000000004,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I19&BQ$5),MATCH(BQ$9,INDIRECT($I19&BQ$6),0)+BQ$7)),FALSE)","v":22960000},null,null,null,null,null,7.4800000000000005E-2,null,1.61E-2,1.52E-2,0.41880000000000001,0.32891739534883724,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CC$5),MATCH($CC$9,INDIRECT($F19&CC$6),0))),FALSE)","v":47760000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CD$5),MATCH($CD$9,INDIRECT($F19&CD$6),0))),FALSE)","v":569680},460115.60693641618,48024024,null,13.12,13.81,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CJ$5),MATCH(CJ$9,INDIRECT($F19&CJ$6),0))),FALSE)","v":60530000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CK$5),MATCH(CK$9,INDIRECT($F19&CK$6),0))),FALSE)","v":2770000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CL$5),MATCH(CL$9,INDIRECT($F19&CL$6),0))),FALSE)","v":15520000},60774024,12750000,12505976,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&CP$5),MATCH(CP$9,INDIRECT($F19&CP$6),0))),FALSE)","v":4610000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!187:187)","v":4560000},4383055.7566980449,1.0964912280701844E-2,4383055.7566980449,13.865674400132166,13.81,{"$f":"INDEX('EV to EBITDA Analysis'!44:44,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L19","v":16.908144765920792},10614867.052023122,null,23364867.05202312,2.5906417470823495,6.3700000000000007E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P44:Y44)","v":8.8220563057592211E-2},{"$f":"INDEX('EV to EBITDA Analysis'!288:288,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":7.8300921187308081E-2},"N/A",0.26549212119334276,{"$f":"'EV to EBITDA Analysis'!Y260","v":0.26317740579377819},false,null,null,null,"VOD Summary",null,null,null,null,true,6.9787602947550932E-4,7.4800000000000005E-2,9.0000000000000011E-2,0.02,3.5200000000000002E-2,null,true,9,false,false,5.0000000000000001E-3,6.0791092647893168E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E19,200))),FALSE)","v":2770000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F19&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E19,200))),FALSE)","v":15520000}]
[null,null,10,{"$f":"'Menu Sheet'!B22","v":"Cott"},{"$f":"'Menu Sheet'!T22","v":"COT Summary"},{"$f":"\"'\"&E20&\"'!\"","v":"'COT Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V22&\"'!\"","v":"'COT Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P22&\"'!\"","v":"'COT Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W22&\"'!\"","v":"'COT Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U22&\"'!\"","v":"'COT Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X22&\"'!\"","v":"'COT Mktwth Gr'!"},1,15.23,{"$f":"IFERROR(INDEX(INDIRECT($F20&N$5),MATCH(N$9,INDIRECT($F20&N$6),0)),FALSE)","v":15.31},6.21,2.4500000000000002,1.81,15.214500000000001,null,-23.71,"N/A",false,46.15,9999,59.96,59.96,59.96,null,0.25533689126084058,0.33,0.03,-0.71,0,0.33,null,-8.5400000000000004E-2,-0.10039999999999999,0.33,0,5.3140096618357488E-2,5.3140096618357488E-2,4.1117051732824574E-2,4.1117051732824574E-2,null,-1,"N/A",-1.4999999999999999E-2,-0.12239999999999999,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",5.4999999999999997E-3,0.01,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BF$5),MATCH(BF$9,INDIRECT($I20&BF$6),0)+BF$7)),FALSE)","v":547370},"Next Qtr. (Mar 2018)",0.06,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BI$5),MATCH(BI$9,INDIRECT($I20&BI$6),0)+BI$7)),FALSE)","v":555690},"Current Year (2017)",0.03,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BM$5),MATCH(BM$9,INDIRECT($I20&BM$6),0)+BM$7)),FALSE)","v":2830000},"Next Year (2018)",0.33,0.33,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I20&BQ$5),MATCH(BQ$9,INDIRECT($I20&BQ$6),0)+BQ$7)),FALSE)","v":2320000},null,null,null,null,null,-1.4999999999999999E-2,null,1.5699999999999999E-2,1.5699999999999999E-2,0,7.9622549999999999,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CC$5),MATCH($CC$9,INDIRECT($F20&CC$6),0))),FALSE)","v":2089999.875},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CD$5),MATCH($CD$9,INDIRECT($F20&CD$6),0))),FALSE)","v":139270},137229.14478003938,2132223.7000000002,null,8.49,12.27,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CJ$5),MATCH(CJ$9,INDIRECT($F20&CJ$6),0))),FALSE)","v":3580000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CK$5),MATCH(CK$9,INDIRECT($F20&CK$6),0))),FALSE)","v":82000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CL$5),MATCH(CL$9,INDIRECT($F20&CL$6),0))),FALSE)","v":1540000},3590223.7,1458000,1447776.2999999998,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&CP$5),MATCH(CP$9,INDIRECT($F20&CP$6),0))),FALSE)","v":421000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!188:188)","v":461600},291768.54115729424,8.7954939341421179E-2,291768.54115729424,12.305040446648045,12.27,{"$f":"INDEX('EV to EBITDA Analysis'!45:45,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L20","v":29.085547081950079},852192.98908404459,null,2310192.9890840445,1.5496540838431918,-3.0200000000000001E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P45:Y45)","v":5.7219888242765984E-2},{"$f":"INDEX('EV to EBITDA Analysis'!289:289,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":0.14182062780269059},0.84,0.68379316860608941,{"$f":"'EV to EBITDA Analysis'!Y261","v":8.5945227758998544E-2},0.54578088654804502,null,null,null,"S Summary",null,null,null,null,true,2.5281803542673105E-3,-1.4999999999999999E-2,6.9999999999999923E-4,0.02,3.5699999999999996E-2,null,true,10,false,false,5.0000000000000001E-3,3.6377020088616784E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E20,200))),FALSE)","v":82000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F20&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E20,200))),FALSE)","v":1540000}]
[null,null,11,{"$f":"'Menu Sheet'!B23","v":"Fomento Economico Mexicano SAB de CV (USD,MXN) "},{"$f":"'Menu Sheet'!T23","v":"FCC.MC Summary"},{"$f":"\"'\"&E21&\"'!\"","v":"'FCC.MC Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V23&\"'!\"","v":"'FMOCY Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P23&\"'!\"","v":"'FCC.MC Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W23&\"'!\"","v":"'FCC.MC Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U23&\"'!\"","v":"'FMOCY Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X23&\"'!\"","v":"'FMOCY Mktwth Gr'!"},1,2,8.92,2.4,3.63,3.62,8.7119999999999997,null,-20.74,19.21,false,"N/A",false,false,false,19.21,null,0,false,false,0.45,0,0,null,0.188,-0.2984,0.45,0,0.1875,0.1875,0.188,0.188,null,"N/A","N/A",0.498,-0.13420000000000001,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr.",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BF$5),MATCH(BF$9,INDIRECT($I21&BF$6),0)+BF$7)),FALSE)","v":false},"Next Qtr.",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BI$5),MATCH(BI$9,INDIRECT($I21&BI$6),0)+BI$7)),FALSE)","v":false},"Current Year",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BM$5),MATCH(BM$9,INDIRECT($I21&BM$6),0)+BM$7)),FALSE)","v":false},"Next Year",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I21&BQ$5),MATCH(BQ$9,INDIRECT($I21&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,0.498,null,"N/A",5.4800000000000001E-2,0,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CC$5),MATCH($CC$9,INDIRECT($F21&CC$6),0))),FALSE)","v":3290000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CD$5),MATCH($CD$9,INDIRECT($F21&CD$6),0))),FALSE)","v":378600},1645000,3377112,null,6.29,8.86,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CJ$5),MATCH(CJ$9,INDIRECT($F21&CJ$6),0))),FALSE)","v":7430000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CK$5),MATCH(CK$9,INDIRECT($F21&CK$6),0))),FALSE)","v":1140000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CL$5),MATCH(CL$9,INDIRECT($F21&CL$6),0))),FALSE)","v":4950000},7187112,3810000,4052888,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&CP$5),MATCH(CP$9,INDIRECT($F21&CP$6),0))),FALSE)","v":1180000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!189:189)","v":817530},838600.45146726863,0.44337210866879495,838600.45146726863,8.5703650497981148,8.86,{"$f":"INDEX('EV to EBITDA Analysis'!46:46,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L21","v":15.58274722036249},3948000,null,7758000,0.95772106212941477,-2.7400000000000001E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P46:Y46)","v":0.10990404288304102},{"$f":"INDEX('EV to EBITDA Analysis'!290:290,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":4.6323665893271464E-2},"N/A",1.1281828971026131,{"$f":"'EV to EBITDA Analysis'!Y262","v":0.12586279373296716},false,null,null,null,"JPM Summary",null,null,null,null,true,false,0.498,0.55279999999999996,0.02,7.4800000000000005E-2,null,true,11,false,false,5.0000000000000001E-3,6.6254010908749411E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E21,200))),FALSE)","v":1140000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F21&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E21,200))),FALSE)","v":4950000}]
[null,null,12,{"$f":"'Menu Sheet'!B24","v":"Tsingtao Brewery Company Limited"},{"$f":"'Menu Sheet'!T24","v":"0168.HK Summary"},{"$f":"\"'\"&E22&\"'!\"","v":"'0168.HK Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V24&\"'!\"","v":"'TSGTF Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P24&\"'!\"","v":"'0168.HK Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W24&\"'!\"","v":"'0168.HK Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U24&\"'!\"","v":"'TSGTF Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X24&\"'!\"","v":"'TSGTF Mktwth Gr'!"},1,4.95,40.75,2.09,18.89,2.17,39.4801,null,45.18,26.52,32.479999999999997,"N/A",31.6,28.29,28.29,28.29,null,1.4404383174266526,1.43,1.27,1.4910000000000001,0,0,null,6.5299999999999997E-2,6.4399999999999999E-2,1.4910000000000001,0,0.71339712918660292,0.71339712918660292,0.68920493656777637,0.68920493656777637,null,"N/A","N/A",0.21790000000000001,4.19E-2,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr.",-0.37,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BF$5),MATCH(BF$9,INDIRECT($I22&BF$6),0)+BF$7)),FALSE)","v":false},"Next Qtr.",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BI$5),MATCH(BI$9,INDIRECT($I22&BI$6),0)+BI$7)),FALSE)","v":false},"Current Year",1.27,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BM$5),MATCH(BM$9,INDIRECT($I22&BM$6),0)+BM$7)),FALSE)","v":false},"Next Year",1.43,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I22&BQ$5),MATCH(BQ$9,INDIRECT($I22&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,0.21790000000000001,null,1.4E-3,9.7999999999999997E-3,0.438,0.30464959055118113,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CC$5),MATCH($CC$9,INDIRECT($F22&CC$6),0))),FALSE)","v":51850000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CD$5),MATCH($CD$9,INDIRECT($F22&CD$6),0))),FALSE)","v":655070},10474747.474747475,26694102.5,null,114.65,17.329999999999998,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CJ$5),MATCH(CJ$9,INDIRECT($F22&CJ$6),0))),FALSE)","v":51560000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CK$5),MATCH(CK$9,INDIRECT($F22&CK$6),0))),FALSE)","v":1890000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CL$5),MATCH(CL$9,INDIRECT($F22&CL$6),0))),FALSE)","v":46050},24850152.5,-1843950,24865897.5,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&CP$5),MATCH(CP$9,INDIRECT($F22&CP$6),0))),FALSE)","v":449750},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!190:190)","v":2790000},2975187.536064628,0.83879928315412189,2975187.536064628,8.3524659198021709,17.329999999999998,{"$f":"INDEX('EV to EBITDA Analysis'!47:47,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L22","v":21.253502982758622},21892222.22222222,null,20048272.22222222,2.5717926925817105,6.4399999999999999E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P47:Y47)","v":8.9231881408491129E-2},{"$f":"INDEX('EV to EBITDA Analysis'!291:291,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":6.1411549037580199E-2},"N/A",-6.9077055503177151E-2,{"$f":"'EV to EBITDA Analysis'!Y263","v":0.2595263305184603},false,null,null,null,"WMT Summary",null,null,null,null,true,6.6985645933014361E-4,0.21790000000000001,0.22770000000000001,0.02,2.98E-2,null,true,12,false,false,5.0000000000000001E-3,4.9414617976887697E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E22,200))),FALSE)","v":1890000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F22&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E22,200))),FALSE)","v":46050}]
[null,null,13,{"$f":"'Menu Sheet'!B25","v":"Monster Beverage"},{"$f":"'Menu Sheet'!T25","v":"MNST Summary"},{"$f":"\"'\"&E23&\"'!\"","v":"'MNST Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V25&\"'!\"","v":"'MNST Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P25&\"'!\"","v":"'MNST Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W25&\"'!\"","v":"'MNST Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U25&\"'!\"","v":"'MNST Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X25&\"'!\"","v":"'MNST Mktwth Gr'!"},1,62.89,61.99,6.68,9.41,7.54,62.858799999999995,null,52.85,45.91,37.26,33.81,42.76,34.15,34.15,34.15,null,1.8152269399707175,1.86,1.48,1.37,1.49,1.86,null,0.22109999999999999,0.17510000000000001,1.86,0.22305389221556887,0.27844311377245512,0.27844311377245512,0.27174055987585594,0.27174055987585594,null,0.14599999999999999,0.248,0.2049,0.22439999999999999,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",0.37,0.37,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BF$5),MATCH(BF$9,INDIRECT($I23&BF$6),0)+BF$7)),FALSE)","v":842100},"Next Qtr. (Mar 2018)",0.4,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BI$5),MATCH(BI$9,INDIRECT($I23&BI$6),0)+BI$7)),FALSE)","v":839930},"Current Year (2017)",1.48,1.49,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BM$5),MATCH(BM$9,INDIRECT($I23&BM$6),0)+BM$7)),FALSE)","v":3400000},"Next Year (2018)",1.86,1.86,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I23&BQ$5),MATCH(BQ$9,INDIRECT($I23&BQ$6),0)+BQ$7)),FALSE)","v":3800000},null,null,null,null,null,0.2049,null,"N/A","N/A","N/A",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CC$5),MATCH($CC$9,INDIRECT($F23&CC$6),0))),FALSE)","v":35470000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CD$5),MATCH($CD$9,INDIRECT($F23&CD$6),0))),FALSE)","v":563960},564000.63603116549,34959880.399999999,null,25.7,30.7,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CJ$5),MATCH(CJ$9,INDIRECT($F23&CJ$6),0))),FALSE)","v":33860000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CK$5),MATCH(CK$9,INDIRECT($F23&CK$6),0))),FALSE)","v":1100000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CL$5),MATCH(CL$9,INDIRECT($F23&CL$6),0))),FALSE)","v":false},33859880.399999999,-1100000,-1099880.3999999985,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&CP$5),MATCH(CP$9,INDIRECT($F23&CP$6),0))),FALSE)","v":1320000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!191:191)","v":1200000},1102931.5960912053,0.10000000000000009,1102931.5960912053,30.699891561724748,30.7,{"$f":"INDEX('EV to EBITDA Analysis'!48:48,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L23","v":22.567346676405123},3767524.2486881851,null,2667524.2486881851,12.693417882387166,0.17510000000000001,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P48:Y48)","v":0.28036712526879115},{"$f":"INDEX('EV to EBITDA Analysis'!292:292,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":0.1442188879082083},1.01,-3.1464638534632973E-2,{"$f":"'EV to EBITDA Analysis'!Y264","v":0.36646737723995182},1.6460268272155718,null,null,null,"EXC Summary",null,null,null,null,false,false,0.2049,false,0.02,false,null,true,13,true,0.21263418976999007,5.0000000000000001E-3,4.8521564770937421E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E23,200))),FALSE)","v":1100000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F23&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E23,200))),FALSE)","v":false}]
[null,null,14,{"$f":"'Menu Sheet'!B26","v":"Castle Brands Inc (USD)"},{"$f":"'Menu Sheet'!T26","v":"ROX Summary"},{"$f":"\"'\"&E24&\"'!\"","v":"'ROX Summary'!"},{"$f":"\"'\"&'Menu Sheet'!V26&\"'!\"","v":"'ROX Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P26&\"'!\"","v":"'ROX Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W26&\"'!\"","v":"'ROX Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U26&\"'!\"","v":"'ROX Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X26&\"'!\"","v":"'ROX Mktwth Gr'!"},0.01,1.21,1.1299999999999999,0.01,0.81330000000000002,127.15,8.1329999999999996E-3,null,-122,"N/A",false,61,244,57,57,57,null,1.9824561403508769E-4,0.02,5.0000000000000001E-3,0,0,2.0000000000000001E-4,null,7.0000000000000007E-2,-7.6200000000000004E-2,2.0000000000000001E-4,0,0.02,0.02,1.9824561403508769E-2,1.9824561403508769E-2,null,"N/A","N/A","N/A","N/A","N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",5.0000000000000001E-3,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BF$5),MATCH(BF$9,INDIRECT($I24&BF$6),0)+BF$7)),FALSE)","v":20510},"Next Qtr. (Mar 2018)",0.01,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BI$5),MATCH(BI$9,INDIRECT($I24&BI$6),0)+BI$7)),FALSE)","v":23870},"Current Year (2018)",5.0000000000000001E-3,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BM$5),MATCH(BM$9,INDIRECT($I24&BM$6),0)+BM$7)),FALSE)","v":86150},"Next Year (2019)",0.02,0.02,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I24&BQ$5),MATCH(BQ$9,INDIRECT($I24&BQ$6),0)+BQ$7)),FALSE)","v":94640},null,null,null,null,null,false,null,{"$f":"IFERROR(INDEX(INDIRECT($F24&BY$5),MATCH(BY$9,INDIRECT($F24&BY$6),0)),FALSE)","v":"N/A"},"N/A","N/A",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CC$5),MATCH($CC$9,INDIRECT($F24&CC$6),0))),FALSE)","v":201710},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CD$5),MATCH($CD$9,INDIRECT($F24&CD$6),0))),FALSE)","v":165340},166702.47933884297,186834.19999999998,null,56.58,74.22,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CJ$5),MATCH(CJ$9,INDIRECT($F24&CJ$6),0))),FALSE)","v":220060},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CK$5),MATCH(CK$9,INDIRECT($F24&CK$6),0))),FALSE)","v":322.52999877929688},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CL$5),MATCH(CL$9,INDIRECT($F24&CL$6),0))),FALSE)","v":34720},221231.67000122069,34397.470001220703,33225.800000000017,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&CP$5),MATCH(CP$9,INDIRECT($F24&CP$6),0))),FALSE)","v":3890},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!192:192)","v":2940},2964.9690110482352,0.3231292517006803,2964.9690110482352,0.74615171078299536,74.22,{"$f":"INDEX('EV to EBITDA Analysis'!49:49,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L24","v":-4.1392341623036648},1667.0247933884298,null,36064.494794609134,6.1018461856533266,-2.3900000000000001E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P49:Y49)","v":-1.5388678199643763E-3},{"$f":"INDEX('EV to EBITDA Analysis'!293:293,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":0.38289962825278812},0.64,0.18410692475585683,{"$f":"'EV to EBITDA Analysis'!Y265","v":0.13518640688874356},0.62498061325638143,null,null,null,"ED Summary",null,null,null,null,false,false,false,false,0.02,false,null,true,14,false,false,5.0000000000000001E-3,-1.0215526883250772,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E24,200))),FALSE)","v":322.52999877929688},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F24&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E24,200))),FALSE)","v":34720}]
[null,null,15,{"$f":"'Menu Sheet'!B27","v":"Pernod Ricard SA (USD,EUR)"},{"$f":"'Menu Sheet'!T27","v":"RI.PA Summary"},"'RI.PA Summary'!",{"$f":"\"'\"&'Menu Sheet'!V27&\"'!\"","v":"'PDRDY Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P27&\"'!\"","v":"'RI.PA Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W27&\"'!\"","v":"'RI.PA Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U27&\"'!\"","v":"'PDRDY Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X27&\"'!\"","v":"'PDRDY Mktwth Gr'!"},1,31.44,127.3,54.43,2.34,2.2599999999999998,127.36619999999999,null,24.25,20.79,22.25,"N/A",false,false,false,20.79,null,0,false,false,6.13,0,0,null,0.1162,0.10300000000000001,6.13,0,0.11262171596546022,0.11262171596546022,0.1162,0.1162,null,"N/A","N/A",6.5600000000000006E-2,4.6399999999999997E-2,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Sep 2011)",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BF$5),MATCH(BF$9,INDIRECT($I25&BF$6),0)+BF$7)),FALSE)","v":7640000},"Next Qtr. (Dec 2011)",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BI$5),MATCH(BI$9,INDIRECT($I25&BI$6),0)+BI$7)),FALSE)","v":7640000},"Current Year (2011)",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BM$5),MATCH(BM$9,INDIRECT($I25&BM$6),0)+BM$7)),FALSE)","v":7640000},"Next Year (2012)",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I25&BQ$5),MATCH(BQ$9,INDIRECT($I25&BQ$6),0)+BQ$7)),FALSE)","v":8210000},null,null,null,null,null,6.5600000000000006E-2,null,8.5000000000000006E-3,1.66E-2,0.36570000000000003,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CC$5),MATCH($CC$9,INDIRECT($F25&CC$6),0))),FALSE)","v":33640000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CD$5),MATCH($CD$9,INDIRECT($F25&CD$6),0))),FALSE)","v":264050},1069974.5547073791,33613565,null,15.4,15.39,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CJ$5),MATCH(CJ$9,INDIRECT($F25&CJ$6),0))),FALSE)","v":40970000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CK$5),MATCH(CK$9,INDIRECT($F25&CK$6),0))),FALSE)","v":907000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CL$5),MATCH(CL$9,INDIRECT($F25&CL$6),0))),FALSE)","v":8260000},40966565,7353000,7356435,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&CP$5),MATCH(CP$9,INDIRECT($F25&CP$6),0))),FALSE)","v":2660000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!193:193)","v":2690000},2662118.2586094867,1.1152416356877359E-2,2662118.2586094867,15.388709674151817,15.39,{"$f":"INDEX('EV to EBITDA Analysis'!50:50,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L25","v":14.56052752293578},58238715.012722641,null,65591715.012722641,0.62462156984389205,6.6699999999999995E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P50:Y50)","v":8.521472889371362E-2},{"$f":"INDEX('EV to EBITDA Analysis'!294:294,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":6.7436489607390307E-2},"N/A",0.2187509715199801,{"$f":"'EV to EBITDA Analysis'!Y266","v":0.23240358961920932},false,null,null,null,"AES Summary",null,null,null,null,true,1.5616388021311777E-4,6.5600000000000006E-2,8.2200000000000009E-2,0.02,3.6600000000000001E-2,null,true,15,false,false,5.0000000000000001E-3,6.9649079228894656E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E25,200))),FALSE)","v":907000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F25&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E25,200))),FALSE)","v":8260000}]
[null,null,16,{"$f":"'Menu Sheet'!B28","v":"Thai Beverage PLC (USD,THB)"},{"$f":"'Menu Sheet'!T28","v":"Y92.SI Summary"},"'Y92.SI Summary'!",{"$f":"\"'\"&'Menu Sheet'!V28&\"'!\"","v":"'TBVPY Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P28&\"'!\"","v":"'Y92.SI Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W28&\"'!\"","v":"'Y92.SI Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U28&\"'!\"","v":"'TBVPY Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X28&\"'!\"","v":"'TBVPY Mktwth Gr'!"},1,71.77,0.89,0.16,5.46,4.3099999999999996,0.87360000000000004,null,16.09,20.7,16.27,17.8,false,false,false,20.7,null,0,false,false,0.04,0.05,0.05,null,0.2707,0.27949999999999997,0.05,0.3125,0.3125,0.3125,0.2707,0.2707,null,0.25,"N/A",3.0999999999999999E-3,0.1103,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",false,0.01,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BF$5),MATCH(BF$9,INDIRECT($I26&BF$6),0)+BF$7)),FALSE)","v":2120000},"Next Qtr. (Mar 2018)",0.01,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BI$5),MATCH(BI$9,INDIRECT($I26&BI$6),0)+BI$7)),FALSE)","v":2280000},"Current Year (2018)",false,0.05,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BM$5),MATCH(BM$9,INDIRECT($I26&BM$6),0)+BM$7)),FALSE)","v":8550000},"Next Year (2019)",false,0.05,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I26&BQ$5),MATCH(BQ$9,INDIRECT($I26&BQ$6),0)+BQ$7)),FALSE)","v":8910000},null,null,null,null,null,3.0999999999999999E-3,null,2.3599999999999999E-2,0,0,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CC$5),MATCH($CC$9,INDIRECT($F26&CC$6),0))),FALSE)","v":22350000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CD$5),MATCH($CD$9,INDIRECT($F26&CD$6),0))),FALSE)","v":25110000},311411.45325344853,22347900,null,22.69,18.93,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CJ$5),MATCH(CJ$9,INDIRECT($F26&CJ$6),0))),FALSE)","v":23280000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CK$5),MATCH(CK$9,INDIRECT($F26&CK$6),0))),FALSE)","v":354650},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CL$5),MATCH(CL$9,INDIRECT($F26&CL$6),0))),FALSE)","v":1290000},23283250,935350,932100,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&CP$5),MATCH(CP$9,INDIRECT($F26&CP$6),0))),FALSE)","v":1030000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!194:194)","v":1290000},1229793.9778129952,0.20155038759689925,1229793.9778129952,18.932642719072167,18.93,{"$f":"INDEX('EV to EBITDA Analysis'!51:51,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L26","v":20.32131211423555},49825.832520551769,null,985175.83252055175,23.630299517639006,0.24350000000000002,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P51:Y51)","v":0.14104557955882763},{"$f":"INDEX('EV to EBITDA Analysis'!295:295,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":3.5669404517453797E-2},"N/A",4.1854044451603956E-2,{"$f":"'EV to EBITDA Analysis'!Y267","v":0.19186179488005844},false,null,null,null,"NRG Summary",null,null,null,null,true,0.14749999999999999,3.0999999999999999E-3,3.0999999999999999E-3,0.02,0.02,null,true,16,false,false,5.0000000000000001E-3,5.246496983367905E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E26,200))),FALSE)","v":354650},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F26&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E26,200))),FALSE)","v":1290000}]
[null,null,17,{"$f":"'Menu Sheet'!B29","v":"Brown-Forman Corp (USD)"},{"$f":"'Menu Sheet'!T29","v":"BF-A Summary"},"'BF-A Summary'!",{"$f":"\"'\"&'Menu Sheet'!V29&\"'!\"","v":"'BF.A Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P29&\"'!\"","v":"'BF-A Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W29&\"'!\"","v":"'BF-A Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U29&\"'!\"","v":"'BF.A Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X29&\"'!\"","v":"'BF.A Mktwth Gr'!"},1,64.77,62.69,4.29,15.11,13.27,64.821899999999999,null,38.229999999999997,33.729999999999997,27.67,"N/A",33.96,29.19,29.19,29.19,null,2.1476533059266871,2.2200000000000002,1.99,1.92,0,0,null,0.50780000000000003,0.45630000000000004,1.92,0,0.44755244755244755,0.44755244755244755,0.50061848622999705,0.50061848622999705,null,false,false,false,false,false,false,false,false,false,false,false,0.52,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BF$5),MATCH(BF$9,INDIRECT($I27&BF$6),0)+BF$7)),FALSE)","v":false},false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BI$5),MATCH(BI$9,INDIRECT($I27&BI$6),0)+BI$7)),FALSE)","v":false},false,1.99,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BM$5),MATCH(BM$9,INDIRECT($I27&BM$6),0)+BM$7)),FALSE)","v":false},false,2.2200000000000002,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I27&BQ$5),MATCH(BQ$9,INDIRECT($I27&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,1.1599999999999999E-2,1.01E-2,0.38019999999999998,0.32899557286432157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CC$5),MATCH($CC$9,INDIRECT($F27&CC$6),0))),FALSE)","v":24960000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CD$5),MATCH($CD$9,INDIRECT($F27&CD$6),0))),FALSE)","v":169060},385363.59425660031,10598371.4,null,22.84,28.08,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CJ$5),MATCH(CJ$9,INDIRECT($F27&CJ$6),0))),FALSE)","v":26090000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CK$5),MATCH(CK$9,INDIRECT($F27&CK$6),0))),FALSE)","v":212000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CL$5),MATCH(CL$9,INDIRECT($F27&CL$6),0))),FALSE)","v":2200000},12586371.4,1988000,15491628.6,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&CP$5),MATCH(CP$9,INDIRECT($F27&CP$6),0))),FALSE)","v":1140000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!195:195)","v":987000},929131.0541310542,0.15501519756838911,929131.0541310542,13.546389762821004,28.08,{"$f":"INDEX('EV to EBITDA Analysis'!52:52,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L27","v":16.887025758611408},1653209.8193608152,null,3641209.819360815,7.1652009343916054,0.22870000000000001,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P52:Y52)","v":0.19956016560737794},{"$f":"INDEX('EV to EBITDA Analysis'!296:296,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":4.3609022556390979E-2},0.69,0.18757598926944569,{"$f":"'EV to EBITDA Analysis'!Y268","v":0.29366987236274211},0.82258341971591464,null,null,null,"FSLR Summary",null,null,null,null,true,2.703962703962704E-3,false,1.01E-2,0.02,3.0100000000000002E-2,null,true,17,false,false,5.0000000000000001E-3,6.2733369597564453E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E27,200))),FALSE)","v":212000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F27&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E27,200))),FALSE)","v":2200000}]
[null,null,18,{"$f":"'Menu Sheet'!B30","v":"Treasury Wine Estates Ltd."},{"$f":"'Menu Sheet'!T30","v":"TWE.AX Summary"},"'TWE.AX Summary'!",{"$f":"\"'\"&'Menu Sheet'!V30&\"'!\"","v":"'TSRYY Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P30&\"'!\"","v":"'TWE.AX Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W30&\"'!\"","v":"'TWE.AX Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U30&\"'!\"","v":"'TSRYY Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X30&\"'!\"","v":"'TSRYY Mktwth Gr'!"},1,13.46,17.38,4.75,3.62,2.68,17.195,null,48.14,39.840000000000003,36.049999999999997,"N/A",false,false,false,39.840000000000003,null,0,false,false,0.43,0,0,null,8.9899999999999994E-2,7.4400000000000008E-2,0.43,0,9.0526315789473677E-2,9.0526315789473677E-2,8.9899999999999994E-2,8.9899999999999994E-2,null,"N/A","N/A",0.19470000000000001,0.31840000000000002,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr.",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BF$5),MATCH(BF$9,INDIRECT($I28&BF$6),0)+BF$7)),FALSE)","v":false},"Next Qtr.",0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BI$5),MATCH(BI$9,INDIRECT($I28&BI$6),0)+BI$7)),FALSE)","v":false},"Current Year",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BM$5),MATCH(BM$9,INDIRECT($I28&BM$6),0)+BM$7)),FALSE)","v":false},"Next Year",false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I28&BQ$5),MATCH(BQ$9,INDIRECT($I28&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,0.19470000000000001,null,1.61E-2,1.7600000000000001E-2,0.6925,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CC$5),MATCH($CC$9,INDIRECT($F28&CC$6),0))),FALSE)","v":12380000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CD$5),MATCH($CD$9,INDIRECT($F28&CD$6),0))),FALSE)","v":719470},919762.25854383351,12504388.6,null,22.48,26.62,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CJ$5),MATCH(CJ$9,INDIRECT($F28&CJ$6),0))),FALSE)","v":13080000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CK$5),MATCH(CK$9,INDIRECT($F28&CK$6),0))),FALSE)","v":202500},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CL$5),MATCH(CL$9,INDIRECT($F28&CL$6),0))),FALSE)","v":699100},13000988.6,496600,575611.40000000037,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&CP$5),MATCH(CP$9,INDIRECT($F28&CP$6),0))),FALSE)","v":582000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!196:196)","v":481100},491359.87978963181,0.2097277073373518,491359.87978963181,26.459198511620798,26.62,{"$f":"INDEX('EV to EBITDA Analysis'!53:53,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L28","v":21.847991550429185},4368870.7280832091,null,4865470.7280832091,2.6883318657130162,6.3600000000000004E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P53:Y53)","v":6.5694811582115195E-2},{"$f":"INDEX('EV to EBITDA Analysis'!297:297,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":3.9097472924187728E-2},"N/A",3.9714056871201206E-2,{"$f":"'EV to EBITDA Analysis'!Y269","v":0.30160736442629427},false,null,null,null,"CHK Summary",null,null,null,null,true,3.3894736842105264E-3,0.19470000000000001,0.21230000000000002,0.02,3.7600000000000001E-2,null,true,18,false,false,5.0000000000000001E-3,4.728720459889349E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E28,200))),FALSE)","v":202500},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F28&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E28,200))),FALSE)","v":699100}]
[null,null,19,{"$f":"'Menu Sheet'!B31","v":"Pepsi Co"},{"$f":"'Menu Sheet'!T31","v":"PEP Summary"},"'PEP Summary'!",{"$f":"\"'\"&'Menu Sheet'!V31&\"'!\"","v":"'PEP Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P31&\"'!\"","v":"'PEP Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W31&\"'!\"","v":"'PEP Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U31&\"'!\"","v":"'PEP Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X31&\"'!\"","v":"'PEP Mktwth Gr'!"},1,111.79,110.15,9.4499999999999993,11.76,13.29,111.13199999999999,null,25.5,22.98,24,19.61,22.93,20.12,20.12,20.12,null,5.4746520874751488,5.67,5.22,4.84,5.22,5.67,null,0.5373,0.54990000000000006,5.67,0.55238095238095242,0.60000000000000009,0.60000000000000009,0.57932826322488351,0.57932826322488351,null,7.5999999999999998E-2,8.5999999999999993E-2,7.7200000000000005E-2,3.8899999999999997E-2,"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",1.3,1.3,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BF$5),MATCH(BF$9,INDIRECT($I29&BF$6),0)+BF$7)),FALSE)","v":19390000},"Next Qtr. (Mar 2018)",1.02,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BI$5),MATCH(BI$9,INDIRECT($I29&BI$6),0)+BI$7)),FALSE)","v":12490000},"Current Year (2017)",5.22,5.22,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BM$5),MATCH(BM$9,INDIRECT($I29&BM$6),0)+BM$7)),FALSE)","v":63420000},"Next Year (2018)",5.67,5.67,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I29&BQ$5),MATCH(BQ$9,INDIRECT($I29&BQ$6),0)+BQ$7)),FALSE)","v":65589996},null,null,null,null,null,7.7200000000000005E-2,null,2.8299999999999999E-2,2.92E-2,0.64359999999999995,0.62165793103448275,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CC$5),MATCH($CC$9,INDIRECT($F29&CC$6),0))),FALSE)","v":158110000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CD$5),MATCH($CD$9,INDIRECT($F29&CD$6),0))),FALSE)","v":1420000},1414348.3316933536,156413000,null,14.23,14.95,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CJ$5),MATCH(CJ$9,INDIRECT($F29&CJ$6),0))),FALSE)","v":179000000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CK$5),MATCH(CK$9,INDIRECT($F29&CK$6),0))),FALSE)","v":18280000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CL$5),MATCH(CL$9,INDIRECT($F29&CL$6),0))),FALSE)","v":39170000},177303000,20890000,22587000,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&CP$5),MATCH(CP$9,INDIRECT($F29&CP$6),0))),FALSE)","v":12580000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!197:197)","v":12680000},11973244.14715719,7.8864353312302349E-3,11973244.14715719,14.808267318435755,14.95,{"$f":"INDEX('EV to EBITDA Analysis'!54:54,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L29","v":16.756110528612997},13365591.734502191,null,34255591.734502189,5.2254242573690943,0.15380000000000002,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P54:Y54)","v":0.23996599193869234},{"$f":"INDEX('EV to EBITDA Analysis'!298:298,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":6.4367191743617602E-2},0.59,0.1335566736780191,{"$f":"'EV to EBITDA Analysis'!Y270","v":0.25147438318341864},0.69534783324418481,null,null,null,"RRC Summary",null,null,null,null,true,2.9947089947089949E-3,7.7200000000000005E-2,0.10640000000000001,0.02,4.9200000000000001E-2,null,true,19,true,0.12050682571239232,5.0000000000000001E-3,6.3436217192981939E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E29,200))),FALSE)","v":18280000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F29&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E29,200))),FALSE)","v":39170000}]
[null,null,20,{"$f":"'Menu Sheet'!B32","v":"Coca Cola Botteling"},{"$f":"'Menu Sheet'!T32","v":"COKE Summary"},"'COKE Summary'!",{"$f":"\"'\"&'Menu Sheet'!V32&\"'!\"","v":"'COKE Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P32&\"'!\"","v":"'COKE Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W32&\"'!\"","v":"'COKE Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U32&\"'!\"","v":"'COKE Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X32&\"'!\"","v":"'COKE Mktwth Gr'!"},1,182.29,182.58,31.47,5.79,6.01,182.21129999999999,null,34,42.72,33.36,20.64,28.44,21.24,21.24,21.24,null,8.5960451977401142,8.83,7.57,4.2699999999999996,7.57,8.83,null,0.12180000000000001,0.1928,8.83,0.24054655227200511,0.28058468382586593,0.28058468382586593,0.27315046703972401,0.27315046703972401,null,0.307,0.16600000000000001,"N/A",{"$f":"IFERROR(INDEX(INDIRECT($I30&AV$5),MATCH(AV$9,INDIRECT($I30&AV$6),0)),FALSE)","v":0.24399999999999999},"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",1.1299999999999999,1.1299999999999999,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BF$5),MATCH(BF$9,INDIRECT($I30&BF$6),0)+BF$7)),FALSE)","v":false},"Next Qtr. (Mar 2018)",1.18,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BI$5),MATCH(BI$9,INDIRECT($I30&BI$6),0)+BI$7)),FALSE)","v":false},"Current Year (2017)",7.57,7.57,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BM$5),MATCH(BM$9,INDIRECT($I30&BM$6),0)+BM$7)),FALSE)","v":false},"Next Year (2018)",8.83,8.83,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I30&BQ$5),MATCH(BQ$9,INDIRECT($I30&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,5.4999999999999997E-3,5.4999999999999997E-3,0.23419999999999999,0.13238601717305151,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CC$5),MATCH($CC$9,INDIRECT($F30&CC$6),0))),FALSE)","v":1700000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CD$5),MATCH($CD$9,INDIRECT($F30&CD$6),0))),FALSE)","v":7140},9325.7995501673158,1303621.2000000002,null,10.96,11.36,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CJ$5),MATCH(CJ$9,INDIRECT($F30&CJ$6),0))),FALSE)","v":2860000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CK$5),MATCH(CK$9,INDIRECT($F30&CK$6),0))),FALSE)","v":11920},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CL$5),MATCH(CL$9,INDIRECT($F30&CL$6),0))),FALSE)","v":1170000},2461701.2000000002,1158080,1556378.7999999998,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&CP$5),MATCH(CP$9,INDIRECT($F30&CP$6),0))),FALSE)","v":261079.984375},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!198:198)","v":245870},251760.5633802817,6.186189602228831E-2,251760.5633802817,9.7779460251748258,11.36,{"$f":"INDEX('EV to EBITDA Analysis'!55:55,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L30","v":22.825932599148938},293482.91184376541,null,1451562.9118437655,1.9702900760720368,4.6799999999999994E-2,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P55:Y55)","v":6.5214349302783983E-2},{"$f":"INDEX('EV to EBITDA Analysis'!299:299,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":6.8198830409356731E-2},-0.32,0.88835621881571103,{"$f":"'EV to EBITDA Analysis'!Y271","v":0.34382566585956414},-0.25825385692251157,null,null,null,"PYPL Summary",null,null,null,null,true,1.7476962186209087E-4,false,5.4999999999999997E-3,0.02,2.5500000000000002E-2,null,true,20,false,false,5.0000000000000001E-3,4.5450910520918313E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E30,200))),FALSE)","v":11920},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F30&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E30,200))),FALSE)","v":1170000}]
[null,null,21,{"$f":"'Menu Sheet'!B33","v":"Dr Pepper"},{"$f":"'Menu Sheet'!T33","v":"DPS Summary"},"'DPS Summary'!",{"$f":"\"'\"&'Menu Sheet'!V33&\"'!\"","v":"'DPS Mkwt Basic'!"},{"$f":"\"'\"&'Menu Sheet'!P33&\"'!\"","v":"'DPS Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!W33&\"'!\"","v":"'DPS Yahoo Gr'!"},{"$f":"\"'\"&'Menu Sheet'!U33&\"'!\"","v":"'DPS Mktw Sum'!"},{"$f":"\"'\"&'Menu Sheet'!X33&\"'!\"","v":"'DPS Mktwth Gr'!"},1,116.71,116.93,11.79,9.9,7.78,116.72099999999999,null,25.71,29.27,19.97,22.53,21.47,22.16,22.16,22.16,null,5.2766245487364625,5.22,4.5,3.99,4.51,5.18,null,0.34429999999999999,0.39240000000000003,5.18,0.38252756573367264,0.4393553859202714,0.4393553859202714,0.44755085231013259,0.44755085231013259,null,2.7E-2,0.14899999999999999,0.115,{"$f":"IFERROR(INDEX(INDIRECT($I31&AV$5),MATCH(AV$9,INDIRECT($I31&AV$6),0)),FALSE)","v":9.3100000000000002E-2},"N/A","N/A",0.12,"N/A","N/A",0.12,"Current Qtr. (Dec 2017)",1.1599999999999999,1.1599999999999999,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BF$5),MATCH(BF$9,INDIRECT($I31&BF$6),0)+BF$7)),FALSE)","v":1660000},"Next Qtr. (Mar 2018)",1.04,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BI$5),MATCH(BI$9,INDIRECT($I31&BI$6),0)+BI$7)),FALSE)","v":1570000},"Current Year (2017)",4.5,4.51,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BM$5),MATCH(BM$9,INDIRECT($I31&BM$6),0)+BM$7)),FALSE)","v":6710000},"Next Year (2018)",5.22,5.18,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I31&BQ$5),MATCH(BQ$9,INDIRECT($I31&BQ$6),0)+BQ$7)),FALSE)","v":6950000},null,null,null,null,null,0.115,null,1.9400000000000001E-2,1.9800000000000002E-2,0.56889999999999996,0.51357239999999993,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CC$5),MATCH($CC$9,INDIRECT($F31&CC$6),0))),FALSE)","v":20980000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CD$5),MATCH($CD$9,INDIRECT($F31&CD$6),0))),FALSE)","v":179740},179761.80275897525,21016998.200000003,null,16.23,15.25,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CJ$5),MATCH(CJ$9,INDIRECT($F31&CJ$6),0))),FALSE)","v":25530000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CK$5),MATCH(CK$9,INDIRECT($F31&CK$6),0))),FALSE)","v":68000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CL$5),MATCH(CL$9,INDIRECT($F31&CL$6),0))),FALSE)","v":4490000},25438998.200000003,4422000,4513001.799999997,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&CP$5),MATCH(CP$9,INDIRECT($F31&CP$6),0))),FALSE)","v":1570000},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!199:199)","v":1570000},1674098.3606557378,0,1674098.3606557378,15.195641306306307,15.25,{"$f":"INDEX('EV to EBITDA Analysis'!56:56,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L31","v":14.471397300705796},2119391.654528318,null,6541391.654528318,3.9028392348785146,0.14529999999999998,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P56:Y56)","v":0.18831961790855203},{"$f":"INDEX('EV to EBITDA Analysis'!300:300,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":8.2352941176470587E-2},0.85,0.21040112188809149,{"$f":"'EV to EBITDA Analysis'!Y272","v":0.3428957359813084},1.0686988025652433,null,null,null,"PCLN Summary",null,null,null,null,true,1.6454622561492792E-3,0.115,0.1348,0.02,3.9800000000000002E-2,null,true,21,true,0.14831466136069024,5.0000000000000001E-3,7.2267132098656622E-2,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E31,200))),FALSE)","v":68000},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F31&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E31,200))),FALSE)","v":4490000}]
[null,null,22,{"$f":"'Menu Sheet'!B34","v":"Ebay"},{"$f":"'Menu Sheet'!X34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"\"'\"&'Menu Sheet'!AB34&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!P34&\"'!\"","v":"'EBAY Stock Price'!"},{"$f":"\"'\"&'Menu Sheet'!AD34&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!Z34&\"'!\"","v":{"$error":"#N/A"}},{"$f":"\"'\"&'Menu Sheet'!AF34&\"'!\"","v":"''!"},1,0,false,false,false,false,0,null,false,false,false,false,false,false,false,false,null,0,false,false,0,0,0,null,false,0,0,false,false,false,false,false,null,false,false,false,{"$f":"IFERROR(INDEX(INDIRECT($I32&AV$5),MATCH(AV$9,INDIRECT($I32&AV$6),0)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BF$5),MATCH(BF$9,INDIRECT($I32&BF$6),0)+BF$7)),FALSE)","v":false},false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BI$5),MATCH(BI$9,INDIRECT($I32&BI$6),0)+BI$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BM$5),MATCH(BM$9,INDIRECT($I32&BM$6),0)+BM$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I32&BQ$5),MATCH(BQ$9,INDIRECT($I32&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,false,false,false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CC$5),MATCH($CC$9,INDIRECT($F32&CC$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CD$5),MATCH($CD$9,INDIRECT($F32&CD$6),0))),FALSE)","v":false},false,0,null,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CJ$5),MATCH(CJ$9,INDIRECT($F32&CJ$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CK$5),MATCH(CK$9,INDIRECT($F32&CK$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CL$5),MATCH(CL$9,INDIRECT($F32&CL$6),0))),FALSE)","v":false},0,0,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&CP$5),MATCH(CP$9,INDIRECT($F32&CP$6),0))),FALSE)","v":false},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!200:200)","v":2940000},false,1,false,0,false,{"$f":"INDEX('EV to EBITDA Analysis'!57:57,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L32","v":-0.5737632508833922},0,null,0,false,0,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P57:Y57)","v":-0.1483378503968095},{"$f":"INDEX('EV to EBITDA Analysis'!301:301,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":0.1124792013311148},false,false,{"$f":"'EV to EBITDA Analysis'!Y273","v":0.18312446936994031},false,null,null,null,"EBAY Mktwth Gr",null,null,null,null,false,false,false,false,0.02,0.02,null,true,22,false,false,5.0000000000000001E-3,-1.7966260838116144,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E32,200))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F32&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E32,200))),FALSE)","v":false}]
[null,null,23,{"$f":"'Menu Sheet'!B35","v":0},{"$f":"'Menu Sheet'!X35","v":0},"'0'!",{"$f":"\"'\"&'Menu Sheet'!AB35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!P35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!AD35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!Z35&\"'!\"","v":"''!"},{"$f":"\"'\"&'Menu Sheet'!AF35&\"'!\"","v":"''!"},1,0,false,false,false,false,0,null,false,false,false,false,false,false,false,false,null,0,false,false,0,0,0,null,false,0,0,false,false,false,false,false,null,false,false,false,{"$f":"IFERROR(INDEX(INDIRECT($I33&AV$5),MATCH(AV$9,INDIRECT($I33&AV$6),0)),FALSE)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BF$5),MATCH(BF$9,INDIRECT($I33&BF$6),0)+BF$7)),FALSE)","v":false},false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BI$5),MATCH(BI$9,INDIRECT($I33&BI$6),0)+BI$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BM$5),MATCH(BM$9,INDIRECT($I33&BM$6),0)+BM$7)),FALSE)","v":false},false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($I33&BQ$5),MATCH(BQ$9,INDIRECT($I33&BQ$6),0)+BQ$7)),FALSE)","v":false},null,null,null,null,null,false,null,false,false,false,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CC$5),MATCH($CC$9,INDIRECT($F33&CC$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CD$5),MATCH($CD$9,INDIRECT($F33&CD$6),0))),FALSE)","v":false},false,0,null,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CJ$5),MATCH(CJ$9,INDIRECT($F33&CJ$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CK$5),MATCH(CK$9,INDIRECT($F33&CK$6),0))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CL$5),MATCH(CL$9,INDIRECT($F33&CL$6),0))),FALSE)","v":false},0,0,0,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&CP$5),MATCH(CP$9,INDIRECT($F33&CP$6),0))),FALSE)","v":false},{"$f":"LOOKUP(CQ$8,'Data Extract Income Stmt'!$178:$178,'Data Extract Income Stmt'!201:201)","v":false},false,1,false,0,false,{"$f":"INDEX('EV to EBITDA Analysis'!58:58,MATCH($CW$8,'EV to EBITDA Analysis'!$35:$35,0))*L33","v":0},0,null,0,false,0,{"$f":"LOOKUP(DC$8,'EV to EBITDA Analysis'!$P$35:$Y$35,'EV to EBITDA Analysis'!P58:Y58)","v":false},{"$f":"INDEX('EV to EBITDA Analysis'!302:302,MATCH(DD$8,'EV to EBITDA Analysis'!$279:$279,0))","v":false},false,false,{"$f":"'EV to EBITDA Analysis'!Y274","v":0},false,null,null,null,null,null,null,null,null,false,false,false,false,0.02,0.02,null,true,23,false,false,5.0000000000000001E-3,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&\"b:b\"),match_partial_sheet($ED$9,\"a\",15,$E33,200))),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($F33&\"b:b\"),match_partial_sheet($EE$9,\"a\",15,$E33,200))),FALSE)","v":false}]
[]
[null,null,null,"Notes:"]
[null,null,null,"1. If forward PE is available, use the forward P/E. Otherwse use ttm P/E"]

{"sheet":"Data Extract Stocks","index":15,"n_rows":35,"n_cols":256,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"End Year",{"$f":"End_Year","v":2018},"End Month",{"$f":"End_Month","v":1},"Months in Period",null,1]
[]
[null,null,null,"Date Col","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A"]
[null,null,null,"Closing Col","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E"]
[null,null,null,"Start",{"$f":"DATE(2001,1,1)","v":"2001-01-01"},{"$f":"E6+1","v":"2001-02-01"},{"$f":"F6+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01","2002-09-01","2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01",{"$f":"BR6+1","v":"2006-07-01"},"2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01",{"$f":"ED6+1","v":"2011-11-01"},"2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01",{"$f":"GP6+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01",null,null,{"$f":"COLUMN()","v":256}]
[null,null,null,"End",{"$f":"EOMONTH(E5,$K$1-1)","v":"2001-01-31"},{"$f":"EOMONTH(F5,$K$1-1)","v":"2001-02-28"},"2001-03-31","2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31",{"$f":"EOMONTH(BR5,$K$1-1)","v":"2006-06-30"},"2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30",{"$f":"EOMONTH(ED5,$K$1-1)","v":"2011-10-31"},"2011-11-30","2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30",{"$f":"EOMONTH(FZ5,$K$1-1)","v":"2015-10-31"},"2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31",{"$f":"EOMONTH(HF5,$K$1-1)","v":"2018-06-30"},"2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31",{"$f":"EOMONTH(IL5,$K$1-1)","v":"2021-02-28"},"2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30",null,null,{"$f":"COLUMN(D15)","v":4}]
[null,null,{"$f":"\">=\"&C5","v":">="},"Start Test",{"$f":"\">=\"&E5","v":">=36892"},{"$f":"\">=\"&F5","v":">=36923"},">=36951",">=36982",">=37012",">=37043",">=37073",">=37104",">=37135",">=37165",">=37196",">=37226",">=37257",">=37288",">=37316",">=37347",">=37377",">=37408",">=37438",">=37469",">=37500",">=37530",">=37561",">=37591",">=37622",">=37653",">=37681",">=37712",">=37742",">=37773",">=37803",">=37834",">=37865",">=37895",">=37926",">=37956",">=37987",">=38018",">=38047",">=38078",">=38108",">=38139",">=38169",">=38200",">=38231",">=38261",">=38292",">=38322",">=38353",">=38384",">=38412",">=38443",">=38473",">=38504",">=38534",">=38565",">=38596",">=38626",">=38657",">=38687",">=38718",">=38749",">=38777",">=38808",">=38838",{"$f":"\">=\"&BR5","v":">=38869"},">=38899",">=38930",">=38961",">=38991",">=39022",">=39052",">=39083",">=39114",">=39142",">=39173",">=39203",">=39234",">=39264",">=39295",">=39326",">=39356",">=39387",">=39417",">=39448",">=39479",">=39508",">=39539",">=39569",">=39600",">=39630",">=39661",">=39692",">=39722",">=39753",">=39783",">=39814",">=39845",">=39873",">=39904",">=39934",">=39965",">=39995",">=40026",">=40057",">=40087",">=40118",">=40148",">=40179",">=40210",">=40238",">=40269",">=40299",">=40330",">=40360",">=40391",">=40422",">=40452",">=40483",">=40513",">=40544",">=40575",">=40603",">=40634",">=40664",">=40695",">=40725",">=40756",">=40787",{"$f":"\">=\"&ED5","v":">=40817"},">=40848",">=40878",">=40909",">=40940",">=40969",">=41000",">=41030",">=41061",">=41091",">=41122",">=41153",">=41183",">=41214",">=41244",">=41275",">=41306",">=41334",">=41365",">=41395",">=41426",">=41456",">=41487",">=41518",">=41548",">=41579",">=41609",">=41640",">=41671",">=41699",">=41730",">=41760",">=41791",">=41821",">=41852",">=41883",">=41913",">=41944",">=41974",">=42005",">=42036",">=42064",">=42095",">=42125",">=42156",">=42186",">=42217",">=42248",">=42278",">=42309",">=42339",">=42370",">=42401",">=42430",">=42461",">=42491",">=42522",">=42552",">=42583",">=42614",">=42644",">=42675",">=42705",">=42736",{"$f":"\">=\"&GP5","v":">=42767"},">=42795",">=42826",">=42856",">=42887",">=42917",">=42948",">=42979",">=43009",">=43040",">=43070",">=43101",">=43132",">=43160",">=43191",">=43221",">=43252",">=43282",">=43313",">=43344",">=43374",">=43405",">=43435",">=43466",">=43497",">=43525",">=43556",">=43586",">=43617",">=43647",">=43678",">=43709",">=43739",">=43770",">=43800",">=43831",">=43862",">=43891",">=43922",">=43952",">=43983",">=44013",">=44044",">=44075",">=44105",">=44136",">=44166",">=44197",">=44228",">=44256",">=44287",">=44317",">=44348",">=44378",">=44409",">=44440"]
[null,null,null,"End Test",{"$f":"\"<=\"&E6","v":"<=36922"},{"$f":"\"<=\"&F6","v":"<=36950"},"<=36981","<=37011","<=37042","<=37072","<=37103","<=37134","<=37164","<=37195","<=37225","<=37256","<=37287","<=37315","<=37346","<=37376","<=37407","<=37437","<=37468","<=37499","<=37529","<=37560","<=37590","<=37621","<=37652","<=37680","<=37711","<=37741","<=37772","<=37802","<=37833","<=37864","<=37894","<=37925","<=37955","<=37986","<=38017","<=38046","<=38077","<=38107","<=38138","<=38168","<=38199","<=38230","<=38260","<=38291","<=38321","<=38352","<=38383","<=38411","<=38442","<=38472","<=38503","<=38533","<=38564","<=38595","<=38625","<=38656","<=38686","<=38717","<=38748","<=38776","<=38807","<=38837","<=38868",{"$f":"\"<=\"&BR6","v":"<=38898"},"<=38929","<=38960","<=38990","<=39021","<=39051","<=39082","<=39113","<=39141","<=39172","<=39202","<=39233","<=39263","<=39294","<=39325","<=39355","<=39386","<=39416","<=39447","<=39478","<=39507","<=39538","<=39568","<=39599","<=39629","<=39660","<=39691","<=39721","<=39752","<=39782","<=39813","<=39844","<=39872","<=39903","<=39933","<=39964","<=39994","<=40025","<=40056","<=40086","<=40117","<=40147","<=40178","<=40209","<=40237","<=40268","<=40298","<=40329","<=40359","<=40390","<=40421","<=40451","<=40482","<=40512","<=40543","<=40574","<=40602","<=40633","<=40663","<=40694","<=40724","<=40755","<=40786","<=40816",{"$f":"\"<=\"&ED6","v":"<=40847"},"<=40877","<=40908","<=40939","<=40968","<=40999","<=41029","<=41060","<=41090","<=41121","<=41152","<=41182","<=41213","<=41243","<=41274","<=41305","<=41333","<=41364","<=41394","<=41425","<=41455","<=41486","<=41517","<=41547","<=41578","<=41608","<=41639","<=41670","<=41698","<=41729","<=41759","<=41790","<=41820","<=41851","<=41882","<=41912","<=41943","<=41973","<=42004","<=42035","<=42063","<=42094","<=42124","<=42155","<=42185","<=42216","<=42247","<=42277","<=42308","<=42338","<=42369","<=42400","<=42429","<=42460","<=42490","<=42521","<=42551","<=42582","<=42613","<=42643","<=42674","<=42704","<=42735","<=42766",{"$f":"\"<=\"&GP6","v":"<=42794"},"<=42825","<=42855","<=42886","<=42916","<=42947","<=42978","<=43008","<=43039","<=43069","<=43100","<=43131","<=43159","<=43190","<=43220","<=43251","<=43281","<=43312","<=43343","<=43373","<=43404","<=43434","<=43465","<=43496","<=43524","<=43555","<=43585","<=43616","<=43646","<=43677","<=43708","<=43738","<=43769","<=43799","<=43830","<=43861","<=43890","<=43921","<=43951","<=43982","<=44012","<=44043","<=44074","<=44104","<=44135","<=44165","<=44196","<=44227","<=44255","<=44286","<=44316","<=44347","<=44377","<=44408","<=44439","<=44469"]
[null,null,null,"Last Month",{"$f":"AND(YEAR(E6)=$F$1,MONTH(E6)=$H$1)","v":false},{"$f":"AND(YEAR(F6)=$F$1,MONTH(F6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(YEAR(BR6)=$F$1,MONTH(BR6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(YEAR(ED6)=$F$1,MONTH(ED6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(YEAR(GP6)=$F$1,MONTH(GP6)=$H$1)","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"History",{"$f":"E5<=DATE($F$1,$H$1,1)","v":true},{"$f":"F5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP5<=DATE($F$1,$H$1,1)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"End of Year",{"$f":"IF(E10,IF(OR(MONTH(E6)=12,E9),YEAR(E6)))","v":false},{"$f":"IF(F10,IF(OR(MONTH(F6)=12,F9),YEAR(F6)))","v":false},false,false,false,false,false,false,false,false,false,2001,false,false,false,false,false,false,false,false,false,false,false,2002,false,false,false,false,false,false,false,false,false,false,false,2003,false,false,false,false,false,false,false,false,false,false,false,2004,false,false,false,false,false,false,false,false,false,false,false,2005,false,false,false,false,false,{"$f":"IF(BR10,IF(OR(MONTH(BR6)=12,BR9),YEAR(BR6)))","v":false},false,false,false,false,false,2006,false,false,false,false,false,false,false,false,false,false,false,2007,false,false,false,false,false,false,false,false,false,false,false,2008,false,false,false,false,false,false,false,false,false,false,false,2009,false,false,false,false,false,false,false,false,false,false,false,2010,false,false,false,false,false,false,false,false,false,{"$f":"IF(ED10,IF(OR(MONTH(ED6)=12,ED9),YEAR(ED6)))","v":false},false,2011,false,false,false,false,false,false,false,false,false,false,false,2012,false,false,false,false,false,false,false,false,false,false,false,2013,false,false,false,false,false,false,false,false,false,false,false,2014,false,false,false,false,false,false,false,false,false,false,false,2015,false,false,false,false,false,false,false,false,false,false,false,2016,false,{"$f":"IF(GP10,IF(OR(MONTH(GP6)=12,GP9),YEAR(GP6)))","v":false},false,false,false,false,false,false,false,false,false,2017,2018,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Year",{"$f":"YEAR(E6)","v":2001},{"$f":"YEAR(F6)","v":2001},2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2006,2006,2006,2006,2006,{"$f":"YEAR(BR6)","v":2006},2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2010,2011,2011,2011,2011,2011,2011,2011,2011,2011,{"$f":"YEAR(ED6)","v":2011},2011,2011,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2012,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,{"$f":"YEAR(GP6)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[]
[null,"Average Stock Price"]
[1,null,{"$f":"'Menu Sheet'!N13","v":"CABGY"},{"$f":"\"'\"&'Menu Sheet'!P13&\"'!\"","v":"'CARL-B.CO Stock Price'!"},{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&E$4&\":\"&E$4),INDIRECT($D15&E$3&\":\"&E$3),E$7,INDIRECT($D15&E$3&\":\"&E$3),E$8),FALSE)","v":350.53499599999998},330.19924924999998,299.882248,300.77019680000001,313.60499574999994,307.85324875000003,304.80620140000002,296.04774474999999,293.1819946,294.02949524999997,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&O$4&\":\"&O$4),INDIRECT($D15&O$3&\":\"&O$3),O$7,INDIRECT($D15&O$3&\":\"&O$3),O$8),FALSE)","v":277.68374649999998},277.44160160000007,283.63675675000002,315.14600374999998,313.6548004,282.62774675000003,330.55674725,322.00020159999997,288.37924175000001,311.28400425000001,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&Y$4&\":\"&Y$4),INDIRECT($D15&Y$3&\":\"&Y$3),Y$7,INDIRECT($D15&Y$3&\":\"&Y$3),Y$8),FALSE)","v":309.24580099999997},292.61700450000001,256.29223999999999,250.15739739999998,243.17500299999998,203.92399974999998,182.67380079999998,190.50375400000001,201.60299675000002,200.51340039999999,195.85149774999999,212.86400440000003,222.48999799999999,213.50949850000001,211.16880460000002,216.94025050000002,216.03224975000001,225.94080199999999,231.26850124999999,232.58024975000001,235.2235992,249.632496,252.66000349999999,231.34920040000003,228.84674849999999,218.0302002,212.09699999999998,220.87550350000001,223.51919859999998,235.91,232.6812515,238.73524850000001,240.06720300000001,251.24700175000001,265.8176024,285.04950700000001,289.89274599999999,276.47280280000007,269.91399375000003,270.92325599999998,283.65699460000008,308.66049974999999,323.79600524999995,317.6409974,333.18000024999998,329.04299925000004,341.37339479999997,362.54250325000004,386.55725825000002,409.26060180000002,421.97399924999996,448.32979719999992,462.94049849999999,483.12124625000001,474.44324500000005,489.17520139999999,538.81924425,528.52725250000003,564.08519300000012,570.09899900000005,583.29717999999991,572.92424025000003,521.66574875000003,501.92940060000001,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&CK$4&\":\"&CK$4),INDIRECT($D15&CK$3&\":\"&CK$3),CK$7,INDIRECT($D15&CK$3&\":\"&CK$3),CK$8),FALSE)","v":449.82325750000001},451.43774424999998,487.56060200000002,515.40974400000005,530.60824600000001,469.8,406,452.5,405.375,230.0625,186,180.5625,186.875,194.6875,220.2,263.625,335.7,341.75,344,375.6,373.56649775,356.75,358.35,383.25,392,405.62500750000004,452.02500150000003,457.27499399999999,456.14000240000007,481.64999399999999,495.47499849999997,525,567.375,590.20000000000005,556.25,563.25,547.1,572.5,563.625,590.25,605.70000000000005,568.875,523.82000119999998,397.074997,358.69998949999996,355.32000119999998,397.55000300000006,398.77500150000003,424.75999759999996,437.625,464.07500449999998,472.9,465.925003,444.12500749999998,488.13999640000003,511.125,527.20000000000005,514.75,543.875,558.4,583.75,593.5,574,545.75,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&EW$4&\":\"&EW$4),INDIRECT($D15&EW$3&\":\"&EW$3),EW$7,INDIRECT($D15&EW$3&\":\"&EW$3),EW$8),FALSE)","v":565.125},518.5,543.75,561.25,567.6,566.125,574,588.20000000000005,572.125,565.5,535.20000000000005,533.75,550.75,580.83333333333337,564.625,525.75,536,511.25,520.29999999999995,483.66666666666669,486.02500150000003,534,575.6,607.125,622,608.5,612.5,541.4,507.199997,537.5,588.4,599.875,563.4,599,606.375,630.625,633.70000000000005,616.5,649.6,640.625,620.75,612.29999999999995,587,599,618.5,614.875,626.125,670.6,709.125,711.125,690.3,706.5,705,728,737.75,744.38000480000005,761.69999699999994,700.59997599999997,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D15&HI$4&\":\"&HI$4),INDIRECT($D15&HI$3&\":\"&HI$3),HI$7,INDIRECT($D15&HI$3&\":\"&HI$3),HI$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"CABGY"]
[{"$f":"A15+1","v":2},null,{"$f":"'Menu Sheet'!N14","v":"DEO"},{"$f":"\"'\"&'Menu Sheet'!P14&\"'!\"","v":"'DGE.L Stock Price'!"},657.3,704.375,695.375,722,756.5,771.375,737.5,715.25,683.3,691.125,741.125,759.4,796.125,829.375,892.5,921.375,870.625,834.9,745,775.125,808.9,755.625,697.375,674.9,646.5,613.75,654.79999999999995,680,654.375,674.7,634.625,666.2,660.5,676.75,721.75,731.6,714.25,727.5,727,756.25,739.4,739.375,693,677.4,691.25,724.375,742.6,734.875,734.6,745.875,756,779.875,798.1,814.25,787.6,796.875,817.875,827.9,852.875,838.625,841.6,874.875,912.875,902.8,887.75,905.875,916.5,941.5,934.75,963.2,986.625,991.875,997.2,1019.875,1000.25,1046.8,1073,1055.875,1026.4000000000001,1025.625,1071.2,1101.25,1082.75,1069.8,1010.375,1039.25,1023.4,1038.75,1008.75,932.2,883.875,999,994.625,868.5,895.625,933.1,924.625,869.5,763.2,792.75,855.3,878.125,899.875,947.6,964.625,969.75,1026.2,1070,1063.5,1041.25,1099.8,1135,1063.4000000000001,1080.75,1110.25,1084.4000000000001,1092.5,1140.75,1165.5999999999999,1188.5,1221,1201.25,1173,1207.75,1282.2,1267.25,1251,1180.5,1220,1305.8,1323.625,1374.375,1414,1495.25,1519.75,1559.7,1522.375,1603.875,1692.1,1707.875,1728.8,1777.125,1832.75,1829.3,1848.625,1941.5,2021.9,1970.875,2004.625,1905,2022.75,2025.75,1988.6,1989.875,1983,1947.5,1914.125,1857.375,1837.8,1833.5,1903.375,1874.8,1809.625,1759.2,1787.625,1771.75,1902.625,1864.6,1913.625,1891.875,1900.4,1875.125,1793.3,1890.375,1878.375,1742.9,1753.25,1851.125,1894.9,1831.75,1835.75,1824.4,1874.25,1895.875,1869.7,1891.5,2144.1999999999998,2164.375,2159.125,2169.1999999999998,1996,2076.25,2190,2265.75,2294.875,2262.3000000000002,2323.875,2310.25,2355.3000000000002,2545.125,2492.75,2571.1999999999998,2580.5,2676.25,2601.4,2437.5,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"BUD"]
[{"$f":"A16+1","v":3},null,{"$f":"'Menu Sheet'!N15","v":"ABEV"},{"$f":"\"'\"&'Menu Sheet'!P15&\"'!\"","v":"'ABEV3.SA Stock Price'!"},2.7658720000000003,1.6277075000000001,1.6351375000000001,1.654908,1.6862349999999999,1.6359525000000001,2.8305159999999998,3.0807000000000002,1.3021775,1.295566,1.3615025000000001,1.4076540000000002,2.7481499999999999,2.6373075000000004,2.6406025,2.3124540000000002,2.6274150000000001,1.25519,1.2658480000000001,1.2823924999999998,1.25932,2.6356574999999998,1.5432324999999998,1.542824,2.9496474999999998,1.4315600000000002,1.542178,1.614525,1.7447400000000002,2.7872659999999998,1.6647974999999999,1.7389700000000001,3.402142,1.9161675000000002,2.0101275000000003,2.0604140000000002,2.1889599999999998,2.1880550000000003,3.146306,3.2376949999999995,3.6955219999999995,7.7718049999999996,3.8661199999999996,6.9677921999999999,4.0136475000000003,4.2856199999999998,4.5068219999999997,13.718920000000001,7.5202760000000008,4.2773874999999997,10.3102175,2.3302974999999999,3.5085419999999998,2.3683524999999999,2.3713974999999996,2.4652320000000003,2.6839675000000001,2.5440259999999997,2.8627875,6.0009549999999994,3.1228939999999996,3.1175024999999996,3.1824275000000002,10.177083000000001,3.4570959999999999,3.1194674999999998,3.1641919999999994,3.3001750000000003,3.4551100000000003,3.45892,3.6186174999999996,7.5007950000000001,3.8353899999999994,4.02651,4.1817650000000004,8.1141339999999982,5.1172550000000001,5.5058199999999999,5.4422680000000003,5.1101650000000003,5.2439175000000002,5.6039519999999996,5.1283424999999996,4.9918360000000002,4.7020225,4.9634300000000007,4.7489879999999998,4.5044450000000005,4.3720924999999999,3.8971480000000001,3.3030900000000001,3.5182500000000001,3.6082679999999998,3.2123949999999999,3.3802049999999997,3.3766100000000003,3.2804175000000004,3.3840025000000002,3.5214860000000003,3.8678574999999999,4.1711200000000002,4.2672100000000004,4.3317375000000009,4.6946520000000005,4.9304649999999999,5.4858425000000004,5.6292819999999999,5.7723225000000005,6.2318049999999996,5.9492225000000003,5.7225359999999998,5.837345,5.9508399999999995,6.3021250000000002,6.4662424999999999,6.4832040000000006,6.9260275,7.8111299999999995,8.0242760000000004,8.4248449999999995,7.7712780000000006,7.5195600000000002,7.661900000000001,8.0474700000000006,8.4009839999999993,8.3622125000000018,8.072912500000001,8.2778719999999986,9.0482375000000008,9.2468000000000004,9.5933599999999988,10.672599999999999,10.42118,11.126300000000001,12.530825,13.19162,12.481725000000001,12.291749999999999,12.458740000000001,12.525700000000001,12.7417,13.649000000000001,14.657,16.618300400000003,17.772199499999999,17.881350000000001,16.879449999999999,15.880140000000001,16.831974750000001,15.76807475,16.461679799999999,16.905950000000001,17.033639999999998,17.048925250000003,17.43339975,16.814439999999998,16.5884745,16.631,16.72448,17.036299500000002,16.37000025,16.0019998,16.124999750000001,16.055000249999999,16.096000199999999,15.967499999999999,16.537500000000001,15.955999800000001,17.032500499999998,18.097499750000001,18.436000199999999,19.115000250000001,19.2075,18.920000199999997,19.389999750000001,19.017999400000001,19.422499500000001,19.485000500000002,18.906000000000002,18.032500249999998,17.2925,18.223999800000001,18.61749975,19.02749975,18.988,18.757499750000001,19.134999749999999,19.5420002,19.682499999999997,19.149999999999999,17.177499999999998,16.42999975,17.118000000000002,17.5674995,17.594999249999997,18.012499750000003,18.9620006,18.110000249999999,18.787999800000001,19.7225,21.03,21.248000000000001,20.455000500000001,21.0575005,21.838000000000001,21.49,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"ABEV"]
[4,null,{"$f":"'Menu Sheet'!N16","v":"TAP"},{"$f":"\"'\"&'Menu Sheet'!P16&\"'!\"","v":"'TAP Stock Price'!"},32.546499599999997,34.081249999999997,32.388750250000001,28.422999800000003,25.992500499999998,25.44500025,25.372999799999995,23.597499999999997,22.991250000000001,23.4929998,28.047499500000001,27.902000400000002,26.318750250000001,28.616250000000001,32.082499999999996,33.127000200000005,33.691249999999997,31.893749749999998,28.2420002,30.750000249999999,29.941999999999997,32.432500250000004,33.192500250000002,30.893000000000001,31.251249749999999,24.5562495,24.094000000000001,25.094999749999999,26.566250500000002,25.620000000000005,25.141249999999999,26.64375025,27.389999599999999,27.982499750000002,27.877499999999998,27.8990002,27.576249999999998,32.504999749999996,34.007000999999995,33.871250249999996,32.536999399999999,34.919999750000002,35.667499249999999,33.759999800000003,34.176249500000004,33.338749749999998,36.169999599999997,37.212500750000004,36.919000199999999,35.457500499999995,37.865000999999999,36.75374875,30.0290006,29.992500250000003,31.495000250000004,31.850999399999999,32.696249999999999,31.0369998,33.411248999999998,33.114999750000003,32.708999599999999,31.842499749999998,34.551250249999995,35.006249250000003,32.846999800000006,33.877499749999998,34.462000400000001,34.571249000000002,34.262499750000003,33.952000200000001,35.564999749999998,37.347499749999997,39.162000200000001,42.055000249999999,45.335000000000001,47.875999399999998,45.689999499999999,45.571249999999999,45.566000200000005,42.905000749999999,47.623749750000009,54.265999399999998,52.717499750000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D18&CJ$4&\":\"&CJ$4),INDIRECT($D18&CJ$3&\":\"&CJ$3),CJ$7,INDIRECT($D18&CJ$3&\":\"&CJ$3),CJ$8),FALSE)","v":52.587999000000003},46.422500750000005,50.744999999999997,52.573999999999998,54.502500499999996,57.587499749999999,55.823999800000003,55.507500749999998,48.87,47.573999599999993,37.902498999999999,43.190000249999997,45.878000599999993,42.195000750000005,37.834998999999996,34.091999800000004,37.49000075,42.877500500000004,43.94399940000001,43.957500750000001,46.449999199999993,48.172499499999994,49.725001499999998,45.165999399999997,44.575000750000001,43.675000000000004,40.40250125,43.0060006,44.015000499999999,41.845999800000001,43.45250025,44.845000249999998,45.123999600000005,46.062500000000007,48.4074995,49.284000400000004,50.304999250000002,47.585999999999999,44.972499749999997,44.927499750000003,47.854999749999998,45.672000000000004,44.617500249999999,45.239999749999996,42.795999199999997,40.837500500000004,41.263999200000001,39.7749995,42.895000500000002,43.664000000000001,44.029998499999998,43.769999500000004,41.4,39.817500250000002,39.745000000000005,41.512000399999998,44.32750025,45.514999250000002,43.927999800000002,40.744999750000005,42.973999800000001,44.504999250000004,44.915000249999999,48.429999250000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D18&EV$4&\":\"&EV$4),INDIRECT($D18&EV$3&\":\"&EV$3),EV$7,INDIRECT($D18&EV$3&\":\"&EV$3),EV$8),FALSE)","v":51.408000199999989},51.092500749999999,48.975000499999993,50.184000399999995,50.807499999999997,50.036000999999999,53.064999499999999,53.557499999999997,54.771998600000003,54.530000749999999,55.215000000000003,58.444001200000002,58.632501500000004,64.712502499999999,72.202002000000007,71.324998749999992,73.504999249999997,73.722001800000001,72.709998999999996,76.4050005,74.594002000000017,76.662500249999994,75.625,74.504000999999988,76.010000250000004,74.292499500000005,72.181999400000009,70.969999250000001,69.801998800000007,79.967498500000005,86.622501249999999,92.477999999999994,93.282501000000011,88.657501249999996,86.410000399999987,94.544998249999992,95.314998500000002,99.290000799999987,100.705,101.22999975,100.8579986,104.97750075,106.96599899999998,97.8125,97.984998750000003,97.476000999999997,99.602497,97.052497750000001,95.170000250000001,94.725999599999994,86.772498999999996,88.324000400000003,90.29249974999999,84.987499249999999,81.641999599999991,79.724998249999999,80.777500000000003,83.405998199999999,74.209998999999996,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D18&HH$4&\":\"&HH$4),INDIRECT($D18&HH$3&\":\"&HH$3),HH$7,INDIRECT($D18&HH$3&\":\"&HH$3),HH$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"SBMRY"]
[5,null,{"$f":"'Menu Sheet'!N17","v":"SAM"},{"$f":"\"'\"&'Menu Sheet'!P17&\"'!\"","v":"'SAM Stock Price'!"},8.9924999999999997,9.5950000000000006,9.4849999999999994,9.0739999999999998,9.4824999999999999,9.08,10.082000000000001,11.014999999999999,11.03,11.241999999999999,13.592500000000001,15.662000000000001,15.745000000000001,15.502500249999997,14.81,14.146000000000001,15.972499750000001,16.125000249999999,14.394,14.995000000000001,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D19&Y$4&\":\"&Y$4),INDIRECT($D19&Y$3&\":\"&Y$3),Y$7,INDIRECT($D19&Y$3&\":\"&Y$3),Y$8),FALSE)","v":14.047999999999998},15.185,16.380000000000003,14.713999999999999,14.77,13.127499999999998,13.282,12.444999999999999,13.639999999999999,14.514000000000001,14.965,15.282499999999999,15.936000200000001,16.497499750000003,17.934999499999996,18.43,17.794999499999999,17.525000000000002,18.606000000000002,19,19.273999800000002,20.592500250000001,20.814999749999998,23.8379996,24.372500000000002,24.369999750000002,21.711999400000003,21.344999749999996,23.314000400000001,23.959999499999999,22.389999249999999,21.145,21.3239996,22.83500025,22.434999750000003,23.201999800000003,23.872499750000003,25.6119998,26.712499749999999,25.515000499999999,25.808000399999997,25.955000500000001,26.825000250000002,26.8425005,26.871999999999996,27.840000249999999,28.964000399999996,31.6875,32.974999499999996,35.481999999999992,35.497500500000001,36.239999749999996,34.986000000000004,33.357500000000002,33.462499749999999,33.868000799999997,37.04,39.379998999999998,41.659998800000004,46.35999975,46.702499250000002,52.4480006,33.505000250000002,35.972000200000004,36.184999499999996,36.729999749999998,44.594000399999999,44.735000499999998,40.769999499999997,39.914000000000001,43.742500499999998,44.675001250000001,46.262000400000005,39.685000250000002,32.467500750000006,28.454000000000001,26.639999749999998,26.219999749999999,20.918000200000002,25.139999999999997,28.627499999999998,29.659999800000001,29.910000499999999,39.407999400000001,37.972499749999997,38.304999250000002,41.370000600000004,45.267499749999999,47.04,46.279999750000002,50.776000000000003,56.057499999999997,61.414000000000001,69.152500000000003,69.569999750000008,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D19&DP$4&\":\"&DP$4),INDIRECT($D19&DP$3&\":\"&DP$3),DP$7,INDIRECT($D19&DP$3&\":\"&DP$3),DP$8),FALSE)","v":66.167999199999997},67.537500500000007,69.322498249999995,82.497999399999998,93.387498999999991,91.664001599999992,93.717500749999999,88.7300015,92.147501000000005,82.486001800000011,86.694999499999994,90.740000000000009,81.942001599999998,75.899999499999993,88.477999999999994,98.172500749999998,106.07750125,102.29800120000002,99.257499499999994,103.0075015,102.88399799999999,105.22500049999999,114.3150005,114.6339978,106.13000124999999,108.10250074999999,109.0040008,113.46500025,130.7100006,141.33500275,148.91749950000002,159.01250075000002,159.14800099999999,150.95499799999999,165.42500275,183.82000120000001,210.48499675000002,237.23399979999999,242.69750225000001,244.44499949999999,231.75,216.60249750000003,224.81000125,242.26599739999997,235.73249824999999,221.182503,223.03000179999998,221.83250025000001,227.34750000000003,218.7779998,226.90749725000001,259.757496,282.923993,305.23249850000002,299.38500999999997,268.89199819999999,260.05749900000001,260.03499999999997,245.82399900000001,223.77000049999998,220.3180022,218.33250075000001,236.59749975,211.12000120000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D19&GB$4&\":\"&GB$4),INDIRECT($D19&GB$3&\":\"&GB$3),GB$7,INDIRECT($D19&GB$3&\":\"&GB$3),GB$8),FALSE)","v":206.54249949999999},171.34749975,186.55199880000004,185.50250225000002,167.97999974999999,153.76000060000001,161.747501,178.41750349999998,185.8320008,160.98999800000001,158.050003,171.7874985,170.81250374999999,158.71000359999999,163.20000075000002,147.4375,140.5875015,144.27999879999999,133.33749775000001,140.66000060000002,147.5625,153.27499775000001,170.51000060000001,177.73749924999998,190.9625015,188.33999939999998,181.35000600000001,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"TAP"]
[6,null,{"$f":"'Menu Sheet'!N18","v":"STZ"},{"$f":"\"'\"&'Menu Sheet'!P18&\"'!\"","v":"'STZ Stock Price'!"},7.7771877999999983,7.9618750000000009,8.6662499999999998,8.5034999999999989,9.2965625000000003,9.9562499999999989,10.636000000000001,10.985625000000001,9.6537499999999987,10.789000000000001,9.9331250000000004,10.4015,11.913124999999999,12.661250000000001,13.281875000000001,14.320499999999999,14.370000000000001,14.56625,14.108000000000001,14.601249999999999,13.213999999999999,12.22125,11.987499999999999,12.004,12.638749999999998,12.31875,11.582999999999998,12.772500000000001,13.465,14.803999999999998,14.39,14.154999999999999,15.137,15.258750000000001,16.157499999999999,16.184000000000001,16.41000025,17.068750250000001,16.273000400000001,16.52250025,17.616,18.503749750000001,18.930000499999998,18.580999600000002,18.756249749999998,19.36250025,21.963000000000001,23.303749999999997,25.345000399999996,27.227499250000001,25.946250500000001,27.77,26.998000400000002,28.582500000000003,28.64,27.3220004,27.41750025,22.868000000000002,23.652500500000002,25.48,26.133999799999998,26.092499500000002,26.049999500000002,24.0825,24.64,25.164999999999999,24.780000399999999,26.082499750000004,27.98,27.677999799999998,27.86749975,28.47250025,24.807999800000001,22.895,19.997500250000002,22.212000199999999,24.124999749999997,23.9575,22.941999799999998,24.045000000000002,23.974999999999998,25.020000199999998,23.329999749999999,23.9260004,21.047500249999999,20.0174995,18.643999600000001,18.284999500000001,20.407499749999999,20.241999799999999,21.484999250000001,21.809999749999999,21.5820002,13.737499999999999,12.254999999999999,15.114000200000001,14.642499999999998,14.399999999999999,12.49,11.375,11.805,12.830000000000002,13.022500000000001,14.757999999999999,15.387499999999999,16.235000249999999,16.761999999999997,15.795,16.190000250000001,15.3325,16.086000200000001,17.515000000000001,16.665999399999997,16.14,16.632499500000002,16.9720002,17.729999999999997,19.1875,20.637999799999999,22.0174995,19.341999800000004,20.320000750000002,19.4125005,22.045000250000001,21.891999600000002,21.189999499999999,20.994999249999999,18.873999600000001,18.282500249999998,20.266000200000001,19.217499750000002,20.185000500000001,20.836000599999998,21.867500000000003,23.05750025,21.404,19.210000500000003,21.310000000000002,29.026000199999999,32.025000249999998,32.862499249999999,35.642000600000003,35.137499750000003,35.523999799999999,36.387500750000001,40.759999500000006,45.992500250000006,48.709999800000006,51.892498750000001,51.992500250000006,51.787999400000004,54.577499500000002,58.514000799999998,64.207500499999995,69.1675015,69.825999600000003,78.015001250000012,79.5625,83.402000599999994,79.744999000000007,82.227498999999995,86.436001600000012,86.797498749999988,86.544999750000002,86.834001200000003,87.425001249999994,94.149999750000006,95.622,109.99999800000001,114.10250099999999,115.56600180000001,117.62750025,117.73499874999999,118.6759996,117.56749925,126.02199880000001,128.42500100000001,135.74499875000001,138.07799679999999,140.58500275,147.74749775000001,140.28799759999998,147.9199945,156.65750150000002,157.2779998,155.89749925000001,165.34250249999999,165.33599860000001,165.02000425,166.26400140000001,152.49750124999997,153.67250050000001,149.35800160000002,158.59500125,161.36000075000001,170.98749524999999,181.14400019999999,185.04500200000001,195.7540036,198.02000050000001,201.762497,211.54599939999997,218.86000050000001,223.70000075000002,219.04200120000002,210.259995,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"STBFY"]
[7,null,{"$f":"'Menu Sheet'!N19","v":"BREW"},{"$f":"\"'\"&'Menu Sheet'!P19&\"'!\"","v":"'BREW Stock Price'!"},1.575,1.703125,1.6406000000000001,1.6244999999999998,1.9300000000000002,1.96,1.8879999999999999,1.85,1.7224999999999999,1.702,1.6525000000000001,1.6859999999999999,1.875,2.46,2.69,2.5200000000000005,2.4125000000000001,2.2324999999999999,2.0679999999999996,2,1.8839999999999999,2.1125000000000003,2.2149999999999999,2.1339999999999995,2.29,2.25,2.13,2.1825000000000001,2.1100000000000003,1.998,2.04,2.2749999999999999,2.46,3.1,2.97,2.6280000000000001,2.7350000000000003,2.72,2.6079999999999997,2.335,2.2199999999999998,2.5500000000000003,3.3025000000000002,3.0460000000000003,3.2075,3.1749999999999998,3.258,3.4849999999999999,3.5880000000000001,3.7350000000000003,3.5075000000000003,3.5225,3.1840000000000002,3.2774999999999999,3.2549999999999999,3.0379999999999998,3.14,3.03,3.18,3.1774999999999998,3.3979999999999997,3.3975000000000004,3.4525000000000001,3.7475000000000005,3.774,3.7424999999999997,3.7240000000000002,3.7725,3.9,3.8820000000000001,4.7349999999999994,5.1325000000000003,6.1179999999999994,6.5374999999999996,6.8625000000000007,6.9580000000000002,6.9525000000000006,7.5425000000000004,7.3520000000000012,6.3174999999999999,6.72,6.484,6.3599999999999994,6.2620000000000005,5.8775000000000004,5.08,4.5659999999999998,4.1050000000000004,4.2275,4.5140000000000002,4.3574999999999999,3.8224999999999998,3.306,3.0649999999999995,2.2075,1.3460000000000001,1.2475000000000001,1.22,0.99600000000000011,2.0475000000000003,2.1174999999999997,2.0659999999999998,1.9549999999999998,2.9779999999999998,3.5775000000000001,3.4075000000000002,3.13,2.4550000000000001,2.4275000000000002,2.2650000000000001,2.3839999999999999,2.5625,3.226,4.4249999999999998,4.8375000000000004,6.0880000000000001,7.8624999999999998,6.7025000000000006,6.8840000000000003,7.41,7.347999999999999,7.93,8.2099999999999991,9.0274999999999999,9.120000000000001,9.1224999999999987,8.1974999999999998,5.9120000000000008,5.6275000000000004,6.3900000000000006,6.2050000000000001,6.17,6.2939999999999996,6.3775000000000004,6.6625000000000005,7.5299999999999994,7.7799999999999994,7.6850000000000005,8.5419999999999998,7.9824999999999999,8.0525000000000002,7.6599999999999993,6.2874999999999996,6.4240000000000013,6.7575000000000003,6.73,7.2374999999999998,7.6120000000000001,7.6,7.8175000000000008,9.3199999999999985,10.76,13.285999999999998,15.25,16.364999749999999,15.89,16.53500025,15.654999999999999,15.330000000000002,14.540000000000001,11.325000000000001,10.879999999999999,11.245000000000001,12.925000000000001,13.470000000000002,16.049999249999999,13.629999999999999,13.51,11.764999999999999,12.305,13.280000000000001,13.477500000000001,10.61,11.346,10.5175,8.02,8.15,7.9475000000000007,8.4019999999999992,8.7324999999999999,7.7650000000000006,8.2020000000000017,8.4774999999999991,8.1224999999999987,8.5739999999999998,10.0625,11.905000000000001,16.899999999999999,19.48,16.813999599999999,15.675000000000001,17.0625,15.680000000000001,15.425000000000001,13.662500000000001,12.950000000000001,16.619999999999997,16.724999750000002,17.910000200000002,18.187500749999998,17.349999750000002,17.990000200000001,19.612500750000002,18.86250025,19.570000200000003,18.200001,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D21&IP$4&\":\"&IP$4),INDIRECT($D21&IP$3&\":\"&IP$3),IP$7,INDIRECT($D21&IP$3&\":\"&IP$3),IP$8),FALSE)","v":false},false,false,false,null,null,"SAM"]
[8,null,{"$f":"'Menu Sheet'!N20","v":"WVVI"},{"$f":"\"'\"&'Menu Sheet'!P20&\"'!\"","v":"'WVVI Stock Price'!"},1.6125,1.53125,1.546875,1.5805,2.0125000000000002,2.0825,2.0840000000000001,2.2000000000000002,2.0249999999999999,2.12,1.9475000000000002,1.768,1.8174999999999999,1.7450000000000001,1.655,1.6219999999999999,1.73,1.5249999999999999,1.4300000000000002,1.385,1.3360000000000001,1.3274999999999999,1.4224999999999999,1.498,1.4900000000000002,1.425,1.39,1.3174999999999999,1.405,1.4179999999999999,1.4350000000000001,1.4425000000000001,1.748,1.7424999999999999,1.97,2.194,2.1825000000000001,2.335,2.4119999999999999,2.2774999999999999,2.294,2.4375,2.3525,2.1280000000000001,2.2025000000000001,2.33,3.1320000000000006,2.9350000000000001,3.07,3.11,3.1775000000000002,3.34,3.6980000000000004,3.8875000000000002,3.79,4.0039999999999996,4.4025000000000007,5.3940000000000001,5.9124999999999996,5.2725000000000009,6.048,6.8724999999999996,6.8725000000000005,6.3025000000000002,7.0879999999999992,7.85,7.5240000000000009,6.7650000000000006,6.0925000000000002,6.6079999999999997,7.1449999999999996,6.94,6.5439999999999996,7.1425000000000001,6.9949999999999992,6.992,6.9750000000000005,6.94,6.8140000000000001,6.7074999999999996,6.6324999999999994,5.8959999999999999,6.12,6.1239999999999997,5.8825000000000003,6.0650000000000004,6.9080000000000013,7.085,7.1749999999999998,5.1859999999999999,5.0600000000000005,4.8499999999999996,4.8280000000000003,4.5324999999999998,3.5549999999999997,3.0200000000000005,2.5425,2.31,2.4299999999999997,3.0549999999999997,3.5724999999999998,3.5060000000000002,3.3000000000000003,3.6139999999999999,3.8125,3.7874999999999996,3.7019999999999995,3.4449999999999998,3.6875,3.4975000000000001,3.6659999999999995,3.54,3.504,3.5024999999999999,3.5250000000000004,3.4979999999999998,3.5350000000000001,3.5124999999999997,3.5160000000000005,3.4550000000000001,3.4279999999999999,3.35,3.1500000000000004,3.15,3.2060000000000004,3.2199999999999998,3.2275,3.06,3.0625,2.972,2.99,3.0074999999999998,3.1479999999999997,3.2175000000000002,3.1425000000000001,3.3959999999999999,3.3975,3.4924999999999997,3.4820000000000002,3.5599999999999996,3.8475000000000001,3.69,3.5924999999999998,3.8359999999999999,3.9924999999999997,4.18,4.379999999999999,4.4019999999999992,4.41,4.4975000000000005,4.4820000000000002,4.9849999999999994,5.4420000000000002,6.0549999999999997,6.12,6.2399999999999993,6.1624999999999996,6.32,6.3760000000000003,6.0575000000000001,5.7799999999999994,5.5580000000000007,5.8474999999999993,5.6124999999999998,5.4220000000000006,5.3975,5.7050000000000001,5.8220000000000001,5.84,5.92,5.9819999999999993,6.3625000000000007,6.81,6.8800000000000008,7.1824999999999992,6.984,6.8,7.0249999999999995,7.5060000000000002,7.1575000000000006,6.96,6.9480000000000004,6.9450000000000003,7.0149999999999997,7.3260000000000005,8.1224999999999987,8.2850000000000001,8.0839999999999996,7.9874999999999998,8.0760000000000005,8.1624999999999996,8.1199999999999992,7.9939999999999998,7.8950000000000005,7.9550000000000001,7.9024999999999999,8.0380000000000003,8.0500000000000007,8.0640000000000001,8.0274999999999999,7.8850000000000007,8.43,8.3825000000000003,8.3324999999999996,8.1560000000000006,7.86,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"STZ"]
[9,null,{"$f":"'Menu Sheet'!N21","v":"HINKF"},{"$f":"\"'\"&'Menu Sheet'!P21&\"'!\"","v":"'HEIA.AS Stock Price'!"},47.58,48.890001250000005,47.65999875,46.043999400000004,47.21,45.920000999999999,45.259999800000003,45.742500249999999,41.372000399999997,40.362500249999997,41.924999,41.127999800000005,43.807498750000001,47.104998500000001,45.855999799999992,49.0249995,46.654999500000002,43.988000800000002,40.680000249999999,42.107499000000004,41.673999999999999,40.654999500000002,37.8500005,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D23&AB$4&\":\"&AB$4),INDIRECT($D23&AB$3&\":\"&AB$3),AB$7,INDIRECT($D23&AB$3&\":\"&AB$3),AB$8),FALSE)","v":37.142000600000003},35.307499750000005,31.527500999999997,33.706000000000003,34.4125005,31.47499925,31.972000600000001,31.947499499999999,34.070000400000005,32.029999249999996,30.755000249999998,31.413999799999999,30.489999749999999,30.454999999999998,32.660000400000001,32.642499999999998,34.274999750000006,27.6200002,27.33249975,25.930000499999998,24.860000400000001,24.52,25.015999599999997,24.3174995,24.587500249999998,25.802,26.109999500000001,26.250000249999999,25.920000249999998,25.529999999999998,25.759999499999999,26.146000400000002,26.1200005,26.687499499999998,26.604000599999999,26.447499499999999,26.605,28.119999999999997,30.569999000000003,31.665000749999997,31.620000000000005,31.815000000000001,32.010001000000003,35.003999200000003,36.42,36.177500999999999,36.491999800000002,37.049999999999997,35.936000200000002,38.569999500000002,38.557499749999998,38.342500749999999,39.228000799999997,41.34,43.357500250000001,44.041999799999999,44.782500499999998,45.7599996,47.125000000000007,44.757499749999994,44.611999599999997,39.529999750000002,36.774998499999995,36.682000199999997,37.694999999999993,37.354999500000005,33.481999999999999,29.66,32.236000400000002,29.946249999999999,24.557499750000002,22.040000200000001,21.942500249999998,23.299999750000001,21.918750499999998,20.9319998,21.84999925,24.957999999999998,26.073749999999997,27.194999500000002,28.468000199999999,30.994999999999997,30.0174995,31.633999800000005,33.331249,34.894999600000006,35.930000499999998,38.047499500000001,36.61500075,34.305999800000002,35.747499250000004,35.731249999999996,34.923999800000004,37.318749499999996,37.382998599999993,36.027499250000005,36.407500249999998,36.932000000000002,37.447500249999997,37.336249500000001,40.195000749999998,41.640999399999998,40.777500750000002,40.896999399999999,35.323750500000003,33.038750749999998,34.61,33.696248750000002,34.988749249999998,36.059999000000005,38.5249995,41.287499499999996,41.635999200000001,39.533750750000003,39.042500500000003,43.593999400000001,43.948750500000003,45.672000000000004,48.222500750000002,49.504999000000005,50.4440004,51.27499925,54.81000075,58.041999999999994,55.132500749999998,55.527500249999996,50.525999400000003,51.987500500000003,53.799999249999999,51.676001199999995,50.954999999999998,50.32249925,48.080000200000001,46.952499250000002,47.686250999999999,48.791001399999999,50.449999750000003,51.331250250000004,52.531999199999994,53.147499999999994,55.3,58.669999999999995,57.732501249999999,61.6239998,58.75249925,62.902500499999995,67.137498750000006,72.676000999999999,72.825000750000001,70.68199899999999,68.507499749999994,72.194999750000008,72.222000199999997,71.499999750000001,78.420000250000001,83.188000399999993,78.872499500000004,76.453999400000001,73.872499500000004,78.677498,81.037498249999999,82.757998600000008,80.659997750000002,82.963999799999996,79.995000750000003,78.327499750000001,76.820001200000007,70.510000000000005,70.750001999999995,70.952000400000003,76.622499499999989,78.992502250000001,81.892001399999998,86.857501999999997,86.552498,87.172001399999999,87.094999000000001,85.729999499999991,84.922001600000002,84.73999975000001,86.987998799999986,89.334998999999996,83.839995999999999,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"BREW"]
[10,null,{"$f":"'Menu Sheet'!N22","v":"COT"},{"$f":"\"'\"&'Menu Sheet'!P22&\"'!\"","v":"'COT Stock Price'!"},8.13124,9.3983999999999988,11.22655,9.9120000000000008,9.3775000000000013,10.950000000000001,12.426,14.165000000000001,14.12,14.228,16.22250025,15.862,15.875,17.86250025,18.217499750000002,20.5079998,19.387499749999996,18.592499749999998,16.473999800000001,16.574999999999999,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D24&Y$4&\":\"&Y$4),INDIRECT($D24&Y$3&\":\"&Y$3),Y$7,INDIRECT($D24&Y$3&\":\"&Y$3),Y$8),FALSE)","v":15.15},17.657500000000002,18.215000499999999,17.479999999999997,18.4575,17.1000005,17.1480006,17.9175,20.305000000000003,20.755999600000003,22.462500250000002,23.1175,23.358000000000001,25.69999975,26.372499999999999,26.765999999999998,28.112499999999997,28.474999749999998,29.537999800000001,30.150000249999998,31.360000200000002,32.689999499999999,30.864999749999999,27.8380002,28.127500749999999,26.875,26.025999800000001,25.810000000000002,24.182000200000001,24.42999975,24.105,22.967500250000001,22.292000399999999,21.8775005,22.74000075,25.034000400000004,20.735000250000002,15.385999799999999,14.1225,14.3825,13.093999999999999,12.3125,13.297500000000001,13.8225,14.940000000000001,13.275,12.924000000000001,15.565000000000001,17.21250075,15.895999800000002,13.9575,14.112500000000001,14.158000000000001,14.580000000000002,13.96,15.657999999999998,15.939999750000002,14.91,13.984,11.445,9.317499999999999,7.6719999999999988,6.1224999999999996,6.6019999999999994,6.27,4.6025,2.504,2.855,2.7975000000000003,2.8639999999999999,3.2225000000000001,2.5625,1.4019999999999999,0.77499999999999991,1.0349999999999999,0.96399999999999986,1.1824999999999999,0.85499999999999998,0.83600000000000008,1.9624999999999999,4.9224999999999994,5.5419999999999998,6.47,6.4079999999999995,7.5750000000000002,8.0824999999999996,8.5580000000000016,8.442499999999999,8.2675000000000001,7.4300000000000006,7.4819999999999993,8.2725000000000009,7.5720000000000001,6.7249999999999996,6.0475000000000003,6.5359999999999996,7.7774999999999999,7.9325000000000001,8.1819999999999986,8.6150000000000002,8.3680000000000003,8.5025000000000013,8.5200000000000014,8.6724999999999994,8.4980000000000011,8.125,8.3350000000000009,7.6260000000000003,7.2549999999999999,7.1979999999999986,6.3875000000000002,6.3650000000000002,6.604000000000001,6.6675000000000004,6.53,6.6740000000000013,7.4025000000000007,8.0274999999999999,8.3480000000000008,8.3925000000000001,8.1274999999999995,8.0540000000000003,8.4175000000000004,8.1840000000000011,8.8149999999999995,9.182500000000001,9.7675000000000001,10.294,8.6049999999999986,7.87,8.3420000000000005,8.125,7.9,8.1149999999999984,8.3574999999999999,8.1460000000000008,7.9249999999999998,8.1125000000000007,8.1880000000000006,8.1524999999999999,7.1724999999999994,7.0840000000000005,6.9275000000000002,7.4149999999999991,7.2819999999999991,6.3949999999999996,6.5774999999999997,6.7260000000000009,7.6050000000000004,8.3574999999999999,9.4460000000000015,9.0949999999999989,9.4200000000000017,10.004,10.6775,10.784000000000001,11.139999999999999,10.892499999999998,10.044,10.692499999999999,10.344999999999999,11.118,13.2125,13.5025,14.51,15.00249975,14.5175,16.580000000000002,14.875,13.454000000000002,11.864999999999998,11.149999999999999,10.908000000000001,10.905000000000001,12.22,12.734999999999999,13.134,14.204999999999998,14.986000000000001,15.28,15.1625,15.038,16.982499750000002,16.857500250000001,16.834000400000001,15.23,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"WVVI"]
[11,null,{"$f":"'Menu Sheet'!N23","v":"FMOCY"},{"$f":"\"'\"&'Menu Sheet'!P23&\"'!\"","v":"'FCC.MC Stock Price'!"},{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D25&E$4&\":\"&E$4),INDIRECT($D25&E$3&\":\"&E$3),E$7,INDIRECT($D25&E$3&\":\"&E$3),E$8),FALSE)","v":15.024625},16.296274500000003,15.84685,16.738260400000001,16.818899999999999,16.93835,16.919460399999998,17.905050500000002,15.859320199999999,16.114349999999998,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D25&O$4&\":\"&O$4),INDIRECT($D25&O$3&\":\"&O$3),O$7,INDIRECT($D25&O$3&\":\"&O$3),O$8),FALSE)","v":16.670824999999997},17.169160600000001,17.20587475,17.3896005,19.230919400000001,20.036375499999998,19.244474749999998,18.257840399999999,15.723775,15.126275,14.627940000000001,14.758850000000001,15.866475250000001,15.9178,15.54365,15.60250025,16.014839799999997,17.01682525,16.408650000000002,17.177720600000001,18.2260755,18.835700200000002,19.490624749999998,19.973975250000002,20.380960199999997,21.058375250000001,21.145749500000001,21.125780200000001,20.648124750000001,21.643375500000001,21.081559800000001,21.79142525,21.400774499999997,21.1486196,21.764625000000002,21.532439399999998,22.15344975,24.168875,26.146819800000003,27.88755025,28.060599749999998,28.681250249999998,31.717219999999998,33.384474750000003,33.242500399999997,33.582450999999999,34.823800249999998,33.009899800000007,33.637723999999999,33.946274000000003,36.415799799999995,40.406274750000001,42.439524750000004,45.544719600000001,44.249851,41.012724750000004,42.655380200000003,43.4651,43.367000500000003,47.984600399999998,52.436348750000001,55.960619399999999,56.53849975,58.063450000000003,54.576599000000002,52.957160199999997,51.910175250000002,48.86922525,48.355579399999996,44.160675000000005,41.328379999999996,41.984749749999992,41.298100500000004,37.504459400000002,31.306650249999997,29.696100250000001,29.673959799999999,33.202551,32.4499,27.8419396,24.782400249999998,24.304779799999999,23.810400000000001,21.24207475,19.546279800000001,17.143450250000001,15.136975,15.115575000000002,15.7095,18.973399999999998,20.027099800000002,20.341349999999998,20.004299750000001,20.109880399999998,20.98699925,21.256349500000002,20.473700000000001,20.40200025,20.520799400000001,17.884524249999998,19.139274750000002,18.850325000000002,14.48526,13.238424999999999,13.629875,13.784700000000001,14.334350000000001,14.126439999999999,13.53265,13.472049999999999,14.26268,16.162524999999999,16.046575000000001,16.248125250000001,15.25006,14.419974999999999,13.45154,12.524099999999999,12.0122,13.69266,12.907549999999999,14.060600000000001,13.434419999999999,13.340925,12.425975000000001,9.7488660000000014,7.8256749999999995,7.1302725000000002,6.1743620000000004,6.8433000000000002,7.6863819999999992,7.2269399999999999,6.5199400000000001,6.8552459999999993,7.5791924999999996,6.2404599999999997,5.7594380000000003,5.3155099999999997,5.5512950000000005,5.4772080000000001,7.0988824999999993,9.4572675000000004,10.41164,11.299675000000001,11.371024999999999,11.07798,13.9848,12.912025,11.297720000000002,11.285399999999999,11.20335,12.38212,11.357650000000001,9.8701559999999997,10.561249999999999,10.3178225,11.01572,11.412574999999999,10.973075,10.5701,10.806280000000001,11.013250000000001,10.018528,8.8561399999999999,8.9735025000000004,7.9648039999999991,7.0345575,7.0265224999999996,6.578056000000001,6.6396100000000002,6.6705799999999993,6.44,7.5902500000000002,7.5940000000000003,7.5811999999999999,7.5739999999999998,7.4501999999999997,8.6539999999999999,8.7379999999999995,8.029399999999999,7.7327500000000002,7.6342499999999998,7.9653999999999998,8.5502500000000001,8.4849999999999994,8.5569999999999986,9.1412500000000012,9.516,9.5057999999999989,8.9725000000000001,8.5010000000000012,8.3195999999999994,8.9629999999999992,8.8732000000000006,9.4400000000000013,8.6999999999999993,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"KOF"]
[12,null,{"$f":"'Menu Sheet'!N24","v":"TSGTF"},{"$f":"\"'\"&'Menu Sheet'!P24&\"'!\"","v":"'0168.HK Stock Price'!"},1.635,1.9587500000000002,2.085,2.27,2.5750000000000002,2.8937499999999998,2.4300000000000002,2.2000000000000002,2.004,2.0874999999999999,2.3062499999999999,2.0910000000000002,2.2575000000000003,2.125,2.3099999999999996,2.71875,3.2187499999999996,3.2250000000000001,3.3312499999999998,3.55,3.625,3.6812499999999999,3.9937499999999999,3.94,4.7375000000000007,4.9187500000000002,5.085,5.1375000000000002,5.1375000000000002,5.68,6.2625000000000002,6.6100000000000012,6.8374999999999995,8.5250000000000004,8.56,9.0999999999999979,9.4250000000000007,9.1999999999999993,8.9124999999999996,7.2249999999999996,6.88,6.9500000000000011,6.8624999999999998,7.0400000000000009,7.5374999999999996,7.38,7.45,7.875,8.0800000000000018,8.3249999999999993,8.1875,8.2624999999999993,8.66,8.3249999999999993,8.39,8.375,8.3375000000000004,7.9099999999999993,8.125,8.0625,9.17,9.8000000000000007,10.100000000000001,9.6100000000000012,9.5250000000000004,8.6750000000000007,8.9559999999999995,9.1449999999999996,10.1675,10.5,10.2675,12.167999999999999,15.005000000000001,13.87,13.035,14.184000000000001,16.454999999999998,19.134999749999999,18.500000400000001,21.210000749999999,27.350000399999999,26.5625,24.662500250000001,27.309999400000002,29.05000025,24.875,21.339999799999998,20.97,21.555,17.564,17.085000000000001,15.579999800000001,14.389999999999999,13.84,16.183999799999999,16.294999750000002,14.965,14.605,15.776,18.685000500000001,21.5400004,24.362500000000001,26.8125,27.020000199999998,29.412500000000001,31.337499749999999,37.4,40.925000249999997,40.469999600000008,36.875,39.700001,39.925000249999997,37.199999000000005,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&DN$4&\":\"&DN$4),INDIRECT($D26&DN$3&\":\"&DN$3),DN$7,INDIRECT($D26&DN$3&\":\"&DN$3),DN$8),FALSE)","v":37.462502000000001},36.7250005,39.859999800000004,44.912500499999993,43.0700006,41.2124995,41.150000750000004,37.650001000000003,35.9875015,37.875,41.699999750000003,44.349999000000004,44.074999750000003,47.490000199999997,44.837500750000004,43.3000015,40.450000000000003,41.2749995,43.3125,41.699999000000005,41.087500750000004,42.875,45.909999800000001,47.037499249999996,47.399999500000007,45.419999600000004,43.387501,43.219998600000004,43.674999,42.237500249999997,45.530000399999999,45.4375,47.4375,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&EU$4&\":\"&EU$4),INDIRECT($D26&EU$3&\":\"&EU$3),EU$7,INDIRECT($D26&EU$3&\":\"&EU$3),EU$8),FALSE)","v":48.919999599999997},51.774999499999993,53.199999750000003,54.6,57.962500750000004,59.6875,59.419999600000004,61.837500750000004,63.9750005,63.519999599999991,58.637501,58.125,57.1,56.8874985,60.025000750000004,60.050000999999995,61.637499750000003,59.639999199999998,56.4375,56.050000249999997,54.689999199999988,53.012499750000003,53,50.199999750000003,50.159998800000004,52.137499749999996,49.730000399999994,48.437498750000003,43.75,39.430000400000004,35.037499249999996,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&FZ$4&\":\"&FZ$4),INDIRECT($D26&FZ$3&\":\"&FZ$3),FZ$7,INDIRECT($D26&FZ$3&\":\"&FZ$3),FZ$8),FALSE)","v":36.8999995},34.950000000000003,33.8874985,29.47,28.949999749999996,29.362499499999998,29.037500000000001,28.229999800000002,27.012499749999996,27.190000599999998,27.412499999999998,30.087500250000002,31.660000400000001,30.749999500000001,30.0249995,30.139999999999997,35.262499750000003,35.5,34.549999999999997,34.7875005,35.4375,34.330000400000003,33.35,31.112500250000004,31.639999799999998,32.887500500000002,39.719999600000001,44.862500249999997,39.549999,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D26&HG$4&\":\"&HG$4),INDIRECT($D26&HG$3&\":\"&HG$3),HG$7,INDIRECT($D26&HG$3&\":\"&HG$3),HG$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"COKE"]
[13,null,{"$f":"'Menu Sheet'!N25","v":"MNST"},{"$f":"\"'\"&'Menu Sheet'!P25&\"'!\"","v":"'MNST Stock Price'!"},8.46354E-2,7.9426999999999998E-2,7.3568000000000008E-2,6.7635200000000006E-2,6.4270750000000001E-2,6.7656250000000001E-2,7.9375000000000001E-2,8.1458249999999996E-2,7.5833499999999998E-2,7.6333399999999996E-2,8.2135250000000007E-2,8.5791400000000004E-2,8.8437499999999988E-2,8.5051999999999989E-2,8.4739750000000003E-2,8.4708200000000011E-2,8.4323000000000009E-2,8.5937500000000014E-2,8.0916800000000011E-2,8.3125000000000004E-2,8.7375000000000008E-2,8.7655999999999998E-2,8.7343749999999998E-2,8.8624999999999995E-2,8.9895499999999989E-2,8.0573000000000006E-2,8.4666600000000009E-2,8.4947750000000002E-2,8.7135249999999997E-2,8.9124999999999982E-2,0.104479,0.120417,0.1217916,0.13989599999999999,0.1758855,0.17654159999999999,0.18020824999999999,0.23625000000000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&AQ$4&\":\"&AQ$4),INDIRECT($D27&AQ$3&\":\"&AQ$3),AQ$7,INDIRECT($D27&AQ$3&\":\"&AQ$3),AQ$8),FALSE)","v":0.28099980000000002},0.2996875,0.4631248,0.51979150000000007,0.41864600000000007,0.48987499999999995,0.52703124999999995,0.52468749999999997,0.65774999999999995,0.70468750000000013,0.81299999999999994,0.88505199999999995,1.1328644999999999,1.16604175,1.4308749999999999,1.7123439999999999,1.9441145,1.8979165999999998,1.9002085000000002,2.0249997999999998,3.0826042500000002,3.401354,3.8840002,3.8359377500000003,4.8017707500000002,5.3828122500000006,7.2679998000000001,7.1883332499999995,7.4956665999999981,4.85958325,5.2533335000000001,5.3253333999999999,4.5908332500000002,5.5995832500000002,6.2076666000000005,6.1425002500000003,6.0137502500000002,6.4613332000000003,6.5958332500000001,7.0987500000000008,7.1186666000000001,7.3683335000000003,8.536666499999999,10.7450002,7.1829164999999993,7.6833332000000016,6.8449999999999998,6.8191667499999999,6.3649997999999997,5.67875,4.9216665000000006,5.2413332000000006,3.9875000000000003,4.5362502500000002,4.7889999999999997,3.9116667500000002,4.3579165,5.3490002000000008,5.5054164999999999,5.7795835000000002,6.0146668000000005,6.4637500000000001,6.7145832499999996,5.2106665999999997,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&DC$4&\":\"&DC$4),INDIRECT($D27&DC$3&\":\"&DC$3),DC$7,INDIRECT($D27&DC$3&\":\"&DC$3),DC$8),FALSE)","v":4.9466667500000003},5.5563333999999998,5.8391667499999995,6.1754167500000001,5.8420000000000005,6.22000025,6.6174999999999997,6.6849997500000002,7.1019999999999994,7.1379164999999993,6.4433332000000005,6.5962494999999999,7.0300000000000011,7.5933334000000006,7.6908335000000001,8.3433335,8.7230001999999978,8.6524997500000005,9.1870001999999999,9.5429165000000005,9.6166665000000009,10.695833499999999,11.482333199999999,12.732499749999999,13.1841665,13.485666999999998,14.736249749999999,15.1816662,15.137916499999999,15.83791725,17.004333800000001,18.5262505,20.144166500000001,21.561333400000002,23.5225005,24.962500250000002,23.137999600000001,19.483333500000001,18.395833499999998,17.154666599999999,15.726667000000001,17.468,16.091666500000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&ET$4&\":\"&ET$4),INDIRECT($D27&ET$3&\":\"&ET$3),ET$7,INDIRECT($D27&ET$3&\":\"&ET$3),ET$8),FALSE)","v":16.605833749999999},15.9966665,18.415332999999997,18.469999750000003,19.827500499999999,20.672666200000002,19.910833499999999,18.076000200000003,18.859166500000001,19.093333749999999,21.712666199999997,22.865833250000001,24.07083325,23.228666399999998,21.959999750000001,23.049166499999998,23.282,22.585832749999998,28.143333500000001,30.096666199999998,32.143333499999997,36.492500249999999,36.206665800000003,39.349166749999995,41.439165999999993,45.5513336,46.513333250000002,43.123333000000002,44.044666199999995,48.2175005,47.543333199999999,44.794166500000003,45.631666250000002,50.553334200000009,49.446666999999998,47.047499500000001,42.224000599999997,44.702499250000002,44.010000500000004,49.867333199999997,51.890832750000001,53.692500249999995,52.936,49.095833500000005,47.822000200000005,43.22249875,44.612500249999997,43.715998599999999,44.807499749999998,46.599999500000003,45.379999999999995,48.986000199999999,50.507500499999999,52.213999999999999,54.792500500000003,55.89000025,56.415999599999999,61.999998999999995,63.572501000000003,65.932000799999997,62.889999000000003,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D27&HF$4&\":\"&HF$4),INDIRECT($D27&HF$3&\":\"&HF$3),HF$7,INDIRECT($D27&HF$3&\":\"&HF$3),HF$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"COT"]
[14,null,{"$f":"'Menu Sheet'!N26","v":"ROX"},{"$f":"\"'\"&'Menu Sheet'!P26&\"'!\"","v":"'ROX Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D28&AB$4&\":\"&AB$4),INDIRECT($D28&AB$3&\":\"&AB$3),AB$7,INDIRECT($D28&AB$3&\":\"&AB$3),AB$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,8.6750000000000007,7.2700000000000005,7.625,7.0720000000000001,6.1050000000000004,6.9450000000000003,6.93,6.2850000000000001,6.1849999999999996,6.2140000000000004,6.0225,7.0324999999999998,6.1260000000000003,5.9725000000000001,5.8800000000000008,4.774,4.7925000000000004,4.6475000000000009,3.4840000000000004,1.8525,1.6460000000000001,2.1,1.9125000000000001,1.1640000000000001,0.90749999999999997,0.49249999999999999,0.22399999999999998,0.23249999999999998,0.28249999999999997,0.22799999999999998,0.30499999999999999,0.27750000000000002,0.22799999999999998,0.23749999999999999,0.25,0.20200000000000001,0.22,0.2225,0.22999999999999998,0.2175,0.248,0.35,0.40749999999999997,0.34,0.29500000000000004,0.3075,0.26500000000000001,0.26600000000000001,0.29000000000000004,0.27800000000000002,0.33499999999999996,0.39499999999999996,0.372,0.40749999999999997,0.38500000000000001,0.35000000000000003,0.33750000000000002,0.34800000000000003,0.35500000000000004,0.34250000000000003,0.3175,0.29599999999999999,0.30499999999999999,0.31,0.252,0.23749999999999999,0.252,0.26250000000000001,0.27,0.27200000000000002,0.27250000000000002,0.28250000000000003,0.29400000000000004,0.28999999999999998,0.28500000000000003,0.27400000000000002,0.28500000000000003,0.29249999999999998,0.29799999999999999,0.28750000000000003,0.28200000000000003,0.27500000000000002,0.27250000000000002,0.29000000000000004,0.30199999999999999,0.36499999999999999,0.375,0.35599999999999998,0.42249999999999999,0.65400000000000003,0.77249999999999996,0.87750000000000006,0.78,0.78750000000000009,0.80500000000000005,1.242,1.0625,0.94750000000000001,0.85399999999999987,0.92749999999999999,1.0675000000000001,1.1760000000000002,1.6500000000000001,1.8075000000000001,1.516,1.5750000000000002,1.5349999999999999,1.4119999999999997,1.49,1.4924999999999999,1.5699999999999998,1.2825,1.1720000000000002,1.3325,1.33,1.35,1.2374999999999998,1.1299999999999999,0.91600000000000004,0.8899999999999999,0.89250000000000007,0.85199999999999998,0.80499999999999994,0.85750000000000004,0.8620000000000001,0.88750000000000007,0.80600000000000005,0.75750000000000006,0.72750000000000004,0.76800000000000013,0.83250000000000002,1.24,1.6199999999999999,1.8679999999999999,1.82,1.8180000000000001,1.5,1.345,1.254,1.145,1.2949999999999999,1.1779999999999999,1.22,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"DPS"]
[15,null,{"$f":"'Menu Sheet'!N27","v":"PDRDY"},{"$f":"\"'\"&'Menu Sheet'!P27&\"'!\"","v":"'RI.PA Stock Price'!"},28.969300499999999,28.46,27.908225250000001,29.217639999999999,29.35602475,31.242324750000002,31.207439599999997,32.430749500000005,29.117400199999999,29.615374750000001,29.657824249999997,32.018560399999998,32.006300000000003,33.279574249999996,34.743679800000002,37.127674249999998,37.863350999999994,36.292999999999992,33.369174749999999,33.760600249999996,35.085740000000001,38.622625249999999,36.255250000000004,34.9197396,34.123699999999999,31.937925499999999,35.769520400000005,36.457924750000004,39.035225000000004,37.646399799999998,35.969949749999998,37.259739399999994,38.66975025,38.858399249999998,41.933119999999995,39.203724999999999,41.063050249999996,45.809500400000005,46.327099500000003,47.207250500000001,49.280359399999995,49.457199000000003,48.207550999999995,47.592079999999996,48.726249499999994,51.270419199999992,53.241649499999994,53.218076000000003,51.487360199999998,51.6146745,49.663124999999994,56.04755025,57.646239399999999,63.33352575,64.182360199999991,66.387022000000002,69.699899500000015,67.191059799999991,65.809324250000003,68.72137450000001,71.557919200000001,68.273325,72.694448499999993,70.718379400000003,72.104948000000007,71.138198750000001,73.189581199999992,78.32982475,78.282703249999997,75.953080799999995,77.115522499999997,79.810600199999996,74.592525499999994,73.817976000000002,70.935424999999995,73.152819999999991,75.800973749999997,75.633577499999987,74.954260000000005,72.331323499999996,71.583380199999993,72.268825499999991,71.131126750000007,73.259419399999999,66.277374999999992,65.167975249999998,65.466940199999996,69.652702500000004,68.452549250000004,62.2639602,52.560225500000001,59.512739599999996,57.353849999999994,42.382275749999998,42.834780199999997,49.544451000000002,46.948374999999999,43.754574749999996,39.823239999999998,41.693900249999999,45.042999999999999,44.15625,49.766250500000005,52.406000600000006,53.4125005,55.767500749999996,57.426000199999997,59.63,58.241999799999995,56.882500749999998,61.507500999999998,65.062499000000003,61.327999800000001,64.310001499999998,62.810001499999998,60.463999999999999,59.814999499999999,63.511998600000005,63.902499249999998,69.920001999999997,70.063999999999993,67.8125,64.942499249999997,66.149999750000006,69.088000400000013,66.885000000000005,67.751999799999993,59.972501000000001,60.020000500000002,66.286000800000011,67.844999250000001,69.395002500000004,73.814001400000009,76.622501499999998,78.960001250000005,78.234001000000006,77.5925005,80.770000249999995,85.876600600000003,86.795000250000001,87.692000000000007,84.682501000000002,84.867498749999996,87.87399880000001,91.372501249999999,96.20750025000001,97.745997399999993,93.969999250000001,93.572500250000004,87.320001000000005,88.702501249999997,91.777499999999989,90.502000600000002,88.075000750000001,86.667499500000005,81.215998800000008,81.5,84.2925015,83.158000199999989,85.412500499999993,88.547500499999998,88.142001399999998,84.930000249999992,87.037999200000002,89.412500500000007,87.044999999999987,93.027999999999992,91.574996749999997,102.3775005,104.64999775,108.96000079999999,113.67499925,109.8700012,105.5,108.88750075,99.642001399999998,90.950000750000001,102.38499825,106.65,104.30000124999999,101.6999984,96.927499749999996,99.817500999999993,96.942500999999993,96.453999400000001,95.662500500000007,101.09599920000001,105.3374975,104.49999775000001,106.21000060000001,99.807496999999998,102.125,107.66999820000001,108.11249949999998,109.23750125000001,115.0400008,120.82499899999999,120.80000125000001,117.36000060000001,115.8125,115.737499,125.21999960000001,128.5999965,131.16000060000002,129.48750125000001,127.400002,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D29&HU$4&\":\"&HU$4),INDIRECT($D29&HU$3&\":\"&HU$3),HU$7,INDIRECT($D29&HU$3&\":\"&HU$3),HU$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"LTEA"]
[16,null,{"$f":"'Menu Sheet'!N28","v":"TBVPY"},{"$f":"\"'\"&'Menu Sheet'!P28&\"'!\"","v":"'Y92.SI Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.27,0.26124999999999998,0.27799999999999997,0.28499999999999998,0.29249999999999998,0.28900000000000003,0.27625,0.27100000000000002,0.28000000000000003,0.27500000000000002,0.25375000000000003,0.26200000000000001,0.27,0.26750000000000002,0.26799999999999996,0.25750000000000001,0.25900000000000001,0.26500000000000001,0.255,0.24900000000000003,0.2475,0.25,0.26300000000000001,0.26750000000000002,0.26250000000000001,0.25,0.2225,0.22200000000000003,0.22625000000000001,0.21875,0.20400000000000001,0.19750000000000001,0.19625000000000004,0.1925,0.17500000000000002,0.18624999999999997,0.19499999999999998,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D30&DB$4&\":\"&DB$4),INDIRECT($D30&DB$3&\":\"&DB$3),DB$7,INDIRECT($D30&DB$3&\":\"&DB$3),DB$8),FALSE)","v":0.2175},0.21,0.23100000000000001,0.26124999999999998,0.25624999999999998,0.251,0.2475,0.253,0.2525,0.27500000000000002,0.28874999999999995,0.27900000000000003,0.28249999999999997,0.28375,0.28699999999999998,0.28125,0.27900000000000003,0.28625,0.28874999999999995,0.28700000000000003,0.28375,0.28875000000000001,0.28749999999999998,0.28499999999999998,0.28250000000000003,0.27400000000000002,0.27250000000000002,0.25750000000000001,0.26600000000000001,0.255,0.24625,0.26900000000000002,0.29749999999999999,0.3125,0.33,0.32750000000000001,0.34125000000000005,0.34100000000000003,0.33250000000000002,0.376,0.42500000000000004,0.40749999999999997,0.39800000000000002,0.45750000000000002,0.55249999999999999,0.61099999999999999,0.59375,0.66250000000000009,0.61299999999999999,0.5625,0.50749999999999995,0.54400000000000004,0.53249999999999997,0.51124999999999998,0.51100000000000001,0.54875000000000007,0.53125,0.60399999999999987,0.59249999999999992,0.61249999999999993,0.624,0.625,0.67599999999999993,0.73499999999999999,0.75125000000000008,0.71899999999999997,0.69625000000000004,0.71500000000000008,0.71625000000000005,0.75,0.75624999999999998,0.748,0.77,0.75249999999999995,0.73899999999999999,0.68374999999999997,0.68250000000000011,0.67900000000000005,0.68125000000000002,0.67900000000000005,0.70374999999999999,0.73124999999999996,0.72500000000000009,0.83700000000000008,0.91,0.99600000000000011,1.00875,0.94874999999999998,0.96400000000000008,0.89250000000000007,0.85625000000000007,0.85600000000000009,0.92875000000000008,0.9325,0.93,0.87375000000000003,0.89,0.93200000000000005,0.93,0.90625,0.95099999999999996,0.95625000000000004,0.93200000000000005,0.92625000000000002,0.89,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"PEP"]
[17,null,{"$f":"'Menu Sheet'!N29","v":"BF.A"},{"$f":"\"'\"&'Menu Sheet'!P29&\"'!\"","v":"'BF-A Stock Price'!"},6.1976599999999999,6.5280059999999995,6.0891209999999996,6.0863332000000003,6.4839432500000003,6.5984565000000002,6.7009209999999992,6.6708984999999998,6.3980579999999998,6.2420711999999998,6.1849637499999996,6.3334827999999996,6.5934777499999999,6.8005974999999994,7.0599949999999998,7.5857603999999998,7.8289767500000007,7.4645260000000002,6.5431913999999995,7.1431417499999998,6.8941001999999996,7.3226290000000001,7.0510332499999997,6.6332086000000006,6.5952204999999999,7.1558380000000001,7.5690315999999997,7.81453825,7.8740354999999997,8.1165052000000006,7.99327875,8.0248939999999997,8.1858102000000006,8.6044310000000017,8.9497137500000008,9.5296987999999985,9.7316407500000004,10.019417750000001,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&AQ$4&\":\"&AQ$4),INDIRECT($D31&AQ$3&\":\"&AQ$3),AQ$7,INDIRECT($D31&AQ$3&\":\"&AQ$3),AQ$8),FALSE)","v":10.068409200000001},10.114015500000001,9.6752804000000001,9.5967137499999993,9.41399075,9.4028378000000004,9.3975602500000015,9.0923569999999998,9.8079163999999999,10.1214835,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&BA$4&\":\"&BA$4),INDIRECT($D31&BA$3&\":\"&BA$3),BA$7,INDIRECT($D31&BA$3&\":\"&BA$3),BA$8),FALSE)","v":10.1050536},10.671147749999999,10.8917105,11.073437999999999,11.8408762,12.25939775,12.419218499999999,11.822952400000002,12.348518499999999,12.464226999999999,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&BK$4&\":\"&BK$4),INDIRECT($D31&BK$3&\":\"&BK$3),BK$7,INDIRECT($D31&BK$3&\":\"&BK$3),BK$8),FALSE)","v":13.52252925},14.364948999999999,14.492008999999999,14.508339750000001,16.1219815,15.036096499999999,14.960418000000001,14.548170500000001,14.374110200000001,14.962907749999999,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&BU$4&\":\"&BU$4),INDIRECT($D31&BU$3&\":\"&BU$3),BU$7,INDIRECT($D31&BU$3&\":\"&BU$3),BU$8),FALSE)","v":15.30594975},14.697933799999998,14.283296250000001,13.516056750000001,13.569130999999999,13.68832475,13.591237249999999,13.4615882,13.9522035,14.88474025,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&CE$4&\":\"&CE$4),INDIRECT($D31&CE$3&\":\"&CE$3),CE$7,INDIRECT($D31&CE$3&\":\"&CE$3),CE$8),FALSE)","v":14.7744088},15.292009,15.044560499999999,15.361115399999999,14.40677125,14.867612600000001,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D31&CK$4&\":\"&CK$4),INDIRECT($D31&CK$3&\":\"&CK$3),CK$7,INDIRECT($D31&CK$3&\":\"&CK$3),CK$8),FALSE)","v":13.50311175},13.591735249999999,13.8551156,14.413741999999999,14.768235249999998,15.116156200000001,14.157330999999999,15.051032749999999,14.513119399999999,11.014189500000001,11.199278249999999,12.340054799999999,12.177619999999999,11.4787155,10.025889600000001,11.399054250000001,12.005228000000001,11.753547599999999,11.42208125,11.834702199999999,12.756410249999998,12.742718500000001,13.279063799999999,13.848643750000001,13.675006249999999,13.41984025,14.896689200000001,15.146253249999999,14.2439632,14.815161,15.627334000000001,15.2681106,15.28441625,15.336072,16.136419999999998,17.35312425,16.757779599999999,16.950460249999999,16.993402499999998,17.368060749999998,17.387602800000003,17.749564249999999,18.042693750000002,16.850884000000001,16.78117975,18.160816799999999,18.417974000000001,19.537590000000002,19.739606800000001,19.68010975,19.7137165,20.613392400000002,20.926687000000001,22.506846500000002,22.998755199999998,22.563791250000001,23.285101000000004,23.342046399999997,23.950709500000002,23.3502616,24.261575750000002,25.077483000000001,26.638349499999997,26.816280799999998,27.130320500000003,25.955937500000001,27.265869800000001,25.926064749999998,25.089618999999999,26.4796485,27.583084750000001,27.466766799999998,28.503547750000003,29.880507999999999,33.092605599999999,32.849141250000002,33.735063499999995,34.787902199999998,33.651045750000002,34.210230750000001,33.734876,32.686706749999999,35.059746749999995,33.047796599999998,33.60436825,34.128080249999996,33.410007599999993,35.098955249999996,37.2778195,40.116504599999999,42.30302425,42.169529999999995,40.825242000000003,43.250559000000003,42.828231200000005,41.306944999999999,38.487677500000004,40.168783599999998,39.536035499999997,38.372853249999999,39.147872200000002,39.118746000000002,39.533233499999994,39.283793599999996,36.553398000000001,35.922330599999995,35.674010250000002,35.1381625,34.663181199999997,36.799850500000005,35.427558000000005,35.100820499999998,38.766243799999998,37.511202250000004,37.260642799999999,39.805825250000005,41.783046499999998,41.808813599999993,44.148619000000004,49.744211999999997,49.775952799999999,64.769997000000004,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"HEINY"]
[18,null,{"$f":"'Menu Sheet'!N30","v":"TSRYY"},{"$f":"\"'\"&'Menu Sheet'!P30&\"'!\"","v":"'TWE.AX Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3.3704200000000002,3.3237450000000002,3.3566639999999999,3.2230275000000002,3.5129049999999999,3.8302900000000002,3.7855825000000003,3.6406450000000001,3.4824399999999995,3.7094275000000003,4.0361525,4.294092,4.3825275000000001,4.2523300000000006,4.347156,4.5078174999999998,4.8699139999999996,5.0630024999999996,4.9475425,4.7244860000000006,4.6994274999999996,5.0015850000000004,5.7483860000000009,5.7189075000000003,6.0554575000000002,5.8211020000000007,5.0187850000000003,4.7166250000000005,4.5928120000000003,4.5937925000000002,4.8566500000000001,4.6222900000000005,4.3555074999999999,3.7167975000000002,3.6003560000000001,3.7855850000000002,4.5225549999999997,4.8482960000000004,4.9524549999999996,5.0232039999999998,4.6109925,4.3112900000000005,4.6635619999999998,4.6404700000000005,4.7289075,5.1096775000000001,5.1450500000000003,5.5297499999999999,5.127364,5.0458049999999997,5.3848149999999997,5.7326640000000006,6.2347874999999995,6.8200500000000002,7.5459999999999994,8.1849999999999987,8.5640000000000018,9.2349999999999994,9.3475000000000001,9.3074999999999992,10.184000000000001,9.6624999999999996,9.5640000000000001,10.6,10.987500000000001,11.063999999999998,10.7775,10.4625,10.981999999999999,11.942500000000001,12.2925,12.122,13.170000000000002,13.29,12.685999999999998,13.592500000000001,14.045,14.857999999999999,15.79,15.973999599999999,16.114999999999998,17.209999,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"FMOCY"]
[19,null,{"$f":"'Menu Sheet'!N31","v":"PEP"},{"$f":"\"'\"&'Menu Sheet'!P31&\"'!\"","v":"'PEP Stock Price'!"},44.773000400000001,46.1875,44.297500749999998,42.789999199999997,45.192499999999995,44.319999749999994,45.335999399999999,46.359999500000001,47.450001,48.329999599999994,49.247500500000001,48.323999800000003,49.2,49.9750005,50.7,52.0720004,51.687500249999999,50.25,41.909999800000001,42.722499749999997,37.8660006,43.739998749999998,43.299999499999998,42.4299994,42.012501,39.14750025,39.508000200000005,42.222500750000002,43.6875,44.268000000000001,46.804999250000002,44.690000499999996,45.620000400000002,47.920000249999994,47.612500250000004,47.095999800000001,46.242498999999995,51.095000250000005,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D33&AQ$4&\":\"&AQ$4),INDIRECT($D33&AQ$3&\":\"&AQ$3),AQ$7,INDIRECT($D33&AQ$3&\":\"&AQ$3),AQ$8),FALSE)","v":51.921999800000002},54.742501500000003,53.855999799999992,54.297500749999998,51.554999250000002,50.3679998,49.607501249999999,48.79,51.326000000000001,51.842499750000002,53.476000999999997,54.307499750000005,52.499998999999995,54.505001000000007,56.439999200000003,54.764999000000003,54.58500025,54.580000399999996,55.612499249999999,57.999999799999998,59.255001249999999,59.277500250000003,58.223999800000001,58.967499749999995,59.382500499999999,57.777500250000003,59.549999,59.790000999999997,62.263998999999998,63.982500999999999,64.825000750000001,63.292000599999994,62.282499250000001,62.947499000000008,64.391999200000001,64.010001250000002,63.2749995,65.688000600000009,68.450000750000001,65.75,65.974000399999994,68.3949985,70.560001249999999,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D33&CH$4&\":\"&CH$4),INDIRECT($D33&CH$3&\":\"&CH$3),CH$7,INDIRECT($D33&CH$3&\":\"&CH$3),CH$8),FALSE)","v":72.2479996},75.080001749999994,77.077999800000001,71.747499500000004,70.619998999999993,70.463998399999994,69.680000250000006,67.985002499999993,65.767999399999994,65.9800015,69.482500000000002,71.194000199999991,55.112499,55.042500500000003,54.004000000000005,51.197499499999999,51.42249975,50.163999000000004,50.634999999999998,50.92249975,54.698000399999998,56.132499750000001,57.218000800000006,59.562500999999997,61.114999749999996,62.385999199999993,60.627499499999999,60.767499749999999,61.389999249999995,65.859998999999988,65.607499999999987,63.71,62.485000499999998,63.827500499999999,65.190001199999998,66.415001000000004,65.685001249999999,64.700000000000017,65.472501749999992,65.45600060000001,63.569999750000001,64.272501250000005,67.285001749999992,70.100000199999997,69.012500500000002,67.065000500000011,63.275999400000003,61.070000749999998,62.146000800000003,63.48499975,65.704999749999999,65.708000400000003,63.115000500000001,64.817500999999993,65.967999399999982,67.767501749999994,69.287500499999993,71.144001799999984,72.752498500000002,70.969999250000001,69.812000799999993,69.389999249999988,69.505999799999998,72.129999000000012,74.444999499999994,77.997499500000004,81.337998999999996,82.537500499999993,81.639999250000002,84.226001200000013,81.024999249999993,80.227999999999994,82.9375,85.5199985,82.167999399999999,81.872499500000004,79.149999500000007,82.047997999999993,84.867500500000006,86.967500749999999,88.596000599999996,89.899999500000007,91.557498750000008,92.608000200000006,94.232500000000002,98.377500249999997,95.886001399999998,96.60499974999999,98.469999250000001,95.493998599999998,95.684997750000008,96.865001500000005,94.244002000000009,96.215000000000003,95.805999600000007,93.075002749999996,100.94750000000001,99.931999200000007,99.035000000000011,96.572500000000005,98.750000200000002,101.76499949999999,103.44750024999999,102.74599900000001,103.58250049999999,109.01000025,108.14799960000001,106.35999875,106.26400019999998,101.817499,104.78999899999999,103.58800060000002,108.66,111.23999975000001,112.75,115.08000179999999,116.3125,116.01000060000001,116.44999850000001,113.29249925000001,111.090001,115.02750025,118.57749925,119.3299986,111.18,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"KNBWY"]
[20,null,{"$f":"'Menu Sheet'!N32","v":"COKE"},{"$f":"\"'\"&'Menu Sheet'!P32&\"'!\"","v":"'COKE Stock Price'!"},40.325000000000003,41.28125,39.53125,39.763500199999996,40.459999999999994,39.875,38.452000400000003,39.372500500000001,38.694999750000001,37.797999399999995,37.612499,39.155999600000001,40.362500249999997,43.607500000000002,47.73499975,50.119999800000002,47.160000000000004,44.099999499999996,44.098000400000004,46.855000750000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D34&Y$4&\":\"&Y$4),INDIRECT($D34&Y$3&\":\"&Y$3),Y$7,INDIRECT($D34&Y$3&\":\"&Y$3),Y$8),FALSE)","v":47.619999800000002},49.342499750000002,55.922500749999998,61.689999399999998,68.727498999999995,62.437499249999995,51.155999800000004,50.135000499999997,50.684999499999996,58.453999999999994,54.537500750000007,51.49000075,50.820000799999995,50.467500749999999,52.909999750000004,52.880000199999998,53.0199985,51.622499500000004,51.708000200000001,53.894999499999997,54.3159998,58.167500499999996,56.519999499999997,54.591999999999999,53.982500250000001,53.442501250000007,53.421998399999993,55.182500000000005,53.763999800000001,53.722499999999997,52.274999749999999,50.475000250000001,49.948000200000003,48.335000000000001,52.577500499999999,49.085999999999999,49.302498749999998,45.571999200000008,45.787499500000003,44.752500500000004,44.539999199999997,46.125000249999999,44.457500500000002,45.952500499999999,47.701999799999996,49.942500000000003,55.734000399999999,57.507500749999998,60.505000250000002,63.487999600000002,62.832499499999997,66.985000499999998,65.171999599999992,58.612501249999994,57.30250075,57.072000200000005,54.279999750000002,51.895000749999994,51.137999800000003,57.089999249999998,58.694999499999994,60.906000399999996,56.910001000000001,58.295999000000009,58.4750005,56.997499749999996,58.994000000000007,58.217500749999999,54.555000249999999,41.186000800000002,33.882499500000002,39.477499999999999,40.529999600000004,40.4375,40.01500025,44.432000199999997,44.834999999999994,45.892500750000004,47.612000000000002,52.744999999999997,48.034998999999999,56.408000000000001,55.432500500000003,53.683999599999993,48.522498999999996,46.732500000000002,46.699998999999998,54.595000250000005,50.637500750000001,52.065000500000004,58.647999600000006,55.760000250000004,51.491999,48.870000000000005,50.7749995,50.568000999999995,51.572500499999997,53.58500025,57.384000400000005,57.265000500000006,54.594000399999992,56.2800005,63.09999950000001,72.2699985,68.1240004,67.71749874999999,65.83,59.55,55.47249875,56.055998799999998,54.112501250000001,56.137499750000003,59.718000199999992,64.240000749999993,62.885000250000004,62.913999199999999,60.99000075,62.894999250000005,66.332000600000001,67.309999250000004,67.98999975000001,68.817999200000003,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D34&EQ$4&\":\"&EQ$4),INDIRECT($D34&EQ$3&\":\"&EQ$3),EQ$7,INDIRECT($D34&EQ$3&\":\"&EQ$3),EQ$8),FALSE)","v":65.449999500000004},67.339999399999996,65.417499500000005,64.259999249999993,61.614999749999996,60.987999200000004,60.815000499999996,60.76500025,63.644001199999991,63.157500499999998,63.062000599999998,63.197499250000007,65.887500750000001,71.298000999999999,70.840000250000003,72.625,85.486000200000007,81.792499750000005,76.377500499999996,75.252000600000002,71.33499900000001,74.122499500000004,76.053999600000012,83.287500249999994,92.182499000000007,87.813999999999993,96.940000499999996,101.9749985,108.46799940000001,113.012501,113.07249849999999,137.27400059999999,160.04249949999999,159.0380006,178.42000200000001,212.52000075000001,189.2380004,181.94499974999999,171.91999824999999,169.25399780000001,167.23500050000001,161.94499974999999,138.87599800000001,136.9625015,145.2825015,151.05599980000002,147.43500524999999,142.126001,164.0999985,174.404999,170.204004,176.41749949999999,192.26750174999998,204.53749875,213.5019988,231.43750025,236.54200139999998,207.26749799999999,211.55749874999998,223.16200240000003,205.02249899999998,222.14749900000001,203.19200119999999,182.28999300000001,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D34&HC$4&\":\"&HC$4),INDIRECT($D34&HC$3&\":\"&HC$3),HC$7,INDIRECT($D34&HC$3&\":\"&HC$3),HC$8),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"TSGTF"]
[21,null,{"$f":"'Menu Sheet'!N33","v":"DPS"},{"$f":"\"'\"&'Menu Sheet'!P33&\"'!\"","v":"'DPS Stock Price'!"},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,25.585000000000001,23.238000199999998,20.762500250000002,23.694999749999997,25.481999999999999,21.377499999999998,17.987499499999998,16.083999400000003,16.282500750000001,15.687500249999999,15.498000000000001,19.697499499999999,21.502500250000001,22.1459996,23.410000499999999,25.9740006,27.63,28.525000000000002,26.871999999999996,28.454999750000002,28.082500749999998,28.715,34.955999599999998,33.875000249999999,36.808001000000004,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D35&DN$4&\":\"&DN$4),INDIRECT($D35&DN$3&\":\"&DN$3),DN$7,INDIRECT($D35&DN$3&\":\"&DN$3),DN$8),FALSE)","v":37.274999749999999},38.539999999999992,37.229999399999997,35.025000749999997,35.545000000000002,37.248000400000002,36.697500249999997,35.329999399999998,36.052499750000003,37.685000250000002,38.510000250000004,40.903999200000001,40.722500749999995,40.217499750000002,36.982000200000002,37.757499500000002,38.574000400000003,36.389999500000002,38.985000749999998,38.273999799999999,38.612499,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D35&EI$4&\":\"&EI$4),INDIRECT($D35&EI$3&\":\"&EI$3),EI$7,INDIRECT($D35&EI$3&\":\"&EI$3),EI$8),FALSE)","v":38.904999500000002},40.003999199999996,40.730000500000003,42.995000000000005,44.473999599999999,45.04749975,44.330000000000005,43.527999000000001,44.004998749999999,44.875999999999998,45.045000999999999,43.830000249999998,45.35999975,47.822000200000005,48.08,46.182500750000003,47.233999599999997,45.514999250000002,{"$f":"IFERROR(AVERAGEIFS(INDIRECT($D35&FA$4&\":\"&FA$4),INDIRECT($D35&FA$3&\":\"&FA$3),FA$7,INDIRECT($D35&FA$3&\":\"&FA$3),FA$8),FALSE)","v":44.684000399999995},45.757498500000004,48.417499499999998,48.279999400000001,48.317501,50.760000250000004,53.020000399999994,53.320000749999998,57.202500499999999,58.729999599999999,59.685000500000001,61.050000499999996,63.414000000000001,65.892500750000011,71.507499499999994,71.704000799999989,76.522498999999996,78.137499000000005,77.822000000000003,77.632501499999989,76.905000749999999,74.210000600000001,78.497499250000004,79.200000200000005,77.864999749999996,86.772498999999996,88.797999599999997,92.299999,91.502500499999996,91.163999800000013,90.230001250000001,89.370001000000002,92.986000200000007,92.855001499999986,97.74749924999999,95.339999399999996,90.877498750000001,87.447999800000005,84.752498500000002,90.484998750000003,90.583999600000013,94.310001499999998,96.299999,95.845001249999996,91.753997600000005,92.17000225000001,90.491999800000002,90.879998999999998,90.067499249999997,87.582000799999989,87.600000499999993,95.312500249999999,100.2899994,116.709999,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,null,"DEO"]

{"sheet":"Data Extract Income Stmt","index":16,"n_rows":578,"n_cols":112,"rows_kept":578,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Match Function with Partial Read",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(V11)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(DH11)","v":11}]
[null,null,null,"Start Year",{"$f":"H11","v":2012},null,"Clean up Function: clean_alt",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"V1+total_ticker","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"ROW(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":112}]
[null,null,null,null,null,null,null,null,{"$f":"'Data Extract Balance Sheet'!$L$4","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unusual Expense",null,null,null,null,null,null,null,null,"Adjusted EBITDA",null,null,null,null,null,null,null,"Pretax Income",null,null,null,null,null,null,null,"Income Tax",null,null,null,null,null,null,null,null,"Tax Rate",null,null,null,null,null,null,null,"Depreciation & Amortization Expense",null,null,null,null,null,null,null,null,"NOPLAT"]
["Income St",null,null,null,"First Year for Presentation",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,"Fiscal year"]
[]
[null,null,"Row Number of Year",null,null,null,null,null,null,"Match Part",null,"Column Number for Year in Market Watch"]
[null,null,null,null,null,"Row Num","Max","Min",null,"Row Num",{"$f":"F6","v":2011},{"$f":"K10+1","v":2012},{"$f":"L10+1","v":2013},2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,null,2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014]
[null,1,{"$f":"'Menu Sheet'!E13","v":"CABGY"},{"$f":"IF(C11<>0,C11&\" \"&$A$6)","v":"CABGY Income St"},{"$f":"IF(C11<>0,\"'\"&D11&\"'!\")","v":"'CABGY Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":102},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2016},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2012},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":102},{"$f":"IFERROR(MATCH(K$10,INDIRECT($E11&$F11&\":\"&$F11),0),FALSE)","v":false},{"$f":"IFERROR(MATCH(L$10,INDIRECT($E11&$F11&\":\"&$F11),0),FALSE)","v":2},3,4,5,6,false,false,false,null,null,"CABGY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AY$5,INDIRECT($E11&\"A:A\"),0)","v":120},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),L11))","v":1580000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),M11))","v":650000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),N11))","v":1170000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),O11))","v":8770000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),P11))","v":1280000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"C11","v":"CABGY"},{"$f":"K179+AZ11","v":1580000},{"$f":"L179+BA11","v":13810000},{"$f":"M179+BB11","v":14270000},{"$f":"N179+BC11","v":21230000},{"$f":"O179+BD11","v":13850000},{"$f":"P179+BE11","v":{"$error":"#VALUE!"}},null,{"$f":"MATCH(BP$5,INDIRECT($E11&\"A:A\"),0)","v":129},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),L11))","v":8000000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),M11))","v":7410000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),N11))","v":6280000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),O11))","v":-2100000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),P11))","v":6930000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),Q11))","v":{"$error":"#VALUE!"}},null,{"$f":"MATCH(BX$5,INDIRECT($E11&\"A:A\"),0)","v":132},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),L11))","v":1860000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),M11))","v":1830000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),N11))","v":1750000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),O11))","v":849000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),P11))","v":2390000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),Q11))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY11/BQ11","v":0.23250000000000001},0.24696356275303644,0.2786624203821656,-0.4042857142857143,0.34487734487734489,{"$error":"#VALUE!"},null,{"$f":"MATCH(CO$5,INDIRECT($E11&\"A:A\"),0)","v":107},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),L11))","v":3990000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),M11))","v":3860000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),N11))","v":4100000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),O11))","v":4670000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),P11))","v":4740000},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(CX$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"(BI11-CP11)*(1-$CX$6)","v":-1807500},{"$f":"BJ11-CQ11","v":9950000},{"$f":"BK11-CR11","v":10170000},{"$f":"BL11-CS11","v":16560000},{"$f":"BM11-CT11","v":9110000},{"$f":"BN11-CU11","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B11+1","v":2},{"$f":"'Menu Sheet'!E14","v":"DEO"},{"$f":"IF(C12<>0,C12&\" \"&$A$6)","v":"DEO Income St"},{"$f":"IF(C12<>0,\"'\"&D12&\"'!\")","v":"'DEO Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":102},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2017},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2013},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":102},{"$f":"IF($I$4,K11,IFERROR(MATCH(K$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":false},{"$f":"IF($I$4,L11,IFERROR(MATCH(L$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":2},3,4,5,6,false,false,false,null,null,"BUD Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AY$5,INDIRECT($E12&\"A:A\"),0)","v":120},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),L12))","v":95000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),M12))","v":429000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),N12))","v":145000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),O12))","v":262000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),P12))","v":33000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),Q12))","v":{"$error":"#VALUE!"}},null,null,null,95000,4219000,3605000,3672000,3313000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),L12))","v":2840000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),M12))","v":2460000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),N12))","v":2760000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),O12))","v":2640000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),P12))","v":3250000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),Q12))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),L12))","v":507000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),M12))","v":447000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),N12))","v":466000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),O12))","v":496000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),P12))","v":732000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),Q12))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY12/BQ12","v":0.17852112676056339},{"$f":"BZ12/BR12","v":0.18170731707317073},{"$f":"CA12/BS12","v":0.16884057971014493},{"$f":"CB12/BT12","v":0.18787878787878787},{"$f":"CC12/BU12","v":0.22523076923076923},{"$f":"CD12/BV12","v":{"$error":"#VALUE!"}},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),L12))","v":325000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),M12))","v":344000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),N12))","v":376000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),O12))","v":355000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),P12))","v":361000},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),Q12))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI12-CP12)*(1-$CX$6)","v":-172500},{"$f":"BJ12-CQ12","v":3875000},{"$f":"BK12-CR12","v":3229000},{"$f":"BL12-CS12","v":3317000},{"$f":"BM12-CT12","v":2952000},{"$f":"BN12-CU12","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B12+1","v":3},{"$f":"'Menu Sheet'!E15","v":"ABEV"},"ABEV Income St","'ABEV Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":102},false,{"$f":"IF($I$4,L12,IFERROR(MATCH(L$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":2},{"$f":"IF($I$4,M12,IFERROR(MATCH(M$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":3},{"$f":"IF($I$4,N12,IFERROR(MATCH(N$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":4},{"$f":"IF($I$4,O12,IFERROR(MATCH(O$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":5},{"$f":"IF($I$4,P12,IFERROR(MATCH(P$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":6},{"$f":"IF($I$4,Q12,IFERROR(MATCH(Q$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($I$4,R12,IFERROR(MATCH(R$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($I$4,S12,IFERROR(MATCH(S$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},null,null,"FMOCY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),L13))","v":337290},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),M13))","v":-8310},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),N13))","v":437990},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),O13))","v":928650},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),P13))","v":2320000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),Q13))","v":{"$error":"#VALUE!"}},null,null,null,337290,14721690,16167990,17548651,22480000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),L13))","v":12740000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),M13))","v":13870000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),N13))","v":14350000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),O13))","v":16510000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),P13))","v":13400000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),Q13))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),L13))","v":2320000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),M13))","v":2480000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),N13))","v":2010000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),O13))","v":3630000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),P13))","v":314970},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),Q13))","v":{"$error":"#VALUE!"}},null,null,null,0.18210361067503925,0.1788031723143475,0.14006968641114984,0.21986674742580253,2.3505223880597014E-2,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),L13))","v":1890000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),M13))","v":2100000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),N13))","v":2370000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),O13))","v":3080000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),P13))","v":3530000},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),Q13))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-1164532.5,12621690,13797990,14468651,18950000,{"$error":"#VALUE!"}]
[null,4,{"$f":"'Menu Sheet'!E16","v":"TAP"},"TAP Income St","'TAP Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":89},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":89},false,2,3,4,5,6,false,false,false,null,null,"ABEV Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),L14))","v":131300},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),M14))","v":227400},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),N14))","v":321700},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),O14))","v":358500},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),P14))","v":-2060000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),Q14))","v":{"$error":"#VALUE!"}},null,null,null,131300,984600,1119800,1165500,-1394500,{"$error":"#VALUE!"},null,116,{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),L14))","v":592100},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),M14))","v":654500},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),N14))","v":586300},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),O14))","v":410700},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),P14))","v":3040000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),Q14))","v":{"$error":"#VALUE!"}},null,119,{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),L14))","v":154500},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),M14))","v":84000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),N14))","v":69000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),O14))","v":51800},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),P14))","v":1050000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),Q14))","v":{"$error":"#VALUE!"}},null,null,null,0.26093565276135788,0.12834224598930483,0.11768719085792256,0.12612612612612611,0.34539473684210525,{"$error":"#VALUE!"},null,94,{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),L14))","v":272700},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),M14))","v":320500},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),N14))","v":313000},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),O14))","v":314400},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),P14))","v":388400},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),Q14))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-106050,664100,806800,851100,-1782900,{"$error":"#VALUE!"}]
[null,5,{"$f":"'Menu Sheet'!E17","v":"SAM"},"SAM Income St","'SAM Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"SBMRY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),L15))","v":149000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),M15))","v":1570},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),N15))","v":1780},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),O15))","v":258000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),P15))","v":716000},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),Q15))","v":{"$error":"#VALUE!"}},null,null,null,149000,117510,142340,441480,915320,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),L15))","v":95520},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),M15))","v":112540},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),N15))","v":145590},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),O15))","v":155010},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),P15))","v":137120},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),Q15))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),L15))","v":36050},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),M15))","v":42150},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),N15))","v":54850},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),O15))","v":56600},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),P15))","v":49770},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),Q15))","v":{"$error":"#VALUE!"}},null,null,null,0.37740787269681741,0.37453349920028434,0.3767429081667697,0.36513773304948066,0.36296674445740956,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),L15))","v":20210},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),M15))","v":25900},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),N15))","v":35140},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),O15))","v":42890},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),P15))","v":49560},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),Q15))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},96592.5,91610,107200,398590,865760,{"$error":"#VALUE!"}]
[null,6,{"$f":"'Menu Sheet'!E18","v":"STZ"},"STZ Income St","'STZ Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"TAP Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),L16))","v":65700},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),M16))","v":-1280000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),N16))","v":65800},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),O16))","v":152300},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),P16))","v":107800},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),Q16))","v":{"$error":"#VALUE!"}},null,null,null,65700,-609000,1375800,1902300,2237800,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),L16))","v":516400.03125},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),M16))","v":2200000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),N16))","v":1180000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),O16))","v":1500000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),P16))","v":2089999.875},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),Q16))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),L16))","v":128600.0078125},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),M16))","v":259200.015625},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),N16))","v":343400},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),O16))","v":440600},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),P16))","v":554200},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),Q16))","v":{"$error":"#VALUE!"}},null,null,null,0.24903175838547162,0.11781818892045455,0.29101694915254239,0.29373333333333335,0.26516747997413159,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),L16))","v":115400},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),M16))","v":155300},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),N16))","v":202000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),O16))","v":221000},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),P16))","v":293900},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),Q16))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-37275,-764300,1173800,1681300,1943900,{"$error":"#VALUE!"}]
[null,7,{"$f":"'Menu Sheet'!E19","v":"BREW"},"BREW Income St","'BREW Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"KNBWY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),L17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),M17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),N17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),O17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),P17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),Q17))","v":{"$error":"#VALUE!"}},null,null,null,0,11960,14360,13990,11240,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),L17))","v":3260},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),M17))","v":5100},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),N17))","v":3720},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),O17))","v":-306000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),P17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),Q17))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),L17))","v":1300},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),M17))","v":2020},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),N17))","v":1500},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),O17))","v":14000},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),P17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),Q17))","v":{"$error":"#VALUE!"}},null,null,null,0.3987730061349693,0.396078431372549,0.40322580645161288,-4.5751633986928102E-2,{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),L17))","v":8160},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),M17))","v":8650},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),N17))","v":9720},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),O17))","v":10860},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),P17))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),Q17))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-6120,3310,4640,3130,11240,{"$error":"#VALUE!"}]
[null,8,{"$f":"'Menu Sheet'!E20","v":"WVVI"},"WVVI Income St","'WVVI Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"STBFY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),L18))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),M18))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),N18))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),O18))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),P18))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),Q18))","v":{"$error":"#VALUE!"}},null,null,null,0,2920,3120,3880,4550,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),L18))","v":2100},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),M18))","v":2330},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),N18))","v":2940},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),O18))","v":3180},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),P18))","v":4110},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),Q18))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),L18))","v":739434},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),M18))","v":904709},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),N18))","v":775999},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),O18))","v":1280},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),P18))","v":1480},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),Q18))","v":{"$error":"#VALUE!"}},null,null,null,352.11142857142858,388.28712446351932,263.9452380952381,0.40251572327044027,0.36009732360097324,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),L18))","v":725286},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),M18))","v":748832},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),N18))","v":1070},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),O18))","v":1270},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),P18))","v":1340},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),Q18))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-543964.5,-745912,2050,2610,3210,{"$error":"#VALUE!"}]
[null,9,{"$f":"'Menu Sheet'!E21","v":"HINKF"},"HINKF Income St","'HINKF Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"TSGTY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),L19))","v":59000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),M19))","v":196000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),N19))","v":-46000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),O19))","v":22000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),P19))","v":305000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),Q19))","v":{"$error":"#VALUE!"}},null,null,null,59000,3696000,3944000,4252000,4655000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),L19))","v":3380000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),M19))","v":1960000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),N19))","v":2290000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),O19))","v":2670000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),P19))","v":2260000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),Q19))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),L19))","v":515000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),M19))","v":520000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),N19))","v":732000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),O19))","v":697000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),P19))","v":673000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),Q19))","v":{"$error":"#VALUE!"}},null,null,null,0.15236686390532544,0.26530612244897961,0.31965065502183404,0.26104868913857676,0.29778761061946901,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),L19))","v":1260000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),M19))","v":1450000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),N19))","v":1410000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),O19))","v":1520000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),P19))","v":1530000},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),Q19))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-900750,2246000,2534000,2732000,3125000,{"$error":"#VALUE!"}]
[null,10,{"$f":"'Menu Sheet'!E22","v":"COT"},"COT Income St","'COT Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":102},{"$f":"IF($I$4,K19,IFERROR(MATCH(K$10,INDIRECT($E20&$J20&\":\"&$J20),0),FALSE))","v":false},2,3,4,5,6,false,false,false,null,null,"SAM Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),L20))","v":599790},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),M20))","v":16900},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),N20))","v":71570},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),O20))","v":24560},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),P20))","v":48230},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),Q20))","v":{"$error":"#VALUE!"}},null,null,null,599790,230330,275070,214190,498830,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),L20))","v":56880},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),M20))","v":24940},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),N20))","v":-49700},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),O20))","v":-2690},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),P20))","v":-60810},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),Q20))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),L20))","v":4600},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),M20))","v":2270},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),N20))","v":-67810},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),O20))","v":-29040},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),P20))","v":33920},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),Q20))","v":{"$error":"#VALUE!"}},null,null,null,8.0872011251758094E-2,9.1018444266238979E-2,1.3643863179074447,10.795539033457249,-0.55780299292879465,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),L20))","v":101360},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),M20))","v":106750},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),N20))","v":122260},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),O20))","v":286320},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),P20))","v":316260},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),Q20))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},373822.5,123580,152810,-72130,182570,{"$error":"#VALUE!"}]
[null,11,{"$f":"'Menu Sheet'!E23","v":"FMOCY"},"FMOCY Income St","'FMOCY Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":100},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":100},false,2,3,4,5,6,false,false,false,null,null,"STZ Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),L21))","v":613000},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),M21))","v":386560},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),N21))","v":655780},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),O21))","v":26690},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),P21))","v":346920},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),Q21))","v":{"$error":"#VALUE!"}},null,null,null,613000,712050,941580,710030,948820,{"$error":"#VALUE!"},null,127,{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),L21))","v":-911040},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),M21))","v":-823960},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),N21))","v":-734030},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),O21))","v":-41060},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),P21))","v":-217660},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),Q21))","v":{"$error":"#VALUE!"}},null,130,{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),L21))","v":-164230},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),M21))","v":-135380},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),N21))","v":-64170},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),O21))","v":-40850},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),P21))","v":34980},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),Q21))","v":{"$error":"#VALUE!"}},null,null,null,0.18026650860554971,0.16430409243167143,8.74214950342629E-2,0.9948855333658061,-0.16070936322705137,{"$error":"#VALUE!"},null,105,{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),L21))","v":640570},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),M21))","v":425790},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),N21))","v":404270},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),O21))","v":428460},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),P21))","v":399310},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),Q21))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-20677.5,286260,537310,281570,549510,{"$error":"#VALUE!"}]
[null,12,{"$f":"'Menu Sheet'!E24","v":"TSGTF"},"TSGTF Income St",{"$f":"IF(C22<>0,\"'\"&D22&\"'!\")","v":"'TSGTF Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"BREW Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),L22))","v":-2700},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),M22))","v":9010},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),N22))","v":666136},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),O22))","v":-2300},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),P22))","v":2460},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),Q22))","v":{"$error":"#VALUE!"}},null,null,null,-2700,3449010,4156136,3597700,2542460,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),L22))","v":3040000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),M22))","v":3350000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),N22))","v":3350000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),O22))","v":2810000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),P22))","v":2490000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),Q22))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),L22))","v":786050},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),M22))","v":872620},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),N22))","v":834990},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),O22))","v":817520},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),P22))","v":1190000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),Q22))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY22/BQ22","v":0.25856907894736841},0.26048358208955225,0.2492507462686567,0.29093238434163698,0.47791164658634538,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),L22))","v":1039999.9375},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),M22))","v":1120000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),N22))","v":1170000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),O22))","v":1190000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),P22))","v":1340000},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),Q22))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI22-CP22)*(1-$CX$6)","v":-782024.953125},{"$f":"BJ22-CQ22","v":2329010},2986136,2407700,1202460,{"$error":"#VALUE!"}]
[null,13,{"$f":"'Menu Sheet'!E25","v":"MNST"},"MNST Income St",{"$f":"IF(C23<>0,\"'\"&D23&\"'!\")","v":"'MNST Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"DEO Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),L23))","v":-800000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),M23))","v":27540},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),N23))","v":3180},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),O23))","v":197230},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),P23))","v":76700},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),Q23))","v":{"$error":"#VALUE!"}},null,null,null,-800000,598730,625560,974990,1039480,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),L23))","v":549150},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),M23))","v":563890},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),N23))","v":745790},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),O23))","v":891550},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),P23))","v":1080000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),Q23))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),L23))","v":209130},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),M23))","v":225230},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),N23))","v":262600},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),O23))","v":344820},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),P23))","v":367000},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),Q23))","v":{"$error":"#VALUE!"}},null,null,null,0.38082491122644085,0.39942187306034865,0.35210984325346278,0.38676462340867029,0.33981481481481479,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),L23))","v":20560},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),M23))","v":22760},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),N23))","v":25650},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),O23))","v":30860},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),P23))","v":40850},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),Q23))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI23-CP23)*(1-$CX$6)","v":-615420},575970,599910,944130,998630,{"$error":"#VALUE!"}]
[null,14,{"$f":"'Menu Sheet'!E26","v":"ROX"},"ROX Income St",{"$f":"IF(C24<>0,\"'\"&D24&\"'!\")","v":"'ROX Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"WVVI Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),L24))","v":1410},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),M24))","v":5390},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),N24))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),O24))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),P24))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),Q24))","v":{"$error":"#VALUE!"}},null,null,null,1410,3590,-459579,-170365,1950,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),L24))","v":-4990},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),M24))","v":-8560},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),N24))","v":-2190},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),O24))","v":-255858},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),P24))","v":694234},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),Q24))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),L24))","v":-148152},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),M24))","v":-590414},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),N24))","v":1280},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),O24))","v":1450},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),P24))","v":187702},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),Q24))","v":{"$error":"#VALUE!"}},null,null,null,29.689779559118236,68.973598130841125,-0.58447488584474883,-5.6672060283438474E-3,0.27037281377748712,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),L24))","v":920305},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),M24))","v":860254},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),N24))","v":907540},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),O24))","v":939513},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),P24))","v":1030},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),Q24))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI24-CP24)*(1-$CX$6)","v":-689171.25},-856664,-1367119,-1109878,920,{"$error":"#VALUE!"}]
[null,15,{"$f":"'Menu Sheet'!E27","v":"PDRDY"},"PDRDY Income St",{"$f":"IF(C25<>0,\"'\"&D25&\"'!\")","v":"'PDRDY Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"KOF Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),L25))","v":114000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),M25))","v":186000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),N25))","v":716000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),O25))","v":203000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),P25))","v":131000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),Q25))","v":{"$error":"#VALUE!"}},null,null,null,114000,2616000,3076000,3283000,2741000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),L25))","v":1570000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),M25))","v":1330000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),N25))","v":1100000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),O25))","v":1660000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),P25))","v":1860000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),Q25))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),L25))","v":374000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),M25))","v":305000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),N25))","v":221000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),O25))","v":408000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),P25))","v":438000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),Q25))","v":{"$error":"#VALUE!"}},null,null,null,0.23821656050955414,0.22932330827067668,0.2009090909090909,0.24578313253012049,0.23548387096774193,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),L25))","v":259000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),M25))","v":364000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),N25))","v":869000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),O25))","v":329000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),P25))","v":292000},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),Q25))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI25-CP25)*(1-$CX$6)","v":-108750},2252000,2207000,2954000,2449000,{"$error":"#VALUE!"}]
[null,16,{"$f":"'Menu Sheet'!E28","v":"TBVPY"},{"$f":"IF(C26<>0,C26&\" \"&$A$6)","v":"TBVPY Income St"},{"$f":"IF(C26<>0,\"'\"&D26&\"'!\")","v":"'TBVPY Income St'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":100},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":100},false,2,3,4,5,6,false,false,false,null,null,"COKE Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),L26))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),M26))","v":-4100},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),N26))","v":2610},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),O26))","v":-4470},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),P26))","v":3310},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),Q26))","v":{"$error":"#VALUE!"}},null,null,null,0,1015900,1072610,1105530,1183310,{"$error":"#VALUE!"},null,127,{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),L26))","v":806440},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),M26))","v":881330},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),N26))","v":930870},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),O26))","v":1000000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),P26))","v":1100000},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),Q26))","v":{"$error":"#VALUE!"}},null,130,{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),L26))","v":172490},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),M26))","v":177510},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),N26))","v":180890},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),O26))","v":189400},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),P26))","v":207140},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),Q26))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY26/BQ26","v":0.21389068002579237},{"$f":"BZ26/BR26","v":0.20141150306922492},{"$f":"CA26/BS26","v":0.19432358976011688},{"$f":"CB26/BT26","v":0.18940000000000001},{"$f":"CC26/BU26","v":0.1883090909090909},{"$f":"CD26/BV26","v":{"$error":"#VALUE!"}},null,105,{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),L26))","v":162190},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),M26))","v":157420},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),N26))","v":178570},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),O26))","v":171200},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),P26))","v":173710},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),Q26))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI26-CP26)*(1-$CX$6)","v":-121642.5},{"$f":"BJ26-CQ26","v":858480},{"$f":"BK26-CR26","v":894040},{"$f":"BL26-CS26","v":934330},{"$f":"BM26-CT26","v":1009600},{"$f":"BN26-CU26","v":{"$error":"#VALUE!"}}]
[null,17,{"$f":"'Menu Sheet'!E29","v":"BF.A"},"BF.A Income St","'BF.A Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"COT Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),L27))","v":-5000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),M27))","v":-11000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),N27))","v":-30000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),O27))","v":4000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),P27))","v":3000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),Q27))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"K205+AZ27","v":-5000},-11000,-30000,4000,3000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),L27))","v":865000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),M27))","v":947000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),N27))","v":1000000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),O27))","v":1490000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),P27))","v":933000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),Q27))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),L27))","v":274000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),M27))","v":288000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),N27))","v":318000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),O27))","v":422000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),P27))","v":264000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),Q27))","v":{"$error":"#VALUE!"}},null,null,null,0.31676300578034683,0.3041182682154171,0.318,0.28322147651006713,0.28295819935691319,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),L27))","v":51000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),M27))","v":50000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),N27))","v":51000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),O27))","v":56000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),P27))","v":58000},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),Q27))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-42000,-61000,-81000,-52000,-55000,{"$error":"#VALUE!"}]
[null,18,{"$f":"'Menu Sheet'!E30","v":"TSRYY"},"TSRYY Income St","'TSRYY Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"DPS Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),L28))","v":-4800},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),M28))","v":399000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),N28))","v":85000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),O28))","v":28300},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),P28))","v":55700},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),Q28))","v":{"$error":"#VALUE!"}},null,null,null,-2789,401013,87013,30314,57715,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),L28))","v":49900},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),M28))","v":-241000},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),N28))","v":110900},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),O28))","v":249200},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),P28))","v":387200},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),Q28))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),L28))","v":3300},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),M28))","v":-138600},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),N28))","v":33300},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),O28))","v":75800},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),P28))","v":117300},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),Q28))","v":{"$error":"#VALUE!"}},null,null,null,6.6132264529058113E-2,0.57510373443983398,0.30027051397655546,0.3041733547351525,0.30294421487603307,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),L28))","v":76800},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),M28))","v":85700},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),N28))","v":84500},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),O28))","v":106800},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),P28))","v":108300},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),Q28))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-59691.75,315313,2513,-76486,-50585,{"$error":"#VALUE!"}]
[null,19,{"$f":"'Menu Sheet'!E31","v":"PEP"},"PEP Income St","'PEP Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"LTEA Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),L29))","v":376000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),M29))","v":343000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),N29))","v":576000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),O29))","v":1820000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),P29))","v":905000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),Q29))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"K208+AZ29","v":376000},11643000,10836000,12630000,11395000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),L29))","v":8300000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),M29))","v":8890000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),N29))","v":8760000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),O29))","v":7440000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),P29))","v":8550000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),Q29))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),L29))","v":2089999.875},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),M29))","v":2100000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),N29))","v":2200000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),O29))","v":1940000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),P29))","v":2170000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),Q29))","v":{"$error":"#VALUE!"}},null,null,null,0.25180721385542171,0.23622047244094488,0.25114155251141551,0.260752688172043,0.25380116959064325,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),L29))","v":2690000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),M29))","v":2660000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),N29))","v":2630000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),O29))","v":2420000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),P29))","v":2370000},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),Q29))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-1735500,8983000,8206000,10210000,9025000,{"$error":"#VALUE!"}]
[null,20,{"$f":"'Menu Sheet'!E32","v":"COKE"},"COKE Income St","'COKE Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":102},2016,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"PEP Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),L30))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),M30))","v":500000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),N30))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),O30))","v":12820},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),P30))","v":-538000},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),Q30))","v":{"$error":"#VALUE!"}},null,null,null,0,32730000,35080000,38092820,46182000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),L30))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),M30))","v":44240},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),N30))","v":55620},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),O30))","v":99120},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),P30))","v":92710},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),Q30))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),L30))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),M30))","v":12140},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),N30))","v":19540},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),O30))","v":34080},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),P30))","v":36050},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),Q30))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#DIV/0!"},0.2744122965641953,0.35131247752606976,0.34382566585956414,0.3888469420774458,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),L30))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),M30))","v":58670},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),N30))","v":61130},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),O30))","v":80900},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),P30))","v":116620},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),Q30))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},0,32671330,35018870,38011920,46065380,{"$error":"#VALUE!"}]
[null,21,{"$f":"'Menu Sheet'!E33","v":"DPS"},"DPS Income St","'DPS Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":102},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,"HEINY Income St",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),L31))","v":-13000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),M31))","v":12000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),N31))","v":-2000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),O31))","v":-5000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),P31))","v":-48000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),Q31))","v":{"$error":"#VALUE!"}},null,null,null,-13000,3932000,4208000,4145000,3522000,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),L31))","v":978000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),M31))","v":542000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),N31))","v":1070000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),O31))","v":1180000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),P31))","v":1280000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),Q31))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),L31))","v":349000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),M31))","v":-81000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),N31))","v":371000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),O31))","v":420000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),P31))","v":434000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),Q31))","v":{"$error":"#VALUE!"}},null,null,null,0.35685071574642124,-0.14944649446494465,0.34672897196261682,0.3559322033898305,0.33906249999999999,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),L31))","v":240000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),M31))","v":234000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),N31))","v":235000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),O31))","v":227000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),P31))","v":224000},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),Q31))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-189750,3698000,3973000,3918000,3298000,{"$error":"#VALUE!"}]
[null,22,{"$f":"'Menu Sheet'!E34","v":"EBAY"},"EBAY Income St","'EBAY Income St'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":102},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":102},false,2,3,4,5,6,false,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),L32))","v":-1000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),M32))","v":-10000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),N32))","v":-8000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),O32))","v":-11000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),P32))","v":0},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,-1000,570220,731050,892010,959930,{"$error":"#VALUE!"},null,129,{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),L32))","v":3470000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),M32))","v":2520000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),N32))","v":2410000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),O32))","v":3650000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),P32))","v":2280000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),Q32))","v":{"$error":"#VALUE!"}},null,132,{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),L32))","v":610000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),M32))","v":3380000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),N32))","v":459000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),O32))","v":-3630000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),P32))","v":3290000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,0.17579250720461095,1.3412698412698412,0.1904564315352697,-0.9945205479452055,1.4429824561403508,{"$error":"#VALUE!"},null,107,{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),L32))","v":1400000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),M32))","v":682000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),N32))","v":687000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),O32))","v":682000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),P32))","v":676000},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),Q32))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},-1050750,-111780,44050,210010,283930,{"$error":"#VALUE!"}]
[null,23,{"$f":"'Menu Sheet'!E35","v":0},false,false,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,false,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,2,3,4,5,6,false,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),Q33))","v":{"$error":"#VALUE!"}},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),Q33))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
["Diluted Shares Outstanding"]
[null,null,null,null,null,"Row Num","Fiscal year ",null,null,null,{"$f":"K10","v":2011},{"$f":"K38+1","v":2012},2013,2014,2015,2016,2017,{"$f":"Q38+1","v":2018},{"$f":"R38+1","v":2019}]
[null,null,{"$f":"C11","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$37,INDIRECT($E39&\"A:A\"),0),FALSE)","v":157},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E39&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E39,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F39,L11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),L11)),'Data Cost of Capital'!$CE11)","v":152870},{"$f":"IF(AND($F39,M11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),M11)),'Data Cost of Capital'!$CE11)","v":153080},{"$f":"IF(AND($F39,N11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),N11)),'Data Cost of Capital'!$CE11)","v":153010},{"$f":"IF(AND($F39,O11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),O11)),'Data Cost of Capital'!$CE11)","v":152540},{"$f":"IF(AND($F39,P11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),P11)),'Data Cost of Capital'!$CE11)","v":152820},{"$f":"IF(AND($F39,Q11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),Q11)),'Data Cost of Capital'!$CE11)","v":4565988.7494591083},{"$f":"IF(AND($F39,R11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),R11)),'Data Cost of Capital'!$CE11)","v":4565988.7494591083},{"$f":"IF(AND($F39,S11),clean_alt(INDEX(INDIRECT($E11&$F39&\":\"&$F39),S11)),'Data Cost of Capital'!$CE11)","v":4565988.7494591083}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E40&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E40,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F40,L12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),L12)),'Data Cost of Capital'!$CE12)","v":2520000},{"$f":"IF(AND($F40,M12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),M12)),'Data Cost of Capital'!$CE12)","v":2520000},{"$f":"IF(AND($F40,N12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),N12)),'Data Cost of Capital'!$CE12)","v":2520000},{"$f":"IF(AND($F40,O12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),O12)),'Data Cost of Capital'!$CE12)","v":2520000},{"$f":"IF(AND($F40,P12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),P12)),'Data Cost of Capital'!$CE12)","v":2520000},{"$f":"IF(AND($F40,Q12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),Q12)),'Data Cost of Capital'!$CE12)","v":445865.99615441501},{"$f":"IF(AND($F40,R12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),R12)),'Data Cost of Capital'!$CE12)","v":445865.99615441501},{"$f":"IF(AND($F40,S12),clean_alt(INDEX(INDIRECT($E12&$F40&\":\"&$F40),S12)),'Data Cost of Capital'!$CE12)","v":445865.99615441501}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E41&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E41,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F41,L13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),L13)),'Data Cost of Capital'!$CE13)","v":15690000},{"$f":"IF(AND($F41,M13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),M13)),'Data Cost of Capital'!$CE13)","v":12820000},{"$f":"IF(AND($F41,N13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),N13)),'Data Cost of Capital'!$CE13)","v":15820000},{"$f":"IF(AND($F41,O13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),O13)),'Data Cost of Capital'!$CE13)","v":15860000},{"$f":"IF(AND($F41,P13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),P13)),'Data Cost of Capital'!$CE13)","v":15820000},{"$f":"IF(AND($F41,Q13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),Q13)),'Data Cost of Capital'!$CE13)","v":52097219.753086418},{"$f":"IF(AND($F41,R13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),R13)),'Data Cost of Capital'!$CE13)","v":52097219.753086418},{"$f":"IF(AND($F41,S13),clean_alt(INDEX(INDIRECT($E13&$F41&\":\"&$F41),S13)),'Data Cost of Capital'!$CE13)","v":52097219.753086418}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",144,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E42&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E42,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F42,L14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),L14)),'Data Cost of Capital'!$CE14)","v":181800},{"$f":"IF(AND($F42,M14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),M14)),'Data Cost of Capital'!$CE14)","v":184200},{"$f":"IF(AND($F42,N14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),N14)),'Data Cost of Capital'!$CE14)","v":186100},{"$f":"IF(AND($F42,O14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),O14)),'Data Cost of Capital'!$CE14)","v":186400},{"$f":"IF(AND($F42,P14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),P14)),'Data Cost of Capital'!$CE14)","v":213400},{"$f":"IF(AND($F42,Q14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),Q14)),'Data Cost of Capital'!$CE14)","v":215739.11871715405},{"$f":"IF(AND($F42,R14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),R14)),'Data Cost of Capital'!$CE14)","v":215739.11871715405},{"$f":"IF(AND($F42,S14),clean_alt(INDEX(INDIRECT($E14&$F42&\":\"&$F42),S14)),'Data Cost of Capital'!$CE14)","v":215739.11871715405}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E43&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E43,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F43,L15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),L15)),'Data Cost of Capital'!$CE15)","v":13440},{"$f":"IF(AND($F43,M15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),M15)),'Data Cost of Capital'!$CE15)","v":13500},{"$f":"IF(AND($F43,N15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),N15)),'Data Cost of Capital'!$CE15)","v":13480},{"$f":"IF(AND($F43,O15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),O15)),'Data Cost of Capital'!$CE15)","v":13520},{"$f":"IF(AND($F43,P15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),P15)),'Data Cost of Capital'!$CE15)","v":12800},{"$f":"IF(AND($F43,Q15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),Q15)),'Data Cost of Capital'!$CE15)","v":11634.960022056797},{"$f":"IF(AND($F43,R15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),R15)),'Data Cost of Capital'!$CE15)","v":11634.960022056797},{"$f":"IF(AND($F43,S15),clean_alt(INDEX(INDIRECT($E15&$F43&\":\"&$F43),S15)),'Data Cost of Capital'!$CE15)","v":11634.960022056797}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E44&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E44,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F44,L16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),L16)),'Data Cost of Capital'!$CE16)","v":211490},{"$f":"IF(AND($F44,M16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),M16)),'Data Cost of Capital'!$CE16)","v":218690},{"$f":"IF(AND($F44,N16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),N16)),'Data Cost of Capital'!$CE16)","v":222280},{"$f":"IF(AND($F44,O16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),O16)),'Data Cost of Capital'!$CE16)","v":224850},{"$f":"IF(AND($F44,P16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),P16)),'Data Cost of Capital'!$CE16)","v":225120},{"$f":"IF(AND($F44,Q16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),Q16)),'Data Cost of Capital'!$CE16)","v":195186.91144297537},{"$f":"IF(AND($F44,R16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),R16)),'Data Cost of Capital'!$CE16)","v":195186.91144297537},{"$f":"IF(AND($F44,S16),clean_alt(INDEX(INDIRECT($E16&$F44&\":\"&$F44),S16)),'Data Cost of Capital'!$CE16)","v":195186.91144297537}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E45&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E45,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F45,L17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),L17)),'Data Cost of Capital'!$CE17)","v":19040},{"$f":"IF(AND($F45,M17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),M17)),'Data Cost of Capital'!$CE17)","v":19130},{"$f":"IF(AND($F45,N17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),N17)),'Data Cost of Capital'!$CE17)","v":19180},{"$f":"IF(AND($F45,O17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),O17)),'Data Cost of Capital'!$CE17)","v":19230},{"$f":"IF(AND($F45,P17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),P17)),'Data Cost of Capital'!$CE17)","v":0},{"$f":"IF(AND($F45,Q17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),Q17)),'Data Cost of Capital'!$CE17)","v":19296.703296703297},{"$f":"IF(AND($F45,R17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),R17)),'Data Cost of Capital'!$CE17)","v":19296.703296703297},{"$f":"IF(AND($F45,S17),clean_alt(INDEX(INDIRECT($E17&$F45&\":\"&$F45),S17)),'Data Cost of Capital'!$CE17)","v":19296.703296703297}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E46&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E46,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F46,L18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),L18)),'Data Cost of Capital'!$CE18)","v":4860},{"$f":"IF(AND($F46,M18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),M18)),'Data Cost of Capital'!$CE18)","v":4860},{"$f":"IF(AND($F46,N18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),N18)),'Data Cost of Capital'!$CE18)","v":4930},{"$f":"IF(AND($F46,O18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),O18)),'Data Cost of Capital'!$CE18)","v":4960},{"$f":"IF(AND($F46,P18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),P18)),'Data Cost of Capital'!$CE18)","v":5000},{"$f":"IF(AND($F46,Q18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),Q18)),'Data Cost of Capital'!$CE18)","v":4964.3765903307885},{"$f":"IF(AND($F46,R18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),R18)),'Data Cost of Capital'!$CE18)","v":4964.3765903307885},{"$f":"IF(AND($F46,S18),clean_alt(INDEX(INDIRECT($E18&$F46&\":\"&$F46),S18)),'Data Cost of Capital'!$CE18)","v":4964.3765903307885}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E47&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E47,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F47,L19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),L19)),'Data Cost of Capital'!$CE19)","v":576000},{"$f":"IF(AND($F47,M19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),M19)),'Data Cost of Capital'!$CE19)","v":576000},{"$f":"IF(AND($F47,N19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),N19)),'Data Cost of Capital'!$CE19)","v":576000},{"$f":"IF(AND($F47,O19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),O19)),'Data Cost of Capital'!$CE19)","v":572940},{"$f":"IF(AND($F47,P19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),P19)),'Data Cost of Capital'!$CE19)","v":570370},{"$f":"IF(AND($F47,Q19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),Q19)),'Data Cost of Capital'!$CE19)","v":460115.60693641618},{"$f":"IF(AND($F47,R19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),R19)),'Data Cost of Capital'!$CE19)","v":460115.60693641618},{"$f":"IF(AND($F47,S19),clean_alt(INDEX(INDIRECT($E19&$F47&\":\"&$F47),S19)),'Data Cost of Capital'!$CE19)","v":460115.60693641618}]
[null,null,"COT","COT Income St","'COT Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E48&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E48,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F48,L20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),L20)),'Data Cost of Capital'!$CE20)","v":94780},{"$f":"IF(AND($F48,M20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),M20)),'Data Cost of Capital'!$CE20)","v":95630},{"$f":"IF(AND($F48,N20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),N20)),'Data Cost of Capital'!$CE20)","v":95900},{"$f":"IF(AND($F48,O20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),O20)),'Data Cost of Capital'!$CE20)","v":103040},{"$f":"IF(AND($F48,P20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),P20)),'Data Cost of Capital'!$CE20)","v":128289.9921875},{"$f":"IF(AND($F48,Q20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),Q20)),'Data Cost of Capital'!$CE20)","v":137229.14478003938},{"$f":"IF(AND($F48,R20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),R20)),'Data Cost of Capital'!$CE20)","v":137229.14478003938},{"$f":"IF(AND($F48,S20),clean_alt(INDEX(INDIRECT($E20&$F48&\":\"&$F48),S20)),'Data Cost of Capital'!$CE20)","v":137229.14478003938}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",155,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E49&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E49,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F49,L21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),L21)),'Data Cost of Capital'!$CE21)","v":160680},{"$f":"IF(AND($F49,M21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),M21)),'Data Cost of Capital'!$CE21)","v":178050},{"$f":"IF(AND($F49,N21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),N21)),'Data Cost of Capital'!$CE21)","v":267300},{"$f":"IF(AND($F49,O21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),O21)),'Data Cost of Capital'!$CE21)","v":267110},{"$f":"IF(AND($F49,P21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),P21)),'Data Cost of Capital'!$CE21)","v":378410},{"$f":"IF(AND($F49,Q21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),Q21)),'Data Cost of Capital'!$CE21)","v":1645000},{"$f":"IF(AND($F49,R21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),R21)),'Data Cost of Capital'!$CE21)","v":1645000},{"$f":"IF(AND($F49,S21),clean_alt(INDEX(INDIRECT($E21&$F49&\":\"&$F49),S21)),'Data Cost of Capital'!$CE21)","v":1645000}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E50&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E50,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F50,L22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),L22)),'Data Cost of Capital'!$CE22)","v":1350000},{"$f":"IF(AND($F50,M22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),M22)),'Data Cost of Capital'!$CE22)","v":1350000},{"$f":"IF(AND($F50,N22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),N22)),'Data Cost of Capital'!$CE22)","v":1350000},{"$f":"IF(AND($F50,O22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),O22)),'Data Cost of Capital'!$CE22)","v":1350000},{"$f":"IF(AND($F50,P22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),P22)),'Data Cost of Capital'!$CE22)","v":1350000},{"$f":"IF(AND($F50,Q22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),Q22)),'Data Cost of Capital'!$CE22)","v":10474747.474747475},{"$f":"IF(AND($F50,R22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),R22)),'Data Cost of Capital'!$CE22)","v":10474747.474747475},{"$f":"IF(AND($F50,S22),clean_alt(INDEX(INDIRECT($E22&$F50&\":\"&$F50),S22)),'Data Cost of Capital'!$CE22)","v":10474747.474747475}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E51&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E51,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F51,L23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),L23)),'Data Cost of Capital'!$CE23)","v":549250},{"$f":"IF(AND($F51,M23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),M23)),'Data Cost of Capital'!$CE23)","v":520159.96875},{"$f":"IF(AND($F51,N23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),N23)),'Data Cost of Capital'!$CE23)","v":522849.96875},{"$f":"IF(AND($F51,O23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),O23)),'Data Cost of Capital'!$CE23)","v":577760},{"$f":"IF(AND($F51,P23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),P23)),'Data Cost of Capital'!$CE23)","v":599820},{"$f":"IF(AND($F51,Q23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),Q23)),'Data Cost of Capital'!$CE23)","v":564000.63603116549},{"$f":"IF(AND($F51,R23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),R23)),'Data Cost of Capital'!$CE23)","v":564000.63603116549},{"$f":"IF(AND($F51,S23),clean_alt(INDEX(INDIRECT($E23&$F51&\":\"&$F51),S23)),'Data Cost of Capital'!$CE23)","v":564000.63603116549}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E52&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E52,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F52,L24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),L24)),'Data Cost of Capital'!$CE24)","v":108510},{"$f":"IF(AND($F52,M24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),M24)),'Data Cost of Capital'!$CE24)","v":116510},{"$f":"IF(AND($F52,N24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),N24)),'Data Cost of Capital'!$CE24)","v":155460},{"$f":"IF(AND($F52,O24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),O24)),'Data Cost of Capital'!$CE24)","v":159380},{"$f":"IF(AND($F52,P24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),P24)),'Data Cost of Capital'!$CE24)","v":160810},{"$f":"IF(AND($F52,Q24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),Q24)),'Data Cost of Capital'!$CE24)","v":166702.47933884297},{"$f":"IF(AND($F52,R24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),R24)),'Data Cost of Capital'!$CE24)","v":166702.47933884297},{"$f":"IF(AND($F52,S24),clean_alt(INDEX(INDIRECT($E24&$F52&\":\"&$F52),S24)),'Data Cost of Capital'!$CE24)","v":166702.47933884297}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E53&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E53,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F53,L25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),L25)),'Data Cost of Capital'!$CE25)","v":266350},{"$f":"IF(AND($F53,M25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),M25)),'Data Cost of Capital'!$CE25)","v":265820},{"$f":"IF(AND($F53,N25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),N25)),'Data Cost of Capital'!$CE25)","v":266230},{"$f":"IF(AND($F53,O25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),O25)),'Data Cost of Capital'!$CE25)","v":265630},{"$f":"IF(AND($F53,P25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),P25)),'Data Cost of Capital'!$CE25)","v":265480},{"$f":"IF(AND($F53,Q25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),Q25)),'Data Cost of Capital'!$CE25)","v":1069974.5547073791},{"$f":"IF(AND($F53,R25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),R25)),'Data Cost of Capital'!$CE25)","v":1069974.5547073791},{"$f":"IF(AND($F53,S25),clean_alt(INDEX(INDIRECT($E25&$F53&\":\"&$F53),S25)),'Data Cost of Capital'!$CE25)","v":1069974.5547073791}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",155,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E54&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E54,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F54,L26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),L26)),'Data Cost of Capital'!$CE26)","v":25110000},{"$f":"IF(AND($F54,M26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),M26)),'Data Cost of Capital'!$CE26)","v":25110000},{"$f":"IF(AND($F54,N26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),N26)),'Data Cost of Capital'!$CE26)","v":25110000},{"$f":"IF(AND($F54,O26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),O26)),'Data Cost of Capital'!$CE26)","v":33480000},{"$f":"IF(AND($F54,P26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),P26)),'Data Cost of Capital'!$CE26)","v":25110000},{"$f":"IF(AND($F54,Q26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),Q26)),'Data Cost of Capital'!$CE26)","v":311411.45325344853},{"$f":"IF(AND($F54,R26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),R26)),'Data Cost of Capital'!$CE26)","v":311411.45325344853},{"$f":"IF(AND($F54,S26),clean_alt(INDEX(INDIRECT($E26&$F54&\":\"&$F54),S26)),'Data Cost of Capital'!$CE26)","v":311411.45325344853}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E55&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E55,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F55,L27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),L27)),'Data Cost of Capital'!$CE27)","v":429970},{"$f":"IF(AND($F55,M27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),M27)),'Data Cost of Capital'!$CE27)","v":430160},{"$f":"IF(AND($F55,N27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),N27)),'Data Cost of Capital'!$CE27)","v":426170},{"$f":"IF(AND($F55,O27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),O27)),'Data Cost of Capital'!$CE27)","v":408560},{"$f":"IF(AND($F55,P27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),P27)),'Data Cost of Capital'!$CE27)","v":390460},{"$f":"IF(AND($F55,Q27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),Q27)),'Data Cost of Capital'!$CE27)","v":385363.59425660031},{"$f":"IF(AND($F55,R27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),R27)),'Data Cost of Capital'!$CE27)","v":385363.59425660031},{"$f":"IF(AND($F55,S27),clean_alt(INDEX(INDIRECT($E27&$F55&\":\"&$F55),S27)),'Data Cost of Capital'!$CE27)","v":385363.59425660031}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E56&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E56,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F56,L28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),L28)),'Data Cost of Capital'!$CE28)","v":667380},{"$f":"IF(AND($F56,M28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),M28)),'Data Cost of Capital'!$CE28)","v":659360},{"$f":"IF(AND($F56,N28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),N28)),'Data Cost of Capital'!$CE28)","v":665500},{"$f":"IF(AND($F56,O28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),O28)),'Data Cost of Capital'!$CE28)","v":720920},{"$f":"IF(AND($F56,P28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),P28)),'Data Cost of Capital'!$CE28)","v":744500},{"$f":"IF(AND($F56,Q28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),Q28)),'Data Cost of Capital'!$CE28)","v":919762.25854383351},{"$f":"IF(AND($F56,R28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),R28)),'Data Cost of Capital'!$CE28)","v":919762.25854383351},{"$f":"IF(AND($F56,S28),clean_alt(INDEX(INDIRECT($E28&$F56&\":\"&$F56),S28)),'Data Cost of Capital'!$CE28)","v":919762.25854383351}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E57&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E57,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F57,L29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),L29)),'Data Cost of Capital'!$CE29)","v":1580000},{"$f":"IF(AND($F57,M29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),M29)),'Data Cost of Capital'!$CE29)","v":1560000},{"$f":"IF(AND($F57,N29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),N29)),'Data Cost of Capital'!$CE29)","v":1530000},{"$f":"IF(AND($F57,O29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),O29)),'Data Cost of Capital'!$CE29)","v":1490000},{"$f":"IF(AND($F57,P29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),P29)),'Data Cost of Capital'!$CE29)","v":1450000},{"$f":"IF(AND($F57,Q29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),Q29)),'Data Cost of Capital'!$CE29)","v":1414348.3316933536},{"$f":"IF(AND($F57,R29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),R29)),'Data Cost of Capital'!$CE29)","v":1414348.3316933536},{"$f":"IF(AND($F57,S29),clean_alt(INDEX(INDIRECT($E29&$F57&\":\"&$F57),S29)),'Data Cost of Capital'!$CE29)","v":1414348.3316933536}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E58&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E58,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F58,L30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),L30)),'Data Cost of Capital'!$CE30)","v":0},{"$f":"IF(AND($F58,M30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),M30)),'Data Cost of Capital'!$CE30)","v":11430},{"$f":"IF(AND($F58,N30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),N30)),'Data Cost of Capital'!$CE30)","v":11470},{"$f":"IF(AND($F58,O30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),O30)),'Data Cost of Capital'!$CE30)","v":11520},{"$f":"IF(AND($F58,P30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),P30)),'Data Cost of Capital'!$CE30)","v":11560},{"$f":"IF(AND($F58,Q30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),Q30)),'Data Cost of Capital'!$CE30)","v":9325.7995501673158},{"$f":"IF(AND($F58,R30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),R30)),'Data Cost of Capital'!$CE30)","v":9325.7995501673158},{"$f":"IF(AND($F58,S30),clean_alt(INDEX(INDIRECT($E30&$F58&\":\"&$F58),S30)),'Data Cost of Capital'!$CE30)","v":9325.7995501673158}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E59&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E59,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F59,L31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),L31)),'Data Cost of Capital'!$CE31)","v":212300},{"$f":"IF(AND($F59,M31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),M31)),'Data Cost of Capital'!$CE31)","v":204500},{"$f":"IF(AND($F59,N31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),N31)),'Data Cost of Capital'!$CE31)","v":197400},{"$f":"IF(AND($F59,O31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),O31)),'Data Cost of Capital'!$CE31)","v":192400},{"$f":"IF(AND($F59,P31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),P31)),'Data Cost of Capital'!$CE31)","v":186600},{"$f":"IF(AND($F59,Q31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),Q31)),'Data Cost of Capital'!$CE31)","v":179761.80275897525},{"$f":"IF(AND($F59,R31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),R31)),'Data Cost of Capital'!$CE31)","v":179761.80275897525},{"$f":"IF(AND($F59,S31),clean_alt(INDEX(INDIRECT($E31&$F59&\":\"&$F59),S31)),'Data Cost of Capital'!$CE31)","v":179761.80275897525}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",157,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E60&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E60,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F60,L32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),L32)),'Data Cost of Capital'!$CE32)","v":1310000},{"$f":"IF(AND($F60,M32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),M32)),'Data Cost of Capital'!$CE32)","v":1250000},{"$f":"IF(AND($F60,N32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),N32)),'Data Cost of Capital'!$CE32)","v":1220000},{"$f":"IF(AND($F60,O32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),O32)),'Data Cost of Capital'!$CE32)","v":1140000},{"$f":"IF(AND($F60,P32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),P32)),'Data Cost of Capital'!$CE32)","v":1060000},{"$f":"IF(AND($F60,Q32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),Q32)),'Data Cost of Capital'!$CE32)","v":false},{"$f":"IF(AND($F60,R32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),R32)),'Data Cost of Capital'!$CE32)","v":false},{"$f":"IF(AND($F60,S32),clean_alt(INDEX(INDIRECT($E32&$F60&\":\"&$F60),S32)),'Data Cost of Capital'!$CE32)","v":false}]
[null,null,0,false,false,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E61&\"a:a\"),match_partial_sheet($G$38,\"a\",8,$E61,200))),FALSE)","v":false},null,null,null,null,{"$f":"IF(AND($F61,L33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),L33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,M33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),M33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,N33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),N33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,O33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),O33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,P33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),P33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,Q33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),Q33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,R33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),R33)),'Data Cost of Capital'!$CE33)","v":false},{"$f":"IF(AND($F61,S33),clean_alt(INDEX(INDIRECT($E33&$F61&\":\"&$F61),S33)),'Data Cost of Capital'!$CE33)","v":false}]
[]
[]
["Basic Shares Outstanding"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L38","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C39","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E66&\"A:A\"),0),FALSE)","v":154},null,null,null,null,null,{"$f":"IF(AND($F66,L11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),L11)),FALSE)","v":152540},{"$f":"IF(AND($F66,M11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),M11)),FALSE)","v":152550},{"$f":"IF(AND($F66,N11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),N11)),FALSE)","v":152540},{"$f":"IF(AND($F66,O11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),O11)),FALSE)","v":152540},{"$f":"IF(AND($F66,P11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),P11)),FALSE)","v":152550},{"$f":"IF(AND($F66,Q11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),Q11)),FALSE)","v":false},{"$f":"IF(AND($F66,R11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),R11)),FALSE)","v":false},{"$f":"IF(AND($F66,S11),clean_alt(INDEX(INDIRECT($E66&$F66&\":\"&$F66),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E67&\"A:A\"),0),FALSE)","v":154},null,null,null,null,null,{"$f":"IF(AND($F67,L12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),L12)),FALSE)","v":2500000},{"$f":"IF(AND($F67,M12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),M12)),FALSE)","v":2510000},{"$f":"IF(AND($F67,N12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),N12)),FALSE)","v":2510000},{"$f":"IF(AND($F67,O12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),O12)),FALSE)","v":2510000},{"$f":"IF(AND($F67,P12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),P12)),FALSE)","v":2510000},{"$f":"IF(AND($F67,Q12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),Q12)),FALSE)","v":false},{"$f":"IF(AND($F67,R12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),R12)),FALSE)","v":false},{"$f":"IF(AND($F67,S12),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E68&\"A:A\"),0),FALSE)","v":154},null,null,null,null,null,{"$f":"IF(AND($F68,L13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),L13)),FALSE)","v":15620000},{"$f":"IF(AND($F68,M13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),M13)),FALSE)","v":12680000},{"$f":"IF(AND($F68,N13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),N13)),FALSE)","v":15680000},{"$f":"IF(AND($F68,O13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),O13)),FALSE)","v":15740000},{"$f":"IF(AND($F68,P13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),P13)),FALSE)","v":15700000},{"$f":"IF(AND($F68,Q13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),Q13)),FALSE)","v":false},{"$f":"IF(AND($F68,R13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),R13)),FALSE)","v":false},{"$f":"IF(AND($F68,S13),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",{"$f":"IFERROR(MATCH($A$64,INDIRECT($E69&\"A:A\"),0),FALSE)","v":141},null,null,null,null,null,{"$f":"IF(AND($F69,L14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),L14)),FALSE)","v":180800},{"$f":"IF(AND($F69,M14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),M14)),FALSE)","v":183000},{"$f":"IF(AND($F69,N14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),N14)),FALSE)","v":184900},{"$f":"IF(AND($F69,O14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),O14)),FALSE)","v":185300},{"$f":"IF(AND($F69,P14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),P14)),FALSE)","v":212000},{"$f":"IF(AND($F69,Q14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),Q14)),FALSE)","v":false},{"$f":"IF(AND($F69,R14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),R14)),FALSE)","v":false},{"$f":"IF(AND($F69,S14),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F70,L15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),L15)),FALSE)","v":12910},{"$f":"IF(AND($F70,M15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),M15)),FALSE)","v":12770},{"$f":"IF(AND($F70,N15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),N15)),FALSE)","v":13040},{"$f":"IF(AND($F70,O15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),O15)),FALSE)","v":13190},{"$f":"IF(AND($F70,P15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),P15)),FALSE)","v":12600},{"$f":"IF(AND($F70,Q15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),Q15)),FALSE)","v":false},{"$f":"IF(AND($F70,R15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),R15)),FALSE)","v":false},{"$f":"IF(AND($F70,S15),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F71,L16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),L16)),FALSE)","v":179840},{"$f":"IF(AND($F71,M16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),M16)),FALSE)","v":185810},{"$f":"IF(AND($F71,N16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),N16)),FALSE)","v":190380},{"$f":"IF(AND($F71,O16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),O16)),FALSE)","v":194410},{"$f":"IF(AND($F71,P16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),P16)),FALSE)","v":196950},{"$f":"IF(AND($F71,Q16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),Q16)),FALSE)","v":false},{"$f":"IF(AND($F71,R16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),R16)),FALSE)","v":false},{"$f":"IF(AND($F71,S16),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F72,L17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),L17)),FALSE)","v":18920},{"$f":"IF(AND($F72,M17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),M17)),FALSE)","v":19040},{"$f":"IF(AND($F72,N17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),N17)),FALSE)","v":19150},{"$f":"IF(AND($F72,O17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),O17)),FALSE)","v":19230},{"$f":"IF(AND($F72,P17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),P17)),FALSE)","v":0},{"$f":"IF(AND($F72,Q17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),Q17)),FALSE)","v":false},{"$f":"IF(AND($F72,R17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),R17)),FALSE)","v":false},{"$f":"IF(AND($F72,S17),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F73,L18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),L18)),FALSE)","v":4850},{"$f":"IF(AND($F73,M18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),M18)),FALSE)","v":4800},{"$f":"IF(AND($F73,N18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),N18)),FALSE)","v":4850},{"$f":"IF(AND($F73,O18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),O18)),FALSE)","v":4930},{"$f":"IF(AND($F73,P18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),P18)),FALSE)","v":4990},{"$f":"IF(AND($F73,Q18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),Q18)),FALSE)","v":false},{"$f":"IF(AND($F73,R18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),R18)),FALSE)","v":false},{"$f":"IF(AND($F73,S18),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F74,L19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),L19)),FALSE)","v":575020},{"$f":"IF(AND($F74,M19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),M19)),FALSE)","v":575060},{"$f":"IF(AND($F74,N19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),N19)),FALSE)","v":574950},{"$f":"IF(AND($F74,O19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),O19)),FALSE)","v":572290},{"$f":"IF(AND($F74,P19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),P19)),FALSE)","v":569740},{"$f":"IF(AND($F74,Q19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),Q19)),FALSE)","v":false},{"$f":"IF(AND($F74,R19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),R19)),FALSE)","v":false},{"$f":"IF(AND($F74,S19),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F75,L20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),L20)),FALSE)","v":94550},{"$f":"IF(AND($F75,M20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),M20)),FALSE)","v":94750},{"$f":"IF(AND($F75,N20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),N20)),FALSE)","v":93780},{"$f":"IF(AND($F75,O20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),O20)),FALSE)","v":103040},{"$f":"IF(AND($F75,P20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),P20)),FALSE)","v":128289.9921875},{"$f":"IF(AND($F75,Q20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),Q20)),FALSE)","v":false},{"$f":"IF(AND($F75,R20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),R20)),FALSE)","v":false},{"$f":"IF(AND($F75,S20),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",152,null,null,null,null,null,{"$f":"IF(AND($F76,L21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),L21)),FALSE)","v":160680},{"$f":"IF(AND($F76,M21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),M21)),FALSE)","v":178050},{"$f":"IF(AND($F76,N21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),N21)),FALSE)","v":267300},{"$f":"IF(AND($F76,O21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),O21)),FALSE)","v":267110},{"$f":"IF(AND($F76,P21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),P21)),FALSE)","v":378410},{"$f":"IF(AND($F76,Q21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),Q21)),FALSE)","v":false},{"$f":"IF(AND($F76,R21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),R21)),FALSE)","v":false},{"$f":"IF(AND($F76,S21),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F77,L22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),L22)),FALSE)","v":1350000},{"$f":"IF(AND($F77,M22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),M22)),FALSE)","v":1350000},{"$f":"IF(AND($F77,N22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),N22)),FALSE)","v":1350000},{"$f":"IF(AND($F77,O22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),O22)),FALSE)","v":1350000},{"$f":"IF(AND($F77,P22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),P22)),FALSE)","v":1350000},{"$f":"IF(AND($F77,Q22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),Q22)),FALSE)","v":false},{"$f":"IF(AND($F77,R22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),R22)),FALSE)","v":false},{"$f":"IF(AND($F77,S22),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F78,L23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),L23)),FALSE)","v":521140},{"$f":"IF(AND($F78,M23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),M23)),FALSE)","v":500040},{"$f":"IF(AND($F78,N23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),N23)),FALSE)","v":501770},{"$f":"IF(AND($F78,O23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),O23)),FALSE)","v":566450},{"$f":"IF(AND($F78,P23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),P23)),FALSE)","v":587870},{"$f":"IF(AND($F78,Q23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),Q23)),FALSE)","v":false},{"$f":"IF(AND($F78,R23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),R23)),FALSE)","v":false},{"$f":"IF(AND($F78,S23),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F79,L24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),L24)),FALSE)","v":108510},{"$f":"IF(AND($F79,M24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),M24)),FALSE)","v":116510},{"$f":"IF(AND($F79,N24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),N24)),FALSE)","v":155460},{"$f":"IF(AND($F79,O24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),O24)),FALSE)","v":159380},{"$f":"IF(AND($F79,P24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),P24)),FALSE)","v":160810},{"$f":"IF(AND($F79,Q24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),Q24)),FALSE)","v":false},{"$f":"IF(AND($F79,R24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),R24)),FALSE)","v":false},{"$f":"IF(AND($F79,S24),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F80,L25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),L25)),FALSE)","v":263390},{"$f":"IF(AND($F80,M25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),M25)),FALSE)","v":263310},{"$f":"IF(AND($F80,N25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),N25)),FALSE)","v":263980},{"$f":"IF(AND($F80,O25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),O25)),FALSE)","v":263990},{"$f":"IF(AND($F80,P25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),P25)),FALSE)","v":264230},{"$f":"IF(AND($F80,Q25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),Q25)),FALSE)","v":false},{"$f":"IF(AND($F80,R25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),R25)),FALSE)","v":false},{"$f":"IF(AND($F80,S25),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",152,null,null,null,null,null,{"$f":"IF(AND($F81,L26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),L26)),FALSE)","v":25110000},{"$f":"IF(AND($F81,M26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),M26)),FALSE)","v":25110000},{"$f":"IF(AND($F81,N26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),N26)),FALSE)","v":25110000},{"$f":"IF(AND($F81,O26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),O26)),FALSE)","v":33480000},{"$f":"IF(AND($F81,P26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),P26)),FALSE)","v":25110000},{"$f":"IF(AND($F81,Q26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),Q26)),FALSE)","v":false},{"$f":"IF(AND($F81,R26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),R26)),FALSE)","v":false},{"$f":"IF(AND($F81,S26),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F82,L27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),L27)),FALSE)","v":426740},{"$f":"IF(AND($F82,M27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),M27)),FALSE)","v":426910},{"$f":"IF(AND($F82,N27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),N27)),FALSE)","v":423190},{"$f":"IF(AND($F82,O27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),O27)),FALSE)","v":405950},{"$f":"IF(AND($F82,P27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),P27)),FALSE)","v":387710},{"$f":"IF(AND($F82,Q27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),Q27)),FALSE)","v":false},{"$f":"IF(AND($F82,R27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),R27)),FALSE)","v":false},{"$f":"IF(AND($F82,S27),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F83,L28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),L28)),FALSE)","v":658670},{"$f":"IF(AND($F83,M28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),M28)),FALSE)","v":659360},{"$f":"IF(AND($F83,N28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),N28)),FALSE)","v":661440},{"$f":"IF(AND($F83,O28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),O28)),FALSE)","v":713700},{"$f":"IF(AND($F83,P28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),P28)),FALSE)","v":736770},{"$f":"IF(AND($F83,Q28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),Q28)),FALSE)","v":false},{"$f":"IF(AND($F83,R28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),R28)),FALSE)","v":false},{"$f":"IF(AND($F83,S28),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F84,L29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),L29)),FALSE)","v":1560000},{"$f":"IF(AND($F84,M29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),M29)),FALSE)","v":1540000},{"$f":"IF(AND($F84,N29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),N29)),FALSE)","v":1510000},{"$f":"IF(AND($F84,O29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),O29)),FALSE)","v":1470000},{"$f":"IF(AND($F84,P29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),P29)),FALSE)","v":1440000},{"$f":"IF(AND($F84,Q29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),Q29)),FALSE)","v":false},{"$f":"IF(AND($F84,R29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),R29)),FALSE)","v":false},{"$f":"IF(AND($F84,S29),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F85,L30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),L30)),FALSE)","v":0},{"$f":"IF(AND($F85,M30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),M30)),FALSE)","v":9250},{"$f":"IF(AND($F85,N30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),N30)),FALSE)","v":9270},{"$f":"IF(AND($F85,O30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),O30)),FALSE)","v":9290},{"$f":"IF(AND($F85,P30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),P30)),FALSE)","v":9310},{"$f":"IF(AND($F85,Q30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),Q30)),FALSE)","v":false},{"$f":"IF(AND($F85,R30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),R30)),FALSE)","v":false},{"$f":"IF(AND($F85,S30),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",154,null,null,null,null,null,{"$f":"IF(AND($F86,L31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),L31)),FALSE)","v":210600},{"$f":"IF(AND($F86,M31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),M31)),FALSE)","v":202900},{"$f":"IF(AND($F86,N31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),N31)),FALSE)","v":195800},{"$f":"IF(AND($F86,O31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),O31)),FALSE)","v":190900},{"$f":"IF(AND($F86,P31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),P31)),FALSE)","v":185400},{"$f":"IF(AND($F86,Q31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),Q31)),FALSE)","v":false},{"$f":"IF(AND($F86,R31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),R31)),FALSE)","v":false},{"$f":"IF(AND($F86,S31),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",154,null,null,null,null,0,{"$f":"IF(AND($F87,L32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),L32)),FALSE)","v":1300000},{"$f":"IF(AND($F87,M32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),M32)),FALSE)","v":1250000},{"$f":"IF(AND($F87,N32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),N32)),FALSE)","v":1210000},{"$f":"IF(AND($F87,O32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),O32)),FALSE)","v":1130000},{"$f":"IF(AND($F87,P32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),P32)),FALSE)","v":1060000},{"$f":"IF(AND($F87,Q32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),Q32)),FALSE)","v":false},{"$f":"IF(AND($F87,R32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),R32)),FALSE)","v":false},{"$f":"IF(AND($F87,S32),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,0,{"$f":"IF(AND($F88,L33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),L33)),FALSE)","v":false},{"$f":"IF(AND($F88,M33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),M33)),FALSE)","v":false},{"$f":"IF(AND($F88,N33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),N33)),FALSE)","v":false},{"$f":"IF(AND($F88,O33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),O33)),FALSE)","v":false},{"$f":"IF(AND($F88,P33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),P33)),FALSE)","v":false},{"$f":"IF(AND($F88,Q33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),Q33)),FALSE)","v":false},{"$f":"IF(AND($F88,R33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),R33)),FALSE)","v":false},{"$f":"IF(AND($F88,S33),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),S33)),FALSE)","v":false}]
[]
[]
["EPS (Basic)"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L65","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C66","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$91,INDIRECT($E93&\"A:A\"),0),FALSE)","v":152},null,null,null,null,null,{"$f":"IFERROR((INDEX(INDIRECT($E93&$F93&\":\"&$F93),L11)),FALSE)","v":36.799999999999997},{"$f":"IFERROR((INDEX(INDIRECT($E93&$F93&\":\"&$F93),M11)),FALSE)","v":35.9},28.9,-19.2,{"$f":"IFERROR((INDEX(INDIRECT($E93&$F93&\":\"&$F93),P11)),FALSE)","v":29.4},0,0,0]
[null,null,"DEO","DEO Income St","'DEO Income St'!",152,null,null,null,null,null,0.98,0.9,0.95,0.9,1.06,0,0,0]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",152,null,null,null,null,null,0.41,0.75,0.77,0.79,0.8,0,0,0]
[null,null,"TAP","TAP Income St","'TAP Income St'!",139,null,null,null,null,null,2.4500000000000002,3.1,2.78,1.94,9.32,0,0,0]
[null,null,"SAM","SAM Income St","'SAM Income St'!",152,null,null,null,null,null,4.5999999999999996,5.47,6.96,7.46,6.93,0,0,0]
[null,null,"STZ","STZ Income St","'STZ Income St'!",152,null,null,null,null,null,2.16,10.46,4.41,5.43,7.79,0,0,0]
[null,null,"BREW","BREW Income St","'BREW Income St'!",152,null,null,null,null,null,0.1,0.16,0.12,-0.02,0.49,0,0,0]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",152,null,null,null,null,null,0.25,0.3,0.45,0.37,0.43,0,0,0]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",152,null,null,null,null,null,5.07,2.37,2.64,3.31,2.7,0,0,0]
[null,null,"COT","COT Income St","'COT Income St'!",152,null,null,null,null,null,0.51,0.19,0.12,-0.04,-0.81,0,0,0]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",150,null,null,null,null,null,-6.4,{"$f":"IFERROR((INDEX(INDIRECT($E103&$F103&\":\"&$F103),M21)),FALSE)","v":-8.4600000000000009},-2.71,-0.18,-0.43,0,0,0]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",152,null,null,null,null,null,1.6,1.84,1.85,1.56,0.9,0,0,0]
[null,null,"MNST","MNST Income St","'MNST Income St'!",152,null,null,null,null,null,0.65,0.68,0.96,0.97,1.21,0,0,0]
[null,null,"ROX","ROX Income St","'ROX Income St'!",152,null,null,null,null,null,-0.06,-0.08,-0.02,-0.02,-0.01,0,0,0]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",152,null,null,null,null,null,4.45,3.86,3.26,4.68,5.27,0,0,0]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",150,null,null,null,null,null,0.03,0.03,0.04,0.03,0.06,0,0,0]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",152,null,null,null,null,null,1.39,1.54,1.62,2.63,1.73,0,0,0]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",152,null,null,null,null,null,7.0000000000000007E-2,-0.15,0.12,0.24,0.37,0,0,0]
[null,null,"PEP","PEP Income St","'PEP Income St'!",152,null,null,null,null,null,3.96,4.37,4.3099999999999996,3.71,4.3899999999999997,0,0,0]
[null,null,"COKE","COKE Income St","'COKE Income St'!",152,null,null,null,null,null,"-",2.99,3.38,6.35,5.39,0,0,0]
[null,null,"DPS","DPS Income St","'DPS Income St'!",152,null,null,null,null,null,2.99,{"$f":"IFERROR((INDEX(INDIRECT($E113&$F113&\":\"&$F113),M31)),FALSE)","v":3.08},3.59,4,4.57,0,0,0]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",152,null,null,null,null,null,2.21,0.04,1.43,6.41,-0.95,0,0,0]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
[]
[]
["EPS (Diluted)"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L92","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C93","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$119,INDIRECT($E121&\"A:A\"),0),FALSE)","v":155},null,null,null,null,null,{"$f":"IFERROR(INDEX(INDIRECT($E121&$F121&\":\"&$F121),L11),FALSE)","v":36.700000000000003},{"$f":"IFERROR(INDEX(INDIRECT($E121&$F121&\":\"&$F121),M11),FALSE)","v":35.700000000000003},28.8,-19.2,29.4,{"$f":"IFERROR(INDEX(INDIRECT($E121&$F121&\":\"&$F121),Q11),FALSE)","v":0},0,0]
[null,null,"DEO","DEO Income St","'DEO Income St'!",155,null,null,null,null,null,0.97,0.89,0.95,0.89,1.06,0,0,0]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",155,null,null,null,null,null,0.41,0.75,0.76,0.78,0.79,0,0,0]
[null,null,"TAP","TAP Income St","'TAP Income St'!",142,null,null,null,null,null,2.44,3.08,2.76,1.93,9.26,0,0,0]
[null,null,"SAM","SAM Income St","'SAM Income St'!",155,null,null,null,null,null,4.3899999999999997,5.18,6.69,7.25,6.79,0,0,0]
[null,null,"STZ","STZ Income St","'STZ Income St'!",155,null,null,null,null,null,1.83,8.89,3.78,4.6900000000000004,6.82,0,0,0]
[null,null,"BREW","BREW Income St","'BREW Income St'!",155,null,null,null,null,null,0.1,0.16,0.12,-0.02,"-",0,0,0]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",155,null,null,null,null,null,0.25,0.28999999999999998,0.44,0.37,0.43,0,0,0]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",155,null,null,null,null,null,5.0599999999999996,2.37,2.63,3.3,2.7,0,0,0]
[null,null,"COT","COT Income St","'COT Income St'!",155,null,null,null,null,null,0.5,0.19,0.12,-0.04,-0.81,0,0,0]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",153,null,null,null,null,null,-6.4,{"$f":"IFERROR(INDEX(INDIRECT($E131&$F131&\":\"&$F131),M21),FALSE)","v":-8.4600000000000009},-2.71,-0.18,-0.43,0,0,0]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",155,null,null,null,null,null,1.6,1.84,1.85,1.56,0.9,0,0,0]
[null,null,"MNST","MNST Income St","'MNST Income St'!",155,null,null,null,null,null,0.62,0.65,0.92,0.95,1.19,0,0,0]
[null,null,"ROX","ROX Income St","'ROX Income St'!",155,null,null,null,null,null,-0.06,-0.08,-0.02,-0.02,-0.01,0,0,0]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",155,null,null,null,null,null,4.4000000000000004,3.82,3.23,4.6500000000000004,5.25,0,0,0]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",153,null,null,null,null,null,0.03,0.03,0.04,0.03,0.06,0,0,0]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",155,null,null,null,null,null,1.38,1.53,1.61,2.61,1.71,0,0,0]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",155,null,null,null,null,null,7.0000000000000007E-2,-0.15,0.12,0.24,0.36,0,0,0]
[null,null,"PEP","PEP Income St","'PEP Income St'!",155,null,null,null,null,null,3.92,4.32,4.2699999999999996,3.67,4.3600000000000003,0,0,0]
[null,null,"COKE","COKE Income St","'COKE Income St'!",155,null,null,null,null,null,"-",2.98,3.37,6.32,5.36,0,0,0]
[null,null,"DPS","DPS Income St","'DPS Income St'!",155,null,null,null,null,null,2.96,{"$f":"IFERROR(INDEX(INDIRECT($E141&$F141&\":\"&$F141),M31),FALSE)","v":3.05},3.56,3.97,4.54,0,0,0]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",155,null,null,null,null,null,2.1800000000000002,0.04,1.41,6.35,-0.95,0,0,0]
[null,null,0,false,false,false,null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
[]
[]
["Net Income Available to Common"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"K148+1","v":2012},2013,2014,2015,2016,2017,{"$f":"Q148+1","v":2018},{"$f":"R148+1","v":2019}]
[null,null,{"$f":"C11","v":"CABGY"},{"$f":"D121","v":"CABGY Income St"},"'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$147,INDIRECT($E149&\"A:A\"),0),FALSE)","v":151},null,null,null,null,null,{"$f":"IF(AND($F149,L11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),L11)),FALSE)","v":5610000},{"$f":"IF(AND($F149,M11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),M11)),FALSE)","v":5470000},{"$f":"IF(AND($F149,N11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),N11)),FALSE)","v":4410000},{"$f":"IF(AND($F149,O11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),O11)),FALSE)","v":-2930000},{"$f":"IF(AND($F149,P11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),P11)),FALSE)","v":4490000},{"$f":"IF(AND($F149,Q11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),Q11)),FALSE)","v":false},{"$f":"IF(AND($F149,R11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),R11)),FALSE)","v":false},{"$f":"IF(AND($F149,S11),clean_alt(INDEX(INDIRECT($E149&$F149&\":\"&$F149),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F150,L12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),L12)),FALSE)","v":2450000},{"$f":"IF(AND($F150,M12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),M12)),FALSE)","v":2250000},{"$f":"IF(AND($F150,N12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),N12)),FALSE)","v":2380000},{"$f":"IF(AND($F150,O12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),O12)),FALSE)","v":2240000},{"$f":"IF(AND($F150,P12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),P12)),FALSE)","v":2660000},{"$f":"IF(AND($F150,Q12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),Q12)),FALSE)","v":false},{"$f":"IF(AND($F150,R12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),R12)),FALSE)","v":false},{"$f":"IF(AND($F150,S12),clean_alt(INDEX(INDIRECT($E150&$F150&\":\"&$F150),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F151,L13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),L13)),FALSE)","v":6330000},{"$f":"IF(AND($F151,M13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),M13)),FALSE)","v":9560000},{"$f":"IF(AND($F151,N13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),N13)),FALSE)","v":12070000},{"$f":"IF(AND($F151,O13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),O13)),FALSE)","v":12420000},{"$f":"IF(AND($F151,P13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),P13)),FALSE)","v":12550000},{"$f":"IF(AND($F151,Q13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),Q13)),FALSE)","v":false},{"$f":"IF(AND($F151,R13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),R13)),FALSE)","v":false},{"$f":"IF(AND($F151,S13),clean_alt(INDEX(INDIRECT($E151&$F151&\":\"&$F151),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",138,null,null,null,null,null,{"$f":"IF(AND($F152,L14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),L14)),FALSE)","v":443000},{"$f":"IF(AND($F152,M14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),M14)),FALSE)","v":567300},{"$f":"IF(AND($F152,N14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),N14)),FALSE)","v":514000},{"$f":"IF(AND($F152,O14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),O14)),FALSE)","v":359500},{"$f":"IF(AND($F152,P14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),P14)),FALSE)","v":1980000},{"$f":"IF(AND($F152,Q14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),Q14)),FALSE)","v":false},{"$f":"IF(AND($F152,R14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),R14)),FALSE)","v":false},{"$f":"IF(AND($F152,S14),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F153,L15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),L15)),FALSE)","v":59470},{"$f":"IF(AND($F153,M15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),M15)),FALSE)","v":69880},{"$f":"IF(AND($F153,N15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),N15)),FALSE)","v":90740},{"$f":"IF(AND($F153,O15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),O15)),FALSE)","v":98410},{"$f":"IF(AND($F153,P15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),P15)),FALSE)","v":87350},{"$f":"IF(AND($F153,Q15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),Q15)),FALSE)","v":false},{"$f":"IF(AND($F153,R15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),R15)),FALSE)","v":false},{"$f":"IF(AND($F153,S15),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F154,L16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),L16)),FALSE)","v":387800},{"$f":"IF(AND($F154,M16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),M16)),FALSE)","v":1940000},{"$f":"IF(AND($F154,N16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),N16)),FALSE)","v":839300},{"$f":"IF(AND($F154,O16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),O16)),FALSE)","v":1050000},{"$f":"IF(AND($F154,P16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),P16)),FALSE)","v":1540000},{"$f":"IF(AND($F154,Q16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),Q16)),FALSE)","v":false},{"$f":"IF(AND($F154,R16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),R16)),FALSE)","v":false},{"$f":"IF(AND($F154,S16),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F155,L17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),L17)),FALSE)","v":1960},{"$f":"IF(AND($F155,M17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),M17)),FALSE)","v":3080},{"$f":"IF(AND($F155,N17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),N17)),FALSE)","v":2220},{"$f":"IF(AND($F155,O17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),O17)),FALSE)","v":-320000},{"$f":"IF(AND($F155,P17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),P17)),FALSE)","v":0},{"$f":"IF(AND($F155,Q17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),Q17)),FALSE)","v":false},{"$f":"IF(AND($F155,R17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),R17)),FALSE)","v":false},{"$f":"IF(AND($F155,S17),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F156,L18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),L18)),FALSE)","v":1200},{"$f":"IF(AND($F156,M18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),M18)),FALSE)","v":1420},{"$f":"IF(AND($F156,N18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),N18)),FALSE)","v":2160},{"$f":"IF(AND($F156,O18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),O18)),FALSE)","v":1840},{"$f":"IF(AND($F156,P18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),P18)),FALSE)","v":2170},{"$f":"IF(AND($F156,Q18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),Q18)),FALSE)","v":false},{"$f":"IF(AND($F156,R18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),R18)),FALSE)","v":false},{"$f":"IF(AND($F156,S18),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F157,L19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),L19)),FALSE)","v":2910000},{"$f":"IF(AND($F157,M19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),M19)),FALSE)","v":1360000},{"$f":"IF(AND($F157,N19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),N19)),FALSE)","v":1520000},{"$f":"IF(AND($F157,O19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),O19)),FALSE)","v":1890000},{"$f":"IF(AND($F157,P19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),P19)),FALSE)","v":1540000},{"$f":"IF(AND($F157,Q19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),Q19)),FALSE)","v":false},{"$f":"IF(AND($F157,R19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),R19)),FALSE)","v":false},{"$f":"IF(AND($F157,S19),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F158,L20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),L20)),FALSE)","v":47780},{"$f":"IF(AND($F158,M20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),M20)),FALSE)","v":17520},{"$f":"IF(AND($F158,N20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),N20)),FALSE)","v":11040},{"$f":"IF(AND($F158,O20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),O20)),FALSE)","v":-4350},{"$f":"IF(AND($F158,P20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),P20)),FALSE)","v":-103080},{"$f":"IF(AND($F158,Q20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),Q20)),FALSE)","v":false},{"$f":"IF(AND($F158,R20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),R20)),FALSE)","v":false},{"$f":"IF(AND($F158,S20),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",149,null,null,null,null,null,{"$f":"IF(AND($F159,L21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),L21)),FALSE)","v":-1030000},{"$f":"IF(AND($F159,M21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),M21)),FALSE)","v":-1510000},{"$f":"IF(AND($F159,N21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),N21)),FALSE)","v":-724290},{"$f":"IF(AND($F159,O21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),O21)),FALSE)","v":-46290},{"$f":"IF(AND($F159,P21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),P21)),FALSE)","v":-161580},{"$f":"IF(AND($F159,Q21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),Q21)),FALSE)","v":false},{"$f":"IF(AND($F159,R21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),R21)),FALSE)","v":false},{"$f":"IF(AND($F159,S21),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F160,L22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),L22)),FALSE)","v":2160000},{"$f":"IF(AND($F160,M22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),M22)),FALSE)","v":2490000},{"$f":"IF(AND($F160,N22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),N22)),FALSE)","v":2500000},{"$f":"IF(AND($F160,O22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),O22)),FALSE)","v":2110000},{"$f":"IF(AND($F160,P22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),P22)),FALSE)","v":1220000},{"$f":"IF(AND($F160,Q22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),Q22)),FALSE)","v":false},{"$f":"IF(AND($F160,R22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),R22)),FALSE)","v":false},{"$f":"IF(AND($F160,S22),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F161,L23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),L23)),FALSE)","v":340020},{"$f":"IF(AND($F161,M23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),M23)),FALSE)","v":338660},{"$f":"IF(AND($F161,N23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),N23)),FALSE)","v":483190},{"$f":"IF(AND($F161,O23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),O23)),FALSE)","v":546730},{"$f":"IF(AND($F161,P23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),P23)),FALSE)","v":712690},{"$f":"IF(AND($F161,Q23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),Q23)),FALSE)","v":false},{"$f":"IF(AND($F161,R23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),R23)),FALSE)","v":false},{"$f":"IF(AND($F161,S23),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F162,L24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),L24)),FALSE)","v":-6190},{"$f":"IF(AND($F162,M24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),M24)),FALSE)","v":-9290},{"$f":"IF(AND($F162,N24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),N24)),FALSE)","v":-3800},{"$f":"IF(AND($F162,O24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),O24)),FALSE)","v":-2520},{"$f":"IF(AND($F162,P24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),P24)),FALSE)","v":-852613},{"$f":"IF(AND($F162,Q24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),Q24)),FALSE)","v":false},{"$f":"IF(AND($F162,R24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),R24)),FALSE)","v":false},{"$f":"IF(AND($F162,S24),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F163,L25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),L25)),FALSE)","v":1170000},{"$f":"IF(AND($F163,M25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),M25)),FALSE)","v":1020000},{"$f":"IF(AND($F163,N25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),N25)),FALSE)","v":861000},{"$f":"IF(AND($F163,O25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),O25)),FALSE)","v":1240000},{"$f":"IF(AND($F163,P25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),P25)),FALSE)","v":1390000},{"$f":"IF(AND($F163,Q25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),Q25)),FALSE)","v":false},{"$f":"IF(AND($F163,R25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),R25)),FALSE)","v":false},{"$f":"IF(AND($F163,S25),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",149,null,null,null,null,null,{"$f":"IF(AND($F164,L26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),L26)),FALSE)","v":778990},{"$f":"IF(AND($F164,M26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),M26)),FALSE)","v":846150},{"$f":"IF(AND($F164,N26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),N26)),FALSE)","v":1060000},{"$f":"IF(AND($F164,O26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),O26)),FALSE)","v":983650},{"$f":"IF(AND($F164,P26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),P26)),FALSE)","v":1390000},{"$f":"IF(AND($F164,Q26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),Q26)),FALSE)","v":false},{"$f":"IF(AND($F164,R26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),R26)),FALSE)","v":false},{"$f":"IF(AND($F164,S26),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F165,L27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),L27)),FALSE)","v":591000},{"$f":"IF(AND($F165,M27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),M27)),FALSE)","v":659000},{"$f":"IF(AND($F165,N27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),N27)),FALSE)","v":684000},{"$f":"IF(AND($F165,O27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),O27)),FALSE)","v":1070000},{"$f":"IF(AND($F165,P27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),P27)),FALSE)","v":669000},{"$f":"IF(AND($F165,Q27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),Q27)),FALSE)","v":false},{"$f":"IF(AND($F165,R27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),R27)),FALSE)","v":false},{"$f":"IF(AND($F165,S27),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F166,L28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),L28)),FALSE)","v":47200},{"$f":"IF(AND($F166,M28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),M28)),FALSE)","v":-100900},{"$f":"IF(AND($F166,N28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),N28)),FALSE)","v":77600},{"$f":"IF(AND($F166,O28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),O28)),FALSE)","v":173300},{"$f":"IF(AND($F166,P28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),P28)),FALSE)","v":269100},{"$f":"IF(AND($F166,Q28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),Q28)),FALSE)","v":false},{"$f":"IF(AND($F166,R28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),R28)),FALSE)","v":false},{"$f":"IF(AND($F166,S28),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F167,L29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),L29)),FALSE)","v":6170000},{"$f":"IF(AND($F167,M29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),M29)),FALSE)","v":6730000},{"$f":"IF(AND($F167,N29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),N29)),FALSE)","v":6500000},{"$f":"IF(AND($F167,O29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),O29)),FALSE)","v":5450000},{"$f":"IF(AND($F167,P29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),P29)),FALSE)","v":6320000},{"$f":"IF(AND($F167,Q29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),Q29)),FALSE)","v":false},{"$f":"IF(AND($F167,R29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),R29)),FALSE)","v":false},{"$f":"IF(AND($F167,S29),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F168,L30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),L30)),FALSE)","v":0},{"$f":"IF(AND($F168,M30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),M30)),FALSE)","v":27680},{"$f":"IF(AND($F168,N30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),N30)),FALSE)","v":31350},{"$f":"IF(AND($F168,O30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),O30)),FALSE)","v":59000},{"$f":"IF(AND($F168,P30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),P30)),FALSE)","v":50150},{"$f":"IF(AND($F168,Q30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),Q30)),FALSE)","v":false},{"$f":"IF(AND($F168,R30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),R30)),FALSE)","v":false},{"$f":"IF(AND($F168,S30),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F169,L31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),L31)),FALSE)","v":629000},{"$f":"IF(AND($F169,M31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),M31)),FALSE)","v":624000},{"$f":"IF(AND($F169,N31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),N31)),FALSE)","v":703000},{"$f":"IF(AND($F169,O31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),O31)),FALSE)","v":764000},{"$f":"IF(AND($F169,P31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),P31)),FALSE)","v":847000},{"$f":"IF(AND($F169,Q31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),Q31)),FALSE)","v":false},{"$f":"IF(AND($F169,R31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),R31)),FALSE)","v":false},{"$f":"IF(AND($F169,S31),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",151,null,null,null,null,null,{"$f":"IF(AND($F170,L32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),L32)),FALSE)","v":2860000},{"$f":"IF(AND($F170,M32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),M32)),FALSE)","v":46000},{"$f":"IF(AND($F170,N32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),N32)),FALSE)","v":1730000},{"$f":"IF(AND($F170,O32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),O32)),FALSE)","v":7270000},{"$f":"IF(AND($F170,P32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),P32)),FALSE)","v":-1020000},{"$f":"IF(AND($F170,Q32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),Q32)),FALSE)","v":false},{"$f":"IF(AND($F170,R32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),R32)),FALSE)","v":false},{"$f":"IF(AND($F170,S32),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F171,L33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),L33)),FALSE)","v":false},{"$f":"IF(AND($F171,M33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),M33)),FALSE)","v":false},{"$f":"IF(AND($F171,N33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),N33)),FALSE)","v":false},{"$f":"IF(AND($F171,O33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),O33)),FALSE)","v":false},{"$f":"IF(AND($F171,P33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),P33)),FALSE)","v":false},{"$f":"IF(AND($F171,Q33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),Q33)),FALSE)","v":false},{"$f":"IF(AND($F171,R33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),R33)),FALSE)","v":false},{"$f":"IF(AND($F171,S33),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),S33)),FALSE)","v":false}]
[]
[]
[]
[]
[]
["EBITDA"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,2013,2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C149","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$177,INDIRECT($E179&\"A:A\"),0),FALSE)","v":158},null,null,null,null,null,{"$f":"IF(AND($F179,L11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),L11)),FALSE)","v":13160000},{"$f":"IF(AND($F179,M11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),M11)),FALSE)","v":13100000},{"$f":"IF(AND($F179,N11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),N11)),FALSE)","v":12460000},{"$f":"IF(AND($F179,O11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),O11)),FALSE)","v":12570000},{"$f":"IF(AND($F179,P11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),P11)),FALSE)","v":12400000},{"$f":"IF(AND($F179,Q11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),Q11)),FALSE)","v":false},{"$f":"IF(AND($F179,R11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),R11)),FALSE)","v":false},{"$f":"IF(AND($F179,S11),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F180,L12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),L12)),FALSE)","v":3790000},{"$f":"IF(AND($F180,M12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),M12)),FALSE)","v":3460000},{"$f":"IF(AND($F180,N12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),N12)),FALSE)","v":3410000},{"$f":"IF(AND($F180,O12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),O12)),FALSE)","v":3280000},{"$f":"IF(AND($F180,P12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),P12)),FALSE)","v":3920000},{"$f":"IF(AND($F180,Q12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),Q12)),FALSE)","v":false},{"$f":"IF(AND($F180,R12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),R12)),FALSE)","v":false},{"$f":"IF(AND($F180,S12),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F181,L13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),L13)),FALSE)","v":14730000},{"$f":"IF(AND($F181,M13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),M13)),FALSE)","v":15730000},{"$f":"IF(AND($F181,N13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),N13)),FALSE)","v":16620001},{"$f":"IF(AND($F181,O13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),O13)),FALSE)","v":20160000},{"$f":"IF(AND($F181,P13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),P13)),FALSE)","v":19310000},{"$f":"IF(AND($F181,Q13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),Q13)),FALSE)","v":false},{"$f":"IF(AND($F181,R13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),R13)),FALSE)","v":false},{"$f":"IF(AND($F181,S13),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",145,null,null,null,null,null,{"$f":"IF(AND($F182,L14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),L14)),FALSE)","v":757200},{"$f":"IF(AND($F182,M14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),M14)),FALSE)","v":798100},{"$f":"IF(AND($F182,N14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),N14)),FALSE)","v":807000},{"$f":"IF(AND($F182,O14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),O14)),FALSE)","v":665500},{"$f":"IF(AND($F182,P14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),P14)),FALSE)","v":836700},{"$f":"IF(AND($F182,Q14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),Q14)),FALSE)","v":false},{"$f":"IF(AND($F182,R14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),R14)),FALSE)","v":false},{"$f":"IF(AND($F182,S14),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F183,L15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),L15)),FALSE)","v":115940},{"$f":"IF(AND($F183,M15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),M15)),FALSE)","v":140560},{"$f":"IF(AND($F183,N15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),N15)),FALSE)","v":183480},{"$f":"IF(AND($F183,O15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),O15)),FALSE)","v":199320},{"$f":"IF(AND($F183,P15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),P15)),FALSE)","v":186980},{"$f":"IF(AND($F183,Q15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),Q15)),FALSE)","v":false},{"$f":"IF(AND($F183,R15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),R15)),FALSE)","v":false},{"$f":"IF(AND($F183,S15),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F184,L16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),L16)),FALSE)","v":671000},{"$f":"IF(AND($F184,M16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),M16)),FALSE)","v":1310000},{"$f":"IF(AND($F184,N16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),N16)),FALSE)","v":1750000},{"$f":"IF(AND($F184,O16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),O16)),FALSE)","v":2130000},{"$f":"IF(AND($F184,P16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),P16)),FALSE)","v":2540000},{"$f":"IF(AND($F184,Q16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),Q16)),FALSE)","v":false},{"$f":"IF(AND($F184,R16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),R16)),FALSE)","v":false},{"$f":"IF(AND($F184,S16),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F185,L17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),L17)),FALSE)","v":11960},{"$f":"IF(AND($F185,M17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),M17)),FALSE)","v":14360},{"$f":"IF(AND($F185,N17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),N17)),FALSE)","v":13990},{"$f":"IF(AND($F185,O17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),O17)),FALSE)","v":11240},{"$f":"IF(AND($F185,P17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),P17)),FALSE)","v":0},{"$f":"IF(AND($F185,Q17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),Q17)),FALSE)","v":false},{"$f":"IF(AND($F185,R17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),R17)),FALSE)","v":false},{"$f":"IF(AND($F185,S17),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F186,L18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),L18)),FALSE)","v":2920},{"$f":"IF(AND($F186,M18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),M18)),FALSE)","v":3120},{"$f":"IF(AND($F186,N18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),N18)),FALSE)","v":3880},{"$f":"IF(AND($F186,O18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),O18)),FALSE)","v":4550},{"$f":"IF(AND($F186,P18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),P18)),FALSE)","v":5500},{"$f":"IF(AND($F186,Q18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),Q18)),FALSE)","v":false},{"$f":"IF(AND($F186,R18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),R18)),FALSE)","v":false},{"$f":"IF(AND($F186,S18),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F187,L19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),L19)),FALSE)","v":3500000},{"$f":"IF(AND($F187,M19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),M19)),FALSE)","v":3990000},{"$f":"IF(AND($F187,N19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),N19)),FALSE)","v":4230000},{"$f":"IF(AND($F187,O19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),O19)),FALSE)","v":4350000},{"$f":"IF(AND($F187,P19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),P19)),FALSE)","v":4560000},{"$f":"IF(AND($F187,Q19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),Q19)),FALSE)","v":false},{"$f":"IF(AND($F187,R19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),R19)),FALSE)","v":false},{"$f":"IF(AND($F187,S19),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F188,L20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),L20)),FALSE)","v":213430},{"$f":"IF(AND($F188,M20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),M20)),FALSE)","v":203500},{"$f":"IF(AND($F188,N20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),N20)),FALSE)","v":189630},{"$f":"IF(AND($F188,O20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),O20)),FALSE)","v":450600},{"$f":"IF(AND($F188,P20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),P20)),FALSE)","v":461600},{"$f":"IF(AND($F188,Q20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),Q20)),FALSE)","v":false},{"$f":"IF(AND($F188,R20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),R20)),FALSE)","v":false},{"$f":"IF(AND($F188,S20),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F189,L21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),L21)),FALSE)","v":325490},{"$f":"IF(AND($F189,M21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),M21)),FALSE)","v":285800},{"$f":"IF(AND($F189,N21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),N21)),FALSE)","v":683340},{"$f":"IF(AND($F189,O21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),O21)),FALSE)","v":601900},{"$f":"IF(AND($F189,P21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),P21)),FALSE)","v":817530},{"$f":"IF(AND($F189,Q21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),Q21)),FALSE)","v":false},{"$f":"IF(AND($F189,R21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),R21)),FALSE)","v":false},{"$f":"IF(AND($F189,S21),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F190,L22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),L22)),FALSE)","v":3440000},{"$f":"IF(AND($F190,M22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),M22)),FALSE)","v":3490000},{"$f":"IF(AND($F190,N22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),N22)),FALSE)","v":3600000},{"$f":"IF(AND($F190,O22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),O22)),FALSE)","v":2540000},{"$f":"IF(AND($F190,P22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),P22)),FALSE)","v":2790000},{"$f":"IF(AND($F190,Q22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),Q22)),FALSE)","v":false},{"$f":"IF(AND($F190,R22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),R22)),FALSE)","v":false},{"$f":"IF(AND($F190,S22),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F191,L23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),L23)),FALSE)","v":571190},{"$f":"IF(AND($F191,M23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),M23)),FALSE)","v":622380},{"$f":"IF(AND($F191,N23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),N23)),FALSE)","v":777760},{"$f":"IF(AND($F191,O23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),O23)),FALSE)","v":962780},{"$f":"IF(AND($F191,P23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),P23)),FALSE)","v":1200000},{"$f":"IF(AND($F191,Q23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),Q23)),FALSE)","v":false},{"$f":"IF(AND($F191,R23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),R23)),FALSE)","v":false},{"$f":"IF(AND($F191,S23),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F192,L24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),L24)),FALSE)","v":-1800},{"$f":"IF(AND($F192,M24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),M24)),FALSE)","v":-459579},{"$f":"IF(AND($F192,N24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),N24)),FALSE)","v":-170365},{"$f":"IF(AND($F192,O24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),O24)),FALSE)","v":1950},{"$f":"IF(AND($F192,P24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),P24)),FALSE)","v":2940},{"$f":"IF(AND($F192,Q24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),Q24)),FALSE)","v":false},{"$f":"IF(AND($F192,R24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),R24)),FALSE)","v":false},{"$f":"IF(AND($F192,S24),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F193,L25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),L25)),FALSE)","v":2430000},{"$f":"IF(AND($F193,M25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),M25)),FALSE)","v":2360000},{"$f":"IF(AND($F193,N25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),N25)),FALSE)","v":3080000},{"$f":"IF(AND($F193,O25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),O25)),FALSE)","v":2610000},{"$f":"IF(AND($F193,P25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),P25)),FALSE)","v":2690000},{"$f":"IF(AND($F193,Q25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),Q25)),FALSE)","v":false},{"$f":"IF(AND($F193,R25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),R25)),FALSE)","v":false},{"$f":"IF(AND($F193,S25),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",156,null,null,null,null,null,{"$f":"IF(AND($F194,L26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),L26)),FALSE)","v":1020000},{"$f":"IF(AND($F194,M26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),M26)),FALSE)","v":1070000},{"$f":"IF(AND($F194,N26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),N26)),FALSE)","v":1110000},{"$f":"IF(AND($F194,O26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),O26)),FALSE)","v":1180000},{"$f":"IF(AND($F194,P26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),P26)),FALSE)","v":1290000},{"$f":"IF(AND($F194,Q26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),Q26)),FALSE)","v":false},{"$f":"IF(AND($F194,R26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),R26)),FALSE)","v":false},{"$f":"IF(AND($F194,S26),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F195,L27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),L27)),FALSE)","v":943000},{"$f":"IF(AND($F195,M27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),M27)),FALSE)","v":1010000},{"$f":"IF(AND($F195,N27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),N27)),FALSE)","v":1030000},{"$f":"IF(AND($F195,O27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),O27)),FALSE)","v":1030000},{"$f":"IF(AND($F195,P27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),P27)),FALSE)","v":987000},{"$f":"IF(AND($F195,Q27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),Q27)),FALSE)","v":false},{"$f":"IF(AND($F195,R27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),R27)),FALSE)","v":false},{"$f":"IF(AND($F195,S27),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F196,L28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),L28)),FALSE)","v":62800},{"$f":"IF(AND($F196,M28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),M28)),FALSE)","v":171300},{"$f":"IF(AND($F196,N28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),N28)),FALSE)","v":309400},{"$f":"IF(AND($F196,O28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),O28)),FALSE)","v":297600},{"$f":"IF(AND($F196,P28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),P28)),FALSE)","v":481100},{"$f":"IF(AND($F196,Q28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),Q28)),FALSE)","v":false},{"$f":"IF(AND($F196,R28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),R28)),FALSE)","v":false},{"$f":"IF(AND($F196,S28),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F197,L29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),L29)),FALSE)","v":12220000},{"$f":"IF(AND($F197,M29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),M29)),FALSE)","v":12650000},{"$f":"IF(AND($F197,N29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),N29)),FALSE)","v":12780000},{"$f":"IF(AND($F197,O29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),O29)),FALSE)","v":12500000},{"$f":"IF(AND($F197,P29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),P29)),FALSE)","v":12680000},{"$f":"IF(AND($F197,Q29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),Q29)),FALSE)","v":false},{"$f":"IF(AND($F197,R29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),R29)),FALSE)","v":false},{"$f":"IF(AND($F197,S29),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F198,L30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),L30)),FALSE)","v":0},{"$f":"IF(AND($F198,M30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),M30)),FALSE)","v":132820},{"$f":"IF(AND($F198,N30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),N30)),FALSE)","v":147100},{"$f":"IF(AND($F198,O30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),O30)),FALSE)","v":188290},{"$f":"IF(AND($F198,P30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),P30)),FALSE)","v":245870},{"$f":"IF(AND($F198,Q30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),Q30)),FALSE)","v":false},{"$f":"IF(AND($F198,R30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),R30)),FALSE)","v":false},{"$f":"IF(AND($F198,S30),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F199,L31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),L31)),FALSE)","v":1330000},{"$f":"IF(AND($F199,M31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),M31)),FALSE)","v":1310000},{"$f":"IF(AND($F199,N31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),N31)),FALSE)","v":1430000},{"$f":"IF(AND($F199,O31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),O31)),FALSE)","v":1570000},{"$f":"IF(AND($F199,P31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),P31)),FALSE)","v":1570000},{"$f":"IF(AND($F199,Q31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),Q31)),FALSE)","v":false},{"$f":"IF(AND($F199,R31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),R31)),FALSE)","v":false},{"$f":"IF(AND($F199,S31),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",158,null,null,null,null,null,{"$f":"IF(AND($F200,L32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),L32)),FALSE)","v":4790000},{"$f":"IF(AND($F200,M32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),M32)),FALSE)","v":3160000},{"$f":"IF(AND($F200,N32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),N32)),FALSE)","v":2800000},{"$f":"IF(AND($F200,O32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),O32)),FALSE)","v":3000000},{"$f":"IF(AND($F200,P32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),P32)),FALSE)","v":2940000},{"$f":"IF(AND($F200,Q32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),Q32)),FALSE)","v":false},{"$f":"IF(AND($F200,R32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),R32)),FALSE)","v":false},{"$f":"IF(AND($F200,S32),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F201,L33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),L33)),FALSE)","v":false},{"$f":"IF(AND($F201,M33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),M33)),FALSE)","v":false},{"$f":"IF(AND($F201,N33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),N33)),FALSE)","v":false},{"$f":"IF(AND($F201,O33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),O33)),FALSE)","v":false},{"$f":"IF(AND($F201,P33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),P33)),FALSE)","v":false},{"$f":"IF(AND($F201,Q33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),Q33)),FALSE)","v":false},{"$f":"IF(AND($F201,R33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),R33)),FALSE)","v":false},{"$f":"IF(AND($F201,S33),clean_alt(INDEX(INDIRECT($E201&$F201&\":\"&$F201),S33)),FALSE)","v":false}]
[]
[]
[]
["Sales/Revenue"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L178","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C179","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E207&\"A:A\"),0),FALSE)","v":103},null,null,null,null,null,{"$f":"IF(AND($F207,L11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),L11)),FALSE)","v":67200000},{"$f":"IF(AND($F207,M11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),M11)),FALSE)","v":64350000},{"$f":"IF(AND($F207,N11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),N11)),FALSE)","v":64510004},{"$f":"IF(AND($F207,O11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),O11)),FALSE)","v":65350000},{"$f":"IF(AND($F207,P11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),P11)),FALSE)","v":62610000},{"$f":"IF(AND($F207,Q11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),Q11)),FALSE)","v":false},{"$f":"IF(AND($F207,R11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),R11)),FALSE)","v":false},{"$f":"IF(AND($F207,S11),clean_alt(INDEX(INDIRECT($E207&$F207&\":\"&$F207),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E208&\"A:A\"),0),FALSE)","v":103},null,null,null,null,null,{"$f":"IF(AND($F208,L12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),L12)),FALSE)","v":11300000},{"$f":"IF(AND($F208,M12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),M12)),FALSE)","v":10260000},{"$f":"IF(AND($F208,N12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),N12)),FALSE)","v":10810000},{"$f":"IF(AND($F208,O12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),O12)),FALSE)","v":10490000},{"$f":"IF(AND($F208,P12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),P12)),FALSE)","v":12050000},{"$f":"IF(AND($F208,Q12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),Q12)),FALSE)","v":false},{"$f":"IF(AND($F208,R12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),R12)),FALSE)","v":false},{"$f":"IF(AND($F208,S12),clean_alt(INDEX(INDIRECT($E208&$F208&\":\"&$F208),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E209&\"A:A\"),0),FALSE)","v":103},null,null,null,null,null,{"$f":"IF(AND($F209,L13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),L13)),FALSE)","v":32230000},{"$f":"IF(AND($F209,M13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),M13)),FALSE)","v":35080000},{"$f":"IF(AND($F209,N13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),N13)),FALSE)","v":38080000},{"$f":"IF(AND($F209,O13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),O13)),FALSE)","v":46720000},{"$f":"IF(AND($F209,P13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),P13)),FALSE)","v":45600000},{"$f":"IF(AND($F209,Q13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),Q13)),FALSE)","v":false},{"$f":"IF(AND($F209,R13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),R13)),FALSE)","v":false},{"$f":"IF(AND($F209,S13),clean_alt(INDEX(INDIRECT($E209&$F209&\":\"&$F209),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",90,null,null,null,null,null,{"$f":"IF(AND($F210,L14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),L14)),FALSE)","v":3920000},{"$f":"IF(AND($F210,M14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),M14)),FALSE)","v":4210000},{"$f":"IF(AND($F210,N14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),N14)),FALSE)","v":4150000},{"$f":"IF(AND($F210,O14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),O14)),FALSE)","v":3570000},{"$f":"IF(AND($F210,P14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),P14)),FALSE)","v":4890000},{"$f":"IF(AND($F210,Q14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),Q14)),FALSE)","v":false},{"$f":"IF(AND($F210,R14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),R14)),FALSE)","v":false},{"$f":"IF(AND($F210,S14),clean_alt(INDEX(INDIRECT($E210&$F210&\":\"&$F210),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F211,L15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),L15)),FALSE)","v":580220},{"$f":"IF(AND($F211,M15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),M15)),FALSE)","v":739050},{"$f":"IF(AND($F211,N15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),N15)),FALSE)","v":903010},{"$f":"IF(AND($F211,O15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),O15)),FALSE)","v":959930},{"$f":"IF(AND($F211,P15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),P15)),FALSE)","v":906450},{"$f":"IF(AND($F211,Q15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),Q15)),FALSE)","v":false},{"$f":"IF(AND($F211,R15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),R15)),FALSE)","v":false},{"$f":"IF(AND($F211,S15),clean_alt(INDEX(INDIRECT($E211&$F211&\":\"&$F211),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F212,L16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),L16)),FALSE)","v":2790000},{"$f":"IF(AND($F212,M16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),M16)),FALSE)","v":4860000},{"$f":"IF(AND($F212,N16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),N16)),FALSE)","v":6030000},{"$f":"IF(AND($F212,O16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),O16)),FALSE)","v":6550000},{"$f":"IF(AND($F212,P16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),P16)),FALSE)","v":7330000},{"$f":"IF(AND($F212,Q16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),Q16)),FALSE)","v":false},{"$f":"IF(AND($F212,R16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),R16)),FALSE)","v":false},{"$f":"IF(AND($F212,S16),clean_alt(INDEX(INDIRECT($E212&$F212&\":\"&$F212),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F213,L17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),L17)),FALSE)","v":179180},{"$f":"IF(AND($F213,M17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),M17)),FALSE)","v":200020},{"$f":"IF(AND($F213,N17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),N17)),FALSE)","v":204170},{"$f":"IF(AND($F213,O17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),O17)),FALSE)","v":202510},{"$f":"IF(AND($F213,P17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),P17)),FALSE)","v":207500},{"$f":"IF(AND($F213,Q17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),Q17)),FALSE)","v":false},{"$f":"IF(AND($F213,R17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),R17)),FALSE)","v":false},{"$f":"IF(AND($F213,S17),clean_alt(INDEX(INDIRECT($E213&$F213&\":\"&$F213),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F214,L18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),L18)),FALSE)","v":12530},{"$f":"IF(AND($F214,M18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),M18)),FALSE)","v":13270},{"$f":"IF(AND($F214,N18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),N18)),FALSE)","v":15160},{"$f":"IF(AND($F214,O18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),O18)),FALSE)","v":17940},{"$f":"IF(AND($F214,P18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),P18)),FALSE)","v":19430},{"$f":"IF(AND($F214,Q18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),Q18)),FALSE)","v":false},{"$f":"IF(AND($F214,R18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),R18)),FALSE)","v":false},{"$f":"IF(AND($F214,S18),clean_alt(INDEX(INDIRECT($E214&$F214&\":\"&$F214),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F215,L19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),L19)),FALSE)","v":18380000},{"$f":"IF(AND($F215,M19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),M19)),FALSE)","v":19200000},{"$f":"IF(AND($F215,N19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),N19)),FALSE)","v":19260000},{"$f":"IF(AND($F215,O19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),O19)),FALSE)","v":20510000},{"$f":"IF(AND($F215,P19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),P19)),FALSE)","v":20790000},{"$f":"IF(AND($F215,Q19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),Q19)),FALSE)","v":false},{"$f":"IF(AND($F215,R19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),R19)),FALSE)","v":false},{"$f":"IF(AND($F215,S19),clean_alt(INDEX(INDIRECT($E215&$F215&\":\"&$F215),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F216,L20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),L20)),FALSE)","v":2250000},{"$f":"IF(AND($F216,M20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),M20)),FALSE)","v":2160000},{"$f":"IF(AND($F216,N20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),N20)),FALSE)","v":2320000},{"$f":"IF(AND($F216,O20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),O20)),FALSE)","v":3770000},{"$f":"IF(AND($F216,P20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),P20)),FALSE)","v":4290000},{"$f":"IF(AND($F216,Q20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),Q20)),FALSE)","v":false},{"$f":"IF(AND($F216,R20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),R20)),FALSE)","v":false},{"$f":"IF(AND($F216,S20),clean_alt(INDEX(INDIRECT($E216&$F216&\":\"&$F216),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",101,null,null,null,null,null,{"$f":"IF(AND($F217,L21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),L21)),FALSE)","v":11150000},{"$f":"IF(AND($F217,M21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),M21)),FALSE)","v":6750000},{"$f":"IF(AND($F217,N21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),N21)),FALSE)","v":6330000},{"$f":"IF(AND($F217,O21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),O21)),FALSE)","v":6480000},{"$f":"IF(AND($F217,P21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),P21)),FALSE)","v":5950000},{"$f":"IF(AND($F217,Q21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),Q21)),FALSE)","v":false},{"$f":"IF(AND($F217,R21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),R21)),FALSE)","v":false},{"$f":"IF(AND($F217,S21),clean_alt(INDEX(INDIRECT($E217&$F217&\":\"&$F217),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F218,L22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),L22)),FALSE)","v":28990000},{"$f":"IF(AND($F218,M22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),M22)),FALSE)","v":32880002},{"$f":"IF(AND($F218,N22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),N22)),FALSE)","v":33810000},{"$f":"IF(AND($F218,O22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),O22)),FALSE)","v":31580000},{"$f":"IF(AND($F218,P22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),P22)),FALSE)","v":27900000},{"$f":"IF(AND($F218,Q22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),Q22)),FALSE)","v":false},{"$f":"IF(AND($F218,R22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),R22)),FALSE)","v":false},{"$f":"IF(AND($F218,S22),clean_alt(INDEX(INDIRECT($E218&$F218&\":\"&$F218),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F219,L23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),L23)),FALSE)","v":2060000},{"$f":"IF(AND($F219,M23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),M23)),FALSE)","v":2250000},{"$f":"IF(AND($F219,N23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),N23)),FALSE)","v":2460000},{"$f":"IF(AND($F219,O23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),O23)),FALSE)","v":2680000},{"$f":"IF(AND($F219,P23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),P23)),FALSE)","v":3040000},{"$f":"IF(AND($F219,Q23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),Q23)),FALSE)","v":false},{"$f":"IF(AND($F219,R23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),R23)),FALSE)","v":false},{"$f":"IF(AND($F219,S23),clean_alt(INDEX(INDIRECT($E219&$F219&\":\"&$F219),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F220,L24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),L24)),FALSE)","v":41440},{"$f":"IF(AND($F220,M24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),M24)),FALSE)","v":48140},{"$f":"IF(AND($F220,N24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),N24)),FALSE)","v":57460},{"$f":"IF(AND($F220,O24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),O24)),FALSE)","v":72220},{"$f":"IF(AND($F220,P24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),P24)),FALSE)","v":77270},{"$f":"IF(AND($F220,Q24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),Q24)),FALSE)","v":false},{"$f":"IF(AND($F220,R24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),R24)),FALSE)","v":false},{"$f":"IF(AND($F220,S24),clean_alt(INDEX(INDIRECT($E220&$F220&\":\"&$F220),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F221,L25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),L25)),FALSE)","v":8580000},{"$f":"IF(AND($F221,M25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),M25)),FALSE)","v":7950000},{"$f":"IF(AND($F221,N25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),N25)),FALSE)","v":8560000},{"$f":"IF(AND($F221,O25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),O25)),FALSE)","v":8680000},{"$f":"IF(AND($F221,P25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),P25)),FALSE)","v":9010000},{"$f":"IF(AND($F221,Q25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),Q25)),FALSE)","v":false},{"$f":"IF(AND($F221,R25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),R25)),FALSE)","v":false},{"$f":"IF(AND($F221,S25),clean_alt(INDEX(INDIRECT($E221&$F221&\":\"&$F221),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",{"$f":"IFERROR(MATCH(A$205,INDIRECT(E222&\"A:A\"),0),FALSE)","v":101},null,null,null,null,null,{"$f":"IF(AND($F222,L26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),L26)),FALSE)","v":6340000},{"$f":"IF(AND($F222,M26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),M26)),FALSE)","v":6320000},{"$f":"IF(AND($F222,N26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),N26)),FALSE)","v":6900000},{"$f":"IF(AND($F222,O26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),O26)),FALSE)","v":7230000},{"$f":"IF(AND($F222,P26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),P26)),FALSE)","v":7670000},{"$f":"IF(AND($F222,Q26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),Q26)),FALSE)","v":false},{"$f":"IF(AND($F222,R26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),R26)),FALSE)","v":false},{"$f":"IF(AND($F222,S26),clean_alt(INDEX(INDIRECT($E222&$F222&\":\"&$F222),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F223,L27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),L27)),FALSE)","v":2850000},{"$f":"IF(AND($F223,M27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),M27)),FALSE)","v":2990000},{"$f":"IF(AND($F223,N27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),N27)),FALSE)","v":3070000},{"$f":"IF(AND($F223,O27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),O27)),FALSE)","v":3030000},{"$f":"IF(AND($F223,P27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),P27)),FALSE)","v":2950000},{"$f":"IF(AND($F223,Q27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),Q27)),FALSE)","v":false},{"$f":"IF(AND($F223,R27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),R27)),FALSE)","v":false},{"$f":"IF(AND($F223,S27),clean_alt(INDEX(INDIRECT($E223&$F223&\":\"&$F223),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F224,L28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),L28)),FALSE)","v":1660000},{"$f":"IF(AND($F224,M28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),M28)),FALSE)","v":1700000},{"$f":"IF(AND($F224,N28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),N28)),FALSE)","v":1960000},{"$f":"IF(AND($F224,O28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),O28)),FALSE)","v":2230000},{"$f":"IF(AND($F224,P28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),P28)),FALSE)","v":2400000},{"$f":"IF(AND($F224,Q28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),Q28)),FALSE)","v":false},{"$f":"IF(AND($F224,R28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),R28)),FALSE)","v":false},{"$f":"IF(AND($F224,S28),clean_alt(INDEX(INDIRECT($E224&$F224&\":\"&$F224),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F225,L29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),L29)),FALSE)","v":65489996},{"$f":"IF(AND($F225,M29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),M29)),FALSE)","v":66420000},{"$f":"IF(AND($F225,N29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),N29)),FALSE)","v":66680000},{"$f":"IF(AND($F225,O29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),O29)),FALSE)","v":63050000},{"$f":"IF(AND($F225,P29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),P29)),FALSE)","v":62800000},{"$f":"IF(AND($F225,Q29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),Q29)),FALSE)","v":false},{"$f":"IF(AND($F225,R29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),R29)),FALSE)","v":false},{"$f":"IF(AND($F225,S29),clean_alt(INDEX(INDIRECT($E225&$F225&\":\"&$F225),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F226,L30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),L30)),FALSE)","v":0},{"$f":"IF(AND($F226,M30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),M30)),FALSE)","v":1640000},{"$f":"IF(AND($F226,N30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),N30)),FALSE)","v":1750000},{"$f":"IF(AND($F226,O30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),O30)),FALSE)","v":2310000},{"$f":"IF(AND($F226,P30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),P30)),FALSE)","v":3160000},{"$f":"IF(AND($F226,Q30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),Q30)),FALSE)","v":false},{"$f":"IF(AND($F226,R30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),R30)),FALSE)","v":false},{"$f":"IF(AND($F226,S30),clean_alt(INDEX(INDIRECT($E226&$F226&\":\"&$F226),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F227,L31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),L31)),FALSE)","v":6000000},{"$f":"IF(AND($F227,M31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),M31)),FALSE)","v":6000000},{"$f":"IF(AND($F227,N31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),N31)),FALSE)","v":6120000},{"$f":"IF(AND($F227,O31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),O31)),FALSE)","v":6280000},{"$f":"IF(AND($F227,P31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),P31)),FALSE)","v":6440000},{"$f":"IF(AND($F227,Q31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),Q31)),FALSE)","v":false},{"$f":"IF(AND($F227,R31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),R31)),FALSE)","v":false},{"$f":"IF(AND($F227,S31),clean_alt(INDEX(INDIRECT($E227&$F227&\":\"&$F227),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F228,L32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),L32)),FALSE)","v":16049999},{"$f":"IF(AND($F228,M32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),M32)),FALSE)","v":8790000},{"$f":"IF(AND($F228,N32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),N32)),FALSE)","v":8590000},{"$f":"IF(AND($F228,O32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),O32)),FALSE)","v":8980000},{"$f":"IF(AND($F228,P32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),P32)),FALSE)","v":9570000},{"$f":"IF(AND($F228,Q32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),Q32)),FALSE)","v":false},{"$f":"IF(AND($F228,R32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),R32)),FALSE)","v":false},{"$f":"IF(AND($F228,S32),clean_alt(INDEX(INDIRECT($E228&$F228&\":\"&$F228),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F229,L33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),L33)),FALSE)","v":false},{"$f":"IF(AND($F229,M33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),M33)),FALSE)","v":false},{"$f":"IF(AND($F229,N33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),N33)),FALSE)","v":false},{"$f":"IF(AND($F229,O33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),O33)),FALSE)","v":false},{"$f":"IF(AND($F229,P33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),P33)),FALSE)","v":false},{"$f":"IF(AND($F229,Q33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),Q33)),FALSE)","v":false},{"$f":"IF(AND($F229,R33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),R33)),FALSE)","v":false},{"$f":"IF(AND($F229,S33),clean_alt(INDEX(INDIRECT($E229&$F229&\":\"&$F229),S33)),FALSE)","v":false}]
[]
[]
["Depreciation & Amortization Expense"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L206","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C207","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH(A$232,INDIRECT(E234&\"A:A\"),0),FALSE)","v":107},null,null,null,null,null,{"$f":"IF(AND($F234,L11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),L11)),FALSE)","v":3990000},{"$f":"IF(AND($F234,M11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),M11)),FALSE)","v":3860000},{"$f":"IF(AND($F234,N11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),N11)),FALSE)","v":4100000},{"$f":"IF(AND($F234,O11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),O11)),FALSE)","v":4670000},{"$f":"IF(AND($F234,P11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),P11)),FALSE)","v":4740000},{"$f":"IF(AND($F234,Q11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),Q11)),FALSE)","v":false},{"$f":"IF(AND($F234,R11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),R11)),FALSE)","v":false},{"$f":"IF(AND($F234,S11),clean_alt(INDEX(INDIRECT($E234&$F234&\":\"&$F234),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH(A$232,INDIRECT(E235&\"A:A\"),0),FALSE)","v":107},null,null,null,null,null,{"$f":"IF(AND($F235,L12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),L12)),FALSE)","v":325000},{"$f":"IF(AND($F235,M12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),M12)),FALSE)","v":344000},{"$f":"IF(AND($F235,N12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),N12)),FALSE)","v":376000},{"$f":"IF(AND($F235,O12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),O12)),FALSE)","v":355000},{"$f":"IF(AND($F235,P12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),P12)),FALSE)","v":361000},{"$f":"IF(AND($F235,Q12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),Q12)),FALSE)","v":false},{"$f":"IF(AND($F235,R12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),R12)),FALSE)","v":false},{"$f":"IF(AND($F235,S12),clean_alt(INDEX(INDIRECT($E235&$F235&\":\"&$F235),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F236,L13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),L13)),FALSE)","v":1890000},{"$f":"IF(AND($F236,M13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),M13)),FALSE)","v":2100000},{"$f":"IF(AND($F236,N13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),N13)),FALSE)","v":2370000},{"$f":"IF(AND($F236,O13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),O13)),FALSE)","v":3080000},{"$f":"IF(AND($F236,P13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),P13)),FALSE)","v":3530000},{"$f":"IF(AND($F236,Q13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),Q13)),FALSE)","v":false},{"$f":"IF(AND($F236,R13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),R13)),FALSE)","v":false},{"$f":"IF(AND($F236,S13),clean_alt(INDEX(INDIRECT($E236&$F236&\":\"&$F236),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",94,null,null,null,null,null,{"$f":"IF(AND($F237,L14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),L14)),FALSE)","v":272700},{"$f":"IF(AND($F237,M14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),M14)),FALSE)","v":320500},{"$f":"IF(AND($F237,N14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),N14)),FALSE)","v":313000},{"$f":"IF(AND($F237,O14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),O14)),FALSE)","v":314400},{"$f":"IF(AND($F237,P14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),P14)),FALSE)","v":388400},{"$f":"IF(AND($F237,Q14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),Q14)),FALSE)","v":false},{"$f":"IF(AND($F237,R14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),R14)),FALSE)","v":false},{"$f":"IF(AND($F237,S14),clean_alt(INDEX(INDIRECT($E237&$F237&\":\"&$F237),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F238,L15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),L15)),FALSE)","v":20210},{"$f":"IF(AND($F238,M15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),M15)),FALSE)","v":25900},{"$f":"IF(AND($F238,N15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),N15)),FALSE)","v":35140},{"$f":"IF(AND($F238,O15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),O15)),FALSE)","v":42890},{"$f":"IF(AND($F238,P15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),P15)),FALSE)","v":49560},{"$f":"IF(AND($F238,Q15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),Q15)),FALSE)","v":false},{"$f":"IF(AND($F238,R15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),R15)),FALSE)","v":false},{"$f":"IF(AND($F238,S15),clean_alt(INDEX(INDIRECT($E238&$F238&\":\"&$F238),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F239,L16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),L16)),FALSE)","v":115400},{"$f":"IF(AND($F239,M16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),M16)),FALSE)","v":155300},{"$f":"IF(AND($F239,N16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),N16)),FALSE)","v":202000},{"$f":"IF(AND($F239,O16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),O16)),FALSE)","v":221000},{"$f":"IF(AND($F239,P16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),P16)),FALSE)","v":293900},{"$f":"IF(AND($F239,Q16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),Q16)),FALSE)","v":false},{"$f":"IF(AND($F239,R16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),R16)),FALSE)","v":false},{"$f":"IF(AND($F239,S16),clean_alt(INDEX(INDIRECT($E239&$F239&\":\"&$F239),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F240,L17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),L17)),FALSE)","v":8160},{"$f":"IF(AND($F240,M17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),M17)),FALSE)","v":8650},{"$f":"IF(AND($F240,N17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),N17)),FALSE)","v":9720},{"$f":"IF(AND($F240,O17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),O17)),FALSE)","v":10860},{"$f":"IF(AND($F240,P17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),P17)),FALSE)","v":0},{"$f":"IF(AND($F240,Q17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),Q17)),FALSE)","v":false},{"$f":"IF(AND($F240,R17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),R17)),FALSE)","v":false},{"$f":"IF(AND($F240,S17),clean_alt(INDEX(INDIRECT($E240&$F240&\":\"&$F240),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F241,L18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),L18)),FALSE)","v":725286},{"$f":"IF(AND($F241,M18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),M18)),FALSE)","v":748832},{"$f":"IF(AND($F241,N18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),N18)),FALSE)","v":1070},{"$f":"IF(AND($F241,O18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),O18)),FALSE)","v":1270},{"$f":"IF(AND($F241,P18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),P18)),FALSE)","v":1340},{"$f":"IF(AND($F241,Q18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),Q18)),FALSE)","v":false},{"$f":"IF(AND($F241,R18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),R18)),FALSE)","v":false},{"$f":"IF(AND($F241,S18),clean_alt(INDEX(INDIRECT($E241&$F241&\":\"&$F241),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F242,L19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),L19)),FALSE)","v":1260000},{"$f":"IF(AND($F242,M19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),M19)),FALSE)","v":1450000},{"$f":"IF(AND($F242,N19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),N19)),FALSE)","v":1410000},{"$f":"IF(AND($F242,O19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),O19)),FALSE)","v":1520000},{"$f":"IF(AND($F242,P19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),P19)),FALSE)","v":1530000},{"$f":"IF(AND($F242,Q19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),Q19)),FALSE)","v":false},{"$f":"IF(AND($F242,R19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),R19)),FALSE)","v":false},{"$f":"IF(AND($F242,S19),clean_alt(INDEX(INDIRECT($E242&$F242&\":\"&$F242),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F243,L20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),L20)),FALSE)","v":101360},{"$f":"IF(AND($F243,M20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),M20)),FALSE)","v":106750},{"$f":"IF(AND($F243,N20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),N20)),FALSE)","v":122260},{"$f":"IF(AND($F243,O20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),O20)),FALSE)","v":286320},{"$f":"IF(AND($F243,P20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),P20)),FALSE)","v":316260},{"$f":"IF(AND($F243,Q20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),Q20)),FALSE)","v":false},{"$f":"IF(AND($F243,R20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),R20)),FALSE)","v":false},{"$f":"IF(AND($F243,S20),clean_alt(INDEX(INDIRECT($E243&$F243&\":\"&$F243),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",105,null,null,null,null,null,{"$f":"IF(AND($F244,L21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),L21)),FALSE)","v":640570},{"$f":"IF(AND($F244,M21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),M21)),FALSE)","v":425790},{"$f":"IF(AND($F244,N21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),N21)),FALSE)","v":404270},{"$f":"IF(AND($F244,O21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),O21)),FALSE)","v":428460},{"$f":"IF(AND($F244,P21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),P21)),FALSE)","v":399310},{"$f":"IF(AND($F244,Q21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),Q21)),FALSE)","v":false},{"$f":"IF(AND($F244,R21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),R21)),FALSE)","v":false},{"$f":"IF(AND($F244,S21),clean_alt(INDEX(INDIRECT($E244&$F244&\":\"&$F244),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F245,L22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),L22)),FALSE)","v":1039999.9375},{"$f":"IF(AND($F245,M22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),M22)),FALSE)","v":1120000},{"$f":"IF(AND($F245,N22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),N22)),FALSE)","v":1170000},{"$f":"IF(AND($F245,O22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),O22)),FALSE)","v":1190000},{"$f":"IF(AND($F245,P22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),P22)),FALSE)","v":1340000},{"$f":"IF(AND($F245,Q22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),Q22)),FALSE)","v":false},{"$f":"IF(AND($F245,R22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),R22)),FALSE)","v":false},{"$f":"IF(AND($F245,S22),clean_alt(INDEX(INDIRECT($E245&$F245&\":\"&$F245),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F246,L23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),L23)),FALSE)","v":20560},{"$f":"IF(AND($F246,M23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),M23)),FALSE)","v":22760},{"$f":"IF(AND($F246,N23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),N23)),FALSE)","v":25650},{"$f":"IF(AND($F246,O23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),O23)),FALSE)","v":30860},{"$f":"IF(AND($F246,P23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),P23)),FALSE)","v":40850},{"$f":"IF(AND($F246,Q23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),Q23)),FALSE)","v":false},{"$f":"IF(AND($F246,R23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),R23)),FALSE)","v":false},{"$f":"IF(AND($F246,S23),clean_alt(INDEX(INDIRECT($E246&$F246&\":\"&$F246),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F247,L24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),L24)),FALSE)","v":920305},{"$f":"IF(AND($F247,M24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),M24)),FALSE)","v":860254},{"$f":"IF(AND($F247,N24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),N24)),FALSE)","v":907540},{"$f":"IF(AND($F247,O24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),O24)),FALSE)","v":939513},{"$f":"IF(AND($F247,P24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),P24)),FALSE)","v":1030},{"$f":"IF(AND($F247,Q24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),Q24)),FALSE)","v":false},{"$f":"IF(AND($F247,R24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),R24)),FALSE)","v":false},{"$f":"IF(AND($F247,S24),clean_alt(INDEX(INDIRECT($E247&$F247&\":\"&$F247),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F248,L25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),L25)),FALSE)","v":259000},{"$f":"IF(AND($F248,M25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),M25)),FALSE)","v":364000},{"$f":"IF(AND($F248,N25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),N25)),FALSE)","v":869000},{"$f":"IF(AND($F248,O25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),O25)),FALSE)","v":329000},{"$f":"IF(AND($F248,P25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),P25)),FALSE)","v":292000},{"$f":"IF(AND($F248,Q25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),Q25)),FALSE)","v":false},{"$f":"IF(AND($F248,R25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),R25)),FALSE)","v":false},{"$f":"IF(AND($F248,S25),clean_alt(INDEX(INDIRECT($E248&$F248&\":\"&$F248),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",{"$f":"IFERROR(MATCH(A$232,INDIRECT(E249&\"A:A\"),0),FALSE)","v":105},null,null,null,null,null,{"$f":"IF(AND($F249,L26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),L26)),FALSE)","v":162190},{"$f":"IF(AND($F249,M26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),M26)),FALSE)","v":157420},{"$f":"IF(AND($F249,N26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),N26)),FALSE)","v":178570},{"$f":"IF(AND($F249,O26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),O26)),FALSE)","v":171200},{"$f":"IF(AND($F249,P26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),P26)),FALSE)","v":173710},{"$f":"IF(AND($F249,Q26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),Q26)),FALSE)","v":false},{"$f":"IF(AND($F249,R26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),R26)),FALSE)","v":false},{"$f":"IF(AND($F249,S26),clean_alt(INDEX(INDIRECT($E249&$F249&\":\"&$F249),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F250,L27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),L27)),FALSE)","v":51000},{"$f":"IF(AND($F250,M27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),M27)),FALSE)","v":50000},{"$f":"IF(AND($F250,N27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),N27)),FALSE)","v":51000},{"$f":"IF(AND($F250,O27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),O27)),FALSE)","v":56000},{"$f":"IF(AND($F250,P27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),P27)),FALSE)","v":58000},{"$f":"IF(AND($F250,Q27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),Q27)),FALSE)","v":false},{"$f":"IF(AND($F250,R27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),R27)),FALSE)","v":false},{"$f":"IF(AND($F250,S27),clean_alt(INDEX(INDIRECT($E250&$F250&\":\"&$F250),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F251,L28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),L28)),FALSE)","v":76800},{"$f":"IF(AND($F251,M28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),M28)),FALSE)","v":85700},{"$f":"IF(AND($F251,N28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),N28)),FALSE)","v":84500},{"$f":"IF(AND($F251,O28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),O28)),FALSE)","v":106800},{"$f":"IF(AND($F251,P28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),P28)),FALSE)","v":108300},{"$f":"IF(AND($F251,Q28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),Q28)),FALSE)","v":false},{"$f":"IF(AND($F251,R28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),R28)),FALSE)","v":false},{"$f":"IF(AND($F251,S28),clean_alt(INDEX(INDIRECT($E251&$F251&\":\"&$F251),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F252,L29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),L29)),FALSE)","v":2690000},{"$f":"IF(AND($F252,M29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),M29)),FALSE)","v":2660000},{"$f":"IF(AND($F252,N29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),N29)),FALSE)","v":2630000},{"$f":"IF(AND($F252,O29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),O29)),FALSE)","v":2420000},{"$f":"IF(AND($F252,P29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),P29)),FALSE)","v":2370000},{"$f":"IF(AND($F252,Q29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),Q29)),FALSE)","v":false},{"$f":"IF(AND($F252,R29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),R29)),FALSE)","v":false},{"$f":"IF(AND($F252,S29),clean_alt(INDEX(INDIRECT($E252&$F252&\":\"&$F252),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F253,L30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),L30)),FALSE)","v":0},{"$f":"IF(AND($F253,M30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),M30)),FALSE)","v":58670},{"$f":"IF(AND($F253,N30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),N30)),FALSE)","v":61130},{"$f":"IF(AND($F253,O30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),O30)),FALSE)","v":80900},{"$f":"IF(AND($F253,P30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),P30)),FALSE)","v":116620},{"$f":"IF(AND($F253,Q30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),Q30)),FALSE)","v":false},{"$f":"IF(AND($F253,R30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),R30)),FALSE)","v":false},{"$f":"IF(AND($F253,S30),clean_alt(INDEX(INDIRECT($E253&$F253&\":\"&$F253),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F254,L31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),L31)),FALSE)","v":240000},{"$f":"IF(AND($F254,M31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),M31)),FALSE)","v":234000},{"$f":"IF(AND($F254,N31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),N31)),FALSE)","v":235000},{"$f":"IF(AND($F254,O31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),O31)),FALSE)","v":227000},{"$f":"IF(AND($F254,P31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),P31)),FALSE)","v":224000},{"$f":"IF(AND($F254,Q31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),Q31)),FALSE)","v":false},{"$f":"IF(AND($F254,R31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),R31)),FALSE)","v":false},{"$f":"IF(AND($F254,S31),clean_alt(INDEX(INDIRECT($E254&$F254&\":\"&$F254),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",107,null,null,null,null,null,{"$f":"IF(AND($F255,L32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),L32)),FALSE)","v":1400000},{"$f":"IF(AND($F255,M32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),M32)),FALSE)","v":682000},{"$f":"IF(AND($F255,N32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),N32)),FALSE)","v":687000},{"$f":"IF(AND($F255,O32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),O32)),FALSE)","v":682000},{"$f":"IF(AND($F255,P32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),P32)),FALSE)","v":676000},{"$f":"IF(AND($F255,Q32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),Q32)),FALSE)","v":false},{"$f":"IF(AND($F255,R32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),R32)),FALSE)","v":false},{"$f":"IF(AND($F255,S32),clean_alt(INDEX(INDIRECT($E255&$F255&\":\"&$F255),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F256,L33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),L33)),FALSE)","v":false},{"$f":"IF(AND($F256,M33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),M33)),FALSE)","v":false},{"$f":"IF(AND($F256,N33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),N33)),FALSE)","v":false},{"$f":"IF(AND($F256,O33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),O33)),FALSE)","v":false},{"$f":"IF(AND($F256,P33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),P33)),FALSE)","v":false},{"$f":"IF(AND($F256,Q33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),Q33)),FALSE)","v":false},{"$f":"IF(AND($F256,R33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),R33)),FALSE)","v":false},{"$f":"IF(AND($F256,S33),clean_alt(INDEX(INDIRECT($E256&$F256&\":\"&$F256),S33)),FALSE)","v":false}]
[]
[]
[]
["Pretax Income"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L233","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C234","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E262&\"A:A\"),0),FALSE)","v":129},null,null,null,null,null,{"$f":"IF(AND($F262,L11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),L11)),FALSE)","v":8000000},{"$f":"IF(AND($F262,M11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),M11)),FALSE)","v":7410000},{"$f":"IF(AND($F262,N11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),N11)),FALSE)","v":6280000},{"$f":"IF(AND($F262,O11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),O11)),FALSE)","v":-2100000},{"$f":"IF(AND($F262,P11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),P11)),FALSE)","v":6930000},{"$f":"IF(AND($F262,Q11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),Q11)),FALSE)","v":false},{"$f":"IF(AND($F262,R11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),R11)),FALSE)","v":false},{"$f":"IF(AND($F262,S11),clean_alt(INDEX(INDIRECT($E262&$F262&\":\"&$F262),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E263&\"A:A\"),0),FALSE)","v":129},null,null,null,null,null,{"$f":"IF(AND($F263,L12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),L12)),FALSE)","v":2840000},{"$f":"IF(AND($F263,M12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),M12)),FALSE)","v":2460000},{"$f":"IF(AND($F263,N12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),N12)),FALSE)","v":2760000},{"$f":"IF(AND($F263,O12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),O12)),FALSE)","v":2640000},{"$f":"IF(AND($F263,P12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),P12)),FALSE)","v":3250000},{"$f":"IF(AND($F263,Q12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),Q12)),FALSE)","v":false},{"$f":"IF(AND($F263,R12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),R12)),FALSE)","v":false},{"$f":"IF(AND($F263,S12),clean_alt(INDEX(INDIRECT($E263&$F263&\":\"&$F263),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F264,L13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),L13)),FALSE)","v":12740000},{"$f":"IF(AND($F264,M13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),M13)),FALSE)","v":13870000},{"$f":"IF(AND($F264,N13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),N13)),FALSE)","v":14350000},{"$f":"IF(AND($F264,O13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),O13)),FALSE)","v":16510000},{"$f":"IF(AND($F264,P13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),P13)),FALSE)","v":13400000},{"$f":"IF(AND($F264,Q13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),Q13)),FALSE)","v":false},{"$f":"IF(AND($F264,R13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),R13)),FALSE)","v":false},{"$f":"IF(AND($F264,S13),clean_alt(INDEX(INDIRECT($E264&$F264&\":\"&$F264),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F265,L14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),L14)),FALSE)","v":592100},{"$f":"IF(AND($F265,M14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),M14)),FALSE)","v":654500},{"$f":"IF(AND($F265,N14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),N14)),FALSE)","v":586300},{"$f":"IF(AND($F265,O14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),O14)),FALSE)","v":410700},{"$f":"IF(AND($F265,P14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),P14)),FALSE)","v":3040000},{"$f":"IF(AND($F265,Q14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),Q14)),FALSE)","v":false},{"$f":"IF(AND($F265,R14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),R14)),FALSE)","v":false},{"$f":"IF(AND($F265,S14),clean_alt(INDEX(INDIRECT($E265&$F265&\":\"&$F265),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F266,L15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),L15)),FALSE)","v":95520},{"$f":"IF(AND($F266,M15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),M15)),FALSE)","v":112540},{"$f":"IF(AND($F266,N15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),N15)),FALSE)","v":145590},{"$f":"IF(AND($F266,O15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),O15)),FALSE)","v":155010},{"$f":"IF(AND($F266,P15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),P15)),FALSE)","v":137120},{"$f":"IF(AND($F266,Q15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),Q15)),FALSE)","v":false},{"$f":"IF(AND($F266,R15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),R15)),FALSE)","v":false},{"$f":"IF(AND($F266,S15),clean_alt(INDEX(INDIRECT($E266&$F266&\":\"&$F266),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F267,L16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),L16)),FALSE)","v":516400.03125},{"$f":"IF(AND($F267,M16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),M16)),FALSE)","v":2200000},{"$f":"IF(AND($F267,N16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),N16)),FALSE)","v":1180000},{"$f":"IF(AND($F267,O16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),O16)),FALSE)","v":1500000},{"$f":"IF(AND($F267,P16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),P16)),FALSE)","v":2089999.875},{"$f":"IF(AND($F267,Q16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),Q16)),FALSE)","v":false},{"$f":"IF(AND($F267,R16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),R16)),FALSE)","v":false},{"$f":"IF(AND($F267,S16),clean_alt(INDEX(INDIRECT($E267&$F267&\":\"&$F267),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F268,L17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),L17)),FALSE)","v":3260},{"$f":"IF(AND($F268,M17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),M17)),FALSE)","v":5100},{"$f":"IF(AND($F268,N17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),N17)),FALSE)","v":3720},{"$f":"IF(AND($F268,O17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),O17)),FALSE)","v":-306000},{"$f":"IF(AND($F268,P17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),P17)),FALSE)","v":0},{"$f":"IF(AND($F268,Q17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),Q17)),FALSE)","v":false},{"$f":"IF(AND($F268,R17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),R17)),FALSE)","v":false},{"$f":"IF(AND($F268,S17),clean_alt(INDEX(INDIRECT($E268&$F268&\":\"&$F268),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F269,L18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),L18)),FALSE)","v":2100},{"$f":"IF(AND($F269,M18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),M18)),FALSE)","v":2330},{"$f":"IF(AND($F269,N18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),N18)),FALSE)","v":2940},{"$f":"IF(AND($F269,O18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),O18)),FALSE)","v":3180},{"$f":"IF(AND($F269,P18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),P18)),FALSE)","v":4110},{"$f":"IF(AND($F269,Q18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),Q18)),FALSE)","v":false},{"$f":"IF(AND($F269,R18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),R18)),FALSE)","v":false},{"$f":"IF(AND($F269,S18),clean_alt(INDEX(INDIRECT($E269&$F269&\":\"&$F269),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F270,L19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),L19)),FALSE)","v":3380000},{"$f":"IF(AND($F270,M19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),M19)),FALSE)","v":1960000},{"$f":"IF(AND($F270,N19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),N19)),FALSE)","v":2290000},{"$f":"IF(AND($F270,O19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),O19)),FALSE)","v":2670000},{"$f":"IF(AND($F270,P19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),P19)),FALSE)","v":2260000},{"$f":"IF(AND($F270,Q19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),Q19)),FALSE)","v":false},{"$f":"IF(AND($F270,R19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),R19)),FALSE)","v":false},{"$f":"IF(AND($F270,S19),clean_alt(INDEX(INDIRECT($E270&$F270&\":\"&$F270),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F271,L20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),L20)),FALSE)","v":56880},{"$f":"IF(AND($F271,M20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),M20)),FALSE)","v":24940},{"$f":"IF(AND($F271,N20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),N20)),FALSE)","v":-49700},{"$f":"IF(AND($F271,O20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),O20)),FALSE)","v":-2690},{"$f":"IF(AND($F271,P20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),P20)),FALSE)","v":-60810},{"$f":"IF(AND($F271,Q20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),Q20)),FALSE)","v":false},{"$f":"IF(AND($F271,R20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),R20)),FALSE)","v":false},{"$f":"IF(AND($F271,S20),clean_alt(INDEX(INDIRECT($E271&$F271&\":\"&$F271),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",127,null,null,null,null,null,{"$f":"IF(AND($F272,L21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),L21)),FALSE)","v":-911040},{"$f":"IF(AND($F272,M21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),M21)),FALSE)","v":-823960},{"$f":"IF(AND($F272,N21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),N21)),FALSE)","v":-734030},{"$f":"IF(AND($F272,O21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),O21)),FALSE)","v":-41060},{"$f":"IF(AND($F272,P21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),P21)),FALSE)","v":-217660},{"$f":"IF(AND($F272,Q21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),Q21)),FALSE)","v":false},{"$f":"IF(AND($F272,R21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),R21)),FALSE)","v":false},{"$f":"IF(AND($F272,S21),clean_alt(INDEX(INDIRECT($E272&$F272&\":\"&$F272),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F273,L22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),L22)),FALSE)","v":3040000},{"$f":"IF(AND($F273,M22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),M22)),FALSE)","v":3350000},{"$f":"IF(AND($F273,N22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),N22)),FALSE)","v":3350000},{"$f":"IF(AND($F273,O22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),O22)),FALSE)","v":2810000},{"$f":"IF(AND($F273,P22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),P22)),FALSE)","v":2490000},{"$f":"IF(AND($F273,Q22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),Q22)),FALSE)","v":false},{"$f":"IF(AND($F273,R22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),R22)),FALSE)","v":false},{"$f":"IF(AND($F273,S22),clean_alt(INDEX(INDIRECT($E273&$F273&\":\"&$F273),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E274&\"A:A\"),0),FALSE)","v":129},null,null,null,null,null,{"$f":"IF(AND($F274,L23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),L23)),FALSE)","v":549150},{"$f":"IF(AND($F274,M23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),M23)),FALSE)","v":563890},{"$f":"IF(AND($F274,N23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),N23)),FALSE)","v":745790},{"$f":"IF(AND($F274,O23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),O23)),FALSE)","v":891550},{"$f":"IF(AND($F274,P23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),P23)),FALSE)","v":1080000},{"$f":"IF(AND($F274,Q23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),Q23)),FALSE)","v":false},{"$f":"IF(AND($F274,R23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),R23)),FALSE)","v":false},{"$f":"IF(AND($F274,S23),clean_alt(INDEX(INDIRECT($E274&$F274&\":\"&$F274),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F275,L24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),L24)),FALSE)","v":-4990},{"$f":"IF(AND($F275,M24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),M24)),FALSE)","v":-8560},{"$f":"IF(AND($F275,N24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),N24)),FALSE)","v":-2190},{"$f":"IF(AND($F275,O24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),O24)),FALSE)","v":-255858},{"$f":"IF(AND($F275,P24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),P24)),FALSE)","v":694234},{"$f":"IF(AND($F275,Q24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),Q24)),FALSE)","v":false},{"$f":"IF(AND($F275,R24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),R24)),FALSE)","v":false},{"$f":"IF(AND($F275,S24),clean_alt(INDEX(INDIRECT($E275&$F275&\":\"&$F275),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",{"$f":"IFERROR(MATCH(A$260,INDIRECT(E276&\"A:A\"),0),FALSE)","v":129},null,null,null,null,null,{"$f":"IF(AND($F276,L25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),L25)),FALSE)","v":1570000},{"$f":"IF(AND($F276,M25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),M25)),FALSE)","v":1330000},{"$f":"IF(AND($F276,N25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),N25)),FALSE)","v":1100000},{"$f":"IF(AND($F276,O25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),O25)),FALSE)","v":1660000},{"$f":"IF(AND($F276,P25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),P25)),FALSE)","v":1860000},{"$f":"IF(AND($F276,Q25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),Q25)),FALSE)","v":false},{"$f":"IF(AND($F276,R25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),R25)),FALSE)","v":false},{"$f":"IF(AND($F276,S25),clean_alt(INDEX(INDIRECT($E276&$F276&\":\"&$F276),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",127,null,null,null,null,null,{"$f":"IF(AND($F277,L26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),L26)),FALSE)","v":806440},{"$f":"IF(AND($F277,M26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),M26)),FALSE)","v":881330},{"$f":"IF(AND($F277,N26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),N26)),FALSE)","v":930870},{"$f":"IF(AND($F277,O26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),O26)),FALSE)","v":1000000},{"$f":"IF(AND($F277,P26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),P26)),FALSE)","v":1100000},{"$f":"IF(AND($F277,Q26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),Q26)),FALSE)","v":false},{"$f":"IF(AND($F277,R26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),R26)),FALSE)","v":false},{"$f":"IF(AND($F277,S26),clean_alt(INDEX(INDIRECT($E277&$F277&\":\"&$F277),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F278,L27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),L27)),FALSE)","v":865000},{"$f":"IF(AND($F278,M27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),M27)),FALSE)","v":947000},{"$f":"IF(AND($F278,N27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),N27)),FALSE)","v":1000000},{"$f":"IF(AND($F278,O27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),O27)),FALSE)","v":1490000},{"$f":"IF(AND($F278,P27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),P27)),FALSE)","v":933000},{"$f":"IF(AND($F278,Q27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),Q27)),FALSE)","v":false},{"$f":"IF(AND($F278,R27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),R27)),FALSE)","v":false},{"$f":"IF(AND($F278,S27),clean_alt(INDEX(INDIRECT($E278&$F278&\":\"&$F278),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F279,L28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),L28)),FALSE)","v":49900},{"$f":"IF(AND($F279,M28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),M28)),FALSE)","v":-241000},{"$f":"IF(AND($F279,N28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),N28)),FALSE)","v":110900},{"$f":"IF(AND($F279,O28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),O28)),FALSE)","v":249200},{"$f":"IF(AND($F279,P28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),P28)),FALSE)","v":387200},{"$f":"IF(AND($F279,Q28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),Q28)),FALSE)","v":false},{"$f":"IF(AND($F279,R28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),R28)),FALSE)","v":false},{"$f":"IF(AND($F279,S28),clean_alt(INDEX(INDIRECT($E279&$F279&\":\"&$F279),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F280,L29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),L29)),FALSE)","v":8300000},{"$f":"IF(AND($F280,M29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),M29)),FALSE)","v":8890000},{"$f":"IF(AND($F280,N29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),N29)),FALSE)","v":8760000},{"$f":"IF(AND($F280,O29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),O29)),FALSE)","v":7440000},{"$f":"IF(AND($F280,P29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),P29)),FALSE)","v":8550000},{"$f":"IF(AND($F280,Q29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),Q29)),FALSE)","v":false},{"$f":"IF(AND($F280,R29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),R29)),FALSE)","v":false},{"$f":"IF(AND($F280,S29),clean_alt(INDEX(INDIRECT($E280&$F280&\":\"&$F280),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F281,L30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),L30)),FALSE)","v":0},{"$f":"IF(AND($F281,M30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),M30)),FALSE)","v":44240},{"$f":"IF(AND($F281,N30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),N30)),FALSE)","v":55620},{"$f":"IF(AND($F281,O30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),O30)),FALSE)","v":99120},{"$f":"IF(AND($F281,P30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),P30)),FALSE)","v":92710},{"$f":"IF(AND($F281,Q30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),Q30)),FALSE)","v":false},{"$f":"IF(AND($F281,R30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),R30)),FALSE)","v":false},{"$f":"IF(AND($F281,S30),clean_alt(INDEX(INDIRECT($E281&$F281&\":\"&$F281),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F282,L31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),L31)),FALSE)","v":978000},{"$f":"IF(AND($F282,M31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),M31)),FALSE)","v":542000},{"$f":"IF(AND($F282,N31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),N31)),FALSE)","v":1070000},{"$f":"IF(AND($F282,O31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),O31)),FALSE)","v":1180000},{"$f":"IF(AND($F282,P31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),P31)),FALSE)","v":1280000},{"$f":"IF(AND($F282,Q31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),Q31)),FALSE)","v":false},{"$f":"IF(AND($F282,R31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),R31)),FALSE)","v":false},{"$f":"IF(AND($F282,S31),clean_alt(INDEX(INDIRECT($E282&$F282&\":\"&$F282),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",129,null,null,null,null,null,{"$f":"IF(AND($F283,L32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),L32)),FALSE)","v":3470000},{"$f":"IF(AND($F283,M32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),M32)),FALSE)","v":2520000},{"$f":"IF(AND($F283,N32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),N32)),FALSE)","v":2410000},{"$f":"IF(AND($F283,O32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),O32)),FALSE)","v":3650000},{"$f":"IF(AND($F283,P32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),P32)),FALSE)","v":2280000},{"$f":"IF(AND($F283,Q32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),Q32)),FALSE)","v":false},{"$f":"IF(AND($F283,R32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),R32)),FALSE)","v":false},{"$f":"IF(AND($F283,S32),clean_alt(INDEX(INDIRECT($E283&$F283&\":\"&$F283),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F284,L33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),L33)),FALSE)","v":false},{"$f":"IF(AND($F284,M33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),M33)),FALSE)","v":false},{"$f":"IF(AND($F284,N33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),N33)),FALSE)","v":false},{"$f":"IF(AND($F284,O33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),O33)),FALSE)","v":false},{"$f":"IF(AND($F284,P33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),P33)),FALSE)","v":false},{"$f":"IF(AND($F284,Q33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),Q33)),FALSE)","v":false},{"$f":"IF(AND($F284,R33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),R33)),FALSE)","v":false},{"$f":"IF(AND($F284,S33),clean_alt(INDEX(INDIRECT($E284&$F284&\":\"&$F284),S33)),FALSE)","v":false}]
[]
[]
["Income Tax"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L261","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C262","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH(A$287,INDIRECT(E289&\"A:A\"),0),FALSE)","v":132},null,null,null,null,null,{"$f":"IF(AND($F289,L11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),L11)),FALSE)","v":1860000},{"$f":"IF(AND($F289,M11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),M11)),FALSE)","v":1830000},{"$f":"IF(AND($F289,N11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),N11)),FALSE)","v":1750000},{"$f":"IF(AND($F289,O11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),O11)),FALSE)","v":849000},{"$f":"IF(AND($F289,P11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),P11)),FALSE)","v":2390000},{"$f":"IF(AND($F289,Q11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),Q11)),FALSE)","v":false},{"$f":"IF(AND($F289,R11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),R11)),FALSE)","v":false},{"$f":"IF(AND($F289,S11),clean_alt(INDEX(INDIRECT($E289&$F289&\":\"&$F289),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH(A$287,INDIRECT(E290&\"A:A\"),0),FALSE)","v":132},null,null,null,null,null,{"$f":"IF(AND($F290,L12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),L12)),FALSE)","v":507000},{"$f":"IF(AND($F290,M12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),M12)),FALSE)","v":447000},{"$f":"IF(AND($F290,N12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),N12)),FALSE)","v":466000},{"$f":"IF(AND($F290,O12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),O12)),FALSE)","v":496000},{"$f":"IF(AND($F290,P12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),P12)),FALSE)","v":732000},{"$f":"IF(AND($F290,Q12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),Q12)),FALSE)","v":false},{"$f":"IF(AND($F290,R12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),R12)),FALSE)","v":false},{"$f":"IF(AND($F290,S12),clean_alt(INDEX(INDIRECT($E290&$F290&\":\"&$F290),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F291,L13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),L13)),FALSE)","v":2320000},{"$f":"IF(AND($F291,M13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),M13)),FALSE)","v":2480000},{"$f":"IF(AND($F291,N13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),N13)),FALSE)","v":2010000},{"$f":"IF(AND($F291,O13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),O13)),FALSE)","v":3630000},{"$f":"IF(AND($F291,P13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),P13)),FALSE)","v":314970},{"$f":"IF(AND($F291,Q13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),Q13)),FALSE)","v":false},{"$f":"IF(AND($F291,R13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),R13)),FALSE)","v":false},{"$f":"IF(AND($F291,S13),clean_alt(INDEX(INDIRECT($E291&$F291&\":\"&$F291),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",119,null,null,null,null,null,{"$f":"IF(AND($F292,L14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),L14)),FALSE)","v":154500},{"$f":"IF(AND($F292,M14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),M14)),FALSE)","v":84000},{"$f":"IF(AND($F292,N14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),N14)),FALSE)","v":69000},{"$f":"IF(AND($F292,O14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),O14)),FALSE)","v":51800},{"$f":"IF(AND($F292,P14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),P14)),FALSE)","v":1050000},{"$f":"IF(AND($F292,Q14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),Q14)),FALSE)","v":false},{"$f":"IF(AND($F292,R14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),R14)),FALSE)","v":false},{"$f":"IF(AND($F292,S14),clean_alt(INDEX(INDIRECT($E292&$F292&\":\"&$F292),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F293,L15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),L15)),FALSE)","v":36050},{"$f":"IF(AND($F293,M15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),M15)),FALSE)","v":42150},{"$f":"IF(AND($F293,N15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),N15)),FALSE)","v":54850},{"$f":"IF(AND($F293,O15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),O15)),FALSE)","v":56600},{"$f":"IF(AND($F293,P15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),P15)),FALSE)","v":49770},{"$f":"IF(AND($F293,Q15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),Q15)),FALSE)","v":false},{"$f":"IF(AND($F293,R15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),R15)),FALSE)","v":false},{"$f":"IF(AND($F293,S15),clean_alt(INDEX(INDIRECT($E293&$F293&\":\"&$F293),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F294,L16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),L16)),FALSE)","v":128600.0078125},{"$f":"IF(AND($F294,M16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),M16)),FALSE)","v":259200.015625},{"$f":"IF(AND($F294,N16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),N16)),FALSE)","v":343400},{"$f":"IF(AND($F294,O16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),O16)),FALSE)","v":440600},{"$f":"IF(AND($F294,P16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),P16)),FALSE)","v":554200},{"$f":"IF(AND($F294,Q16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),Q16)),FALSE)","v":false},{"$f":"IF(AND($F294,R16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),R16)),FALSE)","v":false},{"$f":"IF(AND($F294,S16),clean_alt(INDEX(INDIRECT($E294&$F294&\":\"&$F294),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F295,L17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),L17)),FALSE)","v":1300},{"$f":"IF(AND($F295,M17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),M17)),FALSE)","v":2020},{"$f":"IF(AND($F295,N17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),N17)),FALSE)","v":1500},{"$f":"IF(AND($F295,O17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),O17)),FALSE)","v":14000},{"$f":"IF(AND($F295,P17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),P17)),FALSE)","v":0},{"$f":"IF(AND($F295,Q17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),Q17)),FALSE)","v":false},{"$f":"IF(AND($F295,R17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),R17)),FALSE)","v":false},{"$f":"IF(AND($F295,S17),clean_alt(INDEX(INDIRECT($E295&$F295&\":\"&$F295),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F296,L18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),L18)),FALSE)","v":739434},{"$f":"IF(AND($F296,M18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),M18)),FALSE)","v":904709},{"$f":"IF(AND($F296,N18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),N18)),FALSE)","v":775999},{"$f":"IF(AND($F296,O18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),O18)),FALSE)","v":1280},{"$f":"IF(AND($F296,P18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),P18)),FALSE)","v":1480},{"$f":"IF(AND($F296,Q18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),Q18)),FALSE)","v":false},{"$f":"IF(AND($F296,R18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),R18)),FALSE)","v":false},{"$f":"IF(AND($F296,S18),clean_alt(INDEX(INDIRECT($E296&$F296&\":\"&$F296),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F297,L19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),L19)),FALSE)","v":515000},{"$f":"IF(AND($F297,M19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),M19)),FALSE)","v":520000},{"$f":"IF(AND($F297,N19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),N19)),FALSE)","v":732000},{"$f":"IF(AND($F297,O19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),O19)),FALSE)","v":697000},{"$f":"IF(AND($F297,P19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),P19)),FALSE)","v":673000},{"$f":"IF(AND($F297,Q19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),Q19)),FALSE)","v":false},{"$f":"IF(AND($F297,R19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),R19)),FALSE)","v":false},{"$f":"IF(AND($F297,S19),clean_alt(INDEX(INDIRECT($E297&$F297&\":\"&$F297),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F298,L20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),L20)),FALSE)","v":4600},{"$f":"IF(AND($F298,M20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),M20)),FALSE)","v":2270},{"$f":"IF(AND($F298,N20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),N20)),FALSE)","v":-67810},{"$f":"IF(AND($F298,O20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),O20)),FALSE)","v":-29040},{"$f":"IF(AND($F298,P20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),P20)),FALSE)","v":33920},{"$f":"IF(AND($F298,Q20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),Q20)),FALSE)","v":false},{"$f":"IF(AND($F298,R20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),R20)),FALSE)","v":false},{"$f":"IF(AND($F298,S20),clean_alt(INDEX(INDIRECT($E298&$F298&\":\"&$F298),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F299,L21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),L21)),FALSE)","v":-164230},{"$f":"IF(AND($F299,M21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),M21)),FALSE)","v":-135380},{"$f":"IF(AND($F299,N21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),N21)),FALSE)","v":-64170},{"$f":"IF(AND($F299,O21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),O21)),FALSE)","v":-40850},{"$f":"IF(AND($F299,P21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),P21)),FALSE)","v":34980},{"$f":"IF(AND($F299,Q21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),Q21)),FALSE)","v":false},{"$f":"IF(AND($F299,R21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),R21)),FALSE)","v":false},{"$f":"IF(AND($F299,S21),clean_alt(INDEX(INDIRECT($E299&$F299&\":\"&$F299),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F300,L22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),L22)),FALSE)","v":786050},{"$f":"IF(AND($F300,M22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),M22)),FALSE)","v":872620},{"$f":"IF(AND($F300,N22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),N22)),FALSE)","v":834990},{"$f":"IF(AND($F300,O22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),O22)),FALSE)","v":817520},{"$f":"IF(AND($F300,P22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),P22)),FALSE)","v":1190000},{"$f":"IF(AND($F300,Q22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),Q22)),FALSE)","v":false},{"$f":"IF(AND($F300,R22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),R22)),FALSE)","v":false},{"$f":"IF(AND($F300,S22),clean_alt(INDEX(INDIRECT($E300&$F300&\":\"&$F300),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F301,L23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),L23)),FALSE)","v":209130},{"$f":"IF(AND($F301,M23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),M23)),FALSE)","v":225230},{"$f":"IF(AND($F301,N23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),N23)),FALSE)","v":262600},{"$f":"IF(AND($F301,O23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),O23)),FALSE)","v":344820},{"$f":"IF(AND($F301,P23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),P23)),FALSE)","v":367000},{"$f":"IF(AND($F301,Q23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),Q23)),FALSE)","v":false},{"$f":"IF(AND($F301,R23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),R23)),FALSE)","v":false},{"$f":"IF(AND($F301,S23),clean_alt(INDEX(INDIRECT($E301&$F301&\":\"&$F301),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F302,L24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),L24)),FALSE)","v":-148152},{"$f":"IF(AND($F302,M24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),M24)),FALSE)","v":-590414},{"$f":"IF(AND($F302,N24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),N24)),FALSE)","v":1280},{"$f":"IF(AND($F302,O24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),O24)),FALSE)","v":1450},{"$f":"IF(AND($F302,P24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),P24)),FALSE)","v":187702},{"$f":"IF(AND($F302,Q24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),Q24)),FALSE)","v":false},{"$f":"IF(AND($F302,R24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),R24)),FALSE)","v":false},{"$f":"IF(AND($F302,S24),clean_alt(INDEX(INDIRECT($E302&$F302&\":\"&$F302),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",{"$f":"IFERROR(MATCH(A$287,INDIRECT(E303&\"A:A\"),0),FALSE)","v":132},null,null,null,null,null,{"$f":"IF(AND($F303,L25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),L25)),FALSE)","v":374000},{"$f":"IF(AND($F303,M25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),M25)),FALSE)","v":305000},{"$f":"IF(AND($F303,N25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),N25)),FALSE)","v":221000},{"$f":"IF(AND($F303,O25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),O25)),FALSE)","v":408000},{"$f":"IF(AND($F303,P25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),P25)),FALSE)","v":438000},{"$f":"IF(AND($F303,Q25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),Q25)),FALSE)","v":false},{"$f":"IF(AND($F303,R25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),R25)),FALSE)","v":false},{"$f":"IF(AND($F303,S25),clean_alt(INDEX(INDIRECT($E303&$F303&\":\"&$F303),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",130,null,null,null,null,null,{"$f":"IF(AND($F304,L26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),L26)),FALSE)","v":172490},{"$f":"IF(AND($F304,M26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),M26)),FALSE)","v":177510},{"$f":"IF(AND($F304,N26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),N26)),FALSE)","v":180890},{"$f":"IF(AND($F304,O26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),O26)),FALSE)","v":189400},{"$f":"IF(AND($F304,P26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),P26)),FALSE)","v":207140},{"$f":"IF(AND($F304,Q26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),Q26)),FALSE)","v":false},{"$f":"IF(AND($F304,R26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),R26)),FALSE)","v":false},{"$f":"IF(AND($F304,S26),clean_alt(INDEX(INDIRECT($E304&$F304&\":\"&$F304),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F305,L27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),L27)),FALSE)","v":274000},{"$f":"IF(AND($F305,M27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),M27)),FALSE)","v":288000},{"$f":"IF(AND($F305,N27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),N27)),FALSE)","v":318000},{"$f":"IF(AND($F305,O27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),O27)),FALSE)","v":422000},{"$f":"IF(AND($F305,P27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),P27)),FALSE)","v":264000},{"$f":"IF(AND($F305,Q27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),Q27)),FALSE)","v":false},{"$f":"IF(AND($F305,R27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),R27)),FALSE)","v":false},{"$f":"IF(AND($F305,S27),clean_alt(INDEX(INDIRECT($E305&$F305&\":\"&$F305),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F306,L28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),L28)),FALSE)","v":3300},{"$f":"IF(AND($F306,M28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),M28)),FALSE)","v":-138600},{"$f":"IF(AND($F306,N28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),N28)),FALSE)","v":33300},{"$f":"IF(AND($F306,O28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),O28)),FALSE)","v":75800},{"$f":"IF(AND($F306,P28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),P28)),FALSE)","v":117300},{"$f":"IF(AND($F306,Q28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),Q28)),FALSE)","v":false},{"$f":"IF(AND($F306,R28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),R28)),FALSE)","v":false},{"$f":"IF(AND($F306,S28),clean_alt(INDEX(INDIRECT($E306&$F306&\":\"&$F306),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F307,L29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),L29)),FALSE)","v":2089999.875},{"$f":"IF(AND($F307,M29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),M29)),FALSE)","v":2100000},{"$f":"IF(AND($F307,N29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),N29)),FALSE)","v":2200000},{"$f":"IF(AND($F307,O29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),O29)),FALSE)","v":1940000},{"$f":"IF(AND($F307,P29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),P29)),FALSE)","v":2170000},{"$f":"IF(AND($F307,Q29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),Q29)),FALSE)","v":false},{"$f":"IF(AND($F307,R29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),R29)),FALSE)","v":false},{"$f":"IF(AND($F307,S29),clean_alt(INDEX(INDIRECT($E307&$F307&\":\"&$F307),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F308,L30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),L30)),FALSE)","v":0},{"$f":"IF(AND($F308,M30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),M30)),FALSE)","v":12140},{"$f":"IF(AND($F308,N30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),N30)),FALSE)","v":19540},{"$f":"IF(AND($F308,O30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),O30)),FALSE)","v":34080},{"$f":"IF(AND($F308,P30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),P30)),FALSE)","v":36050},{"$f":"IF(AND($F308,Q30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),Q30)),FALSE)","v":false},{"$f":"IF(AND($F308,R30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),R30)),FALSE)","v":false},{"$f":"IF(AND($F308,S30),clean_alt(INDEX(INDIRECT($E308&$F308&\":\"&$F308),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F309,L31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),L31)),FALSE)","v":349000},{"$f":"IF(AND($F309,M31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),M31)),FALSE)","v":-81000},{"$f":"IF(AND($F309,N31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),N31)),FALSE)","v":371000},{"$f":"IF(AND($F309,O31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),O31)),FALSE)","v":420000},{"$f":"IF(AND($F309,P31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),P31)),FALSE)","v":434000},{"$f":"IF(AND($F309,Q31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),Q31)),FALSE)","v":false},{"$f":"IF(AND($F309,R31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),R31)),FALSE)","v":false},{"$f":"IF(AND($F309,S31),clean_alt(INDEX(INDIRECT($E309&$F309&\":\"&$F309),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",132,null,null,null,null,null,{"$f":"IF(AND($F310,L32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),L32)),FALSE)","v":610000},{"$f":"IF(AND($F310,M32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),M32)),FALSE)","v":3380000},{"$f":"IF(AND($F310,N32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),N32)),FALSE)","v":459000},{"$f":"IF(AND($F310,O32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),O32)),FALSE)","v":-3630000},{"$f":"IF(AND($F310,P32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),P32)),FALSE)","v":3290000},{"$f":"IF(AND($F310,Q32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),Q32)),FALSE)","v":false},{"$f":"IF(AND($F310,R32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),R32)),FALSE)","v":false},{"$f":"IF(AND($F310,S32),clean_alt(INDEX(INDIRECT($E310&$F310&\":\"&$F310),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F311,L33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),L33)),FALSE)","v":false},{"$f":"IF(AND($F311,M33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),M33)),FALSE)","v":false},{"$f":"IF(AND($F311,N33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),N33)),FALSE)","v":false},{"$f":"IF(AND($F311,O33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),O33)),FALSE)","v":false},{"$f":"IF(AND($F311,P33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),P33)),FALSE)","v":false},{"$f":"IF(AND($F311,Q33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),Q33)),FALSE)","v":false},{"$f":"IF(AND($F311,R33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),R33)),FALSE)","v":false},{"$f":"IF(AND($F311,S33),clean_alt(INDEX(INDIRECT($E311&$F311&\":\"&$F311),S33)),FALSE)","v":false}]
[]
[]
["Income Tax Rate"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L288","v":2013},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C289","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",{"$f":"IFERROR(MATCH(A$314,INDIRECT(E316&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(L262,L289/L262)","v":0.23250000000000001},{"$f":"IF(M262,M289/M262)","v":0.24696356275303644},0.2786624203821656,-0.4042857142857143,0.34487734487734489,{"$f":"IF(Q262,Q289/Q262)","v":false},false,false]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH(A$314,INDIRECT(E317&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,0.17852112676056339,0.18170731707317073,0.16884057971014493,0.18787878787878787,0.22523076923076923,false,false,false]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",false,null,null,null,null,null,0.18210361067503925,0.1788031723143475,0.14006968641114984,0.21986674742580253,2.3505223880597014E-2,false,false,false]
[null,null,"TAP","TAP Income St","'TAP Income St'!",false,null,null,null,null,null,0.26093565276135788,0.12834224598930483,0.11768719085792256,0.12612612612612611,0.34539473684210525,false,false,false]
[null,null,"SAM","SAM Income St","'SAM Income St'!",false,null,null,null,null,null,0.37740787269681741,0.37453349920028434,0.3767429081667697,0.36513773304948066,0.36296674445740956,false,false,false]
[null,null,"STZ","STZ Income St","'STZ Income St'!",false,null,null,null,null,null,0.24903175838547162,0.11781818892045455,0.29101694915254239,0.29373333333333335,0.26516747997413159,false,false,false]
[null,null,"BREW","BREW Income St","'BREW Income St'!",false,null,null,null,null,null,0.3987730061349693,0.396078431372549,0.40322580645161288,-4.5751633986928102E-2,false,false,false,false]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",false,null,null,null,null,null,352.11142857142858,388.28712446351932,263.9452380952381,0.40251572327044027,0.36009732360097324,false,false,false]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",false,null,null,null,null,null,0.15236686390532544,0.26530612244897961,0.31965065502183404,0.26104868913857676,0.29778761061946901,false,false,false]
[null,null,"COT","COT Income St","'COT Income St'!",false,null,null,null,null,null,8.0872011251758094E-2,9.1018444266238979E-2,1.3643863179074447,10.795539033457249,-0.55780299292879465,false,false,false]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",false,null,null,null,null,null,0.18026650860554971,{"$f":"IF(M272,M299/M272)","v":0.16430409243167143},8.74214950342629E-2,0.9948855333658061,-0.16070936322705137,false,false,false]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",false,null,null,null,null,null,0.25856907894736841,0.26048358208955225,0.2492507462686567,0.29093238434163698,0.47791164658634538,false,false,false]
[null,null,"MNST","MNST Income St","'MNST Income St'!",false,null,null,null,null,null,0.38082491122644085,0.39942187306034865,0.35210984325346278,0.38676462340867029,0.33981481481481479,false,false,false]
[null,null,"ROX","ROX Income St","'ROX Income St'!",false,null,null,null,null,null,29.689779559118236,68.973598130841125,-0.58447488584474883,-5.6672060283438474E-3,0.27037281377748712,false,false,false]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",{"$f":"IFERROR(MATCH(A$314,INDIRECT(E330&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,0.23821656050955414,0.22932330827067668,0.2009090909090909,0.24578313253012049,0.23548387096774193,false,false,false]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",false,null,null,null,null,null,0.21389068002579237,0.20141150306922492,0.19432358976011688,0.18940000000000001,0.1883090909090909,false,false,false]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",false,null,null,null,null,null,0.31676300578034683,0.3041182682154171,0.318,0.28322147651006713,0.28295819935691319,false,false,false]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",false,null,null,null,null,null,6.6132264529058113E-2,0.57510373443983398,0.30027051397655546,0.3041733547351525,0.30294421487603307,false,false,false]
[null,null,"PEP","PEP Income St","'PEP Income St'!",false,null,null,null,null,null,0.25180721385542171,0.23622047244094488,0.25114155251141551,0.260752688172043,0.25380116959064325,false,false,false]
[null,null,"COKE","COKE Income St","'COKE Income St'!",false,null,null,null,null,null,false,0.2744122965641953,0.35131247752606976,0.34382566585956414,0.3888469420774458,false,false,false]
[null,null,"DPS","DPS Income St","'DPS Income St'!",false,null,null,null,null,null,0.35685071574642124,{"$f":"IF(M282,M309/M282)","v":-0.14944649446494465},0.34672897196261682,0.3559322033898305,0.33906249999999999,false,false,false]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",false,null,null,null,null,null,0.17579250720461095,1.3412698412698412,0.1904564315352697,-0.9945205479452055,1.4429824561403508,false,false,false]
[null,null,0,false,false,{"$f":"IFERROR(MATCH(A$314,INDIRECT(E338&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
["EBIT"]
[null,null,null,null,null,{"$f":"F315","v":"Row Num"},null,null,null,null,2011,{"$f":"L315","v":2013},{"$f":"M315","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C316","v":"CABGY"},"CABGY Income St","'CABGY Income St'!",null,null,null,null,null,null,{"$f":"IF(L179,L179-L234)","v":9170000},{"$f":"IF(M179,M179-M234)","v":9240000},8360000,7900000,7660000,false,false,false]
[null,null,"DEO","DEO Income St","'DEO Income St'!",null,null,null,null,null,null,3465000,3116000,3034000,2925000,3559000,false,false,false]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",null,null,null,null,null,null,12840000,13630000,14250001,17080000,15780000,false,false,false]
[null,null,"TAP","TAP Income St","'TAP Income St'!",null,null,null,null,null,null,484500,477600,494000,351100,448300,false,false,false]
[null,null,"SAM","SAM Income St","'SAM Income St'!",null,null,null,null,null,null,95730,114660,148340,156430,137420,false,false,false]
[null,null,"STZ","STZ Income St","'STZ Income St'!",null,null,null,null,null,null,555600,1154700,1548000,1909000,2246100,false,false,false]
[null,null,"BREW","BREW Income St","'BREW Income St'!",null,null,null,null,null,null,3800,5710,4270,380,false,false,false,false]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",null,null,null,null,null,null,-722366,-745712,2810,3280,4160,false,false,false]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",null,null,null,null,null,null,2240000,2540000,2820000,2830000,3030000,false,false,false]
[null,null,"COT","COT Income St","'COT Income St'!",null,null,null,null,null,null,112070,96750,67370,164280,145340,false,false,false]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",null,null,null,null,null,null,-315080,{"$f":"IF(M189,M189-M244)","v":-139990},279070,173440,418220,false,false,false]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",null,null,null,null,null,null,2400000.0625,2370000,2430000,1350000,1450000,false,false,false]
[null,null,"MNST","MNST Income St","'MNST Income St'!",null,null,null,null,null,null,550630,599620,752110,931920,1159150,false,false,false]
[null,null,"ROX","ROX Income St","'ROX Income St'!",null,null,null,null,null,null,-922105,-1319833,-1077905,-937563,1910,false,false,false]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",null,null,null,null,null,null,2171000,1996000,2211000,2281000,2398000,false,false,false]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",null,null,null,null,null,null,857810,912580,931430,1008800,1116290,false,false,false]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",null,null,null,null,null,null,892000,960000,979000,974000,929000,false,false,false]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",null,null,null,null,null,null,-14000,85600,224900,190800,372800,false,false,false]
[null,null,"PEP","PEP Income St","'PEP Income St'!",null,null,null,null,null,null,9530000,9990000,10150000,10080000,10310000,false,false,false]
[null,null,"COKE","COKE Income St","'COKE Income St'!",null,null,null,null,null,null,false,74150,85970,107390,129250,false,false,false]
[null,null,"DPS","DPS Income St","'DPS Income St'!",null,null,null,null,null,null,1090000,{"$f":"IF(M199,M199-M254)","v":1076000},1195000,1343000,1346000,false,false,false]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",null,null,null,null,null,null,3390000,2478000,2113000,2318000,2264000,false,false,false]
[null,null,0,false,false,null,null,null,null,null,null,false,false,false,false,false,false,false,false]
[null,null,0,0,0,null,null,null,null,null,null,false,false,false,false,false,false,false,false]
[]
["COGS excluding D&A",null,null,null,null,"Row Num"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K341","v":2011},{"$f":"L341","v":2013},{"$f":"M341","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C289","v":"CABGY"},{"$f":"D342","v":"CABGY Income St"},"'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$367,INDIRECT(E369&\"A:A\"),0),FALSE)","v":106},null,null,null,null,null,{"$f":"IF(AND($F369,L11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),L11)),FALSE)","v":31020000},{"$f":"IF(AND($F369,M11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),M11)),FALSE)","v":29660000},{"$f":"IF(AND($F369,N11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),N11)),FALSE)","v":29840000},{"$f":"IF(AND($F369,O11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),O11)),FALSE)","v":30340000},{"$f":"IF(AND($F369,P11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),P11)),FALSE)","v":27930000},{"$f":"IF(AND($F369,Q11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),Q11)),FALSE)","v":false},{"$f":"IF(AND($F369,R11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),R11)),FALSE)","v":false},{"$f":"IF(AND($F369,S11),clean_alt(INDEX(INDIRECT($E369&$F369&\":\"&$F369),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$367,INDIRECT(E370&\"A:A\"),0),FALSE)","v":106},null,null,null,null,null,{"$f":"IF(AND($F370,L12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),L12)),FALSE)","v":5520000},{"$f":"IF(AND($F370,M12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),M12)),FALSE)","v":4970000},{"$f":"IF(AND($F370,N12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),N12)),FALSE)","v":5540000},{"$f":"IF(AND($F370,O12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),O12)),FALSE)","v":5420000},{"$f":"IF(AND($F370,P12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),P12)),FALSE)","v":6080000},{"$f":"IF(AND($F370,Q12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),Q12)),FALSE)","v":false},{"$f":"IF(AND($F370,R12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),R12)),FALSE)","v":false},{"$f":"IF(AND($F370,S12),clean_alt(INDEX(INDIRECT($E370&$F370&\":\"&$F370),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F371,L13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),L13)),FALSE)","v":9140000},{"$f":"IF(AND($F371,M13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),M13)),FALSE)","v":10140000},{"$f":"IF(AND($F371,N13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),N13)),FALSE)","v":11220000},{"$f":"IF(AND($F371,O13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),O13)),FALSE)","v":14000000},{"$f":"IF(AND($F371,P13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),P13)),FALSE)","v":14390000},{"$f":"IF(AND($F371,Q13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),Q13)),FALSE)","v":false},{"$f":"IF(AND($F371,R13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),R13)),FALSE)","v":false},{"$f":"IF(AND($F371,S13),clean_alt(INDEX(INDIRECT($E371&$F371&\":\"&$F371),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",93,null,null,null,null,null,{"$f":"IF(AND($F372,L14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),L14)),FALSE)","v":2120000},{"$f":"IF(AND($F372,M14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),M14)),FALSE)","v":2270000},{"$f":"IF(AND($F372,N14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),N14)),FALSE)","v":2220000},{"$f":"IF(AND($F372,O14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),O14)),FALSE)","v":1880000},{"$f":"IF(AND($F372,P14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),P14)),FALSE)","v":2640000},{"$f":"IF(AND($F372,Q14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),Q14)),FALSE)","v":false},{"$f":"IF(AND($F372,R14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),R14)),FALSE)","v":false},{"$f":"IF(AND($F372,S14),clean_alt(INDEX(INDIRECT($E372&$F372&\":\"&$F372),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F373,L15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),L15)),FALSE)","v":244800},{"$f":"IF(AND($F373,M15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),M15)),FALSE)","v":328230},{"$f":"IF(AND($F373,N15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),N15)),FALSE)","v":402860},{"$f":"IF(AND($F373,O15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),O15)),FALSE)","v":415430},{"$f":"IF(AND($F373,P15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),P15)),FALSE)","v":397220},{"$f":"IF(AND($F373,Q15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),Q15)),FALSE)","v":false},{"$f":"IF(AND($F373,R15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),R15)),FALSE)","v":false},{"$f":"IF(AND($F373,S15),clean_alt(INDEX(INDIRECT($E373&$F373&\":\"&$F373),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F374,L16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),L16)),FALSE)","v":1570000},{"$f":"IF(AND($F374,M16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),M16)),FALSE)","v":2710000},{"$f":"IF(AND($F374,N16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),N16)),FALSE)","v":3220000},{"$f":"IF(AND($F374,O16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),O16)),FALSE)","v":3300000},{"$f":"IF(AND($F374,P16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),P16)),FALSE)","v":3500000},{"$f":"IF(AND($F374,Q16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),Q16)),FALSE)","v":false},{"$f":"IF(AND($F374,R16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),R16)),FALSE)","v":false},{"$f":"IF(AND($F374,S16),clean_alt(INDEX(INDIRECT($E374&$F374&\":\"&$F374),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F375,L17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),L17)),FALSE)","v":120760},{"$f":"IF(AND($F375,M17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),M17)),FALSE)","v":132660},{"$f":"IF(AND($F375,N17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),N17)),FALSE)","v":132250},{"$f":"IF(AND($F375,O17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),O17)),FALSE)","v":132050},{"$f":"IF(AND($F375,P17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),P17)),FALSE)","v":0},{"$f":"IF(AND($F375,Q17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),Q17)),FALSE)","v":false},{"$f":"IF(AND($F375,R17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),R17)),FALSE)","v":false},{"$f":"IF(AND($F375,S17),clean_alt(INDEX(INDIRECT($E375&$F375&\":\"&$F375),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F376,L18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),L18)),FALSE)","v":4530},{"$f":"IF(AND($F376,M18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),M18)),FALSE)","v":4840},{"$f":"IF(AND($F376,N18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),N18)),FALSE)","v":5060},{"$f":"IF(AND($F376,O18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),O18)),FALSE)","v":5820},{"$f":"IF(AND($F376,P18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),P18)),FALSE)","v":5870},{"$f":"IF(AND($F376,Q18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),Q18)),FALSE)","v":false},{"$f":"IF(AND($F376,R18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),R18)),FALSE)","v":false},{"$f":"IF(AND($F376,S18),clean_alt(INDEX(INDIRECT($E376&$F376&\":\"&$F376),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F377,L19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),L19)),FALSE)","v":9740000},{"$f":"IF(AND($F377,M19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),M19)),FALSE)","v":9890000},{"$f":"IF(AND($F377,N19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),N19)),FALSE)","v":9440000},{"$f":"IF(AND($F377,O19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),O19)),FALSE)","v":10120000},{"$f":"IF(AND($F377,P19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),P19)),FALSE)","v":10230000},{"$f":"IF(AND($F377,Q19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),Q19)),FALSE)","v":false},{"$f":"IF(AND($F377,R19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),R19)),FALSE)","v":false},{"$f":"IF(AND($F377,S19),clean_alt(INDEX(INDIRECT($E377&$F377&\":\"&$F377),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F378,L20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),L20)),FALSE)","v":1860000},{"$f":"IF(AND($F378,M20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),M20)),FALSE)","v":1790000},{"$f":"IF(AND($F378,N20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),N20)),FALSE)","v":1890000},{"$f":"IF(AND($F378,O20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),O20)),FALSE)","v":2330000},{"$f":"IF(AND($F378,P20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),P20)),FALSE)","v":2560000},{"$f":"IF(AND($F378,Q20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),Q20)),FALSE)","v":false},{"$f":"IF(AND($F378,R20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),R20)),FALSE)","v":false},{"$f":"IF(AND($F378,S20),clean_alt(INDEX(INDIRECT($E378&$F378&\":\"&$F378),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",104,null,null,null,null,null,{"$f":"IF(AND($F379,L21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),L21)),FALSE)","v":8319999.5},{"$f":"IF(AND($F379,M21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),M21)),FALSE)","v":4570000},{"$f":"IF(AND($F379,N21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),N21)),FALSE)","v":4110000.25},{"$f":"IF(AND($F379,O21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),O21)),FALSE)","v":4370000},{"$f":"IF(AND($F379,P21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),P21)),FALSE)","v":3910000},{"$f":"IF(AND($F379,Q21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),Q21)),FALSE)","v":false},{"$f":"IF(AND($F379,R21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),R21)),FALSE)","v":false},{"$f":"IF(AND($F379,S21),clean_alt(INDEX(INDIRECT($E379&$F379&\":\"&$F379),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F380,L22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),L22)),FALSE)","v":18210000},{"$f":"IF(AND($F380,M22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),M22)),FALSE)","v":20450000},{"$f":"IF(AND($F380,N22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),N22)),FALSE)","v":21470000},{"$f":"IF(AND($F380,O22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),O22)),FALSE)","v":20130000},{"$f":"IF(AND($F380,P22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),P22)),FALSE)","v":16870000},{"$f":"IF(AND($F380,Q22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),Q22)),FALSE)","v":false},{"$f":"IF(AND($F380,R22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),R22)),FALSE)","v":false},{"$f":"IF(AND($F380,S22),clean_alt(INDEX(INDIRECT($E380&$F380&\":\"&$F380),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F381,L23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),L23)),FALSE)","v":974480},{"$f":"IF(AND($F381,M23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),M23)),FALSE)","v":1050000},{"$f":"IF(AND($F381,N23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),N23)),FALSE)","v":1100000},{"$f":"IF(AND($F381,O23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),O23)),FALSE)","v":1060000},{"$f":"IF(AND($F381,P23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),P23)),FALSE)","v":1070000},{"$f":"IF(AND($F381,Q23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),Q23)),FALSE)","v":false},{"$f":"IF(AND($F381,R23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),R23)),FALSE)","v":false},{"$f":"IF(AND($F381,S23),clean_alt(INDEX(INDIRECT($E381&$F381&\":\"&$F381),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F382,L24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),L24)),FALSE)","v":27120},{"$f":"IF(AND($F382,M24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),M24)),FALSE)","v":30540},{"$f":"IF(AND($F382,N24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),N24)),FALSE)","v":35880},{"$f":"IF(AND($F382,O24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),O24)),FALSE)","v":43670},{"$f":"IF(AND($F382,P24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),P24)),FALSE)","v":45570},{"$f":"IF(AND($F382,Q24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),Q24)),FALSE)","v":false},{"$f":"IF(AND($F382,R24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),R24)),FALSE)","v":false},{"$f":"IF(AND($F382,S24),clean_alt(INDEX(INDIRECT($E382&$F382&\":\"&$F382),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F383,L25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),L25)),FALSE)","v":2970000},{"$f":"IF(AND($F383,M25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),M25)),FALSE)","v":2590000},{"$f":"IF(AND($F383,N25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),N25)),FALSE)","v":2390000},{"$f":"IF(AND($F383,O25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),O25)),FALSE)","v":2980000},{"$f":"IF(AND($F383,P25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),P25)),FALSE)","v":3120000},{"$f":"IF(AND($F383,Q25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),Q25)),FALSE)","v":false},{"$f":"IF(AND($F383,R25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),R25)),FALSE)","v":false},{"$f":"IF(AND($F383,S25),clean_alt(INDEX(INDIRECT($E383&$F383&\":\"&$F383),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",104,null,null,null,null,null,{"$f":"IF(AND($F384,L26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),L26)),FALSE)","v":4440000},{"$f":"IF(AND($F384,M26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),M26)),FALSE)","v":4350000},{"$f":"IF(AND($F384,N26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),N26)),FALSE)","v":4750000},{"$f":"IF(AND($F384,O26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),O26)),FALSE)","v":4930000},{"$f":"IF(AND($F384,P26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),P26)),FALSE)","v":5180000},{"$f":"IF(AND($F384,Q26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),Q26)),FALSE)","v":false},{"$f":"IF(AND($F384,R26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),R26)),FALSE)","v":false},{"$f":"IF(AND($F384,S26),clean_alt(INDEX(INDIRECT($E384&$F384&\":\"&$F384),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F385,L27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),L27)),FALSE)","v":847000},{"$f":"IF(AND($F385,M27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),M27)),FALSE)","v":863000},{"$f":"IF(AND($F385,N27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),N27)),FALSE)","v":900000},{"$f":"IF(AND($F385,O27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),O27)),FALSE)","v":889000},{"$f":"IF(AND($F385,P27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),P27)),FALSE)","v":915000},{"$f":"IF(AND($F385,Q27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),Q27)),FALSE)","v":false},{"$f":"IF(AND($F385,R27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),R27)),FALSE)","v":false},{"$f":"IF(AND($F385,S27),clean_alt(INDEX(INDIRECT($E385&$F385&\":\"&$F385),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F386,L28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),L28)),FALSE)","v":1230000},{"$f":"IF(AND($F386,M28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),M28)),FALSE)","v":1150000},{"$f":"IF(AND($F386,N28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),N28)),FALSE)","v":1260000},{"$f":"IF(AND($F386,O28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),O28)),FALSE)","v":1420000},{"$f":"IF(AND($F386,P28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),P28)),FALSE)","v":1470000},{"$f":"IF(AND($F386,Q28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),Q28)),FALSE)","v":false},{"$f":"IF(AND($F386,R28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),R28)),FALSE)","v":false},{"$f":"IF(AND($F386,S28),clean_alt(INDEX(INDIRECT($E386&$F386&\":\"&$F386),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F387,L29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),L29)),FALSE)","v":28650000},{"$f":"IF(AND($F387,M29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),M29)),FALSE)","v":28520000},{"$f":"IF(AND($F387,N29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),N29)),FALSE)","v":28370000},{"$f":"IF(AND($F387,O29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),O29)),FALSE)","v":26110000},{"$f":"IF(AND($F387,P29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),P29)),FALSE)","v":25950000},{"$f":"IF(AND($F387,Q29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),Q29)),FALSE)","v":false},{"$f":"IF(AND($F387,R29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),R29)),FALSE)","v":false},{"$f":"IF(AND($F387,S29),clean_alt(INDEX(INDIRECT($E387&$F387&\":\"&$F387),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F388,L30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),L30)),FALSE)","v":0},{"$f":"IF(AND($F388,M30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),M30)),FALSE)","v":923520},{"$f":"IF(AND($F388,N30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),N30)),FALSE)","v":980000},{"$f":"IF(AND($F388,O30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),O30)),FALSE)","v":1320000},{"$f":"IF(AND($F388,P30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),P30)),FALSE)","v":1830000},{"$f":"IF(AND($F388,Q30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),Q30)),FALSE)","v":false},{"$f":"IF(AND($F388,R30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),R30)),FALSE)","v":false},{"$f":"IF(AND($F388,S30),clean_alt(INDEX(INDIRECT($E388&$F388&\":\"&$F388),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F389,L31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),L31)),FALSE)","v":2390000},{"$f":"IF(AND($F389,M31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),M31)),FALSE)","v":2360000},{"$f":"IF(AND($F389,N31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),N31)),FALSE)","v":2390000},{"$f":"IF(AND($F389,O31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),O31)),FALSE)","v":2410000},{"$f":"IF(AND($F389,P31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),P31)),FALSE)","v":2490000},{"$f":"IF(AND($F389,Q31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),Q31)),FALSE)","v":false},{"$f":"IF(AND($F389,R31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),R31)),FALSE)","v":false},{"$f":"IF(AND($F389,S31),clean_alt(INDEX(INDIRECT($E389&$F389&\":\"&$F389),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F390,L32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),L32)),FALSE)","v":3950000},{"$f":"IF(AND($F390,M32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),M32)),FALSE)","v":1060000},{"$f":"IF(AND($F390,N32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),N32)),FALSE)","v":1150000},{"$f":"IF(AND($F390,O32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),O32)),FALSE)","v":1360000},{"$f":"IF(AND($F390,P32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),P32)),FALSE)","v":1600000},{"$f":"IF(AND($F390,Q32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),Q32)),FALSE)","v":false},{"$f":"IF(AND($F390,R32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),R32)),FALSE)","v":false},{"$f":"IF(AND($F390,S32),clean_alt(INDEX(INDIRECT($E390&$F390&\":\"&$F390),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F391,L33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),L33)),FALSE)","v":false},{"$f":"IF(AND($F391,M33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),M33)),FALSE)","v":false},{"$f":"IF(AND($F391,N33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),N33)),FALSE)","v":false},{"$f":"IF(AND($F391,O33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),O33)),FALSE)","v":false},{"$f":"IF(AND($F391,P33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),P33)),FALSE)","v":false},{"$f":"IF(AND($F391,Q33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),Q33)),FALSE)","v":false},{"$f":"IF(AND($F391,R33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),R33)),FALSE)","v":false},{"$f":"IF(AND($F391,S33),clean_alt(INDEX(INDIRECT($E391&$F391&\":\"&$F391),S33)),FALSE)","v":false}]
[]
[]
[]
["Depreciation",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K368","v":2011},{"$f":"L368","v":2013},{"$f":"M368","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C369","v":"CABGY"},{"$f":"D369","v":"CABGY Income St"},{"$f":"E369","v":"'CABGY Income St'!"},{"$f":"IFERROR(MATCH($A$395,INDIRECT(E397&\"A:A\"),0),FALSE)","v":108},null,null,null,null,null,{"$f":"IF(AND($F397,L11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),L11)),FALSE)","v":3750000},{"$f":"IF(AND($F397,M11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),M11)),FALSE)","v":3620000},{"$f":"IF(AND($F397,N11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),N11)),FALSE)","v":3780000},{"$f":"IF(AND($F397,O11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),O11)),FALSE)","v":4040000},{"$f":"IF(AND($F397,P11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),P11)),FALSE)","v":3920000},{"$f":"IF(AND($F397,Q11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),Q11)),FALSE)","v":false},{"$f":"IF(AND($F397,R11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),R11)),FALSE)","v":false},{"$f":"IF(AND($F397,S11),clean_alt(INDEX(INDIRECT($E397&$F397&\":\"&$F397),S11)),FALSE)","v":false}]
[null,null,{"$f":"C370","v":"DEO"},"DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$395,INDIRECT(E398&\"A:A\"),0),FALSE)","v":108},null,null,null,null,null,{"$f":"IF(AND($F398,L12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),L12)),FALSE)","v":287000},{"$f":"IF(AND($F398,M12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),M12)),FALSE)","v":297000},{"$f":"IF(AND($F398,N12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),N12)),FALSE)","v":316000},{"$f":"IF(AND($F398,O12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),O12)),FALSE)","v":299000},{"$f":"IF(AND($F398,P12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),P12)),FALSE)","v":305000},{"$f":"IF(AND($F398,Q12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),Q12)),FALSE)","v":false},{"$f":"IF(AND($F398,R12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),R12)),FALSE)","v":false},{"$f":"IF(AND($F398,S12),clean_alt(INDEX(INDIRECT($E398&$F398&\":\"&$F398),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F399,L13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),L13)),FALSE)","v":1730000},{"$f":"IF(AND($F399,M13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),M13)),FALSE)","v":1940000},{"$f":"IF(AND($F399,N13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),N13)),FALSE)","v":2180000},{"$f":"IF(AND($F399,O13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),O13)),FALSE)","v":2830000},{"$f":"IF(AND($F399,P13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),P13)),FALSE)","v":3200000},{"$f":"IF(AND($F399,Q13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),Q13)),FALSE)","v":false},{"$f":"IF(AND($F399,R13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),R13)),FALSE)","v":false},{"$f":"IF(AND($F399,S13),clean_alt(INDEX(INDIRECT($E399&$F399&\":\"&$F399),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",95,null,null,null,null,null,{"$f":"IF(AND($F400,L14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),L14)),FALSE)","v":230300},{"$f":"IF(AND($F400,M14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),M14)),FALSE)","v":272500},{"$f":"IF(AND($F400,N14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),N14)),FALSE)","v":268400},{"$f":"IF(AND($F400,O14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),O14)),FALSE)","v":284500},{"$f":"IF(AND($F400,P14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),P14)),FALSE)","v":306300},{"$f":"IF(AND($F400,Q14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),Q14)),FALSE)","v":false},{"$f":"IF(AND($F400,R14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),R14)),FALSE)","v":false},{"$f":"IF(AND($F400,S14),clean_alt(INDEX(INDIRECT($E400&$F400&\":\"&$F400),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F401,L15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),L15)),FALSE)","v":20210},{"$f":"IF(AND($F401,M15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),M15)),FALSE)","v":0},{"$f":"IF(AND($F401,N15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),N15)),FALSE)","v":0},{"$f":"IF(AND($F401,O15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),O15)),FALSE)","v":0},{"$f":"IF(AND($F401,P15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),P15)),FALSE)","v":0},{"$f":"IF(AND($F401,Q15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),Q15)),FALSE)","v":false},{"$f":"IF(AND($F401,R15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),R15)),FALSE)","v":false},{"$f":"IF(AND($F401,S15),clean_alt(INDEX(INDIRECT($E401&$F401&\":\"&$F401),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F402,L16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),L16)),FALSE)","v":108200},{"$f":"IF(AND($F402,M16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),M16)),FALSE)","v":139800},{"$f":"IF(AND($F402,N16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),N16)),FALSE)","v":162000},{"$f":"IF(AND($F402,O16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),O16)),FALSE)","v":180300},{"$f":"IF(AND($F402,P16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),P16)),FALSE)","v":237500},{"$f":"IF(AND($F402,Q16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),Q16)),FALSE)","v":false},{"$f":"IF(AND($F402,R16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),R16)),FALSE)","v":false},{"$f":"IF(AND($F402,S16),clean_alt(INDEX(INDIRECT($E402&$F402&\":\"&$F402),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F403,L17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),L17)),FALSE)","v":7920},{"$f":"IF(AND($F403,M17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),M17)),FALSE)","v":8410},{"$f":"IF(AND($F403,N17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),N17)),FALSE)","v":9500},{"$f":"IF(AND($F403,O17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),O17)),FALSE)","v":10660},{"$f":"IF(AND($F403,P17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),P17)),FALSE)","v":0},{"$f":"IF(AND($F403,Q17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),Q17)),FALSE)","v":false},{"$f":"IF(AND($F403,R17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),R17)),FALSE)","v":false},{"$f":"IF(AND($F403,S17),clean_alt(INDEX(INDIRECT($E403&$F403&\":\"&$F403),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F404,L18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),L18)),FALSE)","v":646333},{"$f":"IF(AND($F404,M18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),M18)),FALSE)","v":669781},{"$f":"IF(AND($F404,N18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),N18)),FALSE)","v":994685},{"$f":"IF(AND($F404,O18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),O18)),FALSE)","v":1190},{"$f":"IF(AND($F404,P18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),P18)),FALSE)","v":1250},{"$f":"IF(AND($F404,Q18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),Q18)),FALSE)","v":false},{"$f":"IF(AND($F404,R18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),R18)),FALSE)","v":false},{"$f":"IF(AND($F404,S18),clean_alt(INDEX(INDIRECT($E404&$F404&\":\"&$F404),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F405,L19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),L19)),FALSE)","v":1020000},{"$f":"IF(AND($F405,M19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),M19)),FALSE)","v":1070000},{"$f":"IF(AND($F405,N19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),N19)),FALSE)","v":1080000},{"$f":"IF(AND($F405,O19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),O19)),FALSE)","v":1150000},{"$f":"IF(AND($F405,P19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),P19)),FALSE)","v":1160000},{"$f":"IF(AND($F405,Q19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),Q19)),FALSE)","v":false},{"$f":"IF(AND($F405,R19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),R19)),FALSE)","v":false},{"$f":"IF(AND($F405,S19),clean_alt(INDEX(INDIRECT($E405&$F405&\":\"&$F405),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F406,L20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),L20)),FALSE)","v":62280},{"$f":"IF(AND($F406,M20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),M20)),FALSE)","v":71510},{"$f":"IF(AND($F406,N20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),N20)),FALSE)","v":82500},{"$f":"IF(AND($F406,O20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),O20)),FALSE)","v":188450},{"$f":"IF(AND($F406,P20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),P20)),FALSE)","v":210930},{"$f":"IF(AND($F406,Q20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),Q20)),FALSE)","v":false},{"$f":"IF(AND($F406,R20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),R20)),FALSE)","v":false},{"$f":"IF(AND($F406,S20),clean_alt(INDEX(INDIRECT($E406&$F406&\":\"&$F406),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F407,L21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),L21)),FALSE)","v":0},{"$f":"IF(AND($F407,M21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),M21)),FALSE)","v":0},{"$f":"IF(AND($F407,N21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),N21)),FALSE)","v":0},{"$f":"IF(AND($F407,O21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),O21)),FALSE)","v":0},{"$f":"IF(AND($F407,P21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),P21)),FALSE)","v":0},{"$f":"IF(AND($F407,Q21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),Q21)),FALSE)","v":false},{"$f":"IF(AND($F407,R21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),R21)),FALSE)","v":false},{"$f":"IF(AND($F407,S21),clean_alt(INDEX(INDIRECT($E407&$F407&\":\"&$F407),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F408,L22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),L22)),FALSE)","v":842220},{"$f":"IF(AND($F408,M22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),M22)),FALSE)","v":898300},{"$f":"IF(AND($F408,N22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),N22)),FALSE)","v":919700},{"$f":"IF(AND($F408,O22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),O22)),FALSE)","v":920430},{"$f":"IF(AND($F408,P22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),P22)),FALSE)","v":1060000},{"$f":"IF(AND($F408,Q22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),Q22)),FALSE)","v":false},{"$f":"IF(AND($F408,R22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),R22)),FALSE)","v":false},{"$f":"IF(AND($F408,S22),clean_alt(INDEX(INDIRECT($E408&$F408&\":\"&$F408),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F409,L23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),L23)),FALSE)","v":20510},{"$f":"IF(AND($F409,M23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),M23)),FALSE)","v":22710},{"$f":"IF(AND($F409,N23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),N23)),FALSE)","v":25250},{"$f":"IF(AND($F409,O23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),O23)),FALSE)","v":26960},{"$f":"IF(AND($F409,P23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),P23)),FALSE)","v":30250},{"$f":"IF(AND($F409,Q23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),Q23)),FALSE)","v":false},{"$f":"IF(AND($F409,R23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),R23)),FALSE)","v":false},{"$f":"IF(AND($F409,S23),clean_alt(INDEX(INDIRECT($E409&$F409&\":\"&$F409),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F410,L24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),L24)),FALSE)","v":0},{"$f":"IF(AND($F410,M24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),M24)),FALSE)","v":206249},{"$f":"IF(AND($F410,N24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),N24)),FALSE)","v":251771},{"$f":"IF(AND($F410,O24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),O24)),FALSE)","v":280702},{"$f":"IF(AND($F410,P24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),P24)),FALSE)","v":366381},{"$f":"IF(AND($F410,Q24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),Q24)),FALSE)","v":false},{"$f":"IF(AND($F410,R24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),R24)),FALSE)","v":false},{"$f":"IF(AND($F410,S24),clean_alt(INDEX(INDIRECT($E410&$F410&\":\"&$F410),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F411,L25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),L25)),FALSE)","v":166000},{"$f":"IF(AND($F411,M25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),M25)),FALSE)","v":173000},{"$f":"IF(AND($F411,N25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),N25)),FALSE)","v":183000},{"$f":"IF(AND($F411,O25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),O25)),FALSE)","v":193000},{"$f":"IF(AND($F411,P25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),P25)),FALSE)","v":187000},{"$f":"IF(AND($F411,Q25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),Q25)),FALSE)","v":false},{"$f":"IF(AND($F411,R25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),R25)),FALSE)","v":false},{"$f":"IF(AND($F411,S25),clean_alt(INDEX(INDIRECT($E411&$F411&\":\"&$F411),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",106,null,null,null,null,null,{"$f":"IF(AND($F412,L26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),L26)),FALSE)","v":158120},{"$f":"IF(AND($F412,M26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),M26)),FALSE)","v":153790},{"$f":"IF(AND($F412,N26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),N26)),FALSE)","v":174870},{"$f":"IF(AND($F412,O26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),O26)),FALSE)","v":169440},{"$f":"IF(AND($F412,P26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),P26)),FALSE)","v":171730},{"$f":"IF(AND($F412,Q26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),Q26)),FALSE)","v":false},{"$f":"IF(AND($F412,R26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),R26)),FALSE)","v":false},{"$f":"IF(AND($F412,S26),clean_alt(INDEX(INDIRECT($E412&$F412&\":\"&$F412),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F413,L27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),L27)),FALSE)","v":51000},{"$f":"IF(AND($F413,M27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),M27)),FALSE)","v":50000},{"$f":"IF(AND($F413,N27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),N27)),FALSE)","v":51000},{"$f":"IF(AND($F413,O27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),O27)),FALSE)","v":0},{"$f":"IF(AND($F413,P27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),P27)),FALSE)","v":0},{"$f":"IF(AND($F413,Q27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),Q27)),FALSE)","v":false},{"$f":"IF(AND($F413,R27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),R27)),FALSE)","v":false},{"$f":"IF(AND($F413,S27),clean_alt(INDEX(INDIRECT($E413&$F413&\":\"&$F413),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F414,L28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),L28)),FALSE)","v":72300},{"$f":"IF(AND($F414,M28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),M28)),FALSE)","v":78600},{"$f":"IF(AND($F414,N28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),N28)),FALSE)","v":75200},{"$f":"IF(AND($F414,O28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),O28)),FALSE)","v":96400},{"$f":"IF(AND($F414,P28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),P28)),FALSE)","v":99400},{"$f":"IF(AND($F414,Q28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),Q28)),FALSE)","v":false},{"$f":"IF(AND($F414,R28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),R28)),FALSE)","v":false},{"$f":"IF(AND($F414,S28),clean_alt(INDEX(INDIRECT($E414&$F414&\":\"&$F414),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F415,L29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),L29)),FALSE)","v":2570000},{"$f":"IF(AND($F415,M29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),M29)),FALSE)","v":2550000},{"$f":"IF(AND($F415,N29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),N29)),FALSE)","v":2530000},{"$f":"IF(AND($F415,O29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),O29)),FALSE)","v":2340000},{"$f":"IF(AND($F415,P29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),P29)),FALSE)","v":2300000},{"$f":"IF(AND($F415,Q29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),Q29)),FALSE)","v":false},{"$f":"IF(AND($F415,R29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),R29)),FALSE)","v":false},{"$f":"IF(AND($F415,S29),clean_alt(INDEX(INDIRECT($E415&$F415&\":\"&$F415),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F416,L30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),L30)),FALSE)","v":0},{"$f":"IF(AND($F416,M30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),M30)),FALSE)","v":58340},{"$f":"IF(AND($F416,N30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),N30)),FALSE)","v":60400},{"$f":"IF(AND($F416,O30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),O30)),FALSE)","v":78100},{"$f":"IF(AND($F416,P30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),P30)),FALSE)","v":111610},{"$f":"IF(AND($F416,Q30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),Q30)),FALSE)","v":false},{"$f":"IF(AND($F416,R30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),R30)),FALSE)","v":false},{"$f":"IF(AND($F416,S30),clean_alt(INDEX(INDIRECT($E416&$F416&\":\"&$F416),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F417,L31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),L31)),FALSE)","v":203000},{"$f":"IF(AND($F417,M31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),M31)),FALSE)","v":196000},{"$f":"IF(AND($F417,N31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),N31)),FALSE)","v":199000},{"$f":"IF(AND($F417,O31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),O31)),FALSE)","v":192000},{"$f":"IF(AND($F417,P31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),P31)),FALSE)","v":191000},{"$f":"IF(AND($F417,Q31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),Q31)),FALSE)","v":false},{"$f":"IF(AND($F417,R31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),R31)),FALSE)","v":false},{"$f":"IF(AND($F417,S31),clean_alt(INDEX(INDIRECT($E417&$F417&\":\"&$F417),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",108,null,null,null,null,null,{"$f":"IF(AND($F418,L32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),L32)),FALSE)","v":976000},{"$f":"IF(AND($F418,M32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),M32)),FALSE)","v":562000},{"$f":"IF(AND($F418,N32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),N32)),FALSE)","v":621000},{"$f":"IF(AND($F418,O32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),O32)),FALSE)","v":626000},{"$f":"IF(AND($F418,P32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),P32)),FALSE)","v":612000},{"$f":"IF(AND($F418,Q32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),Q32)),FALSE)","v":false},{"$f":"IF(AND($F418,R32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),R32)),FALSE)","v":false},{"$f":"IF(AND($F418,S32),clean_alt(INDEX(INDIRECT($E418&$F418&\":\"&$F418),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F419,L33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),L33)),FALSE)","v":false},{"$f":"IF(AND($F419,M33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),M33)),FALSE)","v":false},{"$f":"IF(AND($F419,N33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),N33)),FALSE)","v":false},{"$f":"IF(AND($F419,O33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),O33)),FALSE)","v":false},{"$f":"IF(AND($F419,P33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),P33)),FALSE)","v":false},{"$f":"IF(AND($F419,Q33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),Q33)),FALSE)","v":false},{"$f":"IF(AND($F419,R33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),R33)),FALSE)","v":false},{"$f":"IF(AND($F419,S33),clean_alt(INDEX(INDIRECT($E419&$F419&\":\"&$F419),S33)),FALSE)","v":false}]
[]
[]
["Research & Development",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K395","v":2011},{"$f":"L395","v":2013},{"$f":"M395","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C397","v":"CABGY"},{"$f":"D397","v":"CABGY Income St"},{"$f":"E397","v":"'CABGY Income St'!"},{"$f":"IFERROR(MATCH($A$422,INDIRECT(E424&\"A:A\"),0),FALSE)","v":116},null,null,null,null,null,{"$f":"IF(AND($F424,L11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),L11)),FALSE)","v":96000},{"$f":"IF(AND($F424,M11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),M11)),FALSE)","v":99000},{"$f":"IF(AND($F424,N11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),N11)),FALSE)","v":85000},{"$f":"IF(AND($F424,O11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),O11)),FALSE)","v":15000},{"$f":"IF(AND($F424,P11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),P11)),FALSE)","v":104000},{"$f":"IF(AND($F424,Q11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),Q11)),FALSE)","v":false},{"$f":"IF(AND($F424,R11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),R11)),FALSE)","v":false},{"$f":"IF(AND($F424,S11),clean_alt(INDEX(INDIRECT($E424&$F424&\":\"&$F424),S11)),FALSE)","v":false}]
[null,null,{"$f":"C398","v":"DEO"},"DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$422,INDIRECT(E425&\"A:A\"),0),FALSE)","v":116},null,null,null,null,null,{"$f":"IF(AND($F425,L12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),L12)),FALSE)","v":21000},{"$f":"IF(AND($F425,M12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),M12)),FALSE)","v":24000},{"$f":"IF(AND($F425,N12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),N12)),FALSE)","v":26000},{"$f":"IF(AND($F425,O12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),O12)),FALSE)","v":28000},{"$f":"IF(AND($F425,P12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),P12)),FALSE)","v":33000},{"$f":"IF(AND($F425,Q12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),Q12)),FALSE)","v":false},{"$f":"IF(AND($F425,R12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),R12)),FALSE)","v":false},{"$f":"IF(AND($F425,S12),clean_alt(INDEX(INDIRECT($E425&$F425&\":\"&$F425),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F426,L13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),L13)),FALSE)","v":0},{"$f":"IF(AND($F426,M13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),M13)),FALSE)","v":0},{"$f":"IF(AND($F426,N13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),N13)),FALSE)","v":0},{"$f":"IF(AND($F426,O13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),O13)),FALSE)","v":0},{"$f":"IF(AND($F426,P13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),P13)),FALSE)","v":0},{"$f":"IF(AND($F426,Q13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),Q13)),FALSE)","v":false},{"$f":"IF(AND($F426,R13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),R13)),FALSE)","v":false},{"$f":"IF(AND($F426,S13),clean_alt(INDEX(INDIRECT($E426&$F426&\":\"&$F426),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",103,null,null,null,null,null,{"$f":"IF(AND($F427,L14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),L14)),FALSE)","v":0},{"$f":"IF(AND($F427,M14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),M14)),FALSE)","v":0},{"$f":"IF(AND($F427,N14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),N14)),FALSE)","v":0},{"$f":"IF(AND($F427,O14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),O14)),FALSE)","v":0},{"$f":"IF(AND($F427,P14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),P14)),FALSE)","v":0},{"$f":"IF(AND($F427,Q14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),Q14)),FALSE)","v":false},{"$f":"IF(AND($F427,R14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),R14)),FALSE)","v":false},{"$f":"IF(AND($F427,S14),clean_alt(INDEX(INDIRECT($E427&$F427&\":\"&$F427),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F428,L15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),L15)),FALSE)","v":0},{"$f":"IF(AND($F428,M15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),M15)),FALSE)","v":0},{"$f":"IF(AND($F428,N15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),N15)),FALSE)","v":0},{"$f":"IF(AND($F428,O15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),O15)),FALSE)","v":0},{"$f":"IF(AND($F428,P15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),P15)),FALSE)","v":0},{"$f":"IF(AND($F428,Q15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),Q15)),FALSE)","v":false},{"$f":"IF(AND($F428,R15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),R15)),FALSE)","v":false},{"$f":"IF(AND($F428,S15),clean_alt(INDEX(INDIRECT($E428&$F428&\":\"&$F428),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F429,L16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),L16)),FALSE)","v":0},{"$f":"IF(AND($F429,M16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),M16)),FALSE)","v":0},{"$f":"IF(AND($F429,N16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),N16)),FALSE)","v":0},{"$f":"IF(AND($F429,O16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),O16)),FALSE)","v":0},{"$f":"IF(AND($F429,P16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),P16)),FALSE)","v":0},{"$f":"IF(AND($F429,Q16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),Q16)),FALSE)","v":false},{"$f":"IF(AND($F429,R16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),R16)),FALSE)","v":false},{"$f":"IF(AND($F429,S16),clean_alt(INDEX(INDIRECT($E429&$F429&\":\"&$F429),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F430,L17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),L17)),FALSE)","v":0},{"$f":"IF(AND($F430,M17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),M17)),FALSE)","v":0},{"$f":"IF(AND($F430,N17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),N17)),FALSE)","v":0},{"$f":"IF(AND($F430,O17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),O17)),FALSE)","v":0},{"$f":"IF(AND($F430,P17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),P17)),FALSE)","v":0},{"$f":"IF(AND($F430,Q17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),Q17)),FALSE)","v":false},{"$f":"IF(AND($F430,R17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),R17)),FALSE)","v":false},{"$f":"IF(AND($F430,S17),clean_alt(INDEX(INDIRECT($E430&$F430&\":\"&$F430),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F431,L18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),L18)),FALSE)","v":0},{"$f":"IF(AND($F431,M18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),M18)),FALSE)","v":0},{"$f":"IF(AND($F431,N18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),N18)),FALSE)","v":0},{"$f":"IF(AND($F431,O18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),O18)),FALSE)","v":0},{"$f":"IF(AND($F431,P18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),P18)),FALSE)","v":0},{"$f":"IF(AND($F431,Q18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),Q18)),FALSE)","v":false},{"$f":"IF(AND($F431,R18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),R18)),FALSE)","v":false},{"$f":"IF(AND($F431,S18),clean_alt(INDEX(INDIRECT($E431&$F431&\":\"&$F431),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F432,L19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),L19)),FALSE)","v":0},{"$f":"IF(AND($F432,M19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),M19)),FALSE)","v":0},{"$f":"IF(AND($F432,N19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),N19)),FALSE)","v":0},{"$f":"IF(AND($F432,O19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),O19)),FALSE)","v":0},{"$f":"IF(AND($F432,P19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),P19)),FALSE)","v":0},{"$f":"IF(AND($F432,Q19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),Q19)),FALSE)","v":false},{"$f":"IF(AND($F432,R19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),R19)),FALSE)","v":false},{"$f":"IF(AND($F432,S19),clean_alt(INDEX(INDIRECT($E432&$F432&\":\"&$F432),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F433,L20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),L20)),FALSE)","v":2800},{"$f":"IF(AND($F433,M20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),M20)),FALSE)","v":0},{"$f":"IF(AND($F433,N20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),N20)),FALSE)","v":3200},{"$f":"IF(AND($F433,O20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),O20)),FALSE)","v":3580},{"$f":"IF(AND($F433,P20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),P20)),FALSE)","v":3180},{"$f":"IF(AND($F433,Q20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),Q20)),FALSE)","v":false},{"$f":"IF(AND($F433,R20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),R20)),FALSE)","v":false},{"$f":"IF(AND($F433,S20),clean_alt(INDEX(INDIRECT($E433&$F433&\":\"&$F433),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",114,null,null,null,null,null,{"$f":"IF(AND($F434,L21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),L21)),FALSE)","v":0},{"$f":"IF(AND($F434,M21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),M21)),FALSE)","v":0},{"$f":"IF(AND($F434,N21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),N21)),FALSE)","v":0},{"$f":"IF(AND($F434,O21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),O21)),FALSE)","v":0},{"$f":"IF(AND($F434,P21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),P21)),FALSE)","v":0},{"$f":"IF(AND($F434,Q21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),Q21)),FALSE)","v":false},{"$f":"IF(AND($F434,R21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),R21)),FALSE)","v":false},{"$f":"IF(AND($F434,S21),clean_alt(INDEX(INDIRECT($E434&$F434&\":\"&$F434),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F435,L22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),L22)),FALSE)","v":0},{"$f":"IF(AND($F435,M22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),M22)),FALSE)","v":0},{"$f":"IF(AND($F435,N22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),N22)),FALSE)","v":0},{"$f":"IF(AND($F435,O22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),O22)),FALSE)","v":15890},{"$f":"IF(AND($F435,P22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),P22)),FALSE)","v":17070},{"$f":"IF(AND($F435,Q22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),Q22)),FALSE)","v":false},{"$f":"IF(AND($F435,R22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),R22)),FALSE)","v":false},{"$f":"IF(AND($F435,S22),clean_alt(INDEX(INDIRECT($E435&$F435&\":\"&$F435),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F436,L23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),L23)),FALSE)","v":0},{"$f":"IF(AND($F436,M23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),M23)),FALSE)","v":0},{"$f":"IF(AND($F436,N23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),N23)),FALSE)","v":0},{"$f":"IF(AND($F436,O23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),O23)),FALSE)","v":0},{"$f":"IF(AND($F436,P23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),P23)),FALSE)","v":0},{"$f":"IF(AND($F436,Q23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),Q23)),FALSE)","v":false},{"$f":"IF(AND($F436,R23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),R23)),FALSE)","v":false},{"$f":"IF(AND($F436,S23),clean_alt(INDEX(INDIRECT($E436&$F436&\":\"&$F436),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F437,L24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),L24)),FALSE)","v":0},{"$f":"IF(AND($F437,M24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),M24)),FALSE)","v":0},{"$f":"IF(AND($F437,N24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),N24)),FALSE)","v":0},{"$f":"IF(AND($F437,O24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),O24)),FALSE)","v":0},{"$f":"IF(AND($F437,P24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),P24)),FALSE)","v":0},{"$f":"IF(AND($F437,Q24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),Q24)),FALSE)","v":false},{"$f":"IF(AND($F437,R24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),R24)),FALSE)","v":false},{"$f":"IF(AND($F437,S24),clean_alt(INDEX(INDIRECT($E437&$F437&\":\"&$F437),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F438,L25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),L25)),FALSE)","v":0},{"$f":"IF(AND($F438,M25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),M25)),FALSE)","v":0},{"$f":"IF(AND($F438,N25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),N25)),FALSE)","v":0},{"$f":"IF(AND($F438,O25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),O25)),FALSE)","v":0},{"$f":"IF(AND($F438,P25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),P25)),FALSE)","v":0},{"$f":"IF(AND($F438,Q25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),Q25)),FALSE)","v":false},{"$f":"IF(AND($F438,R25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),R25)),FALSE)","v":false},{"$f":"IF(AND($F438,S25),clean_alt(INDEX(INDIRECT($E438&$F438&\":\"&$F438),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",114,null,null,null,null,null,{"$f":"IF(AND($F439,L26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),L26)),FALSE)","v":0},{"$f":"IF(AND($F439,M26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),M26)),FALSE)","v":0},{"$f":"IF(AND($F439,N26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),N26)),FALSE)","v":0},{"$f":"IF(AND($F439,O26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),O26)),FALSE)","v":0},{"$f":"IF(AND($F439,P26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),P26)),FALSE)","v":0},{"$f":"IF(AND($F439,Q26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),Q26)),FALSE)","v":false},{"$f":"IF(AND($F439,R26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),R26)),FALSE)","v":false},{"$f":"IF(AND($F439,S26),clean_alt(INDEX(INDIRECT($E439&$F439&\":\"&$F439),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F440,L27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),L27)),FALSE)","v":0},{"$f":"IF(AND($F440,M27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),M27)),FALSE)","v":0},{"$f":"IF(AND($F440,N27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),N27)),FALSE)","v":0},{"$f":"IF(AND($F440,O27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),O27)),FALSE)","v":0},{"$f":"IF(AND($F440,P27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),P27)),FALSE)","v":0},{"$f":"IF(AND($F440,Q27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),Q27)),FALSE)","v":false},{"$f":"IF(AND($F440,R27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),R27)),FALSE)","v":false},{"$f":"IF(AND($F440,S27),clean_alt(INDEX(INDIRECT($E440&$F440&\":\"&$F440),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F441,L28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),L28)),FALSE)","v":0},{"$f":"IF(AND($F441,M28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),M28)),FALSE)","v":0},{"$f":"IF(AND($F441,N28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),N28)),FALSE)","v":0},{"$f":"IF(AND($F441,O28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),O28)),FALSE)","v":0},{"$f":"IF(AND($F441,P28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),P28)),FALSE)","v":0},{"$f":"IF(AND($F441,Q28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),Q28)),FALSE)","v":false},{"$f":"IF(AND($F441,R28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),R28)),FALSE)","v":false},{"$f":"IF(AND($F441,S28),clean_alt(INDEX(INDIRECT($E441&$F441&\":\"&$F441),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F442,L29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),L29)),FALSE)","v":552000},{"$f":"IF(AND($F442,M29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),M29)),FALSE)","v":665000},{"$f":"IF(AND($F442,N29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),N29)),FALSE)","v":718000},{"$f":"IF(AND($F442,O29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),O29)),FALSE)","v":754000},{"$f":"IF(AND($F442,P29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),P29)),FALSE)","v":760000},{"$f":"IF(AND($F442,Q29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),Q29)),FALSE)","v":false},{"$f":"IF(AND($F442,R29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),R29)),FALSE)","v":false},{"$f":"IF(AND($F442,S29),clean_alt(INDEX(INDIRECT($E442&$F442&\":\"&$F442),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F443,L30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),L30)),FALSE)","v":0},{"$f":"IF(AND($F443,M30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),M30)),FALSE)","v":0},{"$f":"IF(AND($F443,N30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),N30)),FALSE)","v":0},{"$f":"IF(AND($F443,O30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),O30)),FALSE)","v":0},{"$f":"IF(AND($F443,P30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),P30)),FALSE)","v":0},{"$f":"IF(AND($F443,Q30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),Q30)),FALSE)","v":false},{"$f":"IF(AND($F443,R30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),R30)),FALSE)","v":false},{"$f":"IF(AND($F443,S30),clean_alt(INDEX(INDIRECT($E443&$F443&\":\"&$F443),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F444,L31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),L31)),FALSE)","v":15000},{"$f":"IF(AND($F444,M31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),M31)),FALSE)","v":21000},{"$f":"IF(AND($F444,N31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),N31)),FALSE)","v":18000},{"$f":"IF(AND($F444,O31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),O31)),FALSE)","v":19000},{"$f":"IF(AND($F444,P31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),P31)),FALSE)","v":20000},{"$f":"IF(AND($F444,Q31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),Q31)),FALSE)","v":false},{"$f":"IF(AND($F444,R31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),R31)),FALSE)","v":false},{"$f":"IF(AND($F444,S31),clean_alt(INDEX(INDIRECT($E444&$F444&\":\"&$F444),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",116,null,null,null,null,null,{"$f":"IF(AND($F445,L32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),L32)),FALSE)","v":1770000},{"$f":"IF(AND($F445,M32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),M32)),FALSE)","v":983000},{"$f":"IF(AND($F445,N32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),N32)),FALSE)","v":957000},{"$f":"IF(AND($F445,O32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),O32)),FALSE)","v":1120000},{"$f":"IF(AND($F445,P32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),P32)),FALSE)","v":1230000},{"$f":"IF(AND($F445,Q32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),Q32)),FALSE)","v":false},{"$f":"IF(AND($F445,R32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),R32)),FALSE)","v":false},{"$f":"IF(AND($F445,S32),clean_alt(INDEX(INDIRECT($E445&$F445&\":\"&$F445),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F446,L33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),L33)),FALSE)","v":false},{"$f":"IF(AND($F446,M33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),M33)),FALSE)","v":false},{"$f":"IF(AND($F446,N33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),N33)),FALSE)","v":false},{"$f":"IF(AND($F446,O33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),O33)),FALSE)","v":false},{"$f":"IF(AND($F446,P33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),P33)),FALSE)","v":false},{"$f":"IF(AND($F446,Q33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),Q33)),FALSE)","v":false},{"$f":"IF(AND($F446,R33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),R33)),FALSE)","v":false},{"$f":"IF(AND($F446,S33),clean_alt(INDEX(INDIRECT($E446&$F446&\":\"&$F446),S33)),FALSE)","v":false}]
[]
["Other SG&A",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K422","v":2011},{"$f":"L422","v":2013},{"$f":"M422","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C424","v":"CABGY"},{"$f":"D424","v":"CABGY Income St"},{"$f":"E424","v":"'CABGY Income St'!"},{"$f":"IFERROR(MATCH($A$448,INDIRECT(E450&\"A:A\"),0),FALSE)","v":117},null,null,null,null,null,{"$f":"IF(AND($F450,L11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),L11)),FALSE)","v":22590000},{"$f":"IF(AND($F450,M11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),M11)),FALSE)","v":21490000},{"$f":"IF(AND($F450,N11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),N11)),FALSE)","v":22130000},{"$f":"IF(AND($F450,O11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),O11)),FALSE)","v":22430000},{"$f":"IF(AND($F450,P11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),P11)),FALSE)","v":22190000},{"$f":"IF(AND($F450,Q11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),Q11)),FALSE)","v":false},{"$f":"IF(AND($F450,R11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),R11)),FALSE)","v":false},{"$f":"IF(AND($F450,S11),clean_alt(INDEX(INDIRECT($E450&$F450&\":\"&$F450),S11)),FALSE)","v":false}]
[null,null,{"$f":"C425","v":"DEO"},"DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$448,INDIRECT(E451&\"A:A\"),0),FALSE)","v":117},null,null,null,null,null,{"$f":"IF(AND($F451,L12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),L12)),FALSE)","v":3280000},{"$f":"IF(AND($F451,M12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),M12)),FALSE)","v":3100000},{"$f":"IF(AND($F451,N12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),N12)),FALSE)","v":1750000},{"$f":"IF(AND($F451,O12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),O12)),FALSE)","v":1660000},{"$f":"IF(AND($F451,P12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),P12)),FALSE)","v":1910000},{"$f":"IF(AND($F451,Q12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),Q12)),FALSE)","v":false},{"$f":"IF(AND($F451,R12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),R12)),FALSE)","v":false},{"$f":"IF(AND($F451,S12),clean_alt(INDEX(INDIRECT($E451&$F451&\":\"&$F451),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F452,L13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),L13)),FALSE)","v":8340000},{"$f":"IF(AND($F452,M13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),M13)),FALSE)","v":9140000},{"$f":"IF(AND($F452,N13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),N13)),FALSE)","v":10200000},{"$f":"IF(AND($F452,O13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),O13)),FALSE)","v":12440000},{"$f":"IF(AND($F452,P13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),P13)),FALSE)","v":12940000},{"$f":"IF(AND($F452,Q13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),Q13)),FALSE)","v":false},{"$f":"IF(AND($F452,R13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),R13)),FALSE)","v":false},{"$f":"IF(AND($F452,S13),clean_alt(INDEX(INDIRECT($E452&$F452&\":\"&$F452),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",104,null,null,null,null,null,{"$f":"IF(AND($F453,L14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),L14)),FALSE)","v":1039999.9375},{"$f":"IF(AND($F453,M14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),M14)),FALSE)","v":1130000},{"$f":"IF(AND($F453,N14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),N14)),FALSE)","v":1110000},{"$f":"IF(AND($F453,O14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),O14)),FALSE)","v":1020000},{"$f":"IF(AND($F453,P14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),P14)),FALSE)","v":1400000},{"$f":"IF(AND($F453,Q14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),Q14)),FALSE)","v":false},{"$f":"IF(AND($F453,R14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),R14)),FALSE)","v":false},{"$f":"IF(AND($F453,S14),clean_alt(INDEX(INDIRECT($E453&$F453&\":\"&$F453),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F454,L15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),L15)),FALSE)","v":219480},{"$f":"IF(AND($F454,M15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),M15)),FALSE)","v":270260},{"$f":"IF(AND($F454,N15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),N15)),FALSE)","v":316670},{"$f":"IF(AND($F454,O15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),O15)),FALSE)","v":345190},{"$f":"IF(AND($F454,P15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),P15)),FALSE)","v":322250},{"$f":"IF(AND($F454,Q15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),Q15)),FALSE)","v":false},{"$f":"IF(AND($F454,R15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),R15)),FALSE)","v":false},{"$f":"IF(AND($F454,S15),clean_alt(INDEX(INDIRECT($E454&$F454&\":\"&$F454),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F455,L16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),L16)),FALSE)","v":555600},{"$f":"IF(AND($F455,M16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),M16)),FALSE)","v":842200},{"$f":"IF(AND($F455,N16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),N16)),FALSE)","v":1050000},{"$f":"IF(AND($F455,O16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),O16)),FALSE)","v":1120000},{"$f":"IF(AND($F455,P16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),P16)),FALSE)","v":1290000},{"$f":"IF(AND($F455,Q16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),Q16)),FALSE)","v":false},{"$f":"IF(AND($F455,R16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),R16)),FALSE)","v":false},{"$f":"IF(AND($F455,S16),clean_alt(INDEX(INDIRECT($E455&$F455&\":\"&$F455),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F456,L17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),L17)),FALSE)","v":46460},{"$f":"IF(AND($F456,M17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),M17)),FALSE)","v":53000},{"$f":"IF(AND($F456,N17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),N17)),FALSE)","v":57930},{"$f":"IF(AND($F456,O17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),O17)),FALSE)","v":59220},{"$f":"IF(AND($F456,P17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),P17)),FALSE)","v":60500},{"$f":"IF(AND($F456,Q17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),Q17)),FALSE)","v":false},{"$f":"IF(AND($F456,R17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),R17)),FALSE)","v":false},{"$f":"IF(AND($F456,S17),clean_alt(INDEX(INDIRECT($E456&$F456&\":\"&$F456),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F457,L18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),L18)),FALSE)","v":5080},{"$f":"IF(AND($F457,M18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),M18)),FALSE)","v":5310},{"$f":"IF(AND($F457,N18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),N18)),FALSE)","v":6210},{"$f":"IF(AND($F457,O18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),O18)),FALSE)","v":7570},{"$f":"IF(AND($F457,P18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),P18)),FALSE)","v":8050},{"$f":"IF(AND($F457,Q18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),Q18)),FALSE)","v":false},{"$f":"IF(AND($F457,R18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),R18)),FALSE)","v":false},{"$f":"IF(AND($F457,S18),clean_alt(INDEX(INDIRECT($E457&$F457&\":\"&$F457),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F458,L19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),L19)),FALSE)","v":5140000},{"$f":"IF(AND($F458,M19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),M19)),FALSE)","v":5330000},{"$f":"IF(AND($F458,N19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),N19)),FALSE)","v":5470000},{"$f":"IF(AND($F458,O19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),O19)),FALSE)","v":5900000},{"$f":"IF(AND($F458,P19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),P19)),FALSE)","v":5900000},{"$f":"IF(AND($F458,Q19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),Q19)),FALSE)","v":false},{"$f":"IF(AND($F458,R19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),R19)),FALSE)","v":false},{"$f":"IF(AND($F458,S19),clean_alt(INDEX(INDIRECT($E458&$F458&\":\"&$F458),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F459,L20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),L20)),FALSE)","v":175140},{"$f":"IF(AND($F459,M20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),M20)),FALSE)","v":163520},{"$f":"IF(AND($F459,N20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),N20)),FALSE)","v":236350},{"$f":"IF(AND($F459,O20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),O20)),FALSE)","v":979750},{"$f":"IF(AND($F459,P20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),P20)),FALSE)","v":1270000},{"$f":"IF(AND($F459,Q20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),Q20)),FALSE)","v":false},{"$f":"IF(AND($F459,R20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),R20)),FALSE)","v":false},{"$f":"IF(AND($F459,S20),clean_alt(INDEX(INDIRECT($E459&$F459&\":\"&$F459),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",115,null,null,null,null,null,{"$f":"IF(AND($F460,L21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),L21)),FALSE)","v":2510000},{"$f":"IF(AND($F460,M21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),M21)),FALSE)","v":1900000},{"$f":"IF(AND($F460,N21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),N21)),FALSE)","v":1640000},{"$f":"IF(AND($F460,O21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),O21)),FALSE)","v":1470000},{"$f":"IF(AND($F460,P21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),P21)),FALSE)","v":1380000},{"$f":"IF(AND($F460,Q21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),Q21)),FALSE)","v":false},{"$f":"IF(AND($F460,R21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),R21)),FALSE)","v":false},{"$f":"IF(AND($F460,S21),clean_alt(INDEX(INDIRECT($E460&$F460&\":\"&$F460),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F461,L22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),L22)),FALSE)","v":7170000},{"$f":"IF(AND($F461,M22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),M22)),FALSE)","v":8940000},{"$f":"IF(AND($F461,N22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),N22)),FALSE)","v":8750000},{"$f":"IF(AND($F461,O22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),O22)),FALSE)","v":8900000},{"$f":"IF(AND($F461,P22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),P22)),FALSE)","v":8149999.5},{"$f":"IF(AND($F461,Q22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),Q22)),FALSE)","v":false},{"$f":"IF(AND($F461,R22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),R22)),FALSE)","v":false},{"$f":"IF(AND($F461,S22),clean_alt(INDEX(INDIRECT($E461&$F461&\":\"&$F461),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F462,L23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),L23)),FALSE)","v":515030.03125},{"$f":"IF(AND($F462,M23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),M23)),FALSE)","v":573320},{"$f":"IF(AND($F462,N23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),N23)),FALSE)","v":587710},{"$f":"IF(AND($F462,O23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),O23)),FALSE)","v":660620},{"$f":"IF(AND($F462,P23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),P23)),FALSE)","v":772430},{"$f":"IF(AND($F462,Q23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),Q23)),FALSE)","v":false},{"$f":"IF(AND($F462,R23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),R23)),FALSE)","v":false},{"$f":"IF(AND($F462,S23),clean_alt(INDEX(INDIRECT($E462&$F462&\":\"&$F462),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F463,L24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),L24)),FALSE)","v":16120.0009765625},{"$f":"IF(AND($F463,M24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),M24)),FALSE)","v":18060},{"$f":"IF(AND($F463,N24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),N24)),FALSE)","v":21740},{"$f":"IF(AND($F463,O24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),O24)),FALSE)","v":26610},{"$f":"IF(AND($F463,P24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),P24)),FALSE)","v":28770},{"$f":"IF(AND($F463,Q24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),Q24)),FALSE)","v":false},{"$f":"IF(AND($F463,R24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),R24)),FALSE)","v":false},{"$f":"IF(AND($F463,S24),clean_alt(INDEX(INDIRECT($E463&$F463&\":\"&$F463),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F464,L25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),L25)),FALSE)","v":3120000},{"$f":"IF(AND($F464,M25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),M25)),FALSE)","v":2930000},{"$f":"IF(AND($F464,N25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),N25)),FALSE)","v":3060000},{"$f":"IF(AND($F464,O25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),O25)),FALSE)","v":3090000},{"$f":"IF(AND($F464,P25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),P25)),FALSE)","v":3210000},{"$f":"IF(AND($F464,Q25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),Q25)),FALSE)","v":false},{"$f":"IF(AND($F464,R25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),R25)),FALSE)","v":false},{"$f":"IF(AND($F464,S25),clean_alt(INDEX(INDIRECT($E464&$F464&\":\"&$F464),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",115,null,null,null,null,null,{"$f":"IF(AND($F465,L26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),L26)),FALSE)","v":890610},{"$f":"IF(AND($F465,M26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),M26)),FALSE)","v":898220},{"$f":"IF(AND($F465,N26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),N26)),FALSE)","v":1039999.9375},{"$f":"IF(AND($F465,O26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),O26)),FALSE)","v":1120000},{"$f":"IF(AND($F465,P26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),P26)),FALSE)","v":1180000},{"$f":"IF(AND($F465,Q26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),Q26)),FALSE)","v":false},{"$f":"IF(AND($F465,R26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),R26)),FALSE)","v":false},{"$f":"IF(AND($F465,S26),clean_alt(INDEX(INDIRECT($E465&$F465&\":\"&$F465),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F466,L27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),L27)),FALSE)","v":1060000},{"$f":"IF(AND($F466,M27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),M27)),FALSE)","v":1120000},{"$f":"IF(AND($F466,N27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),N27)),FALSE)","v":1130000},{"$f":"IF(AND($F466,O27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),O27)),FALSE)","v":1110000},{"$f":"IF(AND($F466,P27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),P27)),FALSE)","v":1050000},{"$f":"IF(AND($F466,Q27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),Q27)),FALSE)","v":false},{"$f":"IF(AND($F466,R27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),R27)),FALSE)","v":false},{"$f":"IF(AND($F466,S27),clean_alt(INDEX(INDIRECT($E466&$F466&\":\"&$F466),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F467,L28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),L28)),FALSE)","v":347900},{"$f":"IF(AND($F467,M28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),M28)),FALSE)","v":378300},{"$f":"IF(AND($F467,N28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),N28)),FALSE)","v":389200},{"$f":"IF(AND($F467,O28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),O28)),FALSE)","v":524500},{"$f":"IF(AND($F467,P28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),P28)),FALSE)","v":460600},{"$f":"IF(AND($F467,Q28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),Q28)),FALSE)","v":false},{"$f":"IF(AND($F467,R28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),R28)),FALSE)","v":false},{"$f":"IF(AND($F467,S28),clean_alt(INDEX(INDIRECT($E467&$F467&\":\"&$F467),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F468,L29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),L29)),FALSE)","v":24070000},{"$f":"IF(AND($F468,M29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),M29)),FALSE)","v":24580000},{"$f":"IF(AND($F468,N29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),N29)),FALSE)","v":24820000},{"$f":"IF(AND($F468,O29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),O29)),FALSE)","v":23690000},{"$f":"IF(AND($F468,P29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),P29)),FALSE)","v":23400000},{"$f":"IF(AND($F468,Q29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),Q29)),FALSE)","v":false},{"$f":"IF(AND($F468,R29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),R29)),FALSE)","v":false},{"$f":"IF(AND($F468,S29),clean_alt(INDEX(INDIRECT($E468&$F468&\":\"&$F468),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F469,L30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),L30)),FALSE)","v":0},{"$f":"IF(AND($F469,M30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),M30)),FALSE)","v":584990},{"$f":"IF(AND($F469,N30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),N30)),FALSE)","v":619270},{"$f":"IF(AND($F469,O30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),O30)),FALSE)","v":796000},{"$f":"IF(AND($F469,P30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),P30)),FALSE)","v":1080000},{"$f":"IF(AND($F469,Q30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),Q30)),FALSE)","v":false},{"$f":"IF(AND($F469,R30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),R30)),FALSE)","v":false},{"$f":"IF(AND($F469,S30),clean_alt(INDEX(INDIRECT($E469&$F469&\":\"&$F469),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F470,L31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),L31)),FALSE)","v":2250000},{"$f":"IF(AND($F470,M31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),M31)),FALSE)","v":2300000},{"$f":"IF(AND($F470,N31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),N31)),FALSE)","v":2290000},{"$f":"IF(AND($F470,O31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),O31)),FALSE)","v":2280000},{"$f":"IF(AND($F470,P31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),P31)),FALSE)","v":2360000},{"$f":"IF(AND($F470,Q31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),Q31)),FALSE)","v":false},{"$f":"IF(AND($F470,R31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),R31)),FALSE)","v":false},{"$f":"IF(AND($F470,S31),clean_alt(INDEX(INDIRECT($E470&$F470&\":\"&$F470),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",117,null,null,null,null,null,{"$f":"IF(AND($F471,L32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),L32)),FALSE)","v":5550000},{"$f":"IF(AND($F471,M32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),M32)),FALSE)","v":3590000},{"$f":"IF(AND($F471,N32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),N32)),FALSE)","v":3680000},{"$f":"IF(AND($F471,O32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),O32)),FALSE)","v":3500000},{"$f":"IF(AND($F471,P32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),P32)),FALSE)","v":3820000},{"$f":"IF(AND($F471,Q32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),Q32)),FALSE)","v":false},{"$f":"IF(AND($F471,R32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),R32)),FALSE)","v":false},{"$f":"IF(AND($F471,S32),clean_alt(INDEX(INDIRECT($E471&$F471&\":\"&$F471),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F472,L33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),L33)),FALSE)","v":false},{"$f":"IF(AND($F472,M33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),M33)),FALSE)","v":false},{"$f":"IF(AND($F472,N33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),N33)),FALSE)","v":false},{"$f":"IF(AND($F472,O33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),O33)),FALSE)","v":false},{"$f":"IF(AND($F472,P33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),P33)),FALSE)","v":false},{"$f":"IF(AND($F472,Q33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),Q33)),FALSE)","v":false},{"$f":"IF(AND($F472,R33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),R33)),FALSE)","v":false},{"$f":"IF(AND($F472,S33),clean_alt(INDEX(INDIRECT($E472&$F472&\":\"&$F472),S33)),FALSE)","v":false}]
[]
["Interest Expense",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K448","v":2011},{"$f":"L448","v":2013},{"$f":"M448","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C450","v":"CABGY"},{"$f":"D450","v":"CABGY Income St"},{"$f":"E450","v":"'CABGY Income St'!"},{"$f":"IFERROR(MATCH($A$474,INDIRECT(E476&\"A:A\"),0),FALSE)","v":125},null,null,null,null,null,{"$f":"IF(AND($F476,L11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),L11)),FALSE)","v":2089999.875},{"$f":"IF(AND($F476,M11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),M11)),FALSE)","v":1880000},{"$f":"IF(AND($F476,N11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),N11)),FALSE)","v":1630000},{"$f":"IF(AND($F476,O11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),O11)),FALSE)","v":1490000},{"$f":"IF(AND($F476,P11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),P11)),FALSE)","v":1720000},{"$f":"IF(AND($F476,Q11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),Q11)),FALSE)","v":false},{"$f":"IF(AND($F476,R11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),R11)),FALSE)","v":false},{"$f":"IF(AND($F476,S11),clean_alt(INDEX(INDIRECT($E476&$F476&\":\"&$F476),S11)),FALSE)","v":false}]
[null,null,{"$f":"C451","v":"DEO"},"DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$474,INDIRECT(E477&\"A:A\"),0),FALSE)","v":125},null,null,null,null,null,{"$f":"IF(AND($F477,L12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),L12)),FALSE)","v":502000},{"$f":"IF(AND($F477,M12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),M12)),FALSE)","v":455000},{"$f":"IF(AND($F477,N12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),N12)),FALSE)","v":531000},{"$f":"IF(AND($F477,O12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),O12)),FALSE)","v":463000},{"$f":"IF(AND($F477,P12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),P12)),FALSE)","v":454000},{"$f":"IF(AND($F477,Q12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),Q12)),FALSE)","v":false},{"$f":"IF(AND($F477,R12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),R12)),FALSE)","v":false},{"$f":"IF(AND($F477,S12),clean_alt(INDEX(INDIRECT($E477&$F477&\":\"&$F477),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F478,L13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),L13)),FALSE)","v":360070},{"$f":"IF(AND($F478,M13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),M13)),FALSE)","v":802990},{"$f":"IF(AND($F478,N13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),N13)),FALSE)","v":795020},{"$f":"IF(AND($F478,O13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),O13)),FALSE)","v":1170000},{"$f":"IF(AND($F478,P13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),P13)),FALSE)","v":761030},{"$f":"IF(AND($F478,Q13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),Q13)),FALSE)","v":false},{"$f":"IF(AND($F478,R13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),R13)),FALSE)","v":false},{"$f":"IF(AND($F478,S13),clean_alt(INDEX(INDIRECT($E478&$F478&\":\"&$F478),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Income St","'TAP Income St'!",112,null,null,null,null,null,{"$f":"IF(AND($F479,L14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),L14)),FALSE)","v":163500},{"$f":"IF(AND($F479,M14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),M14)),FALSE)","v":176800},{"$f":"IF(AND($F479,N14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),N14)),FALSE)","v":154300},{"$f":"IF(AND($F479,O14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),O14)),FALSE)","v":133200},{"$f":"IF(AND($F479,P14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),P14)),FALSE)","v":218000},{"$f":"IF(AND($F479,Q14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),Q14)),FALSE)","v":false},{"$f":"IF(AND($F479,R14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),R14)),FALSE)","v":false},{"$f":"IF(AND($F479,S14),clean_alt(INDEX(INDIRECT($E479&$F479&\":\"&$F479),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Income St","'SAM Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F480,L15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),L15)),FALSE)","v":0},{"$f":"IF(AND($F480,M15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),M15)),FALSE)","v":0},{"$f":"IF(AND($F480,N15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),N15)),FALSE)","v":0},{"$f":"IF(AND($F480,O15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),O15)),FALSE)","v":0},{"$f":"IF(AND($F480,P15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),P15)),FALSE)","v":0},{"$f":"IF(AND($F480,Q15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),Q15)),FALSE)","v":false},{"$f":"IF(AND($F480,R15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),R15)),FALSE)","v":false},{"$f":"IF(AND($F480,S15),clean_alt(INDEX(INDIRECT($E480&$F480&\":\"&$F480),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Income St","'STZ Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F481,L16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),L16)),FALSE)","v":225400},{"$f":"IF(AND($F481,M16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),M16)),FALSE)","v":338900},{"$f":"IF(AND($F481,N16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),N16)),FALSE)","v":330700},{"$f":"IF(AND($F481,O16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),O16)),FALSE)","v":306500},{"$f":"IF(AND($F481,P16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),P16)),FALSE)","v":331100},{"$f":"IF(AND($F481,Q16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),Q16)),FALSE)","v":false},{"$f":"IF(AND($F481,R16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),R16)),FALSE)","v":false},{"$f":"IF(AND($F481,S16),clean_alt(INDEX(INDIRECT($E481&$F481&\":\"&$F481),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Income St","'BREW Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F482,L17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),L17)),FALSE)","v":276000},{"$f":"IF(AND($F482,M17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),M17)),FALSE)","v":226000},{"$f":"IF(AND($F482,N17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),N17)),FALSE)","v":363000},{"$f":"IF(AND($F482,O17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),O17)),FALSE)","v":417000},{"$f":"IF(AND($F482,P17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),P17)),FALSE)","v":0},{"$f":"IF(AND($F482,Q17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),Q17)),FALSE)","v":false},{"$f":"IF(AND($F482,R17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),R17)),FALSE)","v":false},{"$f":"IF(AND($F482,S17),clean_alt(INDEX(INDIRECT($E482&$F482&\":\"&$F482),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F483,L18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),L18)),FALSE)","v":232291},{"$f":"IF(AND($F483,M18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),M18)),FALSE)","v":245431},{"$f":"IF(AND($F483,N18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),N18)),FALSE)","v":289020},{"$f":"IF(AND($F483,O18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),O18)),FALSE)","v":311188},{"$f":"IF(AND($F483,P18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),P18)),FALSE)","v":291370},{"$f":"IF(AND($F483,Q18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),Q18)),FALSE)","v":false},{"$f":"IF(AND($F483,R18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),R18)),FALSE)","v":false},{"$f":"IF(AND($F483,S18),clean_alt(INDEX(INDIRECT($E483&$F483&\":\"&$F483),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F484,L19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),L19)),FALSE)","v":551000},{"$f":"IF(AND($F484,M19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),M19)),FALSE)","v":579000},{"$f":"IF(AND($F484,N19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),N19)),FALSE)","v":460000},{"$f":"IF(AND($F484,O19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),O19)),FALSE)","v":412000},{"$f":"IF(AND($F484,P19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),P19)),FALSE)","v":419000},{"$f":"IF(AND($F484,Q19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),Q19)),FALSE)","v":false},{"$f":"IF(AND($F484,R19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),R19)),FALSE)","v":false},{"$f":"IF(AND($F484,S19),clean_alt(INDEX(INDIRECT($E484&$F484&\":\"&$F484),S19)),FALSE)","v":false}]
[null,null,"COT","COT Income St","'COT Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F485,L20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),L20)),FALSE)","v":54180},{"$f":"IF(AND($F485,M20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),M20)),FALSE)","v":53170},{"$f":"IF(AND($F485,N20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),N20)),FALSE)","v":43850},{"$f":"IF(AND($F485,O20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),O20)),FALSE)","v":142010},{"$f":"IF(AND($F485,P20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),P20)),FALSE)","v":164560},{"$f":"IF(AND($F485,Q20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),Q20)),FALSE)","v":false},{"$f":"IF(AND($F485,R20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),R20)),FALSE)","v":false},{"$f":"IF(AND($F485,S20),clean_alt(INDEX(INDIRECT($E485&$F485&\":\"&$F485),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",123,null,null,null,null,null,{"$f":"IF(AND($F486,L21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),L21)),FALSE)","v":440770},{"$f":"IF(AND($F486,M21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),M21)),FALSE)","v":460710},{"$f":"IF(AND($F486,N21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),N21)),FALSE)","v":464520},{"$f":"IF(AND($F486,O21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),O21)),FALSE)","v":349170},{"$f":"IF(AND($F486,P21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),P21)),FALSE)","v":371190},{"$f":"IF(AND($F486,Q21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),Q21)),FALSE)","v":false},{"$f":"IF(AND($F486,R21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),R21)),FALSE)","v":false},{"$f":"IF(AND($F486,S21),clean_alt(INDEX(INDIRECT($E486&$F486&\":\"&$F486),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F487,L22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),L22)),FALSE)","v":127980},{"$f":"IF(AND($F487,M22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),M22)),FALSE)","v":105290},{"$f":"IF(AND($F487,N22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),N22)),FALSE)","v":49650},{"$f":"IF(AND($F487,O22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),O22)),FALSE)","v":19830},{"$f":"IF(AND($F487,P22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),P22)),FALSE)","v":44830},{"$f":"IF(AND($F487,Q22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),Q22)),FALSE)","v":false},{"$f":"IF(AND($F487,R22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),R22)),FALSE)","v":false},{"$f":"IF(AND($F487,S22),clean_alt(INDEX(INDIRECT($E487&$F487&\":\"&$F487),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Income St","'MNST Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F488,L23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),L23)),FALSE)","v":0},{"$f":"IF(AND($F488,M23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),M23)),FALSE)","v":0},{"$f":"IF(AND($F488,N23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),N23)),FALSE)","v":0},{"$f":"IF(AND($F488,O23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),O23)),FALSE)","v":0},{"$f":"IF(AND($F488,P23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),P23)),FALSE)","v":0},{"$f":"IF(AND($F488,Q23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),Q23)),FALSE)","v":false},{"$f":"IF(AND($F488,R23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),R23)),FALSE)","v":false},{"$f":"IF(AND($F488,S23),clean_alt(INDEX(INDIRECT($E488&$F488&\":\"&$F488),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Income St","'ROX Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F489,L24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),L24)),FALSE)","v":587308},{"$f":"IF(AND($F489,M24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),M24)),FALSE)","v":1060},{"$f":"IF(AND($F489,N24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),N24)),FALSE)","v":1130},{"$f":"IF(AND($F489,O24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),O24)),FALSE)","v":1090},{"$f":"IF(AND($F489,P24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),P24)),FALSE)","v":1340},{"$f":"IF(AND($F489,Q24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),Q24)),FALSE)","v":false},{"$f":"IF(AND($F489,R24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),R24)),FALSE)","v":false},{"$f":"IF(AND($F489,S24),clean_alt(INDEX(INDIRECT($E489&$F489&\":\"&$F489),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F490,L25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),L25)),FALSE)","v":535000},{"$f":"IF(AND($F490,M25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),M25)),FALSE)","v":493000},{"$f":"IF(AND($F490,N25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),N25)),FALSE)","v":469000},{"$f":"IF(AND($F490,O25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),O25)),FALSE)","v":463000},{"$f":"IF(AND($F490,P25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),P25)),FALSE)","v":403000},{"$f":"IF(AND($F490,Q25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),Q25)),FALSE)","v":false},{"$f":"IF(AND($F490,R25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),R25)),FALSE)","v":false},{"$f":"IF(AND($F490,S25),clean_alt(INDEX(INDIRECT($E490&$F490&\":\"&$F490),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",123,null,null,null,null,null,{"$f":"IF(AND($F491,L26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),L26)),FALSE)","v":94430},{"$f":"IF(AND($F491,M26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),M26)),FALSE)","v":60570},{"$f":"IF(AND($F491,N26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),N26)),FALSE)","v":54690},{"$f":"IF(AND($F491,O26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),O26)),FALSE)","v":42270},{"$f":"IF(AND($F491,P26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),P26)),FALSE)","v":39600},{"$f":"IF(AND($F491,Q26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),Q26)),FALSE)","v":false},{"$f":"IF(AND($F491,R26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),R26)),FALSE)","v":false},{"$f":"IF(AND($F491,S26),clean_alt(INDEX(INDIRECT($E491&$F491&\":\"&$F491),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F492,L27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),L27)),FALSE)","v":38000},{"$f":"IF(AND($F492,M27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),M27)),FALSE)","v":26000},{"$f":"IF(AND($F492,N27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),N27)),FALSE)","v":27000},{"$f":"IF(AND($F492,O27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),O27)),FALSE)","v":46000},{"$f":"IF(AND($F492,P27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),P27)),FALSE)","v":59000},{"$f":"IF(AND($F492,Q27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),Q27)),FALSE)","v":false},{"$f":"IF(AND($F492,R27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),R27)),FALSE)","v":false},{"$f":"IF(AND($F492,S27),clean_alt(INDEX(INDIRECT($E492&$F492&\":\"&$F492),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F493,L28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),L28)),FALSE)","v":15100},{"$f":"IF(AND($F493,M28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),M28)),FALSE)","v":23100},{"$f":"IF(AND($F493,N28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),N28)),FALSE)","v":27000},{"$f":"IF(AND($F493,O28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),O28)),FALSE)","v":34800},{"$f":"IF(AND($F493,P28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),P28)),FALSE)","v":47000},{"$f":"IF(AND($F493,Q28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),Q28)),FALSE)","v":false},{"$f":"IF(AND($F493,R28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),R28)),FALSE)","v":false},{"$f":"IF(AND($F493,S28),clean_alt(INDEX(INDIRECT($E493&$F493&\":\"&$F493),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Income St","'PEP Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F494,L29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),L29)),FALSE)","v":858000},{"$f":"IF(AND($F494,M29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),M29)),FALSE)","v":809000},{"$f":"IF(AND($F494,N29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),N29)),FALSE)","v":655000},{"$f":"IF(AND($F494,O29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),O29)),FALSE)","v":779000},{"$f":"IF(AND($F494,P29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),P29)),FALSE)","v":817000},{"$f":"IF(AND($F494,Q29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),Q29)),FALSE)","v":false},{"$f":"IF(AND($F494,R29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),R29)),FALSE)","v":false},{"$f":"IF(AND($F494,S29),clean_alt(INDEX(INDIRECT($E494&$F494&\":\"&$F494),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Income St","'COKE Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F495,L30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),L30)),FALSE)","v":0},{"$f":"IF(AND($F495,M30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),M30)),FALSE)","v":29400},{"$f":"IF(AND($F495,N30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),N30)),FALSE)","v":29270},{"$f":"IF(AND($F495,O30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),O30)),FALSE)","v":28920},{"$f":"IF(AND($F495,P30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),P30)),FALSE)","v":36330},{"$f":"IF(AND($F495,Q30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),Q30)),FALSE)","v":false},{"$f":"IF(AND($F495,R30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),R30)),FALSE)","v":false},{"$f":"IF(AND($F495,S30),clean_alt(INDEX(INDIRECT($E495&$F495&\":\"&$F495),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Income St","'DPS Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F496,L31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),L31)),FALSE)","v":132000},{"$f":"IF(AND($F496,M31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),M31)),FALSE)","v":125000},{"$f":"IF(AND($F496,N31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),N31)),FALSE)","v":117000},{"$f":"IF(AND($F496,O31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),O31)),FALSE)","v":126000},{"$f":"IF(AND($F496,P31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),P31)),FALSE)","v":140000},{"$f":"IF(AND($F496,Q31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),Q31)),FALSE)","v":false},{"$f":"IF(AND($F496,R31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),R31)),FALSE)","v":false},{"$f":"IF(AND($F496,S31),clean_alt(INDEX(INDIRECT($E496&$F496&\":\"&$F496),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",125,null,null,null,null,null,{"$f":"IF(AND($F497,L32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),L32)),FALSE)","v":100000},{"$f":"IF(AND($F497,M32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),M32)),FALSE)","v":109000},{"$f":"IF(AND($F497,N32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),N32)),FALSE)","v":144000},{"$f":"IF(AND($F497,O32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),O32)),FALSE)","v":225000},{"$f":"IF(AND($F497,P32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),P32)),FALSE)","v":0},{"$f":"IF(AND($F497,Q32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),Q32)),FALSE)","v":false},{"$f":"IF(AND($F497,R32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),R32)),FALSE)","v":false},{"$f":"IF(AND($F497,S32),clean_alt(INDEX(INDIRECT($E497&$F497&\":\"&$F497),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F498,L33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),L33)),FALSE)","v":false},{"$f":"IF(AND($F498,M33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),M33)),FALSE)","v":false},{"$f":"IF(AND($F498,N33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),N33)),FALSE)","v":false},{"$f":"IF(AND($F498,O33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),O33)),FALSE)","v":false},{"$f":"IF(AND($F498,P33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),P33)),FALSE)","v":false},{"$f":"IF(AND($F498,Q33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),Q33)),FALSE)","v":false},{"$f":"IF(AND($F498,R33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),R33)),FALSE)","v":false},{"$f":"IF(AND($F498,S33),clean_alt(INDEX(INDIRECT($E498&$F498&\":\"&$F498),S33)),FALSE)","v":false}]
[]
[]
["Capital Expenditures",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K448","v":2011},{"$f":"L448","v":2013},{"$f":"M448","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C476","v":"CABGY"},{"$f":"'Menu Sheet'!S13","v":"CABGY Cash Flow"},{"$f":"IF(C503<>0,\"'\"&D503&\"'!\")","v":"'CABGY Cash Flow'!"},{"$f":"IFERROR(MATCH($A$501,INDIRECT(E503&\"A:A\"),0),FALSE)","v":126},null,null,null,null,null,{"$f":"-IF(AND($F503,L11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),L11)),FALSE)","v":5070000},{"$f":"-IF(AND($F503,M11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),M11)),FALSE)","v":5600000},{"$f":"-IF(AND($F503,N11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),N11)),FALSE)","v":5910000},{"$f":"-IF(AND($F503,O11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),O11)),FALSE)","v":4150000},{"$f":"-IF(AND($F503,P11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),P11)),FALSE)","v":3840000},{"$f":"-IF(AND($F503,Q11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),Q11)),FALSE)","v":0},{"$f":"-IF(AND($F503,R11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),R11)),FALSE)","v":0},{"$f":"-IF(AND($F503,S11),clean_alt(INDEX(INDIRECT($E503&$F503&\":\"&$F503),S11)),FALSE)","v":0}]
[null,null,{"$f":"C477","v":"DEO"},{"$f":"'Menu Sheet'!S14","v":"DEO Cash Flow"},{"$f":"IF(C504<>0,\"'\"&D504&\"'!\")","v":"'DEO Cash Flow'!"},{"$f":"IFERROR(MATCH($A$501,INDIRECT(E504&\"A:A\"),0),FALSE)","v":126},null,null,null,null,null,{"$f":"-IF(AND($F504,L12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),L12)),FALSE)","v":636000},{"$f":"-IF(AND($F504,M12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),M12)),FALSE)","v":642000},{"$f":"-IF(AND($F504,N12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),N12)),FALSE)","v":638000},{"$f":"-IF(AND($F504,O12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),O12)),FALSE)","v":506000},{"$f":"-IF(AND($F504,P12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),P12)),FALSE)","v":518000},{"$f":"-IF(AND($F504,Q12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),Q12)),FALSE)","v":0},{"$f":"-IF(AND($F504,R12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),R12)),FALSE)","v":0},{"$f":"-IF(AND($F504,S12),clean_alt(INDEX(INDIRECT($E504&$F504&\":\"&$F504),S12)),FALSE)","v":0}]
[null,null,"ABEV",{"$f":"'Menu Sheet'!S15","v":"ABEV Cash Flow"},"'ABEV Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F505,L13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),L13)),FALSE)","v":3010000},{"$f":"-IF(AND($F505,M13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),M13)),FALSE)","v":3810000},{"$f":"-IF(AND($F505,N13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),N13)),FALSE)","v":4490000},{"$f":"-IF(AND($F505,O13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),O13)),FALSE)","v":5260000},{"$f":"-IF(AND($F505,P13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),P13)),FALSE)","v":4130000},{"$f":"-IF(AND($F505,Q13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),Q13)),FALSE)","v":0},{"$f":"-IF(AND($F505,R13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),R13)),FALSE)","v":0},{"$f":"-IF(AND($F505,S13),clean_alt(INDEX(INDIRECT($E505&$F505&\":\"&$F505),S13)),FALSE)","v":0}]
[null,null,"TAP",{"$f":"'Menu Sheet'!S16","v":"TAP Cash Flow"},"'TAP Cash Flow'!",113,null,null,null,null,null,{"$f":"-IF(AND($F506,L14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),L14)),FALSE)","v":222300},{"$f":"-IF(AND($F506,M14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),M14)),FALSE)","v":293900},{"$f":"-IF(AND($F506,N14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),N14)),FALSE)","v":259500},{"$f":"-IF(AND($F506,O14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),O14)),FALSE)","v":275000},{"$f":"-IF(AND($F506,P14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),P14)),FALSE)","v":341800},{"$f":"-IF(AND($F506,Q14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),Q14)),FALSE)","v":0},{"$f":"-IF(AND($F506,R14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),R14)),FALSE)","v":0},{"$f":"-IF(AND($F506,S14),clean_alt(INDEX(INDIRECT($E506&$F506&\":\"&$F506),S14)),FALSE)","v":0}]
[null,null,"SAM",{"$f":"'Menu Sheet'!S17","v":"SAM Cash Flow"},"'SAM Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F507,L15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),L15)),FALSE)","v":67740},{"$f":"-IF(AND($F507,M15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),M15)),FALSE)","v":103410},{"$f":"-IF(AND($F507,N15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),N15)),FALSE)","v":151780},{"$f":"-IF(AND($F507,O15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),O15)),FALSE)","v":74290},{"$f":"-IF(AND($F507,P15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),P15)),FALSE)","v":49910},{"$f":"-IF(AND($F507,Q15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),Q15)),FALSE)","v":0},{"$f":"-IF(AND($F507,R15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),R15)),FALSE)","v":0},{"$f":"-IF(AND($F507,S15),clean_alt(INDEX(INDIRECT($E507&$F507&\":\"&$F507),S15)),FALSE)","v":0}]
[null,null,"STZ",{"$f":"'Menu Sheet'!S18","v":"STZ Cash Flow"},"'STZ Cash Flow'!",113,null,null,null,null,null,{"$f":"-IF(AND($F508,L16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),L16)),FALSE)","v":62100},{"$f":"-IF(AND($F508,M16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),M16)),FALSE)","v":223500},{"$f":"-IF(AND($F508,N16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),N16)),FALSE)","v":719400},{"$f":"-IF(AND($F508,O16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),O16)),FALSE)","v":891300},{"$f":"-IF(AND($F508,P16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),P16)),FALSE)","v":907400},{"$f":"-IF(AND($F508,Q16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),Q16)),FALSE)","v":0},{"$f":"-IF(AND($F508,R16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),R16)),FALSE)","v":0},{"$f":"-IF(AND($F508,S16),clean_alt(INDEX(INDIRECT($E508&$F508&\":\"&$F508),S16)),FALSE)","v":0}]
[null,null,"BREW",{"$f":"'Menu Sheet'!S19","v":"BREW Cash Flow"},"'BREW Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F509,L17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),L17)),FALSE)","v":9890},{"$f":"-IF(AND($F509,M17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),M17)),FALSE)","v":15780},{"$f":"-IF(AND($F509,N17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),N17)),FALSE)","v":15650},{"$f":"-IF(AND($F509,O17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),O17)),FALSE)","v":15720},{"$f":"-IF(AND($F509,P17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),P17)),FALSE)","v":18300},{"$f":"-IF(AND($F509,Q17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),Q17)),FALSE)","v":0},{"$f":"-IF(AND($F509,R17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),R17)),FALSE)","v":0},{"$f":"-IF(AND($F509,S17),clean_alt(INDEX(INDIRECT($E509&$F509&\":\"&$F509),S17)),FALSE)","v":0}]
[null,null,"WVVI",{"$f":"'Menu Sheet'!S20","v":"WVVI Cash Flow"},"'WVVI Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F510,L18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),L18)),FALSE)","v":1790},{"$f":"-IF(AND($F510,M18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),M18)),FALSE)","v":6740},{"$f":"-IF(AND($F510,N18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),N18)),FALSE)","v":3720},{"$f":"-IF(AND($F510,O18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),O18)),FALSE)","v":3370},{"$f":"-IF(AND($F510,P18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),P18)),FALSE)","v":5330},{"$f":"-IF(AND($F510,Q18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),Q18)),FALSE)","v":0},{"$f":"-IF(AND($F510,R18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),R18)),FALSE)","v":0},{"$f":"-IF(AND($F510,S18),clean_alt(INDEX(INDIRECT($E510&$F510&\":\"&$F510),S18)),FALSE)","v":0}]
[null,null,"HINKF",{"$f":"'Menu Sheet'!S21","v":"HINKF Cash Flow"},"'HINKF Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F511,L19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),L19)),FALSE)","v":1250000},{"$f":"-IF(AND($F511,M19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),M19)),FALSE)","v":1450000},{"$f":"-IF(AND($F511,N19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),N19)),FALSE)","v":1550000},{"$f":"-IF(AND($F511,O19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),O19)),FALSE)","v":1730000},{"$f":"-IF(AND($F511,P19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),P19)),FALSE)","v":1870000},{"$f":"-IF(AND($F511,Q19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),Q19)),FALSE)","v":0},{"$f":"-IF(AND($F511,R19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),R19)),FALSE)","v":0},{"$f":"-IF(AND($F511,S19),clean_alt(INDEX(INDIRECT($E511&$F511&\":\"&$F511),S19)),FALSE)","v":0}]
[null,null,"COT",{"$f":"'Menu Sheet'!S22","v":"COT Cash Flow"},"'COT Cash Flow'!",113,null,null,null,null,null,{"$f":"-IF(AND($F512,L20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),L20)),FALSE)","v":74870},{"$f":"-IF(AND($F512,M20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),M20)),FALSE)","v":63370},{"$f":"-IF(AND($F512,N20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),N20)),FALSE)","v":59200},{"$f":"-IF(AND($F512,O20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),O20)),FALSE)","v":147640},{"$f":"-IF(AND($F512,P20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),P20)),FALSE)","v":195960},{"$f":"-IF(AND($F512,Q20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),Q20)),FALSE)","v":0},{"$f":"-IF(AND($F512,R20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),R20)),FALSE)","v":0},{"$f":"-IF(AND($F512,S20),clean_alt(INDEX(INDIRECT($E512&$F512&\":\"&$F512),S20)),FALSE)","v":0}]
[null,null,"FMOCY",{"$f":"'Menu Sheet'!S23","v":"FMOCY Cash Flow"},"'FMOCY Cash Flow'!",124,null,null,null,null,null,{"$f":"-IF(AND($F513,L21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),L21)),FALSE)","v":519010},{"$f":"-IF(AND($F513,M21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),M21)),FALSE)","v":419050},{"$f":"-IF(AND($F513,N21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),N21)),FALSE)","v":393970},{"$f":"-IF(AND($F513,O21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),O21)),FALSE)","v":338900},{"$f":"-IF(AND($F513,P21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),P21)),FALSE)","v":302800},{"$f":"-IF(AND($F513,Q21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),Q21)),FALSE)","v":0},{"$f":"-IF(AND($F513,R21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),R21)),FALSE)","v":0},{"$f":"-IF(AND($F513,S21),clean_alt(INDEX(INDIRECT($E513&$F513&\":\"&$F513),S21)),FALSE)","v":0}]
[null,null,"TSGTF",{"$f":"'Menu Sheet'!S24","v":"TSGTF Cash Flow"},"'TSGTF Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F514,L22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),L22)),FALSE)","v":2920000},{"$f":"-IF(AND($F514,M22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),M22)),FALSE)","v":2570000},{"$f":"-IF(AND($F514,N22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),N22)),FALSE)","v":2450000},{"$f":"-IF(AND($F514,O22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),O22)),FALSE)","v":1620000},{"$f":"-IF(AND($F514,P22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),P22)),FALSE)","v":1000000},{"$f":"-IF(AND($F514,Q22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),Q22)),FALSE)","v":0},{"$f":"-IF(AND($F514,R22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),R22)),FALSE)","v":0},{"$f":"-IF(AND($F514,S22),clean_alt(INDEX(INDIRECT($E514&$F514&\":\"&$F514),S22)),FALSE)","v":0}]
[null,null,"MNST",{"$f":"'Menu Sheet'!S25","v":"MNST Cash Flow"},"'MNST Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F515,L23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),L23)),FALSE)","v":49240},{"$f":"-IF(AND($F515,M23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),M23)),FALSE)","v":56300},{"$f":"-IF(AND($F515,N23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),N23)),FALSE)","v":31360},{"$f":"-IF(AND($F515,O23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),O23)),FALSE)","v":42890},{"$f":"-IF(AND($F515,P23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),P23)),FALSE)","v":105340},{"$f":"-IF(AND($F515,Q23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),Q23)),FALSE)","v":0},{"$f":"-IF(AND($F515,R23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),R23)),FALSE)","v":0},{"$f":"-IF(AND($F515,S23),clean_alt(INDEX(INDIRECT($E515&$F515&\":\"&$F515),S23)),FALSE)","v":0}]
[null,null,"ROX",{"$f":"'Menu Sheet'!S26","v":"ROX Cash Flow"},"'ROX Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F516,L24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),L24)),FALSE)","v":147433},{"$f":"-IF(AND($F516,M24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),M24)),FALSE)","v":261673},{"$f":"-IF(AND($F516,N24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),N24)),FALSE)","v":493851},{"$f":"-IF(AND($F516,O24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),O24)),FALSE)","v":490347},{"$f":"-IF(AND($F516,P24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),P24)),FALSE)","v":367480},{"$f":"-IF(AND($F516,Q24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),Q24)),FALSE)","v":0},{"$f":"-IF(AND($F516,R24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),R24)),FALSE)","v":0},{"$f":"-IF(AND($F516,S24),clean_alt(INDEX(INDIRECT($E516&$F516&\":\"&$F516),S24)),FALSE)","v":0}]
[null,null,"PDRDY",{"$f":"'Menu Sheet'!S27","v":"PDRDY Cash Flow"},"'PDRDY Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F517,L25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),L25)),FALSE)","v":304000},{"$f":"-IF(AND($F517,M25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),M25)),FALSE)","v":273000},{"$f":"-IF(AND($F517,N25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),N25)),FALSE)","v":323000},{"$f":"-IF(AND($F517,O25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),O25)),FALSE)","v":333000},{"$f":"-IF(AND($F517,P25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),P25)),FALSE)","v":367000},{"$f":"-IF(AND($F517,Q25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),Q25)),FALSE)","v":0},{"$f":"-IF(AND($F517,R25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),R25)),FALSE)","v":0},{"$f":"-IF(AND($F517,S25),clean_alt(INDEX(INDIRECT($E517&$F517&\":\"&$F517),S25)),FALSE)","v":0}]
[null,null,"TBVPY",{"$f":"'Menu Sheet'!S28","v":"TBVPY Cash Flow"},"'TBVPY Cash Flow'!",124,null,null,null,null,null,{"$f":"-IF(AND($F518,L26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),L26)),FALSE)","v":198070},{"$f":"-IF(AND($F518,M26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),M26)),FALSE)","v":186990},{"$f":"-IF(AND($F518,N26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),N26)),FALSE)","v":165440},{"$f":"-IF(AND($F518,O26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),O26)),FALSE)","v":117370},{"$f":"-IF(AND($F518,P26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),P26)),FALSE)","v":224290},{"$f":"-IF(AND($F518,Q26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),Q26)),FALSE)","v":0},{"$f":"-IF(AND($F518,R26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),R26)),FALSE)","v":0},{"$f":"-IF(AND($F518,S26),clean_alt(INDEX(INDIRECT($E518&$F518&\":\"&$F518),S26)),FALSE)","v":0}]
[null,null,"BF.A",{"$f":"'Menu Sheet'!S29","v":"BF.A Cash Flow"},"'BF.A Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F519,L27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),L27)),FALSE)","v":97000},{"$f":"-IF(AND($F519,M27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),M27)),FALSE)","v":129000},{"$f":"-IF(AND($F519,N27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),N27)),FALSE)","v":125000},{"$f":"-IF(AND($F519,O27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),O27)),FALSE)","v":110000},{"$f":"-IF(AND($F519,P27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),P27)),FALSE)","v":115000},{"$f":"-IF(AND($F519,Q27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),Q27)),FALSE)","v":0},{"$f":"-IF(AND($F519,R27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),R27)),FALSE)","v":0},{"$f":"-IF(AND($F519,S27),clean_alt(INDEX(INDIRECT($E519&$F519&\":\"&$F519),S27)),FALSE)","v":0}]
[null,null,"TSRYY",{"$f":"'Menu Sheet'!S30","v":"TSRYY Cash Flow"},"'TSRYY Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F520,L28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),L28)),FALSE)","v":163800},{"$f":"-IF(AND($F520,M28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),M28)),FALSE)","v":112300},{"$f":"-IF(AND($F520,N28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),N28)),FALSE)","v":90800},{"$f":"-IF(AND($F520,O28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),O28)),FALSE)","v":133800},{"$f":"-IF(AND($F520,P28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),P28)),FALSE)","v":210400},{"$f":"-IF(AND($F520,Q28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),Q28)),FALSE)","v":0},{"$f":"-IF(AND($F520,R28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),R28)),FALSE)","v":0},{"$f":"-IF(AND($F520,S28),clean_alt(INDEX(INDIRECT($E520&$F520&\":\"&$F520),S28)),FALSE)","v":0}]
[null,null,"PEP",{"$f":"'Menu Sheet'!S31","v":"PEP Cash Flow"},"'PEP Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F521,L29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),L29)),FALSE)","v":2710000},{"$f":"-IF(AND($F521,M29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),M29)),FALSE)","v":2800000},{"$f":"-IF(AND($F521,N29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),N29)),FALSE)","v":2860000},{"$f":"-IF(AND($F521,O29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),O29)),FALSE)","v":2760000},{"$f":"-IF(AND($F521,P29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),P29)),FALSE)","v":3040000},{"$f":"-IF(AND($F521,Q29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),Q29)),FALSE)","v":0},{"$f":"-IF(AND($F521,R29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),R29)),FALSE)","v":0},{"$f":"-IF(AND($F521,S29),clean_alt(INDEX(INDIRECT($E521&$F521&\":\"&$F521),S29)),FALSE)","v":0}]
[null,null,"COKE",{"$f":"'Menu Sheet'!S32","v":"COKE Cash Flow"},"'COKE Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F522,L30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),L30)),FALSE)","v":0},{"$f":"-IF(AND($F522,M30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),M30)),FALSE)","v":61430},{"$f":"-IF(AND($F522,N30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),N30)),FALSE)","v":84360},{"$f":"-IF(AND($F522,O30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),O30)),FALSE)","v":163890},{"$f":"-IF(AND($F522,P30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),P30)),FALSE)","v":172590},{"$f":"-IF(AND($F522,Q30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),Q30)),FALSE)","v":0},{"$f":"-IF(AND($F522,R30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),R30)),FALSE)","v":0},{"$f":"-IF(AND($F522,S30),clean_alt(INDEX(INDIRECT($E522&$F522&\":\"&$F522),S30)),FALSE)","v":0}]
[null,null,"DPS",{"$f":"'Menu Sheet'!S33","v":"DPS Cash Flow"},"'DPS Cash Flow'!",126,null,null,null,null,null,{"$f":"-IF(AND($F523,L31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),L31)),FALSE)","v":200000},{"$f":"-IF(AND($F523,M31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),M31)),FALSE)","v":184000},{"$f":"-IF(AND($F523,N31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),N31)),FALSE)","v":171000},{"$f":"-IF(AND($F523,O31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),O31)),FALSE)","v":180000},{"$f":"-IF(AND($F523,P31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),P31)),FALSE)","v":182000},{"$f":"-IF(AND($F523,Q31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),Q31)),FALSE)","v":0},{"$f":"-IF(AND($F523,R31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),R31)),FALSE)","v":0},{"$f":"-IF(AND($F523,S31),clean_alt(INDEX(INDIRECT($E523&$F523&\":\"&$F523),S31)),FALSE)","v":0}]
[null,null,"EBAY",{"$f":"'Menu Sheet'!S34","v":{"$error":"#N/A"}},{"$error":"#N/A"},false,null,null,null,null,null,{"$f":"-IF(AND($F524,L32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),L32)),FALSE)","v":0},{"$f":"-IF(AND($F524,M32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),M32)),FALSE)","v":0},{"$f":"-IF(AND($F524,N32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),N32)),FALSE)","v":0},{"$f":"-IF(AND($F524,O32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),O32)),FALSE)","v":0},{"$f":"-IF(AND($F524,P32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),P32)),FALSE)","v":0},{"$f":"-IF(AND($F524,Q32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),Q32)),FALSE)","v":0},{"$f":"-IF(AND($F524,R32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),R32)),FALSE)","v":0},{"$f":"-IF(AND($F524,S32),clean_alt(INDEX(INDIRECT($E524&$F524&\":\"&$F524),S32)),FALSE)","v":0}]
[null,null,0,{"$f":"'Menu Sheet'!S35","v":0},false,false,null,null,null,null,null,{"$f":"-IF(AND($F525,L33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),L33)),FALSE)","v":0},{"$f":"-IF(AND($F525,M33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),M33)),FALSE)","v":0},{"$f":"-IF(AND($F525,N33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),N33)),FALSE)","v":0},{"$f":"-IF(AND($F525,O33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),O33)),FALSE)","v":0},{"$f":"-IF(AND($F525,P33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),P33)),FALSE)","v":0},{"$f":"-IF(AND($F525,Q33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),Q33)),FALSE)","v":0},{"$f":"-IF(AND($F525,R33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),R33)),FALSE)","v":0},{"$f":"-IF(AND($F525,S33),clean_alt(INDEX(INDIRECT($E525&$F525&\":\"&$F525),S33)),FALSE)","v":0}]
[]
[]
["Cash Dividends Paid - Total",null,null,null,null,"Row Num",null,null,null,null,{"$f":"K501","v":2011},{"$f":"L501","v":2013},{"$f":"M501","v":2013},2014,2015,2016,2017,2018,2019]
[]
[null,null,{"$f":"C503","v":"CABGY"},{"$f":"D503","v":"CABGY Cash Flow"},{"$f":"E503","v":"'CABGY Cash Flow'!"},{"$f":"IFERROR(MATCH($A$528,INDIRECT(E530&\"A:A\"),0),FALSE)","v":145},null,null,null,null,null,{"$f":"-IF(AND($F530,L11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),L11)),FALSE)","v":839000},{"$f":"-IF(AND($F530,M11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),M11)),FALSE)","v":915000},{"$f":"-IF(AND($F530,N11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),N11)),FALSE)","v":1220000},{"$f":"-IF(AND($F530,O11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),O11)),FALSE)","v":1370000},{"$f":"-IF(AND($F530,P11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),P11)),FALSE)","v":1370000},{"$f":"-IF(AND($F530,Q11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),Q11)),FALSE)","v":0},{"$f":"-IF(AND($F530,R11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),R11)),FALSE)","v":0},{"$f":"-IF(AND($F530,S11),clean_alt(INDEX(INDIRECT($E530&$F530&\":\"&$F530),S11)),FALSE)","v":0}]
[null,null,{"$f":"C504","v":"DEO"},"DEO Cash Flow","'DEO Cash Flow'!",{"$f":"IFERROR(MATCH($A$528,INDIRECT(E531&\"A:A\"),0),FALSE)","v":145},null,null,null,null,null,{"$f":"-IF(AND($F531,L12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),L12)),FALSE)","v":1130000},{"$f":"-IF(AND($F531,M12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),M12)),FALSE)","v":1230000},{"$f":"-IF(AND($F531,N12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),N12)),FALSE)","v":1340000},{"$f":"-IF(AND($F531,O12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),O12)),FALSE)","v":1440000},{"$f":"-IF(AND($F531,P12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),P12)),FALSE)","v":1520000},{"$f":"-IF(AND($F531,Q12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),Q12)),FALSE)","v":0},{"$f":"-IF(AND($F531,R12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),R12)),FALSE)","v":0},{"$f":"-IF(AND($F531,S12),clean_alt(INDEX(INDIRECT($E531&$F531&\":\"&$F531),S12)),FALSE)","v":0}]
[null,null,"ABEV","ABEV Cash Flow","'ABEV Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F532,L13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),L13)),FALSE)","v":6080000},{"$f":"-IF(AND($F532,M13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),M13)),FALSE)","v":7330000},{"$f":"-IF(AND($F532,N13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),N13)),FALSE)","v":12060000},{"$f":"-IF(AND($F532,O13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),O13)),FALSE)","v":11490000},{"$f":"-IF(AND($F532,P13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),P13)),FALSE)","v":10330000},{"$f":"-IF(AND($F532,Q13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),Q13)),FALSE)","v":0},{"$f":"-IF(AND($F532,R13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),R13)),FALSE)","v":0},{"$f":"-IF(AND($F532,S13),clean_alt(INDEX(INDIRECT($E532&$F532&\":\"&$F532),S13)),FALSE)","v":0}]
[null,null,"TAP","TAP Cash Flow","'TAP Cash Flow'!",132,null,null,null,null,null,{"$f":"-IF(AND($F533,L14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),L14)),FALSE)","v":232200},{"$f":"-IF(AND($F533,M14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),M14)),FALSE)","v":234600},{"$f":"-IF(AND($F533,N14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),N14)),FALSE)","v":273600},{"$f":"-IF(AND($F533,O14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),O14)),FALSE)","v":303400},{"$f":"-IF(AND($F533,P14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),P14)),FALSE)","v":352900},{"$f":"-IF(AND($F533,Q14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),Q14)),FALSE)","v":0},{"$f":"-IF(AND($F533,R14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),R14)),FALSE)","v":0},{"$f":"-IF(AND($F533,S14),clean_alt(INDEX(INDIRECT($E533&$F533&\":\"&$F533),S14)),FALSE)","v":0}]
[null,null,"SAM","SAM Cash Flow","'SAM Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F534,L15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),L15)),FALSE)","v":0},{"$f":"-IF(AND($F534,M15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),M15)),FALSE)","v":0},{"$f":"-IF(AND($F534,N15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),N15)),FALSE)","v":0},{"$f":"-IF(AND($F534,O15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),O15)),FALSE)","v":0},{"$f":"-IF(AND($F534,P15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),P15)),FALSE)","v":0},{"$f":"-IF(AND($F534,Q15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),Q15)),FALSE)","v":0},{"$f":"-IF(AND($F534,R15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),R15)),FALSE)","v":0},{"$f":"-IF(AND($F534,S15),clean_alt(INDEX(INDIRECT($E534&$F534&\":\"&$F534),S15)),FALSE)","v":0}]
[null,null,"STZ","STZ Cash Flow","'STZ Cash Flow'!",132,null,null,null,null,null,{"$f":"-IF(AND($F535,L16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),L16)),FALSE)","v":0},{"$f":"-IF(AND($F535,M16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),M16)),FALSE)","v":0},{"$f":"-IF(AND($F535,N16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),N16)),FALSE)","v":0},{"$f":"-IF(AND($F535,O16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),O16)),FALSE)","v":241600},{"$f":"-IF(AND($F535,P16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),P16)),FALSE)","v":315100},{"$f":"-IF(AND($F535,Q16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),Q16)),FALSE)","v":0},{"$f":"-IF(AND($F535,R16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),R16)),FALSE)","v":0},{"$f":"-IF(AND($F535,S16),clean_alt(INDEX(INDIRECT($E535&$F535&\":\"&$F535),S16)),FALSE)","v":0}]
[null,null,"BREW","BREW Cash Flow","'BREW Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F536,L17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),L17)),FALSE)","v":0},{"$f":"-IF(AND($F536,M17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),M17)),FALSE)","v":0},{"$f":"-IF(AND($F536,N17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),N17)),FALSE)","v":0},{"$f":"-IF(AND($F536,O17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),O17)),FALSE)","v":0},{"$f":"-IF(AND($F536,P17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),P17)),FALSE)","v":0},{"$f":"-IF(AND($F536,Q17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),Q17)),FALSE)","v":0},{"$f":"-IF(AND($F536,R17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),R17)),FALSE)","v":0},{"$f":"-IF(AND($F536,S17),clean_alt(INDEX(INDIRECT($E536&$F536&\":\"&$F536),S17)),FALSE)","v":0}]
[null,null,"WVVI","WVVI Cash Flow","'WVVI Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F537,L18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),L18)),FALSE)","v":0},{"$f":"-IF(AND($F537,M18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),M18)),FALSE)","v":0},{"$f":"-IF(AND($F537,N18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),N18)),FALSE)","v":0},{"$f":"-IF(AND($F537,O18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),O18)),FALSE)","v":57611},{"$f":"-IF(AND($F537,P18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),P18)),FALSE)","v":462529},{"$f":"-IF(AND($F537,Q18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),Q18)),FALSE)","v":0},{"$f":"-IF(AND($F537,R18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),R18)),FALSE)","v":0},{"$f":"-IF(AND($F537,S18),clean_alt(INDEX(INDIRECT($E537&$F537&\":\"&$F537),S18)),FALSE)","v":0}]
[null,null,"HINKF","HINKF Cash Flow","'HINKF Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F538,L19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),L19)),FALSE)","v":604000},{"$f":"-IF(AND($F538,M19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),M19)),FALSE)","v":710000},{"$f":"-IF(AND($F538,N19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),N19)),FALSE)","v":723000},{"$f":"-IF(AND($F538,O19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),O19)),FALSE)","v":909000},{"$f":"-IF(AND($F538,P19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),P19)),FALSE)","v":1030000},{"$f":"-IF(AND($F538,Q19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),Q19)),FALSE)","v":0},{"$f":"-IF(AND($F538,R19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),R19)),FALSE)","v":0},{"$f":"-IF(AND($F538,S19),clean_alt(INDEX(INDIRECT($E538&$F538&\":\"&$F538),S19)),FALSE)","v":0}]
[null,null,"COT","COT Cash Flow","'COT Cash Flow'!",132,null,null,null,null,null,{"$f":"-IF(AND($F539,L20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),L20)),FALSE)","v":5800},{"$f":"-IF(AND($F539,M20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),M20)),FALSE)","v":22570},{"$f":"-IF(AND($F539,N20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),N20)),FALSE)","v":25180},{"$f":"-IF(AND($F539,O20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),O20)),FALSE)","v":39660},{"$f":"-IF(AND($F539,P20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),P20)),FALSE)","v":41600},{"$f":"-IF(AND($F539,Q20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),Q20)),FALSE)","v":0},{"$f":"-IF(AND($F539,R20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),R20)),FALSE)","v":0},{"$f":"-IF(AND($F539,S20),clean_alt(INDEX(INDIRECT($E539&$F539&\":\"&$F539),S20)),FALSE)","v":0}]
[null,null,"FMOCY","FMOCY Cash Flow","'FMOCY Cash Flow'!",143,null,null,null,null,null,{"$f":"-IF(AND($F540,L21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),L21)),FALSE)","v":152530},{"$f":"-IF(AND($F540,M21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),M21)),FALSE)","v":0},{"$f":"-IF(AND($F540,N21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),N21)),FALSE)","v":0},{"$f":"-IF(AND($F540,O21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),O21)),FALSE)","v":0},{"$f":"-IF(AND($F540,P21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),P21)),FALSE)","v":0},{"$f":"-IF(AND($F540,Q21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),Q21)),FALSE)","v":0},{"$f":"-IF(AND($F540,R21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),R21)),FALSE)","v":0},{"$f":"-IF(AND($F540,S21),clean_alt(INDEX(INDIRECT($E540&$F540&\":\"&$F540),S21)),FALSE)","v":0}]
[null,null,"TSGTF","TSGTF Cash Flow","'TSGTF Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F541,L22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),L22)),FALSE)","v":431820},{"$f":"-IF(AND($F541,M22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),M22)),FALSE)","v":681820},{"$f":"-IF(AND($F541,N22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),N22)),FALSE)","v":765110},{"$f":"-IF(AND($F541,O22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),O22)),FALSE)","v":749890},{"$f":"-IF(AND($F541,P22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),P22)),FALSE)","v":615620},{"$f":"-IF(AND($F541,Q22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),Q22)),FALSE)","v":0},{"$f":"-IF(AND($F541,R22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),R22)),FALSE)","v":0},{"$f":"-IF(AND($F541,S22),clean_alt(INDEX(INDIRECT($E541&$F541&\":\"&$F541),S22)),FALSE)","v":0}]
[null,null,"MNST","MNST Cash Flow","'MNST Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F542,L23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),L23)),FALSE)","v":0},{"$f":"-IF(AND($F542,M23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),M23)),FALSE)","v":0},{"$f":"-IF(AND($F542,N23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),N23)),FALSE)","v":0},{"$f":"-IF(AND($F542,O23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),O23)),FALSE)","v":0},{"$f":"-IF(AND($F542,P23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),P23)),FALSE)","v":0},{"$f":"-IF(AND($F542,Q23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),Q23)),FALSE)","v":0},{"$f":"-IF(AND($F542,R23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),R23)),FALSE)","v":0},{"$f":"-IF(AND($F542,S23),clean_alt(INDEX(INDIRECT($E542&$F542&\":\"&$F542),S23)),FALSE)","v":0}]
[null,null,"ROX","ROX Cash Flow","'ROX Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F543,L24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),L24)),FALSE)","v":0},{"$f":"-IF(AND($F543,M24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),M24)),FALSE)","v":0},{"$f":"-IF(AND($F543,N24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),N24)),FALSE)","v":0},{"$f":"-IF(AND($F543,O24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),O24)),FALSE)","v":0},{"$f":"-IF(AND($F543,P24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),P24)),FALSE)","v":0},{"$f":"-IF(AND($F543,Q24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),Q24)),FALSE)","v":0},{"$f":"-IF(AND($F543,R24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),R24)),FALSE)","v":0},{"$f":"-IF(AND($F543,S24),clean_alt(INDEX(INDIRECT($E543&$F543&\":\"&$F543),S24)),FALSE)","v":0}]
[null,null,"PDRDY","PDRDY Cash Flow","'PDRDY Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F544,L25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),L25)),FALSE)","v":435000},{"$f":"-IF(AND($F544,M25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),M25)),FALSE)","v":448000},{"$f":"-IF(AND($F544,N25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),N25)),FALSE)","v":461000},{"$f":"-IF(AND($F544,O25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),O25)),FALSE)","v":497000},{"$f":"-IF(AND($F544,P25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),P25)),FALSE)","v":511000},{"$f":"-IF(AND($F544,Q25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),Q25)),FALSE)","v":0},{"$f":"-IF(AND($F544,R25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),R25)),FALSE)","v":0},{"$f":"-IF(AND($F544,S25),clean_alt(INDEX(INDIRECT($E544&$F544&\":\"&$F544),S25)),FALSE)","v":0}]
[null,null,"TBVPY","TBVPY Cash Flow","'TBVPY Cash Flow'!",143,null,null,null,null,null,{"$f":"-IF(AND($F545,L26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),L26)),FALSE)","v":429440},{"$f":"-IF(AND($F545,M26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),M26)),FALSE)","v":440750},{"$f":"-IF(AND($F545,N26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),N26)),FALSE)","v":614630},{"$f":"-IF(AND($F545,O26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),O26)),FALSE)","v":646230},{"$f":"-IF(AND($F545,P26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),P26)),FALSE)","v":608210},{"$f":"-IF(AND($F545,Q26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),Q26)),FALSE)","v":0},{"$f":"-IF(AND($F545,R26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),R26)),FALSE)","v":0},{"$f":"-IF(AND($F545,S26),clean_alt(INDEX(INDIRECT($E545&$F545&\":\"&$F545),S26)),FALSE)","v":0}]
[null,null,"BF.A","BF.A Cash Flow","'BF.A Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F546,L27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),L27)),FALSE)","v":1060000},{"$f":"-IF(AND($F546,M27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),M27)),FALSE)","v":233000},{"$f":"-IF(AND($F546,N27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),N27)),FALSE)","v":256000},{"$f":"-IF(AND($F546,O27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),O27)),FALSE)","v":266000},{"$f":"-IF(AND($F546,P27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),P27)),FALSE)","v":274000},{"$f":"-IF(AND($F546,Q27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),Q27)),FALSE)","v":0},{"$f":"-IF(AND($F546,R27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),R27)),FALSE)","v":0},{"$f":"-IF(AND($F546,S27),clean_alt(INDEX(INDIRECT($E546&$F546&\":\"&$F546),S27)),FALSE)","v":0}]
[null,null,"TSRYY","TSRYY Cash Flow","'TSRYY Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F547,L28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),L28)),FALSE)","v":84100},{"$f":"-IF(AND($F547,M28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),M28)),FALSE)","v":77800},{"$f":"-IF(AND($F547,N28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),N28)),FALSE)","v":84700},{"$f":"-IF(AND($F547,O28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),O28)),FALSE)","v":111200},{"$f":"-IF(AND($F547,P28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),P28)),FALSE)","v":184600},{"$f":"-IF(AND($F547,Q28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),Q28)),FALSE)","v":0},{"$f":"-IF(AND($F547,R28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),R28)),FALSE)","v":0},{"$f":"-IF(AND($F547,S28),clean_alt(INDEX(INDIRECT($E547&$F547&\":\"&$F547),S28)),FALSE)","v":0}]
[null,null,"PEP","PEP Cash Flow","'PEP Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F548,L29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),L29)),FALSE)","v":3310000},{"$f":"-IF(AND($F548,M29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),M29)),FALSE)","v":3430000},{"$f":"-IF(AND($F548,N29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),N29)),FALSE)","v":3730000},{"$f":"-IF(AND($F548,O29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),O29)),FALSE)","v":4040000},{"$f":"-IF(AND($F548,P29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),P29)),FALSE)","v":4230000},{"$f":"-IF(AND($F548,Q29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),Q29)),FALSE)","v":0},{"$f":"-IF(AND($F548,R29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),R29)),FALSE)","v":0},{"$f":"-IF(AND($F548,S29),clean_alt(INDEX(INDIRECT($E548&$F548&\":\"&$F548),S29)),FALSE)","v":0}]
[null,null,"COKE","COKE Cash Flow","'COKE Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F549,L30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),L30)),FALSE)","v":0},{"$f":"-IF(AND($F549,M30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),M30)),FALSE)","v":9250},{"$f":"-IF(AND($F549,N30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),N30)),FALSE)","v":9270},{"$f":"-IF(AND($F549,O30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),O30)),FALSE)","v":9290},{"$f":"-IF(AND($F549,P30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),P30)),FALSE)","v":9310},{"$f":"-IF(AND($F549,Q30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),Q30)),FALSE)","v":0},{"$f":"-IF(AND($F549,R30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),R30)),FALSE)","v":0},{"$f":"-IF(AND($F549,S30),clean_alt(INDEX(INDIRECT($E549&$F549&\":\"&$F549),S30)),FALSE)","v":0}]
[null,null,"DPS","DPS Cash Flow","'DPS Cash Flow'!",145,null,null,null,null,null,{"$f":"-IF(AND($F550,L31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),L31)),FALSE)","v":284000},{"$f":"-IF(AND($F550,M31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),M31)),FALSE)","v":302000},{"$f":"-IF(AND($F550,N31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),N31)),FALSE)","v":317000},{"$f":"-IF(AND($F550,O31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),O31)),FALSE)","v":355000},{"$f":"-IF(AND($F550,P31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),P31)),FALSE)","v":386000},{"$f":"-IF(AND($F550,Q31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),Q31)),FALSE)","v":0},{"$f":"-IF(AND($F550,R31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),R31)),FALSE)","v":0},{"$f":"-IF(AND($F550,S31),clean_alt(INDEX(INDIRECT($E550&$F550&\":\"&$F550),S31)),FALSE)","v":0}]
[null,null,"EBAY",{"$error":"#N/A"},{"$error":"#N/A"},false,null,null,null,null,null,{"$f":"-IF(AND($F551,L32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),L32)),FALSE)","v":0},{"$f":"-IF(AND($F551,M32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),M32)),FALSE)","v":0},{"$f":"-IF(AND($F551,N32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),N32)),FALSE)","v":0},{"$f":"-IF(AND($F551,O32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),O32)),FALSE)","v":0},{"$f":"-IF(AND($F551,P32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),P32)),FALSE)","v":0},{"$f":"-IF(AND($F551,Q32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),Q32)),FALSE)","v":0},{"$f":"-IF(AND($F551,R32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),R32)),FALSE)","v":0},{"$f":"-IF(AND($F551,S32),clean_alt(INDEX(INDIRECT($E551&$F551&\":\"&$F551),S32)),FALSE)","v":0}]
[null,null,0,0,false,false,null,null,null,null,null,{"$f":"-IF(AND($F552,L33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),L33)),FALSE)","v":0},{"$f":"-IF(AND($F552,M33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),M33)),FALSE)","v":0},{"$f":"-IF(AND($F552,N33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),N33)),FALSE)","v":0},{"$f":"-IF(AND($F552,O33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),O33)),FALSE)","v":0},{"$f":"-IF(AND($F552,P33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),P33)),FALSE)","v":0},{"$f":"-IF(AND($F552,Q33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),Q33)),FALSE)","v":0},{"$f":"-IF(AND($F552,R33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),R33)),FALSE)","v":0},{"$f":"-IF(AND($F552,S33),clean_alt(INDEX(INDIRECT($E552&$F552&\":\"&$F552),S33)),FALSE)","v":0}]
[]
[]
["View Ratios"]
[null,null,{"$f":"C530","v":"CABGY"},{"$f":"D476","v":"CABGY Income St"},"'CABGY Income St'!",{"$f":"IFERROR(MATCH($A$555,INDIRECT(E556&\"A:A\"),0),FALSE)+1","v":102},null,{"$f":"IFERROR(INDIRECT($E556&\"A\"&$F556),FALSE)","v":"Fiscal year is January-December. All values DKK millions."}]
[null,null,{"$f":"C531","v":"DEO"},"DEO Income St","'DEO Income St'!",{"$f":"IFERROR(MATCH($A$555,INDIRECT(E557&\"A:A\"),0),FALSE)+1","v":102},null,{"$f":"IFERROR(INDIRECT($E557&\"A\"&$F557),FALSE)","v":"Fiscal year is July-June. All values GBP millions."}]
[null,null,"ABEV","ABEV Income St","'ABEV Income St'!",102,null,"Fiscal year is January-December. All values BRL millions."]
[null,null,"TAP","TAP Income St","'TAP Income St'!",89,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"SAM","SAM Income St","'SAM Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"STZ","STZ Income St","'STZ Income St'!",102,null,"Fiscal year is March-February. All values USD millions."]
[null,null,"BREW","BREW Income St","'BREW Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"WVVI","WVVI Income St","'WVVI Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"HINKF","HINKF Income St","'HINKF Income St'!",102,null,"Fiscal year is January-December. All values EUR millions."]
[null,null,"COT","COT Income St","'COT Income St'!",102,null,"Fiscal year is January-December. All values CAD millions."]
[null,null,"FMOCY","FMOCY Income St","'FMOCY Income St'!",100,null,"Fiscal year is January-December. All values EUR millions."]
[null,null,"TSGTF","TSGTF Income St","'TSGTF Income St'!",102,null,"Fiscal year is January-December. All values HKD millions."]
[null,null,"MNST","MNST Income St","'MNST Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"ROX","ROX Income St","'ROX Income St'!",102,null,"Fiscal year is April-March. All values USD millions."]
[null,null,"PDRDY","PDRDY Income St","'PDRDY Income St'!",102,null,"Fiscal year is July-June. All values EUR millions."]
[null,null,"TBVPY","TBVPY Income St","'TBVPY Income St'!",100,null,"Fiscal year is October-September. All values SGD millions."]
[null,null,"BF.A","BF.A Income St","'BF.A Income St'!",102,null,"Fiscal year is May-April. All values USD millions."]
[null,null,"TSRYY","TSRYY Income St","'TSRYY Income St'!",102,null,"Fiscal year is July-June. All values AUD millions."]
[null,null,"PEP","PEP Income St","'PEP Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"COKE","COKE Income St","'COKE Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"DPS","DPS Income St","'DPS Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,"EBAY","EBAY Income St","'EBAY Income St'!",102,null,"Fiscal year is January-December. All values USD millions."]
[null,null,0,false,false,1,null,false]

{"sheet":"Data Extract Balance Sheet","index":17,"n_rows":365,"n_cols":112,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Match Function with Partial Read",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(V11)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper Start",{"$f":"ROW(DH11)","v":11}]
[null,null,null,"Start Year",{"$f":"H11","v":2012},null,"Clean up Function: clean_alt",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"V1+total_ticker","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper End",{"$f":"ROW(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5}]
[null,null,null,null,null,null,null,null,null,null,"First Year for Presentation",null,{"$f":"'Data Extract Income Stmt'!F6","v":2011},null,null,null,null,null,null,null,"Hyper col",{"$f":"COLUMN()","v":22},null,null,null,null,null,null,null,null,null,null,null,"Sales/Revenue",null,null,null,null,null,null,null,"EBITDA",null,null,null,null,null,null,null,null,"Unusual Expense",null,null,null,null,null,null,null,null,"Adjusted EBITDA",null,null,null,null,null,null,null,"Pretax Income",null,null,null,null,null,null,null,"Income Tax",null,null,null,null,null,null,null,null,"Tax Rate",null,null,null,null,null,null,null,"Depreciation & Amortization Expense",null,null,null,null,null,null,null,null,"NOPLAT"]
[{"$f":"'Menu Sheet'!E46","v":"Balance Sheet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name col",{"$f":"COLUMN(E11)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,"Fiscal year",null,null,null,null,null,null,null,null,"Column Number for Year"]
[]
[null,null,"Row Number of Year",null,null,null,null,null,null,"Match Part"]
[null,null,null,null,null,"Row Num","Max","Min",null,"Row Num",{"$f":"M5","v":2011},{"$f":"K10+1","v":2012},{"$f":"L10+1","v":2013},2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,null,2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014,null,"Row Num",2009,2010,2011,2012,2013,2014,null,null,"Row Num",2009,2010,2011,2012,2013,2014]
[null,1,{"$f":"'Data Extract Income Stmt'!C39","v":"CABGY"},{"$f":"IF(C11<>0,C11&\" \"&$A$6)","v":"CABGY Balance Sheet"},{"$f":"IF(C11<>0,\"'\"&D11&\"'!\")","v":"'CABGY Balance Sheet'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":103},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2016},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E11&\"A\"&$F11),0,0,1,15)),FALSE)","v":2012},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D11,200),FALSE)","v":103},{"$f":"IFERROR(MATCH(K$10,INDIRECT($E11&$F11&\":\"&$F11),0),FALSE)","v":false},2,3,4,5,6,false,false,false,null,null,"MMM Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(AH$5,INDIRECT($E11&\"A:A\"),0),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),L11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),M11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),N11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),O11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),P11)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E11&$AH11&\":\"&$AH11),Q11)),FALSE)","v":false},null,{"$f":"MATCH(AP$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AP11&\":\"&$AP11),$Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(AY$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$AY11&\":\"&$AY11),Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"C11","v":"CABGY"},{"$f":"AQ11+AZ11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"MATCH(BP$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BP11&\":\"&$BP11),Q11))","v":{"$error":"#VALUE!"}},null,{"$f":"MATCH(BX$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$BX11&\":\"&$BX11),Q11))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY11/BQ11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"MATCH(CO$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),L11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),M11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),N11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),O11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),P11))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E11&$CO11&\":\"&$CO11),Q11))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(CX$5,INDIRECT($E11&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"(BI11-CP11)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ11-CQ11","v":{"$error":"#VALUE!"}},{"$f":"BK11-CR11","v":{"$error":"#VALUE!"}},{"$f":"BL11-CS11","v":{"$error":"#VALUE!"}},{"$f":"BM11-CT11","v":{"$error":"#VALUE!"}},{"$f":"BN11-CU11","v":{"$error":"#VALUE!"}}]
[null,{"$f":"B11+1","v":2},{"$f":"'Data Extract Income Stmt'!C40","v":"DEO"},"DEO Balance Sheet",{"$f":"IF(C12<>0,\"'\"&D12&\"'!\")","v":"'DEO Balance Sheet'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":103},{"$f":"IFERROR(MAX(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2017},{"$f":"IFERROR(MIN(OFFSET(INDIRECT($E12&\"A\"&$F12),0,0,1,15)),FALSE)","v":2013},null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D12,200),FALSE)","v":103},{"$f":"IF($L$4,K11,IFERROR(MATCH(K$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":false},{"$f":"IF($L$4,L11,IFERROR(MATCH(L$10,INDIRECT($E12&$J12&\":\"&$J12),0),FALSE))","v":2},3,4,5,6,false,false,false,null,null,"AAPL Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(AH$5,INDIRECT($E12&\"A:A\"),0),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),L12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),M12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),N12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),O12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),P12)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E12&$AH12&\":\"&$AH12),Q12)),FALSE)","v":false},null,{"$f":"MATCH(AP$5,INDIRECT($E12&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AP12&\":\"&$AP12),Q12))","v":{"$error":"#VALUE!"}},null,null,{"$f":"MATCH(AY$5,INDIRECT($E12&\"A:A\"),0)","v":{"$error":"#N/A"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$AY12&\":\"&$AY12),Q12))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BP12&\":\"&$BP12),Q12))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$BX12&\":\"&$BX12),Q12))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),L12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),M12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),N12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),O12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),P12))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E12&$CO12&\":\"&$CO12),Q12))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI12-CP12)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ12-CQ12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"B12+1","v":3},{"$f":"'Data Extract Income Stmt'!C41","v":"ABEV"},"ABEV Balance Sheet","'ABEV Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D13,200),FALSE)","v":103},{"$f":"IF($L$4,K12,IFERROR(MATCH(K$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($L$4,L12,IFERROR(MATCH(L$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":2},{"$f":"IF($L$4,M12,IFERROR(MATCH(M$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":3},{"$f":"IF($L$4,N12,IFERROR(MATCH(N$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":4},{"$f":"IF($L$4,O12,IFERROR(MATCH(O$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":5},{"$f":"IF($L$4,P12,IFERROR(MATCH(P$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":6},{"$f":"IF($L$4,Q12,IFERROR(MATCH(Q$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($L$4,R12,IFERROR(MATCH(R$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},{"$f":"IF($L$4,S12,IFERROR(MATCH(S$10,INDIRECT($E13&$J13&\":\"&$J13),0),FALSE))","v":false},null,null,"BA Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),L13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),M13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),N13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),O13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),P13)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E13&$AH13&\":\"&$AH13),Q13)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AP13&\":\"&$AP13),Q13))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$AY13&\":\"&$AY13),Q13))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BP13&\":\"&$BP13),Q13))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$BX13&\":\"&$BX13),Q13))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),L13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),M13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),N13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),O13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),P13))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E13&$CO13&\":\"&$CO13),Q13))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,4,{"$f":"'Data Extract Income Stmt'!C42","v":"TAP"},"TAP Balance Sheet","'TAP Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D14,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"CAT Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),L14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),M14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),N14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),O14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),P14)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E14&$AH14&\":\"&$AH14),Q14)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AP14&\":\"&$AP14),Q14))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$AY14&\":\"&$AY14),Q14))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BP14&\":\"&$BP14),Q14))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$BX14&\":\"&$BX14),Q14))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),L14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),M14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),N14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),O14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),P14))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E14&$CO14&\":\"&$CO14),Q14))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,5,{"$f":"'Data Extract Income Stmt'!C43","v":"SAM"},"SAM Balance Sheet","'SAM Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D15,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"CVX Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),L15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),M15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),N15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),O15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),P15)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E15&$AH15&\":\"&$AH15),Q15)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AP15&\":\"&$AP15),Q15))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$AY15&\":\"&$AY15),Q15))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BP15&\":\"&$BP15),Q15))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$BX15&\":\"&$BX15),Q15))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),L15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),M15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),N15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),O15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),P15))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E15&$CO15&\":\"&$CO15),Q15))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,6,{"$f":"'Data Extract Income Stmt'!C44","v":"STZ"},"STZ Balance Sheet","'STZ Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":103},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D16,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"CSCO Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),L16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),M16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),N16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),O16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),P16)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E16&$AH16&\":\"&$AH16),Q16)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AP16&\":\"&$AP16),Q16))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$AY16&\":\"&$AY16),Q16))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BP16&\":\"&$BP16),Q16))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$BX16&\":\"&$BX16),Q16))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),L16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),M16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),N16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),O16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),P16))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E16&$CO16&\":\"&$CO16),Q16))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,7,{"$f":"'Data Extract Income Stmt'!C45","v":"BREW"},"BREW Balance Sheet","'BREW Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":90},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D17,200),FALSE)","v":90},false,2,3,4,5,6,false,false,false,null,null,"KO Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),L17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),M17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),N17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),O17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),P17)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E17&$AH17&\":\"&$AH17),Q17)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AP17&\":\"&$AP17),Q17))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$AY17&\":\"&$AY17),Q17))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BP17&\":\"&$BP17),Q17))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$BX17&\":\"&$BX17),Q17))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),L17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),M17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),N17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),O17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),P17))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E17&$CO17&\":\"&$CO17),Q17))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,8,{"$f":"'Data Extract Income Stmt'!C46","v":"WVVI"},"WVVI Balance Sheet","'WVVI Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D18,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"DIS Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),L18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),M18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),N18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),O18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),P18)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E18&$AH18&\":\"&$AH18),Q18)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AP18&\":\"&$AP18),Q18))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$AY18&\":\"&$AY18),Q18))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BP18&\":\"&$BP18),Q18))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$BX18&\":\"&$BX18),Q18))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),L18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),M18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),N18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),O18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),P18))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E18&$CO18&\":\"&$CO18),Q18))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,9,{"$f":"'Data Extract Income Stmt'!C47","v":"HINKF"},"HINKF Balance Sheet","'HINKF Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D19,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"DD Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),L19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),M19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),N19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),O19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),P19)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E19&$AH19&\":\"&$AH19),Q19)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AP19&\":\"&$AP19),Q19))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$AY19&\":\"&$AY19),Q19))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BP19&\":\"&$BP19),Q19))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$BX19&\":\"&$BX19),Q19))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),L19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),M19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),N19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),O19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),P19))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E19&$CO19&\":\"&$CO19),Q19))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,10,{"$f":"'Data Extract Income Stmt'!C48","v":"COT"},"COT Balance Sheet","'COT Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D20,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"XOM Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),L20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),M20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),N20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),O20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),P20)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E20&$AH20&\":\"&$AH20),Q20)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AP20&\":\"&$AP20),Q20))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$AY20&\":\"&$AY20),Q20))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BP20&\":\"&$BP20),Q20))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$BX20&\":\"&$BX20),Q20))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),L20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),M20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),N20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),O20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),P20))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E20&$CO20&\":\"&$CO20),Q20))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,11,{"$f":"'Data Extract Income Stmt'!C49","v":"FMOCY"},"FMOCY Balance Sheet","'FMOCY Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":101},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D21,200),FALSE)","v":101},false,2,3,4,5,6,false,false,false,null,null,"GE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),L21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),M21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),N21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),O21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),P21)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E21&$AH21&\":\"&$AH21),Q21)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AP21&\":\"&$AP21),Q21))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$AY21&\":\"&$AY21),Q21))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BP21&\":\"&$BP21),Q21))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$BX21&\":\"&$BX21),Q21))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),L21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),M21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),N21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),O21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),P21))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E21&$CO21&\":\"&$CO21),Q21))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,12,{"$f":"'Data Extract Income Stmt'!C50","v":"TSGTF"},"TSGTF Balance Sheet","'TSGTF Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D22,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"HD Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),L22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),M22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),N22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),O22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),P22)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E22&$AH22&\":\"&$AH22),Q22)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AP22&\":\"&$AP22),Q22))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$AY22&\":\"&$AY22),Q22))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BP22&\":\"&$BP22),Q22))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$BX22&\":\"&$BX22),Q22))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),L22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),M22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),N22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),O22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),P22))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E22&$CO22&\":\"&$CO22),Q22))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,13,{"$f":"'Data Extract Income Stmt'!C51","v":"MNST"},"MNST Balance Sheet","'MNST Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D23,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"IBM Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),L23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),M23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),N23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),O23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),P23)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E23&$AH23&\":\"&$AH23),Q23)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AP23&\":\"&$AP23),Q23))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$AY23&\":\"&$AY23),Q23))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BP23&\":\"&$BP23),Q23))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$BX23&\":\"&$BX23),Q23))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),L23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),M23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),N23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),O23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),P23))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E23&$CO23&\":\"&$CO23),Q23))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,14,{"$f":"'Data Extract Income Stmt'!C52","v":"ROX"},"ROX Balance Sheet","'ROX Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":103},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D24,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"INTC Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),L24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),M24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),N24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),O24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),P24)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E24&$AH24&\":\"&$AH24),Q24)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AP24&\":\"&$AP24),Q24))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$AY24&\":\"&$AY24),Q24))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"AQ24+AZ24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BP24&\":\"&$BP24),Q24))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$BX24&\":\"&$BX24),Q24))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY24/BQ24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),L24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),M24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),N24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),O24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),P24))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E24&$CO24&\":\"&$CO24),Q24))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,15,{"$f":"'Data Extract Income Stmt'!C53","v":"PDRDY"},"PDRDY Balance Sheet","'PDRDY Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":103},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D25,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"JNJ Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),L25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),M25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),N25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),O25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),P25)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E25&$AH25&\":\"&$AH25),Q25)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AP25&\":\"&$AP25),Q25))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$AY25&\":\"&$AY25),Q25))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BP25&\":\"&$BP25),Q25))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$BX25&\":\"&$BX25),Q25))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),L25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),M25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),N25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),O25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),P25))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E25&$CO25&\":\"&$CO25),Q25))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$f":"BJ25-CQ25","v":{"$error":"#VALUE!"}},{"$f":"BK25-CR25","v":{"$error":"#VALUE!"}},{"$f":"BL25-CS25","v":{"$error":"#VALUE!"}},{"$f":"BM25-CT25","v":{"$error":"#VALUE!"}},{"$f":"BN25-CU25","v":{"$error":"#VALUE!"}}]
[null,16,{"$f":"'Data Extract Income Stmt'!C54","v":"TBVPY"},{"$f":"IF(C26<>0,C26&\" \"&$A$6)","v":"TBVPY Balance Sheet"},{"$f":"IF(C26<>0,\"'\"&D26&\"'!\")","v":"'TBVPY Balance Sheet'!"},{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":101},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D26,200),FALSE)","v":101},false,2,3,4,5,6,false,false,false,null,null,"MCD Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),L26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),M26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),N26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),O26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),P26)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E26&$AH26&\":\"&$AH26),Q26)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AP26&\":\"&$AP26),Q26))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$AY26&\":\"&$AY26),Q26))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"AQ26+AZ26","v":{"$error":"#VALUE!"}},{"$f":"AR26+BA26","v":{"$error":"#VALUE!"}},{"$f":"AS26+BB26","v":{"$error":"#VALUE!"}},{"$f":"AT26+BC26","v":{"$error":"#VALUE!"}},{"$f":"AU26+BD26","v":{"$error":"#VALUE!"}},{"$f":"AV26+BE26","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BP26&\":\"&$BP26),Q26))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$BX26&\":\"&$BX26),Q26))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"BY26/BQ26","v":{"$error":"#VALUE!"}},{"$f":"BZ26/BR26","v":{"$error":"#VALUE!"}},{"$f":"CA26/BS26","v":{"$error":"#VALUE!"}},{"$f":"CB26/BT26","v":{"$error":"#VALUE!"}},{"$f":"CC26/BU26","v":{"$error":"#VALUE!"}},{"$f":"CD26/BV26","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),L26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),M26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),N26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),O26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),P26))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E26&$CO26&\":\"&$CO26),Q26))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"(BI26-CP26)*(1-$CX$6)","v":{"$error":"#VALUE!"}},{"$f":"BJ26-CQ26","v":{"$error":"#VALUE!"}},{"$f":"BK26-CR26","v":{"$error":"#VALUE!"}},{"$f":"BL26-CS26","v":{"$error":"#VALUE!"}},{"$f":"BM26-CT26","v":{"$error":"#VALUE!"}},{"$f":"BN26-CU26","v":{"$error":"#VALUE!"}}]
[null,17,{"$f":"'Data Extract Income Stmt'!C55","v":"BF.A"},"BF.A Balance Sheet","'BF.A Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":103},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D27,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"MRK Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),L27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),M27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),N27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),O27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),P27)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E27&$AH27&\":\"&$AH27),Q27)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AP27&\":\"&$AP27),Q27))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$AY27&\":\"&$AY27),Q27))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BP27&\":\"&$BP27),Q27))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$BX27&\":\"&$BX27),Q27))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),L27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),M27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),N27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),O27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),P27))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E27&$CO27&\":\"&$CO27),Q27))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,18,{"$f":"'Data Extract Income Stmt'!C56","v":"TSRYY"},"TSRYY Balance Sheet","'TSRYY Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":103},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D28,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"MSFT Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),L28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),M28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),N28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),O28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),P28)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E28&$AH28&\":\"&$AH28),Q28)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AP28&\":\"&$AP28),Q28))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$AY28&\":\"&$AY28),Q28))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BP28&\":\"&$BP28),Q28))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$BX28&\":\"&$BX28),Q28))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),L28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),M28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),N28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),O28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),P28))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E28&$CO28&\":\"&$CO28),Q28))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,19,{"$f":"'Data Extract Income Stmt'!C57","v":"PEP"},"PEP Balance Sheet","'PEP Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D29,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"NKE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),L29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),M29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),N29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),O29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),P29)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E29&$AH29&\":\"&$AH29),Q29)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AP29&\":\"&$AP29),Q29))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$AY29&\":\"&$AY29),Q29))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BP29&\":\"&$BP29),Q29))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$BX29&\":\"&$BX29),Q29))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),L29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),M29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),N29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),O29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),P29))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E29&$CO29&\":\"&$CO29),Q29))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,20,{"$f":"'Data Extract Income Stmt'!C58","v":"COKE"},"COKE Balance Sheet","'COKE Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":103},2016,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D30,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"PFE Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),L30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),M30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),N30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),O30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),P30)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E30&$AH30&\":\"&$AH30),Q30)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AP30&\":\"&$AP30),Q30))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$AY30&\":\"&$AY30),Q30))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BP30&\":\"&$BP30),Q30))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$BX30&\":\"&$BX30),Q30))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),L30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),M30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),N30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),O30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),P30))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E30&$CO30&\":\"&$CO30),Q30))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,21,{"$f":"'Data Extract Income Stmt'!C59","v":"DPS"},"DPS Balance Sheet","'DPS Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":103},2016,2012,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D31,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,"PG Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),L31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),M31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),N31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),O31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),P31)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E31&$AH31&\":\"&$AH31),Q31)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AP31&\":\"&$AP31),Q31))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$AY31&\":\"&$AY31),Q31))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BP31&\":\"&$BP31),Q31))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$BX31&\":\"&$BX31),Q31))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),L31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),M31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),N31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),O31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),P31))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E31&$CO31&\":\"&$CO31),Q31))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,22,{"$f":"'Data Extract Income Stmt'!C60","v":"EBAY"},"EBAY Balance Sheet","'EBAY Balance Sheet'!",{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":103},2017,2013,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D32,200),FALSE)","v":103},false,2,3,4,5,6,false,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),L32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),M32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),N32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),O32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),P32)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E32&$AH32&\":\"&$AH32),Q32)),FALSE)","v":false},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AP32&\":\"&$AP32),Q32))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$AY32&\":\"&$AY32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BP32&\":\"&$BP32),Q32))","v":{"$error":"#VALUE!"}},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$BX32&\":\"&$BX32),Q32))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#N/A"},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),L32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),M32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),N32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),O32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),P32))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E32&$CO32&\":\"&$CO32),Q32))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,23,{"$f":"'Data Extract Income Stmt'!C61","v":0},false,false,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,false,null,{"$f":"IFERROR(match_partial_sheet($B$7,\"A\",10,$D33,200),FALSE)","v":false},false,2,3,4,5,6,false,false,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),L33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),M33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),N33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),O33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),P33)),FALSE)","v":false},{"$f":"IFERROR(clean_alt(INDEX(INDIRECT($E33&$AH33&\":\"&$AH33),Q33)),FALSE)","v":false},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AP33&\":\"&$AP33),Q33))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$AY33&\":\"&$AY33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BP33&\":\"&$BP33),Q33))","v":{"$error":"#VALUE!"}},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$BX33&\":\"&$BX33),Q33))","v":{"$error":"#VALUE!"}},null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#REF!"},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),L33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),M33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),N33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),O33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),P33))","v":{"$error":"#VALUE!"}},{"$f":"clean_alt(INDEX(INDIRECT($E33&$CO33&\":\"&$CO33),Q33))","v":{"$error":"#VALUE!"}},null,null,{"$error":"#REF!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["Cash & Short Term Investments"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L10","v":2012},{"$f":"M10","v":2013},2014,2015,2016,2017,2018,{"$f":"S10","v":2019}]
[null,null,{"$f":"C11","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$36,INDIRECT($E38&\"A:A\"),0),FALSE)","v":104},null,null,null,null,null,{"$f":"IF(AND($F38,L11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),L11)),FALSE)","v":5780000},{"$f":"IF(AND($F38,M11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),M11)),FALSE)","v":3610000},{"$f":"IF(AND($F38,N11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),N11)),FALSE)","v":2420000},{"$f":"IF(AND($F38,O11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),O11)),FALSE)","v":3130000},{"$f":"IF(AND($F38,P11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),P11)),FALSE)","v":3500000},{"$f":"IF(AND($F38,Q11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),Q11)),FALSE)","v":false},{"$f":"IF(AND($F38,R11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),R11)),FALSE)","v":false},{"$f":"IF(AND($F38,S11),clean_alt(INDEX(INDIRECT($E11&$F38&\":\"&$F38),S11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$36,INDIRECT($E39&\"A:A\"),0),FALSE)","v":104},null,null,null,null,null,{"$f":"IF(AND($F39,L12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),L12)),FALSE)","v":1820000},{"$f":"IF(AND($F39,M12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),M12)),FALSE)","v":740000},{"$f":"IF(AND($F39,N12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),N12)),FALSE)","v":518000},{"$f":"IF(AND($F39,O12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),O12)),FALSE)","v":1580000},{"$f":"IF(AND($F39,P12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),P12)),FALSE)","v":1270000},{"$f":"IF(AND($F39,Q12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),Q12)),FALSE)","v":false},{"$f":"IF(AND($F39,R12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),R12)),FALSE)","v":false},{"$f":"IF(AND($F39,S12),clean_alt(INDEX(INDIRECT($E12&$F39&\":\"&$F39),S12)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F40,L13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),L13)),FALSE)","v":9450000},{"$f":"IF(AND($F40,M13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),M13)),FALSE)","v":12440000},{"$f":"IF(AND($F40,N13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),N13)),FALSE)","v":11320000},{"$f":"IF(AND($F40,O13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),O13)),FALSE)","v":15350000},{"$f":"IF(AND($F40,P13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),P13)),FALSE)","v":8359999.5},{"$f":"IF(AND($F40,Q13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),Q13)),FALSE)","v":false},{"$f":"IF(AND($F40,R13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),R13)),FALSE)","v":false},{"$f":"IF(AND($F40,S13),clean_alt(INDEX(INDIRECT($E13&$F40&\":\"&$F40),S13)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F41,L14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),L14)),FALSE)","v":624000},{"$f":"IF(AND($F41,M14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),M14)),FALSE)","v":442300},{"$f":"IF(AND($F41,N14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),N14)),FALSE)","v":624600},{"$f":"IF(AND($F41,O14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),O14)),FALSE)","v":430900},{"$f":"IF(AND($F41,P14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),P14)),FALSE)","v":560900},{"$f":"IF(AND($F41,Q14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),Q14)),FALSE)","v":false},{"$f":"IF(AND($F41,R14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),R14)),FALSE)","v":false},{"$f":"IF(AND($F41,S14),clean_alt(INDEX(INDIRECT($E14&$F41&\":\"&$F41),S14)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F42,L15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),L15)),FALSE)","v":74460},{"$f":"IF(AND($F42,M15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),M15)),FALSE)","v":49520},{"$f":"IF(AND($F42,N15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),N15)),FALSE)","v":76400},{"$f":"IF(AND($F42,O15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),O15)),FALSE)","v":94190},{"$f":"IF(AND($F42,P15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),P15)),FALSE)","v":91040},{"$f":"IF(AND($F42,Q15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),Q15)),FALSE)","v":false},{"$f":"IF(AND($F42,R15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),R15)),FALSE)","v":false},{"$f":"IF(AND($F42,S15),clean_alt(INDEX(INDIRECT($E15&$F42&\":\"&$F42),S15)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F43,L16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),L16)),FALSE)","v":331500},{"$f":"IF(AND($F43,M16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),M16)),FALSE)","v":63900},{"$f":"IF(AND($F43,N16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),N16)),FALSE)","v":110100},{"$f":"IF(AND($F43,O16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),O16)),FALSE)","v":83100},{"$f":"IF(AND($F43,P16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),P16)),FALSE)","v":177400},{"$f":"IF(AND($F43,Q16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),Q16)),FALSE)","v":false},{"$f":"IF(AND($F43,R16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),R16)),FALSE)","v":false},{"$f":"IF(AND($F43,S16),clean_alt(INDEX(INDIRECT($E16&$F43&\":\"&$F43),S16)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",91,null,null,null,null,null,{"$f":"IF(AND($F44,L17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),L17)),FALSE)","v":2730},{"$f":"IF(AND($F44,M17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),M17)),FALSE)","v":981000},{"$f":"IF(AND($F44,N17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),N17)),FALSE)","v":911000},{"$f":"IF(AND($F44,O17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),O17)),FALSE)","v":442000},{"$f":"IF(AND($F44,P17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),P17)),FALSE)","v":0},{"$f":"IF(AND($F44,Q17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),Q17)),FALSE)","v":false},{"$f":"IF(AND($F44,R17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),R17)),FALSE)","v":false},{"$f":"IF(AND($F44,S17),clean_alt(INDEX(INDIRECT($E17&$F44&\":\"&$F44),S17)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F45,L18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),L18)),FALSE)","v":4550},{"$f":"IF(AND($F45,M18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),M18)),FALSE)","v":945683},{"$f":"IF(AND($F45,N18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),N18)),FALSE)","v":519761},{"$f":"IF(AND($F45,O18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),O18)),FALSE)","v":5490},{"$f":"IF(AND($F45,P18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),P18)),FALSE)","v":5710},{"$f":"IF(AND($F45,Q18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),Q18)),FALSE)","v":false},{"$f":"IF(AND($F45,R18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),R18)),FALSE)","v":false},{"$f":"IF(AND($F45,S18),clean_alt(INDEX(INDIRECT($E18&$F45&\":\"&$F45),S18)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F46,L19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),L19)),FALSE)","v":1050000},{"$f":"IF(AND($F46,M19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),M19)),FALSE)","v":1300000},{"$f":"IF(AND($F46,N19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),N19)),FALSE)","v":681000},{"$f":"IF(AND($F46,O19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),O19)),FALSE)","v":3250000},{"$f":"IF(AND($F46,P19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),P19)),FALSE)","v":3040000},{"$f":"IF(AND($F46,Q19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),Q19)),FALSE)","v":false},{"$f":"IF(AND($F46,R19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),R19)),FALSE)","v":false},{"$f":"IF(AND($F46,S19),clean_alt(INDEX(INDIRECT($E19&$F46&\":\"&$F46),S19)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F47,L20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),L20)),FALSE)","v":178630},{"$f":"IF(AND($F47,M20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),M20)),FALSE)","v":50150},{"$f":"IF(AND($F47,N20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),N20)),FALSE)","v":99840},{"$f":"IF(AND($F47,O20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),O20)),FALSE)","v":107100},{"$f":"IF(AND($F47,P20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),P20)),FALSE)","v":158380},{"$f":"IF(AND($F47,Q20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),Q20)),FALSE)","v":false},{"$f":"IF(AND($F47,R20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),R20)),FALSE)","v":false},{"$f":"IF(AND($F47,S20),clean_alt(INDEX(INDIRECT($E20&$F47&\":\"&$F47),S20)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",102,null,null,null,null,null,{"$f":"IF(AND($F48,L21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),L21)),FALSE)","v":1180000},{"$f":"IF(AND($F48,M21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),M21)),FALSE)","v":994890},{"$f":"IF(AND($F48,N21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),N21)),FALSE)","v":1540000},{"$f":"IF(AND($F48,O21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),O21)),FALSE)","v":1530000},{"$f":"IF(AND($F48,P21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),P21)),FALSE)","v":1250000},{"$f":"IF(AND($F48,Q21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),Q21)),FALSE)","v":false},{"$f":"IF(AND($F48,R21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),R21)),FALSE)","v":false},{"$f":"IF(AND($F48,S21),clean_alt(INDEX(INDIRECT($E21&$F48&\":\"&$F48),S21)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F49,L22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),L22)),FALSE)","v":8860000},{"$f":"IF(AND($F49,M22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),M22)),FALSE)","v":10930000},{"$f":"IF(AND($F49,N22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),N22)),FALSE)","v":8050000},{"$f":"IF(AND($F49,O22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),O22)),FALSE)","v":10030000},{"$f":"IF(AND($F49,P22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),P22)),FALSE)","v":10370000},{"$f":"IF(AND($F49,Q22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),Q22)),FALSE)","v":false},{"$f":"IF(AND($F49,R22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),R22)),FALSE)","v":false},{"$f":"IF(AND($F49,S22),clean_alt(INDEX(INDIRECT($E22&$F49&\":\"&$F49),S22)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F50,L23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),L23)),FALSE)","v":319560},{"$f":"IF(AND($F50,M23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),M23)),FALSE)","v":613600},{"$f":"IF(AND($F50,N23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),N23)),FALSE)","v":1150000},{"$f":"IF(AND($F50,O23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),O23)),FALSE)","v":2920000},{"$f":"IF(AND($F50,P23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),P23)),FALSE)","v":598140},{"$f":"IF(AND($F50,Q23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),Q23)),FALSE)","v":false},{"$f":"IF(AND($F50,R23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),R23)),FALSE)","v":false},{"$f":"IF(AND($F50,S23),clean_alt(INDEX(INDIRECT($E23&$F50&\":\"&$F50),S23)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F51,L24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),L24)),FALSE)","v":439323},{"$f":"IF(AND($F51,M24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),M24)),FALSE)","v":908501},{"$f":"IF(AND($F51,N24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),N24)),FALSE)","v":1190},{"$f":"IF(AND($F51,O24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),O24)),FALSE)","v":1430},{"$f":"IF(AND($F51,P24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),P24)),FALSE)","v":611048},{"$f":"IF(AND($F51,Q24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),Q24)),FALSE)","v":false},{"$f":"IF(AND($F51,R24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),R24)),FALSE)","v":false},{"$f":"IF(AND($F51,S24),clean_alt(INDEX(INDIRECT($E24&$F51&\":\"&$F51),S24)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F52,L25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),L25)),FALSE)","v":620000},{"$f":"IF(AND($F52,M25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),M25)),FALSE)","v":503000},{"$f":"IF(AND($F52,N25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),N25)),FALSE)","v":595000},{"$f":"IF(AND($F52,O25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),O25)),FALSE)","v":577000},{"$f":"IF(AND($F52,P25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),P25)),FALSE)","v":701000},{"$f":"IF(AND($F52,Q25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),Q25)),FALSE)","v":false},{"$f":"IF(AND($F52,R25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),R25)),FALSE)","v":false},{"$f":"IF(AND($F52,S25),clean_alt(INDEX(INDIRECT($E25&$F52&\":\"&$F52),S25)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",102,null,null,null,null,null,{"$f":"IF(AND($F53,L26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),L26)),FALSE)","v":196270},{"$f":"IF(AND($F53,M26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),M26)),FALSE)","v":89820},{"$f":"IF(AND($F53,N26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),N26)),FALSE)","v":137750},{"$f":"IF(AND($F53,O26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),O26)),FALSE)","v":199230},{"$f":"IF(AND($F53,P26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),P26)),FALSE)","v":404290},{"$f":"IF(AND($F53,Q26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),Q26)),FALSE)","v":false},{"$f":"IF(AND($F53,R26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),R26)),FALSE)","v":false},{"$f":"IF(AND($F53,S26),clean_alt(INDEX(INDIRECT($E26&$F53&\":\"&$F53),S26)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F54,L27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),L27)),FALSE)","v":204000},{"$f":"IF(AND($F54,M27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),M27)),FALSE)","v":437000},{"$f":"IF(AND($F54,N27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),N27)),FALSE)","v":370000},{"$f":"IF(AND($F54,O27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),O27)),FALSE)","v":263000},{"$f":"IF(AND($F54,P27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),P27)),FALSE)","v":182000},{"$f":"IF(AND($F54,Q27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),Q27)),FALSE)","v":false},{"$f":"IF(AND($F54,R27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),R27)),FALSE)","v":false},{"$f":"IF(AND($F54,S27),clean_alt(INDEX(INDIRECT($E27&$F54&\":\"&$F54),S27)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Balance Sheet","'TSRYY Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F55,L28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),L28)),FALSE)","v":11800},{"$f":"IF(AND($F55,M28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),M28)),FALSE)","v":55100},{"$f":"IF(AND($F55,N28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),N28)),FALSE)","v":122100},{"$f":"IF(AND($F55,O28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),O28)),FALSE)","v":256100},{"$f":"IF(AND($F55,P28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),P28)),FALSE)","v":240800},{"$f":"IF(AND($F55,Q28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),Q28)),FALSE)","v":false},{"$f":"IF(AND($F55,R28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),R28)),FALSE)","v":false},{"$f":"IF(AND($F55,S28),clean_alt(INDEX(INDIRECT($E28&$F55&\":\"&$F55),S28)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F56,L29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),L29)),FALSE)","v":6620000},{"$f":"IF(AND($F56,M29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),M29)),FALSE)","v":9680000},{"$f":"IF(AND($F56,N29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),N29)),FALSE)","v":8730000},{"$f":"IF(AND($F56,O29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),O29)),FALSE)","v":12010000},{"$f":"IF(AND($F56,P29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),P29)),FALSE)","v":16129999},{"$f":"IF(AND($F56,Q29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),Q29)),FALSE)","v":false},{"$f":"IF(AND($F56,R29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),R29)),FALSE)","v":false},{"$f":"IF(AND($F56,S29),clean_alt(INDEX(INDIRECT($E29&$F56&\":\"&$F56),S29)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F57,L30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),L30)),FALSE)","v":0},{"$f":"IF(AND($F57,M30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),M30)),FALSE)","v":11760},{"$f":"IF(AND($F57,N30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),N30)),FALSE)","v":9100},{"$f":"IF(AND($F57,O30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),O30)),FALSE)","v":55500},{"$f":"IF(AND($F57,P30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),P30)),FALSE)","v":21850},{"$f":"IF(AND($F57,Q30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),Q30)),FALSE)","v":false},{"$f":"IF(AND($F57,R30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),R30)),FALSE)","v":false},{"$f":"IF(AND($F57,S30),clean_alt(INDEX(INDIRECT($E30&$F57&\":\"&$F57),S30)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F58,L31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),L31)),FALSE)","v":366000},{"$f":"IF(AND($F58,M31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),M31)),FALSE)","v":153000},{"$f":"IF(AND($F58,N31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),N31)),FALSE)","v":248000},{"$f":"IF(AND($F58,O31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),O31)),FALSE)","v":920000},{"$f":"IF(AND($F58,P31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),P31)),FALSE)","v":1810000},{"$f":"IF(AND($F58,Q31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),Q31)),FALSE)","v":false},{"$f":"IF(AND($F58,R31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),R31)),FALSE)","v":false},{"$f":"IF(AND($F58,S31),clean_alt(INDEX(INDIRECT($E31&$F58&\":\"&$F58),S31)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Balance Sheet","'EBAY Balance Sheet'!",104,null,null,null,null,null,{"$f":"IF(AND($F59,L32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),L32)),FALSE)","v":9030000},{"$f":"IF(AND($F59,M32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),M32)),FALSE)","v":7840000},{"$f":"IF(AND($F59,N32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),N32)),FALSE)","v":6130000},{"$f":"IF(AND($F59,O32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),O32)),FALSE)","v":7150000},{"$f":"IF(AND($F59,P32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),P32)),FALSE)","v":5860000},{"$f":"IF(AND($F59,Q32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),Q32)),FALSE)","v":false},{"$f":"IF(AND($F59,R32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),R32)),FALSE)","v":false},{"$f":"IF(AND($F59,S32),clean_alt(INDEX(INDIRECT($E32&$F59&\":\"&$F59),S32)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F60,L33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),L33)),FALSE)","v":false},{"$f":"IF(AND($F60,M33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),M33)),FALSE)","v":false},{"$f":"IF(AND($F60,N33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),N33)),FALSE)","v":false},{"$f":"IF(AND($F60,O33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),O33)),FALSE)","v":false},{"$f":"IF(AND($F60,P33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),P33)),FALSE)","v":false},{"$f":"IF(AND($F60,Q33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),Q33)),FALSE)","v":false},{"$f":"IF(AND($F60,R33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),R33)),FALSE)","v":false},{"$f":"IF(AND($F60,S33),clean_alt(INDEX(INDIRECT($E33&$F60&\":\"&$F60),S33)),FALSE)","v":false}]
[]
[]
[]
["ST Debt & Current Portion LT Debt"]
[]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L37","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C38","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH(A$64,INDIRECT(E67&\"A:A\"),0),FALSE)","v":146},null,null,null,null,null,{"$f":"IF(AND($F67,L11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),L$11)),FALSE)","v":3350000},{"$f":"IF(AND($F67,M11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),M$11)),FALSE)","v":9420000},{"$f":"IF(AND($F67,N11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),N$11)),FALSE)","v":1840000},{"$f":"IF(AND($F67,O11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),O$11)),FALSE)","v":4550000},{"$f":"IF(AND($F67,P11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),P$11)),FALSE)","v":9070000},{"$f":"IF(AND($F67,Q11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F67,R11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),R$11)),FALSE)","v":false},{"$f":"IF(AND($F67,S11),clean_alt(INDEX(INDIRECT($E67&$F67&\":\"&$F67),S$11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH(A$64,INDIRECT(E68&\"A:A\"),0),FALSE)","v":146},null,null,null,null,null,{"$f":"IF(AND($F68,L12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),L$11)),FALSE)","v":1880000},{"$f":"IF(AND($F68,M12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),M$11)),FALSE)","v":1610000},{"$f":"IF(AND($F68,N12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),N$11)),FALSE)","v":1960000},{"$f":"IF(AND($F68,O12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),O$11)),FALSE)","v":2089999.875},{"$f":"IF(AND($F68,P12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),P$11)),FALSE)","v":2490000},{"$f":"IF(AND($F68,Q12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F68,R12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),R$11)),FALSE)","v":false},{"$f":"IF(AND($F68,S12),clean_alt(INDEX(INDIRECT($E68&$F68&\":\"&$F68),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F69,L13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),L$11)),FALSE)","v":837770},{"$f":"IF(AND($F69,M13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),M$11)),FALSE)","v":1039999.9375},{"$f":"IF(AND($F69,N13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),N$11)),FALSE)","v":988060},{"$f":"IF(AND($F69,O13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),O$11)),FALSE)","v":1280000},{"$f":"IF(AND($F69,P13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),P$11)),FALSE)","v":3630000},{"$f":"IF(AND($F69,Q13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F69,R13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),R$11)),FALSE)","v":false},{"$f":"IF(AND($F69,S13),clean_alt(INDEX(INDIRECT($E69&$F69&\":\"&$F69),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F70,L14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),L$11)),FALSE)","v":1250000},{"$f":"IF(AND($F70,M14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),M$11)),FALSE)","v":586900},{"$f":"IF(AND($F70,N14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),N$11)),FALSE)","v":849400},{"$f":"IF(AND($F70,O14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),O$11)),FALSE)","v":28700},{"$f":"IF(AND($F70,P14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),P$11)),FALSE)","v":684800},{"$f":"IF(AND($F70,Q14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F70,R14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),R$11)),FALSE)","v":false},{"$f":"IF(AND($F70,S14),clean_alt(INDEX(INDIRECT($E70&$F70&\":\"&$F70),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F71,L15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),L$11)),FALSE)","v":62000},{"$f":"IF(AND($F71,M15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),M$11)),FALSE)","v":53000},{"$f":"IF(AND($F71,N15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),N$11)),FALSE)","v":55000},{"$f":"IF(AND($F71,O15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),O$11)),FALSE)","v":58000},{"$f":"IF(AND($F71,P15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),P$11)),FALSE)","v":60000},{"$f":"IF(AND($F71,Q15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F71,R15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),R$11)),FALSE)","v":false},{"$f":"IF(AND($F71,S15),clean_alt(INDEX(INDIRECT($E71&$F71&\":\"&$F71),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F72,L16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),L$11)),FALSE)","v":27600},{"$f":"IF(AND($F72,M16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),M$11)),FALSE)","v":647200},{"$f":"IF(AND($F72,N16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),N$11)),FALSE)","v":210500},{"$f":"IF(AND($F72,O16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),O$11)),FALSE)","v":1270000},{"$f":"IF(AND($F72,P16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),P$11)),FALSE)","v":1520000},{"$f":"IF(AND($F72,Q16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F72,R16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),R$11)),FALSE)","v":false},{"$f":"IF(AND($F72,S16),clean_alt(INDEX(INDIRECT($E72&$F72&\":\"&$F72),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F73,L17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),L$11)),FALSE)","v":1410},{"$f":"IF(AND($F73,M17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),M$11)),FALSE)","v":1160},{"$f":"IF(AND($F73,N17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),N$11)),FALSE)","v":2710},{"$f":"IF(AND($F73,O17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),O$11)),FALSE)","v":2420},{"$f":"IF(AND($F73,P17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),P$11)),FALSE)","v":0},{"$f":"IF(AND($F73,Q17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F73,R17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),R$11)),FALSE)","v":false},{"$f":"IF(AND($F73,S17),clean_alt(INDEX(INDIRECT($E73&$F73&\":\"&$F73),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F74,L18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),L$11)),FALSE)","v":209327},{"$f":"IF(AND($F74,M18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),M$11)),FALSE)","v":306353},{"$f":"IF(AND($F74,N18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),N$11)),FALSE)","v":329255},{"$f":"IF(AND($F74,O18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),O$11)),FALSE)","v":594420},{"$f":"IF(AND($F74,P18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),P$11)),FALSE)","v":625888},{"$f":"IF(AND($F74,Q18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F74,R18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),R$11)),FALSE)","v":false},{"$f":"IF(AND($F74,S18),clean_alt(INDEX(INDIRECT($E74&$F74&\":\"&$F74),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F75,L19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),L$11)),FALSE)","v":2050000},{"$f":"IF(AND($F75,M19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),M$11)),FALSE)","v":2370000},{"$f":"IF(AND($F75,N19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),N$11)),FALSE)","v":2270000},{"$f":"IF(AND($F75,O19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),O$11)),FALSE)","v":4350000},{"$f":"IF(AND($F75,P19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),P$11)),FALSE)","v":3650000},{"$f":"IF(AND($F75,Q19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F75,R19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),R$11)),FALSE)","v":false},{"$f":"IF(AND($F75,S19),clean_alt(INDEX(INDIRECT($E75&$F75&\":\"&$F75),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F76,L20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),L$11)),FALSE)","v":1890},{"$f":"IF(AND($F76,M20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),M$11)),FALSE)","v":58120},{"$f":"IF(AND($F76,N20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),N$11)),FALSE)","v":269870},{"$f":"IF(AND($F76,O20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),O$11)),FALSE)","v":174190},{"$f":"IF(AND($F76,P20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),P$11)),FALSE)","v":285240},{"$f":"IF(AND($F76,Q20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F76,R20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),R$11)),FALSE)","v":false},{"$f":"IF(AND($F76,S20),clean_alt(INDEX(INDIRECT($E76&$F76&\":\"&$F76),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",144,null,null,null,null,null,{"$f":"IF(AND($F77,L21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),L$11)),FALSE)","v":4070000.25},{"$f":"IF(AND($F77,M21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),M$11)),FALSE)","v":6230000},{"$f":"IF(AND($F77,N21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),N$11)),FALSE)","v":1300000},{"$f":"IF(AND($F77,O21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),O$11)),FALSE)","v":1410000},{"$f":"IF(AND($F77,P21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),P$11)),FALSE)","v":402150},{"$f":"IF(AND($F77,Q21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F77,R21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),R$11)),FALSE)","v":false},{"$f":"IF(AND($F77,S21),clean_alt(INDEX(INDIRECT($E77&$F77&\":\"&$F77),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F78,L22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),L$11)),FALSE)","v":287730},{"$f":"IF(AND($F78,M22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),M$11)),FALSE)","v":2610000},{"$f":"IF(AND($F78,N22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),N$11)),FALSE)","v":657810},{"$f":"IF(AND($F78,O22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),O$11)),FALSE)","v":1090000},{"$f":"IF(AND($F78,P22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),P$11)),FALSE)","v":680800},{"$f":"IF(AND($F78,Q22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F78,R22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),R$11)),FALSE)","v":false},{"$f":"IF(AND($F78,S22),clean_alt(INDEX(INDIRECT($E78&$F78&\":\"&$F78),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F79,L23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),L$11)),FALSE)","v":0},{"$f":"IF(AND($F79,M23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),M$11)),FALSE)","v":0},{"$f":"IF(AND($F79,N23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),N$11)),FALSE)","v":0},{"$f":"IF(AND($F79,O23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),O$11)),FALSE)","v":0},{"$f":"IF(AND($F79,P23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),P$11)),FALSE)","v":0},{"$f":"IF(AND($F79,Q23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F79,R23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),R$11)),FALSE)","v":false},{"$f":"IF(AND($F79,S23),clean_alt(INDEX(INDIRECT($E79&$F79&\":\"&$F79),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F80,L24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),L$11)),FALSE)","v":89407},{"$f":"IF(AND($F80,M24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),M$11)),FALSE)","v":20205},{"$f":"IF(AND($F80,N24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),N$11)),FALSE)","v":34141},{"$f":"IF(AND($F80,O24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),O$11)),FALSE)","v":0},{"$f":"IF(AND($F80,P24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),P$11)),FALSE)","v":0},{"$f":"IF(AND($F80,Q24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F80,R24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),R$11)),FALSE)","v":false},{"$f":"IF(AND($F80,S24),clean_alt(INDEX(INDIRECT($E80&$F80&\":\"&$F80),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F81,L25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),L$11)),FALSE)","v":1570000},{"$f":"IF(AND($F81,M25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),M$11)),FALSE)","v":1220000},{"$f":"IF(AND($F81,N25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),N$11)),FALSE)","v":2050000},{"$f":"IF(AND($F81,O25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),O$11)),FALSE)","v":2030000},{"$f":"IF(AND($F81,P25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),P$11)),FALSE)","v":1170000},{"$f":"IF(AND($F81,Q25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F81,R25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),R$11)),FALSE)","v":false},{"$f":"IF(AND($F81,S25),clean_alt(INDEX(INDIRECT($E81&$F81&\":\"&$F81),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",{"$f":"IFERROR(MATCH(A$64,INDIRECT(E82&\"A:A\"),0),FALSE)","v":144},null,null,null,null,null,{"$f":"IF(AND($F82,L26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),L$11)),FALSE)","v":474760},{"$f":"IF(AND($F82,M26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),M$11)),FALSE)","v":894830},{"$f":"IF(AND($F82,N26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),N$11)),FALSE)","v":724370},{"$f":"IF(AND($F82,O26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),O$11)),FALSE)","v":747480},{"$f":"IF(AND($F82,P26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),P$11)),FALSE)","v":1250000},{"$f":"IF(AND($F82,Q26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F82,R26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),R$11)),FALSE)","v":false},{"$f":"IF(AND($F82,S26),clean_alt(INDEX(INDIRECT($E82&$F82&\":\"&$F82),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F83,L27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),L$11)),FALSE)","v":5000},{"$f":"IF(AND($F83,M27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),M$11)),FALSE)","v":8000},{"$f":"IF(AND($F83,N27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),N$11)),FALSE)","v":440000},{"$f":"IF(AND($F83,O27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),O$11)),FALSE)","v":271000},{"$f":"IF(AND($F83,P27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),P$11)),FALSE)","v":460000},{"$f":"IF(AND($F83,Q27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F83,R27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),R$11)),FALSE)","v":false},{"$f":"IF(AND($F83,S27),clean_alt(INDEX(INDIRECT($E83&$F83&\":\"&$F83),S$11)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Balance Sheet","'TSRYY Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F84,L28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),L$11)),FALSE)","v":700000},{"$f":"IF(AND($F84,M28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),M$11)),FALSE)","v":800000},{"$f":"IF(AND($F84,N28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),N$11)),FALSE)","v":13200},{"$f":"IF(AND($F84,O28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),O$11)),FALSE)","v":4000},{"$f":"IF(AND($F84,P28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),P$11)),FALSE)","v":0},{"$f":"IF(AND($F84,Q28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F84,R28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),R$11)),FALSE)","v":false},{"$f":"IF(AND($F84,S28),clean_alt(INDEX(INDIRECT($E84&$F84&\":\"&$F84),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F85,L29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),L$11)),FALSE)","v":4820000},{"$f":"IF(AND($F85,M29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),M$11)),FALSE)","v":5310000},{"$f":"IF(AND($F85,N29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),N$11)),FALSE)","v":5080000},{"$f":"IF(AND($F85,O29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),O$11)),FALSE)","v":4070000.25},{"$f":"IF(AND($F85,P29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),P$11)),FALSE)","v":6890000},{"$f":"IF(AND($F85,Q29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F85,R29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),R$11)),FALSE)","v":false},{"$f":"IF(AND($F85,S29),clean_alt(INDEX(INDIRECT($E85&$F85&\":\"&$F85),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F86,L30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),L$11)),FALSE)","v":0},{"$f":"IF(AND($F86,M30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),M$11)),FALSE)","v":25940},{"$f":"IF(AND($F86,N30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),N$11)),FALSE)","v":6450},{"$f":"IF(AND($F86,O30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),O$11)),FALSE)","v":7060},{"$f":"IF(AND($F86,P30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),P$11)),FALSE)","v":7530},{"$f":"IF(AND($F86,Q30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F86,R30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),R$11)),FALSE)","v":false},{"$f":"IF(AND($F86,S30),clean_alt(INDEX(INDIRECT($E86&$F86&\":\"&$F86),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F87,L31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),L$11)),FALSE)","v":251000},{"$f":"IF(AND($F87,M31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),M$11)),FALSE)","v":66000},{"$f":"IF(AND($F87,N31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),N$11)),FALSE)","v":3000},{"$f":"IF(AND($F87,O31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),O$11)),FALSE)","v":507000},{"$f":"IF(AND($F87,P31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),P$11)),FALSE)","v":10000},{"$f":"IF(AND($F87,Q31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F87,R31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),R$11)),FALSE)","v":false},{"$f":"IF(AND($F87,S31),clean_alt(INDEX(INDIRECT($E87&$F87&\":\"&$F87),S$11)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Balance Sheet","'EBAY Balance Sheet'!",146,null,null,null,null,null,{"$f":"IF(AND($F88,L32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),L$11)),FALSE)","v":6000},{"$f":"IF(AND($F88,M32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),M$11)),FALSE)","v":850000},{"$f":"IF(AND($F88,N32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),N$11)),FALSE)","v":0},{"$f":"IF(AND($F88,O32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),O$11)),FALSE)","v":1450000},{"$f":"IF(AND($F88,P32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),P$11)),FALSE)","v":781000},{"$f":"IF(AND($F88,Q32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F88,R32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),R$11)),FALSE)","v":false},{"$f":"IF(AND($F88,S32),clean_alt(INDEX(INDIRECT($E88&$F88&\":\"&$F88),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F89,L33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),L$11)),FALSE)","v":false},{"$f":"IF(AND($F89,M33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),M$11)),FALSE)","v":false},{"$f":"IF(AND($F89,N33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),N$11)),FALSE)","v":false},{"$f":"IF(AND($F89,O33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),O$11)),FALSE)","v":false},{"$f":"IF(AND($F89,P33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),P$11)),FALSE)","v":false},{"$f":"IF(AND($F89,Q33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F89,R33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),R$11)),FALSE)","v":false},{"$f":"IF(AND($F89,S33),clean_alt(INDEX(INDIRECT($E89&$F89&\":\"&$F89),S$11)),FALSE)","v":false}]
[]
[]
[]
[]
["Long-Term Debt"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L37","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C67","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$94,INDIRECT(E96&\"A:A\"),0),FALSE)","v":157},null,null,null,null,null,{"$f":"IF(AND($F96,L11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),L$11)),FALSE)","v":36710000},{"$f":"IF(AND($F96,M11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),M$11)),FALSE)","v":30240000},{"$f":"IF(AND($F96,N11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),N$11)),FALSE)","v":38690000},{"$f":"IF(AND($F96,O11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),O$11)),FALSE)","v":31480000},{"$f":"IF(AND($F96,P11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),P$11)),FALSE)","v":21140000},{"$f":"IF(AND($F96,Q11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F96,R11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),R$11)),FALSE)","v":false},{"$f":"IF(AND($F96,S11),clean_alt(INDEX(INDIRECT($E96&$F96&\":\"&$F96),S$11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$94,INDIRECT(E97&\"A:A\"),0),FALSE)","v":157},null,null,null,null,null,{"$f":"IF(AND($F97,L12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),L$11)),FALSE)","v":8480000},{"$f":"IF(AND($F97,M12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),M$11)),FALSE)","v":7900000},{"$f":"IF(AND($F97,N12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),N$11)),FALSE)","v":8140000.5},{"$f":"IF(AND($F97,O12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),O$11)),FALSE)","v":8279999.5},{"$f":"IF(AND($F97,P12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),P$11)),FALSE)","v":6740000},{"$f":"IF(AND($F97,Q12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F97,R12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),R$11)),FALSE)","v":false},{"$f":"IF(AND($F97,S12),clean_alt(INDEX(INDIRECT($E97&$F97&\":\"&$F97),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F98,L13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),L$11)),FALSE)","v":2310000},{"$f":"IF(AND($F98,M13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),M$11)),FALSE)","v":1870000},{"$f":"IF(AND($F98,N13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),N$11)),FALSE)","v":1630000},{"$f":"IF(AND($F98,O13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),O$11)),FALSE)","v":2320000},{"$f":"IF(AND($F98,P13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),P$11)),FALSE)","v":1770000},{"$f":"IF(AND($F98,Q13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F98,R13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),R$11)),FALSE)","v":false},{"$f":"IF(AND($F98,S13),clean_alt(INDEX(INDIRECT($E98&$F98&\":\"&$F98),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F99,L14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),L$11)),FALSE)","v":3420000},{"$f":"IF(AND($F99,M14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),M$11)),FALSE)","v":3210000},{"$f":"IF(AND($F99,N14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),N$11)),FALSE)","v":2340000},{"$f":"IF(AND($F99,O14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),O$11)),FALSE)","v":2910000},{"$f":"IF(AND($F99,P14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),P$11)),FALSE)","v":11390000},{"$f":"IF(AND($F99,Q14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F99,R14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),R$11)),FALSE)","v":false},{"$f":"IF(AND($F99,S14),clean_alt(INDEX(INDIRECT($E99&$F99&\":\"&$F99),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F100,L15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),L$11)),FALSE)","v":566000},{"$f":"IF(AND($F100,M15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),M$11)),FALSE)","v":584000},{"$f":"IF(AND($F100,N15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),N$11)),FALSE)","v":528000},{"$f":"IF(AND($F100,O15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),O$11)),FALSE)","v":471000},{"$f":"IF(AND($F100,P15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),P$11)),FALSE)","v":411000},{"$f":"IF(AND($F100,Q15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F100,R15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),R$11)),FALSE)","v":false},{"$f":"IF(AND($F100,S15),clean_alt(INDEX(INDIRECT($E100&$F100&\":\"&$F100),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F101,L16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),L$11)),FALSE)","v":3280000},{"$f":"IF(AND($F101,M16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),M$11)),FALSE)","v":6370000},{"$f":"IF(AND($F101,N16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),N$11)),FALSE)","v":7090000},{"$f":"IF(AND($F101,O16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),O$11)),FALSE)","v":6820000},{"$f":"IF(AND($F101,P16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),P$11)),FALSE)","v":7720000},{"$f":"IF(AND($F101,Q16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F101,R16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),R$11)),FALSE)","v":false},{"$f":"IF(AND($F101,S16),clean_alt(INDEX(INDIRECT($E101&$F101&\":\"&$F101),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",144,null,null,null,null,null,{"$f":"IF(AND($F102,L17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),L$11)),FALSE)","v":11050},{"$f":"IF(AND($F102,M17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),M$11)),FALSE)","v":13720},{"$f":"IF(AND($F102,N17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),N$11)),FALSE)","v":18990},{"$f":"IF(AND($F102,O17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),O$11)),FALSE)","v":27950},{"$f":"IF(AND($F102,P17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),P$11)),FALSE)","v":0},{"$f":"IF(AND($F102,Q17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F102,R17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),R$11)),FALSE)","v":false},{"$f":"IF(AND($F102,S17),clean_alt(INDEX(INDIRECT($E102&$F102&\":\"&$F102),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F103,L18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),L$11)),FALSE)","v":3820},{"$f":"IF(AND($F103,M18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),M$11)),FALSE)","v":5510},{"$f":"IF(AND($F103,N18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),N$11)),FALSE)","v":5170},{"$f":"IF(AND($F103,O18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),O$11)),FALSE)","v":5020},{"$f":"IF(AND($F103,P18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),P$11)),FALSE)","v":4440},{"$f":"IF(AND($F103,Q18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F103,R18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),R$11)),FALSE)","v":false},{"$f":"IF(AND($F103,S18),clean_alt(INDEX(INDIRECT($E103&$F103&\":\"&$F103),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F104,L19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),L$11)),FALSE)","v":11310000},{"$f":"IF(AND($F104,M19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),M$11)),FALSE)","v":9800000},{"$f":"IF(AND($F104,N19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),N$11)),FALSE)","v":9500000},{"$f":"IF(AND($F104,O19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),O$11)),FALSE)","v":10660000},{"$f":"IF(AND($F104,P19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),P$11)),FALSE)","v":10950000},{"$f":"IF(AND($F104,Q19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F104,R19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),R$11)),FALSE)","v":false},{"$f":"IF(AND($F104,S19),clean_alt(INDEX(INDIRECT($E104&$F104&\":\"&$F104),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F105,L20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),L$11)),FALSE)","v":599210},{"$f":"IF(AND($F105,M20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),M$11)),FALSE)","v":428720},{"$f":"IF(AND($F105,N20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),N$11)),FALSE)","v":1810000},{"$f":"IF(AND($F105,O20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),O$11)),FALSE)","v":2120000},{"$f":"IF(AND($F105,P20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),P$11)),FALSE)","v":2670000},{"$f":"IF(AND($F105,Q20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F105,R20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),R$11)),FALSE)","v":false},{"$f":"IF(AND($F105,S20),clean_alt(INDEX(INDIRECT($E105&$F105&\":\"&$F105),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",155,null,null,null,null,null,{"$f":"IF(AND($F106,L21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),L$11)),FALSE)","v":4390000},{"$f":"IF(AND($F106,M21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),M$11)),FALSE)","v":1060000},{"$f":"IF(AND($F106,N21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),N$11)),FALSE)","v":5610000},{"$f":"IF(AND($F106,O21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),O$11)),FALSE)","v":5640000},{"$f":"IF(AND($F106,P21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),P$11)),FALSE)","v":4590000},{"$f":"IF(AND($F106,Q21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F106,R21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),R$11)),FALSE)","v":false},{"$f":"IF(AND($F106,S21),clean_alt(INDEX(INDIRECT($E106&$F106&\":\"&$F106),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F107,L22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),L$11)),FALSE)","v":2320000},{"$f":"IF(AND($F107,M22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),M$11)),FALSE)","v":6250},{"$f":"IF(AND($F107,N22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),N$11)),FALSE)","v":3480},{"$f":"IF(AND($F107,O22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),O$11)),FALSE)","v":2040},{"$f":"IF(AND($F107,P22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),P$11)),FALSE)","v":1540},{"$f":"IF(AND($F107,Q22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F107,R22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),R$11)),FALSE)","v":false},{"$f":"IF(AND($F107,S22),clean_alt(INDEX(INDIRECT($E107&$F107&\":\"&$F107),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F108,L23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),L$11)),FALSE)","v":0},{"$f":"IF(AND($F108,M23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),M$11)),FALSE)","v":0},{"$f":"IF(AND($F108,N23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),N$11)),FALSE)","v":0},{"$f":"IF(AND($F108,O23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),O$11)),FALSE)","v":0},{"$f":"IF(AND($F108,P23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),P$11)),FALSE)","v":0},{"$f":"IF(AND($F108,Q23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F108,R23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),R$11)),FALSE)","v":false},{"$f":"IF(AND($F108,S23),clean_alt(INDEX(INDIRECT($E108&$F108&\":\"&$F108),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F109,L24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),L$11)),FALSE)","v":9210},{"$f":"IF(AND($F109,M24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),M$11)),FALSE)","v":7550},{"$f":"IF(AND($F109,N24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),N$11)),FALSE)","v":12760},{"$f":"IF(AND($F109,O24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),O$11)),FALSE)","v":13800},{"$f":"IF(AND($F109,P24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),P$11)),FALSE)","v":34920},{"$f":"IF(AND($F109,Q24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F109,R24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),R$11)),FALSE)","v":false},{"$f":"IF(AND($F109,S24),clean_alt(INDEX(INDIRECT($E109&$F109&\":\"&$F109),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$94,INDIRECT(E110&\"A:A\"),0),FALSE)","v":157},null,null,null,null,null,{"$f":"IF(AND($F110,L25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),L$11)),FALSE)","v":7710000},{"$f":"IF(AND($F110,M25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),M$11)),FALSE)","v":7670000},{"$f":"IF(AND($F110,N25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),N$11)),FALSE)","v":7460000},{"$f":"IF(AND($F110,O25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),O$11)),FALSE)","v":7340000},{"$f":"IF(AND($F110,P25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),P$11)),FALSE)","v":7380000},{"$f":"IF(AND($F110,Q25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F110,R25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),R$11)),FALSE)","v":false},{"$f":"IF(AND($F110,S25),clean_alt(INDEX(INDIRECT($E110&$F110&\":\"&$F110),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",155,null,null,null,null,null,{"$f":"IF(AND($F111,L26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),L$11)),FALSE)","v":2130000},{"$f":"IF(AND($F111,M26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),M$11)),FALSE)","v":1110000},{"$f":"IF(AND($F111,N26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),N$11)),FALSE)","v":1020000},{"$f":"IF(AND($F111,O26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),O$11)),FALSE)","v":1070000},{"$f":"IF(AND($F111,P26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),P$11)),FALSE)","v":407180},{"$f":"IF(AND($F111,Q26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F111,R26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),R$11)),FALSE)","v":false},{"$f":"IF(AND($F111,S26),clean_alt(INDEX(INDIRECT($E111&$F111&\":\"&$F111),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F112,L27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),L$11)),FALSE)","v":997000},{"$f":"IF(AND($F112,M27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),M$11)),FALSE)","v":997000},{"$f":"IF(AND($F112,N27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),N$11)),FALSE)","v":748000},{"$f":"IF(AND($F112,O27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),O$11)),FALSE)","v":1230000},{"$f":"IF(AND($F112,P27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),P$11)),FALSE)","v":1690000},{"$f":"IF(AND($F112,Q27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F112,R27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),R$11)),FALSE)","v":false},{"$f":"IF(AND($F112,S27),clean_alt(INDEX(INDIRECT($E112&$F112&\":\"&$F112),S$11)),FALSE)","v":false}]
[null,null,"TSRYY","TSRYY Balance Sheet","'TSRYY Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F113,L28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),L$11)),FALSE)","v":224300},{"$f":"IF(AND($F113,M28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),M$11)),FALSE)","v":264800},{"$f":"IF(AND($F113,N28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),N$11)),FALSE)","v":324400},{"$f":"IF(AND($F113,O28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),O$11)),FALSE)","v":626800},{"$f":"IF(AND($F113,P28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),P$11)),FALSE)","v":596400},{"$f":"IF(AND($F113,Q28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F113,R28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),R$11)),FALSE)","v":false},{"$f":"IF(AND($F113,S28),clean_alt(INDEX(INDIRECT($E113&$F113&\":\"&$F113),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F114,L29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),L$11)),FALSE)","v":23540000},{"$f":"IF(AND($F114,M29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),M$11)),FALSE)","v":24330000},{"$f":"IF(AND($F114,N29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),N$11)),FALSE)","v":23820000},{"$f":"IF(AND($F114,O29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),O$11)),FALSE)","v":29210000},{"$f":"IF(AND($F114,P29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),P$11)),FALSE)","v":30050000},{"$f":"IF(AND($F114,Q29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F114,R29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),R$11)),FALSE)","v":false},{"$f":"IF(AND($F114,S29),clean_alt(INDEX(INDIRECT($E114&$F114&\":\"&$F114),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F115,L30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),L$11)),FALSE)","v":0},{"$f":"IF(AND($F115,M30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),M$11)),FALSE)","v":437620},{"$f":"IF(AND($F115,N30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),N$11)),FALSE)","v":497360},{"$f":"IF(AND($F115,O30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),O$11)),FALSE)","v":668350},{"$f":"IF(AND($F115,P30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),P$11)),FALSE)","v":948450},{"$f":"IF(AND($F115,Q30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F115,R30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),R$11)),FALSE)","v":false},{"$f":"IF(AND($F115,S30),clean_alt(INDEX(INDIRECT($E115&$F115&\":\"&$F115),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F116,L31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),L$11)),FALSE)","v":2550000},{"$f":"IF(AND($F116,M31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),M$11)),FALSE)","v":2510000},{"$f":"IF(AND($F116,N31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),N$11)),FALSE)","v":2590000},{"$f":"IF(AND($F116,O31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),O$11)),FALSE)","v":2880000},{"$f":"IF(AND($F116,P31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),P$11)),FALSE)","v":4470000},{"$f":"IF(AND($F116,Q31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F116,R31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),R$11)),FALSE)","v":false},{"$f":"IF(AND($F116,S31),clean_alt(INDEX(INDIRECT($E116&$F116&\":\"&$F116),S$11)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Balance Sheet","'EBAY Balance Sheet'!",157,null,null,null,null,null,{"$f":"IF(AND($F117,L32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),L$11)),FALSE)","v":4120000},{"$f":"IF(AND($F117,M32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),M$11)),FALSE)","v":6780000},{"$f":"IF(AND($F117,N32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),N$11)),FALSE)","v":6780000},{"$f":"IF(AND($F117,O32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),O$11)),FALSE)","v":7510000},{"$f":"IF(AND($F117,P32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),P$11)),FALSE)","v":9230000},{"$f":"IF(AND($F117,Q32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F117,R32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),R$11)),FALSE)","v":false},{"$f":"IF(AND($F117,S32),clean_alt(INDEX(INDIRECT($E117&$F117&\":\"&$F117),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F118,L33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),L$11)),FALSE)","v":false},{"$f":"IF(AND($F118,M33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),M$11)),FALSE)","v":false},{"$f":"IF(AND($F118,N33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),N$11)),FALSE)","v":false},{"$f":"IF(AND($F118,O33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),O$11)),FALSE)","v":false},{"$f":"IF(AND($F118,P33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),P$11)),FALSE)","v":false},{"$f":"IF(AND($F118,Q33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F118,R33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),R$11)),FALSE)","v":false},{"$f":"IF(AND($F118,S33),clean_alt(INDEX(INDIRECT($E118&$F118&\":\"&$F118),S$11)),FALSE)","v":false}]
[]
[]
[]
[]
["Common Equity (Total)"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L37","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C96","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E125&\"A:A\"),0),FALSE)","v":175},null,null,null,null,null,{"$f":"IF(AND($F125,L11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),L$11)),FALSE)","v":70260000},{"$f":"IF(AND($F125,M11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),M$11)),FALSE)","v":67810000},{"$f":"IF(AND($F125,N11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),N$11)),FALSE)","v":52440000},{"$f":"IF(AND($F125,O11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),O$11)),FALSE)","v":43490000},{"$f":"IF(AND($F125,P11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),P$11)),FALSE)","v":50810000},{"$f":"IF(AND($F125,Q11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F125,R11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),R$11)),FALSE)","v":false},{"$f":"IF(AND($F125,S11),clean_alt(INDEX(INDIRECT($E125&$F125&\":\"&$F125),S$11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E126&\"A:A\"),0),FALSE)","v":175},null,null,null,null,null,{"$f":"IF(AND($F126,L12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),L$11)),FALSE)","v":7040000},{"$f":"IF(AND($F126,M12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),M$11)),FALSE)","v":6820000},{"$f":"IF(AND($F126,N12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),N$11)),FALSE)","v":7770000},{"$f":"IF(AND($F126,O12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),O$11)),FALSE)","v":8530000},{"$f":"IF(AND($F126,P12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),P$11)),FALSE)","v":10310000},{"$f":"IF(AND($F126,Q12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F126,R12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),R$11)),FALSE)","v":false},{"$f":"IF(AND($F126,S12),clean_alt(INDEX(INDIRECT($E126&$F126&\":\"&$F126),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F127,L13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),L$11)),FALSE)","v":25210000},{"$f":"IF(AND($F127,M13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),M$11)),FALSE)","v":42990000},{"$f":"IF(AND($F127,N13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),N$11)),FALSE)","v":42220000},{"$f":"IF(AND($F127,O13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),O$11)),FALSE)","v":48330000},{"$f":"IF(AND($F127,P13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),P$11)),FALSE)","v":44830000},{"$f":"IF(AND($F127,Q13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F127,R13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),R$11)),FALSE)","v":false},{"$f":"IF(AND($F127,S13),clean_alt(INDEX(INDIRECT($E127&$F127&\":\"&$F127),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F128,L14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),L$11)),FALSE)","v":7970000},{"$f":"IF(AND($F128,M14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),M$11)),FALSE)","v":8640000},{"$f":"IF(AND($F128,N14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),N$11)),FALSE)","v":7860000},{"$f":"IF(AND($F128,O14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),O$11)),FALSE)","v":7040000},{"$f":"IF(AND($F128,P14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),P$11)),FALSE)","v":11420000},{"$f":"IF(AND($F128,Q14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F128,R14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),R$11)),FALSE)","v":false},{"$f":"IF(AND($F128,S14),clean_alt(INDEX(INDIRECT($E128&$F128&\":\"&$F128),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F129,L15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),L$11)),FALSE)","v":245090},{"$f":"IF(AND($F129,M15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),M$11)),FALSE)","v":302090},{"$f":"IF(AND($F129,N15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),N$11)),FALSE)","v":436140},{"$f":"IF(AND($F129,O15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),O$11)),FALSE)","v":461220},{"$f":"IF(AND($F129,P15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),P$11)),FALSE)","v":446580},{"$f":"IF(AND($F129,Q15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F129,R15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),R$11)),FALSE)","v":false},{"$f":"IF(AND($F129,S15),clean_alt(INDEX(INDIRECT($E129&$F129&\":\"&$F129),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F130,L16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),L$11)),FALSE)","v":2860000},{"$f":"IF(AND($F130,M16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),M$11)),FALSE)","v":4980000},{"$f":"IF(AND($F130,N16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),N$11)),FALSE)","v":5770000},{"$f":"IF(AND($F130,O16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),O$11)),FALSE)","v":6560000},{"$f":"IF(AND($F130,P16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),P$11)),FALSE)","v":6890000},{"$f":"IF(AND($F130,Q16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F130,R16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),R$11)),FALSE)","v":false},{"$f":"IF(AND($F130,S16),clean_alt(INDEX(INDIRECT($E130&$F130&\":\"&$F130),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",162,null,null,null,null,null,{"$f":"IF(AND($F131,L17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),L$11)),FALSE)","v":111230},{"$f":"IF(AND($F131,M17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),M$11)),FALSE)","v":115420},{"$f":"IF(AND($F131,N17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),N$11)),FALSE)","v":118740},{"$f":"IF(AND($F131,O17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),O$11)),FALSE)","v":119660},{"$f":"IF(AND($F131,P17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),P$11)),FALSE)","v":0},{"$f":"IF(AND($F131,Q17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F131,R17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),R$11)),FALSE)","v":false},{"$f":"IF(AND($F131,S17),clean_alt(INDEX(INDIRECT($E131&$F131&\":\"&$F131),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F132,L18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),L$11)),FALSE)","v":17340},{"$f":"IF(AND($F132,M18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),M$11)),FALSE)","v":18860},{"$f":"IF(AND($F132,N18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),N$11)),FALSE)","v":21190},{"$f":"IF(AND($F132,O18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),O$11)),FALSE)","v":23430},{"$f":"IF(AND($F132,P18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),P$11)),FALSE)","v":25570},{"$f":"IF(AND($F132,Q18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F132,R18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),R$11)),FALSE)","v":false},{"$f":"IF(AND($F132,S18),clean_alt(INDEX(INDIRECT($E132&$F132&\":\"&$F132),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F133,L19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),L$11)),FALSE)","v":11730000},{"$f":"IF(AND($F133,M19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),M$11)),FALSE)","v":11400000},{"$f":"IF(AND($F133,N19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),N$11)),FALSE)","v":12410000},{"$f":"IF(AND($F133,O19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),O$11)),FALSE)","v":13540000},{"$f":"IF(AND($F133,P19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),P$11)),FALSE)","v":13240000},{"$f":"IF(AND($F133,Q19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F133,R19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),R$11)),FALSE)","v":false},{"$f":"IF(AND($F133,S19),clean_alt(INDEX(INDIRECT($E133&$F133&\":\"&$F133),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F134,L20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),L$11)),FALSE)","v":609170},{"$f":"IF(AND($F134,M20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),M$11)),FALSE)","v":633680},{"$f":"IF(AND($F134,N20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),N$11)),FALSE)","v":627770},{"$f":"IF(AND($F134,O20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),O$11)),FALSE)","v":888050},{"$f":"IF(AND($F134,P20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),P$11)),FALSE)","v":1160000},{"$f":"IF(AND($F134,Q20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F134,R20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),R$11)),FALSE)","v":false},{"$f":"IF(AND($F134,S20),clean_alt(INDEX(INDIRECT($E134&$F134&\":\"&$F134),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",173,null,null,null,null,null,{"$f":"IF(AND($F135,L21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),L$11)),FALSE)","v":1260000},{"$f":"IF(AND($F135,M21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),M$11)),FALSE)","v":3180},{"$f":"IF(AND($F135,N21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),N$11)),FALSE)","v":271680},{"$f":"IF(AND($F135,O21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),O$11)),FALSE)","v":245160},{"$f":"IF(AND($F135,P21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),P$11)),FALSE)","v":788730},{"$f":"IF(AND($F135,Q21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F135,R21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),R$11)),FALSE)","v":false},{"$f":"IF(AND($F135,S21),clean_alt(INDEX(INDIRECT($E135&$F135&\":\"&$F135),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F136,L22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),L$11)),FALSE)","v":15510000},{"$f":"IF(AND($F136,M22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),M$11)),FALSE)","v":17960000},{"$f":"IF(AND($F136,N22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),N$11)),FALSE)","v":19230000},{"$f":"IF(AND($F136,O22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),O$11)),FALSE)","v":19640000},{"$f":"IF(AND($F136,P22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),P$11)),FALSE)","v":18200000},{"$f":"IF(AND($F136,Q22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F136,R22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),R$11)),FALSE)","v":false},{"$f":"IF(AND($F136,S22),clean_alt(INDEX(INDIRECT($E136&$F136&\":\"&$F136),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F137,L23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),L$11)),FALSE)","v":644400},{"$f":"IF(AND($F137,M23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),M$11)),FALSE)","v":992280},{"$f":"IF(AND($F137,N23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),N$11)),FALSE)","v":1520000},{"$f":"IF(AND($F137,O23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),O$11)),FALSE)","v":4810000},{"$f":"IF(AND($F137,P23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),P$11)),FALSE)","v":3330000},{"$f":"IF(AND($F137,Q23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F137,R23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),R$11)),FALSE)","v":false},{"$f":"IF(AND($F137,S23),clean_alt(INDEX(INDIRECT($E137&$F137&\":\"&$F137),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F138,L24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),L$11)),FALSE)","v":11560},{"$f":"IF(AND($F138,M24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),M$11)),FALSE)","v":17720},{"$f":"IF(AND($F138,N24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),N$11)),FALSE)","v":18550},{"$f":"IF(AND($F138,O24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),O$11)),FALSE)","v":18910},{"$f":"IF(AND($F138,P24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),P$11)),FALSE)","v":1990},{"$f":"IF(AND($F138,Q24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F138,R24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),R$11)),FALSE)","v":false},{"$f":"IF(AND($F138,S24),clean_alt(INDEX(INDIRECT($E138&$F138&\":\"&$F138),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E139&\"A:A\"),0),FALSE)","v":175},null,null,null,null,null,{"$f":"IF(AND($F139,L25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),L$11)),FALSE)","v":11010000},{"$f":"IF(AND($F139,M25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),M$11)),FALSE)","v":11620000},{"$f":"IF(AND($F139,N25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),N$11)),FALSE)","v":13120000},{"$f":"IF(AND($F139,O25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),O$11)),FALSE)","v":13340000},{"$f":"IF(AND($F139,P25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),P$11)),FALSE)","v":13710000},{"$f":"IF(AND($F139,Q25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F139,R25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),R$11)),FALSE)","v":false},{"$f":"IF(AND($F139,S25),clean_alt(INDEX(INDIRECT($E139&$F139&\":\"&$F139),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",173,null,null,null,null,null,{"$f":"IF(AND($F140,L26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),L$11)),FALSE)","v":3620000},{"$f":"IF(AND($F140,M26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),M$11)),FALSE)","v":4080000},{"$f":"IF(AND($F140,N26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),N$11)),FALSE)","v":4570000},{"$f":"IF(AND($F140,O26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),O$11)),FALSE)","v":4720000},{"$f":"IF(AND($F140,P26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),P$11)),FALSE)","v":5240000},{"$f":"IF(AND($F140,Q26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F140,R26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),R$11)),FALSE)","v":false},{"$f":"IF(AND($F140,S26),clean_alt(INDEX(INDIRECT($E140&$F140&\":\"&$F140),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F141,L27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),L$11)),FALSE)","v":1630000},{"$f":"IF(AND($F141,M27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),M$11)),FALSE)","v":2030000},{"$f":"IF(AND($F141,N27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),N$11)),FALSE)","v":1910000},{"$f":"IF(AND($F141,O27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),O$11)),FALSE)","v":1560000},{"$f":"IF(AND($F141,P27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),P$11)),FALSE)","v":1370000},{"$f":"IF(AND($F141,Q27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F141,R27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),R$11)),FALSE)","v":false},{"$f":"IF(AND($F141,S27),clean_alt(INDEX(INDIRECT($E141&$F141&\":\"&$F141),S$11)),FALSE)","v":false}]
[null,null,{"$f":"'Data Extract Balance Sheet'!K38+'Data Extract Balance Sheet'!D176","v":0},"TSRYY Balance Sheet","'TSRYY Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F142,L28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),L$11)),FALSE)","v":3000000},{"$f":"IF(AND($F142,M28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),M$11)),FALSE)","v":2850000},{"$f":"IF(AND($F142,N28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),N$11)),FALSE)","v":3050000},{"$f":"IF(AND($F142,O28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),O$11)),FALSE)","v":3570000},{"$f":"IF(AND($F142,P28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),P$11)),FALSE)","v":3600000},{"$f":"IF(AND($F142,Q28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F142,R28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),R$11)),FALSE)","v":false},{"$f":"IF(AND($F142,S28),clean_alt(INDEX(INDIRECT($E142&$F142&\":\"&$F142),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F143,L29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),L$11)),FALSE)","v":22420000},{"$f":"IF(AND($F143,M29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),M$11)),FALSE)","v":24410000},{"$f":"IF(AND($F143,N29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),N$11)),FALSE)","v":17580000},{"$f":"IF(AND($F143,O29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),O$11)),FALSE)","v":12070000},{"$f":"IF(AND($F143,P29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),P$11)),FALSE)","v":11250000},{"$f":"IF(AND($F143,Q29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F143,R29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),R$11)),FALSE)","v":false},{"$f":"IF(AND($F143,S29),clean_alt(INDEX(INDIRECT($E143&$F143&\":\"&$F143),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F144,L30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),L$11)),FALSE)","v":0},{"$f":"IF(AND($F144,M30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),M$11)),FALSE)","v":191320},{"$f":"IF(AND($F144,N30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),N$11)),FALSE)","v":183610},{"$f":"IF(AND($F144,O30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),O$11)),FALSE)","v":243060},{"$f":"IF(AND($F144,P30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),P$11)),FALSE)","v":277130},{"$f":"IF(AND($F144,Q30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F144,R30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),R$11)),FALSE)","v":false},{"$f":"IF(AND($F144,S30),clean_alt(INDEX(INDIRECT($E144&$F144&\":\"&$F144),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",175,null,null,null,null,null,{"$f":"IF(AND($F145,L31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),L$11)),FALSE)","v":2280000},{"$f":"IF(AND($F145,M31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),M$11)),FALSE)","v":2280000},{"$f":"IF(AND($F145,N31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),N$11)),FALSE)","v":2290000},{"$f":"IF(AND($F145,O31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),O$11)),FALSE)","v":2180000},{"$f":"IF(AND($F145,P31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),P$11)),FALSE)","v":2130000},{"$f":"IF(AND($F145,Q31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F145,R31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),R$11)),FALSE)","v":false},{"$f":"IF(AND($F145,S31),clean_alt(INDEX(INDIRECT($E145&$F145&\":\"&$F145),S$11)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Balance Sheet","'EBAY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$123,INDIRECT(E146&\"A:A\"),0),FALSE)","v":175},null,null,null,null,null,{"$f":"IF(AND($F146,L32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),L$11)),FALSE)","v":23650000},{"$f":"IF(AND($F146,M32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),M$11)),FALSE)","v":19910000},{"$f":"IF(AND($F146,N32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),N$11)),FALSE)","v":6580000},{"$f":"IF(AND($F146,O32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),O$11)),FALSE)","v":10540000},{"$f":"IF(AND($F146,P32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),P$11)),FALSE)","v":8060000.5},{"$f":"IF(AND($F146,Q32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F146,R32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),R$11)),FALSE)","v":false},{"$f":"IF(AND($F146,S32),clean_alt(INDEX(INDIRECT($E146&$F146&\":\"&$F146),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$123,INDIRECT(E147&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F147,L33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),L$11)),FALSE)","v":false},{"$f":"IF(AND($F147,M33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),M$11)),FALSE)","v":false},{"$f":"IF(AND($F147,N33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),N$11)),FALSE)","v":false},{"$f":"IF(AND($F147,O33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),O$11)),FALSE)","v":false},{"$f":"IF(AND($F147,P33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),P$11)),FALSE)","v":false},{"$f":"IF(AND($F147,Q33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F147,R33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),R$11)),FALSE)","v":false},{"$f":"IF(AND($F147,S33),clean_alt(INDEX(INDIRECT($E147&$F147&\":\"&$F147),S$11)),FALSE)","v":false}]
[]
[]
["Long-Term Note Receivable"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L124","v":2012},{"$f":"M124","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C125","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$150,INDIRECT(E152&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F152,L11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),L$11)),FALSE)","v":2079999.875},{"$f":"IF(AND($F152,M11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),M$11)),FALSE)","v":2050000},{"$f":"IF(AND($F152,N11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),N$11)),FALSE)","v":2130000},{"$f":"IF(AND($F152,O11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),O$11)),FALSE)","v":1850000},{"$f":"IF(AND($F152,P11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),P$11)),FALSE)","v":1070000},{"$f":"IF(AND($F152,Q11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F152,R11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),R$11)),FALSE)","v":false},{"$f":"IF(AND($F152,S11),clean_alt(INDEX(INDIRECT($E152&$F152&\":\"&$F152),S$11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$150,INDIRECT(E153&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F153,L12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),L$11)),FALSE)","v":125000},{"$f":"IF(AND($F153,M12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),M$11)),FALSE)","v":117000},{"$f":"IF(AND($F153,N12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),N$11)),FALSE)","v":59000},{"$f":"IF(AND($F153,O12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),O$11)),FALSE)","v":93000},{"$f":"IF(AND($F153,P12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),P$11)),FALSE)","v":63000},{"$f":"IF(AND($F153,Q12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F153,R12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),R$11)),FALSE)","v":false},{"$f":"IF(AND($F153,S12),clean_alt(INDEX(INDIRECT($E153&$F153&\":\"&$F153),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F154,L13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),L$11)),FALSE)","v":1110000},{"$f":"IF(AND($F154,M13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),M$11)),FALSE)","v":1170000},{"$f":"IF(AND($F154,N13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),N$11)),FALSE)","v":1920000},{"$f":"IF(AND($F154,O13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),O$11)),FALSE)","v":1970000},{"$f":"IF(AND($F154,P13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),P$11)),FALSE)","v":899160},{"$f":"IF(AND($F154,Q13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F154,R13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),R$11)),FALSE)","v":false},{"$f":"IF(AND($F154,S13),clean_alt(INDEX(INDIRECT($E154&$F154&\":\"&$F154),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F155,L14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),L$11)),FALSE)","v":26300},{"$f":"IF(AND($F155,M14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),M$11)),FALSE)","v":23600},{"$f":"IF(AND($F155,N14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),N$11)),FALSE)","v":21600},{"$f":"IF(AND($F155,O14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),O$11)),FALSE)","v":19900},{"$f":"IF(AND($F155,P14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),P$11)),FALSE)","v":0},{"$f":"IF(AND($F155,Q14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F155,R14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),R$11)),FALSE)","v":false},{"$f":"IF(AND($F155,S14),clean_alt(INDEX(INDIRECT($E155&$F155&\":\"&$F155),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F156,L15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),L$11)),FALSE)","v":0},{"$f":"IF(AND($F156,M15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),M$11)),FALSE)","v":0},{"$f":"IF(AND($F156,N15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),N$11)),FALSE)","v":0},{"$f":"IF(AND($F156,O15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),O$11)),FALSE)","v":0},{"$f":"IF(AND($F156,P15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),P$11)),FALSE)","v":0},{"$f":"IF(AND($F156,Q15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F156,R15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),R$11)),FALSE)","v":false},{"$f":"IF(AND($F156,S15),clean_alt(INDEX(INDIRECT($E156&$F156&\":\"&$F156),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F157,L16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),L$11)),FALSE)","v":0},{"$f":"IF(AND($F157,M16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),M$11)),FALSE)","v":0},{"$f":"IF(AND($F157,N16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),N$11)),FALSE)","v":0},{"$f":"IF(AND($F157,O16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),O$11)),FALSE)","v":0},{"$f":"IF(AND($F157,P16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),P$11)),FALSE)","v":0},{"$f":"IF(AND($F157,Q16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F157,R16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),R$11)),FALSE)","v":false},{"$f":"IF(AND($F157,S16),clean_alt(INDEX(INDIRECT($E157&$F157&\":\"&$F157),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",121,null,null,null,null,null,{"$f":"IF(AND($F158,L17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),L$11)),FALSE)","v":0},{"$f":"IF(AND($F158,M17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),M$11)),FALSE)","v":0},{"$f":"IF(AND($F158,N17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),N$11)),FALSE)","v":0},{"$f":"IF(AND($F158,O17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),O$11)),FALSE)","v":0},{"$f":"IF(AND($F158,P17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),P$11)),FALSE)","v":0},{"$f":"IF(AND($F158,Q17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F158,R17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),R$11)),FALSE)","v":false},{"$f":"IF(AND($F158,S17),clean_alt(INDEX(INDIRECT($E158&$F158&\":\"&$F158),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F159,L18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),L$11)),FALSE)","v":250000},{"$f":"IF(AND($F159,M18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),M$11)),FALSE)","v":0},{"$f":"IF(AND($F159,N18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),N$11)),FALSE)","v":0},{"$f":"IF(AND($F159,O18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),O$11)),FALSE)","v":0},{"$f":"IF(AND($F159,P18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),P$11)),FALSE)","v":0},{"$f":"IF(AND($F159,Q18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F159,R18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),R$11)),FALSE)","v":false},{"$f":"IF(AND($F159,S18),clean_alt(INDEX(INDIRECT($E159&$F159&\":\"&$F159),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F160,L19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),L$11)),FALSE)","v":652000},{"$f":"IF(AND($F160,M19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),M$11)),FALSE)","v":444000},{"$f":"IF(AND($F160,N19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),N$11)),FALSE)","v":300000},{"$f":"IF(AND($F160,O19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),O$11)),FALSE)","v":221000},{"$f":"IF(AND($F160,P19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),P$11)),FALSE)","v":232000},{"$f":"IF(AND($F160,Q19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F160,R19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),R$11)),FALSE)","v":false},{"$f":"IF(AND($F160,S19),clean_alt(INDEX(INDIRECT($E160&$F160&\":\"&$F160),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F161,L20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),L$11)),FALSE)","v":896130},{"$f":"IF(AND($F161,M20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),M$11)),FALSE)","v":212500},{"$f":"IF(AND($F161,N20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),N$11)),FALSE)","v":231650},{"$f":"IF(AND($F161,O20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),O$11)),FALSE)","v":0},{"$f":"IF(AND($F161,P20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),P$11)),FALSE)","v":0},{"$f":"IF(AND($F161,Q20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F161,R20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),R$11)),FALSE)","v":false},{"$f":"IF(AND($F161,S20),clean_alt(INDEX(INDIRECT($E161&$F161&\":\"&$F161),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",132,null,null,null,null,null,{"$f":"IF(AND($F162,L21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),L$11)),FALSE)","v":325580},{"$f":"IF(AND($F162,M21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),M$11)),FALSE)","v":342360},{"$f":"IF(AND($F162,N21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),N$11)),FALSE)","v":328490},{"$f":"IF(AND($F162,O21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),O$11)),FALSE)","v":291010},{"$f":"IF(AND($F162,P21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),P$11)),FALSE)","v":514270.03125},{"$f":"IF(AND($F162,Q21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F162,R21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),R$11)),FALSE)","v":false},{"$f":"IF(AND($F162,S21),clean_alt(INDEX(INDIRECT($E162&$F162&\":\"&$F162),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F163,L22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),L$11)),FALSE)","v":0},{"$f":"IF(AND($F163,M22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),M$11)),FALSE)","v":0},{"$f":"IF(AND($F163,N22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),N$11)),FALSE)","v":0},{"$f":"IF(AND($F163,O22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),O$11)),FALSE)","v":0},{"$f":"IF(AND($F163,P22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),P$11)),FALSE)","v":0},{"$f":"IF(AND($F163,Q22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F163,R22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),R$11)),FALSE)","v":false},{"$f":"IF(AND($F163,S22),clean_alt(INDEX(INDIRECT($E163&$F163&\":\"&$F163),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F164,L23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),L$11)),FALSE)","v":0},{"$f":"IF(AND($F164,M23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),M$11)),FALSE)","v":0},{"$f":"IF(AND($F164,N23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),N$11)),FALSE)","v":0},{"$f":"IF(AND($F164,O23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),O$11)),FALSE)","v":0},{"$f":"IF(AND($F164,P23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),P$11)),FALSE)","v":0},{"$f":"IF(AND($F164,Q23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F164,R23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),R$11)),FALSE)","v":false},{"$f":"IF(AND($F164,S23),clean_alt(INDEX(INDIRECT($E164&$F164&\":\"&$F164),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F165,L24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),L$11)),FALSE)","v":0},{"$f":"IF(AND($F165,M24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),M$11)),FALSE)","v":0},{"$f":"IF(AND($F165,N24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),N$11)),FALSE)","v":0},{"$f":"IF(AND($F165,O24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),O$11)),FALSE)","v":0},{"$f":"IF(AND($F165,P24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),P$11)),FALSE)","v":0},{"$f":"IF(AND($F165,Q24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F165,R24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),R$11)),FALSE)","v":false},{"$f":"IF(AND($F165,S24),clean_alt(INDEX(INDIRECT($E165&$F165&\":\"&$F165),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$150,INDIRECT(E166&\"A:A\"),0),FALSE)","v":134},null,null,null,null,null,{"$f":"IF(AND($F166,L25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),L$11)),FALSE)","v":14000},{"$f":"IF(AND($F166,M25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),M$11)),FALSE)","v":19000},{"$f":"IF(AND($F166,N25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),N$11)),FALSE)","v":11000},{"$f":"IF(AND($F166,O25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),O$11)),FALSE)","v":12000},{"$f":"IF(AND($F166,P25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),P$11)),FALSE)","v":16000},{"$f":"IF(AND($F166,Q25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F166,R25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),R$11)),FALSE)","v":false},{"$f":"IF(AND($F166,S25),clean_alt(INDEX(INDIRECT($E166&$F166&\":\"&$F166),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",132,null,null,null,null,null,{"$f":"IF(AND($F167,L26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),L$11)),FALSE)","v":2800},{"$f":"IF(AND($F167,M26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),M$11)),FALSE)","v":3100},{"$f":"IF(AND($F167,N26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),N$11)),FALSE)","v":3470},{"$f":"IF(AND($F167,O26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),O$11)),FALSE)","v":3860},{"$f":"IF(AND($F167,P26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),P$11)),FALSE)","v":4360},{"$f":"IF(AND($F167,Q26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F167,R26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),R$11)),FALSE)","v":false},{"$f":"IF(AND($F167,S26),clean_alt(INDEX(INDIRECT($E167&$F167&\":\"&$F167),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F168,L27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),L$11)),FALSE)","v":0},{"$f":"IF(AND($F168,M27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),M$11)),FALSE)","v":0},{"$f":"IF(AND($F168,N27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),N$11)),FALSE)","v":0},{"$f":"IF(AND($F168,O27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),O$11)),FALSE)","v":0},{"$f":"IF(AND($F168,P27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),P$11)),FALSE)","v":0},{"$f":"IF(AND($F168,Q27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F168,R27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),R$11)),FALSE)","v":false},{"$f":"IF(AND($F168,S27),clean_alt(INDEX(INDIRECT($E168&$F168&\":\"&$F168),S$11)),FALSE)","v":false}]
[null,null,0,"TSRYY Balance Sheet","'TSRYY Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F169,L28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),L$11)),FALSE)","v":3800},{"$f":"IF(AND($F169,M28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),M$11)),FALSE)","v":6700},{"$f":"IF(AND($F169,N28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),N$11)),FALSE)","v":0},{"$f":"IF(AND($F169,O28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),O$11)),FALSE)","v":0},{"$f":"IF(AND($F169,P28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),P$11)),FALSE)","v":0},{"$f":"IF(AND($F169,Q28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F169,R28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),R$11)),FALSE)","v":false},{"$f":"IF(AND($F169,S28),clean_alt(INDEX(INDIRECT($E169&$F169&\":\"&$F169),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F170,L29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),L$11)),FALSE)","v":136000},{"$f":"IF(AND($F170,M29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),M$11)),FALSE)","v":105000},{"$f":"IF(AND($F170,N29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),N$11)),FALSE)","v":93000},{"$f":"IF(AND($F170,O29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),O$11)),FALSE)","v":140000},{"$f":"IF(AND($F170,P29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),P$11)),FALSE)","v":105000},{"$f":"IF(AND($F170,Q29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F170,R29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),R$11)),FALSE)","v":false},{"$f":"IF(AND($F170,S29),clean_alt(INDEX(INDIRECT($E170&$F170&\":\"&$F170),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F171,L30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),L$11)),FALSE)","v":0},{"$f":"IF(AND($F171,M30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),M$11)),FALSE)","v":0},{"$f":"IF(AND($F171,N30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),N$11)),FALSE)","v":0},{"$f":"IF(AND($F171,O30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),O$11)),FALSE)","v":0},{"$f":"IF(AND($F171,P30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),P$11)),FALSE)","v":0},{"$f":"IF(AND($F171,Q30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F171,R30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),R$11)),FALSE)","v":false},{"$f":"IF(AND($F171,S30),clean_alt(INDEX(INDIRECT($E171&$F171&\":\"&$F171),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F172,L31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),L$11)),FALSE)","v":439000},{"$f":"IF(AND($F172,M31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),M$11)),FALSE)","v":0},{"$f":"IF(AND($F172,N31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),N$11)),FALSE)","v":0},{"$f":"IF(AND($F172,O31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),O$11)),FALSE)","v":0},{"$f":"IF(AND($F172,P31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),P$11)),FALSE)","v":0},{"$f":"IF(AND($F172,Q31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F172,R31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),R$11)),FALSE)","v":false},{"$f":"IF(AND($F172,S31),clean_alt(INDEX(INDIRECT($E172&$F172&\":\"&$F172),S$11)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Balance Sheet","'EBAY Balance Sheet'!",134,null,null,null,null,null,{"$f":"IF(AND($F173,L32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),L$11)),FALSE)","v":0},{"$f":"IF(AND($F173,M32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),M$11)),FALSE)","v":0},{"$f":"IF(AND($F173,N32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),N$11)),FALSE)","v":0},{"$f":"IF(AND($F173,O32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),O$11)),FALSE)","v":0},{"$f":"IF(AND($F173,P32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),P$11)),FALSE)","v":0},{"$f":"IF(AND($F173,Q32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F173,R32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),R$11)),FALSE)","v":false},{"$f":"IF(AND($F173,S32),clean_alt(INDEX(INDIRECT($E173&$F173&\":\"&$F173),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$150,INDIRECT(E174&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F174,L33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),L$11)),FALSE)","v":false},{"$f":"IF(AND($F174,M33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),M$11)),FALSE)","v":false},{"$f":"IF(AND($F174,N33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),N$11)),FALSE)","v":false},{"$f":"IF(AND($F174,O33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),O$11)),FALSE)","v":false},{"$f":"IF(AND($F174,P33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),P$11)),FALSE)","v":false},{"$f":"IF(AND($F174,Q33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F174,R33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),R$11)),FALSE)","v":false},{"$f":"IF(AND($F174,S33),clean_alt(INDEX(INDIRECT($E174&$F174&\":\"&$F174),S$11)),FALSE)","v":false}]
[]
["Other Long-Term Investments"]
[null,null,null,null,null,"Row Num",null,null,null,null,2011,{"$f":"L151","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C152","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E178&\"A:A\"),0),FALSE)","v":133},null,null,null,null,null,{"$f":"IF(AND($F178,L11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),L$11)),FALSE)","v":133000},{"$f":"IF(AND($F178,M11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),M$11)),FALSE)","v":0},{"$f":"IF(AND($F178,N11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),N$11)),FALSE)","v":0},{"$f":"IF(AND($F178,O11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),O$11)),FALSE)","v":0},{"$f":"IF(AND($F178,P11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),P$11)),FALSE)","v":0},{"$f":"IF(AND($F178,Q11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F178,R11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),R$11)),FALSE)","v":false},{"$f":"IF(AND($F178,S11),clean_alt(INDEX(INDIRECT($E178&$F178&\":\"&$F178),S$11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E179&\"A:A\"),0),FALSE)","v":133},null,null,null,null,null,{"$f":"IF(AND($F179,L12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),L$11)),FALSE)","v":755000},{"$f":"IF(AND($F179,M12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),M$11)),FALSE)","v":257000},{"$f":"IF(AND($F179,N12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),N$11)),FALSE)","v":378000},{"$f":"IF(AND($F179,O12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),O$11)),FALSE)","v":393000},{"$f":"IF(AND($F179,P12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),P$11)),FALSE)","v":277000},{"$f":"IF(AND($F179,Q12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F179,R12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),R$11)),FALSE)","v":false},{"$f":"IF(AND($F179,S12),clean_alt(INDEX(INDIRECT($E179&$F179&\":\"&$F179),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F180,L13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),L$11)),FALSE)","v":856410},{"$f":"IF(AND($F180,M13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),M$11)),FALSE)","v":638240},{"$f":"IF(AND($F180,N13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),N$11)),FALSE)","v":639810},{"$f":"IF(AND($F180,O13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),O$11)),FALSE)","v":1510000},{"$f":"IF(AND($F180,P13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),P$11)),FALSE)","v":992090},{"$f":"IF(AND($F180,Q13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F180,R13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),R$11)),FALSE)","v":false},{"$f":"IF(AND($F180,S13),clean_alt(INDEX(INDIRECT($E180&$F180&\":\"&$F180),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F181,L14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),L$11)),FALSE)","v":0},{"$f":"IF(AND($F181,M14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),M$11)),FALSE)","v":0},{"$f":"IF(AND($F181,N14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),N$11)),FALSE)","v":0},{"$f":"IF(AND($F181,O14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),O$11)),FALSE)","v":0},{"$f":"IF(AND($F181,P14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),P$11)),FALSE)","v":0},{"$f":"IF(AND($F181,Q14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F181,R14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),R$11)),FALSE)","v":false},{"$f":"IF(AND($F181,S14),clean_alt(INDEX(INDIRECT($E181&$F181&\":\"&$F181),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F182,L15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),L$11)),FALSE)","v":628000},{"$f":"IF(AND($F182,M15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),M$11)),FALSE)","v":567000},{"$f":"IF(AND($F182,N15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),N$11)),FALSE)","v":513000},{"$f":"IF(AND($F182,O15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),O$11)),FALSE)","v":456000},{"$f":"IF(AND($F182,P15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),P$11)),FALSE)","v":400000},{"$f":"IF(AND($F182,Q15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F182,R15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),R$11)),FALSE)","v":false},{"$f":"IF(AND($F182,S15),clean_alt(INDEX(INDIRECT($E182&$F182&\":\"&$F182),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F183,L16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),L$11)),FALSE)","v":0},{"$f":"IF(AND($F183,M16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),M$11)),FALSE)","v":0},{"$f":"IF(AND($F183,N16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),N$11)),FALSE)","v":0},{"$f":"IF(AND($F183,O16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),O$11)),FALSE)","v":0},{"$f":"IF(AND($F183,P16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),P$11)),FALSE)","v":0},{"$f":"IF(AND($F183,Q16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F183,R16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),R$11)),FALSE)","v":false},{"$f":"IF(AND($F183,S16),clean_alt(INDEX(INDIRECT($E183&$F183&\":\"&$F183),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",120,null,null,null,null,null,{"$f":"IF(AND($F184,L17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),L$11)),FALSE)","v":0},{"$f":"IF(AND($F184,M17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),M$11)),FALSE)","v":0},{"$f":"IF(AND($F184,N17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),N$11)),FALSE)","v":0},{"$f":"IF(AND($F184,O17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),O$11)),FALSE)","v":0},{"$f":"IF(AND($F184,P17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),P$11)),FALSE)","v":0},{"$f":"IF(AND($F184,Q17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F184,R17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),R$11)),FALSE)","v":false},{"$f":"IF(AND($F184,S17),clean_alt(INDEX(INDIRECT($E184&$F184&\":\"&$F184),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F185,L18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),L$11)),FALSE)","v":0},{"$f":"IF(AND($F185,M18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),M$11)),FALSE)","v":450000},{"$f":"IF(AND($F185,N18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),N$11)),FALSE)","v":0},{"$f":"IF(AND($F185,O18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),O$11)),FALSE)","v":60000},{"$f":"IF(AND($F185,P18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),P$11)),FALSE)","v":59186},{"$f":"IF(AND($F185,Q18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F185,R18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),R$11)),FALSE)","v":false},{"$f":"IF(AND($F185,S18),clean_alt(INDEX(INDIRECT($E185&$F185&\":\"&$F185),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F186,L19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),L$11)),FALSE)","v":447000},{"$f":"IF(AND($F186,M19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),M$11)),FALSE)","v":318000},{"$f":"IF(AND($F186,N19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),N$11)),FALSE)","v":353000},{"$f":"IF(AND($F186,O19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),O$11)),FALSE)","v":498000},{"$f":"IF(AND($F186,P19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),P$11)),FALSE)","v":682000},{"$f":"IF(AND($F186,Q19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F186,R19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),R$11)),FALSE)","v":false},{"$f":"IF(AND($F186,S19),clean_alt(INDEX(INDIRECT($E186&$F186&\":\"&$F186),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F187,L20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),L$11)),FALSE)","v":0},{"$f":"IF(AND($F187,M20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),M$11)),FALSE)","v":0},{"$f":"IF(AND($F187,N20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),N$11)),FALSE)","v":0},{"$f":"IF(AND($F187,O20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),O$11)),FALSE)","v":0},{"$f":"IF(AND($F187,P20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),P$11)),FALSE)","v":0},{"$f":"IF(AND($F187,Q20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F187,R20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),R$11)),FALSE)","v":false},{"$f":"IF(AND($F187,S20),clean_alt(INDEX(INDIRECT($E187&$F187&\":\"&$F187),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F188,L21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),L$11)),FALSE)","v":157720},{"$f":"IF(AND($F188,M21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),M$11)),FALSE)","v":61270},{"$f":"IF(AND($F188,N21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),N$11)),FALSE)","v":75650},{"$f":"IF(AND($F188,O21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),O$11)),FALSE)","v":72400},{"$f":"IF(AND($F188,P21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),P$11)),FALSE)","v":114010},{"$f":"IF(AND($F188,Q21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F188,R21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),R$11)),FALSE)","v":false},{"$f":"IF(AND($F188,S21),clean_alt(INDEX(INDIRECT($E188&$F188&\":\"&$F188),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F189,L22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),L$11)),FALSE)","v":9020},{"$f":"IF(AND($F189,M22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),M$11)),FALSE)","v":50430},{"$f":"IF(AND($F189,N22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),N$11)),FALSE)","v":14090},{"$f":"IF(AND($F189,O22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),O$11)),FALSE)","v":31180},{"$f":"IF(AND($F189,P22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),P$11)),FALSE)","v":28510},{"$f":"IF(AND($F189,Q22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F189,R22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),R$11)),FALSE)","v":false},{"$f":"IF(AND($F189,S22),clean_alt(INDEX(INDIRECT($E189&$F189&\":\"&$F189),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F190,L23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),L$11)),FALSE)","v":21390},{"$f":"IF(AND($F190,M23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),M$11)),FALSE)","v":9790},{"$f":"IF(AND($F190,N23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),N$11)),FALSE)","v":42940},{"$f":"IF(AND($F190,O23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),O$11)),FALSE)","v":15350},{"$f":"IF(AND($F190,P23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),P$11)),FALSE)","v":2390},{"$f":"IF(AND($F190,Q23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F190,R23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),R$11)),FALSE)","v":false},{"$f":"IF(AND($F190,S23),clean_alt(INDEX(INDIRECT($E190&$F190&\":\"&$F190),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E191&\"A:A\"),0),FALSE)","v":133},null,null,null,null,null,{"$f":"IF(AND($F191,L24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),L$11)),FALSE)","v":451346},{"$f":"IF(AND($F191,M24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),M$11)),FALSE)","v":416565},{"$f":"IF(AND($F191,N24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),N$11)),FALSE)","v":329471},{"$f":"IF(AND($F191,O24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),O$11)),FALSE)","v":345076},{"$f":"IF(AND($F191,P24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),P$11)),FALSE)","v":331455},{"$f":"IF(AND($F191,Q24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F191,R24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),R$11)),FALSE)","v":false},{"$f":"IF(AND($F191,S24),clean_alt(INDEX(INDIRECT($E191&$F191&\":\"&$F191),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F192,L25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),L$11)),FALSE)","v":354000},{"$f":"IF(AND($F192,M25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),M$11)),FALSE)","v":86000},{"$f":"IF(AND($F192,N25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),N$11)),FALSE)","v":76000},{"$f":"IF(AND($F192,O25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),O$11)),FALSE)","v":129000},{"$f":"IF(AND($F192,P25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),P$11)),FALSE)","v":45000},{"$f":"IF(AND($F192,Q25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F192,R25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),R$11)),FALSE)","v":false},{"$f":"IF(AND($F192,S25),clean_alt(INDEX(INDIRECT($E192&$F192&\":\"&$F192),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",131,null,null,null,null,null,{"$f":"IF(AND($F193,L26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),L$11)),FALSE)","v":49530},{"$f":"IF(AND($F193,M26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),M$11)),FALSE)","v":55780},{"$f":"IF(AND($F193,N26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),N$11)),FALSE)","v":60240},{"$f":"IF(AND($F193,O26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),O$11)),FALSE)","v":58390},{"$f":"IF(AND($F193,P26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),P$11)),FALSE)","v":68850},{"$f":"IF(AND($F193,Q26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F193,R26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),R$11)),FALSE)","v":false},{"$f":"IF(AND($F193,S26),clean_alt(INDEX(INDIRECT($E193&$F193&\":\"&$F193),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F194,L27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),L$11)),FALSE)","v":0},{"$f":"IF(AND($F194,M27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),M$11)),FALSE)","v":0},{"$f":"IF(AND($F194,N27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),N$11)),FALSE)","v":0},{"$f":"IF(AND($F194,O27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),O$11)),FALSE)","v":0},{"$f":"IF(AND($F194,P27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),P$11)),FALSE)","v":0},{"$f":"IF(AND($F194,Q27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F194,R27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),R$11)),FALSE)","v":false},{"$f":"IF(AND($F194,S27),clean_alt(INDEX(INDIRECT($E194&$F194&\":\"&$F194),S$11)),FALSE)","v":false}]
[null,null,0,"TSRYY Balance Sheet","'TSRYY Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F195,L28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),L$11)),FALSE)","v":200000},{"$f":"IF(AND($F195,M28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),M$11)),FALSE)","v":1300},{"$f":"IF(AND($F195,N28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),N$11)),FALSE)","v":0},{"$f":"IF(AND($F195,O28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),O$11)),FALSE)","v":0},{"$f":"IF(AND($F195,P28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),P$11)),FALSE)","v":0},{"$f":"IF(AND($F195,Q28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F195,R28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),R$11)),FALSE)","v":false},{"$f":"IF(AND($F195,S28),clean_alt(INDEX(INDIRECT($E195&$F195&\":\"&$F195),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F196,L29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),L$11)),FALSE)","v":718000},{"$f":"IF(AND($F196,M29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),M$11)),FALSE)","v":782000},{"$f":"IF(AND($F196,N29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),N$11)),FALSE)","v":0},{"$f":"IF(AND($F196,O29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),O$11)),FALSE)","v":0},{"$f":"IF(AND($F196,P29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),P$11)),FALSE)","v":0},{"$f":"IF(AND($F196,Q29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F196,R29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),R$11)),FALSE)","v":false},{"$f":"IF(AND($F196,S29),clean_alt(INDEX(INDIRECT($E196&$F196&\":\"&$F196),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",133,null,null,null,null,null,{"$f":"IF(AND($F197,L30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),L$11)),FALSE)","v":0},{"$f":"IF(AND($F197,M30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),M$11)),FALSE)","v":0},{"$f":"IF(AND($F197,N30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),N$11)),FALSE)","v":0},{"$f":"IF(AND($F197,O30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),O$11)),FALSE)","v":0},{"$f":"IF(AND($F197,P30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),P$11)),FALSE)","v":0},{"$f":"IF(AND($F197,Q30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F197,R30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),R$11)),FALSE)","v":false},{"$f":"IF(AND($F197,S30),clean_alt(INDEX(INDIRECT($E197&$F197&\":\"&$F197),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E198&\"A:A\"),0),FALSE)","v":133},null,null,null,null,null,{"$f":"IF(AND($F198,L31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),L$11)),FALSE)","v":26000},{"$f":"IF(AND($F198,M31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),M$11)),FALSE)","v":21000},{"$f":"IF(AND($F198,N31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),N$11)),FALSE)","v":54000},{"$f":"IF(AND($F198,O31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),O$11)),FALSE)","v":58000},{"$f":"IF(AND($F198,P31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),P$11)),FALSE)","v":76000},{"$f":"IF(AND($F198,Q31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F198,R31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),R$11)),FALSE)","v":false},{"$f":"IF(AND($F198,S31),clean_alt(INDEX(INDIRECT($E198&$F198&\":\"&$F198),S$11)),FALSE)","v":false}]
[null,null,"EBAY","EBAY Balance Sheet","'EBAY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$176,INDIRECT(E199&\"A:A\"),0),FALSE)","v":133},null,null,null,null,null,{"$f":"IF(AND($F199,L32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),L$11)),FALSE)","v":4700000},{"$f":"IF(AND($F199,M32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),M$11)),FALSE)","v":5740000},{"$f":"IF(AND($F199,N32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),N$11)),FALSE)","v":3390000},{"$f":"IF(AND($F199,O32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),O$11)),FALSE)","v":3850000},{"$f":"IF(AND($F199,P32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),P$11)),FALSE)","v":5450000},{"$f":"IF(AND($F199,Q32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F199,R32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),R$11)),FALSE)","v":false},{"$f":"IF(AND($F199,S32),clean_alt(INDEX(INDIRECT($E199&$F199&\":\"&$F199),S$11)),FALSE)","v":false}]
[null,null,0,false,false,{"$f":"IFERROR(MATCH($A$176,INDIRECT(E200&\"A:A\"),0),FALSE)","v":false},null,null,null,null,null,{"$f":"IF(AND($F200,L33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),L$11)),FALSE)","v":false},{"$f":"IF(AND($F200,M33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),M$11)),FALSE)","v":false},{"$f":"IF(AND($F200,N33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),N$11)),FALSE)","v":false},{"$f":"IF(AND($F200,O33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),O$11)),FALSE)","v":false},{"$f":"IF(AND($F200,P33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),P$11)),FALSE)","v":false},{"$f":"IF(AND($F200,Q33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F200,R33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),R$11)),FALSE)","v":false},{"$f":"IF(AND($F200,S33),clean_alt(INDEX(INDIRECT($E200&$F200&\":\"&$F200),S$11)),FALSE)","v":false}]
[]
["Invested Capital  - Debt + Equity - Cash - Other Investments"]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L177","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C178","v":"CABGY"},null,null,null,null,null,null,null,null,{"$f":"(L67+L96+L125-L38-L152-L178)","v":102327000.125},{"$f":"(M67+M96+M125-M38-M152-M178)","v":101810000},88420000,74540000,76450000,0,0,0]
[null,null,"DEO",null,null,null,null,null,null,null,null,14700000,15216000,16915000.5,16833999.375,17930000,0,0,0]
[null,null,"ABEV",null,null,null,null,null,null,null,null,16941360,31651759.9375,30958250,33100000,39978750.5,0,0,0]
[null,null,"TAP",null,null,null,null,null,null,null,null,11989700,11971000,10403200,9527900,22933900,0,0,0]
[null,null,"SAM",null,null,null,null,null,null,null,null,170630,322570,429740,440030,426540,0,0,0]
[null,null,"STZ",null,null,null,null,null,null,null,null,5836100,11933300,12960400,14566900,15952600,0,0,0]
[null,null,"BREW",null,null,null,null,null,null,null,null,120960,-850700,-770560,-291970,0,0,0,0]
[null,null,"WVVI",null,null,null,null,null,null,null,null,-24063,-1064960,-164146,557380,591002,0,0,0]
[null,null,"HINKF",null,null,null,null,null,null,null,null,22941000,21508000,22846000,24581000,23886000,0,0,0]
[null,null,"COT",null,null,null,null,null,null,null,null,135510,857870,2376150,3075140,3956860,0,0,0]
[null,null,"FMOCY",null,null,null,null,null,null,null,null,8056700.25,{"$f":"(M77+M106+M135-M48-M162-M188)","v":5894660},5237540,5401750,3902599.96875,0,0,0]
[null,null,"TSGTF",null,null,null,null,null,null,null,null,9248710,9595820,11827200,10670860,8483830,0,0,0]
[null,null,"MNST",null,null,null,null,null,null,null,null,303450,368890,327060,1874650,2729470,0,0,0]
[null,null,"ROX",null,null,null,null,null,null,null,null,-780492,-1279591,-265210,-313796,-905593,0,0,0]
[null,null,"PDRDY",null,null,null,null,null,null,null,null,19302000,19902000,21948000,21992000,21498000,0,0,0]
[null,null,"TBVPY",null,null,null,null,null,null,null,null,5976160,5936130,6112910,6276000,6419680,0,0,0]
[null,null,"BF.A",null,null,null,null,null,null,null,null,2428000,2598000,2728000,2798000,3338000,0,0,0]
[null,null,0,null,null,null,null,null,null,null,null,3708700,3851700,3265500,3944700,3955600,0,0,0]
[null,null,"PEP",null,null,null,null,null,null,null,null,43306000,43483000,37657000,33200000.25,31955001,0,0,0]
[null,null,"COKE",null,null,null,null,null,null,null,null,0,643120,678320,862970,1211260,0,0,0]
[null,null,"DPS",null,null,null,null,null,null,null,null,4250000,{"$f":"(M87+M116+M145-M58-M172-M198)","v":4682000},4581000,4589000,4724000,0,0,0]
[null,null,{"$f":"C201","v":0},null,null,null,null,null,null,null,null,{"$f":"(L88+L117+L146-L59-L173-L201)","v":18746000},{"$f":"(M88+M117+M146-M59-M173-M201)","v":19700000},7230000,12350000,12211000.5,0,0,0]
[null,null,{"$f":"C202","v":0},null,null,null,null,null,null,null,null,{"$f":"(L89+L118+L147-L60-L174-L202)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[]
["Book Value per Share",null,null,null,null,null,null,null,null,null,{"$f":"K231=$L$228+1","v":false},{"$f":"L231=$L$228+1","v":false},false,false,false,false,true,false,false]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L203","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C204","v":"CABGY"},null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!L66,'Data Extract Balance Sheet'!L125/'Data Extract Income Stmt'!L66))","v":460.60049822997246},{"$f":"IF(M$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!M66,'Data Extract Balance Sheet'!M125/'Data Extract Income Stmt'!M66))","v":444.50999672238612},{"$f":"IF(N$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!N66,'Data Extract Balance Sheet'!N125/'Data Extract Income Stmt'!N66))","v":343.77868100170446},{"$f":"IF(O$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!O66,'Data Extract Balance Sheet'!O125/'Data Extract Income Stmt'!O66))","v":285.10554608627245},{"$f":"IF(P$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!P66,'Data Extract Balance Sheet'!P125/'Data Extract Income Stmt'!P66))","v":333.07112422156672},{"$f":"IF(Q$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!Q66,'Data Extract Balance Sheet'!Q125/'Data Extract Income Stmt'!Q66))","v":307.95999999999998},{"$f":"IF(R$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!R66,'Data Extract Balance Sheet'!R125/'Data Extract Income Stmt'!R66))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O11,IF('Data Extract Income Stmt'!S66,'Data Extract Balance Sheet'!S125/'Data Extract Income Stmt'!S66))","v":false}]
[null,null,"DEO",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!L67,'Data Extract Balance Sheet'!L126/'Data Extract Income Stmt'!L67))","v":2.8159999999999998},{"$f":"IF(M$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!M67,'Data Extract Balance Sheet'!M126/'Data Extract Income Stmt'!M67))","v":2.7171314741035855},{"$f":"IF(N$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!N67,'Data Extract Balance Sheet'!N126/'Data Extract Income Stmt'!N67))","v":3.095617529880478},{"$f":"IF(O$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!O67,'Data Extract Balance Sheet'!O126/'Data Extract Income Stmt'!O67))","v":3.3984063745019921},{"$f":"IF(P$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!P67,'Data Extract Balance Sheet'!P126/'Data Extract Income Stmt'!P67))","v":4.1075697211155378},{"$f":"IF(Q$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!Q67,'Data Extract Balance Sheet'!Q126/'Data Extract Income Stmt'!Q67))","v":3.96},{"$f":"IF(R$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!R67,'Data Extract Balance Sheet'!R126/'Data Extract Income Stmt'!R67))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O12,IF('Data Extract Income Stmt'!S67,'Data Extract Balance Sheet'!S126/'Data Extract Income Stmt'!S67))","v":false}]
[null,null,"ABEV",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!L68,'Data Extract Balance Sheet'!L127/'Data Extract Income Stmt'!L68))","v":1.6139564660691421},{"$f":"IF(M$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!M68,'Data Extract Balance Sheet'!M127/'Data Extract Income Stmt'!M68))","v":3.3903785488958991},{"$f":"IF(N$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!N68,'Data Extract Balance Sheet'!N127/'Data Extract Income Stmt'!N68))","v":2.6926020408163267},{"$f":"IF(O$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!O68,'Data Extract Balance Sheet'!O127/'Data Extract Income Stmt'!O68))","v":3.070520965692503},{"$f":"IF(P$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!P68,'Data Extract Balance Sheet'!P127/'Data Extract Income Stmt'!P68))","v":2.8554140127388536},{"$f":"IF(Q$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!Q68,'Data Extract Balance Sheet'!Q127/'Data Extract Income Stmt'!Q68))","v":3},{"$f":"IF(R$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!R68,'Data Extract Balance Sheet'!R127/'Data Extract Income Stmt'!R68))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O13,IF('Data Extract Income Stmt'!S68,'Data Extract Balance Sheet'!S127/'Data Extract Income Stmt'!S68))","v":false}]
[null,null,"TAP",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!L69,'Data Extract Balance Sheet'!L128/'Data Extract Income Stmt'!L69))","v":44.081858407079643},{"$f":"IF(M$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!M69,'Data Extract Balance Sheet'!M128/'Data Extract Income Stmt'!M69))","v":47.213114754098363},{"$f":"IF(N$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!N69,'Data Extract Balance Sheet'!N128/'Data Extract Income Stmt'!N69))","v":42.509464575446188},{"$f":"IF(O$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!O69,'Data Extract Balance Sheet'!O128/'Data Extract Income Stmt'!O69))","v":37.992444684295734},{"$f":"IF(P$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!P69,'Data Extract Balance Sheet'!P128/'Data Extract Income Stmt'!P69))","v":53.867924528301884},{"$f":"IF(Q$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!Q69,'Data Extract Balance Sheet'!Q128/'Data Extract Income Stmt'!Q69))","v":57.98},{"$f":"IF(R$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!R69,'Data Extract Balance Sheet'!R128/'Data Extract Income Stmt'!R69))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O14,IF('Data Extract Income Stmt'!S69,'Data Extract Balance Sheet'!S128/'Data Extract Income Stmt'!S69))","v":false}]
[null,null,"SAM",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!L70,'Data Extract Balance Sheet'!L129/'Data Extract Income Stmt'!L70))","v":18.984508133230054},{"$f":"IF(M$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!M70,'Data Extract Balance Sheet'!M129/'Data Extract Income Stmt'!M70))","v":23.656225528582617},{"$f":"IF(N$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!N70,'Data Extract Balance Sheet'!N129/'Data Extract Income Stmt'!N70))","v":33.446319018404907},{"$f":"IF(O$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!O70,'Data Extract Balance Sheet'!O129/'Data Extract Income Stmt'!O70))","v":34.967399545109934},{"$f":"IF(P$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!P70,'Data Extract Balance Sheet'!P129/'Data Extract Income Stmt'!P70))","v":35.442857142857143},{"$f":"IF(Q$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!Q70,'Data Extract Balance Sheet'!Q129/'Data Extract Income Stmt'!Q70))","v":35.46},{"$f":"IF(R$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!R70,'Data Extract Balance Sheet'!R129/'Data Extract Income Stmt'!R70))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O15,IF('Data Extract Income Stmt'!S70,'Data Extract Balance Sheet'!S129/'Data Extract Income Stmt'!S70))","v":false}]
[null,null,"STZ",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!L71,'Data Extract Balance Sheet'!L130/'Data Extract Income Stmt'!L71))","v":15.903024911032029},{"$f":"IF(M$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!M71,'Data Extract Balance Sheet'!M130/'Data Extract Income Stmt'!M71))","v":26.801571497766535},{"$f":"IF(N$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!N71,'Data Extract Balance Sheet'!N130/'Data Extract Income Stmt'!N71))","v":30.307805441748084},{"$f":"IF(O$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!O71,'Data Extract Balance Sheet'!O130/'Data Extract Income Stmt'!O71))","v":33.743120209865751},{"$f":"IF(P$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!P71,'Data Extract Balance Sheet'!P130/'Data Extract Income Stmt'!P71))","v":34.983498349834981},{"$f":"IF(Q$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!Q71,'Data Extract Balance Sheet'!Q130/'Data Extract Income Stmt'!Q71))","v":41.06},{"$f":"IF(R$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!R71,'Data Extract Balance Sheet'!R130/'Data Extract Income Stmt'!R71))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O16,IF('Data Extract Income Stmt'!S71,'Data Extract Balance Sheet'!S130/'Data Extract Income Stmt'!S71))","v":false}]
[null,null,"BREW",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!L72,'Data Extract Balance Sheet'!L131/'Data Extract Income Stmt'!L72))","v":5.8789640591966172},{"$f":"IF(M$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!M72,'Data Extract Balance Sheet'!M131/'Data Extract Income Stmt'!M72))","v":6.0619747899159666},{"$f":"IF(N$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!N72,'Data Extract Balance Sheet'!N131/'Data Extract Income Stmt'!N72))","v":6.200522193211488},{"$f":"IF(O$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!O72,'Data Extract Balance Sheet'!O131/'Data Extract Income Stmt'!O72))","v":6.2225689027561106},{"$f":"IF(P$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!P72,'Data Extract Balance Sheet'!P131/'Data Extract Income Stmt'!P72))","v":false},{"$f":"IF(Q$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!Q72,'Data Extract Balance Sheet'!Q131/'Data Extract Income Stmt'!Q72))","v":6.34},{"$f":"IF(R$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!R72,'Data Extract Balance Sheet'!R131/'Data Extract Income Stmt'!R72))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O17,IF('Data Extract Income Stmt'!S72,'Data Extract Balance Sheet'!S131/'Data Extract Income Stmt'!S72))","v":false}]
[null,null,"WVVI",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!L73,'Data Extract Balance Sheet'!L132/'Data Extract Income Stmt'!L73))","v":3.5752577319587631},{"$f":"IF(M$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!M73,'Data Extract Balance Sheet'!M132/'Data Extract Income Stmt'!M73))","v":3.9291666666666667},{"$f":"IF(N$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!N73,'Data Extract Balance Sheet'!N132/'Data Extract Income Stmt'!N73))","v":4.3690721649484532},{"$f":"IF(O$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!O73,'Data Extract Balance Sheet'!O132/'Data Extract Income Stmt'!O73))","v":4.7525354969574041},{"$f":"IF(P$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!P73,'Data Extract Balance Sheet'!P132/'Data Extract Income Stmt'!P73))","v":5.1242484969939879},{"$f":"IF(Q$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!Q73,'Data Extract Balance Sheet'!Q132/'Data Extract Income Stmt'!Q73))","v":5.27},{"$f":"IF(R$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!R73,'Data Extract Balance Sheet'!R132/'Data Extract Income Stmt'!R73))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O18,IF('Data Extract Income Stmt'!S73,'Data Extract Balance Sheet'!S132/'Data Extract Income Stmt'!S73))","v":false}]
[null,null,"HINKF",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!L74,'Data Extract Balance Sheet'!L133/'Data Extract Income Stmt'!L74))","v":20.399290459462279},{"$f":"IF(M$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!M74,'Data Extract Balance Sheet'!M133/'Data Extract Income Stmt'!M74))","v":19.824018363301221},{"$f":"IF(N$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!N74,'Data Extract Balance Sheet'!N133/'Data Extract Income Stmt'!N74))","v":21.584485607444126},{"$f":"IF(O$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!O74,'Data Extract Balance Sheet'!O133/'Data Extract Income Stmt'!O74))","v":23.65933355466634},{"$f":"IF(P$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!P74,'Data Extract Balance Sheet'!P133/'Data Extract Income Stmt'!P74))","v":23.23867027064977},{"$f":"IF(Q$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!Q74,'Data Extract Balance Sheet'!Q133/'Data Extract Income Stmt'!Q74))","v":23.07},{"$f":"IF(R$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!R74,'Data Extract Balance Sheet'!R133/'Data Extract Income Stmt'!R74))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O19,IF('Data Extract Income Stmt'!S74,'Data Extract Balance Sheet'!S133/'Data Extract Income Stmt'!S74))","v":false}]
[null,null,"COT",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!L75,'Data Extract Balance Sheet'!L134/'Data Extract Income Stmt'!L75))","v":6.442834479111581},{"$f":"IF(M$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!M75,'Data Extract Balance Sheet'!M134/'Data Extract Income Stmt'!M75))","v":6.6879155672823218},{"$f":"IF(N$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!N75,'Data Extract Balance Sheet'!N134/'Data Extract Income Stmt'!N75))","v":6.6940712305395609},{"$f":"IF(O$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!O75,'Data Extract Balance Sheet'!O134/'Data Extract Income Stmt'!O75))","v":8.6184976708074537},{"$f":"IF(P$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!P75,'Data Extract Balance Sheet'!P134/'Data Extract Income Stmt'!P75))","v":9.0420147372417183},{"$f":"IF(Q$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!Q75,'Data Extract Balance Sheet'!Q134/'Data Extract Income Stmt'!Q75))","v":6.21},{"$f":"IF(R$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!R75,'Data Extract Balance Sheet'!R134/'Data Extract Income Stmt'!R75))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O20,IF('Data Extract Income Stmt'!S75,'Data Extract Balance Sheet'!S134/'Data Extract Income Stmt'!S75))","v":false}]
[null,null,"FMOCY",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!L76,'Data Extract Balance Sheet'!L135/'Data Extract Income Stmt'!L76))","v":7.8416728902165795},{"$f":"IF(M$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!M76,'Data Extract Balance Sheet'!M135/'Data Extract Income Stmt'!M76))","v":1.7860151642796966E-2},{"$f":"IF(N$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!N76,'Data Extract Balance Sheet'!N135/'Data Extract Income Stmt'!N76))","v":1.0163860830527498},{"$f":"IF(O$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!O76,'Data Extract Balance Sheet'!O135/'Data Extract Income Stmt'!O76))","v":0.91782411740481451},{"$f":"IF(P$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!P76,'Data Extract Balance Sheet'!P135/'Data Extract Income Stmt'!P76))","v":2.0843265241404825},{"$f":"IF(Q$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!Q76,'Data Extract Balance Sheet'!Q135/'Data Extract Income Stmt'!Q76))","v":2.4},{"$f":"IF(R$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!R76,'Data Extract Balance Sheet'!R135/'Data Extract Income Stmt'!R76))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O21,IF('Data Extract Income Stmt'!S76,'Data Extract Balance Sheet'!S135/'Data Extract Income Stmt'!S76))","v":false}]
[null,null,"TSGTF",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!L77,'Data Extract Balance Sheet'!L136/'Data Extract Income Stmt'!L77))","v":11.488888888888889},{"$f":"IF(M$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!M77,'Data Extract Balance Sheet'!M136/'Data Extract Income Stmt'!M77))","v":13.303703703703704},{"$f":"IF(N$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!N77,'Data Extract Balance Sheet'!N136/'Data Extract Income Stmt'!N77))","v":14.244444444444444},{"$f":"IF(O$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!O77,'Data Extract Balance Sheet'!O136/'Data Extract Income Stmt'!O77))","v":14.548148148148147},{"$f":"IF(P$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!P77,'Data Extract Balance Sheet'!P136/'Data Extract Income Stmt'!P77))","v":13.481481481481481},{"$f":"IF(Q$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!Q77,'Data Extract Balance Sheet'!Q136/'Data Extract Income Stmt'!Q77))","v":2.09},{"$f":"IF(R$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!R77,'Data Extract Balance Sheet'!R136/'Data Extract Income Stmt'!R77))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O22,IF('Data Extract Income Stmt'!S77,'Data Extract Balance Sheet'!S136/'Data Extract Income Stmt'!S77))","v":false}]
[null,null,"MNST",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!L78,'Data Extract Balance Sheet'!L137/'Data Extract Income Stmt'!L78))","v":1.2365199370610584},{"$f":"IF(M$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!M78,'Data Extract Balance Sheet'!M137/'Data Extract Income Stmt'!M78))","v":1.984401247900168},{"$f":"IF(N$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!N78,'Data Extract Balance Sheet'!N137/'Data Extract Income Stmt'!N78))","v":3.0292763616796541},{"$f":"IF(O$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!O78,'Data Extract Balance Sheet'!O137/'Data Extract Income Stmt'!O78))","v":8.4914820372495363},{"$f":"IF(P$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!P78,'Data Extract Balance Sheet'!P137/'Data Extract Income Stmt'!P78))","v":5.6645176654702567},{"$f":"IF(Q$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!Q78,'Data Extract Balance Sheet'!Q137/'Data Extract Income Stmt'!Q78))","v":6.68},{"$f":"IF(R$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!R78,'Data Extract Balance Sheet'!R137/'Data Extract Income Stmt'!R78))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O23,IF('Data Extract Income Stmt'!S78,'Data Extract Balance Sheet'!S137/'Data Extract Income Stmt'!S78))","v":false}]
[null,null,"ROX",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!L79,'Data Extract Balance Sheet'!L138/'Data Extract Income Stmt'!L79))","v":0.1065339600036863},{"$f":"IF(M$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!M79,'Data Extract Balance Sheet'!M138/'Data Extract Income Stmt'!M79))","v":0.15208994936056991},{"$f":"IF(N$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!N79,'Data Extract Balance Sheet'!N138/'Data Extract Income Stmt'!N79))","v":0.11932329859771003},{"$f":"IF(O$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!O79,'Data Extract Balance Sheet'!O138/'Data Extract Income Stmt'!O79))","v":0.11864725812523529},{"$f":"IF(P$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!P79,'Data Extract Balance Sheet'!P138/'Data Extract Income Stmt'!P79))","v":1.2374852310179716E-2},{"$f":"IF(Q$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!Q79,'Data Extract Balance Sheet'!Q138/'Data Extract Income Stmt'!Q79))","v":0.01},{"$f":"IF(R$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!R79,'Data Extract Balance Sheet'!R138/'Data Extract Income Stmt'!R79))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O24,IF('Data Extract Income Stmt'!S79,'Data Extract Balance Sheet'!S138/'Data Extract Income Stmt'!S79))","v":false}]
[null,null,"PDRDY",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!L80,'Data Extract Balance Sheet'!L139/'Data Extract Income Stmt'!L80))","v":41.801131402103344},{"$f":"IF(M$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!M80,'Data Extract Balance Sheet'!M139/'Data Extract Income Stmt'!M80))","v":44.130492575291484},{"$f":"IF(N$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!N80,'Data Extract Balance Sheet'!N139/'Data Extract Income Stmt'!N80))","v":49.700734904159404},{"$f":"IF(O$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!O80,'Data Extract Balance Sheet'!O139/'Data Extract Income Stmt'!O80))","v":50.532217129436724},{"$f":"IF(P$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!P80,'Data Extract Balance Sheet'!P139/'Data Extract Income Stmt'!P80))","v":51.886613934829505},{"$f":"IF(Q$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!Q80,'Data Extract Balance Sheet'!Q139/'Data Extract Income Stmt'!Q80))","v":54.43},{"$f":"IF(R$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!R80,'Data Extract Balance Sheet'!R139/'Data Extract Income Stmt'!R80))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O25,IF('Data Extract Income Stmt'!S80,'Data Extract Balance Sheet'!S139/'Data Extract Income Stmt'!S80))","v":false}]
[null,null,"TBVPY",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!L81,'Data Extract Balance Sheet'!L140/'Data Extract Income Stmt'!L81))","v":0.14416567104739147},{"$f":"IF(M$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!M81,'Data Extract Balance Sheet'!M140/'Data Extract Income Stmt'!M81))","v":0.16248506571087215},{"$f":"IF(N$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!N81,'Data Extract Balance Sheet'!N140/'Data Extract Income Stmt'!N81))","v":0.18199920350457985},{"$f":"IF(O$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!O81,'Data Extract Balance Sheet'!O140/'Data Extract Income Stmt'!O81))","v":0.14097968936678615},{"$f":"IF(P$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!P81,'Data Extract Balance Sheet'!P140/'Data Extract Income Stmt'!P81))","v":0.20868180007964954},{"$f":"IF(Q$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!Q81,'Data Extract Balance Sheet'!Q140/'Data Extract Income Stmt'!Q81))","v":0.16},{"$f":"IF(R$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!R81,'Data Extract Balance Sheet'!R140/'Data Extract Income Stmt'!R81))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O26,IF('Data Extract Income Stmt'!S81,'Data Extract Balance Sheet'!S140/'Data Extract Income Stmt'!S81))","v":false}]
[null,null,"BF.A",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!L82,'Data Extract Balance Sheet'!L141/'Data Extract Income Stmt'!L82))","v":3.8196559966255799},{"$f":"IF(M$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!M82,'Data Extract Balance Sheet'!M141/'Data Extract Income Stmt'!M82))","v":4.7551006066852501},{"$f":"IF(N$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!N82,'Data Extract Balance Sheet'!N141/'Data Extract Income Stmt'!N82))","v":4.5133391620784993},{"$f":"IF(O$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!O82,'Data Extract Balance Sheet'!O141/'Data Extract Income Stmt'!O82))","v":3.8428377879049145},{"$f":"IF(P$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!P82,'Data Extract Balance Sheet'!P141/'Data Extract Income Stmt'!P82))","v":3.5335689045936394},{"$f":"IF(Q$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!Q82,'Data Extract Balance Sheet'!Q141/'Data Extract Income Stmt'!Q82))","v":4.29},{"$f":"IF(R$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!R82,'Data Extract Balance Sheet'!R141/'Data Extract Income Stmt'!R82))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O27,IF('Data Extract Income Stmt'!S82,'Data Extract Balance Sheet'!S141/'Data Extract Income Stmt'!S82))","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!L83,'Data Extract Balance Sheet'!L142/'Data Extract Income Stmt'!L83))","v":4.5546328206841062},{"$f":"IF(M$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!M83,'Data Extract Balance Sheet'!M142/'Data Extract Income Stmt'!M83))","v":4.3223732103858286},{"$f":"IF(N$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!N83,'Data Extract Balance Sheet'!N142/'Data Extract Income Stmt'!N83))","v":4.6111514271891627},{"$f":"IF(O$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!O83,'Data Extract Balance Sheet'!O142/'Data Extract Income Stmt'!O83))","v":5.0021017234131993},{"$f":"IF(P$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!P83,'Data Extract Balance Sheet'!P142/'Data Extract Income Stmt'!P83))","v":4.8861924345453804},{"$f":"IF(Q$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!Q83,'Data Extract Balance Sheet'!Q142/'Data Extract Income Stmt'!Q83))","v":4.75},{"$f":"IF(R$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!R83,'Data Extract Balance Sheet'!R142/'Data Extract Income Stmt'!R83))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O28,IF('Data Extract Income Stmt'!S83,'Data Extract Balance Sheet'!S142/'Data Extract Income Stmt'!S83))","v":false}]
[null,null,"PEP",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!L84,'Data Extract Balance Sheet'!L143/'Data Extract Income Stmt'!L84))","v":14.371794871794872},{"$f":"IF(M$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!M84,'Data Extract Balance Sheet'!M143/'Data Extract Income Stmt'!M84))","v":15.85064935064935},{"$f":"IF(N$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!N84,'Data Extract Balance Sheet'!N143/'Data Extract Income Stmt'!N84))","v":11.642384105960264},{"$f":"IF(O$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!O84,'Data Extract Balance Sheet'!O143/'Data Extract Income Stmt'!O84))","v":8.2108843537414966},{"$f":"IF(P$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!P84,'Data Extract Balance Sheet'!P143/'Data Extract Income Stmt'!P84))","v":7.8125},{"$f":"IF(Q$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!Q84,'Data Extract Balance Sheet'!Q143/'Data Extract Income Stmt'!Q84))","v":9.4499999999999993},{"$f":"IF(R$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!R84,'Data Extract Balance Sheet'!R143/'Data Extract Income Stmt'!R84))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O29,IF('Data Extract Income Stmt'!S84,'Data Extract Balance Sheet'!S143/'Data Extract Income Stmt'!S84))","v":false}]
[null,null,"COKE",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!L85,'Data Extract Balance Sheet'!L144/'Data Extract Income Stmt'!L85))","v":false},{"$f":"IF(M$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!M85,'Data Extract Balance Sheet'!M144/'Data Extract Income Stmt'!M85))","v":20.683243243243243},{"$f":"IF(N$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!N85,'Data Extract Balance Sheet'!N144/'Data Extract Income Stmt'!N85))","v":19.80690399137001},{"$f":"IF(O$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!O85,'Data Extract Balance Sheet'!O144/'Data Extract Income Stmt'!O85))","v":26.16361679224973},{"$f":"IF(P$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!P85,'Data Extract Balance Sheet'!P144/'Data Extract Income Stmt'!P85))","v":29.766917293233082},{"$f":"IF(Q$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!Q85,'Data Extract Balance Sheet'!Q144/'Data Extract Income Stmt'!Q85))","v":31.47},{"$f":"IF(R$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!R85,'Data Extract Balance Sheet'!R144/'Data Extract Income Stmt'!R85))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O30,IF('Data Extract Income Stmt'!S85,'Data Extract Balance Sheet'!S144/'Data Extract Income Stmt'!S85))","v":false}]
[null,null,"DPS",null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!L86,'Data Extract Balance Sheet'!L145/'Data Extract Income Stmt'!L86))","v":10.826210826210826},{"$f":"IF(M$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!M86,'Data Extract Balance Sheet'!M145/'Data Extract Income Stmt'!M86))","v":11.237062592410053},{"$f":"IF(N$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!N86,'Data Extract Balance Sheet'!N145/'Data Extract Income Stmt'!N86))","v":11.695607763023494},{"$f":"IF(O$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!O86,'Data Extract Balance Sheet'!O145/'Data Extract Income Stmt'!O86))","v":11.419591409114719},{"$f":"IF(P$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!P86,'Data Extract Balance Sheet'!P145/'Data Extract Income Stmt'!P86))","v":11.488673139158577},{"$f":"IF(Q$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!Q86,'Data Extract Balance Sheet'!Q145/'Data Extract Income Stmt'!Q86))","v":11.79},{"$f":"IF(R$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!R86,'Data Extract Balance Sheet'!R145/'Data Extract Income Stmt'!R86))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O31,IF('Data Extract Income Stmt'!S86,'Data Extract Balance Sheet'!S145/'Data Extract Income Stmt'!S86))","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!L87,'Data Extract Balance Sheet'!L146/'Data Extract Income Stmt'!L87))","v":18.192307692307693},{"$f":"IF(M$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!M87,'Data Extract Balance Sheet'!M146/'Data Extract Income Stmt'!M87))","v":15.928000000000001},{"$f":"IF(N$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!N87,'Data Extract Balance Sheet'!N146/'Data Extract Income Stmt'!N87))","v":5.4380165289256199},{"$f":"IF(O$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!O87,'Data Extract Balance Sheet'!O146/'Data Extract Income Stmt'!O87))","v":9.3274336283185839},{"$f":"IF(P$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!P87,'Data Extract Balance Sheet'!P146/'Data Extract Income Stmt'!P87))","v":7.6037740566037737},{"$f":"IF(Q$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!Q87,'Data Extract Balance Sheet'!Q146/'Data Extract Income Stmt'!Q87))","v":false},{"$f":"IF(R$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!R87,'Data Extract Balance Sheet'!R146/'Data Extract Income Stmt'!R87))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O32,IF('Data Extract Income Stmt'!S87,'Data Extract Balance Sheet'!S146/'Data Extract Income Stmt'!S87))","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IF(L$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!L88,'Data Extract Balance Sheet'!L147/'Data Extract Income Stmt'!L88))","v":false},{"$f":"IF(M$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!M88,'Data Extract Balance Sheet'!M147/'Data Extract Income Stmt'!M88))","v":false},{"$f":"IF(N$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!N88,'Data Extract Balance Sheet'!N147/'Data Extract Income Stmt'!N88))","v":false},{"$f":"IF(O$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!O88,'Data Extract Balance Sheet'!O147/'Data Extract Income Stmt'!O88))","v":false},{"$f":"IF(P$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!P88,'Data Extract Balance Sheet'!P147/'Data Extract Income Stmt'!P88))","v":false},{"$f":"IF(Q$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!Q88,'Data Extract Balance Sheet'!Q147/'Data Extract Income Stmt'!Q88))","v":false},{"$f":"IF(R$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!R88,'Data Extract Balance Sheet'!R147/'Data Extract Income Stmt'!R88))","v":false},{"$f":"IF(S$230,'Data Cost of Capital'!$O33,IF('Data Extract Income Stmt'!S88,'Data Extract Balance Sheet'!S147/'Data Extract Income Stmt'!S88))","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,"Final Year",{"$f":"'Menu Sheet'!L3","v":2016}]
[]
["Price to Book Ratio",null,null,null,null,null,null,null,null,null,{"$f":"K259=$L$256+1","v":false},{"$f":"L259=$L$256+1","v":false},false,false,false,false,true,false,false]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L231","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C232","v":"CABGY"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!D61/'Data Extract Balance Sheet'!L232)*'Data Cost of Capital'!$L11,FALSE)","v":1.2123304298320523},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!E61/'Data Extract Balance Sheet'!M232)*'Data Cost of Capital'!$L11,FALSE)","v":1.3232548296711399},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!F61/'Data Extract Balance Sheet'!N232)*'Data Cost of Capital'!$L11,FALSE)","v":1.4069129163488432},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!G61/'Data Extract Balance Sheet'!O232)*'Data Cost of Capital'!$L11,FALSE)","v":2.1040453552540814},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!H61/'Data Extract Balance Sheet'!P232)*'Data Cost of Capital'!$L11,FALSE)","v":1.7984146821491831},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!I61/'Data Extract Balance Sheet'!Q232)*'Data Cost of Capital'!$L11,FALSE)","v":2.4171321106637227},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!J61/'Data Extract Balance Sheet'!R232)*'Data Cost of Capital'!$L11,FALSE)","v":false},{"$f":"IFERROR(IF($L258,'Data Cost of Capital'!$Q11,'PE Analysis'!K61/'Data Extract Balance Sheet'!S232)*'Data Cost of Capital'!$L11,FALSE)","v":false}]
[null,null,"DEO",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!D62/'Data Extract Balance Sheet'!L233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!E62/'Data Extract Balance Sheet'!M233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!F62/'Data Extract Balance Sheet'!N233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!G62/'Data Extract Balance Sheet'!O233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!H62/'Data Extract Balance Sheet'!P233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!I62/'Data Extract Balance Sheet'!Q233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!J62/'Data Extract Balance Sheet'!R233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2},{"$f":"IFERROR(IF($L259,'Data Cost of Capital'!$Q12,'PE Analysis'!K62/'Data Extract Balance Sheet'!S233)*'Data Cost of Capital'!$L12,FALSE)","v":5.5300000000000002E-2}]
[null,null,"ABEV",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!D63/'Data Extract Balance Sheet'!L234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!E63/'Data Extract Balance Sheet'!M234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!F63/'Data Extract Balance Sheet'!N234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!G63/'Data Extract Balance Sheet'!O234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!H63/'Data Extract Balance Sheet'!P234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!I63/'Data Extract Balance Sheet'!Q234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!J63/'Data Extract Balance Sheet'!R234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74},{"$f":"IFERROR(IF($L260,'Data Cost of Capital'!$Q13,'PE Analysis'!K63/'Data Extract Balance Sheet'!S234)*'Data Cost of Capital'!$L13,FALSE)","v":5.74}]
[null,null,"TAP",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!D64/'Data Extract Balance Sheet'!L235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!E64/'Data Extract Balance Sheet'!M235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!F64/'Data Extract Balance Sheet'!N235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!G64/'Data Extract Balance Sheet'!O235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!H64/'Data Extract Balance Sheet'!P235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!I64/'Data Extract Balance Sheet'!Q235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!J64/'Data Extract Balance Sheet'!R235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83},{"$f":"IFERROR(IF($L261,'Data Cost of Capital'!$Q14,'PE Analysis'!K64/'Data Extract Balance Sheet'!S235)*'Data Cost of Capital'!$L14,FALSE)","v":1.83}]
[null,null,"SAM",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!D65/'Data Extract Balance Sheet'!L236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!E65/'Data Extract Balance Sheet'!M236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!F65/'Data Extract Balance Sheet'!N236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!G65/'Data Extract Balance Sheet'!O236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!H65/'Data Extract Balance Sheet'!P236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!I65/'Data Extract Balance Sheet'!Q236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!J65/'Data Extract Balance Sheet'!R236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7},{"$f":"IFERROR(IF($L262,'Data Cost of Capital'!$Q15,'PE Analysis'!K65/'Data Extract Balance Sheet'!S236)*'Data Cost of Capital'!$L15,FALSE)","v":4.7}]
[null,null,"STZ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!D66/'Data Extract Balance Sheet'!L237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!E66/'Data Extract Balance Sheet'!M237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!F66/'Data Extract Balance Sheet'!N237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!G66/'Data Extract Balance Sheet'!O237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!H66/'Data Extract Balance Sheet'!P237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!I66/'Data Extract Balance Sheet'!Q237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!J66/'Data Extract Balance Sheet'!R237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43},{"$f":"IFERROR(IF($L263,'Data Cost of Capital'!$Q16,'PE Analysis'!K66/'Data Extract Balance Sheet'!S237)*'Data Cost of Capital'!$L16,FALSE)","v":4.43}]
[null,null,"BREW",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!D67/'Data Extract Balance Sheet'!L238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!E67/'Data Extract Balance Sheet'!M238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!F67/'Data Extract Balance Sheet'!N238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!G67/'Data Extract Balance Sheet'!O238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!H67/'Data Extract Balance Sheet'!P238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!I67/'Data Extract Balance Sheet'!Q238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!J67/'Data Extract Balance Sheet'!R238)*'Data Cost of Capital'!$L17,FALSE)","v":0},{"$f":"IFERROR(IF($L264,'Data Cost of Capital'!$Q17,'PE Analysis'!K67/'Data Extract Balance Sheet'!S238)*'Data Cost of Capital'!$L17,FALSE)","v":0}]
[null,null,"WVVI",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!D68/'Data Extract Balance Sheet'!L239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!E68/'Data Extract Balance Sheet'!M239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!F68/'Data Extract Balance Sheet'!N239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!G68/'Data Extract Balance Sheet'!O239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!H68/'Data Extract Balance Sheet'!P239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!I68/'Data Extract Balance Sheet'!Q239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!J68/'Data Extract Balance Sheet'!R239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57},{"$f":"IFERROR(IF($L265,'Data Cost of Capital'!$Q18,'PE Analysis'!K68/'Data Extract Balance Sheet'!S239)*'Data Cost of Capital'!$L18,FALSE)","v":1.57}]
[null,null,"HINKF",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!D69/'Data Extract Balance Sheet'!L240)*'Data Cost of Capital'!$L19,FALSE)","v":2.4728311261728901},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!E69/'Data Extract Balance Sheet'!M240)*'Data Cost of Capital'!$L19,FALSE)","v":2.4253407820185964},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!F69/'Data Extract Balance Sheet'!N240)*'Data Cost of Capital'!$L19,FALSE)","v":2.7219781985324336},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!G69/'Data Extract Balance Sheet'!O240)*'Data Cost of Capital'!$L19,FALSE)","v":3.3336737621015513},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!H69/'Data Extract Balance Sheet'!P240)*'Data Cost of Capital'!$L19,FALSE)","v":3.0444944214108758},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!I69/'Data Extract Balance Sheet'!Q240)*'Data Cost of Capital'!$L19,FALSE)","v":3.7706111313394013},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!J69/'Data Extract Balance Sheet'!R240)*'Data Cost of Capital'!$L19,FALSE)","v":false},{"$f":"IFERROR(IF($L266,'Data Cost of Capital'!$Q19,'PE Analysis'!K69/'Data Extract Balance Sheet'!S240)*'Data Cost of Capital'!$L19,FALSE)","v":false}]
[null,null,"COT",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!D70/'Data Extract Balance Sheet'!L241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!E70/'Data Extract Balance Sheet'!M241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!F70/'Data Extract Balance Sheet'!N241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!G70/'Data Extract Balance Sheet'!O241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!H70/'Data Extract Balance Sheet'!P241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!I70/'Data Extract Balance Sheet'!Q241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!J70/'Data Extract Balance Sheet'!R241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81},{"$f":"IFERROR(IF($L267,'Data Cost of Capital'!$Q20,'PE Analysis'!K70/'Data Extract Balance Sheet'!S241)*'Data Cost of Capital'!$L20,FALSE)","v":1.81}]
[null,null,"FMOCY",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!D71/'Data Extract Balance Sheet'!L242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!E71/'Data Extract Balance Sheet'!M242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!F71/'Data Extract Balance Sheet'!N242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!G71/'Data Extract Balance Sheet'!O242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!H71/'Data Extract Balance Sheet'!P242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!I71/'Data Extract Balance Sheet'!Q242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!J71/'Data Extract Balance Sheet'!R242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62},{"$f":"IFERROR(IF($L268,'Data Cost of Capital'!$Q21,'PE Analysis'!K71/'Data Extract Balance Sheet'!S242)*'Data Cost of Capital'!$L21,FALSE)","v":3.62}]
[null,null,"TSGTF",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!D72/'Data Extract Balance Sheet'!L243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!E72/'Data Extract Balance Sheet'!M243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!F72/'Data Extract Balance Sheet'!N243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!G72/'Data Extract Balance Sheet'!O243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!H72/'Data Extract Balance Sheet'!P243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!I72/'Data Extract Balance Sheet'!Q243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!J72/'Data Extract Balance Sheet'!R243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17},{"$f":"IFERROR(IF($L269,'Data Cost of Capital'!$Q22,'PE Analysis'!K72/'Data Extract Balance Sheet'!S243)*'Data Cost of Capital'!$L22,FALSE)","v":2.17}]
[null,null,"MNST",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!D73/'Data Extract Balance Sheet'!L244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!E73/'Data Extract Balance Sheet'!M244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!F73/'Data Extract Balance Sheet'!N244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!G73/'Data Extract Balance Sheet'!O244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!H73/'Data Extract Balance Sheet'!P244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!I73/'Data Extract Balance Sheet'!Q244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!J73/'Data Extract Balance Sheet'!R244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54},{"$f":"IFERROR(IF($L270,'Data Cost of Capital'!$Q23,'PE Analysis'!K73/'Data Extract Balance Sheet'!S244)*'Data Cost of Capital'!$L23,FALSE)","v":7.54}]
[null,null,"ROX",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!D74/'Data Extract Balance Sheet'!L245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!E74/'Data Extract Balance Sheet'!M245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!F74/'Data Extract Balance Sheet'!N245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!G74/'Data Extract Balance Sheet'!O245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!H74/'Data Extract Balance Sheet'!P245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!I74/'Data Extract Balance Sheet'!Q245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!J74/'Data Extract Balance Sheet'!R245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001},{"$f":"IFERROR(IF($L271,'Data Cost of Capital'!$Q24,'PE Analysis'!K74/'Data Extract Balance Sheet'!S245)*'Data Cost of Capital'!$L24,FALSE)","v":1.2715000000000001}]
[null,null,"PDRDY",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!D75/'Data Extract Balance Sheet'!L246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!E75/'Data Extract Balance Sheet'!M246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!F75/'Data Extract Balance Sheet'!N246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!G75/'Data Extract Balance Sheet'!O246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!H75/'Data Extract Balance Sheet'!P246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!I75/'Data Extract Balance Sheet'!Q246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!J75/'Data Extract Balance Sheet'!R246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998},{"$f":"IFERROR(IF($L272,'Data Cost of Capital'!$Q25,'PE Analysis'!K75/'Data Extract Balance Sheet'!S246)*'Data Cost of Capital'!$L25,FALSE)","v":2.2599999999999998}]
[null,null,"TBVPY",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!D76/'Data Extract Balance Sheet'!L247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!E76/'Data Extract Balance Sheet'!M247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!F76/'Data Extract Balance Sheet'!N247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!G76/'Data Extract Balance Sheet'!O247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!H76/'Data Extract Balance Sheet'!P247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!I76/'Data Extract Balance Sheet'!Q247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!J76/'Data Extract Balance Sheet'!R247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996},{"$f":"IFERROR(IF($L273,'Data Cost of Capital'!$Q26,'PE Analysis'!K76/'Data Extract Balance Sheet'!S247)*'Data Cost of Capital'!$L26,FALSE)","v":4.3099999999999996}]
[null,null,"BF.A",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!D77/'Data Extract Balance Sheet'!L248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!E77/'Data Extract Balance Sheet'!M248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!F77/'Data Extract Balance Sheet'!N248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!G77/'Data Extract Balance Sheet'!O248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!H77/'Data Extract Balance Sheet'!P248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!I77/'Data Extract Balance Sheet'!Q248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!J77/'Data Extract Balance Sheet'!R248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27},{"$f":"IFERROR(IF($L274,'Data Cost of Capital'!$Q27,'PE Analysis'!K77/'Data Extract Balance Sheet'!S248)*'Data Cost of Capital'!$L27,FALSE)","v":13.27}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!D78/'Data Extract Balance Sheet'!L249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!E78/'Data Extract Balance Sheet'!M249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!F78/'Data Extract Balance Sheet'!N249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!G78/'Data Extract Balance Sheet'!O249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!H78/'Data Extract Balance Sheet'!P249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!I78/'Data Extract Balance Sheet'!Q249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!J78/'Data Extract Balance Sheet'!R249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68},{"$f":"IFERROR(IF($L275,'Data Cost of Capital'!$Q28,'PE Analysis'!K78/'Data Extract Balance Sheet'!S249)*'Data Cost of Capital'!$L28,FALSE)","v":2.68}]
[null,null,"PEP",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!D79/'Data Extract Balance Sheet'!L250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!E79/'Data Extract Balance Sheet'!M250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!F79/'Data Extract Balance Sheet'!N250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!G79/'Data Extract Balance Sheet'!O250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!H79/'Data Extract Balance Sheet'!P250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!I79/'Data Extract Balance Sheet'!Q250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!J79/'Data Extract Balance Sheet'!R250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29},{"$f":"IFERROR(IF($L276,'Data Cost of Capital'!$Q29,'PE Analysis'!K79/'Data Extract Balance Sheet'!S250)*'Data Cost of Capital'!$L29,FALSE)","v":13.29}]
[null,null,"COKE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!D80/'Data Extract Balance Sheet'!L251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!E80/'Data Extract Balance Sheet'!M251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!F80/'Data Extract Balance Sheet'!N251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!G80/'Data Extract Balance Sheet'!O251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!H80/'Data Extract Balance Sheet'!P251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!I80/'Data Extract Balance Sheet'!Q251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!J80/'Data Extract Balance Sheet'!R251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01},{"$f":"IFERROR(IF($L277,'Data Cost of Capital'!$Q30,'PE Analysis'!K80/'Data Extract Balance Sheet'!S251)*'Data Cost of Capital'!$L30,FALSE)","v":6.01}]
[null,null,"DPS",null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!D81/'Data Extract Balance Sheet'!L252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!E81/'Data Extract Balance Sheet'!M252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!F81/'Data Extract Balance Sheet'!N252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!G81/'Data Extract Balance Sheet'!O252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!H81/'Data Extract Balance Sheet'!P252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!I81/'Data Extract Balance Sheet'!Q252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!J81/'Data Extract Balance Sheet'!R252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78},{"$f":"IFERROR(IF($L278,'Data Cost of Capital'!$Q31,'PE Analysis'!K81/'Data Extract Balance Sheet'!S252)*'Data Cost of Capital'!$L31,FALSE)","v":7.78}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!D82/'Data Extract Balance Sheet'!L253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!E82/'Data Extract Balance Sheet'!M253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!F82/'Data Extract Balance Sheet'!N253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!G82/'Data Extract Balance Sheet'!O253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!H82/'Data Extract Balance Sheet'!P253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!I82/'Data Extract Balance Sheet'!Q253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!J82/'Data Extract Balance Sheet'!R253)*'Data Cost of Capital'!$L32,FALSE)","v":0},{"$f":"IFERROR(IF($L279,'Data Cost of Capital'!$Q32,'PE Analysis'!K82/'Data Extract Balance Sheet'!S253)*'Data Cost of Capital'!$L32,FALSE)","v":0}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!D83/'Data Extract Balance Sheet'!L254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!E83/'Data Extract Balance Sheet'!M254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!F83/'Data Extract Balance Sheet'!N254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!G83/'Data Extract Balance Sheet'!O254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!H83/'Data Extract Balance Sheet'!P254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!I83/'Data Extract Balance Sheet'!Q254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!J83/'Data Extract Balance Sheet'!R254)*'Data Cost of Capital'!$L33,FALSE)","v":0},{"$f":"IFERROR(IF($L280,'Data Cost of Capital'!$Q33,'PE Analysis'!K83/'Data Extract Balance Sheet'!S254)*'Data Cost of Capital'!$L33,FALSE)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Last Year",{"$f":"End_FY","v":2016}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K289<=$L$284)*1","v":1},{"$f":"(L289<=$L$284)*1","v":1},{"$f":"(M289<=$L$284)*1","v":1},{"$f":"(N289<=$L$284)*1","v":1},1,{"$f":"(P289<=$L$284)*1","v":1},0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K289=$L$284+1)*2","v":0},{"$f":"(L289=$L$284+1)*2","v":0},{"$f":"(M289=$L$284+1)*2","v":0},0,0,0,2,0,0]
["Return on Ending Equity",null,null,null,null,null,null,null,null,null,{"$f":"(K289=$L$284+2)*3","v":0},{"$f":"(L289=$L$284+2)*3","v":0},{"$f":"(M289=$L$284+2)*3","v":0},0,0,0,0,3,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K285:K287)","v":1},{"$f":"SUM(L285:L287)","v":1},{"$f":"SUM(M285:M287)","v":1},1,1,1,2,3,0]
[null,null,null,null,null,null,null,null,null,null,2011,{"$f":"L259","v":2012},2013,2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C260","v":"CABGY"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D149/'Data Extract Balance Sheet'!L232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":7.9895701679476225E-2},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E149/'Data Extract Balance Sheet'!M232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":8.0763088040112077E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F149/'Data Extract Balance Sheet'!N232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":8.4065713196033565E-2},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G149/'Data Extract Balance Sheet'!O232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":-6.7343481260059776E-2},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H149/'Data Extract Balance Sheet'!P232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":8.8269435150560904E-2},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I149/'Data Extract Balance Sheet'!Q232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J149/'Data Extract Balance Sheet'!R232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":2.6626834653851149E-2},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K149/'Data Extract Balance Sheet'!S232,'Data Cost of Capital'!$AM11,'Data Cost of Capital'!$AN11),FALSE)","v":false}]
[null,null,"DEO",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D150/'Data Extract Balance Sheet'!L233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.34801136363636365},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E150/'Data Extract Balance Sheet'!M233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.3312316715542522},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F150/'Data Extract Balance Sheet'!N233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.30688545688545688},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G150/'Data Extract Balance Sheet'!O233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.26483001172332943},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H150/'Data Extract Balance Sheet'!P233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.25806013579049469},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I150/'Data Extract Balance Sheet'!Q233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.29148989898989902},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J150/'Data Extract Balance Sheet'!R233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":0.31484848484848488},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K150/'Data Extract Balance Sheet'!S233,'Data Cost of Capital'!$AM12,'Data Cost of Capital'!$AN12),FALSE)","v":false}]
[null,null,"ABEV",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D151/'Data Extract Balance Sheet'!L234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.2540341134470448},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E151/'Data Extract Balance Sheet'!M234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.2212142358688067},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F151/'Data Extract Balance Sheet'!N234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.28596873519658927},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G151/'Data Extract Balance Sheet'!O234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.25728533002276022},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H151/'Data Extract Balance Sheet'!P234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.2801695293330359},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I151/'Data Extract Balance Sheet'!Q234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.19666666666666666},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J151/'Data Extract Balance Sheet'!R234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":0.29333333333333333},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K151/'Data Extract Balance Sheet'!S234,'Data Cost of Capital'!$AM13,'Data Cost of Capital'!$AN13),FALSE)","v":false}]
[null,null,"TAP",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D152/'Data Extract Balance Sheet'!L235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":5.5578419071518198E-2},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E152/'Data Extract Balance Sheet'!M235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":6.5659722222222217E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F152/'Data Extract Balance Sheet'!N235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":6.5397201017811699E-2},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G152/'Data Extract Balance Sheet'!O235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":5.1062784090909093E-2},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H152/'Data Extract Balance Sheet'!P235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":0.17301576182136605},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I152/'Data Extract Balance Sheet'!Q235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":7.450845119006555E-2},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J152/'Data Extract Balance Sheet'!R235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":8.4684373922042089E-2},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K152/'Data Extract Balance Sheet'!S235,'Data Cost of Capital'!$AM14,'Data Cost of Capital'!$AN14),FALSE)","v":false}]
[null,null,"SAM",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D153/'Data Extract Balance Sheet'!L236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.24230282753274304},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E153/'Data Extract Balance Sheet'!M236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.2312287728822536},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F153/'Data Extract Balance Sheet'!N236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.20809464850736004},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G153/'Data Extract Balance Sheet'!O236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.21334157235158924},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H153/'Data Extract Balance Sheet'!P236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.19552599758162031},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I153/'Data Extract Balance Sheet'!Q236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.18133107727016357},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J153/'Data Extract Balance Sheet'!R236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":0.20276367738296672},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K153/'Data Extract Balance Sheet'!S236,'Data Cost of Capital'!$AM15,'Data Cost of Capital'!$AN15),FALSE)","v":false}]
[null,null,"STZ",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D154/'Data Extract Balance Sheet'!L237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.13582321678321679},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E154/'Data Extract Balance Sheet'!M237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.39027562248995989},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F154/'Data Extract Balance Sheet'!N237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.14550707105719238},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G154/'Data Extract Balance Sheet'!O237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.1609216920731707},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H154/'Data Extract Balance Sheet'!P237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.22267641509433964},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I154/'Data Extract Balance Sheet'!Q237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.20823185582075013},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J154/'Data Extract Balance Sheet'!R237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":0.23283000487092059},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K154/'Data Extract Balance Sheet'!S237,'Data Cost of Capital'!$AM16,'Data Cost of Capital'!$AN16),FALSE)","v":false}]
[null,null,"BREW",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D155/'Data Extract Balance Sheet'!L238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":1.7009799514519464E-2},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E155/'Data Extract Balance Sheet'!M238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":2.6394039161323862E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F155/'Data Extract Balance Sheet'!N238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":1.9353208691258211E-2},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G155/'Data Extract Balance Sheet'!O238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":-3.2141066354671568E-3},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H155/'Data Extract Balance Sheet'!P238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I155/'Data Extract Balance Sheet'!Q238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":2.365930599369085E-2},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J155/'Data Extract Balance Sheet'!R238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":5.6782334384858045E-2},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K155/'Data Extract Balance Sheet'!S238,'Data Cost of Capital'!$AM17,'Data Cost of Capital'!$AN17),FALSE)","v":false}]
[null,null,"WVVI",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D156/'Data Extract Balance Sheet'!L239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":6.9925028835063435E-2},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E156/'Data Extract Balance Sheet'!M239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":7.6352067868504764E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F156/'Data Extract Balance Sheet'!N239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":0.10299669655497877},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G156/'Data Extract Balance Sheet'!O239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":7.7853179684165594E-2},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H156/'Data Extract Balance Sheet'!P239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":8.3914743840438011E-2},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I156/'Data Extract Balance Sheet'!Q239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J156/'Data Extract Balance Sheet'!R239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":7.4003795066413677E-2},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K156/'Data Extract Balance Sheet'!S239,'Data Cost of Capital'!$AM18,'Data Cost of Capital'!$AN18),FALSE)","v":false}]
[null,null,"HINKF",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D157/'Data Extract Balance Sheet'!L240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.24853805626598469},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E157/'Data Extract Balance Sheet'!M240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.11955194736842106},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F157/'Data Extract Balance Sheet'!N240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.12231007252215956},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G157/'Data Extract Balance Sheet'!O240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.13990250369276219},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H157/'Data Extract Balance Sheet'!P240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.11618564954682781},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I157/'Data Extract Balance Sheet'!Q240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.16775032509752927},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J157/'Data Extract Balance Sheet'!R240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":0.18335500650195061},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K157/'Data Extract Balance Sheet'!S240,'Data Cost of Capital'!$AM19,'Data Cost of Capital'!$AN19),FALSE)","v":false}]
[null,null,"COT",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D158/'Data Extract Balance Sheet'!L241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":7.9157706387379553E-2},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E158/'Data Extract Balance Sheet'!M241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":2.8409449564448935E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F158/'Data Extract Balance Sheet'!N241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":1.7926310591458654E-2},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G158/'Data Extract Balance Sheet'!O241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":-4.6411801137323351E-3},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H158/'Data Extract Balance Sheet'!P241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":-8.9581804889547423E-2},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I158/'Data Extract Balance Sheet'!Q241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J158/'Data Extract Balance Sheet'!R241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":5.3140096618357488E-2},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K158/'Data Extract Balance Sheet'!S241,'Data Cost of Capital'!$AM20,'Data Cost of Capital'!$AN20),FALSE)","v":false}]
[null,null,"FMOCY",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D159/'Data Extract Balance Sheet'!L242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":-0.81615238095238096},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E159/'Data Extract Balance Sheet'!M242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":-473.68018867924536},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F159/'Data Extract Balance Sheet'!N242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":-2.6663096289752648},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G159/'Data Extract Balance Sheet'!O242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":-0.19611600587371511},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H159/'Data Extract Balance Sheet'!P242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":-0.20630164948715024},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I159/'Data Extract Balance Sheet'!Q242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J159/'Data Extract Balance Sheet'!R242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":0.1875},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K159/'Data Extract Balance Sheet'!S242,'Data Cost of Capital'!$AM21,'Data Cost of Capital'!$AN21),FALSE)","v":false}]
[null,null,"TSGTF",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D160/'Data Extract Balance Sheet'!L243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":0.13926499032882012},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E160/'Data Extract Balance Sheet'!M243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":0.13830734966592428},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F160/'Data Extract Balance Sheet'!N243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":0.12987519500780031},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G160/'Data Extract Balance Sheet'!O243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":0.10723014256619146},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H160/'Data Extract Balance Sheet'!P243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":6.6758241758241757E-2},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I160/'Data Extract Balance Sheet'!Q243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J160/'Data Extract Balance Sheet'!R243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":0.71339712918660292},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K160/'Data Extract Balance Sheet'!S243,'Data Cost of Capital'!$AM22,'Data Cost of Capital'!$AN22),FALSE)","v":false}]
[null,null,"MNST",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D161/'Data Extract Balance Sheet'!L244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.52566883923029173},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E161/'Data Extract Balance Sheet'!M244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.34267263272463422},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F161/'Data Extract Balance Sheet'!N244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.3169073684210526},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G161/'Data Extract Balance Sheet'!O244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.11423212058212058},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H161/'Data Extract Balance Sheet'!P244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.21361042042042042},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I161/'Data Extract Balance Sheet'!Q244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.22305389221556887},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J161/'Data Extract Balance Sheet'!R244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":0.27844311377245512},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K161/'Data Extract Balance Sheet'!S244,'Data Cost of Capital'!$AM23,'Data Cost of Capital'!$AN23),FALSE)","v":false}]
[null,null,"ROX",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D162/'Data Extract Balance Sheet'!L245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":-0.56320069204152245},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E162/'Data Extract Balance Sheet'!M245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":-0.52600451467268627},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F162/'Data Extract Balance Sheet'!N245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":-0.16761185983827492},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G162/'Data Extract Balance Sheet'!O245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":-0.16856689582231624},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H162/'Data Extract Balance Sheet'!P245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":-0.80809045226130649},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I162/'Data Extract Balance Sheet'!Q245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J162/'Data Extract Balance Sheet'!R245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":0.02},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K162/'Data Extract Balance Sheet'!S245,'Data Cost of Capital'!$AM24,'Data Cost of Capital'!$AN24),FALSE)","v":false}]
[null,null,"PDRDY",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D163/'Data Extract Balance Sheet'!L246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":0.10645644868301544},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E163/'Data Extract Balance Sheet'!M246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":8.7467865748709114E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F163/'Data Extract Balance Sheet'!N246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":6.5592591463414632E-2},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G163/'Data Extract Balance Sheet'!O246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":9.2614182908545714E-2},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H163/'Data Extract Balance Sheet'!P246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":0.10156762217359591},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I163/'Data Extract Balance Sheet'!Q246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J163/'Data Extract Balance Sheet'!R246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":0.11262171596546022},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K163/'Data Extract Balance Sheet'!S246,'Data Cost of Capital'!$AM25,'Data Cost of Capital'!$AN25),FALSE)","v":false}]
[null,null,"TBVPY",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D164/'Data Extract Balance Sheet'!L247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.20809392265193369},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E164/'Data Extract Balance Sheet'!M247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.18463235294117647},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F164/'Data Extract Balance Sheet'!N247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.21978118161925603},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G164/'Data Extract Balance Sheet'!O247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.2127966101694915},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H164/'Data Extract Balance Sheet'!P247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.28751908396946563},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I164/'Data Extract Balance Sheet'!Q247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.3125},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J164/'Data Extract Balance Sheet'!R247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":0.3125},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K164/'Data Extract Balance Sheet'!S247,'Data Cost of Capital'!$AM26,'Data Cost of Capital'!$AN26),FALSE)","v":false}]
[null,null,"BF.A",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D165/'Data Extract Balance Sheet'!L248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0.36390711656441715},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E165/'Data Extract Balance Sheet'!M248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0.32386275862068964},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F165/'Data Extract Balance Sheet'!N248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0.3589360209424084},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G165/'Data Extract Balance Sheet'!O248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0.68439006410256409},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H165/'Data Extract Balance Sheet'!P248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0.48959000000000003},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I165/'Data Extract Balance Sheet'!Q248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J165/'Data Extract Balance Sheet'!R248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":0.44755244755244755},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K165/'Data Extract Balance Sheet'!S248,'Data Cost of Capital'!$AM27,'Data Cost of Capital'!$AN27),FALSE)","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D166/'Data Extract Balance Sheet'!L249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":1.5368966666666668E-2},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E166/'Data Extract Balance Sheet'!M249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":-3.4703157894736839E-2},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F166/'Data Extract Balance Sheet'!N249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":2.6023868852459019E-2},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G166/'Data Extract Balance Sheet'!O249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":4.7979831932773102E-2},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H166/'Data Extract Balance Sheet'!P249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":7.572358333333333E-2},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I166/'Data Extract Balance Sheet'!Q249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":0},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J166/'Data Extract Balance Sheet'!R249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":9.0526315789473677E-2},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K166/'Data Extract Balance Sheet'!S249,'Data Cost of Capital'!$AM28,'Data Cost of Capital'!$AN28),FALSE)","v":false}]
[null,null,"PEP",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D167/'Data Extract Balance Sheet'!L250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.27553969669937556},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E167/'Data Extract Balance Sheet'!M250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.27569848422777554},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F167/'Data Extract Balance Sheet'!N250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.37019908987485778},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G167/'Data Extract Balance Sheet'!O250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.45183927091963544},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H167/'Data Extract Balance Sheet'!P250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.56191999999999998},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I167/'Data Extract Balance Sheet'!Q250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.55238095238095242},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J167/'Data Extract Balance Sheet'!R250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":0.60000000000000009},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K167/'Data Extract Balance Sheet'!S250,'Data Cost of Capital'!$AM29,'Data Cost of Capital'!$AN29),FALSE)","v":false}]
[null,null,"COKE",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D168/'Data Extract Balance Sheet'!L251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E168/'Data Extract Balance Sheet'!M251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":0.14456146769809744},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F168/'Data Extract Balance Sheet'!N251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":0.17064756821523883},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G168/'Data Extract Balance Sheet'!O251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":0.24270344770838476},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H168/'Data Extract Balance Sheet'!P251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":0.18107350340995201},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I168/'Data Extract Balance Sheet'!Q251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":0.24054655227200511},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J168/'Data Extract Balance Sheet'!R251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":0.28058468382586593},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K168/'Data Extract Balance Sheet'!S251,'Data Cost of Capital'!$AM30,'Data Cost of Capital'!$AN30),FALSE)","v":false}]
[null,null,"DPS",null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D169/'Data Extract Balance Sheet'!L252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.27618157894736844},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E169/'Data Extract Balance Sheet'!M252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.27409298245614039},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F169/'Data Extract Balance Sheet'!N252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.30695283842794757},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G169/'Data Extract Balance Sheet'!O252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.35027522935779815},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H169/'Data Extract Balance Sheet'!P252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.39778309859154931},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I169/'Data Extract Balance Sheet'!Q252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.38252756573367264},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J169/'Data Extract Balance Sheet'!R252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":0.4393553859202714},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K169/'Data Extract Balance Sheet'!S252,'Data Cost of Capital'!$AM31,'Data Cost of Capital'!$AN31),FALSE)","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D170/'Data Extract Balance Sheet'!L253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":0.12147991543340379},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E170/'Data Extract Balance Sheet'!M253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":2.5113008538422904E-3},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F170/'Data Extract Balance Sheet'!N253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":0.26296352583586624},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G170/'Data Extract Balance Sheet'!O253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":0.68722011385199244},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H170/'Data Extract Balance Sheet'!P253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":-0.12493795751005225},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I170/'Data Extract Balance Sheet'!Q253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J170/'Data Extract Balance Sheet'!R253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K170/'Data Extract Balance Sheet'!S253,'Data Cost of Capital'!$AM32,'Data Cost of Capital'!$AN32),FALSE)","v":false}]
[null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(L$288,'PE Analysis'!D171/'Data Extract Balance Sheet'!L254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(M$288,'PE Analysis'!E171/'Data Extract Balance Sheet'!M254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(N$288,'PE Analysis'!F171/'Data Extract Balance Sheet'!N254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(O$288,'PE Analysis'!G171/'Data Extract Balance Sheet'!O254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(P$288,'PE Analysis'!H171/'Data Extract Balance Sheet'!P254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(Q$288,'PE Analysis'!I171/'Data Extract Balance Sheet'!Q254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(R$288,'PE Analysis'!J171/'Data Extract Balance Sheet'!R254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false},{"$f":"IFERROR(CHOOSE(S$288,'PE Analysis'!K171/'Data Extract Balance Sheet'!S254,'Data Cost of Capital'!$AM33,'Data Cost of Capital'!$AN33),FALSE)","v":false}]
[]
[]
[]
["Property, Plant & Equipment - Gross",null,null,null,null,null,null,null,null,null,null,{"$f":"L289","v":2012},{"$f":"M289","v":2013},{"$f":"N289","v":2014},2015,2016,2017,2018,2019]
[null,null,{"$f":"C290","v":"CABGY"},{"$f":"D178","v":"CABGY Balance Sheet"},"'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$316,INDIRECT(E317&\"A:A\"),0),FALSE)","v":126},null,null,null,null,null,{"$f":"IF(AND($F317,L11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),L$11)),FALSE)","v":62190000},{"$f":"IF(AND($F317,M11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),M$11)),FALSE)","v":60420000},{"$f":"IF(AND($F317,N11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),N$11)),FALSE)","v":58310000},{"$f":"IF(AND($F317,O11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),O$11)),FALSE)","v":58820000},{"$f":"IF(AND($F317,P11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),P$11)),FALSE)","v":59870000},{"$f":"IF(AND($F317,Q11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F317,R11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),R$11)),FALSE)","v":false},{"$f":"IF(AND($F317,S11),clean_alt(INDEX(INDIRECT($E317&$F317&\":\"&$F317),S$11)),FALSE)","v":false}]
[null,null,{"$f":"C291","v":"DEO"},"DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$316,INDIRECT(E318&\"A:A\"),0),FALSE)","v":126},null,null,null,null,null,{"$f":"IF(AND($F318,L12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),L$11)),FALSE)","v":5660000},{"$f":"IF(AND($F318,M12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),M$11)),FALSE)","v":5550000},{"$f":"IF(AND($F318,N12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),N$11)),FALSE)","v":5910000},{"$f":"IF(AND($F318,O12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),O$11)),FALSE)","v":6220000},{"$f":"IF(AND($F318,P12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),P$11)),FALSE)","v":6550000},{"$f":"IF(AND($F318,Q12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F318,R12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),R$11)),FALSE)","v":false},{"$f":"IF(AND($F318,S12),clean_alt(INDEX(INDIRECT($E318&$F318&\":\"&$F318),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F319,L13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),L$11)),FALSE)","v":25120000},{"$f":"IF(AND($F319,M13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),M$11)),FALSE)","v":27170000},{"$f":"IF(AND($F319,N13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),N$11)),FALSE)","v":30380000},{"$f":"IF(AND($F319,O13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),O$11)),FALSE)","v":36690000},{"$f":"IF(AND($F319,P13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),P$11)),FALSE)","v":37420000},{"$f":"IF(AND($F319,Q13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F319,R13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),R$11)),FALSE)","v":false},{"$f":"IF(AND($F319,S13),clean_alt(INDEX(INDIRECT($E319&$F319&\":\"&$F319),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F320,L14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),L$11)),FALSE)","v":3220000},{"$f":"IF(AND($F320,M14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),M$11)),FALSE)","v":3430000},{"$f":"IF(AND($F320,N14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),N$11)),FALSE)","v":3140000},{"$f":"IF(AND($F320,O14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),O$11)),FALSE)","v":2980000},{"$f":"IF(AND($F320,P14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),P$11)),FALSE)","v":6010000},{"$f":"IF(AND($F320,Q14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F320,R14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),R$11)),FALSE)","v":false},{"$f":"IF(AND($F320,S14),clean_alt(INDEX(INDIRECT($E320&$F320&\":\"&$F320),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F321,L15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),L$11)),FALSE)","v":310680},{"$f":"IF(AND($F321,M15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),M$11)),FALSE)","v":409690},{"$f":"IF(AND($F321,N15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),N$11)),FALSE)","v":553980},{"$f":"IF(AND($F321,O15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),O$11)),FALSE)","v":617210},{"$f":"IF(AND($F321,P15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),P$11)),FALSE)","v":661870},{"$f":"IF(AND($F321,Q15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F321,R15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),R$11)),FALSE)","v":false},{"$f":"IF(AND($F321,S15),clean_alt(INDEX(INDIRECT($E321&$F321&\":\"&$F321),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F322,L16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),L$11)),FALSE)","v":2050000},{"$f":"IF(AND($F322,M16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),M$11)),FALSE)","v":2940000},{"$f":"IF(AND($F322,N16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),N$11)),FALSE)","v":3730000},{"$f":"IF(AND($F322,O16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),O$11)),FALSE)","v":4510000},{"$f":"IF(AND($F322,P16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),P$11)),FALSE)","v":5210000},{"$f":"IF(AND($F322,Q16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F322,R16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),R$11)),FALSE)","v":false},{"$f":"IF(AND($F322,S16),clean_alt(INDEX(INDIRECT($E322&$F322&\":\"&$F322),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",113,null,null,null,null,null,{"$f":"IF(AND($F323,L17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),L$11)),FALSE)","v":175050},{"$f":"IF(AND($F323,M17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),M$11)),FALSE)","v":188290},{"$f":"IF(AND($F323,N17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),N$11)),FALSE)","v":203050},{"$f":"IF(AND($F323,O17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),O$11)),FALSE)","v":218410},{"$f":"IF(AND($F323,P17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),P$11)),FALSE)","v":0},{"$f":"IF(AND($F323,Q17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F323,R17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),R$11)),FALSE)","v":false},{"$f":"IF(AND($F323,S17),clean_alt(INDEX(INDIRECT($E323&$F323&\":\"&$F323),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F324,L18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),L$11)),FALSE)","v":17210},{"$f":"IF(AND($F324,M18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),M$11)),FALSE)","v":23200},{"$f":"IF(AND($F324,N18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),N$11)),FALSE)","v":25520},{"$f":"IF(AND($F324,O18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),O$11)),FALSE)","v":28380},{"$f":"IF(AND($F324,P18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),P$11)),FALSE)","v":33090},{"$f":"IF(AND($F324,Q18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F324,R18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),R$11)),FALSE)","v":false},{"$f":"IF(AND($F324,S18),clean_alt(INDEX(INDIRECT($E324&$F324&\":\"&$F324),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F325,L19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),L$11)),FALSE)","v":17210000},{"$f":"IF(AND($F325,M19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),M$11)),FALSE)","v":17160000},{"$f":"IF(AND($F325,N19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),N$11)),FALSE)","v":18140000},{"$f":"IF(AND($F325,O19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),O$11)),FALSE)","v":19790000},{"$f":"IF(AND($F325,P19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),P$11)),FALSE)","v":19540000},{"$f":"IF(AND($F325,Q19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F325,R19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),R$11)),FALSE)","v":false},{"$f":"IF(AND($F325,S19),clean_alt(INDEX(INDIRECT($E325&$F325&\":\"&$F325),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F326,L20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),L$11)),FALSE)","v":1020000},{"$f":"IF(AND($F326,M20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),M$11)),FALSE)","v":1110000},{"$f":"IF(AND($F326,N20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),N$11)),FALSE)","v":1630000},{"$f":"IF(AND($F326,O20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),O$11)),FALSE)","v":1970000},{"$f":"IF(AND($F326,P20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),P$11)),FALSE)","v":2230000},{"$f":"IF(AND($F326,Q20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F326,R20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),R$11)),FALSE)","v":false},{"$f":"IF(AND($F326,S20),clean_alt(INDEX(INDIRECT($E326&$F326&\":\"&$F326),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",124,null,null,null,null,null,{"$f":"IF(AND($F327,L21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),L$11)),FALSE)","v":10450000},{"$f":"IF(AND($F327,M21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),M$11)),FALSE)","v":9070000},{"$f":"IF(AND($F327,N21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),N$11)),FALSE)","v":9410000},{"$f":"IF(AND($F327,O21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),O$11)),FALSE)","v":9750000},{"$f":"IF(AND($F327,P21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),P$11)),FALSE)","v":8620000},{"$f":"IF(AND($F327,Q21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F327,R21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),R$11)),FALSE)","v":false},{"$f":"IF(AND($F327,S21),clean_alt(INDEX(INDIRECT($E327&$F327&\":\"&$F327),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F328,L22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),L$11)),FALSE)","v":20840000},{"$f":"IF(AND($F328,M22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),M$11)),FALSE)","v":21410000},{"$f":"IF(AND($F328,N22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),N$11)),FALSE)","v":22150000},{"$f":"IF(AND($F328,O22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),O$11)),FALSE)","v":21240000},{"$f":"IF(AND($F328,P22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),P$11)),FALSE)","v":21820000},{"$f":"IF(AND($F328,Q22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F328,R22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),R$11)),FALSE)","v":false},{"$f":"IF(AND($F328,S22),clean_alt(INDEX(INDIRECT($E328&$F328&\":\"&$F328),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F329,L23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),L$11)),FALSE)","v":116350},{"$f":"IF(AND($F329,M23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),M$11)),FALSE)","v":152470},{"$f":"IF(AND($F329,N23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),N$11)),FALSE)","v":173740},{"$f":"IF(AND($F329,O23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),O$11)),FALSE)","v":189870},{"$f":"IF(AND($F329,P23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),P$11)),FALSE)","v":283250},{"$f":"IF(AND($F329,Q23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F329,R23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),R$11)),FALSE)","v":false},{"$f":"IF(AND($F329,S23),clean_alt(INDEX(INDIRECT($E329&$F329&\":\"&$F329),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F330,L24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),L$11)),FALSE)","v":2040},{"$f":"IF(AND($F330,M24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),M$11)),FALSE)","v":2330},{"$f":"IF(AND($F330,N24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),N$11)),FALSE)","v":2480},{"$f":"IF(AND($F330,O24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),O$11)),FALSE)","v":2950},{"$f":"IF(AND($F330,P24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),P$11)),FALSE)","v":2690},{"$f":"IF(AND($F330,Q24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F330,R24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),R$11)),FALSE)","v":false},{"$f":"IF(AND($F330,S24),clean_alt(INDEX(INDIRECT($E330&$F330&\":\"&$F330),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F331,L25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),L$11)),FALSE)","v":3670000},{"$f":"IF(AND($F331,M25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),M$11)),FALSE)","v":3890000},{"$f":"IF(AND($F331,N25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),N$11)),FALSE)","v":4250000},{"$f":"IF(AND($F331,O25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),O$11)),FALSE)","v":4280000},{"$f":"IF(AND($F331,P25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),P$11)),FALSE)","v":4330000},{"$f":"IF(AND($F331,Q25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F331,R25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),R$11)),FALSE)","v":false},{"$f":"IF(AND($F331,S25),clean_alt(INDEX(INDIRECT($E331&$F331&\":\"&$F331),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",124,null,null,null,null,null,{"$f":"IF(AND($F332,L26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),L$11)),FALSE)","v":4000000},{"$f":"IF(AND($F332,M26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),M$11)),FALSE)","v":4340000},{"$f":"IF(AND($F332,N26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),N$11)),FALSE)","v":4420000},{"$f":"IF(AND($F332,O26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),O$11)),FALSE)","v":4550000},{"$f":"IF(AND($F332,P26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),P$11)),FALSE)","v":4870000},{"$f":"IF(AND($F332,Q26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F332,R26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),R$11)),FALSE)","v":false},{"$f":"IF(AND($F332,S26),clean_alt(INDEX(INDIRECT($E332&$F332&\":\"&$F332),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F333,L27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),L$11)),FALSE)","v":956000},{"$f":"IF(AND($F333,M27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),M$11)),FALSE)","v":1050000},{"$f":"IF(AND($F333,N27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),N$11)),FALSE)","v":1140000},{"$f":"IF(AND($F333,O27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),O$11)),FALSE)","v":1220000},{"$f":"IF(AND($F333,P27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),P$11)),FALSE)","v":1330000},{"$f":"IF(AND($F333,Q27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F333,R27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),R$11)),FALSE)","v":false},{"$f":"IF(AND($F333,S27),clean_alt(INDEX(INDIRECT($E333&$F333&\":\"&$F333),S$11)),FALSE)","v":false}]
[null,null,0,"TSRYY Balance Sheet","'TSRYY Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F334,L28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),L$11)),FALSE)","v":2160000},{"$f":"IF(AND($F334,M28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),M$11)),FALSE)","v":2200000},{"$f":"IF(AND($F334,N28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),N$11)),FALSE)","v":2290000},{"$f":"IF(AND($F334,O28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),O$11)),FALSE)","v":2640000},{"$f":"IF(AND($F334,P28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),P$11)),FALSE)","v":2770000},{"$f":"IF(AND($F334,Q28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F334,R28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),R$11)),FALSE)","v":false},{"$f":"IF(AND($F334,S28),clean_alt(INDEX(INDIRECT($E334&$F334&\":\"&$F334),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F335,L29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),L$11)),FALSE)","v":36160000},{"$f":"IF(AND($F335,M29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),M$11)),FALSE)","v":36960000},{"$f":"IF(AND($F335,N29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),N$11)),FALSE)","v":36300000},{"$f":"IF(AND($F335,O29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),O$11)),FALSE)","v":35750000},{"$f":"IF(AND($F335,P29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),P$11)),FALSE)","v":36820000},{"$f":"IF(AND($F335,Q29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F335,R29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),R$11)),FALSE)","v":false},{"$f":"IF(AND($F335,S29),clean_alt(INDEX(INDIRECT($E335&$F335&\":\"&$F335),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F336,L30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),L$11)),FALSE)","v":0},{"$f":"IF(AND($F336,M30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),M$11)),FALSE)","v":1050000},{"$f":"IF(AND($F336,N30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),N$11)),FALSE)","v":1140000},{"$f":"IF(AND($F336,O30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),O$11)),FALSE)","v":1350000},{"$f":"IF(AND($F336,P30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),P$11)),FALSE)","v":1710000},{"$f":"IF(AND($F336,Q30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F336,R30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),R$11)),FALSE)","v":false},{"$f":"IF(AND($F336,S30),clean_alt(INDEX(INDIRECT($E336&$F336&\":\"&$F336),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F337,L31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),L$11)),FALSE)","v":2370000},{"$f":"IF(AND($F337,M31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),M$11)),FALSE)","v":2450000},{"$f":"IF(AND($F337,N31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),N$11)),FALSE)","v":2540000},{"$f":"IF(AND($F337,O31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),O$11)),FALSE)","v":2650000},{"$f":"IF(AND($F337,P31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),P$11)),FALSE)","v":2720000},{"$f":"IF(AND($F337,Q31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F337,R31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),R$11)),FALSE)","v":false},{"$f":"IF(AND($F337,S31),clean_alt(INDEX(INDIRECT($E337&$F337&\":\"&$F337),S$11)),FALSE)","v":false}]
[null,null,0,"EBAY Balance Sheet","'EBAY Balance Sheet'!",126,null,null,null,null,null,{"$f":"IF(AND($F338,L32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),L$11)),FALSE)","v":7120000},{"$f":"IF(AND($F338,M32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),M$11)),FALSE)","v":4540000},{"$f":"IF(AND($F338,N32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),N$11)),FALSE)","v":5080000},{"$f":"IF(AND($F338,O32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),O$11)),FALSE)","v":5480000},{"$f":"IF(AND($F338,P32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),P$11)),FALSE)","v":6010000},{"$f":"IF(AND($F338,Q32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F338,R32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),R$11)),FALSE)","v":false},{"$f":"IF(AND($F338,S32),clean_alt(INDEX(INDIRECT($E338&$F338&\":\"&$F338),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F339,L33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),L$11)),FALSE)","v":false},{"$f":"IF(AND($F339,M33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),M$11)),FALSE)","v":false},{"$f":"IF(AND($F339,N33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),N$11)),FALSE)","v":false},{"$f":"IF(AND($F339,O33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),O$11)),FALSE)","v":false},{"$f":"IF(AND($F339,P33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),P$11)),FALSE)","v":false},{"$f":"IF(AND($F339,Q33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F339,R33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),R$11)),FALSE)","v":false},{"$f":"IF(AND($F339,S33),clean_alt(INDEX(INDIRECT($E339&$F339&\":\"&$F339),S$11)),FALSE)","v":false}]
[]
[]
["Total Accounts Receivable",null,null,null,null,null,null,null,null,null,null,{"$f":"L316","v":2012},{"$f":"M316","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,{"$f":"C317","v":"CABGY"},"CABGY Balance Sheet","'CABGY Balance Sheet'!",{"$f":"IFERROR(MATCH($A$342,INDIRECT(E343&\"A:A\"),0),FALSE)","v":109},null,null,null,null,null,{"$f":"IF(AND($F343,L11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),L$11)),FALSE)","v":9930000},{"$f":"IF(AND($F343,M11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),M$11)),FALSE)","v":9680000},{"$f":"IF(AND($F343,N11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),N$11)),FALSE)","v":9680000},{"$f":"IF(AND($F343,O11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),O$11)),FALSE)","v":8590000},{"$f":"IF(AND($F343,P11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),P$11)),FALSE)","v":8250000},{"$f":"IF(AND($F343,Q11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F343,R11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),R$11)),FALSE)","v":false},{"$f":"IF(AND($F343,S11),clean_alt(INDEX(INDIRECT($E343&$F343&\":\"&$F343),S$11)),FALSE)","v":false}]
[null,null,"DEO","DEO Balance Sheet","'DEO Balance Sheet'!",{"$f":"IFERROR(MATCH($A$342,INDIRECT(E344&\"A:A\"),0),FALSE)","v":109},null,null,null,null,null,{"$f":"IF(AND($F344,L12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),L$11)),FALSE)","v":2310000},{"$f":"IF(AND($F344,M12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),M$11)),FALSE)","v":2360000},{"$f":"IF(AND($F344,N12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),N$11)),FALSE)","v":2290000},{"$f":"IF(AND($F344,O12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),O$11)),FALSE)","v":2500000},{"$f":"IF(AND($F344,P12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),P$11)),FALSE)","v":2430000},{"$f":"IF(AND($F344,Q12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F344,R12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),R$11)),FALSE)","v":false},{"$f":"IF(AND($F344,S12),clean_alt(INDEX(INDIRECT($E344&$F344&\":\"&$F344),S$11)),FALSE)","v":false}]
[null,null,"ABEV","ABEV Balance Sheet","'ABEV Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F345,L13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),L$11)),FALSE)","v":3670000},{"$f":"IF(AND($F345,M13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),M$11)),FALSE)","v":4450000},{"$f":"IF(AND($F345,N13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),N$11)),FALSE)","v":4750000},{"$f":"IF(AND($F345,O13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),O$11)),FALSE)","v":7430000},{"$f":"IF(AND($F345,P13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),P$11)),FALSE)","v":9810000},{"$f":"IF(AND($F345,Q13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F345,R13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),R$11)),FALSE)","v":false},{"$f":"IF(AND($F345,S13),clean_alt(INDEX(INDIRECT($E345&$F345&\":\"&$F345),S$11)),FALSE)","v":false}]
[null,null,"TAP","TAP Balance Sheet","'TAP Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F346,L14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),L$11)),FALSE)","v":753400},{"$f":"IF(AND($F346,M14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),M$11)),FALSE)","v":728000},{"$f":"IF(AND($F346,N14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),N$11)),FALSE)","v":621700},{"$f":"IF(AND($F346,O14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),O$11)),FALSE)","v":525900},{"$f":"IF(AND($F346,P14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),P$11)),FALSE)","v":805300},{"$f":"IF(AND($F346,Q14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F346,R14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),R$11)),FALSE)","v":false},{"$f":"IF(AND($F346,S14),clean_alt(INDEX(INDIRECT($E346&$F346&\":\"&$F346),S$11)),FALSE)","v":false}]
[null,null,"SAM","SAM Balance Sheet","'SAM Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F347,L15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),L$11)),FALSE)","v":33120},{"$f":"IF(AND($F347,M15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),M$11)),FALSE)","v":44020},{"$f":"IF(AND($F347,N15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),N$11)),FALSE)","v":63260},{"$f":"IF(AND($F347,O15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),O$11)),FALSE)","v":57590},{"$f":"IF(AND($F347,P15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),P$11)),FALSE)","v":43370},{"$f":"IF(AND($F347,Q15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F347,R15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),R$11)),FALSE)","v":false},{"$f":"IF(AND($F347,S15),clean_alt(INDEX(INDIRECT($E347&$F347&\":\"&$F347),S$11)),FALSE)","v":false}]
[null,null,"STZ","STZ Balance Sheet","'STZ Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F348,L16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),L$11)),FALSE)","v":471900},{"$f":"IF(AND($F348,M16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),M$11)),FALSE)","v":743700},{"$f":"IF(AND($F348,N16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),N$11)),FALSE)","v":690600},{"$f":"IF(AND($F348,O16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),O$11)),FALSE)","v":857000},{"$f":"IF(AND($F348,P16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),P$11)),FALSE)","v":837400},{"$f":"IF(AND($F348,Q16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F348,R16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),R$11)),FALSE)","v":false},{"$f":"IF(AND($F348,S16),clean_alt(INDEX(INDIRECT($E348&$F348&\":\"&$F348),S$11)),FALSE)","v":false}]
[null,null,"BREW","BREW Balance Sheet","'BREW Balance Sheet'!",96,null,null,null,null,null,{"$f":"IF(AND($F349,L17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),L$11)),FALSE)","v":11440},{"$f":"IF(AND($F349,M17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),M$11)),FALSE)","v":11990},{"$f":"IF(AND($F349,N17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),N$11)),FALSE)","v":19010},{"$f":"IF(AND($F349,O17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),O$11)),FALSE)","v":24080},{"$f":"IF(AND($F349,P17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),P$11)),FALSE)","v":0},{"$f":"IF(AND($F349,Q17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F349,R17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),R$11)),FALSE)","v":false},{"$f":"IF(AND($F349,S17),clean_alt(INDEX(INDIRECT($E349&$F349&\":\"&$F349),S$11)),FALSE)","v":false}]
[null,null,"WVVI","WVVI Balance Sheet","'WVVI Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F350,L18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),L$11)),FALSE)","v":1370},{"$f":"IF(AND($F350,M18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),M$11)),FALSE)","v":1620},{"$f":"IF(AND($F350,N18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),N$11)),FALSE)","v":1940},{"$f":"IF(AND($F350,O18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),O$11)),FALSE)","v":1890},{"$f":"IF(AND($F350,P18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),P$11)),FALSE)","v":1870},{"$f":"IF(AND($F350,Q18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F350,R18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),R$11)),FALSE)","v":false},{"$f":"IF(AND($F350,S18),clean_alt(INDEX(INDIRECT($E350&$F350&\":\"&$F350),S$11)),FALSE)","v":false}]
[null,null,"HINKF","HINKF Balance Sheet","'HINKF Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F351,L19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),L$11)),FALSE)","v":2540000},{"$f":"IF(AND($F351,M19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),M$11)),FALSE)","v":2430000},{"$f":"IF(AND($F351,N19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),N$11)),FALSE)","v":2770000},{"$f":"IF(AND($F351,O19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),O$11)),FALSE)","v":2910000},{"$f":"IF(AND($F351,P19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),P$11)),FALSE)","v":3100000},{"$f":"IF(AND($F351,Q19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F351,R19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),R$11)),FALSE)","v":false},{"$f":"IF(AND($F351,S19),clean_alt(INDEX(INDIRECT($E351&$F351&\":\"&$F351),S$11)),FALSE)","v":false}]
[null,null,"COT","COT Balance Sheet","'COT Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F352,L20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),L$11)),FALSE)","v":199740},{"$f":"IF(AND($F352,M20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),M$11)),FALSE)","v":218340},{"$f":"IF(AND($F352,N20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),N$11)),FALSE)","v":355930},{"$f":"IF(AND($F352,O20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),O$11)),FALSE)","v":409650},{"$f":"IF(AND($F352,P20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),P$11)),FALSE)","v":541650},{"$f":"IF(AND($F352,Q20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F352,R20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),R$11)),FALSE)","v":false},{"$f":"IF(AND($F352,S20),clean_alt(INDEX(INDIRECT($E352&$F352&\":\"&$F352),S$11)),FALSE)","v":false}]
[null,null,"FMOCY","FMOCY Balance Sheet","'FMOCY Balance Sheet'!",107,null,null,null,null,null,{"$f":"IF(AND($F353,L21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),L$11)),FALSE)","v":5260000},{"$f":"IF(AND($F353,M21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),M$11)),FALSE)","v":3090000},{"$f":"IF(AND($F353,N21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),N$11)),FALSE)","v":2710000},{"$f":"IF(AND($F353,O21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),O$11)),FALSE)","v":2130000},{"$f":"IF(AND($F353,P21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),P$11)),FALSE)","v":1690000},{"$f":"IF(AND($F353,Q21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F353,R21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),R$11)),FALSE)","v":false},{"$f":"IF(AND($F353,S21),clean_alt(INDEX(INDIRECT($E353&$F353&\":\"&$F353),S$11)),FALSE)","v":false}]
[null,null,"TSGTF","TSGTF Balance Sheet","'TSGTF Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F354,L22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),L$11)),FALSE)","v":596090},{"$f":"IF(AND($F354,M22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),M$11)),FALSE)","v":1190000},{"$f":"IF(AND($F354,N22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),N$11)),FALSE)","v":969280},{"$f":"IF(AND($F354,O22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),O$11)),FALSE)","v":820360},{"$f":"IF(AND($F354,P22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),P$11)),FALSE)","v":776850},{"$f":"IF(AND($F354,Q22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F354,R22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),R$11)),FALSE)","v":false},{"$f":"IF(AND($F354,S22),clean_alt(INDEX(INDIRECT($E354&$F354&\":\"&$F354),S$11)),FALSE)","v":false}]
[null,null,"MNST","MNST Balance Sheet","'MNST Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F355,L23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),L$11)),FALSE)","v":236710},{"$f":"IF(AND($F355,M23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),M$11)),FALSE)","v":296180},{"$f":"IF(AND($F355,N23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),N$11)),FALSE)","v":280760},{"$f":"IF(AND($F355,O23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),O$11)),FALSE)","v":477960},{"$f":"IF(AND($F355,P23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),P$11)),FALSE)","v":573050},{"$f":"IF(AND($F355,Q23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F355,R23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),R$11)),FALSE)","v":false},{"$f":"IF(AND($F355,S23),clean_alt(INDEX(INDIRECT($E355&$F355&\":\"&$F355),S$11)),FALSE)","v":false}]
[null,null,"ROX","ROX Balance Sheet","'ROX Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F356,L24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),L$11)),FALSE)","v":7330},{"$f":"IF(AND($F356,M24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),M$11)),FALSE)","v":8970},{"$f":"IF(AND($F356,N24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),N$11)),FALSE)","v":10690},{"$f":"IF(AND($F356,O24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),O$11)),FALSE)","v":10410},{"$f":"IF(AND($F356,P24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),P$11)),FALSE)","v":11460},{"$f":"IF(AND($F356,Q24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F356,R24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),R$11)),FALSE)","v":false},{"$f":"IF(AND($F356,S24),clean_alt(INDEX(INDIRECT($E356&$F356&\":\"&$F356),S$11)),FALSE)","v":false}]
[null,null,"PDRDY","PDRDY Balance Sheet","'PDRDY Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F357,L25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),L$11)),FALSE)","v":1310000},{"$f":"IF(AND($F357,M25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),M$11)),FALSE)","v":1190000},{"$f":"IF(AND($F357,N25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),N$11)),FALSE)","v":1370000},{"$f":"IF(AND($F357,O25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),O$11)),FALSE)","v":1310000},{"$f":"IF(AND($F357,P25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),P$11)),FALSE)","v":1400000},{"$f":"IF(AND($F357,Q25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F357,R25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),R$11)),FALSE)","v":false},{"$f":"IF(AND($F357,S25),clean_alt(INDEX(INDIRECT($E357&$F357&\":\"&$F357),S$11)),FALSE)","v":false}]
[null,null,"TBVPY","TBVPY Balance Sheet","'TBVPY Balance Sheet'!",107,null,null,null,null,null,{"$f":"IF(AND($F358,L26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),L$11)),FALSE)","v":238380},{"$f":"IF(AND($F358,M26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),M$11)),FALSE)","v":218260},{"$f":"IF(AND($F358,N26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),N$11)),FALSE)","v":235670},{"$f":"IF(AND($F358,O26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),O$11)),FALSE)","v":175340},{"$f":"IF(AND($F358,P26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),P$11)),FALSE)","v":184330},{"$f":"IF(AND($F358,Q26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F358,R26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),R$11)),FALSE)","v":false},{"$f":"IF(AND($F358,S26),clean_alt(INDEX(INDIRECT($E358&$F358&\":\"&$F358),S$11)),FALSE)","v":false}]
[null,null,"BF.A","BF.A Balance Sheet","'BF.A Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F359,L27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),L$11)),FALSE)","v":548000},{"$f":"IF(AND($F359,M27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),M$11)),FALSE)","v":569000},{"$f":"IF(AND($F359,N27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),N$11)),FALSE)","v":583000},{"$f":"IF(AND($F359,O27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),O$11)),FALSE)","v":559000},{"$f":"IF(AND($F359,P27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),P$11)),FALSE)","v":557000},{"$f":"IF(AND($F359,Q27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F359,R27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),R$11)),FALSE)","v":false},{"$f":"IF(AND($F359,S27),clean_alt(INDEX(INDIRECT($E359&$F359&\":\"&$F359),S$11)),FALSE)","v":false}]
[null,null,0,"TSRYY Balance Sheet","'TSRYY Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F360,L28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),L$11)),FALSE)","v":437400},{"$f":"IF(AND($F360,M28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),M$11)),FALSE)","v":433100},{"$f":"IF(AND($F360,N28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),N$11)),FALSE)","v":497900},{"$f":"IF(AND($F360,O28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),O$11)),FALSE)","v":569600},{"$f":"IF(AND($F360,P28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),P$11)),FALSE)","v":578300},{"$f":"IF(AND($F360,Q28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F360,R28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),R$11)),FALSE)","v":false},{"$f":"IF(AND($F360,S28),clean_alt(INDEX(INDIRECT($E360&$F360&\":\"&$F360),S$11)),FALSE)","v":false}]
[null,null,"PEP","PEP Balance Sheet","'PEP Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F361,L29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),L$11)),FALSE)","v":7040000},{"$f":"IF(AND($F361,M29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),M$11)),FALSE)","v":6950000},{"$f":"IF(AND($F361,N29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),N$11)),FALSE)","v":6650000},{"$f":"IF(AND($F361,O29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),O$11)),FALSE)","v":6440000},{"$f":"IF(AND($F361,P29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),P$11)),FALSE)","v":6690000},{"$f":"IF(AND($F361,Q29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F361,R29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),R$11)),FALSE)","v":false},{"$f":"IF(AND($F361,S29),clean_alt(INDEX(INDIRECT($E361&$F361&\":\"&$F361),S$11)),FALSE)","v":false}]
[null,null,"COKE","COKE Balance Sheet","'COKE Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F362,L30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),L$11)),FALSE)","v":0},{"$f":"IF(AND($F362,M30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),M$11)),FALSE)","v":138600},{"$f":"IF(AND($F362,N30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),N$11)),FALSE)","v":163000},{"$f":"IF(AND($F362,O30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),O$11)),FALSE)","v":236620},{"$f":"IF(AND($F362,P30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),P$11)),FALSE)","v":364570},{"$f":"IF(AND($F362,Q30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F362,R30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),R$11)),FALSE)","v":false},{"$f":"IF(AND($F362,S30),clean_alt(INDEX(INDIRECT($E362&$F362&\":\"&$F362),S$11)),FALSE)","v":false}]
[null,null,"DPS","DPS Balance Sheet","'DPS Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F363,L31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),L$11)),FALSE)","v":602000},{"$f":"IF(AND($F363,M31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),M$11)),FALSE)","v":622000},{"$f":"IF(AND($F363,N31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),N$11)),FALSE)","v":617000},{"$f":"IF(AND($F363,O31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),O$11)),FALSE)","v":628000},{"$f":"IF(AND($F363,P31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),P$11)),FALSE)","v":646000},{"$f":"IF(AND($F363,Q31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F363,R31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),R$11)),FALSE)","v":false},{"$f":"IF(AND($F363,S31),clean_alt(INDEX(INDIRECT($E363&$F363&\":\"&$F363),S$11)),FALSE)","v":false}]
[null,null,0,"EBAY Balance Sheet","'EBAY Balance Sheet'!",109,null,null,null,null,null,{"$f":"IF(AND($F364,L32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),L$11)),FALSE)","v":12950000},{"$f":"IF(AND($F364,M32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),M$11)),FALSE)","v":600000},{"$f":"IF(AND($F364,N32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),N$11)),FALSE)","v":619000},{"$f":"IF(AND($F364,O32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),O$11)),FALSE)","v":592000},{"$f":"IF(AND($F364,P32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),P$11)),FALSE)","v":695000},{"$f":"IF(AND($F364,Q32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F364,R32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),R$11)),FALSE)","v":false},{"$f":"IF(AND($F364,S32),clean_alt(INDEX(INDIRECT($E364&$F364&\":\"&$F364),S$11)),FALSE)","v":false}]
[null,null,0,false,false,false,null,null,null,null,null,{"$f":"IF(AND($F365,L33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),L$11)),FALSE)","v":false},{"$f":"IF(AND($F365,M33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),M$11)),FALSE)","v":false},{"$f":"IF(AND($F365,N33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),N$11)),FALSE)","v":false},{"$f":"IF(AND($F365,O33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),O$11)),FALSE)","v":false},{"$f":"IF(AND($F365,P33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),P$11)),FALSE)","v":false},{"$f":"IF(AND($F365,Q33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),Q$11)),FALSE)","v":false},{"$f":"IF(AND($F365,R33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),R$11)),FALSE)","v":false},{"$f":"IF(AND($F365,S33),clean_alt(INDEX(INDIRECT($E365&$F365&\":\"&$F365),S$11)),FALSE)","v":false}]

{"sheet":"General Instructions","index":18,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Go to the Menu Sheet"]
[null,null,"Enter new ticker symbols - you can add or delete rows; just make sure the counts are still ok"]
[]
[null,null,"The general objective of this sheet is to gather as much information as possible on a set of companies for:"]
[null,null,"1. Analysis of the cost of capital"]
[null,null,"Video on Cost of Capital"]
[null,null,"Computation of Cost of Capital from P/E Ratio"]
[null,null,"Creating a Function for Alternative Cost of Capital with Real World Inputs"]
[null,null,"Presentation of Cost of Capital"]
[]
[]
[]
[]
[null,null,"2. Analysis of the P/E and P/B ratios over time"]
[null,null,"3. Analysis of the EV/EBITDA and EV/EBIT ratios over time"]
[]
[]
[]
[null,null,null,null,"UNDER CONSTRUCTION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functions"]

{"sheet":"Notes","index":19,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Videos"]
[null,null,"1. Overview of Program"]
[null,null,null,"Reads multiple data with different URL's and Different Techniques"]
[null,null,null,"Computes cost of capital using different techniques (theme of low cost of capital)"]
[null,null,null,"Adjust sample and inputs"]
[null,null,null,"Show trends in earnings and EBITDA"]
[null,null,null,"Compare to Stock Price Graph"]
[null,null,null,"Note on Updating Data and Keeping Prior Data"]
[]
[null,null,"2. Uploading Data and Entering Company Ticker Symbols"]
[null,null,null,"Explain how URL's work: Need to Separate and then put back together with URL"]
[null,null,null,"Getting Correct Ticker Symbols"]
[null,null,null,"Don't Insert New Rows"]
[null,null,null,"Clear Sheets and then Press Read All"]
[null,null,null,"Technical discussion of Workbooks.open"]
[]
[null,null,"3. Verifying Data and Finding Source Numbers"]
[null,null,null,"Discussion of Sheet Names"]
[null,null,null,"Use [ C   and F5 to find sources"]
[null,null,null,"Use F5 in Formulas"]
[null,null,null,"Run the hyperlink macros and use to find sources"]
[null,null,null,"Change TRUE and FALSE to select companies"]
[null,null,null,"Shift ALT --> Short-cut"]
[null,null,null,"Explaining the Full Re-calculate Macro"]
[null,null,null,"Explaining how to find the economic data"]
[null,null,null,"Apply Same years for Data"]
[]
[null,null,"4. Technical Notes on Functions and MATCH/INDEX/INDIRECT"]
[null,null,null,"Use of Indirect with MATCH and INDEX"]
[null,null,null,"Work though the CLEAN_ALT Function"]
[null,null,null,"Match_Partial_Sheet Function"]
[null,null,null,"Understand read_url macro"]
[]
[null,null,"5. Cost of Capital and CAPM Formula"]
[]
[]
[]
[null,"Technical Notes"]
[]
[null,null,"Plops in sheets from workbooks.open"]
[null,null,"Uses MATCH, INDEX and INDIRECT to find data"]
[null,null,"Adjusts for millions and billions using clean_alt"]
[null,null,"Functions for dynamic goal seek"]
[null,null,"MATCH and TRUE/FALSE Counter to Select"]
[null,null,"Match Partial and Number of Items"]
[]
[]
[null,"Financial Theory"]
[null,null,"P/E = (1-g/ROE)/(k-g)",null,null,null,"P/E * (k-g) = (1-g/ROE)",null,null,null," (k-g) = (1-g/ROE)/(P/E)",null,null,null," k = (1-g/ROE)/(P/E) + g"]
[null,null,"EV/EBIT = (1-g/ROIC)/(WACC-g)",null,null,null,"EV/EBIT x (WACC-g+ = (1-g/ROIC)",null,null,null," (WACC-g) = (1-g/ROIC)/EV/EBIT ",null,null,null,"WACC = (1-g/ROIC)/EV/EBIT  + g"]

{"sheet":"BREAK","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"CABGY Income St","index":21,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Carlsberg ADR Rep B Shares"]
["View Ratios"]
["Fiscal year is January-December. All values DKK millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","67.2B","64.35B","64.51B","65.35B","62.61B"]
["Sales Growth","-",-4.24E-2,2.3999999999999998E-3,1.3100000000000001E-2,-4.19E-2]
["Cost of Goods Sold (COGS) incl. D&A","35.01B","33.52B","33.94B","35.02B","32.67B"]
["COGS excluding D&A","31.02B","29.66B","29.84B","30.34B","27.93B"]
["Depreciation & Amortization Expense","3.99B","3.86B","4.1B","4.67B","4.74B"]
["Depreciation","3.75B","3.62B","3.78B","4.04B","3.92B"]
["Amortization of Intangibles","239M","248M","319M","637M","822M"]
["COGS Growth","-",-4.24E-2,1.24E-2,3.1699999999999999E-2,-6.7000000000000004E-2]
["Gross Income","32.19B","30.83B","30.57B","30.34B","29.94B"]
["Gross Income Growth","-",-4.2500000000000003E-2,-8.3999999999999995E-3,-7.4999999999999997E-3,-1.2999999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.47820000000000001,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","22.68B","21.59B","22.21B","22.44B","22.29B"]
["Research & Development","96M","99M","85M","15M","104M"]
["Other SG&A","22.59B","21.49B","22.13B","22.43B","22.19B"]
["SGA Growth","-",-4.82E-2,2.8799999999999999E-2,1.04E-2,-6.7000000000000002E-3]
["Other Operating Expense","344M","-","-","-","-"]
["Unusual Expense","1.58B","650M","1.17B","8.77B","1.28B"]
["EBIT after Unusual Expense","7.59B","(650M)","7.19B","(870M)","6.37B"]
["Non Operating Income/Expense","1.83B","325M","466M","94M","2.13B"]
["Non-Operating Interest Income","668M","381M","245M","173M","152M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","2.09B","1.88B","1.63B","1.49B","1.72B"]
["Interest Expense Growth","-",-9.69E-2,-0.13700000000000001,-8.0600000000000005E-2,0.15260000000000001]
["Gross Interest Expense","2.09B","1.89B","1.64B","1.5B","1.73B"]
["Interest Capitalized","-","4M","12M","7M","3M"]
["Pretax Income","8B","7.41B","6.28B","(2.1B)","6.93B"]
["Pretax Income Growth","-",-7.3300000000000004E-2,-0.153,-1.3340000000000001,4.3022999999999998]
["Pretax Margin","-","-","-","-",0.1106,"NA"]
["Income Tax","1.86B","1.83B","1.75B","849M","2.39B"]
["Income Tax - Current Domestic","1.49B","2.18B","2.3B","1.71B","2.86B"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","370M","(351M)","(554M)","(856M)","(467M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","108M","370M","408M","364M","324M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","6.25B","5.95B","4.94B","(2.58B)","4.86B"]
["Minority Interest Expense","638M","478M","524M","344M","371M"]
["Net Income","5.61B","5.47B","4.41B","(2.93B)","4.49B"]
["Net Income Growth","-",-2.4299999999999999E-2,-0.19320000000000001,-1.6629,2.5331999999999999]
["Net Margin Growth","-","-","-","-",7.1599999999999997E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","5.61B","5.47B","4.41B","(2.93B)","4.49B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","5.61B","5.47B","4.41B","(2.93B)","4.49B"]
["EPS (Basic)",36.799999999999997,35.9,28.9,-19.2,29.4]
["EPS (Basic) Growth","-",-2.4500000000000001E-2,-0.19500000000000001,-1.6644000000000001,2.5312999999999999]
["Basic Shares Outstanding","152.54M","152.55M","152.54M","152.54M","152.55M"]
["EPS (Diluted)",36.700000000000003,35.700000000000003,28.8,-19.2,29.4]
["EPS (Diluted) Growth","-",-2.7199999999999998E-2,-0.1933,-1.6667000000000001,2.5312999999999999]
["Diluted Shares Outstanding","152.87M","153.08M","153.01M","152.54M","152.82M"]
["EBITDA","13.16B","13.1B","12.46B","12.57B","12.4B"]
["EBITDA Growth","-",-4.4000000000000003E-3,-4.8899999999999999E-2,8.8999999999999999E-3,-1.41E-2]
["EBITDA Margin","-","-","-","-",0.19800000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:54 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CABGY Balance Sheet","index":22,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Carlsberg ADR Rep B Shares"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values DKK millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","5.78B","3.61B","2.42B","3.13B","3.5B"]
["Cash Only","5.76B","3.61B","2.42B","3.13B","3.5B"]
["Short-Term Investments","21M","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.37519999999999998,-0.3306,0.2949,0.11849999999999999]
["Cash & ST Investments / Total Assets",3.7499999999999999E-2,2.3400000000000001E-2,1.7399999999999999E-2,2.47E-2,2.7099999999999999E-2]
["Total Accounts Receivable","9.93B","9.68B","9.68B","8.59B","8.25B"]
["Accounts Receivables, Net","7.83B","7.68B","6.87B","5.73B","5.49B"]
["Accounts Receivables, Gross","8.68B","7.68B","7.64B","6.51B","6.24B"]
["Bad Debt/Doubtful Accounts","(851M)","-","(771M)","(777M)","(754M)"]
["Other Receivables","2.11B","2B","2.81B","2.86B","2.77B"]
["Accounts Receivable Growth","-",-2.5600000000000001E-2,2.9999999999999997E-4,-0.1133,-3.8899999999999997E-2]
["Accounts Receivable Turnover",6.77,6.65,6.66,7.61,7.59]
["Inventories","4.54B","4.59B","4.5B","3.82B","3.96B"]
["Finished Goods","1.91B","2.08B","1.96B","1.78B","1.97B"]
["Work in Progress","304M","298M","296M","299M","282M"]
["Raw Materials","2.33B","2.22B","2.25B","1.74B","1.72B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.08B","1.8B","1.28B","1.43B","1.45B"]
["Miscellaneous Current Assets","222M","303M","304M","357M","311M"]
["Total Current Assets","21.33B","19.69B","17.88B","16.96B","17.16B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","31.99B","31.74B","28.75B","26.68B","25.81B"]
["Property, Plant & Equipment - Gross","62.19B","60.42B","58.31B","58.82B","59.87B"]
["Buildings","18.62B","18.39B","16.81B","17.3B","17.28B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","12.43B","12.38B","12.82B","13.72B","14.31B"]
["Accumulated Depreciation","30.2B","28.68B","29.56B","32.15B","34.06B"]
["Total Investments and Advances","6.37B","3.77B","4.28B","4.68B","4.7B"]
["Other Long-Term Investments","133M","-","-","-","-"]
["Long-Term Note Receivable","2.08B","2.05B","2.13B","1.85B","1.07B"]
["Intangible Assets","91.22B","94.24B","81.75B","72.92B","76.74B"]
["Net Goodwill","53.91B","57.17B","52.55B","50.27B","52.86B"]
["Net Other Intangibles","37.3B","37.07B","29.21B","22.65B","23.87B"]
["Other Assets","31M","-","1.07B","469M","125M"]
["Tangible Other Assets","27M","-","1.07B","469M","125M"]
["Total Assets","153.97B","154.6B","138.87B","126.6B","129.14B"]
["Assets - Total - Growth","-",4.1000000000000003E-3,-0.1017,-8.8400000000000006E-2,2.01E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","3.35B","9.42B","1.84B","4.55B","9.07B"]
["Short Term Debt","60M","9.23B","1.47B","4.32B","8.87B"]
["Current Portion of Long Term Debt","3.29B","185M","369M","225M","193M"]
["Accounts Payable","11.86B","12.61B","12.03B","12.26B","13.5B"]
["Accounts Payable Growth","-",6.3399999999999998E-2,-4.6199999999999998E-2,1.9E-2,0.1009]
["Income Tax Payable","1.04B","1.17B","1.18B","1.61B","2.08B"]
["Other Current Liabilities","11.77B","11.99B","11.88B","12.26B","10.64B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","11.77B","11.99B","11.88B","12.26B","10.64B"]
["Total Current Liabilities","28.02B","35.2B","26.93B","30.68B","35.28B"]
["Long-Term Debt","36.71B","30.24B","38.69B","31.48B","21.14B"]
["Long-Term Debt excl. Capitalized Leases","36.67B","30.24B","38.69B","31.48B","21.14B"]
["Non-Convertible Debt","36.67B","30.24B","38.69B","31.48B","21.14B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","35M","-","-","-","-"]
["Provision for Risks & Charges","5.19B","5.86B","7.23B","8.61B","8.52B"]
["Deferred Taxes","8.23B","7.83B","5.58B","3.57B","3.8B"]
["Deferred Taxes - Credit","9.18B","10.95B","8.59B","6.61B","7.33B"]
["Deferred Taxes - Debit","948M","3.12B","3.01B","3.04B","3.53B"]
["Other Liabilities","1.22B","1.36B","1.44B","1.99B","3.21B"]
["Other Liabilities (excl. Deferred Income)","1.22B","1.36B","1.44B","1.99B","3.21B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","80.32B","83.6B","82.87B","79.37B","75.49B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.52159999999999995,0.54069999999999996,0.5968,0.62690000000000001,0.58450000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","70.26B","67.81B","52.44B","43.49B","50.81B"]
["Common Stock Par/Carry Value","3.05B","3.05B","3.05B","3.05B","3.05B"]
["Retained Earnings","73.69B","78.65B","80.39B","75.89B","77.26B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(5.87B)","(13.21B)","(30.5B)","(34.91B)","(29.08B)"]
["Unrealized Gain/Loss Marketable Securities","147M","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.45629999999999998,0.43859999999999999,0.37759999999999999,0.34350000000000003,0.39350000000000002]
["Total Shareholders' Equity","70.26B","67.81B","52.44B","43.49B","50.81B"]
["Total Shareholders' Equity / Total Assets",0.45629999999999998,0.43859999999999999,0.37759999999999999,0.34350000000000003,0.39350000000000002]
["Accumulated Minority Interest","3.39B","3.19B","3.56B","3.74B","2.84B"]
["Total Equity","73.65B","71B","56B","47.23B","53.65B"]
["Liabilities & Shareholders' Equity","153.97B","154.6B","138.87B","126.6B","129.14B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:54 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CABGY Cash Flow","index":23,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Carlsberg ADR Rep B Shares"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values DKK millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","9.79B","9.72B","9.23B","8.46B","8.25B"]
["Net Income Growth","-",-7.1000000000000004E-3,-5.0700000000000002E-2,-8.3699999999999997E-2,-2.5100000000000001E-2]
["Depreciation, Depletion & Amortization","3.99B","3.86B","4.1B","4.67B","4.74B"]
["Depreciation and Depletion","3.75B","248M","319M","4.04B","3.92B"]
["Amortization of Intangible Assets","239M","3.62B","3.78B","637M","822M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(4.14B)","(5.08B)","(4.89B)","(4.53B)","(3.33B)"]
["Funds from Operations","9.64B","8.51B","8.44B","8.6B","9.66B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","329M","(223M)","(859M)","1.85B","(105M)"]
["Receivables","66M","(842M)","(606M)","600M","403M"]
["Accounts Payable","848M","1.33B","(210M)","200M","-"]
["Other Assets/Liabilities","(383M)","(516M)","(110M)","795M","(425M)"]
["Net Operating Cash Flow","9.97B","8.28B","7.59B","10.45B","9.56B"]
["Net Operating Cash Flow Growth","-",-0.16930000000000001,-8.43E-2,0.37709999999999999,-8.5000000000000006E-2]
["Net Operating Cash Flow / Sales",0.1484,0.12870000000000001,0.1176,0.1598,0.15260000000000001]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(5.07B)","(5.6B)","(5.91B)","(4.15B)","(3.84B)"]
["Capital Expenditures (Fixed Assets)","(5.07B)","(4.67B)","(5.1B)","(3.69B)","(3.53B)"]
["Capital Expenditures (Other Assets)","-","(931M)","(810M)","(459M)","(312M)"]
["Capital Expenditures Growth","-",-0.10390000000000001,-5.5E-2,0.29759999999999998,7.4700000000000003E-2]
["Capital Expenditures / Sales",-7.5499999999999998E-2,-8.6999999999999994E-2,-9.1600000000000001E-2,-6.3500000000000001E-2,-6.13E-2]
["Net Assets from Acquisitions","(27M)","(2.31B)","(1.68B)","(33M)","(399M)"]
["Sale of Fixed Assets & Businesses","2.34B","149M","261M","1.23B","2.21B"]
["Purchase/Sale of Investments","(1.28B)","(138M)","13M","225M","764M"]
["Purchase of Investments","(1.95B)","(1.33B)","(1.15B)","(679M)","(676M)"]
["Sale/Maturity of Investments","670M","1.19B","1.16B","904M","1.44B"]
["Other Uses","(28M)","(330M)","-","(193M)","(78M)"]
["Other Sources","-","80M","400M","-","-"]
["Net Investing Cash Flow","(4.07B)","(8.15B)","(6.92B)","(2.92B)","(1.34B)"]
["Net Investing Cash Flow Growth","-",-1.0012000000000001,0.15179999999999999,0.57730000000000004,0.54159999999999997]
["Net Investing Cash Flow / Sales",-6.0600000000000001E-2,-0.12670000000000001,-0.1072,-4.4699999999999997E-2,-2.1399999999999999E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(839M)","(915M)","(1.22B)","(1.37B)","(1.37B)"]
["Common Dividends","(839M)","(915M)","(1.22B)","(1.37B)","(1.37B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(25M)","(70M)","(14M)","(132M)","(64M)"]
["Repurchase of Common & Preferred Stk.","(70M)","(167M)","(49M)","(259M)","(214M)"]
["Sale of Common & Preferred Stock","45M","97M","35M","127M","150M"]
["Proceeds from Stock Options","45M","97M","35M","127M","150M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","2.47B","(67M)","82M","(4.56B)","(6.75B)"]
["Change in Current Debt","(874M)","(22M)","(214M)","(363M)","(889M)"]
["Change in Long-Term Debt","3.35B","(45M)","296M","(4.19B)","(5.86B)"]
["Issuance of Long-Term Debt","11.33B","1.69B","7.98B","-","-"]
["Reduction in Long-Term Debt","(7.99B)","(1.73B)","(7.69B)","(4.19B)","(5.86B)"]
["Other Funds","(5.2B)","(677M)","(663M)","(513M)","(617M)"]
["Other Uses","(5.2B)","(677M)","(663M)","(513M)","(617M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(3.59B)","(1.73B)","(1.82B)","(6.58B)","(8.81B)"]
["Net Financing Cash Flow Growth","-",0.51829999999999998,-4.9700000000000001E-2,-2.6225999999999998,-0.33929999999999999]
["Net Financing Cash Flow / Sales",-5.3400000000000003E-2,-2.69E-2,-2.81E-2,-0.10059999999999999,-0.1406]
["Exchange Rate Effect","(84M)","(167M)","89M","(105M)","(83M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","2.22B","(1.77B)","(1.06B)","842M","(672M)"]
["Free Cash Flow","4.9B","3.61B","2.49B","6.75B","6.03B"]
["Free Cash Flow Growth","-",-0.2621,-0.31180000000000002,1.7157,-0.10730000000000001]
["Free Cash Flow Yield","-","-","-","-",0.05,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:54 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CARL-B.CO Summary","index":24,"n_rows":285,"n_cols":2,"rows_kept":285,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Carlsberg A/S (CARL-B.CO)"]
["Copenhagen - Copenhagen Real Time Price. Currency in DKK"]
["700.60-10.40 (-1.46%)"]
["At close: 4:59PM CET"]
["People also watch"]
["VWS.CODANSKE.COMAERSK-B.CONOVO-B.CODSV.CO"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",711]
["Open",706]
["Bid","700.00 x 0"]
["Ask","700.20 x 0"]
["Day's Range","697.60 - 707.60"]
["52 Week Range","603.00 - 781.40"]
["Volume",513922]
["Avg. Volume",281742]
["Market Cap","105.517B"]
["Beta","N/A"]
["PE Ratio (TTM)",85.44]
["EPS (TTM)",8.1999999999999993]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.34 (1.34%)"]
["Ex-Dividend Date",42825]
["1y Target Est",715.04]
["Currency in DKK"]
["Valuation Measures"]
["Market Cap (intraday) 5","105.52B"]
["Enterprise Value 3","127.49B"]
["Trailing P/E ",85.44]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",1.71]
["Price/Book (mrq)",2.27]
["Enterprise Value/Revenue 3",2.06]
["Enterprise Value/EBITDA 6",9.64]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43100]
["Profitability"]
["Profit Margin ",2.0400000000000001E-2]
["Operating Margin (ttm)",0.13780000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",4.41E-2]
["Return on Equity (ttm)",0.04]
["Income Statement"]
["Revenue (ttm)","61.81B"]
["Revenue Per Share (ttm)",405.31]
["Quarterly Revenue Growth (yoy)",-4.2000000000000003E-2]
["Gross Profit (ttm)","31.44B"]
["EBITDA ","13.22B"]
["Net Income Avi to Common (ttm)","1.26B"]
["Diluted EPS (ttm)",8.1999999999999993]
["Quarterly Earnings Growth (yoy)","N/A"]
["Balance Sheet"]
["Total Cash (mrq)","3.46B"]
["Total Cash Per Share (mrq)",22.72]
["Total Debt (mrq)","24.19B"]
["Total Debt/Equity (mrq)",48.84]
["Current Ratio (mrq)",0.61]
["Book Value Per Share (mrq)",307.95999999999998]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","11.83B"]
["Levered Free Cash Flow (ttm)","6.31B"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0.15989999999999999]
["S&P500 52-Week Change 3",0.1144]
["52 Week High 3",781.4]
["52 Week Low 3",603]
["50-Day Moving Average 3",752.41]
["200-Day Moving Average 3",727.76]
["Share Statistics"]
["Avg Vol (3 month) 3","281.74k"]
["Avg Vol (10 day) 3","483.75k"]
["Shares Outstanding 5","118.85M"]
["Float ","106.15M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.34]
["Forward Annual Dividend Yield 4",1.34E-2]
["Trailing Annual Dividend Rate 3",16]
["Trailing Annual Dividend Yield 3",2.2499999999999999E-2]
["5 Year Average Dividend Yield 4",1.38]
["Payout Ratio 4",0.30959999999999999]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",42825]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
[]
["CNBC Videos•3 months ago"]
["What's Carlsberg strategy for getting customers?"]
["Product sampling and social media are key marketing strategies at Carlsberg, says Lars Lehmann, MD at Carlsberg Brewery Malaysia."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•3 days ago"]
["BRIEF-Carlsberg CEO Says Not Focused On Regaining Lost Market Share In Russia"]
["Feb 7 (Reuters) - CARLSBERG CEO CEES 'T HART SAID IN AN INTERVIEW: * WILL NOT FOCUS ON REGAINING LOST MARKET SHARE IN RUSSIA BECAUSE THAT WOULD MEAN ENTERING PRICE WAR * EXPECTS MERGED ANHEUSER-BUSCH INBEV, ..."]
["Reuters•3 days ago"]
["Russian alcohol curbs hit Carlsberg's 2017 sales"]
["Attempts by Russia to curb alcohol abuse, including limiting the size of plastic beer bottles, hit sales of Danish brewer Carlsberg (CARLb.CO) and pushed its 2017 profit well below analysts' expectations. Carlsberg has struggled in Russia, its main Eastern European market, since it took control of the country's largest beer brand Baltika in 2008 due to a weak economy as well as advertising restrictions and tax hikes designed to curb drinking. Russia provides around a fifth of Carlsberg's sales."]
["Associated Press•3 days ago"]
["Carlsberg sales hit by Russian move to limit bottle sizes"]
["COPENHAGEN, Denmark (AP) — Danish brewer Carlsberg says its profits and sales fell last year, partly because of weakness in its key Russian market, where a law limited the maximum size of plastic bottles."]
["Reuters•2 months ago"]
["Carlsberg moves closer to Habeco deal in Vietnam"]
["Danish brewer Carlsberg has edged closer to reaching an agreement with the Vietnamese government to increase its stake in Habeco, one of Vietnam's biggest brewers, which it hopes will speed up the process. Vietnam has one of the world's most attractive beer markets and the biggest in Southeast Asia, buoyed by a young population that consumed nearly 4 billion litres last year. The government wants to fully divest its majority stake in Habeco and also in rival Sabeco."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["CNBC•3 months ago"]
["One of beer giant Carlsberg's breweries just went carbon neutral"]
["The Sweden based facility is using biogas and green electricity."]
["Associated Press•3 months ago"]
["Carlsberg sales drop slightly in Q3, mainly in Russia"]
["COPENHAGEN, Denmark (AP) — Danish brewer Carlsberg says sales dropped slightly in the third quarter, but was still upgrading its full year outlook although it continued losing market share in its biggest market Russia."]
["Reuters•3 months ago"]
["Carlsberg lifts 2017 operating profit guidance despite slip in third-quarter sales"]
["COPENHAGEN (Reuters) - Danish brewer Carlsberg (CARLb.CO) said on Thursday third-quarter sales slipped more than expected, but it lifted its operating profit guidance for 2017. The company said in a trading ..."]
["Reuters•4 months ago"]
["Heineken bets on motor racing for Asian payout"]
["Heineken (HEIN.AS) is betting on Formula One to help it reclaim the title of leading global lager from Budweiser, a strategy that depends on broadening the sport's appeal in Asia and persuading fans to pay more for their beer. Heineken has grown strongly in Asia over the past five years, but the sales boost was driven by its cheaper Singapore-based Tiger beer brand rather than its higher-margin namesake lager, which it promotes at the Grand Prix. Asian drinkers have also turned to its cheaper rivals Budweiser and Tuborg."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Reuters•5 months ago"]
["Carlsberg keen on bigger stake, says Habeco executive: media"]
["Carlsberg is keen on expanding its stake in Habeco , one of Vietnam's biggest brewers, to at least 51 percent, a local news website reported, citing a Habeco executive. Vietnam plans to privatize Habeco ..."]
[]
["CNBC•6 months ago"]
["European markets end higher; Fed minutes in focus"]
["European stocks closed higher on Wednesday afternoon, as geopolitical tensions in the Korean peninsula eased and investors waited braced for the release of minutes from the last Federal Reserve meeting."]
["Associated Press•6 months ago"]
["Carlsberg profits rise despite stagnant sales"]
["HELSINKI (AP) — Danish brewer Carlsberg says its profits rose in the first six months of the year, despite a decline in consumption in the key eastern European market, particularly Russia."]
[]
["Bloomberg•6 months ago"]
["Carlsberg Profit Outlook Disappoints as Beer Volume Declines"]
["Danish brewer Carlsberg A/S left its full-year profit forecast unchanged and warned of a tougher third quarter, disappointing investors after first-half earnings clearly beat estimates."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Bloomberg•7 months ago"]
["Vietnam's Drinkers Are Giving the World's Top Brewers Beer Goggles"]
["Ho Chi Minh called alcohol a poison peddled by French imperialists. Half a century later in the Vietnamese city that bears the revolutionary founder’s name, young women in short skirts haul cases of Tiger ..."]
["Reuters•7 months ago"]
["PRESS DIGEST- British Business - July 4"]
["The following are the top stories on the business pages of British newspapers. Reuters has not verified these stories and does not vouch for their accuracy. The Times * American International Group Inc ..."]
[]
["Bloomberg•9 months ago"]
["God's Own Brewers Help Carlsberg Catch Up With Craft Beer"]
["Paul Davies travels to Belgium every three months to pray with the fathers of Grimbergen Abbey. Beer drinkers answered his call in the first quarter, lifting shipments of Grimbergen ale by 25 percent."]
[]
["Zacks•9 months ago"]
["3 Reasons Momentum Stock Investors Will Love Carlsberg (CABGY)"]
["Carlsberg (CABGY) is a solid momentum stock that has a favorable Zacks Rank and is seeing solid earnings estimate revisions."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["Benzinga•9 months ago"]
["World's Biggest Beer Companies Get Some Help From Europe"]
["Beer is the undisputed champion of alcoholic beverages . Forbes reported back in 2015 that \"big beer\" is struggling to remain relevant against craft beer companies, but recent earnings report ..."]
["Reuters•9 months ago"]
["AB InBev sees light in Brazil after two-year slump"]
["The world's largest brewer, Anheuser-Busch InBev, reported higher than expected profit growth in the first quarter and said there were signs of a turnaround in Brazil, its second-biggest market, after a two-year slump. Beer volumes finally picked up in Brazil in January to March, the brewer said on Thursday, although it had not fully passed on the cost of 2016 tax increases to consumers and sales costs rose due to a near 40 percent decline in the real against the dollar. The maker of Budweiser, Stella Artois and Corona, which produces more than a quarter of the world's beer, said it expected cost of sales per hectolitre in Brazil to fall later in the year."]
["Recommendation Rating"]
[]
[3.3]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (27)"]
[]
["Current 700.60"]
["Average 715.04"]
["Low 580.00"]
["High 860.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"CABGY Mktw Sum","index":25,"n_rows":751,"n_cols":4,"rows_kept":751,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
[]
["Company Description"]
[]
["Carlsberg A/S engages in the production and marketing of beer, craft and specialty, and non-alcoholic beer. Its products comprises of, but not limited to, Carlsberg, Ringnes, Falcon, Baltika, Beerlao, and Chonqing. The company operates through the following segments: Western Europe, Eastern Europe, ..."]
[]
["Carlsberg A/S engages in the production and marketing of beer, craft and specialty, and non-alcoholic beer. Its products comprises of, but not limited to, Carlsberg, Ringnes, Falcon, Baltika, Beerlao, and Chonqing. The company operates through the following segments: Western Europe, Eastern Europe, and Asia. The company was founded by Jacob Christian Jacobsen on November 10, 1847 and is headquartered in Copenhagen, Denmark."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[24.06]
[]
["P/E Ratio (with extraordinary items)"]
[]
[21.92]
[]
["P/E Ratio (without extraordinary items)"]
[]
[20.73]
[]
["Price to Sales Ratio"]
[]
[1.49]
[]
["Price to Book Ratio"]
[]
[1.83]
[]
["Price to Cash Flow Ratio"]
[]
[9.75]
[]
["Enterprise Value to EBITDA"]
[]
[11.55]
[]
["Enterprise Value to Sales"]
[]
[2.27]
[]
["Total Debt to Enterprise Value"]
[]
[0.25]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[1488612]
[]
["Income Per Employee"]
[]
[106652]
[]
["Receivables Turnover"]
[]
[7.44]
[]
["Total Asset Turnover"]
[]
[0.49]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.49]
[]
["Quick Ratio"]
[]
[0.37]
[]
["Cash Ratio"]
[]
[0.1]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[47.82]
[]
["Operating Margin"]
[]
[12.22]
[]
["Pretax Margin"]
[]
[11.06]
[]
["Net Margin"]
[]
[7.16]
[]
["Return on Assets"]
[]
[3.51]
[]
["Return on Equity"]
[]
[9.51]
[]
["Return on Total Capital"]
[]
[5.59]
[]
["Return on Invested Capital"]
[]
[6.11]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[59.44]
[]
["Total Debt to Total Capital"]
[]
[37.28]
[]
["Total Debt to Total Assets"]
[]
[23.39]
[]
["Long-Term Debt to Equity"]
[]
[41.6]
[]
["Long-Term Debt to Total Capital"]
[]
[26.09]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Dr. Flemming Besenbacher",64,2005,"Chairman-Supervisory Board"]
["Mr. Ceesâ€™t C. Hart",58,2015,"President & Chief Executive Officer"]
["Mr. Heine Dalsgaard",46,2016,"Chief Financial Officer"]
["Mr. Philip A. Hodges","-",2017,"Executive Vice President-Supply Chain"]
["Mr. Jacek Pastuszka",52,2015,"Senior Vice President-Eastern Europe Region"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/cabgy"]
[]
["MarketWatch News on CABGY"]
[]
["Carlsberg profit plunges on Russian bottle ruling"]
[]
["7:56 a.m. Feb. 7, 2018"]
[]
["- MarketWatch.com"]
[]
["What to watch in Carlsberg earnings"]
[]
["2:18 a.m. Feb. 7, 2018"]
[]
["- MarketWatch.com"]
[]
["Carlsberg sales fall; ups guidance as cuts go well"]
[]
["2:21 a.m. Nov. 2, 2017"]
[]
["- MarketWatch.com"]
[]
["European stocks log 3rd straight rise as euro weakens"]
[]
["10:52 a.m. Aug. 16, 2017"]
[]
["- Carla Mozee"]
[]
["Carlsberg operating profit rises 20%"]
[]
["2:06 a.m. Aug. 16, 2017"]
[]
["- MarketWatch.com"]
[]
["European stocks end at almost 21-month high after earnings deluge"]
[]
["11:49 a.m. May 4, 2017"]
[]
["- Sara Sjolin"]
[]
["Carlsberg quarterly revenue rises 5%"]
[]
["1:52 a.m. May 4, 2017"]
[]
["- MarketWatch.com"]
[]
["Carlsberg swings to net profit as volumes fall"]
[]
["2:31 a.m. Feb. 8, 2017"]
[]
["- MarketWatch.com"]
[]
["Carlsberg revenue drops; but raises FY guidance"]
[]
["3:49 a.m. Nov. 9, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg net profit up 25% despite fall in sales"]
[]
["1:20 a.m. Aug. 17, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg sells stake in Malawi business"]
[]
["4:47 a.m. Aug. 10, 2016"]
[]
["- MarketWatch.com"]
[]
["Møller-Maersk names new CEO, may split itself up"]
[]
["7:43 p.m. June 23, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg revenue slips as currencies weigh"]
[]
["12:53 a.m. May 11, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg lays out plan to reverse weak earnings"]
[]
["3:50 a.m. March 16, 2016"]
[]
["- MarketWatch.com"]
[]
["Heineken raises dividend, Carlsberg posts profit"]
[]
["8:43 a.m. Feb. 10, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg CEO not alarmed by brewer consolidation"]
[]
["7:28 a.m. Feb. 10, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg reports surprise net profit"]
[]
["1:46 a.m. Feb. 10, 2016"]
[]
["- MarketWatch.com"]
[]
["Carlsberg CEO: No intention of moving into M&A"]
[]
["4:11 a.m. Nov. 11, 2015"]
[]
["- MarketWatch.com"]
[]
["Carlsberg posts loss due to write-offs"]
[]
["2:11 a.m. Nov. 11, 2015"]
[]
["- MarketWatch.com"]
[]
["AB InBevâ€™s bid for SABMiller has no bearing on U.S. beer drinkers"]
[]
["12:42 p.m. Sept. 17, 2015"]
[]
["- Jason Notte"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/cabgy"]
[]
["Other News on CABGY"]
[]
["Carlsberg's (CABGY) CEO Cees't Hart on Q4 2017 Results - Earnings Call Transcript"]
[]
["2:25 a.m. Today2:25 a.m. Feb. 10, 2018"]
[]
["- Seeking Alpha"]
[]
["Carlsberg AS ADR B 2017 Q4 - Results - Earnings Call Slides"]
[]
["2:11 p.m. Feb. 7, 2018"]
[]
["- Seeking Alpha"]
[]
["Disruptive beer deal in China"]
[]
["11:05 a.m. Dec. 20, 2017"]
[]
["- Seeking Alpha"]
[]
["Molson Coors: Entering The International Market"]
[]
["4:23 p.m. Nov. 29, 2017"]
[]
["- Seeking Alpha"]
[]
["Carlsberg's (CABGY) CEO Cees't Hart on Q3 2017 Results - Earnings Call Transcript"]
[]
["8:54 p.m. Nov. 4, 2017"]
[]
["- Seeking Alpha"]
[]
["Carlsberg (CABGY) Reports Q3 Sales Numbers - Slideshow"]
[]
["2:32 p.m. Nov. 3, 2017"]
[]
["- Seeking Alpha"]
[]
["Molson Coors: Crack Open A Position"]
[]
["12:49 p.m. Oct. 31, 2017"]
[]
["- Seeking Alpha"]
[]
["AB InBev (BUD) Earnings Miss Again in Q3, Ups Synergy View"]
[]
["5:49 a.m. Oct. 26, 2017"]
[]
["- Zacks.com"]
[]
["Beer stocks on watch after soft Heineken performance"]
[]
["8:26 a.m. Oct. 25, 2017"]
[]
["- Seeking Alpha"]
[]
["Looking for Lucrative Alcohol Picks? Buy Constellation Brands"]
[]
["7:25 a.m. Oct. 18, 2017"]
[]
["- Zacks.com"]
[]
["Boston Beer (SAM) Stock Moving Up the Charts: What's Ahead?"]
[]
["6:17 a.m. Oct. 16, 2017"]
[]
["- Zacks.com"]
[]
["Carlsberg's (CABGY) CEO Cees' t Hart on Q2 2017 Results - Earnings Call Transcript"]
[]
["12:22 a.m. Aug. 17, 2017"]
[]
["- Seeking Alpha"]
[]
["Carlsberg AS ADR B 2017 Q2 - Results - Earnings Call Slides"]
[]
["8:00 a.m. Aug. 16, 2017"]
[]
["- Seeking Alpha"]
[]
["Boston Beer (SAM) Tops Q2 Earnings & Sales, Stocks Rises 14%"]
[]
["7:48 a.m. July 28, 2017"]
[]
["- Zacks.com"]
[]
["SAM Stock Update â€“ Is Boston Beer Company Inc Tapped Out?"]
[]
["6:04 a.m. July 12, 2017"]
[]
["- InvestorPlace.com"]
[]
["Can Boston Beer's (SAM) Revival Efforts Bring a Turnaround?"]
[]
["8:46 a.m. July 11, 2017"]
[]
["- Zacks.com"]
[]
["Barclays warns on Carlsberg keeping up with peers"]
[]
["7:30 a.m. July 7, 2017"]
[]
["- Seeking Alpha"]
[]
["Constellation Brands (STZ) Q1 Earnings & View Boost Stock"]
[]
["9:51 a.m. June 29, 2017"]
[]
["- Zacks.com"]
[]
["Boston Beer (SAM) Hits 52-Week Low: What's Dragging it Down?"]
[]
["6:43 a.m. June 14, 2017"]
[]
["- Zacks.com"]
[]
["Food stocks in focus after yields reset in Europe"]
[]
["8:31 a.m. June 9, 2017"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Carlsberg A/S"]
[]
["100 Ny Carlsberg Vej"]
[]
["Copenhagen, CR 1799"]
[]
["Phone"]
[]
["45 33273300"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$62.61B"]
[]
["Net Income"]
[]
["$4.49B"]
[]
["Employees"]
[]
[42062]
[]
["Annual Report for CABGY"]
[]
["/news/pressrelease/company/us/cabgy"]
[]
["Press Releases on CABGY"]
[]
["Global Cider Industry"]
[]
["1:58 p.m. Oct. 18, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["1:10 p.m. Oct. 16, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:54 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CABGY Mkwt Basic","index":26,"n_rows":453,"n_cols":5,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["11:43a"]
["Updated Controversial supplement kratom is an opioid, FDA says"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["CABGY"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["CABGY U.S.: OTC"]
["Carlsberg ADR Rep B Shares"]
["Watchlist CreateCABGYAlert"]
["CABGYUSClosedBack To Top"]
["Last Updated: Feb 9, 2018 5:20 p.m. EST Delayed quote"]
[23.11]
[0]
["Previous Close"]
[23.15]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["140.4% vs Avg."]
["Volume: 148.1K 65 Day Avg. - 105.5K "]
["Open: 23.23"]
["Close: 23.11"]
["22.70 Day Low/High 23.23"]
["Day Range"]
["17.21 52 Week Low/High 26.00"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $23.23 "]
["Day Range 22.70 - 23.23 "]
["52 Week Range 17.21 - 26.00 "]
["Market Cap $17.53B "]
["Shares Outstanding 594.29M "]
["Public Float 0 "]
["Beta n/a "]
["Rev. per Employee $220.88K "]
["P/E Ratio 24.31 "]
["EPS $0.95 "]
["Yield 1.24% "]
["Dividend $0.29 "]
["Ex-Dividend Date Mar 30, 2017 "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 105.52K "]
["Performance"]
["5 Day",-9.3700000000000006E-2]
["1 Month",-6.3799999999999996E-2]
["3 Month",-1.7000000000000001E-2]
["YTD",-4.0300000000000002E-2]
["1 Year",0.314]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Carlsberg profit plunges on Russian bottle ruling"]
["Danish brewer Carlsberg AS (CARL-A.KO) on Wednesday reported its results for the second half and full 2017. Here's what you need to know: NET PROFIT: Carlsberg's net profit was 1.26 billion Danish kroner ($209.4 million), missing by 74% a consensus forecast provided by FactSet and down 72% on year. For the second half, analysts had penciled in a profit of DKK2.65 billion, but the brewer slid to a net loss of DKK1.05 billion from a profit of DKK2.62 billion in the year-earlier period."]
[]
["Feb. 7, 2018 at 7:56 a.m. ET"]
["by MarketWatch.com"]
["What to watch in Carlsberg earnings"]
["Carlsberg A/S (CARL-A.KO) is scheduled to report second-half and the full-year results for 2017 on Wednesday. Here's what you need to know: SALES FORECAST: The Copenhagen-based brewer is expected to report flat full-year sales of 62.20 billion Danish kroner ($10.39 billion), according to a consensus figure provided by FactSet and based on 25 analyst estimates."]
[]
["Feb. 7, 2018 at 2:18 a.m. ET"]
["by MarketWatch.com"]
["Carlsberg sales fall; ups guidance as cuts go well"]
[]
["Nov. 2, 2017 at 3:21 a.m. ET"]
[]
["European stocks log 3rd straight rise as euro weakens"]
["Aug. 16, 2017 at 11:53 a.m. ET"]
["by Carla Mozee"]
["Carlsberg operating profit rises 20%"]
[]
["Aug. 16, 2017 at 3:07 a.m. ET"]
[]
["European stocks end at almost 21-month high after earnings deluge"]
["May. 4, 2017 at 12:50 p.m. ET"]
["by Sara Sjolin"]
["Carlsberg quarterly revenue rises 5%"]
[]
["May. 4, 2017 at 2:53 a.m. ET"]
["Carlsberg swings to net profit as volumes fall"]
[]
["Feb. 8, 2017 at 2:32 a.m. ET"]
["Carlsberg revenue drops; but raises FY guidance"]
[]
["Nov. 9, 2016 at 3:49 a.m. ET"]
["Carlsberg net profit up 25% despite fall in sales"]
[]
["Aug. 17, 2016 at 2:20 a.m. ET"]
["Carlsberg sells stake in Malawi business"]
[]
["Aug. 10, 2016 at 5:47 a.m. ET"]
["Møller-Maersk names new CEO, may split itself up"]
[]
["Jun. 23, 2016 at 8:44 p.m. ET"]
["Carlsberg revenue slips as currencies weigh"]
[]
["May. 11, 2016 at 1:53 a.m. ET"]
["Carlsberg lays out plan to reverse weak earnings"]
[]
["Mar. 16, 2016 at 4:50 a.m. ET"]
["Heineken raises dividend, Carlsberg posts profit"]
[]
["Feb. 10, 2016 at 8:44 a.m. ET"]
["Carlsberg CEO not alarmed by brewer consolidation"]
[]
["Feb. 10, 2016 at 7:29 a.m. ET"]
["Carlsberg reports surprise net profit"]
[]
["Feb. 10, 2016 at 1:47 a.m. ET"]
["Carlsberg CEO: No intention of moving into M&A"]
[]
["Nov. 11, 2015 at 4:11 a.m. ET"]
["Carlsberg posts loss due to write-offs"]
[]
["Nov. 11, 2015 at 2:12 a.m. ET"]
[]
["Opinion "]
["AB InBev’s bid for SABMiller has no bearing on U.S. beer drinkers"]
["Sep. 17, 2015 at 1:43 p.m. ET"]
["by Jason Notte"]
[]
["A.P. Møller-Maersk Names Søren Skou CEO; Shares Jump"]
["Jun. 23, 2016 at 6:31 p.m. ET"]
["on The Wall Street Journal"]
[]
["AB InBev Offers to Sell SABMiller’s Central, Eastern Europe Brands"]
["Apr. 29, 2016 at 7:56 p.m. ET"]
["on The Wall Street Journal"]
[]
["Anheuser-Busch InBev Receives $2.9 Billion Offer From Asahi for Peroni and Grolsch"]
["Feb. 9, 2016 at 12:01 a.m. ET"]
["on The Wall Street Journal"]
[]
["AB InBev Confirms It Wants to Sell Grolsch, Peroni Brands"]
["Dec. 3, 2015 at 8:05 a.m. ET"]
["on The Wall Street Journal"]
[]
["AB InBev Approach Brews Challenge for SABMiller’s CEO Alan Clark"]
["Sep. 17, 2015 at 8:57 a.m. ET"]
["on The Wall Street Journal"]
[]
["SABMiller Reports Fall in First-Quarter Lager Sales in Europe"]
["Jul. 23, 2015 at 5:24 a.m. ET"]
["on The Wall Street Journal"]
[]
["Beer Makers Make It Easier to Count Calories"]
["Mar. 25, 2015 at 9:41 p.m. ET"]
["on The Wall Street Journal"]
["Morning MarketBeat: Cisco Earnings and Commodities"]
[]
["May. 11, 2011 at 6:58 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Carlsberg's (CABGY) CEO Cees't Hart on Q4 2017 Results - Earnings Call Transcript"]
["Carlsberg's (CABGY) CEO Cees't Hart on Q4 2017 Results - Earnings Call Transcript"]
[]
["Feb. 10, 2018 at 2:25 a.m. ET"]
["on Seeking Alpha"]
["Carlsberg AS ADR B 2017 Q4 - Results - Earnings Call Slides"]
["Carlsberg AS ADR B 2017 Q4 - Results - Earnings Call Slides"]
[]
["Feb. 7, 2018 at 2:11 p.m. ET"]
["on Seeking Alpha"]
["Disruptive beer deal in China"]
["Disruptive beer deal in China"]
[]
["Dec. 20, 2017 at 11:05 a.m. ET"]
["on Seeking Alpha"]
["Molson Coors: Entering The International Market"]
["Molson Coors: Entering The International Market"]
[]
["Nov. 29, 2017 at 4:23 p.m. ET"]
["on Seeking Alpha"]
["Carlsberg's (CABGY) CEO Cees't Hart on Q3 2017 Results - Earnings Call Transcript"]
[]
["Nov. 4, 2017 at 9:54 p.m. ET"]
["on Seeking Alpha"]
["Carlsberg (CABGY) Reports Q3 Sales Numbers - Slideshow"]
[]
["Nov. 3, 2017 at 3:32 p.m. ET"]
["on Seeking Alpha"]
["Molson Coors: Crack Open A Position"]
[]
["Oct. 31, 2017 at 1:49 p.m. ET"]
["on Seeking Alpha"]
["AB InBev (BUD) Earnings Miss Again in Q3, Ups Synergy View"]
[]
["Oct. 26, 2017 at 6:49 a.m. ET"]
["on Zacks.com"]
["Beer stocks on watch after soft Heineken performance"]
[]
["Oct. 25, 2017 at 9:26 a.m. ET"]
["on Seeking Alpha"]
["Looking for Lucrative Alcohol Picks? Buy Constellation Brands"]
[]
["Oct. 18, 2017 at 8:25 a.m. ET"]
["on Zacks.com"]
["Boston Beer (SAM) Stock Moving Up the Charts: What's Ahead?"]
[]
["Oct. 16, 2017 at 7:17 a.m. ET"]
["on Zacks.com"]
["Carlsberg's (CABGY) CEO Cees' t Hart on Q2 2017 Results - Earnings Call Transcript"]
[]
["Aug. 17, 2017 at 1:22 a.m. ET"]
["on Seeking Alpha"]
["Carlsberg AS ADR B 2017 Q2 - Results - Earnings Call Slides"]
[]
["Aug. 16, 2017 at 9:00 a.m. ET"]
["on Seeking Alpha"]
["Boston Beer (SAM) Tops Q2 Earnings & Sales, Stocks Rises 14%"]
[]
["Jul. 28, 2017 at 8:48 a.m. ET"]
["on Zacks.com"]
["SAM Stock Update – Is Boston Beer Company Inc Tapped Out?"]
[]
["Jul. 12, 2017 at 7:04 a.m. ET"]
["on InvestorPlace.com"]
["Can Boston Beer's (SAM) Revival Efforts Bring a Turnaround?"]
[]
["Jul. 11, 2017 at 9:46 a.m. ET"]
["on Zacks.com"]
["Barclays warns on Carlsberg keeping up with peers"]
[]
["Jul. 7, 2017 at 8:30 a.m. ET"]
["on Seeking Alpha"]
["Constellation Brands (STZ) Q1 Earnings & View Boost Stock"]
[]
["Jun. 29, 2017 at 10:51 a.m. ET"]
["on Zacks.com"]
["Boston Beer (SAM) Hits 52-Week Low: What's Dragging it Down?"]
[]
["Jun. 14, 2017 at 7:43 a.m. ET"]
["on Zacks.com"]
["Food stocks in focus after yields reset in Europe"]
[]
["Jun. 9, 2017 at 9:31 a.m. ET"]
["on Seeking Alpha"]
["Global Cider Industry"]
[]
["Oct. 18, 2017 at 2:58 p.m. ET"]
["on PR Newswire - PRF"]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["Oct. 16, 2017 at 2:10 p.m. ET"]
["on PR Newswire - PRF"]
[]
["Carlsberg ADR Rep B Shares"]
[]
["Carlsberg A/S engages in the production and marketing of beer, craft and specialty, and non-alcoholic beer. Its products comprises of, but not limited to, Carlsberg, Ringnes, Falcon, Baltika, Beerlao, and Chonqing. The company operates through the following segments: Western Europe, Eastern Europe, and Asia. The company was founded by Jacob Christian Jacobsen on November 10, 1847 and is headquartered in Copenhagen, Denmark.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 29 Full Ratings "]
["A Nation Of Shrinking Drinkers: Who Wins And Who Loses As Booze Sectors Contract"]
[]
["Sep. 16, 2017 at 10:36 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Molson Coors Canada Inc. Cl A",-0.11169999999999999,"$7.72B"]
["Boston Beer Co. Cl A",8.8999999999999999E-3,"$2.13B"]
["Kirin Holdings Co. Ltd. ADR",4.5999999999999999E-3,"$21.27B"]
["Molson Coors Brewing Co. Cl B",-4.0000000000000001E-3,"$16B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"CARL-B.CO Yahoo Gr","index":27,"n_rows":251,"n_cols":5,"rows_kept":251,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Carlsberg A/S (CARL-B.CO)"]
["Copenhagen - Copenhagen Real Time Price. Currency in DKK"]
["700.60-10.40 (-1.46%)"]
["At close: 4:59PM CET"]
["People also watch"]
["VWS.CODANSKE.COMAERSK-B.CONOVO-B.CODSV.CO"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",711]
["Open",706]
["Bid","700.00 x 0"]
["Ask","700.20 x 0"]
["Day's Range","697.60 - 707.60"]
["52 Week Range","603.00 - 781.40"]
["Volume",513922]
["Avg. Volume",281742]
["Market Cap","105.517B"]
["Beta","N/A"]
["PE Ratio (TTM)",85.44]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.34 (1.34%)"]
["Ex-Dividend Date",42825]
["1y Target Est",715.04]
["Currency in DKK"]
["Earnings Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate",0,0,0,0]
["Low Estimate",0,0,0,0]
["High Estimate",0,0,0,0]
["Year Ago EPS","N/A","N/A","N/A","N/A"]
["Revenue Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate","N/A","N/A","N/A","N/A"]
["Low Estimate","N/A","N/A","N/A","N/A"]
["High Estimate","N/A","N/A","N/A","N/A"]
["Year Ago Sales","N/A","N/A","N/A","N/A"]
["Sales Growth (year/est)","N/A","N/A","N/A","N/A"]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Current Estimate",0,0,0,0]
["7 Days Ago",0,0,0,0]
["30 Days Ago",0,0,0,0]
["60 Days Ago",0,0,0,0]
["90 Days Ago",0,0,0,0]
["EPS Revisions","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","CARL-B.CO","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",0.1157,"N/A","N/A",0.12]
["Past 5 Years (per annum)",-0.152,"N/A","N/A","N/A"]
[]
["CNBC Videos•3 months ago"]
["What's Carlsberg strategy for getting customers?"]
["Product sampling and social media are key marketing strategies at Carlsberg, says Lars Lehmann, MD at Carlsberg Brewery Malaysia."]
[]
["Sponsored"]
[]
["American News Group"]
["New WiFi Technology '100 Times Faster' Internet"]
["New wireless internet that is 100 times faster than existing WiFi network and has the capacity to support more devices without getting congested."]
["Reuters•3 days ago"]
["BRIEF-Carlsberg CEO Says Not Focused On Regaining Lost Market Share In Russia"]
["Feb 7 (Reuters) - CARLSBERG CEO CEES 'T HART SAID IN AN INTERVIEW: * WILL NOT FOCUS ON REGAINING LOST MARKET SHARE IN RUSSIA BECAUSE THAT WOULD MEAN ENTERING PRICE WAR * EXPECTS MERGED ANHEUSER-BUSCH INBEV, ..."]
["Reuters•3 days ago"]
["Russian alcohol curbs hit Carlsberg's 2017 sales"]
["Attempts by Russia to curb alcohol abuse, including limiting the size of plastic beer bottles, hit sales of Danish brewer Carlsberg (CARLb.CO) and pushed its 2017 profit well below analysts' expectations. Carlsberg has struggled in Russia, its main Eastern European market, since it took control of the country's largest beer brand Baltika in 2008 due to a weak economy as well as advertising restrictions and tax hikes designed to curb drinking. Russia provides around a fifth of Carlsberg's sales."]
["Associated Press•3 days ago"]
["Carlsberg sales hit by Russian move to limit bottle sizes"]
["COPENHAGEN, Denmark (AP) — Danish brewer Carlsberg says its profits and sales fell last year, partly because of weakness in its key Russian market, where a law limited the maximum size of plastic bottles."]
["Reuters•2 months ago"]
["Carlsberg moves closer to Habeco deal in Vietnam"]
["Danish brewer Carlsberg has edged closer to reaching an agreement with the Vietnamese government to increase its stake in Habeco, one of Vietnam's biggest brewers, which it hopes will speed up the process. Vietnam has one of the world's most attractive beer markets and the biggest in Southeast Asia, buoyed by a young population that consumed nearly 4 billion litres last year. The government wants to fully divest its majority stake in Habeco and also in rival Sabeco."]
[]
["Sponsored"]
[]
["Money Morning"]
["6th Graders Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["CNBC•3 months ago"]
["One of beer giant Carlsberg's breweries just went carbon neutral"]
["The Sweden based facility is using biogas and green electricity."]
["Associated Press•3 months ago"]
["Carlsberg sales drop slightly in Q3, mainly in Russia"]
["COPENHAGEN, Denmark (AP) — Danish brewer Carlsberg says sales dropped slightly in the third quarter, but was still upgrading its full year outlook although it continued losing market share in its biggest market Russia."]
["Reuters•3 months ago"]
["Carlsberg lifts 2017 operating profit guidance despite slip in third-quarter sales"]
["COPENHAGEN (Reuters) - Danish brewer Carlsberg (CARLb.CO) said on Thursday third-quarter sales slipped more than expected, but it lifted its operating profit guidance for 2017. The company said in a trading ..."]
["Reuters•4 months ago"]
["Heineken bets on motor racing for Asian payout"]
["Heineken (HEIN.AS) is betting on Formula One to help it reclaim the title of leading global lager from Budweiser, a strategy that depends on broadening the sport's appeal in Asia and persuading fans to pay more for their beer. Heineken has grown strongly in Asia over the past five years, but the sales boost was driven by its cheaper Singapore-based Tiger beer brand rather than its higher-margin namesake lager, which it promotes at the Grand Prix. Asian drinkers have also turned to its cheaper rivals Budweiser and Tuborg."]
[]
["Sponsored"]
[]
["Banyan Hill"]
["Better Than Bitcoin"]
["A new technology is set to rocket up 8,000%"]
["Reuters•5 months ago"]
["Carlsberg keen on bigger stake, says Habeco executive: media"]
["Carlsberg is keen on expanding its stake in Habeco , one of Vietnam's biggest brewers, to at least 51 percent, a local news website reported, citing a Habeco executive. Vietnam plans to privatize Habeco ..."]
[]
["CNBC•6 months ago"]
["European markets end higher; Fed minutes in focus"]
["European stocks closed higher on Wednesday afternoon, as geopolitical tensions in the Korean peninsula eased and investors waited braced for the release of minutes from the last Federal Reserve meeting."]
["Associated Press•6 months ago"]
["Carlsberg profits rise despite stagnant sales"]
["HELSINKI (AP) — Danish brewer Carlsberg says its profits rose in the first six months of the year, despite a decline in consumption in the key eastern European market, particularly Russia."]
[]
["Bloomberg•6 months ago"]
["Carlsberg Profit Outlook Disappoints as Beer Volume Declines"]
["Danish brewer Carlsberg A/S left its full-year profit forecast unchanged and warned of a tougher third quarter, disappointing investors after first-half earnings clearly beat estimates."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Bloomberg•7 months ago"]
["Vietnam's Drinkers Are Giving the World's Top Brewers Beer Goggles"]
["Ho Chi Minh called alcohol a poison peddled by French imperialists. Half a century later in the Vietnamese city that bears the revolutionary founder’s name, young women in short skirts haul cases of Tiger ..."]
["Reuters•7 months ago"]
["PRESS DIGEST- British Business - July 4"]
["The following are the top stories on the business pages of British newspapers. Reuters has not verified these stories and does not vouch for their accuracy. The Times * American International Group Inc ..."]
[]
["Bloomberg•9 months ago"]
["God's Own Brewers Help Carlsberg Catch Up With Craft Beer"]
["Paul Davies travels to Belgium every three months to pray with the fathers of Grimbergen Abbey. Beer drinkers answered his call in the first quarter, lifting shipments of Grimbergen ale by 25 percent."]
[]
["Zacks•9 months ago"]
["3 Reasons Momentum Stock Investors Will Love Carlsberg (CABGY)"]
["Carlsberg (CABGY) is a solid momentum stock that has a favorable Zacks Rank and is seeing solid earnings estimate revisions."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["Benzinga•9 months ago"]
["World's Biggest Beer Companies Get Some Help From Europe"]
["Beer is the undisputed champion of alcoholic beverages . Forbes reported back in 2015 that \"big beer\" is struggling to remain relevant against craft beer companies, but recent earnings report ..."]
["Reuters•9 months ago"]
["AB InBev sees light in Brazil after two-year slump"]
["The world's largest brewer, Anheuser-Busch InBev, reported higher than expected profit growth in the first quarter and said there were signs of a turnaround in Brazil, its second-biggest market, after a two-year slump. Beer volumes finally picked up in Brazil in January to March, the brewer said on Thursday, although it had not fully passed on the cost of 2016 tax increases to consumers and sales costs rose due to a near 40 percent decline in the real against the dollar. The maker of Budweiser, Stella Artois and Corona, which produces more than a quarter of the world's beer, said it expected cost of sales per hectolitre in Brazil to fall later in the year."]
["Recommendation Rating"]
[]
[3.3]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (27)"]
[]
["Current 700.60"]
["Average 715.04"]
["Low 580.00"]
["High 860.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"CABGY Mktwth Gr","index":28,"n_rows":358,"n_cols":5,"rows_kept":358,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",23.53]
["Number of Ratings:",29,"Current Quarters Estimate:",0.11]
["FY Report Date:",43435,"Current Year's Estimate:",1.1200000000000001]
["Last Quarter's Earnings:","N/A","Median PE on CY Estimate:",20.94]
["Year Ago Earnings:",1.04,"Next Fiscal Year Estimate:",1.23]
[null,null,"Median PE on Next FY Estimate:",19.329999999999998]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",1,1,28,26]
["Mean Estimate",0.11,0.39,1.1200000000000001,1.23]
["High Estimates",0.11,0.39,1.28,1.44]
["Low Estimates",0.11,0.39,1,1.05]
["Coefficient Variance","N/A","N/A",4.7,6.14]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",5,6,7]
["OVERWEIGHT",2,2,2]
["HOLD",9,8,9]
["UNDERWEIGHT",2,1,2]
["SELL",11,13,13]
["MEAN","Hold","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Carlsberg Posts Q1 Loss"]
[]
["4:11 a.m. May 12, 2015"]
[]
["- Benzinga.com"]
[]
["Carlsberg Posts Drop In Profit"]
[]
["5:44 a.m. Feb. 18, 2015"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["A Nation Of Shrinking Drinkers: Who Wins And Who Loses As Booze Sectors Contract"]
[]
["3:17 p.m. Sept. 16, 2017"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CABGY Income Qtr","index":29,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Carlsberg ADR Rep B Shares"]
["View Ratios"]
["All values DKK millions.",null,null,42551,42735,42916,"5-qtr trend"]
["Sales/Revenue","-","-","31.24B","31.37B","31.77B"]
["Sales Growth","-","-","-",4.1000000000000003E-3,1.26E-2]
["Cost of Goods Sold (COGS) incl. D&A","-","-","15.71B","15.48B","15.62B"]
["COGS excluding D&A","-","-","13.45B","12.99B","13.11B"]
["Depreciation & Amortization Expense","-","-","2.27B","2.5B","2.51B"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-","-","-",-1.44E-2,8.6999999999999994E-3]
["Gross Income","-","-","15.53B","15.89B","16.15B"]
["Gross Income Growth","-","-","-",2.29E-2,1.6299999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.50829999999999997,"NA"]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["SG&A Expense","-","-","12.31B","11.39B","12.16B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","-","-","12.31B","11.39B","12.16B"]
["SGA Growth","-","-","-",-7.51E-2,6.7699999999999996E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","844M","980M","512M"]
["EBIT after Unusual Expense","-","-","(844M)","(980M)","(512M)"]
["Non Operating Income/Expense","-","-","1.29B","982M","725M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","1.16B","1.01B","555M"]
["Interest Expense Growth","-","-","-",-0.13109999999999999,-0.44890000000000002]
["Gross Interest Expense","-","-","1.16B","1.01B","556M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","-","-","2.97B","3.96B","3.72B"]
["Pretax Income Growth","-","-","-",0.33479999999999999,-6.1100000000000002E-2]
["Pretax Margin","-","-","-","-",0.11700000000000001,"NA"]
["Income Tax","-","-","1.04B","1.35B","1.11B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","185M","139M","95M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","-","-","2.11B","2.75B","2.71B"]
["Minority Interest Expense","-","-","244M","127M","403M"]
["Net Income","-","-","1.87B","2.62B","2.3B"]
["Net Income Growth","-","-","-",0.40279999999999999,-0.1203]
["Net Margin Growth","-","-","-","-",7.2499999999999995E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","-","-","1.87B","2.62B","2.3B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","-","-","1.87B","2.62B","2.3B"]
["EPS (Basic)","-","-",12.2,17.2,15.1]
["EPS (Basic) Growth","-","-","-",0.4098,-0.1221]
["Basic Shares Outstanding","-","-","152.55M","152.55M","152.54M"]
["EPS (Diluted)","-","-",12.2,17.2,15.1]
["EPS (Diluted) Growth","-","-","-",0.4098,-0.1221]
["Diluted Shares Outstanding","-","-","152.55M","152.82M","152.54M"]
["EBITDA","-","-","5.49B","7B","6.5B"]
["EBITDA Growth","-","-","-",0.2752,-7.1499999999999994E-2]
["EBITDA Margin","-","-","-","-",0.20449999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CABGY Balance Qtr","index":30,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Carlsberg ADR Rep B Shares"]
["View Ratios"]
["Assets"]
["All values DKK millions.",null,null,42551,42735,42916,"5-qtr trend"]
["Cash & Short Term Investments","-","-","3.64B","3.5B","5.72B"]
["Cash Only","-","-","3.64B","3.5B","5.72B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-","-","-",-3.8399999999999997E-2,0.6331]
["Cash & ST Investments / Total Assets","-","-",2.8500000000000001E-2,2.7099999999999999E-2,4.5499999999999999E-2]
["Total Accounts Receivable","-","-","11.9B","8.25B","10.4B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-","-","-",-0.30649999999999999,0.26090000000000002]
["Accounts Receivable Turnover","-","-",2.63,3.8,3.05]
["Inventories","-","-","4.46B","3.96B","4.36B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","-","-","-","1.45B","-"]
["Miscellaneous Current Assets","-","-","-","311M","-"]
["Total Current Assets","-","-","20B","17.16B","20.48B"]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["Net Property, Plant & Equipment","-","-","25.25B","25.81B","24.58B"]
["Property, Plant & Equipment - Gross","-","-","-","59.87B","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","-","-","34.06B","-"]
["Total Investments and Advances","-","-","7.38B","4.7B","6.92B"]
["Other Long-Term Investments","-","-","7.38B","-","6.92B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","-","-","74.33B","76.74B","73.81B"]
["Net Goodwill","-","-","-","52.86B","-"]
["Net Other Intangibles","-","-","-","23.87B","-"]
["Other Assets","-","-","610M","125M","-"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","-","-","127.57B","129.14B","125.78B"]
["Assets - Total - Growth","-","-","-",1.23E-2,-2.5999999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","-","-","5.72B","9.07B","8.3B"]
["Short Term Debt","-","-","1.97B","8.87B","8.12B"]
["Current Portion of Long Term Debt","-","-","3.75B","193M","183M"]
["Accounts Payable","-","-","15.41B","13.5B","15.53B"]
["Accounts Payable Growth","-","-","-",-0.1239,0.15029999999999999]
["Income Tax Payable","-","-","-","2.08B","-"]
["Other Current Liabilities","-","-","13.77B","10.64B","12.54B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","-","-","13.77B","10.64B","12.54B"]
["Total Current Liabilities","-","-","34.89B","35.28B","36.37B"]
["Long-Term Debt","-","-","27.6B","21.14B","20.4B"]
["Long-Term Debt excl. Capitalized Leases","-","-","27.6B","21.14B","20.4B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","-","-","-","3.8B","-"]
["Deferred Taxes - Credit","-","-","-","7.33B","-"]
["Deferred Taxes - Debit","-","-","-","3.53B","-"]
["Other Liabilities","-","-","196M","3.21B","-"]
["Other Liabilities (excl. Deferred Income)","-","-","196M","3.21B","-"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","-","-","78.75B","75.49B","74.68B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets","-","-",0.61729999999999996,0.58450000000000002,0.59370000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","-","-","45.65B","50.81B","48.51B"]
["Common Stock Par/Carry Value","-","-","3.05B","3.05B","3.05B"]
["Retained Earnings","-","-","75.9B","77.26B","77.58B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","(32.87B)","(29.08B)","(31.69B)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets","-","-",0.3579,0.39350000000000002,0.38569999999999999]
["Total Shareholders' Equity","-","-","45.65B","50.81B","48.51B"]
["Total Shareholders' Equity / Total Assets","-","-",0.3579,0.39350000000000002,0.38569999999999999]
["Accumulated Minority Interest","-","-","3.17B","2.84B","2.59B"]
["Total Equity","-","-","48.83B","53.65B","51.1B"]
["Liabilities & Shareholders' Equity","-","-","127.57B","129.14B","125.78B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CABGY Cash Qtr","index":31,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Carlsberg ADR Rep B Shares"]
["OTC: CABGY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Carlsberg ADR Rep B Shares"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["CABGY"]
["/quotes/zigman/588922/delayed"]
[]
["$"]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 148,128"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/588922/delayed"]
[]
["Previous close"]
[]
[23.15]
[]
[23.11]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[22.7]
[]
[23.23]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[17.21]
[]
[26]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Carlsberg ADR Rep B Shares"]
["View Ratios"]
["Operating Activities"]
["All values DKK millions.",null,null,42551,42735,42916,"5-qtr trend"]
["Net Income before Extraordinaries","-","-","3.45B","4.8B","4.13B"]
["Net Income Growth","-","-","-",0.39119999999999999,-0.1401]
["Depreciation, Depletion & Amortization","-","-","2.27B","2.48B","2.51B"]
["Depreciation and Depletion","-","-","2.27B","1.66B","2.51B"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","-","-","(1.17B)","(2.16B)","(853M)"]
["Funds from Operations","-","-","4.55B","5.12B","5.78B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","-","-","860M","(965M)","1.36B"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","-","-","5.41B","4.15B","7.14B"]
["Net Operating Cash Flow Growth","-","-","-",-0.23180000000000001,0.71970000000000001]
["Net Operating Cash Flow / Sales","-","-",0.17299999999999999,0.13239999999999999,0.2248]
[]
["Investing Activities"]
[]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["Capital Expenditures","-","-","(1.53B)","(2B)","(1.85B)"]
["Capital Expenditures (Fixed Assets)","-","-","(1.53B)","(2B)","(1.85B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-","-","-",-0.30890000000000001,7.6999999999999999E-2]
["Capital Expenditures / Sales","-","-",-4.8899999999999999E-2,-6.3799999999999996E-2,-5.8099999999999999E-2]
["Net Assets from Acquisitions","-","-","(370M)","(29M)","(4M)"]
["Sale of Fixed Assets & Businesses","-","-","856M","1.36B","345M"]
["Purchase/Sale of Investments","-","-","596M","168M","243M"]
["Purchase of Investments","-","-","(31M)","(645M)","(7M)"]
["Sale/Maturity of Investments","-","-","627M","813M","250M"]
["Other Uses","-","-","(99M)","21M","(20M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","-","-","(545M)","(795M)","(1.28B)"]
["Net Investing Cash Flow Growth","-","-","-",-0.4587,-0.61260000000000003]
["Net Investing Cash Flow / Sales","-","-",-1.7399999999999999E-2,-2.53E-2,-4.0399999999999998E-2]
[]
["Financing Activities"]
[]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","(1.37B)","-","(1.53B)"]
["Common Dividends","-","-","(1.37B)","-","(1.53B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","(20M)","(44M)","(21M)"]
["Repurchase of Common & Preferred Stk.","-","-","(20M)","(194M)","(21M)"]
["Sale of Common & Preferred Stock","-","-","-","150M","-"]
["Proceeds from Stock Options","-","-","-","150M","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","-","-","(3.43B)","(2.44B)","(857M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","-","-","(3.43B)","(2.44B)","(857M)"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","-","-","(3.43B)","(2.44B)","(857M)"]
["Other Funds","-","-","(440M)","(177M)","(451M)"]
["Other Uses","-","-","(440M)","(177M)","(451M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","-","-","(5.26B)","(3.55B)","(2.85B)"]
["Net Financing Cash Flow Growth","-","-","-",0.32590000000000002,0.1951]
["Net Financing Cash Flow / Sales","-","-",-0.16839999999999999,-0.113,-8.9800000000000005E-2]
["Exchange Rate Effect","-","-","(110M)","27M","(129M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","-","-","(510M)","(162M)","2.88B"]
["Free Cash Flow","-","-","3.88B","2.15B","5.29B"]
["Free Cash Flow Growth","-","-","-",-0.44490000000000002,1.46]
["Free Cash Flow Yield","-","-","-","-",0.05,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Income St","index":32,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Diageo PLC ADR"]
["View Ratios"]
["Fiscal year is July-June. All values GBP millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","11.3B","10.26B","10.81B","10.49B","12.05B"]
["Sales Growth","-",-9.2499999999999999E-2,5.4100000000000002E-2,-3.0300000000000001E-2,0.14929999999999999]
["Cost of Goods Sold (COGS) incl. D&A","5.84B","5.32B","5.91B","5.78B","6.44B"]
["COGS excluding D&A","5.52B","4.97B","5.54B","5.42B","6.08B"]
["Depreciation & Amortization Expense","325M","344M","376M","355M","361M"]
["Depreciation","287M","297M","316M","299M","305M"]
["Amortization of Intangibles","38M","47M","60M","56M","56M"]
["COGS Growth","-",-8.9899999999999994E-2,0.1125,-2.3300000000000001E-2,0.1157]
["Gross Income","5.46B","4.94B","4.9B","4.71B","5.61B"]
["Gross Income Growth","-",-9.5200000000000007E-2,-8.6999999999999994E-3,-3.8800000000000001E-2,0.1905]
["Gross Profit Margin","-","-","-","-",0.4652,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","3.3B","3.13B","1.77B","1.69B","1.95B"]
["Research & Development","21M","24M","26M","28M","33M"]
["Other SG&A","3.28B","3.1B","1.75B","1.66B","1.91B"]
["SGA Growth","-",-5.16E-2,-0.43359999999999999,-4.5199999999999997E-2,0.15140000000000001]
["Other Operating Expense","(1.3B)","(1.3B)","95M","91M","100M"]
["Unusual Expense","95M","429M","145M","262M","33M"]
["EBIT after Unusual Expense","(95M)","2.68B","2.89B","2.67B","3.53B"]
["Non Operating Income/Expense","(126M)","123M","231M","279M","30M"]
["Non-Operating Interest Income","99M","109M","170M","156M","148M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","502M","455M","531M","463M","454M"]
["Interest Expense Growth","-",-9.3600000000000003E-2,0.16700000000000001,-0.12809999999999999,-1.9400000000000001E-2]
["Gross Interest Expense","502M","455M","531M","463M","454M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.84B","2.46B","2.76B","2.64B","3.25B"]
["Pretax Income Growth","-",-0.13420000000000001,0.1216,-4.3900000000000002E-2,0.23250000000000001]
["Pretax Margin","-","-","-","-",0.2697,"NA"]
["Income Tax","507M","447M","466M","496M","732M"]
["Income Tax - Current Domestic","433M","463M","75M","61M","54M"]
["Income Tax - Current Foreign","12M","(12M)","366M","578M","557M"]
["Income Tax - Deferred Domestic","62M","(4M)","3M","34M","58M"]
["Income Tax - Deferred Foreign","-","-","22M","(177M)","63M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","217M","252M","175M","221M","309M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.55B","2.26B","2.47B","2.36B","2.83B"]
["Minority Interest Expense","98M","(67M)","86M","118M","110M"]
["Net Income","2.45B","2.33B","2.38B","2.24B","2.72B"]
["Net Income Growth","-",-4.9299999999999997E-2,2.1499999999999998E-2,-5.7500000000000002E-2,0.21079999999999999]
["Net Margin Growth","-","-","-","-",0.22550000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","(83M)","-","-","(55M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","(83M)","-","-","(55M)"]
["Net Income After Extraordinaries","2.45B","2.25B","2.38B","2.24B","2.66B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.45B","2.25B","2.38B","2.24B","2.66B"]
["EPS (Basic)",0.98,0.9,0.95,0.9,1.06]
["EPS (Basic) Growth","-",-8.4699999999999998E-2,5.91E-2,-5.79E-2,0.18440000000000001]
["Basic Shares Outstanding","2.5B","2.51B","2.51B","2.51B","2.51B"]
["EPS (Diluted)",0.97,0.89,0.95,0.89,1.06]
["EPS (Diluted) Growth","-",-8.3199999999999996E-2,5.9400000000000001E-2,-5.8099999999999999E-2,0.18410000000000001]
["Diluted Shares Outstanding","2.52B","2.52B","2.52B","2.52B","2.52B"]
["EBITDA","3.79B","3.46B","3.41B","3.28B","3.92B"]
["EBITDA Growth","-",-8.8099999999999998E-2,-1.3299999999999999E-2,-3.73E-2,0.19439999999999999]
["EBITDA Margin","-","-","-","-",0.32529999999999998,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Balance Sheet","index":33,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Diageo PLC ADR"]
["View Ratios"]
["Assets"]
["Fiscal year is July-June. All values GBP millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","1.82B","740M","518M","1.58B","1.27B"]
["Cash Only","1.75B","622M","472M","1.09B","1.19B"]
["Short-Term Investments","65M","118M","46M","495M","81M"]
["Cash & Short Term Investments Growth","-",-0.59230000000000005,-0.3,2.0579000000000001,-0.19700000000000001]
["Cash & ST Investments / Total Assets",7.2599999999999998E-2,3.2199999999999999E-2,2.01E-2,5.5599999999999997E-2,4.41E-2]
["Total Accounts Receivable","2.31B","2.36B","2.29B","2.5B","2.43B"]
["Accounts Receivables, Net","2.02B","2B","1.93B","2.15B","2.13B"]
["Accounts Receivables, Gross","2.09B","2.07B","2B","2.24B","2.26B"]
["Bad Debt/Doubtful Accounts","(65M)","(63M)","(71M)","(83M)","(129M)"]
["Other Receivables","292M","353M","356M","343M","303M"]
["Accounts Receivable Growth","-",1.9E-2,-2.8899999999999999E-2,9.0899999999999995E-2,-2.5600000000000001E-2]
["Accounts Receivable Turnover",4.8899999999999997,4.3499999999999996,4.72,4.2,4.95]
["Inventories","4.21B","4.22B","4.57B","4.58B","4.79B"]
["Finished Goods","616M","557M","589M","582M","596M"]
["Work in Progress","63M","59M","66M","49M","45M"]
["Raw Materials","346M","306M","333M","301M","327M"]
["Progress Payments & Other","3.18B","3.3B","3.59B","3.65B","3.82B"]
["Other Current Assets","175M","150M","289M","192M","159M"]
["Miscellaneous Current Assets","51M","8M","143M","3M","-"]
["Total Current Assets","8.51B","7.47B","7.67B","8.85B","8.65B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","3.46B","3.49B","3.76B","3.89B","4.04B"]
["Property, Plant & Equipment - Gross","5.66B","5.55B","5.91B","6.22B","6.55B"]
["Buildings","1.33B","1.33B","1.45B","1.48B","1.63B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","660M","650M","654M","648M","671M"]
["Accumulated Depreciation","2.2B","2.07B","2.15B","2.33B","2.52B"]
["Total Investments and Advances","3.31B","3.49B","2.46B","2.92B","3.1B"]
["Other Long-Term Investments","755M","257M","378M","393M","277M"]
["Long-Term Note Receivable","125M","117M","59M","93M","63M"]
["Intangible Assets","9.01B","7.89B","11.23B","12.37B","12.57B"]
["Net Goodwill","1.38B","1.2B","2.52B","2.7B","2.72B"]
["Net Other Intangibles","7.64B","6.69B","8.71B","9.67B","9.84B"]
["Other Assets","335M","264M","444M","64M","294M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","24.99B","22.96B","25.8B","28.49B","28.85B"]
["Assets - Total - Growth","-",-8.1100000000000005E-2,0.1237,0.1041,1.2500000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.88B","1.61B","1.96B","2.09B","2.49B"]
["Short Term Debt","135M","122M","520M","419M","348M"]
["Current Portion of Long Term Debt","1.75B","1.49B","1.44B","1.67B","2.14B"]
["Accounts Payable","1.09B","903M","883M","916M","1.37B"]
["Accounts Payable Growth","-",-0.16930000000000001,-2.2100000000000002E-2,3.7400000000000003E-2,0.49020000000000002]
["Income Tax Payable","224M","197M","162M","340M","294M"]
["Other Current Liabilities","2.33B","2.14B","2.29B","2.84B","2.52B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","2.33B","2.14B","2.29B","2.84B","2.52B"]
["Total Current Liabilities","5.52B","4.85B","5.29B","6.19B","6.66B"]
["Long-Term Debt","8.48B","7.9B","8.14B","8.28B","6.74B"]
["Long-Term Debt excl. Capitalized Leases","8.22B","7.64B","7.92B","8.07B","6.58B"]
["Non-Convertible Debt","8.22B","7.64B","7.92B","8.07B","6.58B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","259M","259M","224M","213M","157M"]
["Provision for Risks & Charges","1.11B","979M","933M","1.5B","1.06B"]
["Deferred Taxes","1.23B","1.12B","1.71B","1.68B","1.98B"]
["Deferred Taxes - Credit","1.47B","1.37B","1.9B","1.98B","2.11B"]
["Deferred Taxes - Debit","242M","246M","189M","298M","134M"]
["Other Liabilities","332M","282M","288M","357M","249M"]
["Other Liabilities (excl. Deferred Income)","318M","272M","273M","336M","249M"]
["Deferred Income","14M","10M","15M","21M","-"]
["Total Liabilities","16.9B","15.37B","16.55B","18.31B","16.82B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.6764,0.66949999999999998,0.64129999999999998,0.64270000000000005,0.58309999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","7.04B","6.82B","7.77B","8.53B","10.31B"]
["Common Stock Par/Carry Value","797M","797M","797M","797M","797M"]
["Retained Earnings","3.97B","4.72B","5.86B","5.95B","7.65B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","8M","(903M)","(1.15B)","(431M)","(432M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(2.23B)","(2.28B)","(2.23B)","(2.19B)","(2.18B)"]
["Common Equity / Total Assets",0.28149999999999997,0.29709999999999998,0.30120000000000002,0.2994,0.35749999999999998]
["Total Shareholders' Equity","7.04B","6.82B","7.77B","8.53B","10.31B"]
["Total Shareholders' Equity / Total Assets",0.28149999999999997,0.29709999999999998,0.30120000000000002,0.2994,0.35749999999999998]
["Accumulated Minority Interest","1.05B","767M","1.49B","1.65B","1.72B"]
["Total Equity","8.09B","7.59B","9.26B","10.18B","12.03B"]
["Liabilities & Shareholders' Equity","24.99B","22.96B","25.8B","28.49B","28.85B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Cash Flow","index":34,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Diageo PLC ADR"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is July-June. All values GBP millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","2.55B","2.18B","2.47B","2.36B","2.77B"]
["Net Income Growth","-",-0.1447,0.13109999999999999,-4.2599999999999999E-2,0.1736]
["Depreciation, Depletion & Amortization","398M","344M","376M","355M","361M"]
["Depreciation and Depletion","398M","297M","316M","299M","305M"]
["Amortization of Intangible Assets","-","47M","60M","56M","56M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","121M"]
["Deferred Taxes","-","-","-","-","121M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(363M)","(138M)","(409M)","(116M)","(273M)"]
["Funds from Operations","2.59B","2.39B","2.43B","2.6B","2.98B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(552M)","(597M)","117M","(53M)","151M"]
["Receivables","(350M)","(276M)","274M","(86M)","89M"]
["Accounts Payable","66M","(92M)","47M","128M","221M"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","2.03B","1.79B","2.55B","2.55B","3.13B"]
["Net Operating Cash Flow Growth","-",-0.1195,0.42509999999999998,-1.1999999999999999E-3,0.22919999999999999]
["Net Operating Cash Flow / Sales",0.1799,0.17449999999999999,0.2359,0.24299999999999999,0.25990000000000002]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(636M)","(642M)","(638M)","(506M)","(518M)"]
["Capital Expenditures (Fixed Assets)","(636M)","(642M)","(638M)","(506M)","(518M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-9.4000000000000004E-3,6.1999999999999998E-3,0.2069,-2.3699999999999999E-2]
["Capital Expenditures / Sales",-5.6300000000000003E-2,-6.2600000000000003E-2,-5.8999999999999997E-2,-4.8300000000000003E-2,-4.2999999999999997E-2]
["Net Assets from Acquisitions","(660M)","(536M)","(1.28B)","(36M)","(83M)"]
["Sale of Fixed Assets & Businesses","39M","82M","1.03B","1.12B","46M"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","(2M)","(2M)","-"]
["Other Sources","16M","7M","-","-","3M"]
["Net Investing Cash Flow","(1.24B)","(1.09B)","(893M)","575M","(552M)"]
["Net Investing Cash Flow Growth","-",0.1225,0.18,1.6438999999999999,-1.96]
["Net Investing Cash Flow / Sales",-0.10979999999999999,-0.1062,-8.2600000000000007E-2,5.4800000000000001E-2,-4.58E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.13B)","(1.23B)","(1.34B)","(1.44B)","(1.52B)"]
["Common Dividends","(1.13B)","(1.23B)","(1.34B)","(1.44B)","(1.52B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(211M)","(149M)","(7M)","-","(40M)"]
["Repurchase of Common & Preferred Stk.","(211M)","(150M)","(8M)","(1M)","(41M)"]
["Sale of Common & Preferred Stock","-","1M","1M","1M","1M"]
["Proceeds from Stock Options","-","1M","1M","1M","1M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","1.24B","(157M)","(315M)","(1.05B)","(1.24B)"]
["Change in Current Debt","-","-","-","190M","(6M)"]
["Change in Long-Term Debt","1.24B","(157M)","(315M)","(1.24B)","(1.23B)"]
["Issuance of Long-Term Debt","2.11B","1.38B","1.18B","-","-"]
["Reduction in Long-Term Debt","(869M)","(1.54B)","(1.49B)","(1.24B)","(1.23B)"]
["Other Funds","(100M)","(88M)","(72M)","(101M)","331M"]
["Other Uses","(100M)","(88M)","(72M)","(101M)","(83M)"]
["Other Sources","-","-","-","-","414M"]
["Net Financing Cash Flow","(198M)","(1.62B)","(1.74B)","(2.59B)","(2.46B)"]
["Net Financing Cash Flow Growth","-",-7.1919000000000004,-6.9699999999999998E-2,-0.49280000000000002,4.8599999999999997E-2]
["Net Financing Cash Flow / Sales",-1.7500000000000002E-2,-0.15809999999999999,-0.1605,-0.247,-0.20449999999999999]
["Exchange Rate Effect","36M","(192M)","(73M)","84M","(14M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","630M","(1.11B)","(150M)","617M","102M"]
["Free Cash Flow","1.4B","1.15B","1.91B","2.04B","2.61B"]
["Free Cash Flow Growth","-",-0.1782,0.66639999999999999,6.7400000000000002E-2,0.28010000000000002]
["Free Cash Flow Yield","-","-","-","-",1.9199999999999998E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DGE.L Summary","index":35,"n_rows":316,"n_cols":2,"rows_kept":316,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Diageo plc (DGE.L)"]
["LSE - LSE Delayed Price. Currency in GBp"]
["2,437.50-8.00 (-0.33%)"]
["At close: 4:36PM GMT"]
["People also watch"]
["ULVR.LRB.LGSK.LBATS.LAZN.L"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",2445.5]
["Open",2438]
["Bid","2,425.00 x 111900"]
["Ask","2,490.00 x 382000"]
["Day's Range","2,433.50 - 2,470.00"]
["52 Week Range","2,186.50 - 2,735.50"]
["Volume",5811355]
["Avg. Volume",4525717]
["Market Cap","60.286B"]
["Beta","N/A"]
["PE Ratio (TTM)",19.149999999999999]
["EPS (TTM)",127.3]
["Earnings Date","Jan 24, 2018 - Jan 29, 2018"]
["Forward Dividend & Yield","0.71 (2.38%)"]
["Ex-Dividend Date",42957]
["1y Target Est",2663.19]
["Currency in GBp"]
["Valuation Measures"]
["Market Cap (intraday) 5","60.29B"]
["Enterprise Value 3","70.16B"]
["Trailing P/E ",19.149999999999999]
["Forward P/E 1",19.55]
["PEG Ratio (5 yr expected) 1",2.95]
["Price/Sales (ttm)",4.96]
["Price/Book (mrq)",615.37]
["Enterprise Value/Revenue 3",5.77]
["Enterprise Value/EBITDA 6",17.440000000000001]
["Financial Highlights"]
["Currency in GBP. "]
["Fiscal Year"]
["Fiscal Year Ends ",42916]
["Most Recent Quarter (mrq)",43100]
["Profitability"]
["Profit Margin ",0.26369999999999999]
["Operating Margin (ttm)",0.3049]
["Management Effectiveness"]
["Return on Assets (ttm)",7.6799999999999993E-2]
["Return on Equity (ttm)",0.28910000000000002]
["Income Statement"]
["Revenue (ttm)","12.16B"]
["Revenue Per Share (ttm)",4.8499999999999996]
["Quarterly Revenue Growth (yoy)",1.7000000000000001E-2]
["Gross Profit (ttm)","7.37B"]
["EBITDA ","4.02B"]
["Net Income Avi to Common (ttm)","3.21B"]
["Diluted EPS (ttm)",127.3]
["Quarterly Earnings Growth (yoy)",0.35899999999999999]
["Balance Sheet"]
["Total Cash (mrq)","920M"]
["Total Cash Per Share (mrq)",0.37]
["Total Debt (mrq)","10.02B"]
["Total Debt/Equity (mrq)",85.76]
["Current Ratio (mrq)",1.31]
["Book Value Per Share (mrq)",3.96]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","3.11B"]
["Levered Free Cash Flow (ttm)","1.73B"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",8.4699999999999998E-2]
["S&P500 52-Week Change 3",0.1144]
["52 Week High 3",2735.5]
["52 Week Low 3",2186.5]
["50-Day Moving Average 3",2601.56]
["200-Day Moving Average 3",2562.09]
["Share Statistics"]
["Avg Vol (3 month) 3","4.53M"]
["Avg Vol (10 day) 3","6.23M"]
["Shares Outstanding 5","2.47B"]
["Float ","2.43B"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.71]
["Forward Annual Dividend Yield 4",2.3800000000000002E-2]
["Trailing Annual Dividend Rate 3",0.63]
["Trailing Annual Dividend Yield 3",2.9999999999999997E-4]
["5 Year Average Dividend Yield 4",2.76]
["Payout Ratio 4",0.55989999999999995]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",42957]
["Last Split Factor (new per old) 2","1136/1000"]
["Last Split Date 3",35828]
[]
["PR Newswire•2 days ago"]
["Diageo North America announces appointment of Nuno Teles as President, Diageo Beer Company, USA"]
["NORWALK, Conn. , Feb. 8, 2018 /PRNewswire/ -- Diageo North America has today announced that Nuno Teles is to be appointed President, Diageo Beer Company, USA , effective March 1, 2018 reporting to Deirdre ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•2 days ago"]
["Strong China spirits sales inspire Pernod Ricard to raise profit goals"]
["Pernod Ricard (PERP.PA) raised its annual profit growth outlook and delivered a forecast-beating rise in first-half earnings on Thursday, crediting strong sales in China driven by demand for its Martell cognac and Chivas whisky. Pernod, the world's second-biggest spirits group behind Britain's Diageo (DGE.L), said the raised forecast reflected its confidence over its prospects, particularly in China, where drinks consumption typically rises during New Year festivities starting on Feb. 16. \"Our vision of mid to high single-digit growth in China is now a reality,\" added Ricard."]
["PR Newswire•4 days ago"]
["James Marsden, Shanina Shaik and Suki Waterhouse Lead Global Celebrations for Second Annual International Scotch Day"]
["Scotch, the world's favourite whisky, will be celebrated across the globe on Thursday February 8th with a series of red carpet, star-studded events to mark International Scotch Day, led by Diageo. International Scotch Day is a celebration of everything that gives the world's favourite dram its unique character, flavour and personality - and invites adults everywhere to raise a glass of Scotch in celebration on the day.  International Scotch Day is held during the week of the birthday of one of the world's most influential Master Blenders - Alexander Walker the son of John 'Johnnie' Walker who brought Scotch to the world. This year's celebrations will be bigger than ever, taking place in over 70 countries worldwide, almost doubling the volume of last year's inaugural celebrations and truly getting the world talking, thinking and enjoying Scotch."]
["The Wall Street Journal•5 days ago"]
["[$$] Playing With Scotch Whisky"]
["I have two words of advice for Diageo PLC: New Coke."]
[]
["Zacks•5 days ago"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["PR Newswire•5 days ago"]
["Tequila Don Julio to Toast the Stars on Oscar® Night"]
["NEW YORK, Feb. 5, 2018 /PRNewswire/ -- Tequila Don Julio is proud to announce that they will make a donation to support the Academy of Motion Picture Arts and Sciences' Governors Ball. The Governors Ball is the Academy's official party following the 90th Oscars® that will take place on Sunday, March 4, 2018.  This marks Tequila Don Julio's first appearance as a sponsor of the iconic event. Globally acclaimed mixologist Charles Joly has curated a specialty bar experience worthy of Hollywood's biggest night. Crafted in the Highlands of Jalisco, Tequila Don Julio is Mexico's original luxury tequila. Beginning with the pioneering agricultural principles of late founder Don Julio González and his passionate pursuit of perfection, Don Julio revolutionized the tequila industry and set the standard for ultra-premium tequila."]
[]
["PR Newswire•5 days ago"]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
["NEW YORK, Feb. 5, 2018 /PRNewswire/ -- Johnnie Walker is delighted to announce the release of the Johnnie Walker Blue Label Year of the Dog limited-edition bottle in celebration of the Lunar New Year. As part of the brand's Pioneering Spirit Series, Johnnie Walker continues to pay homage to the traditions of Asian culture and lasting heritage of the Chinese Zodiac. This annual limited-edition series, now in its fifth installment, honors each Lunar New Year with a commemorative bottle inspired by the Chinese Zodiac."]
[]
["PR Newswire•5 days ago"]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
["NEW YORK, Feb. 5, 2018 /PRNewswire/ -- Johnnie Walker is delighted to announce the release of the Johnnie Walker Blue Label Year of the Dog limited-edition bottle in celebration of the Lunar New Year. As part of the brand's Pioneering Spirit Series, Johnnie Walker continues to pay homage to the traditions of Asian culture and lasting heritage of the Chinese Zodiac. This annual limited-edition series, now in its fifth installment, honors each Lunar New Year with a commemorative bottle inspired by the Chinese Zodiac."]
[]
["Simply Wall St.•5 days ago"]
["Does Diageo plc’s (LON:DGE) Past Performance Indicate A Stronger Future?"]
["When Diageo plc’s (LSE:DGE) announced its latest earnings (31 December 2017), I wanted to understand how these figures stacked up against its past performance. The two benchmarks I used wereRead More..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Benzinga•8 days ago"]
["A Bullish Setup In Diageo"]
["VantagePoint Trading Software is a forecasting tool that uses both end of day data and artificial intelligence to provide traders a forecast of market movement. These forecasts are 1-3 days in advance ..."]
["MarketWatch•9 days ago"]
["As Bacardi buys Patrón, here’s a stock to bet on the liquor industry’s high-end trend"]
["Shares in cognac producer Rémy Cointreau aren’t cheap, but paying up for them makes sense, says a JPMorgan analyst team."]
[]
["Motley Fool•10 days ago"]
["Diageo Toasts Increase in Women Whiskey Drinkers"]
["New trademark application suggests the Johnnie Walker line may be getting a new entry targeting female customers."]
["Moody's•10 days ago"]
["U.S. Virgin Islands (Government of) -- Moody's assigns Caa3 Issuer Rating to US Virgin Islands; lowers ratings on four liens of Matching Fund Revenue Bonds"]
["Moody's Investors Service has assigned an Issuer Rating of Caa3, with a negative outlook, to the government of the US Virgin Islands. The Issuer Rating is equivalent to the rating we would assign to general ..."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["Reuters•12 days ago"]
["Miners and oil companies fuel gain for FTSE"]
["By Helen Reid LONDON (Reuters) - Britain's top share index pulled ahead of sluggish European markets on Monday thanks to its strong cyclical tilt as mining and oil stocks powered higher. The FTSE 100 (.FTSE) ..."]
["Forbes•12 days ago"]
["Revisiting My Brexit Friday Buy Calls On Shell, BP, Rio Tinto, BHP Billiton And Diageo"]
["Brexit Friday was a great to day to ignore the naysayers and buy British stocks. I still find several of my Brexit calls attractive."]
[]
["PR Newswire•12 days ago"]
["Diageo North America Wins Corporate Equality Award From Human Rights Campaign"]
["Diageo earns 100 percent on Human Rights Campaign Foundation's Annual Scorecard on LGBTQ Workplace Equality for 10th consecutive year NORWALK, Conn. , Jan. 29, 2018 /PRNewswire/ -- Diageo North America, ..."]
[]
["Zacks•12 days ago"]
["Diageo (DEO) 1H18 Interim Earnings & Sales Up Year Over Year"]
["Diageo's (DEO) 1H18 pre-exceptional earnings gain from increased organic operating profit and reduced finance costs. Management reiterates guidance."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Bloomberg•12 days ago"]
["Now Clients Ask: Got Anyone Other Than White Males?"]
["When the co-founder of a London communications group was invited to pitch for business with a Wall Street firm last November, the offer came with an unusual demand."]
["Reuters•15 days ago"]
["UK stocks end two days of currency-driven declines"]
["The FTSE index dipped briefly after the pound rose on figures which showed an unexpected acceleration in British economic growth in the fourth quarter of 2017. AstraZeneca (AZN.L) added 1.9 percent after it reported that its inhaler for chronic obstructive pulmonary disease (COPD) showed improved lung function in a late stage trial. GlaxoSmithKline (GSK.L) rose too, up 1.5 percent as its shingles vaccine moved a step closer to the market after a European Medicines Agency (EMA) panel gave a positive opinion on the drug."]
["The Wall Street Journal•15 days ago"]
["Diageo Advances Cost-Savings Effort"]
["Diageo PLC will extend zero-based budgeting to its real estate group and other units as it progresses toward its 2019 cost-saving target, said CFO Kathryn Mikells."]
[]
["Motley Fool•16 days ago"]
["Tequila Stars in Diageo's Latest Earnings Report"]
["Scotch and vodka are still core products for Diageo, but tequila might be its future."]
[]
["Sponsored"]
[]
["Banyan Hill"]
["Better Than Bitcoin"]
["A new technology is set to rocket up 8,000%"]
["MarketWatch•16 days ago"]
["U.K. stocks give up gains to end lower as pound continues rally"]
["U.K. stocks are unable to maintain gains, ending lower as the pound continues its rally."]
["Reuters•16 days ago"]
["FTSE dips as pound gain weighs on exporters"]
["By Kit Rees LONDON (Reuters) - The UK's top share index fell for a third straight day as a deepening global sell-off in the dollar strengthened sterling and dented earnings prospects for British companies ..."]
["CNBC•16 days ago"]
["Leaders are under more pressure than ever to justify their marketing investments, ad agency CEO says"]
["Proving that marketing works will be a challenge for businesses and advertising agencies this year, according to the chief executive of ad agency Ogilvy"]
[]
["Bloomberg•16 days ago"]
["Guinness Is a Tempting Tipple for Thirsty Hedge Funds"]
["Weak sterling has helped protect Diageo from activists. But things are changing."]
["Recommendation Rating"]
[]
[2.5]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (26)"]
[]
["Current 2,437.50"]
["Average 2,663.19"]
["Low 2,100.00"]
["High 3,000.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"DEO Mktw Sum","index":36,"n_rows":867,"n_cols":4,"rows_kept":867,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
[]
["Company Description"]
[]
["Diageo Plc engages in the production and distribution of alcoholic beverages. Its products are offered under brands which include Johnnie Walker, Crown Royal, JeB, Buchanan's, Windsor and Bushmills whiskies, Smirnoff, Ciroc and Ketel One vodkas, Captain Morgan, Baileys, Don Julio, Tanqueray, and Gui..."]
[]
["Diageo Plc engages in the production and distribution of alcoholic beverages. Its products are offered under brands which include Johnnie Walker, Crown Royal, JeB, Buchanan's, Windsor and Bushmills whiskies, Smirnoff, Ciroc and Ketel One vodkas, Captain Morgan, Baileys, Don Julio, Tanqueray, and Guinness. The company owns manufacturing production facilities, including maltings, distilleries, breweries, packaging plants, maturation warehouses, cooperages, vineyards, wineries and distribution warehouses. Diageo was founded in December 1997 and is headquartered in London, the United Kingdom."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[23.18]
[]
["P/E Ratio (with extraordinary items)"]
[]
[19.2]
[]
["P/E Ratio (without extraordinary items)"]
[]
[21.4]
[]
["Price to Sales Ratio"]
[]
[4.75]
[]
["Price to Book Ratio"]
[]
[5.53]
[]
["Price to Cash Flow Ratio"]
[]
[18.27]
[]
["Enterprise Value to EBITDA"]
[]
[17.920000000000002]
[]
["Enterprise Value to Sales"]
[]
[5.78]
[]
["Total Debt to Enterprise Value"]
[]
[0.14000000000000001]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[400985]
[]
["Income Per Employee"]
[]
[90413]
[]
["Receivables Turnover"]
[]
[4.8899999999999997]
[]
["Total Asset Turnover"]
[]
[0.42]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.3]
[]
["Quick Ratio"]
[]
[0.57999999999999996]
[]
["Cash Ratio"]
[]
[0.19]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[46.52]
[]
["Operating Margin"]
[]
[29.54]
[]
["Pretax Margin"]
[]
[26.97]
[]
["Net Margin"]
[]
[22.55]
[]
["Return on Assets"]
[]
[9.48]
[]
["Return on Equity"]
[]
[28.84]
[]
["Return on Total Capital"]
[]
[14.14]
[]
["Return on Invested Capital"]
[]
[16.05]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[89.45]
[]
["Total Debt to Total Capital"]
[]
[47.22]
[]
["Total Debt to Total Assets"]
[]
[31.98]
[]
["Long-Term Debt to Equity"]
[]
[65.349999999999994]
[]
["Long-Term Debt to Total Capital"]
[]
[34.5]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Javier Ferrán",61,2016,"Chairman"]
["Mr. Ivan M. Menezes",56,2012,"Chief Executive Officer & Executive Director"]
["Ms. Kathryn A. Mikells",49,2015,"Chief Financial Officer & Director"]
["Mr. Simon Harvey",46,2015,"Managing Director-African Regional Markets"]
["Ms. Victoria Frame",44,2017,"Group Director-Strategy"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/deo"]
[]
["MarketWatch News on DEO"]
[]
["Diageo downgraded to sector perform from outperform at RBC Capital"]
[]
["7:24 a.m. Jan. 29, 2018"]
[]
["- Tomi Kilgore"]
[]
["U.K. stocks give up gains to end lower as pound continues rally"]
[]
["12:27 p.m. Jan. 25, 2018"]
[]
["- Sara Sjolin"]
[]
["Diageo posts profit gain, sees lower tax rate"]
[]
["3:52 a.m. Jan. 25, 2018"]
[]
["- MarketWatch.com"]
[]
["These 5 companies could disappear in 2018â€™s wave of M&A"]
[]
["9:31 a.m. Dec. 7, 2017"]
[]
["- Jeff Reeves"]
[]
["Diageo sues 'King of good times'"]
[]
["12:43 p.m. Nov. 17, 2017"]
[]
["- MarketWatch.com"]
[]
["FTSE 100 steps higher as British pound weakens"]
[]
["11:00 a.m. Oct. 27, 2017"]
[]
["- Carla Mozee"]
[]
["FTSE 100 ends choppy day lower as pound, Fed decision take center stage"]
[]
["11:11 a.m. Sept. 20, 2017"]
[]
["- Carla Mozee"]
[]
["Diageo sales to be hit by later Chinese New Year"]
[]
["2:31 a.m. Sept. 20, 2017"]
[]
["- MarketWatch.com"]
[]
["Diageo backs 3-year forecast"]
[]
["1:51 a.m. Sept. 20, 2017"]
[]
["- MarketWatch.com"]
[]
["The company that makes Jack Danielâ€™s is skirting accounting rules, experts say"]
[]
["11:48 a.m. Sept. 7, 2017"]
[]
["- Francine McKenna"]
[]
["FTSE 100 logs worst session in nearly 4 months after gloomy housing, trade data"]
[]
["11:06 a.m. Aug. 10, 2017"]
[]
["- Carla Mozee"]
[]
["European stocks clipped by earnings reports, euro strength"]
[]
["12:05 p.m. July 27, 2017"]
[]
["- Carla Mozee"]
[]
["FTSE 100 closes lower as AstraZeneca plunges; Diageo shares surge"]
[]
["11:35 a.m. July 27, 2017"]
[]
["- Carla Mozee"]
[]
["Diageo full-year earnings lifted by currency boost"]
[]
["1:40 a.m. July 27, 2017"]
[]
["- MarketWatch.com"]
[]
["Diageo earnings: What to expect"]
[]
["7:24 a.m. July 26, 2017"]
[]
["- MarketWatch.com"]
[]
["Diageo buys George Clooneyâ€™s Casamigos tequila, values brand up to $1 billion"]
[]
["3:13 p.m. June 21, 2017"]
[]
["- Tonya Garcia"]
[]
["Diageo to purchase George Clooney's Casamigos tequila in deal that values the brand up to $1B"]
[]
["11:21 a.m. June 21, 2017"]
[]
["- Tonya Garcia"]
[]
["Diageo deal for Casamigos expected to close in 2nd-half 2017"]
[]
["11:10 a.m. June 21, 2017"]
[]
["- Tomi Kilgore"]
[]
["Diageo deal to buy Casamigos includes initial payment of $700 mln, and up to $300 mln in milestones"]
[]
["11:10 a.m. June 21, 2017"]
[]
["- Tomi Kilgore"]
[]
["Diageo to buy George Clooney brand tequila Casamigos"]
[]
["11:09 a.m. June 21, 2017"]
[]
["- Tonya Garcia"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/deo"]
[]
["Other News on DEO"]
[]
["Retirement: A Future-Proof Portfolio For Young Investors - Dividend Increases And Watchlist"]
[]
["12:30 a.m. Today12:30 a.m. Feb. 10, 2018"]
[]
["- Seeking Alpha"]
[]
["Diageo: Shiny Bottles Lead To Shiny Dividends"]
[]
["4:23 a.m. Feb. 8, 2018"]
[]
["- Seeking Alpha"]
[]
["Expected Dividend Increases In February 2018"]
[]
["9:20 a.m. Feb. 7, 2018"]
[]
["- Seeking Alpha"]
[]
["Top Dividend Raises And Cuts For January 2018"]
[]
["12:45 p.m. Feb. 6, 2018"]
[]
["- Seeking Alpha"]
[]
["My Dividend Growth Portfolio - 46 Holdings, 1 Buy, 2 Sells"]
[]
["10:29 a.m. Feb. 6, 2018"]
[]
["- Seeking Alpha"]
[]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
[]
["6:31 p.m. Feb. 5, 2018"]
[]
["- Zacks.com"]
[]
["Playing With Scotch Whisky"]
[]
["5:28 p.m. Feb. 5, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Diageo Toasts Increase in Women Whiskey Drinkers"]
[]
["9:30 p.m. Jan. 31, 2018"]
[]
["- Motley Fool"]
[]
["3 Marijuana ETFs That Will Have a Huge 2018"]
[]
["10:56 a.m. Jan. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Tweedy, Browne Fund Q4 2017 Commentary"]
[]
["6:10 a.m. Jan. 30, 2018"]
[]
["- Seeking Alpha"]
[]
["Stock Market News for Jan 29, 2018"]
[]
["9:44 a.m. Jan. 29, 2018"]
[]
["- Zacks.com"]
[]
["Diageo (DEO) 1H18 Interim Earnings & Sales Up Year Over Year"]
[]
["8:20 a.m. Jan. 29, 2018"]
[]
["- Zacks.com"]
[]
["A Want-To-Buy List For My 91 Stock Portfolio"]
[]
["5:33 a.m. Jan. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Schulhoff & Co Inc Buys BP PLC, Diageo PLC, Sherwin-Williams Co"]
[]
["11:38 a.m. Jan. 26, 2018"]
[]
["- GuruFocus.com"]
[]
["Diageo's (DEO) CEO Ivan Menezes on Interim 2018 Results - Earnings Call Transcript"]
[]
["3:16 p.m. Jan. 25, 2018"]
[]
["- Seeking Alpha"]
[]
["Tequila Stars in Diageo's Latest Earnings Report"]
[]
["2:28 p.m. Jan. 25, 2018"]
[]
["- Motley Fool"]
[]
["Retirement: A Future-Proof Portfolio For Young Investors"]
[]
["2:04 p.m. Jan. 25, 2018"]
[]
["- Seeking Alpha"]
[]
["Argyle Capital Management Inc. Buys CVS Health Corp, Diageo PLC, Hewlett Packard Enterprise Co, ..."]
[]
["10:38 a.m. Jan. 25, 2018"]
[]
["- GuruFocus.com"]
[]
["Diageo plc 2018 Q2 - Results - Earnings Call Slides"]
[]
["10:02 a.m. Jan. 25, 2018"]
[]
["- Seeking Alpha"]
[]
["Russian Sanctions Sound Bad for Microsoft Corporation Stock"]
[]
["6:30 a.m. Jan. 24, 2018"]
[]
["- InvestorPlace.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Diageo Plc"]
[]
["Lakeside Drive"]
[]
["Park Royal"]
[]
["London, Greater London NW10 7HQ"]
[]
["Phone"]
[]
["44 2089786000"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43252]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$12.05B"]
[]
["Net Income"]
[]
["$2.72B"]
[]
["2017 Sales Growth"]
[]
[0.14899999999999999]
[]
["Employees"]
[]
[30051]
[]
["Annual Report for DEO"]
[]
["/news/pressrelease/company/us/deo"]
[]
["Press Releases on DEO"]
[]
["Diageo North America announces appointment of Nuno Teles as President, Diageo Beer Company, USA"]
[]
["3:00 p.m. Feb. 8, 2018"]
[]
["- PR Newswire - PRF"]
[]
["James Marsden, Shanina Shaik and Suki Waterhouse Lead Global Celebrations for Second Annual International Scotch Day"]
[]
["12:53 a.m. Feb. 6, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Tequila Don Julio to Toast the Stars on Oscar® Night"]
[]
["10:00 a.m. Feb. 5, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
[]
["8:00 a.m. Feb. 5, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Diageo North America Wins Corporate Equality Award From Human Rights Campaign"]
[]
["10:02 a.m. Jan. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
[]
["7:57 a.m. Jan. 4, 2018"]
[]
["- Financeswire"]
[]
["Entrapmentâ„¢ Bolsters Premium Trend in Canadian Whisky Category as the First-of-Its-Kind to Join the Orphan Barrel Collection"]
[]
["9:00 a.m. Dec. 18, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Diageo celebrates 20 year anniversary"]
[]
["7:01 p.m. Dec. 15, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Lagavulin Single Malt Scotch Whisky: The Gift that Keeps on Giving this Holiday Season"]
[]
["10:30 a.m. Dec. 13, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Diageo North America Receives a 2017 Supply & Demand Chain Executive Green Supply Chain Award"]
[]
["7:45 a.m. Dec. 11, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Bulleit® Expands Frontier Works Neon Project With Launch Of Limited Edition Bulleit Inspired Neon In A Bottle Art Collection"]
[]
["2:32 p.m. Dec. 7, 2017"]
[]
["- PR Newswire - PRF"]
[]
["The global craft spirits market is expected to reach USD 80.43 billion by 2025"]
[]
["3:59 p.m. Nov. 28, 2017"]
[]
["- PR Newswire - PRF"]
[]
["HAIG CLUB Releases A Night Out With David Beckham... In Reverse"]
[]
["7:01 p.m. Nov. 13, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Diageo North America Earns Top Marks In 2018 Human Rights Campaign Corporate Equality Index"]
[]
["10:45 a.m. Nov. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Opportunities in the Latin American Spirits Sector: Analysis of Opportunities Offered by High Growth Economies"]
[]
["5:36 p.m. Nov. 6, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Diageo North America Announces 2017 Supplier Awards"]
[]
["6:45 a.m. Nov. 2, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Alcoholic Beverages Market Global Professional Survey and In-depth Analysis Research Report Foresight to 2023"]
[]
["9:26 a.m. Oct. 17, 2017"]
[]
["- MarketersMedia"]
[]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["1:10 p.m. Oct. 16, 2017"]
[]
["- PR Newswire - PRF"]
[]
["It's Apple Time, Baby: J.B. Smoove Stars in \"Crown Royal Regal Apple: The Musical\""]
[]
["2:36 p.m. Oct. 12, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ted Danson Visits SMIRNOFFâ„¢ Vodka Facility in Plainfield, Ill. to Experience How the Brand is Made In America"]
[]
["10:07 a.m. Oct. 5, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:55 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Mkwt Basic","index":37,"n_rows":628,"n_cols":5,"rows_kept":628,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["11:43a"]
["Updated Controversial supplement kratom is an opioid, FDA says"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["DEO"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["DEO U.S.: NYSE"]
["Diageo PLC ADR"]
["Watchlist CreateDEOAlert"]
["DEOUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:41 p.m. EST Delayed quote"]
[135.22]
["0.00 0.00%"]
["After Hours Volume: 322"]
["Close","Chg","Chg %"]
[135.22,0.49,3.5999999999999999E-3,"0.49 0.36%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["125.2% vs Avg."]
["Volume: 507.7K 65 Day Avg. - 405.6K "]
["Open: 135.78"]
["Close: 135.22"]
["132.89 Day Low/High 136.02"]
["Day Range"]
["110.92 52 Week Low/High 147.62"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $135.78 "]
["Day Range 132.89 - 136.02 "]
["52 Week Range 110.92 - 147.62 "]
["Market Cap $83.25B "]
["Shares Outstanding 622.05M "]
["Public Float 622.05M "]
["Beta 0.78 "]
["Rev. per Employee $524.66K "]
["P/E Ratio 20.41 "]
["EPS $6.63 "]
["Yield 2.11% "]
["Dividend $1.42 "]
["Ex-Dividend Date Feb 22, 2018 "]
["Short Interest 330.08K 01/31/18"]
["% of Float Shorted 0.05% "]
["Average Volume 405.64K "]
["Performance"]
["5 Day",-4.5600000000000002E-2]
["1 Month",-6.5600000000000006E-2]
["3 Month",-5.7999999999999996E-3]
["YTD",-7.3999999999999996E-2]
["1 Year",0.18790000000000001]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Diageo downgraded to sector perform from outperform at RBC Capital"]
["Diageo downgraded to sector perform from outperform at RBC Capital"]
[]
["Jan. 29, 2018 at 7:24 a.m. ET"]
["by Tomi Kilgore"]
[]
["U.K. stocks give up gains to end lower as pound continues rally"]
["Jan. 25, 2018 at 12:27 p.m. ET"]
["by Sara Sjolin"]
["Diageo posts profit gain, sees lower tax rate"]
["Johnnie Walker whisky maker Diageo PLC DGE.LN said Thursday that pretax profit for the first half of fiscal 2018 rose 6.2% and that it expects a slightly lower tax rate due to U.S. tax reforms. For the six months ended Dec. 31, the spirits group posted a profit of 2.20 billion pounds ($3.15 billion) compared with GBP2.07 billion in the same period a year earlier."]
[]
["Jan. 25, 2018 at 3:52 a.m. ET"]
["by MarketWatch.com"]
[]
["These 5 companies could disappear in 2018’s wave of M&A"]
["Dec. 7, 2017 at 9:31 a.m. ET"]
["by Jeff Reeves"]
["Diageo sues 'King of good times' "]
["Diageo PLC is suing Vijay Mallya for breaching a deal he struck last year to cut ties with its India unit in return for millions of dollars, the latest twist in a yearslong saga between the Indian billionaire and the world's largest liquor maker."]
[]
["Nov. 17, 2017 at 12:43 p.m. ET"]
["by MarketWatch.com"]
[]
["FTSE 100 steps higher as British pound weakens"]
["Oct. 27, 2017 at 12:00 p.m. ET"]
["by Carla Mozee"]
[]
["FTSE 100 ends choppy day lower as pound, Fed decision take center stage"]
["Sep. 20, 2017 at 12:12 p.m. ET"]
["by Carla Mozee"]
["Diageo sales to be hit by later Chinese New Year"]
[]
["Sep. 20, 2017 at 3:32 a.m. ET"]
["Diageo backs 3-year forecast"]
[]
["Sep. 20, 2017 at 2:52 a.m. ET"]
[]
["The company that makes Jack Daniel’s is skirting accounting rules, experts say"]
["Sep. 7, 2017 at 12:48 p.m. ET"]
["by Francine McKenna"]
[]
["FTSE 100 logs worst session in nearly 4 months after gloomy housing, trade data"]
["Aug. 10, 2017 at 12:06 p.m. ET"]
["by Carla Mozee"]
[]
["European stocks clipped by earnings reports, euro strength"]
["Jul. 27, 2017 at 1:05 p.m. ET"]
["by Carla Mozee"]
[]
["FTSE 100 closes lower as AstraZeneca plunges; Diageo shares surge"]
["Jul. 27, 2017 at 12:35 p.m. ET"]
["by Carla Mozee"]
["Diageo full-year earnings lifted by currency boost"]
[]
["Jul. 27, 2017 at 2:41 a.m. ET"]
["Diageo earnings: What to expect"]
[]
["Jul. 26, 2017 at 8:25 a.m. ET"]
[]
["Diageo buys George Clooney’s Casamigos tequila, values brand up to $1 billion"]
["Jun. 21, 2017 at 4:14 p.m. ET"]
["by Tonya Garcia"]
["Diageo to purchase George Clooney's Casamigos tequila in deal that values the brand up to $1B"]
[]
["Jun. 21, 2017 at 12:22 p.m. ET"]
["by Tonya Garcia"]
["Diageo deal for Casamigos expected to close in 2nd-half 2017"]
[]
["Jun. 21, 2017 at 12:11 p.m. ET"]
["by Tomi Kilgore"]
["Diageo deal to buy Casamigos includes initial payment of $700 mln, and up to $300 mln in milestones"]
[]
["Jun. 21, 2017 at 12:10 p.m. ET"]
["by Tomi Kilgore"]
["Diageo to buy George Clooney brand tequila Casamigos"]
[]
["Jun. 21, 2017 at 12:09 p.m. ET"]
["by Tonya Garcia"]
["Playing With Scotch Whisky"]
["I have two words of advice for Diageo PLC: New Coke."]
[]
["Feb. 5, 2018 at 5:28 p.m. ET"]
["on The Wall Street Journal"]
["WSJ City: Indecision Stalls Aramco’s IPO, Trump Fires Trade Barb at the EU"]
[]
["Jan. 29, 2018 at 3:48 a.m. ET"]
["on The Wall Street Journal"]
["Diageo Advances Cost-Savings Effort"]
["Diageo PLC will extend zero-based budgeting to its real estate group and other units as it progresses toward its 2019 cost-saving target, said CFO Kathryn Mikells."]
[]
["Jan. 26, 2018 at 4:43 a.m. ET"]
["on The Wall Street Journal"]
["WSJ City: ECB’s Next Step on Stimulus in Focus, Trump Willing to Testify in Russia Probe"]
[]
["Jan. 25, 2018 at 3:37 a.m. ET"]
["on The Wall Street Journal"]
["If You’re a Purist About Scotch Whisky, You Might Find This Hard to Swallow"]
["Secret documents outline effort by Diageo to buck long-held distilling traditions, prompting stiff opposition."]
[]
["Jan. 23, 2018 at 12:30 p.m. ET"]
["on The Wall Street Journal"]
["Bacardi Buying Patrón Tequila in Deal Valuing Brand at $5.1 Billion "]
["Bacardi Ltd. is acquiring the maker of Patrón tequila in a deal that values the premium brand at $5.1 billion, one of the biggest liquor buys in years as rivals scramble to own more top-shelf spirits."]
[]
["Jan. 22, 2018 at 5:21 p.m. ET"]
["on The Wall Street Journal"]
["Diageo Halts Snapchat Ads Over Age-Targeting Concerns"]
["Diageo is suspending all of its advertising on Snapchat after the U.K. advertising watchdog ruled the alcohol giant didn’t take sufficient care to ensure that a campaign from its Captain Morgan rum brand wasn’t seen by users under the U.K.’s legal drinking age of 18."]
[]
["Jan. 2, 2018 at 7:01 p.m. ET"]
["on The Wall Street Journal"]
["Irish Border Proves a Roadblock in U.K.’s Brexit Talks"]
["Ireland has become an unexpectedly difficult hurdle to advancing stalled Brexit talks, with Dublin warning that Britain isn’t doing enough to prevent the return of a border across the island that could impede commerce and reconciliation efforts."]
[]
["Nov. 22, 2017 at 4:32 p.m. ET"]
["on The Wall Street Journal"]
["Diageo Sues ‘King of Good Times’"]
["Diageo is suing Vijay Mallya for allegedly breaching a deal struck last year to cut ties with its India unit in return for millions of dollars, the latest twist in a yearslong saga between the Indian billionaire and the world’s largest liquor maker."]
[]
["Nov. 17, 2017 at 12:03 p.m. ET"]
["on The Wall Street Journal"]
["Big Booze Makers Lose a Price Fight"]
["In a blow to big alcohol, the U.K.’s Supreme Court has ruled that Scotland can set a floor on beverage prices, potentially setting a global precedent."]
[]
["Nov. 15, 2017 at 10:41 a.m. ET"]
["on The Wall Street Journal"]
[]
["Cognac Shortage Won’t Keep Rémy on Top Shelf Forever"]
["Nov. 7, 2017 at 11:34 a.m. ET"]
["on The Wall Street Journal"]
[]
["The ‘Whiskey ETF’ Was Well-Timed"]
["Nov. 5, 2017 at 10:03 p.m. ET"]
["on The Wall Street Journal"]
[]
["Liquor Makers Need to Sober Up to the Decline in Teenage Drinking"]
["Oct. 10, 2017 at 11:03 a.m. ET"]
["on The Wall Street Journal"]
[]
["Science Affliction: Are Companies Cursed by Cameos in Blade Runner?"]
["Sep. 25, 2017 at 12:15 p.m. ET"]
["on The Wall Street Journal"]
[]
["With Euro on a Roll, Europe Inc. Suffers Headwinds"]
["Sep. 20, 2017 at 2:15 p.m. ET"]
["on The Wall Street Journal"]
[]
["Vodka Is Big Liquor’s Weak Spot"]
["Aug. 31, 2017 at 9:59 a.m. ET"]
["on The Wall Street Journal"]
[]
["Finance Chiefs Look to Free Up Working Capital Ahead of Rate Increases"]
["Aug. 21, 2017 at 7:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["How One Venezuelan Rum Exporter Stays Afloat Amid Nation’s Crisis"]
["Aug. 8, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["Earnings Rise at European Firms While Investors Brace for Headwinds"]
["Aug. 2, 2017 at 9:20 a.m. ET"]
["on The Wall Street Journal"]
[]
["Today’s Top Supply Chain and Logistics News From WSJ"]
["Jul. 28, 2017 at 6:36 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Retirement: A Future-Proof Portfolio For Young Investors - Dividend Increases And Watchlist"]
["Retirement: A Future-Proof Portfolio For Young Investors - Dividend Increases And Watchlist"]
[]
["Feb. 10, 2018 at 12:30 a.m. ET"]
["on Seeking Alpha"]
["Diageo: Shiny Bottles Lead To Shiny Dividends"]
["Diageo: Shiny Bottles Lead To Shiny Dividends"]
[]
["Feb. 8, 2018 at 4:23 a.m. ET"]
["on Seeking Alpha"]
["Expected Dividend Increases In February 2018"]
["Expected Dividend Increases In February 2018"]
[]
["Feb. 7, 2018 at 9:20 a.m. ET"]
["on Seeking Alpha"]
["Top Dividend Raises And Cuts For January 2018"]
["Top Dividend Raises And Cuts For January 2018"]
[]
["Feb. 6, 2018 at 12:45 p.m. ET"]
["on Seeking Alpha"]
["My Dividend Growth Portfolio - 46 Holdings, 1 Buy, 2 Sells"]
["My Dividend Growth Portfolio - 46 Holdings, 1 Buy, 2 Sells"]
[]
["Feb. 6, 2018 at 10:29 a.m. ET"]
["on Seeking Alpha"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
[]
["Feb. 5, 2018 at 6:31 p.m. ET"]
["on Zacks.com"]
["Playing With Scotch Whisky"]
["I have two words of advice for Diageo PLC: New Coke."]
[]
["Feb. 5, 2018 at 5:28 p.m. ET"]
["on The Wall Street Journal"]
["Diageo Toasts Increase in Women Whiskey Drinkers"]
[]
["Jan. 31, 2018 at 9:30 p.m. ET"]
["on Motley Fool"]
["3 Marijuana ETFs That Will Have a Huge 2018"]
["3 Marijuana ETFs That Will Have a Huge 2018"]
[]
["Jan. 30, 2018 at 10:56 a.m. ET"]
["on InvestorPlace.com"]
["Tweedy, Browne Fund Q4 2017 Commentary"]
["Tweedy, Browne Fund Q4 2017 Commentary"]
[]
["Jan. 30, 2018 at 6:10 a.m. ET"]
["on Seeking Alpha"]
["Stock Market News for Jan 29, 2018"]
["All the three key U.S. indexes closed at record levels on Friday following better-than-expected earnings from Intel, AbbVie and Honeywell"]
[]
["Jan. 29, 2018 at 9:44 a.m. ET"]
["on Zacks.com"]
["Diageo (DEO) 1H18 Interim Earnings & Sales Up Year Over Year"]
["Diageo's (DEO) 1H18 pre-exceptional earnings gain from increased organic operating profit and reduced finance costs. Management reiterates guidance."]
[]
["Jan. 29, 2018 at 8:20 a.m. ET"]
["on Zacks.com"]
["A Want-To-Buy List For My 91 Stock Portfolio"]
["A Want-To-Buy List For My 91 Stock Portfolio"]
[]
["Jan. 27, 2018 at 5:33 a.m. ET"]
["on Seeking Alpha"]
["Schulhoff & Co Inc Buys BP PLC, Diageo PLC, Sherwin-Williams Co"]
["Schulhoff & Co Inc Buys BP PLC, Diageo PLC, Sherwin-Williams Co"]
[]
["Jan. 26, 2018 at 11:38 a.m. ET"]
["on GuruFocus.com"]
["Diageo's (DEO) CEO Ivan Menezes on Interim 2018 Results - Earnings Call Transcript"]
["Diageo's (DEO) CEO Ivan Menezes on Interim 2018 Results - Earnings Call Transcript"]
[]
["Jan. 25, 2018 at 3:16 p.m. ET"]
["on Seeking Alpha"]
["Tequila Stars in Diageo's Latest Earnings Report"]
[]
["Jan. 25, 2018 at 2:28 p.m. ET"]
["on Motley Fool"]
["Retirement: A Future-Proof Portfolio For Young Investors"]
["Retirement: A Future-Proof Portfolio For Young Investors"]
[]
["Jan. 25, 2018 at 2:04 p.m. ET"]
["on Seeking Alpha"]
["Argyle Capital Management Inc. Buys CVS Health Corp, Diageo PLC, Hewlett Packard Enterprise Co, ..."]
["Argyle Capital Management Inc. Buys CVS Health Corp, Diageo PLC, Hewlett Packard Enterprise Co, Sells Shire PLC, Micro Focus International PLC, Brighthouse Financial Inc"]
[]
["Jan. 25, 2018 at 10:38 a.m. ET"]
["on GuruFocus.com"]
["Diageo plc 2018 Q2 - Results - Earnings Call Slides"]
["Diageo plc 2018 Q2 - Results - Earnings Call Slides"]
[]
["Jan. 25, 2018 at 10:02 a.m. ET"]
["on Seeking Alpha"]
["Russian Sanctions Sound Bad for Microsoft Corporation Stock"]
["Russian Sanctions Sound Bad for Microsoft Corporation Stock"]
[]
["Jan. 24, 2018 at 6:30 a.m. ET"]
["on InvestorPlace.com"]
["Diageo North America announces appointment of Nuno Teles as President, Diageo Beer Company, USA"]
["Diageo North America announces appointment of Nuno Teles as President, Diageo Beer Company, USA"]
[]
["Feb. 8, 2018 at 3:00 p.m. ET"]
["on PR Newswire - PRF"]
["James Marsden, Shanina Shaik and Suki Waterhouse Lead Global Celebrations for Second Annual International Scotch Day"]
["James Marsden, Shanina Shaik and Suki Waterhouse Lead Global Celebrations for Second Annual International Scotch Day"]
[]
["Feb. 6, 2018 at 12:53 a.m. ET"]
["on PR Newswire - PRF"]
["Tequila Don Julio to Toast the Stars on Oscar® Night"]
["Tequila Don Julio to Toast the Stars on Oscar® Night"]
[]
["Feb. 5, 2018 at 10:00 a.m. ET"]
["on PR Newswire - PRF"]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
[]
["Feb. 5, 2018 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["Diageo North America Wins Corporate Equality Award From Human Rights Campaign"]
["Diageo North America Wins Corporate Equality Award From Human Rights Campaign"]
[]
["Jan. 29, 2018 at 10:02 a.m. ET"]
["on PR Newswire - PRF"]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
[]
["Jan. 4, 2018 at 7:57 a.m. ET"]
["on Financeswire"]
["Entrapment™ Bolsters Premium Trend in Canadian Whisky Category as the First-of-Its-Kind to Join the Orphan Barrel Collection"]
["Entrapment™ Bolsters Premium Trend in Canadian Whisky Category as the First-of-Its-Kind to Join the Orphan Barrel Collection"]
[]
["Dec. 18, 2017 at 9:00 a.m. ET"]
["on PR Newswire - PRF"]
["Diageo celebrates 20 year anniversary"]
["Diageo celebrates 20 year anniversary"]
[]
["Dec. 15, 2017 at 7:01 p.m. ET"]
["on PR Newswire - PRF"]
["Lagavulin Single Malt Scotch Whisky: The Gift that Keeps on Giving this Holiday Season"]
["Lagavulin Single Malt Scotch Whisky: The Gift that Keeps on Giving this Holiday Season"]
[]
["Dec. 13, 2017 at 10:30 a.m. ET"]
["on PR Newswire - PRF"]
["Diageo North America Receives a 2017 Supply & Demand Chain Executive Green Supply Chain Award"]
["Diageo North America Receives a 2017 Supply & Demand Chain Executive Green Supply Chain Award"]
[]
["Dec. 11, 2017 at 7:45 a.m. ET"]
["on PR Newswire - PRF"]
["Bulleit® Expands Frontier Works Neon Project With Launch Of Limited Edition Bulleit Inspired Neon In A Bottle Art Collection"]
["Bulleit® Expands Frontier Works Neon Project With Launch Of Limited Edition Bulleit Inspired Neon In A Bottle Art Collection"]
[]
["Dec. 7, 2017 at 2:32 p.m. ET"]
["on PR Newswire - PRF"]
["The global craft spirits market is expected to reach USD 80.43 billion by 2025"]
["The global craft spirits market is expected to reach USD 80.43 billion by 2025"]
[]
["Nov. 28, 2017 at 3:59 p.m. ET"]
["on PR Newswire - PRF"]
["HAIG CLUB Releases A Night Out With David Beckham... In Reverse"]
["HAIG CLUB Releases A Night Out With David Beckham... In Reverse"]
[]
["Nov. 13, 2017 at 7:01 p.m. ET"]
["on PR Newswire - PRF"]
["Diageo North America Earns Top Marks In 2018 Human Rights Campaign Corporate Equality Index"]
[]
["Nov. 9, 2017 at 10:45 a.m. ET"]
["on PR Newswire - PRF"]
["Opportunities in the Latin American Spirits Sector: Analysis of Opportunities Offered by High Growth Economies"]
[]
["Nov. 6, 2017 at 5:36 p.m. ET"]
["on PR Newswire - PRF"]
["Diageo North America Announces 2017 Supplier Awards"]
[]
["Nov. 2, 2017 at 7:45 a.m. ET"]
["on PR Newswire - PRF"]
["Alcoholic Beverages Market Global Professional Survey and In-depth Analysis Research Report Foresight to 2023"]
[]
["Oct. 17, 2017 at 10:26 a.m. ET"]
["on MarketersMedia"]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["Oct. 16, 2017 at 2:10 p.m. ET"]
["on PR Newswire - PRF"]
["It's Apple Time, Baby: J.B. Smoove Stars in \"Crown Royal Regal Apple: The Musical\""]
[]
["Oct. 12, 2017 at 3:36 p.m. ET"]
["on PR Newswire - PRF"]
["Ted Danson Visits SMIRNOFF™ Vodka Facility in Plainfield, Ill. to Experience How the Brand is Made In America"]
[]
["Oct. 5, 2017 at 11:07 a.m. ET"]
["on PR Newswire - PRF"]
[]
["Diageo PLC ADR"]
[]
["Diageo Plc engages in the production and distribution of alcoholic beverages. Its products are offered under brands which include Johnnie Walker, Crown Royal, JeB, Buchanan's, Windsor and Bushmills whiskies, Smirnoff, Ciroc and Ketel One vodkas, Captain Morgan, Baileys, Don Julio, Tanqueray, and Guinness. The company owns manufacturing production facilities, including maltings, distilleries, breweries, packaging plants, maturation warehouses, cooperages, vineyards, wineries and distribution warehouses. Diageo was founded in December 1997 and is headquartered in London, the United Kingdom.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 29 Full Ratings "]
["Benzinga's Top Upgrades, Downgrades For January 29, 2018"]
[]
["Jan. 29, 2018 at 9:19 a.m. ET"]
["on Benzinga.com"]
["Above-Average Growth At Anheuser Busch Is Turning Sour, JPMorgan Says"]
[]
["Dec. 5, 2017 at 4:58 p.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For September 28, 2017"]
[]
["Sep. 28, 2017 at 9:08 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Brown-Forman Corp. Cl B",3.2199999999999999E-2,"$25.02B"]
["Constellation Brands Inc. Cl B",-2.4E-2,"$40.83B"]
["Molson Coors Brewing Co. Cl B",-4.0000000000000001E-3,"$16B"]
["Castle Brands Inc.",7.9600000000000004E-2,"$202.69M"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"DGE.L Yahoo Gr","index":38,"n_rows":281,"n_cols":5,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Diageo plc (DGE.L)"]
["LSE - LSE Delayed Price. Currency in GBp"]
["2,437.50-8.00 (-0.33%)"]
["At close: 4:36PM GMT"]
["People also watch"]
["ULVR.LRB.LGSK.LBATS.LAZN.L"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",2445.5]
["Open",2438]
["Bid","2,425.00 x 111900"]
["Ask","2,490.00 x 382000"]
["Day's Range","2,433.50 - 2,470.00"]
["52 Week Range","2,186.50 - 2,735.50"]
["Volume",5811355]
["Avg. Volume",4525717]
["Market Cap","60.286B"]
["Beta","N/A"]
["PE Ratio (TTM)",19.149999999999999]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.71 (2.38%)"]
["Ex-Dividend Date",42957]
["1y Target Est",2663.19]
["Currency in GBp"]
["Earnings Estimate","Current Qtr. (Jun 2018)","Next Qtr. (Sep 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",0,0,27,27]
["Avg. Estimate",0,0,115.43,124.68]
["Low Estimate",0,0,109.83,118.55]
["High Estimate",0,0,118.19,129]
["Year Ago EPS","N/A","N/A",108.05,115.43]
["Revenue Estimate","Current Qtr. (Jun 2018)","Next Qtr. (Sep 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",0,0,25,24]
["Avg. Estimate","N/A","N/A","12.18B","12.6B"]
["Low Estimate","N/A","N/A","12.01B","12.18B"]
["High Estimate","N/A","N/A","12.56B","13.16B"]
["Year Ago Sales","N/A","N/A","12.05B","12.18B"]
["Sales Growth (year/est)","N/A","N/A",1.0999999999999999E-2,3.4000000000000002E-2]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr. (Jun 2018)","Next Qtr. (Sep 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0,0,115.43,124.68]
["7 Days Ago",0,0,115.52,125.03]
["30 Days Ago",0,0,116.27,126.51]
["60 Days Ago",0,0,116.03,126.56]
["90 Days Ago",0,0,116.39,126.93]
["EPS Revisions","Current Qtr. (Jun 2018)","Next Qtr. (Sep 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A",1]
["Up Last 30 Days","N/A","N/A",9,9]
["Down Last 30 Days","N/A","N/A",1,1]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","DGE.L","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year",6.8000000000000005E-2,"N/A","N/A",0.15]
["Next Year",0.08,"N/A","N/A",0.12]
["Next 5 Years (per annum)",7.1800000000000003E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",1.7299999999999999E-2,"N/A","N/A","N/A"]
[]
["PR Newswire•2 days ago"]
["Diageo North America announces appointment of Nuno Teles as President, Diageo Beer Company, USA"]
["NORWALK, Conn. , Feb. 8, 2018 /PRNewswire/ -- Diageo North America has today announced that Nuno Teles is to be appointed President, Diageo Beer Company, USA , effective March 1, 2018 reporting to Deirdre ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•2 days ago"]
["Strong China spirits sales inspire Pernod Ricard to raise profit goals"]
["Pernod Ricard (PERP.PA) raised its annual profit growth outlook and delivered a forecast-beating rise in first-half earnings on Thursday, crediting strong sales in China driven by demand for its Martell cognac and Chivas whisky. Pernod, the world's second-biggest spirits group behind Britain's Diageo (DGE.L), said the raised forecast reflected its confidence over its prospects, particularly in China, where drinks consumption typically rises during New Year festivities starting on Feb. 16. \"Our vision of mid to high single-digit growth in China is now a reality,\" added Ricard."]
["PR Newswire•4 days ago"]
["James Marsden, Shanina Shaik and Suki Waterhouse Lead Global Celebrations for Second Annual International Scotch Day"]
["Scotch, the world's favourite whisky, will be celebrated across the globe on Thursday February 8th with a series of red carpet, star-studded events to mark International Scotch Day, led by Diageo. International Scotch Day is a celebration of everything that gives the world's favourite dram its unique character, flavour and personality - and invites adults everywhere to raise a glass of Scotch in celebration on the day.  International Scotch Day is held during the week of the birthday of one of the world's most influential Master Blenders - Alexander Walker the son of John 'Johnnie' Walker who brought Scotch to the world. This year's celebrations will be bigger than ever, taking place in over 70 countries worldwide, almost doubling the volume of last year's inaugural celebrations and truly getting the world talking, thinking and enjoying Scotch."]
["The Wall Street Journal•5 days ago"]
["[$$] Playing With Scotch Whisky"]
["I have two words of advice for Diageo PLC: New Coke."]
[]
["Zacks•5 days ago"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["PR Newswire•5 days ago"]
["Tequila Don Julio to Toast the Stars on Oscar® Night"]
["NEW YORK, Feb. 5, 2018 /PRNewswire/ -- Tequila Don Julio is proud to announce that they will make a donation to support the Academy of Motion Picture Arts and Sciences' Governors Ball. The Governors Ball is the Academy's official party following the 90th Oscars® that will take place on Sunday, March 4, 2018.  This marks Tequila Don Julio's first appearance as a sponsor of the iconic event. Globally acclaimed mixologist Charles Joly has curated a specialty bar experience worthy of Hollywood's biggest night. Crafted in the Highlands of Jalisco, Tequila Don Julio is Mexico's original luxury tequila. Beginning with the pioneering agricultural principles of late founder Don Julio González and his passionate pursuit of perfection, Don Julio revolutionized the tequila industry and set the standard for ultra-premium tequila."]
[]
["PR Newswire•5 days ago"]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
["NEW YORK, Feb. 5, 2018 /PRNewswire/ -- Johnnie Walker is delighted to announce the release of the Johnnie Walker Blue Label Year of the Dog limited-edition bottle in celebration of the Lunar New Year. As part of the brand's Pioneering Spirit Series, Johnnie Walker continues to pay homage to the traditions of Asian culture and lasting heritage of the Chinese Zodiac. This annual limited-edition series, now in its fifth installment, honors each Lunar New Year with a commemorative bottle inspired by the Chinese Zodiac."]
[]
["PR Newswire•5 days ago"]
["Johnnie Walker Blue Label Rings In Lunar New Year With New Limited Edition Year of the Dog Bottle"]
["NEW YORK, Feb. 5, 2018 /PRNewswire/ -- Johnnie Walker is delighted to announce the release of the Johnnie Walker Blue Label Year of the Dog limited-edition bottle in celebration of the Lunar New Year. As part of the brand's Pioneering Spirit Series, Johnnie Walker continues to pay homage to the traditions of Asian culture and lasting heritage of the Chinese Zodiac. This annual limited-edition series, now in its fifth installment, honors each Lunar New Year with a commemorative bottle inspired by the Chinese Zodiac."]
[]
["Simply Wall St.•5 days ago"]
["Does Diageo plc’s (LON:DGE) Past Performance Indicate A Stronger Future?"]
["When Diageo plc’s (LSE:DGE) announced its latest earnings (31 December 2017), I wanted to understand how these figures stacked up against its past performance. The two benchmarks I used wereRead More..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Benzinga•8 days ago"]
["A Bullish Setup In Diageo"]
["VantagePoint Trading Software is a forecasting tool that uses both end of day data and artificial intelligence to provide traders a forecast of market movement. These forecasts are 1-3 days in advance ..."]
["MarketWatch•9 days ago"]
["As Bacardi buys Patrón, here’s a stock to bet on the liquor industry’s high-end trend"]
["Shares in cognac producer Rémy Cointreau aren’t cheap, but paying up for them makes sense, says a JPMorgan analyst team."]
[]
["Motley Fool•10 days ago"]
["Diageo Toasts Increase in Women Whiskey Drinkers"]
["New trademark application suggests the Johnnie Walker line may be getting a new entry targeting female customers."]
["Moody's•10 days ago"]
["U.S. Virgin Islands (Government of) -- Moody's assigns Caa3 Issuer Rating to US Virgin Islands; lowers ratings on four liens of Matching Fund Revenue Bonds"]
["Moody's Investors Service has assigned an Issuer Rating of Caa3, with a negative outlook, to the government of the US Virgin Islands. The Issuer Rating is equivalent to the rating we would assign to general ..."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["Reuters•12 days ago"]
["Miners and oil companies fuel gain for FTSE"]
["By Helen Reid LONDON (Reuters) - Britain's top share index pulled ahead of sluggish European markets on Monday thanks to its strong cyclical tilt as mining and oil stocks powered higher. The FTSE 100 (.FTSE) ..."]
["Forbes•12 days ago"]
["Revisiting My Brexit Friday Buy Calls On Shell, BP, Rio Tinto, BHP Billiton And Diageo"]
["Brexit Friday was a great to day to ignore the naysayers and buy British stocks. I still find several of my Brexit calls attractive."]
[]
["PR Newswire•12 days ago"]
["Diageo North America Wins Corporate Equality Award From Human Rights Campaign"]
["Diageo earns 100 percent on Human Rights Campaign Foundation's Annual Scorecard on LGBTQ Workplace Equality for 10th consecutive year NORWALK, Conn. , Jan. 29, 2018 /PRNewswire/ -- Diageo North America, ..."]
[]
["Zacks•12 days ago"]
["Diageo (DEO) 1H18 Interim Earnings & Sales Up Year Over Year"]
["Diageo's (DEO) 1H18 pre-exceptional earnings gain from increased organic operating profit and reduced finance costs. Management reiterates guidance."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Bloomberg•12 days ago"]
["Now Clients Ask: Got Anyone Other Than White Males?"]
["When the co-founder of a London communications group was invited to pitch for business with a Wall Street firm last November, the offer came with an unusual demand."]
["Reuters•15 days ago"]
["UK stocks end two days of currency-driven declines"]
["The FTSE index dipped briefly after the pound rose on figures which showed an unexpected acceleration in British economic growth in the fourth quarter of 2017. AstraZeneca (AZN.L) added 1.9 percent after it reported that its inhaler for chronic obstructive pulmonary disease (COPD) showed improved lung function in a late stage trial. GlaxoSmithKline (GSK.L) rose too, up 1.5 percent as its shingles vaccine moved a step closer to the market after a European Medicines Agency (EMA) panel gave a positive opinion on the drug."]
["The Wall Street Journal•15 days ago"]
["Diageo Advances Cost-Savings Effort"]
["Diageo PLC will extend zero-based budgeting to its real estate group and other units as it progresses toward its 2019 cost-saving target, said CFO Kathryn Mikells."]
[]
["Motley Fool•16 days ago"]
["Tequila Stars in Diageo's Latest Earnings Report"]
["Scotch and vodka are still core products for Diageo, but tequila might be its future."]
[]
["Sponsored"]
[]
["Banyan Hill"]
["Better Than Bitcoin"]
["A new technology is set to rocket up 8,000%"]
["MarketWatch•16 days ago"]
["U.K. stocks give up gains to end lower as pound continues rally"]
["U.K. stocks are unable to maintain gains, ending lower as the pound continues its rally."]
["Reuters•16 days ago"]
["FTSE dips as pound gain weighs on exporters"]
["By Kit Rees LONDON (Reuters) - The UK's top share index fell for a third straight day as a deepening global sell-off in the dollar strengthened sterling and dented earnings prospects for British companies ..."]
["CNBC•16 days ago"]
["Leaders are under more pressure than ever to justify their marketing investments, ad agency CEO says"]
["Proving that marketing works will be a challenge for businesses and advertising agencies this year, according to the chief executive of ad agency Ogilvy"]
[]
["Bloomberg•16 days ago"]
["Guinness Is a Tempting Tipple for Thirsty Hedge Funds"]
["Weak sterling has helped protect Diageo from activists. But things are changing."]
["Recommendation Rating"]
[]
[2.5]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (26)"]
[]
["Current 2,437.50"]
["Average 2,663.19"]
["Low 2,100.00"]
["High 3,000.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"DEO Mktwth Gr","index":39,"n_rows":376,"n_cols":5,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",152.01]
["Number of Ratings:",29,"Current Quarters Estimate:","N/A"]
["FY Report Date:",43252,"Current Year's Estimate:",6.56]
["Last Quarter's Earnings:","N/A","Median PE on CY Estimate:",20.64]
["Year Ago Earnings:",5.43,"Next Fiscal Year Estimate:",7.09]
[null,null,"Median PE on Next FY Estimate:",19.13]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates","N/A",1,26,25]
["Mean Estimate","N/A",2.63,6.56,7.09]
["High Estimates","N/A",2.63,6.75,7.38]
["Low Estimates","N/A",2.63,6.24,6.78]
["Coefficient Variance","N/A","N/A",1.8,2.5]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",9,11,13]
["OVERWEIGHT",3,2,2]
["HOLD",16,10,9]
["UNDERWEIGHT",0,0,0]
["SELL",1,2,2]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["7 Stocks You Should Be Watching Today"]
[]
["3:52 a.m. June 8, 2015"]
[]
["- Benzinga.com"]
[]
["Mid-Afternoon Market Update: SanDisk Rallies as Western Union Drops on News of a New Money Transfer Service Through Wal-Mart"]
[]
["2:17 p.m. April 17, 2014"]
[]
["- Benzinga.com"]
[]
["Mid-Day Market Update: Google Drops After Downbeat Earnings; SanDisk Shares Spike Higher"]
[]
["11:54 a.m. April 17, 2014"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["Benzinga's Top Upgrades, Downgrades For January 29, 2018"]
[]
["9:19 a.m. Jan. 29, 2018"]
[]
["- Benzinga.com"]
[]
["Above-Average Growth At Anheuser Busch Is Turning Sour, JPMorgan Says"]
[]
["4:58 p.m. Dec. 5, 2017"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For September 28, 2017"]
[]
["8:08 a.m. Sept. 28, 2017"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Income Qtr","index":40,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Diageo PLC ADR"]
["View Ratios"]
["All values GBP millions.",42369,42551,42735,42916,43100,"5-qtr trend"]
["Sales/Revenue","5.61B","4.88B","6.42B","5.63B","6.53B"]
["Sales Growth","-",-0.12970000000000001,0.316,-0.12330000000000001,0.16009999999999999]
["Cost of Goods Sold (COGS) incl. D&A","2.29B","1.96B","2.47B","2.22B","2.44B"]
["COGS excluding D&A","2.12B","1.83B","2.29B","2.03B","2.25B"]
["Depreciation & Amortization Expense","177M","129M","178M","183M","187M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.14530000000000001,0.25829999999999997,-0.1014,0.1011]
["Gross Income","3.31B","2.92B","3.96B","3.41B","4.09B"]
["Gross Income Growth","-",-0.11890000000000001,0.3548,-0.13700000000000001,0.1983]
["Gross Profit Margin","-","-","-","-",0.62649999999999995,"NA"]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["SG&A Expense","1.6B","1.63B","1.89B","1.88B","1.9B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","1.6B","1.63B","1.89B","1.88B","1.9B"]
["SGA Growth","-",0.02,0.1608,-6.8999999999999999E-3,1.2200000000000001E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","197M","65M","(4M)","37M","(4M)"]
["EBIT after Unusual Expense","(197M)","(65M)","4M","(37M)","4M"]
["Non Operating Income/Expense","294M","(13M)","(4M)","(8M)","(23M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","239M","224M","241M","213M","209M"]
["Interest Expense Growth","-",-6.2799999999999995E-2,7.5899999999999995E-2,-0.1162,-1.8800000000000001E-2]
["Gross Interest Expense","239M","224M","241M","213M","209M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.65B","989M","1.9B","1.35B","2.04B"]
["Pretax Income Growth","-",-0.39989999999999998,0.92420000000000002,-0.29220000000000002,0.51149999999999995]
["Pretax Margin","-","-","-","-",0.31180000000000002,"NA"]
["Income Tax","296M","200M","436M","296M","77M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","136M","85M","171M","138M","168M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.49B","874M","1.64B","1.19B","2.13B"]
["Minority Interest Expense","82M","36M","69M","41M","69M"]
["Net Income","1.41B","838M","1.57B","1.15B","2.06B"]
["Net Income Growth","-",-0.40400000000000003,0.87229999999999996,-0.26829999999999998,0.79269999999999996]
["Net Margin Growth","-","-","-","-",0.31519999999999998,"NA"]
["Extraordinaries & Discontinued Operations","-","-","(55M)","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","(55M)","-","-"]
["Net Income After Extraordinaries","1.41B","838M","1.51B","1.15B","2.06B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.41B","838M","1.51B","1.15B","2.06B"]
["EPS (Basic)",0.56000000000000005,0.33,0.6,0.46,0.82]
["EPS (Basic) Growth","-",-0.40460000000000002,0.8054,-0.24210000000000001,0.79869999999999997]
["Basic Shares Outstanding","2.51B","2.51B","2.51B","2.51B","2.51B"]
["EPS (Diluted)",0.56000000000000005,0.33,0.6,0.46,0.82]
["EPS (Diluted) Growth","-",-0.4032,0.80179999999999996,-0.2417,0.79779999999999995]
["Diluted Shares Outstanding","2.52B","2.52B","2.52B","2.52B","2.52B"]
["EBITDA","1.89B","1.42B","2.24B","1.72B","2.38B"]
["EBITDA Growth","-",-0.25030000000000002,0.5796,-0.2336,0.38279999999999997]
["EBITDA Margin","-","-","-","-",0.36399999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Balance Qtr","index":41,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Diageo PLC ADR"]
["View Ratios"]
["Assets"]
["All values GBP millions.",42369,42551,42735,42916,43100,"5-qtr trend"]
["Cash & Short Term Investments","762M","1.58B","1.38B","1.27B","1.04B"]
["Cash Only","541M","1.09B","1.25B","1.19B","920M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.0787,-0.1288,-7.8299999999999995E-2,-0.18]
["Cash & ST Investments / Total Assets",2.8400000000000002E-2,5.5599999999999997E-2,4.5699999999999998E-2,4.41E-2,3.4599999999999999E-2]
["Total Accounts Receivable","3.08B","2.5B","3.6B","2.43B","3.54B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-0.1885,0.44290000000000002,-0.32469999999999999,0.45419999999999999]
["Accounts Receivable Turnover",1.82,1.95,1.78,2.31,1.85]
["Inventories","4.39B","4.58B","4.74B","4.79B","4.92B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","563M","192M","3M","159M","-"]
["Miscellaneous Current Assets","563M","3M","3M","-","-"]
["Total Current Assets","8.79B","8.85B","9.73B","8.65B","9.5B"]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["Net Property, Plant & Equipment","3.63B","3.89B","4B","4.04B","3.97B"]
["Property, Plant & Equipment - Gross","-","6.22B","-","6.55B","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","2.33B","-","2.52B","-"]
["Total Investments and Advances","2.6B","2.92B","3.16B","3.1B","3.29B"]
["Other Long-Term Investments","288M","393M","358M","277M","233M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","11.33B","12.37B","12.91B","12.57B","12.81B"]
["Net Goodwill","-","2.7B","-","2.72B","-"]
["Net Other Intangibles","-","9.67B","-","9.84B","-"]
["Other Assets","224M","64M","84M","294M","300M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","26.8B","28.49B","30.23B","28.85B","30.1B"]
["Assets - Total - Growth","-",6.3200000000000006E-2,6.0999999999999999E-2,-4.5699999999999998E-2,4.3499999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","1.94B","2.09B","2.74B","2.49B","2.38B"]
["Short Term Debt","1.94B","419M","2.74B","348M","2.38B"]
["Current Portion of Long Term Debt","-","1.67B","-","2.14B","-"]
["Accounts Payable","3.19B","916M","3.94B","3.56B","4.14B"]
["Accounts Payable Growth","-",-0.71319999999999995,3.3001999999999998,-9.5500000000000002E-2,0.16250000000000001]
["Income Tax Payable","294M","340M","469M","-","300M"]
["Other Current Liabilities","377M","2.84B","414M","612M","433M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","377M","2.84B","414M","612M","433M"]
["Total Current Liabilities","5.8B","6.19B","7.57B","6.66B","7.25B"]
["Long-Term Debt","7.93B","8.28B","7.74B","6.74B","7.65B"]
["Long-Term Debt excl. Capitalized Leases","7.69B","8.07B","7.5B","6.58B","7.65B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","238M","213M","238M","157M","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.76B","1.68B","1.88B","1.98B","1.61B"]
["Deferred Taxes - Credit","1.92B","1.98B","2.18B","2.11B","1.79B"]
["Deferred Taxes - Debit","167M","298M","296M","134M","179M"]
["Other Liabilities","497M","357M","243M","249M","622M"]
["Other Liabilities (excl. Deferred Income)","497M","357M","243M","249M","622M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","17.12B","18.31B","18.98B","16.82B","18.41B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.63890000000000002,0.64270000000000005,0.62780000000000002,0.58309999999999995,0.61170000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","8.14B","8.53B","9.47B","10.31B","9.92B"]
["Common Stock Par/Carry Value","797M","797M","797M","797M","789M"]
["Retained Earnings","6.16B","5.95B","6.77B","7.65B","5.42B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","(431M)","(240M)","(432M)","(795M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(2.22B)","(2.19B)","(2.21B)","(2.18B)","-"]
["Common Equity / Total Assets",0.30370000000000003,0.2994,0.31340000000000001,0.35749999999999998,0.3296]
["Total Shareholders' Equity","8.14B","8.53B","9.47B","10.31B","9.92B"]
["Total Shareholders' Equity / Total Assets",0.30370000000000003,0.2994,0.31340000000000001,0.35749999999999998,0.3296]
["Accumulated Minority Interest","1.54B","1.65B","1.78B","1.72B","1.77B"]
["Total Equity","9.68B","10.18B","11.25B","12.03B","11.69B"]
["Liabilities & Shareholders' Equity","26.8B","28.49B","30.23B","28.85B","30.1B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DEO Cash Qtr","index":42,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Diageo PLC ADR"]
["NYSE: DEO"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Diageo PLC ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:41 p.m."]
[]
["DEO"]
["/quotes/zigman/19433/composite"]
[]
["$"]
[]
[135.22]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 322"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/19433/composite"]
[]
["Previous close"]
[]
[134.72999999999999]
[]
[135.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[132.88999999999999]
[]
[136.02000000000001]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[110.92]
[]
[147.62]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Diageo PLC ADR"]
["View Ratios"]
["Operating Activities"]
["All values GBP millions.",42369,42551,42735,42916,43100,"5-qtr trend"]
["Net Income before Extraordinaries","1.49B","874M","1.58B","1.19B","2.06B"]
["Net Income Growth","-",-0.41260000000000002,0.81120000000000003,-0.24890000000000001,0.73089999999999999]
["Depreciation, Depletion & Amortization","281M","74M","178M","183M","187M"]
["Depreciation and Depletion","281M","18M","178M","127M","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(210M)","94M","(1M)","(272M)","(467M)"]
["Funds from Operations","1.56B","1.04B","1.76B","1.22B","1.78B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(522M)","469M","(493M)","644M","(530M)"]
["Receivables","(698M)","612M","(864M)","953M","(908M)"]
["Accounts Payable","254M","(126M)","443M","(222M)","540M"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","1.04B","1.51B","1.27B","1.87B","1.25B"]
["Net Operating Cash Flow Growth","-",0.45710000000000001,-0.1615,0.47199999999999998,-0.33079999999999998]
["Net Operating Cash Flow / Sales",0.185,0.30969999999999998,0.1973,0.33129999999999998,0.19109999999999999]
[]
["Investing Activities"]
[]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["Capital Expenditures","(204M)","(302M)","(197M)","(321M)","(210M)"]
["Capital Expenditures (Fixed Assets)","(204M)","(302M)","(197M)","(321M)","(210M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.48039999999999999,0.34770000000000001,-0.62939999999999996,0.3458]
["Capital Expenditures / Sales",-3.6400000000000002E-2,-6.1899999999999997E-2,-3.0700000000000002E-2,-5.7000000000000002E-2,-3.2199999999999999E-2]
["Net Assets from Acquisitions","(11M)","(25M)","(31M)","(52M)","(561M)"]
["Sale of Fixed Assets & Businesses","662M","457M","13M","33M","37M"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(2M)","-","-","-","(18M)"]
["Other Sources","-","-","1M","2M","-"]
["Net Investing Cash Flow","445M","130M","(214M)","(338M)","(752M)"]
["Net Investing Cash Flow Growth","-",-0.70789999999999997,-2.6461999999999999,-0.57940000000000003,-1.2249000000000001]
["Net Investing Cash Flow / Sales",7.9399999999999998E-2,2.6599999999999999E-2,-3.3300000000000003E-2,-0.06,-0.1152]
[]
["Financing Activities"]
[]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["Cash Dividends Paid - Total","(876M)","(567M)","(920M)","(595M)","(968M)"]
["Common Dividends","(876M)","(567M)","(920M)","(595M)","(968M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(41M)","41M","(48M)","8M","(769M)"]
["Repurchase of Common & Preferred Stk.","(41M)","40M","(49M)","8M","(770M)"]
["Sale of Common & Preferred Stock","-","1M","1M","-","1M"]
["Proceeds from Stock Options","-","1M","1M","-","1M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(395M)","(747M)","88M","(773M)","188M"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(395M)","(747M)","88M","(773M)","188M"]
["Issuance of Long-Term Debt","94M","-","549M","-","1.14B"]
["Reduction in Long-Term Debt","(489M)","(747M)","(461M)","(773M)","(948M)"]
["Other Funds","(56M)","(45M)","(44M)","375M","850M"]
["Other Uses","(56M)","(45M)","(44M)","(39M)","(61M)"]
["Other Sources","-","-","-","414M","911M"]
["Net Financing Cash Flow","(1.37B)","(1.22B)","(924M)","(1.54B)","(699M)"]
["Net Financing Cash Flow Growth","-",0.1067,0.24390000000000001,-0.66669999999999996,0.54610000000000003]
["Net Financing Cash Flow / Sales",-0.24399999999999999,-0.2505,-0.1439,-0.27360000000000001,-0.107]
["Exchange Rate Effect","(29M)","113M","33M","(47M)","(28M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","85M","532M","162M","(60M)","(231M)"]
["Free Cash Flow","833M","1.21B","1.07B","1.54B","1.04B"]
["Free Cash Flow Growth","-",0.45140000000000002,-0.115,0.443,-0.32769999999999999]
["Free Cash Flow Yield","-","-","-","-",1.9199999999999998E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Income St","index":43,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Ambev S.A. ADR"]
["View Ratios"]
["Fiscal year is January-December. All values BRL millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","32.23B","35.08B","38.08B","46.72B","45.6B"]
["Sales Growth","-",8.8400000000000006E-2,8.5500000000000007E-2,0.22689999999999999,-2.3900000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","11.02B","12.24B","13.59B","17.08B","17.92B"]
["COGS excluding D&A","9.14B","10.14B","11.22B","14B","14.39B"]
["Depreciation & Amortization Expense","1.89B","2.1B","2.37B","3.08B","3.53B"]
["Depreciation","1.73B","1.94B","2.18B","2.83B","3.2B"]
["Amortization of Intangibles","153.38M","155.91M","189.56M","247.19M","322.96M"]
["COGS Growth","-",0.1103,0.11070000000000001,0.25669999999999998,4.9000000000000002E-2]
["Gross Income","21.21B","22.84B","24.49B","29.64B","27.68B"]
["Gross Income Growth","-",7.6999999999999999E-2,7.1999999999999995E-2,0.21029999999999999,-6.6000000000000003E-2]
["Gross Profit Margin","-","-","-","-",0.60709999999999997,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","8.34B","9.14B","10.2B","12.44B","12.94B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","8.34B","9.14B","10.2B","12.44B","12.94B"]
["SGA Growth","-",9.69E-2,0.11559999999999999,0.21940000000000001,3.9899999999999998E-2]
["Other Operating Expense","30.49M","69.92M","39.94M","111.87M","(1.03B)"]
["Unusual Expense","337.29M","(8.31M)","437.99M","928.65M","2.32B"]
["EBIT after Unusual Expense","(337.29M)","8.31M","13.81B","16.16B","13.46B"]
["Non Operating Income/Expense","266.84M","692.25M","938.26M","946.96M","190.67M"]
["Non-Operating Interest Income","327.96M","343.44M","399.43M","575.48M","513.6M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","360.07M","802.99M","795.02M","1.17B","761.03M"]
["Interest Expense Growth","-",1.2301,-9.9000000000000008E-3,0.4733,-0.3503]
["Gross Interest Expense","444.61M","857.34M","847.74M","1.2B","764.95M"]
["Interest Capitalized","84.54M","54.34M","52.73M","26.04M","3.92M"]
["Pretax Income","12.74B","13.87B","14.35B","16.51B","13.4B"]
["Pretax Income Growth","-",8.8599999999999998E-2,3.4700000000000002E-2,0.15040000000000001,-0.18820000000000001]
["Pretax Margin","-","-","-","-",0.29389999999999999,"NA"]
["Income Tax","2.32B","2.48B","2.01B","3.63B","314.97M"]
["Income Tax - Current Domestic","2.08B","1.94B","2.06B","1.23B","413.91M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","244.85M","545.4M","(50.63M)","2.41B","(98.93M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates",481000,"11.42M","17.38M","3.09M","(4.99M)"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","10.42B","11.4B","12.36B","12.88B","13.08B"]
["Minority Interest Expense","4.09B","1.84B","296.51M","455.37M","536.79M"]
["Net Income","6.33B","9.56B","12.07B","12.42B","12.55B"]
["Net Income Growth","-",0.51049999999999995,0.26240000000000002,2.9700000000000001E-2,9.9000000000000008E-3]
["Net Margin Growth","-","-","-","-",0.27510000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","6.33B","9.56B","12.07B","12.42B","12.55B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","6.33B","9.56B","12.07B","12.42B","12.55B"]
["EPS (Basic)",0.41,0.75,0.77,0.79,0.8]
["EPS (Basic) Growth","-",0.85099999999999998,2.6800000000000001E-2,2.5999999999999999E-2,1.2699999999999999E-2]
["Basic Shares Outstanding","15.62B","12.68B","15.68B","15.74B","15.7B"]
["EPS (Diluted)",0.41,0.75,0.76,0.78,0.79]
["EPS (Diluted) Growth","-",0.85070000000000001,1.35E-2,2.63E-2,1.2800000000000001E-2]
["Diluted Shares Outstanding","15.69B","12.82B","15.82B","15.86B","15.82B"]
["EBITDA","14.73B","15.73B","16.62B","20.16B","19.31B"]
["EBITDA Growth","-",6.7900000000000002E-2,5.6599999999999998E-2,0.21329999999999999,-4.24E-2]
["EBITDA Margin","-","-","-","-",0.4234,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Balance Sheet","index":44,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Ambev S.A. ADR"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values BRL millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","9.45B","12.44B","11.32B","15.35B","8.36B"]
["Cash Only","8.97B","11.54B","9.72B","13.62B","7.88B"]
["Short-Term Investments","476.61M","898.23M","1.6B","1.73B","479.43M"]
["Cash & Short Term Investments Growth","-",0.31590000000000001,-0.09,0.35610000000000003,-0.45550000000000002]
["Cash & ST Investments / Total Assets",0.15279999999999999,0.18,0.15490000000000001,0.1686,9.8299999999999998E-2]
["Total Accounts Receivable","3.67B","4.45B","4.75B","7.43B","9.81B"]
["Accounts Receivables, Net","2.47B","2.97B","3.03B","4.17B","4.33B"]
["Accounts Receivables, Gross","2.47B","2.97B","3.03B","4.17B","4.77B"]
["Bad Debt/Doubtful Accounts","-","-","-","-","(443.69M)"]
["Other Receivables","1.21B","1.47B","1.72B","3.26B","5.48B"]
["Accounts Receivable Growth","-",0.21029999999999999,6.7299999999999999E-2,0.56530000000000002,0.32069999999999999]
["Accounts Receivable Turnover",8.77,7.89,8.02,6.29,4.6500000000000004]
["Inventories","2.47B","2.84B","3.41B","4.34B","4.35B"]
["Finished Goods","697.97M","878.98M","1.11B","1.57B","1.45B"]
["Work in Progress","204.46M","248.08M","243.32M","304.73M","328.45M"]
["Raw Materials","1.2B","1.35B","1.62B","1.91B","2.01B"]
["Progress Payments & Other","368.77M","360.94M","434.77M","553.02M","560.38M"]
["Other Current Assets","714.72M","1.09B","1.25B","1.2B","1.37B"]
["Miscellaneous Current Assets","4.09M","303.28M","472.47M","183.25M","601.92M"]
["Total Current Assets","16.31B","20.81B","20.73B","28.31B","23.89B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","12.35B","14.01B","15.74B","19.14B","19.15B"]
["Property, Plant & Equipment - Gross","25.12B","27.17B","30.38B","36.69B","37.42B"]
["Buildings","5.02B","5.7B","6.52B","7.72B","8.33B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","2.83B","2.99B","3.31B","4.47B","4.58B"]
["Accumulated Depreciation","12.77B","13.16B","14.64B","17.55B","18.27B"]
["Total Investments and Advances","856.41M","638.24M","639.81M","1.51B","992.09M"]
["Other Long-Term Investments","856.41M","638.24M","639.81M","1.51B","992.09M"]
["Long-Term Note Receivable","1.11B","1.17B","1.92B","1.97B","899.16M"]
["Intangible Assets","29.58B","30.24B","31.26B","36.05B","35.76B"]
["Net Goodwill","26.65B","27.02B","27.5B","30.95B","30.51B"]
["Net Other Intangibles","2.94B","3.21B","3.75B","5.09B","5.25B"]
["Other Assets","198.42M","575.19M","469.13M","452.07M","884.26M"]
["Tangible Other Assets","-","403.32M","340.68M","324.28M","699.88M"]
["Total Assets","61.83B","69.09B","73.06B","91.03B","84.98B"]
["Assets - Total - Growth","-",0.1173,5.7500000000000002E-2,0.246,-6.6400000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","837.77M","1.04B","988.06M","1.28B","3.63B"]
["Short Term Debt","-","-","-","1.28B","3.62B"]
["Current Portion of Long Term Debt","837.77M","1.04B","988.06M","2.44M","9.22M"]
["Accounts Payable","6.56B","8.01B","8.71B","11.11B","9.79B"]
["Accounts Payable Growth","-",0.22059999999999999,8.7499999999999994E-2,0.27560000000000001,-0.11849999999999999]
["Income Tax Payable","972.56M","897.08M","640.41M","1.25B","904.24M"]
["Other Current Liabilities","7.16B","7.41B","11.49B","16.5B","14.45B"]
["Dividends Payable","3.1B","1.17B","2.44B","598.57M","1.71B"]
["Accrued Payroll","566.08M","395.75M","323.66M","418.39M","356.15M"]
["Miscellaneous Current Liabilities","3.49B","5.84B","8.73B","15.49B","12.38B"]
["Total Current Liabilities","15.53B","17.35B","21.82B","30.14B","28.77B"]
["Long-Term Debt","2.31B","1.87B","1.63B","2.32B","1.77B"]
["Long-Term Debt excl. Capitalized Leases","2.29B","1.85B","1.61B","2.29B","1.73B"]
["Non-Convertible Debt","2.29B","1.85B","1.61B","2.29B","1.73B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","18.56M","19.4M","19.98M","30.44M","33.03M"]
["Provision for Risks & Charges","2.3B","1.99B","2.3B","2.72B","2.9B"]
["Deferred Taxes","468.3M","447.92M","345.13M","(276.32M)","61.58M"]
["Deferred Taxes - Credit","1.9B","2.1B","2.65B","3.33B","3.47B"]
["Deferred Taxes - Debit","1.43B","1.65B","2.31B","3.6B","3.41B"]
["Other Liabilities","2.54B","1.56B","1B","2.19B","1.42B"]
["Other Liabilities (excl. Deferred Income)","2.54B","1.56B","1B","2.19B","1.42B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","24.56B","24.86B","29.41B","40.7B","38.33B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.39729999999999999,0.3599,0.40260000000000001,0.4471,0.4511]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","25.21B","42.99B","42.22B","48.33B","44.83B"]
["Common Stock Par/Carry Value","249.06M","57B","57.58B","57.61B","57.61B"]
["Retained Earnings","-","-","-","-","-"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","(72.27M)","453.36M","3.47B","(289.48M)"]
["Unrealized Gain/Loss Marketable Securities","-","2.11B","2.11B","2.12B","2.15B"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","(28.8M)","(172.76M)","(1B)","(908.68M)"]
["Common Equity / Total Assets",0.40770000000000001,0.62229999999999996,0.57789999999999997,0.53090000000000004,0.52749999999999997]
["Total Shareholders' Equity","25.21B","42.99B","42.22B","48.33B","44.83B"]
["Total Shareholders' Equity / Total Assets",0.40770000000000001,0.62229999999999996,0.57789999999999997,0.53090000000000004,0.52749999999999997]
["Accumulated Minority Interest","12.06B","1.23B","1.42B","2B","1.83B"]
["Total Equity","37.27B","44.22B","43.64B","50.33B","46.65B"]
["Liabilities & Shareholders' Equity","61.83B","69.09B","73.06B","91.03B","84.98B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Cash Flow","index":45,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Ambev S.A. ADR"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values BRL millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","10.42B","11.4B","12.36B","12.88B","13.08B"]
["Net Income Growth","-",9.3899999999999997E-2,8.4400000000000003E-2,4.1799999999999997E-2,1.5900000000000001E-2]
["Depreciation, Depletion & Amortization","1.94B","2.11B","2.37B","3.08B","3.51B"]
["Depreciation and Depletion","1.79B","2.11B","2.18B","2.83B","3.51B"]
["Amortization of Intangible Assets","153.38M","-","189.56M","247.19M","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","2.35B","2.13B","675.61M","3.61B","(2.67B)"]
["Funds from Operations","14.71B","15.63B","15.41B","19.56B","13.93B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","20.84M","(315.79M)","485.82M","4.02B","(1.58B)"]
["Receivables","(343.16M)","(1.18B)","(502.57M)","(380.78M)","(578.44M)"]
["Accounts Payable","-","-","-","-","(565.13M)"]
["Other Assets/Liabilities","560.18M","1.28B","1.58B","5.08B","-"]
["Net Operating Cash Flow","14.74B","15.31B","15.9B","23.58B","12.34B"]
["Net Operating Cash Flow Growth","-",3.9300000000000002E-2,3.7900000000000003E-2,0.48349999999999999,-0.47649999999999998]
["Net Operating Cash Flow / Sales",0.4572,0.43659999999999999,0.41739999999999999,0.50470000000000004,0.2707]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(3.01B)","(3.81B)","(4.49B)","(5.26B)","(4.13B)"]
["Capital Expenditures (Fixed Assets)","(3.01B)","(3.81B)","(4.49B)","(5.26B)","(4.13B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.26419999999999999,-0.1792,-0.17100000000000001,0.2145]
["Capital Expenditures / Sales",-9.35E-2,-0.1086,-0.11799999999999999,-0.11260000000000001,-9.06E-2]
["Net Assets from Acquisitions","(2.54B)","(254.91M)","(10.69M)","(1.21B)","(1.82B)"]
["Sale of Fixed Assets & Businesses","122.77M","112.29M","151.95M","194.04M","133.62M"]
["Purchase/Sale of Investments","(272.41M)","-","-","(123.44M)","(37.53M)"]
["Purchase of Investments","(272.41M)","-","-","(123.44M)","(37.53M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(16.62M)","-","(445.75M)","-","(37.14M)"]
["Other Sources","-","141.71M","29.48M","405.77M",13000]
["Net Investing Cash Flow","(5.72B)","(3.81B)","(4.77B)","(6B)","(5.9B)"]
["Net Investing Cash Flow Growth","-",0.33339999999999997,-0.25109999999999999,-0.25779999999999997,1.6500000000000001E-2]
["Net Investing Cash Flow / Sales",-0.1774,-0.1086,-0.12520000000000001,-0.12839999999999999,-0.1293]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(6.08B)","(7.33B)","(12.06B)","(11.49B)","(10.33B)"]
["Common Dividends","(6.08B)","(7.33B)","(12.06B)","(11.49B)","(10.33B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(30.38M)","(20.27M)","83.39M","(814.31M)",386000]
["Repurchase of Common & Preferred Stk.","(30.38M)","(37.72M)","(74.16M)","(824.19M)","-"]
["Sale of Common & Preferred Stock","-","17.45M","157.55M","9.87M",386000]
["Proceeds from Stock Options","-","17.45M","157.55M","9.87M",386000]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.74B)","(661.32M)","(786.69M)","(696.48M)","1.89B"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(1.74B)","(661.32M)","(786.69M)","(696.48M)","1.89B"]
["Issuance of Long-Term Debt","1.47B","331.41M","1.01B","4.96B","3.79B"]
["Reduction in Long-Term Debt","(3.21B)","(992.73M)","(1.79B)","(5.66B)","(1.9B)"]
["Other Funds","(435.44M)","(1.49B)","(380.87M)","(2.33B)","(3.21B)"]
["Other Uses","(645.53M)","(1.66B)","(380.87M)","(2.33B)","(3.21B)"]
["Other Sources","210.09M","172.38M","-","-","-"]
["Net Financing Cash Flow","(8.28B)","(9.51B)","(13.14B)","(15.33B)","(11.65B)"]
["Net Financing Cash Flow Growth","-",-0.1479,-0.3826,-0.16619999999999999,0.24030000000000001]
["Net Financing Cash Flow / Sales",-0.25700000000000001,-0.27100000000000002,-0.34520000000000001,-0.3281,-0.25540000000000002]
["Exchange Rate Effect","103.07M","282.15M","100.9M","1.74B","(542.24M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","839.15M","2.28B","(1.92B)","3.99B","(5.74B)"]
["Free Cash Flow","11.72B","11.5B","11.4B","18.32B","8.21B"]
["Free Cash Flow Growth","-",-1.8499999999999999E-2,-8.8999999999999999E-3,0.60660000000000003,-0.55169999999999997]
["Free Cash Flow Yield","-","-","-","-",-8.2000000000000007E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV3.SA Summary","index":46,"n_rows":291,"n_cols":2,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Ambev S.A. (ABEV3.SA)"]
["Sao Paolo - Sao Paolo Delayed Price. Currency in BRL"]
["21.49-0.17 (-0.78%)"]
["At close: 6:07PM BRST"]
["People also watch"]
["CIEL3.SAITUB4.SABRFS3.SABBAS3.SABBSE3.SA"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",21.66]
["Open",21.58]
["Bid","21.20 x 0"]
["Ask","21.79 x 0"]
["Day's Range","21.25 - 21.79"]
["52 Week Range","16.75 - 22.70"]
["Volume",16938200]
["Avg. Volume",11607840]
["Market Cap","337.586B"]
["Beta","N/A"]
["PE Ratio (TTM)",38.380000000000003]
["EPS (TTM)",0.56000000000000005]
["Earnings Date",43160]
["Forward Dividend & Yield","0.61 (2.77%)"]
["Ex-Dividend Date",43132]
["1y Target Est",21.59]
["Currency in BRL"]
["Valuation Measures"]
["Market Cap (intraday) 5","337.59B"]
["Enterprise Value 3","332.54B"]
["Trailing P/E ",38.380000000000003]
["Forward P/E 1",24.42]
["PEG Ratio (5 yr expected) 1",3.94]
["Price/Sales (ttm)",7.33]
["Price/Book (mrq)",7.16]
["Enterprise Value/Revenue 3",7.22]
["Enterprise Value/EBITDA 6",18.010000000000002]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.19289999999999999]
["Operating Margin (ttm)",0.3291]
["Management Effectiveness"]
["Return on Assets (ttm)",0.1168]
["Return on Equity (ttm)",0.1913]
["Income Statement"]
["Revenue (ttm)","46.05B"]
["Revenue Per Share (ttm)",2.93]
["Quarterly Revenue Growth (yoy)",8.4000000000000005E-2]
["Gross Profit (ttm)","28.92B"]
["EBITDA ","18.46B"]
["Net Income Avi to Common (ttm)","8.88B"]
["Diluted EPS (ttm)",0.56000000000000005]
["Quarterly Earnings Growth (yoy)",-1]
["Balance Sheet"]
["Total Cash (mrq)","8.35B"]
["Total Cash Per Share (mrq)",0.53]
["Total Debt (mrq)","3.33B"]
["Total Debt/Equity (mrq)",6.8]
["Current Ratio (mrq)",0.95]
["Book Value Per Share (mrq)",3]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","16.91B"]
["Levered Free Cash Flow (ttm)","9.61B"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0.26369999999999999]
["S&P500 52-Week Change 3",0.1144]
["52 Week High 3",22.7]
["52 Week Low 3",16.75]
["50-Day Moving Average 3",21.68]
["200-Day Moving Average 3",20.83]
["Share Statistics"]
["Avg Vol (3 month) 3","11.61M"]
["Avg Vol (10 day) 3","16.21M"]
["Shares Outstanding 5","15.71B"]
["Float ","4.41B"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.61]
["Forward Annual Dividend Yield 4",2.7699999999999999E-2]
["Trailing Annual Dividend Rate 3",0.45]
["Trailing Annual Dividend Yield 3",2.0799999999999999E-2]
["5 Year Average Dividend Yield 4",3.64]
["Payout Ratio 4",1.0892999999999999]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",43132]
["Last Split Factor (new per old) 2",43221]
["Last Split Date 3",41590]
[]
["Bloomberg•last month"]
["Beer Is Back in Style in Brazil and Ambev Is Set to Gain, UBS Says"]
["Brewer margins should bounce as Brazilians finally get back to drinking beer."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Capital Cube•2 months ago"]
["ETFs with exposure to Ambev SA : December 11, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
["Capital Cube•4 months ago"]
["ETFs with exposure to Ambev SA : October 16, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
["ACCESSWIRE•5 months ago"]
["Ambev, Political Uncertainty May Continue to Drive Short-Term Price Movements"]
["NEW YORK, NY / ACCESSWIRE / September 19, 2017 / Traders News Source, a leading independent equity research and corporate access firm focused on small and mid-cap public companies, is issuing a comprehensive ..."]
["Capital Cube•5 months ago"]
["ETFs with exposure to Ambev SA : September 14, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Thomson Reuters StreetEvents•6 months ago"]
["Edited Transcript of ABEV3.SA earnings conference call or presentation 27-Jul-17 3:00pm GMT"]
["Q2 2017 Ambev SA Earnings Call"]
[]
["Capital Cube•6 months ago"]
["Ambev SA :ABEV3-BR: Earnings Analysis: Q2, 2017 By the Numbers : August 1, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Ambev SA reports financial results for the quarter ended June 30, 2017. Highlights Summary numbers: Revenues of BRL 10,267.95 million, Net Earnings of BRL 2,013.15 million. Gross margins narrowed from 59.32% to 57.59% compared to the same period last year, operating (EBITDA) margins now 38.07% from 37.26%. Change in operating cash ... Read more (Read more...)"]
["Associated Press•7 months ago"]
["Ambev posts 2Q profit"]
["The Sao Paulo-based company said it had profit of 4 cents per share. The beverage company posted revenue of $3.2 billion in the period. Ambev shares have risen 21 percent since the beginning of the year. ..."]
["PR Newswire•7 months ago"]
["Ambev Reports 2017 Second Quarter Results Under IFRS"]
["SÃO PAULO,   July 27, 2017 /PRNewswire/ – Ambev S.A. announces today its results for the 2017 second quarter. The following operating and financial information, unless otherwise ..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Capital Cube•7 months ago"]
["ETFs with exposure to Ambev SA : July 24, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
[]
["Capital Cube•7 months ago"]
["Ambev SA breached its 50 day moving average in a Bullish Manner : ABEV3-BR : July 13, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Ambev SA. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average Bullish 50 ... Read more (Read more...)"]
["Capital Cube•8 months ago"]
["Ambev SA – Value Analysis (SAO PAULO:ABEV3) : June 12, 2017"]
["Categories: Fundamental Analysis Yahoo FinanceClick here to see latest analysis Capitalcube gives Ambev SA a score of 50. Our analysis is based on comparing Ambev SA with the following peers – Union de Cervecerias Peruanas Backus y Johnston SAA Class A, Compania Cervecerias Unidas S.A. and Cerveceria San Juan SA (BACKUAC1-PE, CCU-CL and SNJUANC1.OPA-PE). Investment Outlook Ambev SA has ... Read more (Read more...)"]
[]
["Capital Cube•8 months ago"]
["Ambev SA breached its 50 day moving average in a Bearish Manner : ABEV3-BR : June 9, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Ambev SA. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average Bullish 50 ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["Moody's•8 months ago"]
["Ambev S.A. -- Moody's: Ambev's ratings unaffected by Brazil's change in outlook to negative"]
["Announcement: Moody's: Ambev's ratings unaffected by Brazil's change in outlook to negative. Global Credit Research- 31 May 2017. New York, May 31, 2017-- Moody's Investors Service says that Ambev S.A.' ..."]
["Morningstar•9 months ago"]
["Ambev: Market Throwing Out Baby With Bathwater"]
["The firm's wide economic moat in a fairly stable category should make the underlying business more stable than most throughout the turbulence in Brazil."]
[]
["Motley Fool•9 months ago"]
["Why Ambev SA Stock Dropped Today"]
["Shares of the Latin American brewing giant fell along with the rest of Brazil's stock market today. Here's what happened."]
[]
["Capital Cube•9 months ago"]
["Ambev SA :ABEV3-BR: Earnings Analysis: Q1, 2017 By the Numbers : May 11, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Ambev SA reports financial results for the quarter ended March 31, 2017. Highlights Summary numbers: Revenues of BRL 11,241.81 million, Net Earnings of BRL 2,199.14 million. Gross margins narrowed from 63.10% to 58.09% compared to the same period last year, operating (EBITDA) margins now 38.04% from 41.93%. Change in operating cash ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Thomson Reuters StreetEvents•9 months ago"]
["Edited Transcript of ABEV3.SA earnings conference call or presentation 4-May-17 4:00pm GMT"]
["Q1 2017 Ambev SA Earnings Call"]
["Moody's•9 months ago"]
["Anheuser-Busch InBev Finance, Inc -- Moody's rates ABI Canadian notes at A3; outlook stable"]
["Rating Action: Moody's rates ABI Canadian notes at A3; outlook stable. Global Credit Research- 08 May 2017. New York, May 08, 2017-- Moody's Investors Service, today assigned A3 ratings to 7 and 30 year ..."]
["Reuters•9 months ago"]
["Ambev sees cost pressure easing in weak Brazil market"]
["Stable Latin American currencies and increased hedging against commodity price swings should help Ambev SA slow cost growth to single-digits by year-end, as the region's biggest beer maker wrestles with the lowest annual profit in four years. Costs per hectoliter should expand significantly less this quarter than the first quarter's 23.1 percent increase, Chief Executive Officer Bernardo Paiva said on Thursday on a call to discuss quarterly results. Stubbornly high cost growth has hurt performance at Ambev's Beer Brazil division, a relevant market segment for parent company Anheuser Busch Inbev NV."]
["Reuters•9 months ago"]
["Ambev's Paiva pledges to curb expenses, bolster premium brands"]
["Ambev SA will continue to keep sales, general and administrative expenses in check while taking steps to grow faster in premium beer brands, as sales volumes at Latin America's largest beer maker reels ..."]
["Recommendation Rating"]
[]
[2.7]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (16)"]
[]
["Current 21.49"]
["Average 21.59"]
["Low 15.00"]
["High 24.50"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"ABEV Mktw Sum","index":47,"n_rows":719,"n_cols":4,"rows_kept":719,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
[]
["Company Description"]
[]
["Ambev SA engages in the production, distribution, and sale of beverages. Its products include beer, carbonated soft drinks, and other non-alcoholic and non-carbonated products. It operates through the following segments: Latin America North, Latin America South, and Canada. The Latin America North s..."]
[]
["Ambev SA engages in the production, distribution, and sale of beverages. Its products include beer, carbonated soft drinks, and other non-alcoholic and non-carbonated products. It operates through the following segments: Latin America North, Latin America South, and Canada. The Latin America North segment includes operations in Brazil, Central America, and the Caribbean. The Latin America South segment includes its operations in Argentina, Bolivia, Paraguay, Uruguay, Chile, Colombia, Peru, and Ecuador. The Canada segment operates includes domestic sales in Canada and exports in U.S. market. The company was founded on July 8, 2005 and is headquartered in SÃ£o Paulo, Brazil."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[0.03]
[]
["P/E Ratio (with extraordinary items)"]
[]
[38.299999999999997]
[]
["P/E Ratio (without extraordinary items)"]
[]
[20.5]
[]
["Price to Sales Ratio"]
[]
[5.69]
[]
["Price to Book Ratio"]
[]
[5.74]
[]
["Price to Cash Flow Ratio"]
[]
[21.02]
[]
["Enterprise Value to EBITDA"]
[]
[17.75]
[]
["Enterprise Value to Sales"]
[]
[7.44]
[]
["Total Debt to Enterprise Value"]
[]
[0.02]
[]
["Efficiency"]
[]
["Receivables Turnover"]
[]
[5.29]
[]
["Total Asset Turnover"]
[]
[0.52]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.83]
[]
["Quick Ratio"]
[]
[0.68]
[]
["Cash Ratio"]
[]
[0.28999999999999998]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[60.71]
[]
["Operating Margin"]
[]
[34.61]
[]
["Pretax Margin"]
[]
[29.39]
[]
["Net Margin"]
[]
[27.51]
[]
["Return on Assets"]
[]
[14.26]
[]
["Return on Equity"]
[]
[26.94]
[]
["Return on Total Capital"]
[]
[24.56]
[]
["Return on Invested Capital"]
[]
[25.81]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[12.04]
[]
["Total Debt to Total Capital"]
[]
[10.75]
[]
["Total Debt to Total Assets"]
[]
[6.35]
[]
["Long-Term Debt to Equity"]
[]
[3.94]
[]
["Long-Term Debt to Total Capital"]
[]
[3.52]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Victório Carlos de Marchi",77,"-","Co-Chairman"]
["Mr. Carlos Alves de Brito",55,"-","Co-Chairman"]
["Mr. Bernardo Pinto Paiva",47,"-","Chief Executive Officer"]
["Mr. Ricardo Rittes de Oliveira Silva",41,2005,"Chief Financial & Investor Relations Officer"]
["Mr. Gustavo Pimenta Garcia","-","-","Information Technology Executive Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/abev"]
[]
["MarketWatch News on ABEV"]
[]
["6 reasons money managers are buying European stocks"]
[]
["9:56 a.m. March 10, 2015"]
[]
["- Michael Brush"]
[]
["Brazil's AmBev profit rises as debt costs fall"]
[]
["6:06 a.m. Oct. 31, 2014"]
[]
["- MarketWatch.com"]
[]
["Brazil's AmBev gets earnings boost from World Cup"]
[]
["7:26 a.m. July 31, 2014"]
[]
["- MarketWatch.com"]
[]
["/news/nonmarketwatch/company/us/abev"]
[]
["Other News on ABEV"]
[]
["Ambev (ABEV) a Buy at recent price of $6.58, on Solid Earnings Momentum"]
[]
["9:15 a.m. Feb. 6, 2018"]
[]
["- InvestorPlace.com"]
[]
["The 10 Best ETFs of January 2018"]
[]
["8:00 a.m. Feb. 2, 2018"]
[]
["- InvestorPlace.com"]
[]
["Ambev (ABEV) a Buy at recent price of $6.87, on High-Level Sales Growth"]
[]
["9:15 a.m. Feb. 1, 2018"]
[]
["- InvestorPlace.com"]
[]
["Ambevâ€™s (ABEV) Superior Quant Score Keep it a Buy"]
[]
["5:00 p.m. Jan. 25, 2018"]
[]
["- InvestorPlace.com"]
[]
["Goldman Sachs sees Ambev as Latin American outperformer"]
[]
["8:51 a.m. Jan. 22, 2018"]
[]
["- Seeking Alpha"]
[]
["Sales Growth Keep Ambev (ABEV) a Buy"]
[]
["9:30 a.m. Jan. 17, 2018"]
[]
["- InvestorPlace.com"]
[]
["GaveKal Capital, LLC Buys DowDuPont Inc, State Street Corporation, Charles Schwab Corp, Sells ..."]
[]
["5:38 p.m. Jan. 16, 2018"]
[]
["- GuruFocus.com"]
[]
["Lgt Capital Partners Ltd. Buys Kansas City Southern, T-Mobile US Inc, KeyCorp, Sells United ..."]
[]
["9:38 a.m. Jan. 11, 2018"]
[]
["- GuruFocus.com"]
[]
["Ambev SA Stock Looks Good in 2018 as Brazilâ€™s Economy Rebounds"]
[]
["12:05 p.m. Jan. 8, 2018"]
[]
["- InvestorPlace.com"]
[]
["Why Ambev SA (ADR) Stock Could Triple Its Dividend"]
[]
["12:07 p.m. Jan. 4, 2018"]
[]
["- InvestorPlace.com"]
[]
["Ambev (ABEV) a Buy on High-Level Quant Score"]
[]
["9:15 a.m. Jan. 1, 2018"]
[]
["- InvestorPlace.com"]
[]
["Ambev (ABEV) a Buy on Superior Sales Growth"]
[]
["9:45 a.m. Dec. 29, 2017"]
[]
["- InvestorPlace.com"]
[]
["6 Stocks That Are Outperforming the Market"]
[]
["9:59 a.m. Dec. 28, 2017"]
[]
["- GuruFocus.com"]
[]
["7 Ways to Get Rich Internationally in 2018"]
[]
["10:20 a.m. Dec. 21, 2017"]
[]
["- InvestorPlace.com"]
[]
["6 Stocks Beating the Market"]
[]
["1:49 p.m. Dec. 15, 2017"]
[]
["- GuruFocus.com"]
[]
["Quant Score Make Ambev (ABEV) a Buy"]
[]
["6:45 p.m. Dec. 13, 2017"]
[]
["- InvestorPlace.com"]
[]
["Quant Score Make Ambev (ABEV) a Buy"]
[]
["6:45 p.m. Dec. 13, 2017"]
[]
["- InvestorPlace.com"]
[]
["Ambev (ABEV) a Buy on Superior Sales Growth"]
[]
["12:15 p.m. Dec. 11, 2017"]
[]
["- InvestorPlace.com"]
[]
["Robust Quant Score Keep Ambev (ABEV) a Buy"]
[]
["12:45 p.m. Dec. 4, 2017"]
[]
["- InvestorPlace.com"]
[]
["Molson Coors: Entering The International Market"]
[]
["4:23 p.m. Nov. 29, 2017"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Ambev SA"]
[]
["Rua Dr. Renato Paes de Barros, 1017"]
[]
["3rd floor"]
[]
["SÃ£o Paulo, Sao Paulo 04530-001"]
[]
["Phone"]
[]
["55 1121221414"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$45.60B"]
[]
["Net Income"]
[]
["$12.55B"]
[]
["Employees"]
[]
["-"]
[]
["Annual Report for ABEV"]
[]
["/news/pressrelease/company/us/abev"]
[]
["Press Releases on ABEV"]
[]
["Stock Review for Beverages Investors -- Ambev, Anheuser-Busch InBev, Fomento Economico Mexicano, and Molson Coors Brewing"]
[]
["6:45 a.m. Jan. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Beverages Stocks' Research Reports Released on Anheuser-Busch InBev, Ambev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["6:45 a.m. Dec. 11, 2017"]
[]
["- PR Newswire - PRF"]
[]
["The 25 most potent corporate reputations in Brazil contribute US$180 billion of shareholder value"]
[]
["2:05 p.m. Nov. 30, 2017"]
[]
["- PR Newswire - PRF"]
[]
["The 25 most potent corporate reputations in Brazil contribute US$180 billion of shareholder value"]
[]
["12:53 p.m. Nov. 29, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ambev SA Sponsored ADR to Host Earnings Call"]
[]
["7:42 a.m. Oct. 26, 2017"]
[]
["- ACCESSWIRE"]
[]
["Consumer Goods Stocks on Investors' Radar -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["6:05 a.m. Oct. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ambev, Political Uncertainty May Continue to Drive Short-Term Price Movements"]
[]
["7:05 a.m. Sept. 19, 2017"]
[]
["- ACCESSWIRE"]
[]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Ambev, Anheuser Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["5:05 a.m. Sept. 1, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ambev Reports 2017 Second Quarter Results Under IFRS"]
[]
["1:00 a.m. July 27, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Technical Reports on Beverages - Brewers Equities -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["5:15 a.m. June 2, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ambev Reports 2017 First Quarter Results Under IFRS"]
[]
["1:01 a.m. May 4, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Research Reports on Beverages Equities -- Ambev, Anheuser-Busch, Molson Coors, and Fomento Economico"]
[]
["5:05 a.m. April 24, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ambev's 2016 Annual Report On Form 20-F Available On Our Website"]
[]
["4:40 p.m. March 22, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Research Reports on Beverages Equities -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["6:05 a.m. March 20, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ambev Reports 2016 Fourth Quarter and Full Year Results Under IFRS"]
[]
["1:40 a.m. March 2, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:56 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Mkwt Basic","index":48,"n_rows":455,"n_cols":5,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["11:43a"]
["Updated Controversial supplement kratom is an opioid, FDA says"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["ABEV"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["ABEV U.S.: NYSE"]
["Ambev S.A. ADR"]
["Watchlist CreateABEVAlert"]
["ABEVUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:11 p.m. EST Delayed quote"]
[6.48]
[0]
["After Hours Volume: 69K"]
["Close","Chg","Chg %"]
[6.54,0.08,1.24E-2,"0.08 1.24%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["150.4% vs Avg."]
["Volume: 25.8M 65 Day Avg. - 17.1M "]
["Open: 6.56"]
["Close: 6.54"]
["6.36 Day Low/High 6.59"]
["Day Range"]
["5.30 52 Week Low/High 7.04"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $6.56 "]
["Day Range 6.36 - 6.59 "]
["52 Week Range 5.30 - 7.04 "]
["Market Cap $102.49B "]
["Shares Outstanding 15.72B "]
["Public Float 15.72B "]
["Beta 0.99 "]
["Rev. per Employee n/a "]
["P/E Ratio 37.07 "]
["EPS $0.18 "]
["Yield n/a "]
["Dividend $0.02 "]
["Ex-Dividend Date Feb 1, 2018 "]
["Short Interest 23.21M 01/31/18"]
["% of Float Shorted 0.15% "]
["Average Volume 17.14M "]
["Performance"]
["5 Day",-3.1099999999999999E-2]
["1 Month",-1.95E-2]
["3 Month",6.8599999999999994E-2]
["YTD",1.24E-2]
["1 Year",0.1978]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["6 reasons money managers are buying European stocks"]
["Mar. 10, 2015 at 10:57 a.m. ET"]
["by Michael Brush"]
["Brazil's AmBev profit rises as debt costs fall"]
[]
["Oct. 31, 2014 at 7:06 a.m. ET"]
["Brazil's AmBev gets earnings boost from World Cup"]
[]
["Jul. 31, 2014 at 8:26 a.m. ET"]
["Emerging Markets Roundtable"]
[]
["Nov. 5, 2016 at 2:24 a.m. ET"]
["on Barron's"]
["What to Do About Emerging-Market Debt"]
[]
["Oct. 10, 2015 at 2:04 a.m. ET"]
["on Barron's"]
["Mark Mobius' World View"]
[]
["Jan. 2, 2014 at 8:19 a.m. ET"]
["on Barron's"]
["Recent News"]
["Other News"]
["Press Releases"]
["Ambev (ABEV) a Buy at recent price of $6.58, on Solid Earnings Momentum"]
["Ambev (ABEV) a Buy at recent price of $6.58, on Solid Earnings Momentum"]
[]
["Feb. 6, 2018 at 9:15 a.m. ET"]
["on InvestorPlace.com"]
["The 10 Best ETFs of January 2018"]
["The 10 Best ETFs of January 2018"]
[]
["Feb. 2, 2018 at 8:00 a.m. ET"]
["on InvestorPlace.com"]
["Ambev (ABEV) a Buy at recent price of $6.87, on High-Level Sales Growth"]
["Ambev (ABEV) a Buy at recent price of $6.87, on High-Level Sales Growth"]
[]
["Feb. 1, 2018 at 9:15 a.m. ET"]
["on InvestorPlace.com"]
["Ambev’s (ABEV) Superior Quant Score Keep it a Buy"]
["Ambev’s (ABEV) Superior Quant Score Keep it a Buy"]
[]
["Jan. 25, 2018 at 5:00 p.m. ET"]
["on InvestorPlace.com"]
["Goldman Sachs sees Ambev as Latin American outperformer"]
["Goldman Sachs sees Ambev as Latin American outperformer"]
[]
["Jan. 22, 2018 at 8:51 a.m. ET"]
["on Seeking Alpha"]
["Sales Growth Keep Ambev (ABEV) a Buy"]
["Sales Growth Keep Ambev (ABEV) a Buy"]
[]
["Jan. 17, 2018 at 9:30 a.m. ET"]
["on InvestorPlace.com"]
["GaveKal Capital, LLC Buys DowDuPont Inc, State Street Corporation, Charles Schwab Corp, Sells ..."]
["GaveKal Capital, LLC Buys DowDuPont Inc, State Street Corporation, Charles Schwab Corp, Sells Ingersoll-Rand PLC, The Scotts Miracle Gro Co, Laboratory Corp of America Holdings"]
[]
["Jan. 16, 2018 at 5:38 p.m. ET"]
["on GuruFocus.com"]
["Lgt Capital Partners Ltd. Buys Kansas City Southern, T-Mobile US Inc, KeyCorp, Sells United ..."]
["Lgt Capital Partners Ltd. Buys Kansas City Southern, T-Mobile US Inc, KeyCorp, Sells United Parcel Service Inc, Wells Fargo, Verizon Communications Inc"]
[]
["Jan. 11, 2018 at 9:38 a.m. ET"]
["on GuruFocus.com"]
["Ambev SA Stock Looks Good in 2018 as Brazil’s Economy Rebounds"]
["Ambev SA Stock Looks Good in 2018 as Brazil’s Economy Rebounds"]
[]
["Jan. 8, 2018 at 12:05 p.m. ET"]
["on InvestorPlace.com"]
["Why Ambev SA (ADR) Stock Could Triple Its Dividend"]
["Why Ambev SA (ADR) Stock Could Triple Its Dividend"]
[]
["Jan. 4, 2018 at 12:07 p.m. ET"]
["on InvestorPlace.com"]
["Ambev (ABEV) a Buy on High-Level Quant Score"]
["Ambev (ABEV) a Buy on High-Level Quant Score"]
[]
["Jan. 1, 2018 at 9:15 a.m. ET"]
["on InvestorPlace.com"]
["Ambev (ABEV) a Buy on Superior Sales Growth"]
["Ambev (ABEV) a Buy on Superior Sales Growth"]
[]
["Dec. 29, 2017 at 9:45 a.m. ET"]
["on InvestorPlace.com"]
["6 Stocks That Are Outperforming the Market"]
["6 Stocks That Are Outperforming the Market"]
[]
["Dec. 28, 2017 at 9:59 a.m. ET"]
["on GuruFocus.com"]
["7 Ways to Get Rich Internationally in 2018"]
["7 Ways to Get Rich Internationally in 2018"]
[]
["Dec. 21, 2017 at 10:20 a.m. ET"]
["on InvestorPlace.com"]
["6 Stocks Beating the Market"]
["6 Stocks Beating the Market"]
[]
["Dec. 15, 2017 at 1:49 p.m. ET"]
["on GuruFocus.com"]
["Quant Score Make Ambev (ABEV) a Buy"]
["Quant Score Make Ambev (ABEV) a Buy"]
[]
["Dec. 13, 2017 at 6:45 p.m. ET"]
["on InvestorPlace.com"]
["Quant Score Make Ambev (ABEV) a Buy"]
["Quant Score Make Ambev (ABEV) a Buy"]
[]
["Dec. 13, 2017 at 6:45 p.m. ET"]
["on InvestorPlace.com"]
["Ambev (ABEV) a Buy on Superior Sales Growth"]
["Ambev (ABEV) a Buy on Superior Sales Growth"]
[]
["Dec. 11, 2017 at 12:15 p.m. ET"]
["on InvestorPlace.com"]
["Robust Quant Score Keep Ambev (ABEV) a Buy"]
["Robust Quant Score Keep Ambev (ABEV) a Buy"]
[]
["Dec. 4, 2017 at 12:45 p.m. ET"]
["on InvestorPlace.com"]
["Molson Coors: Entering The International Market"]
["Molson Coors: Entering The International Market"]
[]
["Nov. 29, 2017 at 4:23 p.m. ET"]
["on Seeking Alpha"]
["Stock Review for Beverages Investors -- Ambev, Anheuser-Busch InBev, Fomento Economico Mexicano, and Molson Coors Brewing"]
["Stock Review for Beverages Investors -- Ambev, Anheuser-Busch InBev, Fomento Economico Mexicano, and Molson Coors Brewing"]
[]
["Jan. 29, 2018 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Beverages Stocks' Research Reports Released on Anheuser-Busch InBev, Ambev, Molson Coors Brewing, and Fomento Economico Mexicano"]
["Beverages Stocks' Research Reports Released on Anheuser-Busch InBev, Ambev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["Dec. 11, 2017 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["The 25 most potent corporate reputations in Brazil contribute US$180 billion of shareholder value"]
["The 25 most potent corporate reputations in Brazil contribute US$180 billion of shareholder value"]
[]
["Nov. 30, 2017 at 2:05 p.m. ET"]
["on PR Newswire - PRF"]
["The 25 most potent corporate reputations in Brazil contribute US$180 billion of shareholder value"]
["The 25 most potent corporate reputations in Brazil contribute US$180 billion of shareholder value"]
[]
["Nov. 29, 2017 at 12:53 p.m. ET"]
["on PR Newswire - PRF"]
["Ambev SA Sponsored ADR to Host Earnings Call"]
[]
["Oct. 26, 2017 at 8:42 a.m. ET"]
["on ACCESSWIRE"]
["Consumer Goods Stocks on Investors' Radar -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["Oct. 9, 2017 at 7:05 a.m. ET"]
["on PR Newswire - PRF"]
["Ambev, Political Uncertainty May Continue to Drive Short-Term Price Movements"]
[]
["Sep. 19, 2017 at 8:05 a.m. ET"]
["on ACCESSWIRE"]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Ambev, Anheuser Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["Sep. 1, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Ambev Reports 2017 Second Quarter Results Under IFRS"]
[]
["Jul. 27, 2017 at 2:00 a.m. ET"]
["on PR Newswire - PRF"]
["Technical Reports on Beverages - Brewers Equities -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["Jun. 2, 2017 at 6:15 a.m. ET"]
["on PR Newswire - PRF"]
["Ambev Reports 2017 First Quarter Results Under IFRS"]
[]
["May. 4, 2017 at 2:01 a.m. ET"]
["on PR Newswire - PRF"]
["Research Reports on Beverages Equities -- Ambev, Anheuser-Busch, Molson Coors, and Fomento Economico"]
[]
["Apr. 24, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Ambev's 2016 Annual Report On Form 20-F Available On Our Website"]
[]
["Mar. 22, 2017 at 5:40 p.m. ET"]
["on PR Newswire - PRF"]
["Research Reports on Beverages Equities -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["Mar. 20, 2017 at 7:05 a.m. ET"]
["on PR Newswire - PRF"]
["Ambev Reports 2016 Fourth Quarter and Full Year Results Under IFRS"]
[]
["Mar. 2, 2017 at 1:40 a.m. ET"]
["on PR Newswire - PRF"]
[]
["Ambev S.A. ADR"]
[]
["Ambev SA engages in the production, distribution, and sale of beverages. Its products include beer, carbonated soft drinks, and other non-alcoholic and non-carbonated products. It operates through the following segments: Latin America North, Latin America South, and Canada. The Latin America North segment includes operations in Brazil, Central America, and the Caribbean. The Latin America South segment includes its operations in Argentina, Bolivia, Paraguay, Uruguay, Chile, Colombia, Peru, and Ecuador. The Canada segment operates includes domestic sales in Canada and exports in U.S. market. The company was founded on July 8, 2005 and is headquartered in São Paulo, Brazil.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 16 Full Ratings "]
["Benzinga's Top Upgrades, Downgrades For September 12, 2017"]
[]
["Sep. 12, 2017 at 9:16 a.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Downgrades"]
[]
["Aug. 18, 2016 at 9:20 a.m. ET"]
["on Benzinga.com"]
["AmBev Shares Downgraded To Equal Weight At Morgan Stanley"]
[]
["Aug. 18, 2016 at 8:29 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Boston Beer Co. Cl A",8.8999999999999999E-3,"$2.13B"]
["Brown-Forman Corp. Cl B",3.2199999999999999E-2,"$25.02B"]
["Thai Beverage PCL",1.2999999999999999E-2,"$16.81B"]
["Anheuser-Busch InBev S.A. ADR",-4.3E-3,"$174.05B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"ABEV3.SA Yahoo Gr","index":49,"n_rows":257,"n_cols":5,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Ambev S.A. (ABEV3.SA)"]
["Sao Paolo - Sao Paolo Delayed Price. Currency in BRL"]
["21.49-0.17 (-0.78%)"]
["At close: 6:07PM BRST"]
["People also watch"]
["CIEL3.SAITUB4.SABRFS3.SABBAS3.SABBSE3.SA"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",21.66]
["Open",21.58]
["Bid","21.20 x 0"]
["Ask","21.79 x 0"]
["Day's Range","21.25 - 21.79"]
["52 Week Range","16.75 - 22.70"]
["Volume",16938200]
["Avg. Volume",11607840]
["Market Cap","337.586B"]
["Beta","N/A"]
["PE Ratio (TTM)",38.380000000000003]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.61 (2.77%)"]
["Ex-Dividend Date",43132]
["1y Target Est",21.59]
["Currency in BRL"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",5,3,13,13]
["Avg. Estimate",0.28000000000000003,0.2,0.59,0.88]
["Low Estimate",0.23,0.19,0.5,0.69]
["High Estimate",0.32,0.21,0.79,0.98]
["Year Ago EPS",0.25,0.14000000000000001,0.72,0.59]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",5,3,14,14]
["Avg. Estimate","14.71B","12.34B","47.46B","52.03B"]
["Low Estimate","14.45B","12.04B","46.85B","50.64B"]
["High Estimate","15.3B","12.71B","48.17B","54.06B"]
["Year Ago Sales","13.18B","11.24B","45.6B","47.46B"]
["Sales Growth (year/est)",0.11600000000000001,9.8000000000000004E-2,4.1000000000000002E-2,9.6000000000000002E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",0.27,0.19,0.14000000000000001,0.17]
["EPS Actual",0.25,0.14000000000000001,0.13,0.2]
["Difference",-0.02,-0.05,-0.01,0.03]
["Surprise %",-7.3999999999999996E-2,-0.26300000000000001,-7.0999999999999994E-2,0.17599999999999999]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0.28000000000000003,0.2,0.59,0.88]
["7 Days Ago",0.28000000000000003,0.2,0.59,0.88]
["30 Days Ago",0.28000000000000003,0.19,0.6,0.87]
["60 Days Ago",0.28000000000000003,0.19,0.64,0.88]
["90 Days Ago",0.28999999999999998,0.19,0.67,0.86]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A",1]
["Down Last 30 Days","N/A","N/A","N/A",1]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","ABEV3.SA","Industry","Sector","S&P 500"]
["Current Qtr.",0.12,"N/A","N/A",0.32]
["Next Qtr.",0.42899999999999999,"N/A","N/A",0.38]
["Current Year",-0.18099999999999999,"N/A","N/A",0.15]
["Next Year",0.49199999999999999,"N/A","N/A",0.12]
["Next 5 Years (per annum)",9.3200000000000005E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",-5.8400000000000001E-2,"N/A","N/A","N/A"]
[]
["Bloomberg•last month"]
["Beer Is Back in Style in Brazil and Ambev Is Set to Gain, UBS Says"]
["Brewer margins should bounce as Brazilians finally get back to drinking beer."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Capital Cube•2 months ago"]
["ETFs with exposure to Ambev SA : December 11, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
["Capital Cube•4 months ago"]
["ETFs with exposure to Ambev SA : October 16, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
["ACCESSWIRE•5 months ago"]
["Ambev, Political Uncertainty May Continue to Drive Short-Term Price Movements"]
["NEW YORK, NY / ACCESSWIRE / September 19, 2017 / Traders News Source, a leading independent equity research and corporate access firm focused on small and mid-cap public companies, is issuing a comprehensive ..."]
["Capital Cube•5 months ago"]
["ETFs with exposure to Ambev SA : September 14, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Thomson Reuters StreetEvents•6 months ago"]
["Edited Transcript of ABEV3.SA earnings conference call or presentation 27-Jul-17 3:00pm GMT"]
["Q2 2017 Ambev SA Earnings Call"]
[]
["Capital Cube•6 months ago"]
["Ambev SA :ABEV3-BR: Earnings Analysis: Q2, 2017 By the Numbers : August 1, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Ambev SA reports financial results for the quarter ended June 30, 2017. Highlights Summary numbers: Revenues of BRL 10,267.95 million, Net Earnings of BRL 2,013.15 million. Gross margins narrowed from 59.32% to 57.59% compared to the same period last year, operating (EBITDA) margins now 38.07% from 37.26%. Change in operating cash ... Read more (Read more...)"]
["Associated Press•7 months ago"]
["Ambev posts 2Q profit"]
["The Sao Paulo-based company said it had profit of 4 cents per share. The beverage company posted revenue of $3.2 billion in the period. Ambev shares have risen 21 percent since the beginning of the year. ..."]
["PR Newswire•7 months ago"]
["Ambev Reports 2017 Second Quarter Results Under IFRS"]
["SÃO PAULO,   July 27, 2017 /PRNewswire/ – Ambev S.A. announces today its results for the 2017 second quarter. The following operating and financial information, unless otherwise ..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Capital Cube•7 months ago"]
["ETFs with exposure to Ambev SA : July 24, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Ambev SA Here are 5 ETFs with the largest exposure to ABEV3-BR. Comparing the performance and risk of Ambev SA with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker Fund Name ... Read more (Read more...)"]
[]
["Capital Cube•7 months ago"]
["Ambev SA breached its 50 day moving average in a Bullish Manner : ABEV3-BR : July 13, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Ambev SA. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average Bullish 50 ... Read more (Read more...)"]
["Capital Cube•8 months ago"]
["Ambev SA – Value Analysis (SAO PAULO:ABEV3) : June 12, 2017"]
["Categories: Fundamental Analysis Yahoo FinanceClick here to see latest analysis Capitalcube gives Ambev SA a score of 50. Our analysis is based on comparing Ambev SA with the following peers – Union de Cervecerias Peruanas Backus y Johnston SAA Class A, Compania Cervecerias Unidas S.A. and Cerveceria San Juan SA (BACKUAC1-PE, CCU-CL and SNJUANC1.OPA-PE). Investment Outlook Ambev SA has ... Read more (Read more...)"]
[]
["Capital Cube•8 months ago"]
["Ambev SA breached its 50 day moving average in a Bearish Manner : ABEV3-BR : June 9, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Ambev SA. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average Bullish 50 ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Moody's•8 months ago"]
["Ambev S.A. -- Moody's: Ambev's ratings unaffected by Brazil's change in outlook to negative"]
["Announcement: Moody's: Ambev's ratings unaffected by Brazil's change in outlook to negative. Global Credit Research- 31 May 2017. New York, May 31, 2017-- Moody's Investors Service says that Ambev S.A.' ..."]
["Morningstar•9 months ago"]
["Ambev: Market Throwing Out Baby With Bathwater"]
["The firm's wide economic moat in a fairly stable category should make the underlying business more stable than most throughout the turbulence in Brazil."]
[]
["Motley Fool•9 months ago"]
["Why Ambev SA Stock Dropped Today"]
["Shares of the Latin American brewing giant fell along with the rest of Brazil's stock market today. Here's what happened."]
[]
["Capital Cube•9 months ago"]
["Ambev SA :ABEV3-BR: Earnings Analysis: Q1, 2017 By the Numbers : May 11, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Ambev SA reports financial results for the quarter ended March 31, 2017. Highlights Summary numbers: Revenues of BRL 11,241.81 million, Net Earnings of BRL 2,199.14 million. Gross margins narrowed from 63.10% to 58.09% compared to the same period last year, operating (EBITDA) margins now 38.04% from 41.93%. Change in operating cash ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["Thomson Reuters StreetEvents•9 months ago"]
["Edited Transcript of ABEV3.SA earnings conference call or presentation 4-May-17 4:00pm GMT"]
["Q1 2017 Ambev SA Earnings Call"]
["Moody's•9 months ago"]
["Anheuser-Busch InBev Finance, Inc -- Moody's rates ABI Canadian notes at A3; outlook stable"]
["Rating Action: Moody's rates ABI Canadian notes at A3; outlook stable. Global Credit Research- 08 May 2017. New York, May 08, 2017-- Moody's Investors Service, today assigned A3 ratings to 7 and 30 year ..."]
["Reuters•9 months ago"]
["Ambev sees cost pressure easing in weak Brazil market"]
["Stable Latin American currencies and increased hedging against commodity price swings should help Ambev SA slow cost growth to single-digits by year-end, as the region's biggest beer maker wrestles with the lowest annual profit in four years. Costs per hectoliter should expand significantly less this quarter than the first quarter's 23.1 percent increase, Chief Executive Officer Bernardo Paiva said on Thursday on a call to discuss quarterly results. Stubbornly high cost growth has hurt performance at Ambev's Beer Brazil division, a relevant market segment for parent company Anheuser Busch Inbev NV."]
["Reuters•9 months ago"]
["Ambev's Paiva pledges to curb expenses, bolster premium brands"]
["Ambev SA will continue to keep sales, general and administrative expenses in check while taking steps to grow faster in premium beer brands, as sales volumes at Latin America's largest beer maker reels ..."]
["Recommendation Rating"]
[]
[2.7]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (16)"]
[]
["Current 21.49"]
["Average 21.59"]
["Low 15.00"]
["High 24.50"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"ABEV Mktwth Gr","index":50,"n_rows":364,"n_cols":5,"rows_kept":364,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",6.89]
["Number of Ratings:",16,"Current Quarters Estimate:",0.08]
["FY Report Date:",43070,"Current Year's Estimate:",0.2]
["Last Quarter's Earnings:",0.06,"Median PE on CY Estimate:",36.869999999999997]
["Year Ago Earnings:",0.24,"Next Fiscal Year Estimate:",0.27]
[null,null,"Median PE on Next FY Estimate:",23.52]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",10,3,13,12]
["Mean Estimate",0.08,0.06,0.2,0.27]
["High Estimates",0.1,0.06,0.25,0.3]
["Low Estimates",0.06,0.05,0.15,0.21]
["Coefficient Variance",13.48,16.93,18.23,10.17]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",6,6,6]
["OVERWEIGHT",0,0,0]
["HOLD",10,10,10]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,1]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["The Market In 5 Minutes: Indexes Just Below All-Time Highs"]
[]
["7:53 a.m. Aug. 18, 2016"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["Benzinga's Top Upgrades, Downgrades For September 12, 2017"]
[]
["8:15 a.m. Sept. 12, 2017"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Downgrades"]
[]
["8:20 a.m. Aug. 18, 2016"]
[]
["- Benzinga.com"]
[]
["AmBev Shares Downgraded To Equal Weight At Morgan Stanley"]
[]
["7:29 a.m. Aug. 18, 2016"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Income Qtr","index":51,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Ambev S.A. ADR"]
["View Ratios"]
["All values BRL millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","10.48B","13.18B","11.24B","10.27B","11.36B"]
["Sales Growth","-",0.2571,-0.1469,-8.6599999999999996E-2,0.1066]
["Cost of Goods Sold (COGS) incl. D&A","4.52B","4.91B","4.71B","4.35B","4.78B"]
["COGS excluding D&A","3.68B","3.99B","3.88B","3.48B","3.86B"]
["Depreciation & Amortization Expense","847.49M","916.8M","827.57M","872.4M","917.67M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",8.4400000000000003E-2,-3.9800000000000002E-2,-7.5800000000000006E-2,9.8199999999999996E-2]
["Gross Income","5.96B","8.27B","6.53B","5.91B","6.58B"]
["Gross Income Growth","-",0.38819999999999999,-0.2104,-9.4399999999999998E-2,0.1128]
["Gross Profit Margin","-","-","-","-",0.57920000000000005,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","3.15B","3.33B","3.29B","3.07B","3.2B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","3.15B","3.33B","3.29B","3.07B","3.2B"]
["SGA Growth","-",5.8299999999999998E-2,-1.1599999999999999E-2,-6.9000000000000006E-2,4.3900000000000002E-2]
["Other Operating Expense","18.28M","(110.4M)","(211.35M)","(188.48M)","20.15M"]
["Unusual Expense","533.13M","(826.8M)","275.87M","182.36M","317.15M"]
["EBIT after Unusual Expense","(533.13M)","826.8M","(275.87M)","(182.36M)","(317.15M)"]
["Non Operating Income/Expense","235.43M","(352.78M)","(138.99M)","(168.15M)","(46.88M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","219.25M","242.41M","515.61M","464.07M","165.07M"]
["Interest Expense Growth","-",0.1056,1.1271,-0.1,-0.64429999999999998]
["Gross Interest Expense","219.72M","243.01M","516.21M","464.08M","166.73M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.41B","5.37B","2.63B","2.34B","2.94B"]
["Pretax Income Growth","-",1.2233000000000001,-0.51049999999999995,-0.10929999999999999,0.25590000000000002]
["Pretax Margin","-","-","-","-",0.2586,"NA"]
["Income Tax","(778.33M)","530.4M","338.51M","220.46M","2.8B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","(9.38M)","(3.4M)","1.03M","5.27M","(4.54M)"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","3.18B","4.83B","2.29B","2.12B","136.49M"]
["Minority Interest Expense","121.92M","161.3M","90.7M","111.69M","136.27M"]
["Net Income","3.06B","4.67B","2.2B","2.01B",223000]
["Net Income Growth","-",0.52629999999999999,-0.52929999999999999,-8.4599999999999995E-2,-0.99990000000000001]
["Net Margin Growth","-","-","-","-",0,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","3.06B","4.67B","2.2B","2.01B",223000]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","3.06B","4.67B","2.2B","2.01B",223000]
["EPS (Basic)",0.2,0.3,0.14000000000000001,0.13,0]
["EPS (Basic) Growth","-",0.53849999999999998,-0.5333,-7.1400000000000005E-2,-0.99990000000000001]
["Basic Shares Outstanding","15.74B","15.7B","15.69B","15.71B","15.71B"]
["EPS (Diluted)",0.19,0.3,0.14000000000000001,0.13,"-"]
["EPS (Diluted) Growth","-",0.57889999999999997,-0.5333,-7.1400000000000005E-2,"-"]
["Diluted Shares Outstanding","15.85B","15.83B","15.82B","15.83B","15.83B"]
["EBITDA","3.64B","5.97B","4.28B","3.91B","4.28B"]
["EBITDA Growth","-",0.63949999999999996,-0.2833,-8.5900000000000004E-2,9.4399999999999998E-2]
["EBITDA Margin","-","-","-","-",0.3765,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Balance Qtr","index":52,"n_rows":406,"n_cols":7,"rows_kept":406,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Ambev S.A. ADR"]
["View Ratios"]
["Assets"]
["All values BRL millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","7.77B","8.36B","7.42B","9.03B","8.61B"]
["Cash Only","7.29B","7.88B","7.23B","8.76B","8.34B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",7.5300000000000006E-2,-0.11260000000000001,0.2172,-4.6399999999999997E-2]
["Cash & ST Investments / Total Assets",9.6699999999999994E-2,9.8299999999999998E-2,9.0700000000000003E-2,0.10589999999999999,0.10249999999999999]
["Total Accounts Receivable","6.99B","9.81B","8.24B","8.11B","8.21B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","443.69M","-","-","-"]
["Bad Debt/Doubtful Accounts","-","(443.69M)","-","-","-"]
["Other Receivables","3.22B","5.48B","5.05B","4.65B","4.6B"]
["Accounts Receivable Growth","-",0.40279999999999999,-0.15989999999999999,-1.61E-2,1.24E-2]
["Accounts Receivable Turnover",1.5,1.34,1.36,1.27,1.38]
["Inventories","4.28B","4.35B","4.51B","4.66B","4.37B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","950.59M","1.37B","1.13B","1.24B","1.04B"]
["Miscellaneous Current Assets","261.67M","601.92M","410.64M","448.7M","436.91M"]
["Total Current Assets","19.99B","23.89B","21.3B","23.04B","22.23B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","18.34B","19.15B","18.66B","18.64B","18.48B"]
["Property, Plant & Equipment - Gross","36.58B","37.42B","37.51B","38.42B","38.75B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","18.24B","18.27B","18.85B","19.78B","20.27B"]
["Total Investments and Advances","1.1B","992.09M","890.16M","995.86M","954.12M"]
["Other Long-Term Investments","1.1B","992.09M","890.16M","995.86M","954.12M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","34.39B","35.76B","35.38B","36.34B","35.52B"]
["Net Goodwill","29.65B","30.51B","30.28B","31.1B","30.93B"]
["Net Other Intangibles","4.74B","5.25B","5.1B","5.24B","4.59B"]
["Other Assets","839.2M","884.26M","1.08B","969.21M","883.28M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","80.4B","84.98B","81.71B","85.2B","84B"]
["Assets - Total - Growth","-",5.7000000000000002E-2,-3.85E-2,4.2700000000000002E-2,-1.41E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","2.52B","3.63B","3.47B","3.59B","1.97B"]
["Short Term Debt","2.52B","3.62B","3.46B","3.58B","1.96B"]
["Current Portion of Long Term Debt",514000,"9.22M","8.17M","8.02M","6.88M"]
["Accounts Payable","7.7B","9.79B","8.68B","7.68B","7.81B"]
["Accounts Payable Growth","-",0.27210000000000001,-0.11310000000000001,-0.1154,1.7000000000000001E-2]
["Income Tax Payable","716.42M","904.24M","933.82M","1.03B","2.12B"]
["Other Current Liabilities","10.94B","14.45B","10.82B","13.72B","11.58B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","10.01B","12.38B","9.77B","10.16B","10.35B"]
["Total Current Liabilities","21.88B","28.77B","23.9B","26.02B","23.48B"]
["Long-Term Debt","1.69B","1.77B","1.66B","1.33B","1.36B"]
["Long-Term Debt excl. Capitalized Leases","1.67B","1.73B","1.63B","1.3B","1.33B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","24.84M","33.03M","30.62M","30.16M","27.42M"]
["Provision for Risks & Charges","2.37B","2.9B","2.17B","2.43B","2.75B"]
["Deferred Taxes","(1.81B)","61.58M","(341.15M)","(982.24M)","(1.81B)"]
["Deferred Taxes - Credit","3.03B","3.47B","3.21B","3.34B","3.25B"]
["Deferred Taxes - Debit","4.84B","3.41B","3.55B","4.32B","5.07B"]
["Other Liabilities","2.28B","1.42B","2.09B","2.36B","4.22B"]
["Other Liabilities (excl. Deferred Income)","2.28B","1.42B","2.09B","2.36B","4.22B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","31.24B","38.33B","33.03B","35.47B","35.06B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.38850000000000001,0.4511,0.4042,0.4163,0.41739999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","47.43B","44.83B","46.84B","47.77B","47.17B"]
["Common Stock Par/Carry Value","57.61B","57.61B","57.61B","57.61B","57.61B"]
["Retained Earnings","5.83B","-","-","1.7B","1.7B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(4.3M)","(289.48M)","(730.28M)","443.41M","(225.43M)"]
["Unrealized Gain/Loss Marketable Securities","2.12B","2.15B","2.11B","2.15B","2.15B"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(912.89M)","(908.68M)","(905.74M)","(890.26M)","(902.05M)"]
["Common Equity / Total Assets",0.58989999999999998,0.52749999999999997,0.57330000000000003,0.56069999999999998,0.5615]
["Total Shareholders' Equity","47.43B","44.83B","46.84B","47.77B","47.17B"]
["Total Shareholders' Equity / Total Assets",0.58989999999999998,0.52749999999999997,0.57330000000000003,0.56069999999999998,0.5615]
["Accumulated Minority Interest","1.73B","1.83B","1.84B","1.96B","1.77B"]
["Total Equity","49.16B","46.65B","48.68B","49.73B","48.94B"]
["Liabilities & Shareholders' Equity","80.4B","84.98B","81.71B","85.2B","84B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["11:39a"]
[]
["What technical analysts say about the stock-market collapse after the Dow, S&P 500 fall into correction"]
[]
["11:38a"]
[]
["Tax overhaul will lead to as many ratings downgrades as upgrades, says S&P"]
[]
["11:37a"]
[]
["GE says shock multibillion-dollar insurance charge is â€˜a special caseâ€™ "]
[]
["11:37a"]
[]
["This is the $21 billion reason Amazon wants to build its own UPS"]
[]
["11:37a"]
[]
["Restaurant sales fall in January as tax overhaul fails to boost spending"]
[]
["11:37a"]
[]
["Volatity aftershocks? Hereâ€™s what stock-market investors need to know"]
[]
["11:36a"]
[]
["Ex-regulator says warnings for risky volatility bets should be in â€˜big, bold 24-point font and in red lettersâ€™ "]
[]
["11:32a"]
[]
["Justice Departmentâ€™s third-in-command Rachel Brand is leaving for Walmart"]
[]
["11:24a"]
[]
["MoviePass lowers monthly subscription price to $7.95"]
[]
["10:34a"]
[]
["White House rejects request to release Democratsâ€™ response to Nunes memo"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ABEV Cash Qtr","index":53,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Ambev S.A. ADR"]
["NYSE: ABEV"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Ambev S.A. ADR"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:11 p.m."]
[]
["ABEV"]
["/quotes/zigman/24325744/composite"]
[]
["$"]
[]
[6.48]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 69,045"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/24325744/composite"]
[]
["Previous close"]
[]
[6.46]
[]
[6.54]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[6.36]
[]
[6.59]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[5.3]
[]
[7.04]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Ambev S.A. ADR"]
["View Ratios"]
["Operating Activities"]
["All values BRL millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","3.18B","4.83B","2.29B","2.12B","136.49M"]
["Net Income Growth","-",0.51849999999999996,-0.52629999999999999,-7.2099999999999997E-2,-0.93579999999999997]
["Depreciation, Depletion & Amortization","847.5M","916.83M","827.6M","872.37M","917.64M"]
["Depreciation and Depletion","847.5M","916.84M","827.57M","872.4M","917.67M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","(343.25M)","(356.84M)","(917.45M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(425.25M)","422.77M","679.92M","1.44B","3.94B"]
["Funds from Operations","3.61B","6.17B","3.45B","4.08B","4.08B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","939.16M","1.76B","(1.47B)","(1.66B)","488.04M"]
["Receivables","(215.61M)","(1B)","1.44B","(377.43M)","(52.31M)"]
["Accounts Payable","-","(565.13M)","(2.71B)","2.71B","(3.56B)"]
["Other Assets/Liabilities","1.07B","3.44B","-","-","-"]
["Net Operating Cash Flow","4.54B","7.93B","1.98B","2.42B","4.56B"]
["Net Operating Cash Flow Growth","-",0.74560000000000004,-0.74980000000000002,0.2218,0.88229999999999997]
["Net Operating Cash Flow / Sales",0.4335,0.60199999999999998,0.17649999999999999,0.2361,0.4017]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(902M)","(1.37B)","(559.5M)","(751.04M)","(727.63M)"]
["Capital Expenditures (Fixed Assets)","(902M)","(1.37B)","(559.5M)","(751.04M)","(727.63M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.5212,0.59219999999999995,-0.34229999999999999,3.1199999999999999E-2]
["Capital Expenditures / Sales",-8.5999999999999993E-2,-0.1041,-4.9799999999999997E-2,-7.3099999999999998E-2,-6.4000000000000001E-2]
["Net Assets from Acquisitions","96.13M","(47.96M)","(332.73M)","1.29M",-871000]
["Sale of Fixed Assets & Businesses","23.8M","61.04M","283.09M","33.87M","(3.13M)"]
["Purchase/Sale of Investments","(57.18M)","19.65M","-","-","-"]
["Purchase of Investments","(57.18M)","19.65M","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","(37.14M)","-","-","-"]
["Other Sources",96000,-187000,"1.56M","-","84.27M"]
["Net Investing Cash Flow","(839.16M)","(1.38B)","(607.58M)","(715.88M)","(647.37M)"]
["Net Investing Cash Flow Growth","-",-0.64059999999999995,0.55869999999999997,-0.1782,9.5699999999999993E-2]
["Net Investing Cash Flow / Sales",-8.0100000000000005E-2,-0.1045,-5.3999999999999999E-2,-6.9699999999999998E-2,-5.7000000000000002E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","(2.16B)","(5.98B)","(1.13B)","(82.98M)","(2.65B)"]
["Common Dividends","(2.16B)","(5.98B)","(1.13B)","(82.98M)","(2.65B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","1.45M","3.48M","(48.38M)","15.61M","(11.95M)"]
["Repurchase of Common & Preferred Stk.","1.45M","3.09M","(48.38M)","15.61M","(11.95M)"]
["Sale of Common & Preferred Stock","-",386000,"-","-","-"]
["Proceeds from Stock Options","-",386000,"-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","633.92M","892.81M","(246.9M)","(106.34M)","(1.47B)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","633.92M","892.81M","(246.9M)","(106.34M)","(1.47B)"]
["Issuance of Long-Term Debt","1.51B","1.38B","1.24B","1.36B","194.36M"]
["Reduction in Long-Term Debt","(877.43M)","(484.59M)","(1.49B)","(1.46B)","(1.67B)"]
["Other Funds","(731.13M)","(539.69M)","(429.86M)","(288.2M)","165.7M"]
["Other Uses","(731.13M)","(539.69M)","(429.86M)","(288.2M)","165.7M"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(2.26B)","(5.63B)","(1.86B)","(461.91M)","(3.97B)"]
["Net Financing Cash Flow Growth","-",-1.4953000000000001,0.67,0.75129999999999997,-7.5946999999999996]
["Net Financing Cash Flow / Sales",-0.2152,-0.42709999999999998,-0.16520000000000001,-4.4999999999999998E-2,-0.34939999999999999]
["Exchange Rate Effect","52.8M","(106.06M)","(167.46M)","254.29M","(336.25M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","1.5B","821.9M","(647.71M)","1.5B","(389.59M)"]
["Free Cash Flow","3.64B","6.56B","1.42B","1.67B","3.84B"]
["Free Cash Flow Growth","-",0.80110000000000003,-0.78280000000000005,0.17449999999999999,1.2923]
["Free Cash Flow Yield","-","-","-","-",-8.2000000000000007E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Income St","index":54,"n_rows":338,"n_cols":7,"rows_kept":338,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Molson Coors Brewing Co. Cl B"]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","3.92B","4.21B","4.15B","3.57B","4.89B"]
["Sales Growth","-",7.3899999999999993E-2,-1.4200000000000001E-2,-0.1396,0.36930000000000002]
["Cost of Goods Sold (COGS) incl. D&A","2.39B","2.59B","2.53B","2.19B","3.03B"]
["COGS excluding D&A","2.12B","2.27B","2.22B","1.88B","2.64B"]
["Depreciation & Amortization Expense","272.7M","320.5M","313M","314.4M","388.4M"]
["Depreciation","230.3M","272.5M","268.4M","284.5M","306.3M"]
["Amortization of Intangibles","42.4M","48M","44.6M","29.9M","82.1M"]
["COGS Growth","-",8.5999999999999993E-2,-2.3300000000000001E-2,-0.1336,0.38069999999999998]
["Gross Income","1.53B","1.61B","1.61B","1.37B","1.86B"]
["Gross Income Growth","-",5.5199999999999999E-2,4.0000000000000002E-4,-0.1489,0.35110000000000002]
["Gross Profit Margin","-","-","-","-",0.37980000000000003,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","1.04B","1.13B","1.11B","1.02B","1.4B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","1.04B","1.13B","1.11B","1.02B","1.4B"]
["SGA Growth","-",8.6199999999999999E-2,-1.15E-2,-8.5400000000000004E-2,0.37790000000000001]
["Other Operating Expense","7.4M","9.3M","6.5M","4.1M","4.4M"]
["Unusual Expense","131.3M","227.4M","321.7M","358.5M","(2.06B)"]
["EBIT after Unusual Expense","353.2M","250.2M","172.3M","(7.4M)","2.51B"]
["Non Operating Income/Expense","(119.8M)","28.4M","(4.8M)","26.7M","217.9M"]
["Non-Operating Interest Income","11.3M","13.7M","11.3M","8.3M","27.2M"]
["Equity in Affiliates (Pretax)","510.9M","539M","561.8M","516.3M","500.9M"]
["Interest Expense","163.5M","176.8M","154.3M","133.2M","218M"]
["Interest Expense Growth","-",8.1299999999999997E-2,-0.1273,-0.13669999999999999,0.63660000000000005]
["Gross Interest Expense","165.8M","178.2M","157M","134M","218.6M"]
["Interest Capitalized","2.3M","1.4M","2.7M",800000,600000]
["Pretax Income","592.1M","654.5M","586.3M","410.7M","3.04B"]
["Pretax Income Growth","-",0.10539999999999999,-0.1042,-0.29949999999999999,6.3906000000000001]
["Pretax Margin","-","-","-","-",0.62139999999999995,"NA"]
["Income Tax","154.5M","84M","69M","51.8M","1.05B"]
["Income Tax - Current Domestic","53.8M","50.9M","91.3M","127.9M","95.4M"]
["Income Tax - Current Foreign","28.2M","50.7M","(22.5M)","25.2M","31.9M"]
["Income Tax - Deferred Domestic","54.2M","64.7M","29.6M","(31.9M)","784.7M"]
["Income Tax - Deferred Foreign","18.3M","(82.3M)","(29.4M)","(69.4M)","138.7M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","437.6M","570.5M","517.3M","358.9M","1.98B"]
["Minority Interest Expense","(3.9M)","5.2M","3.8M","3.3M","5.9M"]
["Net Income","441.5M","565.3M","513.5M","355.6M","1.98B"]
["Net Income Growth","-",0.28039999999999998,-9.1600000000000001E-2,-0.3075,4.5644]
["Net Margin Growth","-","-","-","-",0.40510000000000002,"NA"]
["Extraordinaries & Discontinued Operations","1.5M","2M",500000,"3.9M","(2.8M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","1.5M","2M",500000,"3.9M","(2.8M)"]
["Net Income After Extraordinaries","443M","567.3M","514M","359.5M","1.98B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","443M","567.3M","514M","359.5M","1.98B"]
["EPS (Basic)",2.4500000000000002,3.1,2.78,1.94,9.32]
["EPS (Basic) Growth","-",0.26529999999999998,-0.1032,-0.30220000000000002,3.8041]
["Basic Shares Outstanding","180.8M","183M","184.9M","185.3M","212M"]
["EPS (Diluted)",2.44,3.08,2.76,1.93,9.26]
["EPS (Diluted) Growth","-",0.26229999999999998,-0.10390000000000001,-0.30070000000000002,3.7978999999999998]
["Diluted Shares Outstanding","181.8M","184.2M","186.1M","186.4M","213.4M"]
["EBITDA","757.2M","798.1M","807M","665.5M","836.7M"]
["EBITDA Growth","-",5.3999999999999999E-2,1.12E-2,-0.17530000000000001,0.25729999999999997]
["EBITDA Margin","-","-","-","-",0.17130000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Balance Sheet","index":55,"n_rows":379,"n_cols":7,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Molson Coors Brewing Co. Cl B"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","624M","442.3M","624.6M","430.9M","560.9M"]
["Cash Only","624M","442.3M","624.6M","430.9M","560.9M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.29120000000000001,0.41220000000000001,-0.31009999999999999,0.30170000000000002]
["Cash & ST Investments / Total Assets",3.85E-2,2.8400000000000002E-2,4.4600000000000001E-2,3.5099999999999999E-2,1.9099999999999999E-2]
["Total Accounts Receivable","753.4M","728M","621.7M","525.9M","805.3M"]
["Accounts Receivables, Net","660.5M","603.6M","527.7M","424.7M","669.5M"]
["Accounts Receivables, Gross","675.5M","618.3M","540M","434.2M","680.2M"]
["Bad Debt/Doubtful Accounts","(15M)","(14.7M)","(12.3M)","(9.5M)","(10.7M)"]
["Other Receivables","92.9M","124.4M","94M","101.2M","135.8M"]
["Accounts Receivable Growth","-",-3.3700000000000001E-2,-0.14599999999999999,-0.15409999999999999,0.53129999999999999]
["Accounts Receivable Turnover",5.2,5.78,6.67,6.78,6.07]
["Inventories","213.9M","205.3M","202.2M","179.3M","592.7M"]
["Finished Goods","139.9M","133.2M","135.3M","139.1M","213.8M"]
["Work in Progress","20.3M","23.3M","20.7M","13M","81.6M"]
["Raw Materials","53.7M","48.8M","46.2M","27.2M","297.3M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","156.7M","162.1M","130.4M","122.7M","210.7M"]
["Miscellaneous Current Assets","132.8M","148.3M","114.3M","112.1M","174.6M"]
["Total Current Assets","1.75B","1.54B","1.58B","1.26B","2.17B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","2B","1.97B","1.8B","1.59B","4.51B"]
["Property, Plant & Equipment - Gross","3.22B","3.43B","3.14B","2.98B","6.01B"]
["Buildings","485.5M","505M","475M","457.3M","853.1M"]
["Land & Improvements","190.4M","192.1M","175.3M","173.1M","304.7M"]
["Computer Software and Equipment","109.7M","120.8M","128.3M","116.2M","282.7M"]
["Other Property, Plant & Equipment","612.5M","681.9M","451.2M","456.3M","639M"]
["Accumulated Depreciation","1.22B","1.46B","1.34B","1.39B","1.5B"]
["Total Investments and Advances","2.43B","2.51B","2.39B","2.44B","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","26.3M","23.6M","21.6M","19.9M","-"]
["Intangible Assets","9.69B","9.24B","7.95B","6.73B","22.28B"]
["Net Goodwill","2.45B","2.42B","2.19B","1.98B","8.25B"]
["Net Other Intangibles","7.23B","6.83B","5.76B","4.75B","14.03B"]
["Other Assets","196.9M","260.1M","203.6M","216.6M","382.5M"]
["Tangible Other Assets","196.9M","260.1M","203.6M","216.6M","382.5M"]
["Total Assets","16.21B","15.58B","14B","12.28B","29.34B"]
["Assets - Total - Growth","-",-3.9E-2,-0.1017,-0.1229,1.3900999999999999]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.25B","586.9M","849.4M","28.7M","684.8M"]
["Short Term Debt","13.2M","525.1M","75.1M","28.7M","13.1M"]
["Current Portion of Long Term Debt","1.23B","61.8M","774.3M","-","671.7M"]
["Accounts Payable","427M","599.7M","618M","559.6M","1.3B"]
["Accounts Payable Growth","-",0.40439999999999998,3.0499999999999999E-2,-9.4500000000000001E-2,1.3188]
["Income Tax Payable","152.3M","138.1M","164.8M","-","-"]
["Other Current Liabilities","773.8M","817.4M","693.1M","628.9M","1.18B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","105.3M","103.5M","106.1M","82.3M","271M"]
["Miscellaneous Current Liabilities","668.5M","713.9M","587M","546.6M","904.1M"]
["Total Current Liabilities","2.6B","2.14B","2.33B","1.22B","3.16B"]
["Long-Term Debt","3.42B","3.21B","2.34B","2.91B","11.39B"]
["Long-Term Debt excl. Capitalized Leases","3.42B","3.21B","2.34B","2.91B","11.39B"]
["Non-Convertible Debt","3.42B","3.21B","2.34B","2.91B","11.39B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","914.8M","555.3M","568.3M","210.3M","1.21B"]
["Deferred Taxes","823.1M","873.1M","726.1M","779.6M","1.7B"]
["Deferred Taxes - Credit","948.5M","911.4M","784.3M","799.8M","1.7B"]
["Deferred Taxes - Debit","125.4M","38.3M","58.2M","20.2M","-"]
["Other Liabilities","336.1M","94.5M","95.2M","77.2M","269.9M"]
["Other Liabilities (excl. Deferred Income)","336.1M","94.5M","95.2M","77.2M","269.9M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","8.22B","6.92B","6.11B","5.21B","17.72B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.5071,0.44390000000000002,0.43659999999999999,0.42470000000000002,0.60389999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","7.97B","8.64B","7.86B","7.04B","11.42B"]
["Common Stock Par/Carry Value","836.2M","824.3M","771.7M","712.9M","681.3M"]
["Retained Earnings","3.9B","4.23B","4.44B","4.5B","6.12B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","1.19B","979.1M","129.8M","(769.9M)","(994.1M)"]
["Unrealized Gain/Loss Marketable Securities","(398M)","(282.5M)","(384.7M)","(350.4M)","(69.9M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(321.1M)","(321.1M)","(321.1M)","(471.4M)","(471.4M)"]
["Common Equity / Total Assets",0.4914,0.55449999999999999,0.56179999999999997,0.57369999999999999,0.38919999999999999]
["Total Shareholders' Equity","7.97B","8.64B","7.86B","7.04B","11.42B"]
["Total Shareholders' Equity / Total Assets",0.4914,0.55449999999999999,0.56179999999999997,0.57369999999999999,0.38919999999999999]
["Accumulated Minority Interest","24.7M","24.9M","22.8M","20.1M","203M"]
["Total Equity","7.99B","8.66B","7.89B","7.06B","11.62B"]
["Liabilities & Shareholders' Equity","16.21B","15.58B","14B","12.28B","29.34B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Cash Flow","index":56,"n_rows":347,"n_cols":7,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Molson Coors Brewing Co. Cl B"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","439.1M","572.5M","517.8M","362.8M","1.98B"]
["Net Income Growth","-",0.30380000000000001,-9.5500000000000002E-2,-0.29930000000000001,4.4625000000000004]
["Depreciation, Depletion & Amortization","272.7M","320.5M","313M","314.4M","388.4M"]
["Depreciation and Depletion","230.3M","272.5M","268.4M","284.5M","306.3M"]
["Amortization of Intangible Assets","42.4M","48M","44.6M","29.9M","82.1M"]
["Deferred Taxes & Investment Tax Credit","72.5M","(17.6M)",200000,"-","-"]
["Deferred Taxes","72.5M","(17.6M)",200000,"-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","143M","196.4M","426.6M","(3.4M)","(1.43B)"]
["Funds from Operations","917.5M","1.07B","1.26B","673.8M","939.7M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","66.2M","96.4M","15M","22.6M","187.2M"]
["Receivables","105.5M","70.4M","22.3M","60.8M","65.6M"]
["Accounts Payable","(70.6M)","178.6M","52.7M","(111M)","144.9M"]
["Other Assets/Liabilities","(22.8M)","(156.8M)","(43.5M)","61.9M",-100000]
["Net Operating Cash Flow","983.7M","1.17B","1.27B","696.4M","1.13B"]
["Net Operating Cash Flow Growth","-",0.18759999999999999,8.9399999999999993E-2,-0.45279999999999998,0.61819999999999997]
["Net Operating Cash Flow / Sales",0.25119999999999998,0.2777,0.30690000000000001,0.19520000000000001,0.23069999999999999]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(222.3M)","(293.9M)","(259.5M)","(275M)","(341.8M)"]
["Capital Expenditures (Fixed Assets)","(222.3M)","(293.9M)","(259.5M)","(275M)","(341.8M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.3221,0.11700000000000001,-5.9700000000000003E-2,-0.2429]
["Capital Expenditures / Sales",-5.6800000000000003E-2,-6.9900000000000004E-2,-6.2600000000000003E-2,-7.7100000000000002E-2,-7.0000000000000007E-2]
["Net Assets from Acquisitions","(2.29B)",-700000,-400000,"(91.2M)","(11.96B)"]
["Sale of Fixed Assets & Businesses","15.7M","53.6M","8.8M","20.5M","174.5M"]
["Purchase/Sale of Investments","(52.8M)","(36.7M)","11.3M","(1.6M)","(166.8M)"]
["Purchase of Investments","(1.02B)","(1.19B)","(1.4B)","(1.44B)","(1.25B)"]
["Sale/Maturity of Investments","965.3M","1.16B","1.41B","1.44B","1.09B"]
["Other Uses","(117.4M)","-","-","-","-"]
["Other Sources","-","-","-","12.6M","8.5M"]
["Net Investing Cash Flow","(2.66B)","(277.7M)","(239.8M)","(334.7M)","(12.29B)"]
["Net Investing Cash Flow Growth","-",0.89570000000000005,0.13650000000000001,-0.3957,-35.709299999999999]
["Net Investing Cash Flow / Sales",-0.67989999999999995,-6.6000000000000003E-2,-5.7799999999999997E-2,-9.3799999999999994E-2,-2.5152000000000001]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(232.2M)","(234.6M)","(273.6M)","(303.4M)","(352.9M)"]
["Common Dividends","(232.2M)","(234.6M)","(273.6M)","(303.4M)","(352.9M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","34.1M","88.8M","44.4M","(115.5M)","2.54B"]
["Repurchase of Common & Preferred Stk.","-","-","-","(150.1M)","-"]
["Sale of Common & Preferred Stock","34.1M","88.8M","44.4M","34.6M","2.54B"]
["Proceeds from Stock Options","-","-","-","-","2.53B"]
["Other Proceeds from Sale of Stock","34.1M","88.8M","44.4M","34.6M","11.2M"]
["Issuance/Reduction of Debt, Net","1.41B","(803.5M)","(511.3M)","(103.1M)","9.13B"]
["Change in Current Debt","(98.4M)","513.9M","(446.4M)","(43.2M)","(42M)"]
["Change in Long-Term Debt","1.5B","(1.32B)","(64.9M)","(59.9M)","9.18B"]
["Issuance of Long-Term Debt","2.16B",-400000,"(1.9M)","641.5M","9.4B"]
["Reduction in Long-Term Debt","(651M)","(1.32B)","(63M)","(701.4M)","(223.9M)"]
["Other Funds","(8.3M)","(109.2M)","(61.1M)","10M","-"]
["Other Uses","(13.2M)","(123.5M)","(69.3M)","-","-"]
["Other Sources","4.9M","14.3M","8.2M","10M","-"]
["Net Financing Cash Flow","1.2B","(1.06B)","(801.6M)","(512M)","11.32B"]
["Net Financing Cash Flow Growth","-",-1.8826000000000001,0.2427,0.36130000000000001,23.1053]
["Net Financing Cash Flow / Sales",0.30620000000000003,-0.25169999999999998,-0.1933,-0.14349999999999999,2.3169]
["Exchange Rate Effect","25.1M","(13.7M)","(48.9M)","(43.4M)","(28.2M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","(454.9M)","(181.7M)","182.3M","(193.7M)","130M"]
["Free Cash Flow","761.4M","874.3M","1.01B","421.4M","785.1M"]
["Free Cash Flow Growth","-",0.14829999999999999,0.1588,-0.58399999999999996,0.86309999999999998]
["Free Cash Flow Yield","-","-","-","-",2.0799999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Summary","index":57,"n_rows":317,"n_cols":2,"rows_kept":317,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Molson Coors Brewing Company (TAP)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["74.21-0.30 (-0.40%)"]
["At close: 4:03PM EST"]
["People also watch"]
["SAMBUDDPSMKCTSN"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",74.510000000000005]
["Open",74.84]
["Bid","74.64 x 100"]
["Ask","75.42 x 100"]
["Day's Range","72.71 - 75.27"]
["52 Week Range","72.71 - 102.14"]
["Volume",2405149]
["Avg. Volume",1266953]
["Market Cap","16.008B"]
["Beta",0.43]
["PE Ratio (TTM)",7.16]
["EPS (TTM)",10.36]
["Earnings Date",43222]
["Forward Dividend & Yield","1.64 (2.21%)"]
["Ex-Dividend Date",43068]
["1y Target Est",95.85]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","16.01B"]
["Enterprise Value 3","27.33B"]
["Trailing P/E ",7.16]
["Forward P/E 1",15.11]
["PEG Ratio (5 yr expected) 1",2.15]
["Price/Sales (ttm)",1.49]
["Price/Book (mrq)",1.28]
["Enterprise Value/Revenue 3",2.5499999999999998]
["Enterprise Value/EBITDA 6",11.11]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.20930000000000001]
["Operating Margin (ttm)",0.15720000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",3.9800000000000002E-2]
["Return on Equity (ttm)",0.19989999999999999]
["Income Statement"]
["Revenue (ttm)","10.72B"]
["Revenue Per Share (ttm)",49.79]
["Quarterly Revenue Growth (yoy)",2.0430000000000001]
["Gross Profit (ttm)","1.88B"]
["EBITDA ","2.46B"]
["Net Income Avi to Common (ttm)","2.24B"]
["Diluted EPS (ttm)",10.36]
["Quarterly Earnings Growth (yoy)",0.38300000000000001]
["Balance Sheet"]
["Total Cash (mrq)","971.3M"]
["Total Cash Per Share (mrq)",4.51]
["Total Debt (mrq)","12.32B"]
["Total Debt/Equity (mrq)",97.04]
["Current Ratio (mrq)",0.69]
["Book Value Per Share (mrq)",57.98]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","1.64B"]
["Levered Free Cash Flow (ttm)","1.25B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.43]
["52-Week Change 3",-0.22550000000000001]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",102.14]
["52 Week Low 3",72.709999999999994]
["50-Day Moving Average 3",82.16]
["200-Day Moving Average 3",83.7]
["Share Statistics"]
["Avg Vol (3 month) 3","1.27M"]
["Avg Vol (10 day) 3","1.82M"]
["Shares Outstanding 5","195.24M"]
["Float ","180.59M"]
["% Held by Insiders 1",0.11700000000000001]
["% Held by Institutions 1",0.86890000000000001]
["Shares Short 3","3.83M"]
["Short Ratio 3",2.5099999999999998]
["Short % of Float 3",2.23E-2]
["Shares Short (prior month) 3","3.83M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.64]
["Forward Annual Dividend Yield 4",2.2100000000000002E-2]
["Trailing Annual Dividend Rate 3",1.64]
["Trailing Annual Dividend Yield 3",2.1999999999999999E-2]
["5 Year Average Dividend Yield 4",2.02]
["Payout Ratio 4",0.15709999999999999]
["Dividend Date 3",43084]
["Ex-Dividend Date 4",43068]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",39359]
["Investopedia•yesterday"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["American City Business Journals•3 days ago"]
["MillerCoors officially launches Two Hats light beer targeted to Generation Z"]
["MillerCoors, like any beer company, engages in constant struggle to grab the attention and spending dollars of young people just entering their legal drinking years. Two Hats is MillerCoors' latest attempt to target 21- to 24-year-olds' taste buds. The new light beer, debuting in lime and pineapple flavors, will contain just 4.2 percent alcohol by volume and in a unique twist, cost about $5 in four- and six-pack form."]
["Benzinga•4 days ago"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["BMO Capital Markets analyst Amit Sharma initiated coverage across the alcoholic beverage sector.  Constellation Brands, Inc. (NYSE: STZ ) with an Outperform rating and $275 price target. Molson Coors Brewing ..."]
["American City Business Journals•8 days ago"]
["Molson Coors executive appointed as Colorado labor department chief"]
["Colorado Gov. John Hickenlooper has dipped into the private sector for yet another Cabinet member, appointing former Molson Coors Brewing Co. executive Sam Walker to be executive director of the Colorado Department of Labor and Employment. Walker is just the second person to serve in that role under the Democratic governor, replacing Ellen Golombek, who announced last September she was stepping down . Golombek remained with Hickenlooper from this 2011 inauguration until late last year."]
[]
["Business Wire•8 days ago"]
["Molson Coors Announces Lee Reichert Promoted to Chief Legal and Corporate Affairs Officer, following Sam Walker’s Public Service Appointment"]
["Molson Coors Brewing Company today announced the Board of Directors’ appointment of Lee Reichert as Chief Legal and Corporate Affairs Officer, effective February 28, 2018."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Investopedia•12 days ago"]
["The Largest Beverage Companies"]
["Beverage companies are as big as ever in 2018, and these top ranked players are looking to have a big year"]
[]
["Zacks•16 days ago"]
["Should Value Investors Pick Molson Coors (TAP) Stock?"]
["Let's put Molson Coors Brewing Company (TAP) stock into this equation and find out if it is a good choice for value-oriented investors right now."]
[]
["Markit•16 days ago"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["Molson Coors Brewing Co NYSE:TAP"]
["TheStreet.com•19 days ago"]
["20 Low-Calorie Beers For Your New Year's Resolution"]
["Dry January or 'Drynuary' brings beer consumption to a halt for many drinkers, but there are ways to cut back on alcohol and calories if you don't want to cut beer completely."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["American City Business Journals•21 days ago"]
["Molson Coors launches two new Redd's flavors amid beer struggles"]
["On Friday, MillerCoors announced the launch of two additional flavors of Redd's Wicked, the returning strawberry kiwi and new watermelon, slated to hit stores on Feb. 1. The announcement comes days after a pair of posts on MillerCoors' \"Behind the Beer\" blog that focused on flat revenue and declining volume for the beer category in 2017 and how the newest wave of legal drinkers aren't drinking beer. MillerCoors already launched a Crispin Rosé this month in an attempt to better appeal to young drinkers, and the expansion of Redd's Wicked, a higher alcohol version of the popular Redd's fruit-flavored ales, is another move down that path."]
["American City Business Journals•23 days ago"]
["With more beer tasting rooms and brew pubs, neighborhood bars are hurting, MillerCoors reports"]
["A MillerCoors analysis of Nielsen data found that on-premise bar traffic fell 3.6 percent nationally through the first 11 months of 2017, while businesses in the \"brewery taproom\" category made up 9 percent of all bar traffic. Austin saw 3 percent and Houston saw 6 percent of its bar traffic go to taprooms and breweries."]
[]
["Markit•23 days ago"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["Molson Coors Brewing Co NYSE:TAP"]
[]
["Motley Fool•24 days ago"]
["Why Molson Coors Stock Lost 16% in 2017"]
["A sluggish U.S. market slowed the beer giant's growth last year."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Market Realist•24 days ago"]
["How Analysts Rate Constellation Brands after 3Q18 Results"]
["Constellation Brands (STZ) stock is currently rated a “buy” by the majority of the 22 analysts covering the stock. As of January 10, Constellation Brands stock was rated a “buy” by 73% of analysts and a “hold” by 27% of analysts. On January 10, Barclays initiated coverage of Constellation Brands stock with an “overweight” rating and a price target of $255."]
[]
["Market Realist•25 days ago"]
["How 3Q18 Results Affected Constellation Brands’ Valuation"]
["How Constellation Brands Stock Looks after Mixed 3Q18 Results"]
["Business Wire•26 days ago"]
["Molson Coors Brewing Company to Webcast 2017 Fourth Quarter and Full Year Earnings Conference Call"]
["Molson Coors Brewing Company will host an online, real-time webcast of the company’s 2017 Fourth Quarter and Full Year Earnings Conference Call with investors and financial analysts at 11:00 a.m."]
[]
["Market Realist•26 days ago"]
["What Hurt Constellation Brands’ Fiscal 3Q18 Sales?"]
["How Constellation Brands Stock Looks after Mixed 3Q18 Results"]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Market Realist•26 days ago"]
["What Drove Constellation Brands’ Earnings in Fiscal 3Q18?"]
["Constellation Brands (STZ) delivered adjusted EPS (earnings per share) of $2.00 in fiscal 3Q18, which ended on November 30, 2017. Constellation Brands has exceeded analyst earnings expectations in all the quarters of fiscal 2016, fiscal 2017, and in the first three quarters of fiscal 2018. Constellation Brands’ adjusted EPS grew 2.0% on a year-over-year basis to $2.00 despite lower sales in fiscal 3Q18."]
["Markit•26 days ago"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["Molson Coors Brewing Co NYSE:TAP"]
[]
["Market Realist•26 days ago"]
["How Constellation Brands Stock Looks after Mixed 3Q18 Results"]
["How Constellation Brands Stock Looks after Mixed 3Q18 ResultsImpact of 3Q results"]
[]
["CNBC•last month"]
["Stocks making the biggest moves premarket: KODK, TGT, DE, SVU & more"]
["These are the stocks posting the largest moves before the bell."]
[]
["Sponsored"]
[]
["Banyan Hill"]
["Better Than Bitcoin"]
["A new technology is set to rocket up 8,000%"]
["Markit•last month"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
["Investopedia•last month"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["CNBC Videos•17 days ago"]
["Top four U.S. beer sales slip"]
["CNBC's Landon Dowdy discusses Budweiser dropping to the fourth most popular beer, trailing Miller Coors beers and the company's own Bud Light."]
[]
["CNBC Videos•last month"]
["Here are companies with sales exposure to Canada, Mexico"]
["CNBC's Dominic Chu breaks down companies in the United States with sales exposure to Canada and Mexico and which stocks to watch."]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (17)"]
[]
["Current 74.21"]
["Average 95.85"]
["Low 76.00"]
["High 112.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TAP Mktw Sum","index":58,"n_rows":946,"n_cols":5,"rows_kept":946,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
[]
["Company Description"]
[]
["Molson Coors Brewing Co. produces and sells beer. It brews, markets and sells a portfolio of brands such as Coors Light, Molson Canadian, Carling, Blue Moon and Keystone Light across the Americas, Europe and Asia. It operates through the following segments: the United States, Canada, Europe, and Mol..."]
[]
["Molson Coors Brewing Co. produces and sells beer. It brews, markets and sells a portfolio of brands such as Coors Light, Molson Canadian, Carling, Blue Moon and Keystone Light across the Americas, Europe and Asia. It operates through the following segments: the United States, Canada, Europe, and Molson Coors International (MCI). It operates in Canada through Molson Coors Canada, in the United States through MillerCoors LLC, in Europe through Molson Coors Europe and Molson Coors International operating in various other countries. It also markets and sells its brands, which include Coors, Coors 1873, Coors Extra, Coors Gold, Iceberg 9000, King Cobra, Royal Brew, and Zima. in various international markets. The company was founded in 1873 and is headquartered in Denver, CO."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[8.01]
[]
["P/E Ratio (with extraordinary items)"]
[]
[7.16]
[]
["P/E Ratio (without extraordinary items)"]
[]
[10.51]
[]
["Price to Sales Ratio"]
[]
[4.25]
[]
["Price to Book Ratio"]
[]
[1.83]
[]
["Price to Cash Flow Ratio"]
[]
[18.43]
[]
["Enterprise Value to EBITDA"]
[]
[34.630000000000003]
[]
["Enterprise Value to Sales"]
[]
[2.7]
[]
["Total Debt to Enterprise Value"]
[]
[0.37]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[280747]
[]
["Income Per Employee"]
[]
[113718]
[]
["Receivables Turnover"]
[]
[7.34]
[]
["Total Asset Turnover"]
[]
[0.23]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.69]
[]
["Quick Ratio"]
[]
[0.5]
[]
["Cash Ratio"]
[]
[0.18]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[37.979999999999997]
[]
["Operating Margin"]
[]
[9.18]
[]
["Pretax Margin"]
[]
[62.14]
[]
["Net Margin"]
[]
[40.51]
[]
["Return on Assets"]
[]
[9.51]
[]
["Return on Equity"]
[]
[21.44]
[]
["Return on Total Capital"]
[]
[11.82]
[]
["Return on Invested Capital"]
[]
[12.08]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[105.73]
[]
["Total Debt to Total Capital"]
[]
[51.39]
[]
["Total Debt to Total Assets"]
[]
[41.14]
[]
["Long-Term Debt to Equity"]
[]
[99.73]
[]
["Long-Term Debt to Total Capital"]
[]
[48.48]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Geoffrey E. Molson",44,2009,"Chairman"]
["Mr. Mark R. Hunter",52,2015,"President, Chief Executive Officer & Director"]
["Ms. Tracey Joubert",49,2016,"Chief Financial Officer"]
["Ms. Teresa S. van de Bogart",61,"-","Vice President-Global IT Solution"]
["Mr. Krishnan Anand",58,2017,"Chief Growth Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43101,"Peter Joseph Coors",40,"  Derivative/Non-derivative trans. at $82.07 per share. ",3282]
[null,"Director"]
[43101,"Tracey I. Joubert",1913,"  Derivative/Non-derivative trans. at $82.07 per share. ",156999]
[null,"Chief Financial Officer"]
[43101,"Michelle S. Nettles",884,"  Derivative/Non-derivative trans. at $82.07 per share. ",72549]
[null,"Chief People&Diversity Off"]
[43100,"Franklin W. Hobbs",305,"  Award at $0 per share. ",0]
[null,"Director"]
[43100,"Charles M. Herington",305,"  Award at $0 per share. ",0]
[null,"Director"]
[43100,"Iain John Grant Napier",183,"  Award at $0 per share. ",0]
[null,"Director"]
[43100,"Roger G. Eaton",366,"  Award at $0 per share. ",0]
[null,"Director"]
[43100,"Louis Vachon",336,"  Award at $0 per share. ",0]
[null,"Director"]
[43100,"Douglas D. Tough",153,"  Award at $0 per share. ",0]
[null,"Director"]
[43100,"Betty K. DeVita",153,"  Award at $0 per share. ",0]
[null,"Director"]
[43070,"Tracey I. Joubert",1000,"  Disposition at $79.15 per share. ",79150]
[null,"Chief Financial Officer"]
[43055,"Frederic Landtmeters",412,"  Derivative/Non-derivative trans. at $79.49 per share. ",32749]
[null,"Pres&CEO, Molson Coors Canada"]
[43019,"Brian Tabolt",175,"  Derivative/Non-derivative trans. at $84.14 per share. ",14724]
[null,"VP,Controller & Chf Acct Off"]
[43008,"Franklin W. Hobbs",307,"  Award at $0 per share. ",0]
[null,"Director"]
[43008,"Charles M. Herington",307,"  Award at $0 per share. ",0]
[null,"Director"]
[43008,"Iain John Grant Napier",184,"  Award at $0 per share. ",0]
[null,"Director"]
[43008,"Roger G. Eaton",368,"  Award at $0 per share. ",0]
[null,"Director"]
[43008,"Louis Vachon",337,"  Award at $0 per share. ",0]
[null,"Director"]
[43008,"Douglas D. Tough",154,"  Award at $0 per share. ",0]
[null,"Director"]
[43008,"Betty K. DeVita",154,"  Award at $0 per share. ",0]
[null,"Director"]
[42950,"Gavin Hattersley",17215,"  Disposition at $91.9 per share. ",1582058]
[null,"Pres&CEO, MillerCoors LLC"]
[42950,"Gavin Hattersley",17215,"  Derivative/Non-derivative trans. at $58.24 per share. ",1002601]
[null,"Pres&CEO, MillerCoors LLC"]
[42916,"Franklin W. Hobbs",290,"  Award at $0 per share. ",0]
[null,"Director"]
[42916,"Charles M. Herington",290,"  Award at $0 per share. ",0]
[null,"Director"]
[42916,"Iain John Grant Napier",174,"  Award at $0 per share. ",0]
[null,"Director"]
[42916,"Roger G. Eaton",348,"  Award at $0 per share. ",0]
[null,"Director"]
[42916,"Louis Vachon",319,"  Award at $0 per share. ",0]
[null,"Director"]
[42916,"Douglas D. Tough",145,"  Award at $0 per share. ",0]
[null,"Director"]
[42916,"Betty K. DeVita",145,"  Award at $0 per share. ",0]
[null,"Director"]
[42891,"H. Sanford Riley",765,"  Derivative/Non-derivative trans. at $96.25 per share. ",73631]
[null,"Director"]
[42891,"Iain John Grant Napier",330,"  Derivative/Non-derivative trans. at $96.25 per share. ",31762]
[null,"Director"]
[42891,"Geoffrey E. Molson",765,"  Derivative/Non-derivative trans. at $96.25 per share. ",73631]
[null,"Director"]
[42891,"Louis Vachon",765,"  Derivative/Non-derivative trans. at $96.25 per share. ",73631]
[null,"Director"]
[42891,"Andrew Thomas Molson",765,"  Derivative/Non-derivative trans. at $96.25 per share. ",73631]
[null,"Director"]
[42873,"Peter Joseph Coors",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Franklin W. Hobbs",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"H. Sanford Riley",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Charles M. Herington",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Iain John Grant Napier",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Roger G. Eaton",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Louis Vachon",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Douglas D. Tough",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Mary Lynn Ferguson-McHugh",1568,"  Award at $0 per share. ",0]
[null,"Director"]
[42873,"Betty K. DeVita",1568,"  Award at $0 per share. ",0]
[null,"Director"]
["/news/latest/company/us/tap"]
[]
["MarketWatch News on TAP"]
[]
["These â€˜sin stocksâ€™ are increasing sales the most (and CDC bossâ€™s pick doesnâ€™t make the list)"]
[]
["3:27 p.m. Jan. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["How to survive the stock market correction you know is coming"]
[]
["8:34 a.m. Jan. 31, 2018"]
[]
["- Tim Mullaney"]
[]
["Analysts expect these large-cap U.S. stocks to rise at least 25% in 2018"]
[]
["3:14 p.m. Dec. 21, 2017"]
[]
["- Philip van Doorn"]
[]
["If youâ€™re bargain shopping for U.S. stocks, start here"]
[]
["7:13 a.m. Dec. 18, 2017"]
[]
["- Philip van Doorn"]
[]
["These 5 companies could disappear in 2018â€™s wave of M&A"]
[]
["9:31 a.m. Dec. 7, 2017"]
[]
["- Jeff Reeves"]
[]
["One old-fashioned reason why Teslaâ€™s stock could soon â€˜implodeâ€™"]
[]
["8:41 a.m. Nov. 1, 2017"]
[]
["- Victor Reklaitis"]
[]
["Miller Lite maker Molson Coors reports third-quarter earnings, misses revenue expectations"]
[]
["6:27 a.m. Nov. 1, 2017"]
[]
["- Trey Williams"]
[]
["Molson Coors says its full-year financial targets are unchanged"]
[]
["6:08 a.m. Nov. 1, 2017"]
[]
["- Ciara Linnane"]
[]
["Molson Coors Q3 sales $2.883 bln vs. proforma $2.995 bln; FactSet consensus $2.973 bln"]
[]
["6:07 a.m. Nov. 1, 2017"]
[]
["- Ciara Linnane"]
[]
["Molson Coors Q3 EPS $1.29 vs proforma $1.47"]
[]
["6:06 a.m. Nov. 1, 2017"]
[]
["- Ciara Linnane"]
[]
["Molson Coors Q3 adj. EPS $1.34; FactSet consensus $1.34"]
[]
["6:06 a.m. Nov. 1, 2017"]
[]
["- Ciara Linnane"]
[]
["These 20 value stocks are disguised as bargain growth stocks"]
[]
["8:29 a.m. Sept. 23, 2017"]
[]
["- Philip van Doorn"]
[]
["The company that makes Jack Danielâ€™s is skirting accounting rules, experts say"]
[]
["11:48 a.m. Sept. 7, 2017"]
[]
["- Francine McKenna"]
[]
["How to get returns out of this high-valuation market according to Goldman Sachs"]
[]
["2:44 p.m. Sept. 6, 2017"]
[]
["- Anneken Tappe"]
[]
["Nvidia, Facebook and 13 other companies are the real earnings-season winners"]
[]
["6:21 a.m. Aug. 18, 2017"]
[]
["- Philip van Doorn"]
[]
["How everything changed for a craft beer brewer after it sold itself to MillerCoors"]
[]
["6:48 p.m. Aug. 4, 2017"]
[]
["- Jason Notte"]
[]
["Dow ends above 22,000 milestone with help from Apple"]
[]
["3:37 p.m. Aug. 2, 2017"]
[]
["- Sara Sjolin"]
[]
["Molson Coors' stock slips after profit misses expectations"]
[]
["6:19 a.m. Aug. 2, 2017"]
[]
["- Tomi Kilgore"]
[]
["Molson Coors shares down 1.3% premarket"]
[]
["6:10 a.m. Aug. 2, 2017"]
[]
["- Ciara Linnane"]
[]
["Molson Coors Q2 FactSet revenue consensus $3.10 bln"]
[]
["6:09 a.m. Aug. 2, 2017"]
[]
["- Ciara Linnane"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/tap"]
[]
["Other News on TAP"]
[]
["Top 4 Beer Stocks for 2018"]
[]
["12:30 p.m. Feb. 9, 2018"]
[]
["- Investopedia.com"]
[]
["Lawmakers, Alcohol Industry Tussle Over Cancer Labels on Booze "]
[]
["6:00 a.m. Feb. 9, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Berenberg sizes up Molson Coors"]
[]
["11:07 a.m. Feb. 8, 2018"]
[]
["- Seeking Alpha"]
[]
["Molson Coors Should Outperform Peers In 2018"]
[]
["4:40 a.m. Feb. 7, 2018"]
[]
["- Seeking Alpha"]
[]
["Bud Light Bets on â€˜Dilly Dillyâ€™ to Stem Sliding Sales"]
[]
["5:30 a.m. Feb. 2, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
[]
["6:03 p.m. Jan. 30, 2018"]
[]
["- Motley Fool"]
[]
["The Largest Beverage Companies"]
[]
["3:25 p.m. Jan. 29, 2018"]
[]
["- Investopedia.com"]
[]
["IMF January Buys: The 15 Stocks Added To My Fund"]
[]
["1:13 p.m. Jan. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Sam Adams Beer Isnâ€™t Rushing the Search for Its Next CEO "]
[]
["11:39 a.m. Jan. 28, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["7 S&P 500 â€˜GARPâ€™ Stocks to Buy and Hold"]
[]
["7:30 a.m. Jan. 25, 2018"]
[]
["- InvestorPlace.com"]
[]
["Susquehanna updates on early 2018 beer trends"]
[]
["3:24 p.m. Jan. 23, 2018"]
[]
["- Seeking Alpha"]
[]
["The Top 10 Value Stocks in the S&P 500"]
[]
["5:15 p.m. Jan. 19, 2018"]
[]
["- InvestorPlace.com"]
[]
["Molson Coors: 30% Near-Term Upside, And Best Positioned For Growth Within The U.S. Alcoholic Beverage Sector"]
[]
["10:06 a.m. Jan. 17, 2018"]
[]
["- Seeking Alpha"]
[]
["Why Molson Coors Stock Lost 16% in 2017"]
[]
["8:30 a.m. Jan. 17, 2018"]
[]
["- Motley Fool"]
[]
["Stocks For 2018: Beaten Down, With Dividends, And Recession Resistant"]
[]
["1:29 p.m. Jan. 16, 2018"]
[]
["- Seeking Alpha"]
[]
["Constellation Brands, Inc. Stock Is Falling â€¦ Catch It for Big Gains"]
[]
["10:08 a.m. Jan. 5, 2018"]
[]
["- InvestorPlace.com"]
[]
["Green Dot Portfolio: December 2017 Update"]
[]
["4:41 p.m. Jan. 2, 2018"]
[]
["- Seeking Alpha"]
[]
["Can Constellation Brandsâ€™ Q3 Earnings Beat Expectations? "]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Where Constellation Brandsâ€™ Valuation Stands prior to Q3 Results "]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Constellation Brandsâ€™ Stock: Assessing Analystsâ€™ Ratings "]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Molson Coors Brewing Co."]
[]
["1801 California Street"]
[]
["Suite 4600"]
[]
["Denver, Colorado 80202"]
[]
["Phone"]
[]
["1 3039272337"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$4.89B"]
[]
["Net Income"]
[]
["$1.98B"]
[]
["2016 Sales Growth"]
[]
[0.36899999999999999]
[]
["Employees"]
[]
[17400]
[]
["Annual Report for TAP"]
[]
["/news/pressrelease/company/us/tap"]
[]
["Press Releases on TAP"]
[]
["Molson Coors Announces Lee Reichert Promoted to Chief Legal and Corporate Affairs Officer, following Sam Walkerâ€™s Public Service Appointment"]
[]
["4:15 p.m. Feb. 2, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Stock Review for Beverages Investors -- Ambev, Anheuser-Busch InBev, Fomento Economico Mexicano, and Molson Coors Brewing"]
[]
["6:45 a.m. Jan. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Molson Coors Brewing Company to Webcast 2017 Fourth Quarter and Full Year Earnings Conference Call"]
[]
["11:00 a.m. Jan. 15, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Molson Coors Announces Results of Exchange Offer"]
[]
["8:45 a.m. Dec. 15, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Beverages Stocks' Research Reports Released on Anheuser-Busch InBev, Ambev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["6:45 a.m. Dec. 11, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Athene Signs Pension Buyout Agreement with MillerCoors"]
[]
["5:05 p.m. Dec. 1, 2017"]
[]
["- BusinessWire - BZX"]
[]
["MillerCoors Purchases Group Annuity Contract to Secure Pension Benefits"]
[]
["5:00 p.m. Dec. 1, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Molson Coors Promotes Sergey Yeskov to President and CEO of Molson Coors International"]
[]
["4:05 p.m. Nov. 28, 2017"]
[]
["- BusinessWire - BZX"]
[]
["2017 The Multiple Beverage Marketplace in Canada"]
[]
["10:09 a.m. Nov. 28, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Molson Coors Brewing Company Announces Regular Quarterly Dividend"]
[]
["7:00 p.m. Nov. 16, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Tracey I. Joubert Named to Cooper Tire Board of Directors"]
[]
["11:00 a.m. Nov. 16, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Market Trends Toward New Normal in Summit Materials, Advance Auto Parts, Palo Alto, Molson Coors Brewing, MEDNAX, and Sinclair Broadcast - Emerging Consolidated Expectations, Analyst Ratings"]
[]
["8:10 a.m. Nov. 15, 2017"]
[]
["- GlobeNewswire"]
[]
["Molson Coors Announces Commencement of Exchange Offer for 1.900% Senior Notes due 2019, 2.250% Senior Notes due 2020 and Senior Floating Rate Notes due 2019"]
[]
["9:00 a.m. Nov. 14, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Molson Coorsâ€™ Stewart Glendinning Departing Company"]
[]
["5:25 p.m. Nov. 8, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Molson Coors Reports 2017 Third Quarter and Year-to-Date Results"]
[]
["6:00 a.m. Nov. 1, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["1:10 p.m. Oct. 16, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Molson Coors Brewing Company to Webcast 2017 Third Quarter Earnings Conference Call"]
[]
["10:00 a.m. Oct. 10, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Consumer Goods Stocks on Investors' Radar -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["6:05 a.m. Oct. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Global Alcoholic Drinks Market 2017-2021"]
[]
["5:20 p.m. Sept. 25, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Ambev, Anheuser Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["5:05 a.m. Sept. 1, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["12:57 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Mkwt Basic","index":59,"n_rows":628,"n_cols":5,"rows_kept":628,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["11:43a"]
["Updated Controversial supplement kratom is an opioid, FDA says"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["TAP"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["NYSE"]
["TAP U.S.: NYSE"]
["Molson Coors Brewing Co. Cl B"]
["Watchlist CreateTAPAlert"]
["TAPUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 7:12 p.m. EST Delayed quote"]
[74.209999999999994]
["0.00 0.00%"]
["After Hours Volume: 11.1K"]
["Close","Chg","Chg %"]
[74.209999999999994,-0.3,-4.0000000000000001E-3,0]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["189.9% vs Avg."]
["Volume: 2.4M 65 Day Avg. - 1.3M "]
["Open: 74.84"]
["Close: 74.21"]
["72.71 Day Low/High 75.27"]
["Day Range"]
["72.71 52 Week Low/High 102.14"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $74.84 "]
["Day Range 72.71 - 75.27 "]
["52 Week Range 72.71 - 102.14 "]
["Market Cap $16B "]
["Shares Outstanding 195.24M "]
["Public Float 171.92M "]
["Beta 0.87 "]
["Rev. per Employee $615.93K "]
["P/E Ratio 7.16 "]
["EPS $10.36 "]
["Yield 2.21% "]
["Dividend $0.41 "]
["Ex-Dividend Date Nov 29, 2017 "]
["Short Interest 3.54M 01/31/18"]
["% of Float Shorted 2.06% "]
["Average Volume 1.26M "]
["Performance"]
["5 Day",-8.4500000000000006E-2]
["1 Month",-0.12570000000000001]
["3 Month",-7.6300000000000007E-2]
["YTD",-9.5799999999999996E-2]
["1 Year",-0.2266]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["These ‘sin stocks’ are increasing sales the most (and CDC boss’s pick doesn’t make the list)"]
["Jan. 31, 2018 at 3:27 p.m. ET"]
["by Philip van Doorn"]
[]
["How to survive the stock market correction you know is coming"]
["Jan. 31, 2018 at 8:34 a.m. ET"]
["by Tim Mullaney"]
[]
["Analysts expect these large-cap U.S. stocks to rise at least 25% in 2018"]
["Dec. 21, 2017 at 3:14 p.m. ET"]
["by Philip van Doorn"]
[]
["If you’re bargain shopping for U.S. stocks, start here"]
["Dec. 18, 2017 at 7:13 a.m. ET"]
["by Philip van Doorn"]
[]
["These 5 companies could disappear in 2018’s wave of M&A"]
["Dec. 7, 2017 at 9:31 a.m. ET"]
["by Jeff Reeves"]
[]
["One old-fashioned reason why Tesla’s stock could soon ‘implode’"]
["Nov. 1, 2017 at 9:42 a.m. ET"]
["by Victor Reklaitis"]
["Miller Lite maker Molson Coors reports third-quarter earnings, misses revenue expectations"]
[]
["Nov. 1, 2017 at 7:27 a.m. ET"]
["by Trey Williams"]
["Molson Coors says its full-year financial targets are unchanged"]
[]
["Nov. 1, 2017 at 7:09 a.m. ET"]
["by Ciara Linnane"]
["Molson Coors Q3 sales $2.883 bln vs. proforma $2.995 bln; FactSet consensus $2.973 bln"]
[]
["Nov. 1, 2017 at 7:07 a.m. ET"]
["by Ciara Linnane"]
["Molson Coors Q3 EPS $1.29 vs proforma $1.47"]
[]
["Nov. 1, 2017 at 7:06 a.m. ET"]
["by Ciara Linnane"]
["Molson Coors Q3 adj. EPS $1.34; FactSet consensus $1.34"]
[]
["Nov. 1, 2017 at 7:06 a.m. ET"]
["by Ciara Linnane"]
[]
["These 20 value stocks are disguised as bargain growth stocks"]
["Sep. 23, 2017 at 9:29 a.m. ET"]
["by Philip van Doorn"]
[]
["The company that makes Jack Daniel’s is skirting accounting rules, experts say"]
["Sep. 7, 2017 at 12:48 p.m. ET"]
["by Francine McKenna"]
[]
["How to get returns out of this high-valuation market according to Goldman Sachs"]
["Sep. 6, 2017 at 3:45 p.m. ET"]
["by Anneken Tappe"]
[]
["Nvidia, Facebook and 13 other companies are the real earnings-season winners"]
["Aug. 18, 2017 at 7:22 a.m. ET"]
["by Philip van Doorn"]
[]
["How everything changed for a craft beer brewer after it sold itself to MillerCoors"]
["Aug. 4, 2017 at 7:49 p.m. ET"]
["by Jason Notte"]
[]
["Dow ends above 22,000 milestone with help from Apple"]
["Aug. 2, 2017 at 4:38 p.m. ET"]
["by Sara Sjolin"]
["Molson Coors' stock slips after profit misses expectations"]
[]
["Aug. 2, 2017 at 7:20 a.m. ET"]
["by Tomi Kilgore"]
["Molson Coors shares down 1.3% premarket"]
[]
["Aug. 2, 2017 at 7:11 a.m. ET"]
["by Ciara Linnane"]
["Molson Coors Q2 FactSet revenue consensus $3.10 bln"]
[]
["Aug. 2, 2017 at 7:10 a.m. ET"]
["by Ciara Linnane"]
["Lawmakers, Alcohol Industry Tussle Over Cancer Labels on Booze "]
["A battle between the alcohol industry and policy makers flared after research showing links between cancer and even modest drinking spurred a push for warning labels."]
[]
["Feb. 9, 2018 at 6:00 a.m. ET"]
["on The Wall Street Journal"]
["Bud Light Bets on ‘Dilly Dilly’ to Stem Sliding Sales"]
["Bud Light’s shrinking sales have prompted some of its distributors to cut back on marketing the beer, threatening to exacerbate troubles at the Anheuser-Busch InBev brand."]
[]
["Feb. 2, 2018 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
["Sam Adams Beer Isn’t Rushing the Search for Its Next CEO "]
["Boston Beer Co., where Chairman Jim Koch remains closely involved in operations, has been looking for a replacement for current Chief Executive Martin Roper almost a year."]
[]
["Jan. 28, 2018 at 11:39 a.m. ET"]
["on The Wall Street Journal"]
["Tyson Wants to Use Beef to Fatten Up Poultry Business"]
["Strong domestic and foreign demand for beef drove revenue and profit growth at Tyson Foods."]
[]
["Nov. 13, 2017 at 12:06 p.m. ET"]
["on The Wall Street Journal"]
[]
["The Morning Ledger: SEC’s Clayton To Seek Overhaul of Shareholder Voting"]
["Nov. 9, 2017 at 7:40 a.m. ET"]
["on The Wall Street Journal"]
[]
["America’s Most Popular Type of Beer Is in Free Fall"]
["Nov. 1, 2017 at 3:00 p.m. ET"]
["on The Wall Street Journal"]
["How to Navigate Through Rising Interest Rates"]
[]
["Mar. 25, 2017 at 2:44 a.m. ET"]
["on Barron's"]
["7 Growth Stocks With Downside Protection"]
[]
["Mar. 21, 2017 at 5:52 a.m. ET"]
["on Barron's"]
["Bullish on Madison Square Garden and QVC Group"]
[]
["Mar. 4, 2017 at 3:29 a.m. ET"]
["on Barron's"]
["6 Stocks Now On Sale"]
[]
["Jan. 13, 2017 at 11:51 a.m. ET"]
["on Barron's"]
["Anheuser-Busch: Is Mug Half Empty or Half Full?"]
[]
["Jul. 7, 2016 at 6:02 a.m. ET"]
["on Barron's"]
["Miller Time for SABMiller Investors?"]
[]
["Oct. 10, 2015 at 2:04 a.m. ET"]
["on Barron's"]
["Boston Beer’s Bottled-Up Stock to Bubble Higher"]
[]
["Sep. 17, 2015 at 7:16 a.m. ET"]
["on Barron's"]
["SABMiller Earnings: What to Watch"]
[]
["May. 12, 2015 at 9:59 a.m. ET"]
["on The Wall Street Journal"]
[]
["Molson Coors, U.S. Joint Venture MillerCoors Facing Stiff Challenges"]
["May. 7, 2015 at 3:08 p.m. ET"]
["on The Wall Street Journal"]
[]
["CFO Moves: Keurig Green Mountain, Church & Dwight, Adecco Group"]
["May. 7, 2015 at 2:25 p.m. ET"]
["on The Wall Street Journal"]
[]
["Molson Coors Profit Falls 50% Amid Lower Sales"]
["May. 7, 2015 at 11:03 a.m. ET"]
["on The Wall Street Journal"]
[]
["MillerCoors Caught in a Downdraft"]
["Mar. 30, 2015 at 7:04 p.m. ET"]
["on The Wall Street Journal"]
[]
["Starwood Hotels CEO Frits van Paasschen Resigns"]
["Feb. 17, 2015 at 6:19 p.m. ET"]
["on The Wall Street Journal"]
[]
["Molson, MillerCoors Report Sales Drop"]
["Feb. 10, 2015 at 5:18 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Feb. 9, 2018 at 12:30 p.m. ET"]
["on Investopedia.com"]
["Lawmakers, Alcohol Industry Tussle Over Cancer Labels on Booze "]
["A battle between the alcohol industry and policy makers flared after research showing links between cancer and even modest drinking spurred a push for warning labels."]
[]
["Feb. 9, 2018 at 6:00 a.m. ET"]
["on The Wall Street Journal"]
["Berenberg sizes up Molson Coors"]
["Berenberg sizes up Molson Coors"]
[]
["Feb. 8, 2018 at 11:07 a.m. ET"]
["on Seeking Alpha"]
["Molson Coors Should Outperform Peers In 2018"]
["Molson Coors Should Outperform Peers In 2018"]
[]
["Feb. 7, 2018 at 4:40 a.m. ET"]
["on Seeking Alpha"]
["Bud Light Bets on ‘Dilly Dilly’ to Stem Sliding Sales"]
["Bud Light’s shrinking sales have prompted some of its distributors to cut back on marketing the beer, threatening to exacerbate troubles at the Anheuser-Busch InBev brand."]
[]
["Feb. 2, 2018 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
[]
["Jan. 30, 2018 at 6:03 p.m. ET"]
["on Motley Fool"]
["The Largest Beverage Companies"]
["Beverage companies are as big as ever in 2018, and these top ranked players are looking to have a big year"]
[]
["Jan. 29, 2018 at 3:25 p.m. ET"]
["on Investopedia.com"]
["IMF January Buys: The 15 Stocks Added To My Fund"]
["IMF January Buys: The 15 Stocks Added To My Fund"]
[]
["Jan. 29, 2018 at 1:13 p.m. ET"]
["on Seeking Alpha"]
["Sam Adams Beer Isn’t Rushing the Search for Its Next CEO "]
["Boston Beer Co., where Chairman Jim Koch remains closely involved in operations, has been looking for a replacement for current Chief Executive Martin Roper almost a year."]
[]
["Jan. 28, 2018 at 11:39 a.m. ET"]
["on The Wall Street Journal"]
["7 S&P 500 ‘GARP’ Stocks to Buy and Hold"]
["7 S&P 500 ‘GARP’ Stocks to Buy and Hold"]
[]
["Jan. 25, 2018 at 7:30 a.m. ET"]
["on InvestorPlace.com"]
["Susquehanna updates on early 2018 beer trends"]
["Susquehanna updates on early 2018 beer trends"]
[]
["Jan. 23, 2018 at 3:24 p.m. ET"]
["on Seeking Alpha"]
["The Top 10 Value Stocks in the S&P 500"]
["The Top 10 Value Stocks in the S&P 500"]
[]
["Jan. 19, 2018 at 5:15 p.m. ET"]
["on InvestorPlace.com"]
["Molson Coors: 30% Near-Term Upside, And Best Positioned For Growth Within The U.S. Alcoholic Beverage Sector"]
["Molson Coors: 30% Near-Term Upside, And Best Positioned For Growth Within The U.S. Alcoholic Beverage Sector"]
[]
["Jan. 17, 2018 at 10:06 a.m. ET"]
["on Seeking Alpha"]
["Why Molson Coors Stock Lost 16% in 2017"]
[]
["Jan. 17, 2018 at 8:30 a.m. ET"]
["on Motley Fool"]
["Stocks For 2018: Beaten Down, With Dividends, And Recession Resistant"]
["Stocks For 2018: Beaten Down, With Dividends, And Recession Resistant"]
[]
["Jan. 16, 2018 at 1:29 p.m. ET"]
["on Seeking Alpha"]
["Constellation Brands, Inc. Stock Is Falling … Catch It for Big Gains"]
["Constellation Brands, Inc. Stock Is Falling … Catch It for Big Gains"]
[]
["Jan. 5, 2018 at 10:08 a.m. ET"]
["on InvestorPlace.com"]
["Green Dot Portfolio: December 2017 Update"]
["Green Dot Portfolio: December 2017 Update"]
[]
["Jan. 2, 2018 at 4:41 p.m. ET"]
["on Seeking Alpha"]
["Constellation Brands’ Stock: Assessing Analysts’ Ratings "]
["The majority of the 20 analysts covering Constellation Brands (STZ) stock have a “buy” rating. As of December 26, 70.0% of the analysts had a “buy” rating and 30.0% had a “hold” rating."]
[]
["Dec. 29, 2017 at 1:13 p.m. ET"]
["on MarketRealist.com"]
["Where Constellation Brands’ Valuation Stands prior to Q3 Results "]
["As of December 26, Constellation Brands’ (STZ) was trading at a 12-month forward PE (price-to-earnings) ratio of 25.6x. The company’s valuation multiple has risen 6.9% since the announcement of its fiscal 2Q18 results."]
[]
["Dec. 29, 2017 at 1:13 p.m. ET"]
["on MarketRealist.com"]
["Can Constellation Brands’ Q3 Earnings Beat Expectations? "]
["Constellation Brands (STZ) exceeded analysts’ earnings expectations in all the quarters of fiscal 2016 and fiscal 2017 and in the first two quarters of fiscal 2018. Excluding one-time items, the…"]
[]
["Dec. 29, 2017 at 1:13 p.m. ET"]
["on MarketRealist.com"]
["Molson Coors Announces Lee Reichert Promoted to Chief Legal and  Corporate Affairs Officer, following Sam Walker’s Public Service  Appointment"]
["Molson Coors Announces Lee Reichert Promoted to Chief Legal and  Corporate Affairs Officer, following Sam Walker’s Public Service  Appointment"]
[]
["Feb. 2, 2018 at 4:15 p.m. ET"]
["on BusinessWire - BZX"]
["Stock Review for Beverages Investors -- Ambev, Anheuser-Busch InBev, Fomento Economico Mexicano, and Molson Coors Brewing"]
["Stock Review for Beverages Investors -- Ambev, Anheuser-Busch InBev, Fomento Economico Mexicano, and Molson Coors Brewing"]
[]
["Jan. 29, 2018 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Molson Coors Brewing Company to Webcast 2017 Fourth Quarter and Full  Year Earnings Conference Call"]
["Molson Coors Brewing Company to Webcast 2017 Fourth Quarter and Full  Year Earnings Conference Call"]
[]
["Jan. 15, 2018 at 11:00 a.m. ET"]
["on BusinessWire - BZX"]
["Molson Coors Announces Results of Exchange Offer"]
["Molson Coors Announces Results of Exchange Offer"]
[]
["Dec. 15, 2017 at 8:45 a.m. ET"]
["on BusinessWire - BZX"]
["Beverages Stocks' Research Reports Released on Anheuser-Busch InBev, Ambev, Molson Coors Brewing, and Fomento Economico Mexicano"]
["Beverages Stocks' Research Reports Released on Anheuser-Busch InBev, Ambev, Molson Coors Brewing, and Fomento Economico Mexicano"]
[]
["Dec. 11, 2017 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Athene Signs Pension Buyout Agreement with MillerCoors"]
["Athene Signs Pension Buyout Agreement with MillerCoors"]
[]
["Dec. 1, 2017 at 5:05 p.m. ET"]
["on BusinessWire - BZX"]
["MillerCoors Purchases Group Annuity Contract to Secure Pension  Benefits"]
["MillerCoors Purchases Group Annuity Contract to Secure Pension  Benefits"]
[]
["Dec. 1, 2017 at 5:00 p.m. ET"]
["on BusinessWire - BZX"]
["Molson Coors Promotes Sergey Yeskov to President and CEO of Molson  Coors International"]
["Molson Coors Promotes Sergey Yeskov to President and CEO of Molson  Coors International"]
[]
["Nov. 28, 2017 at 4:05 p.m. ET"]
["on BusinessWire - BZX"]
["2017 The Multiple Beverage Marketplace in Canada"]
["2017 The Multiple Beverage Marketplace in Canada"]
[]
["Nov. 28, 2017 at 10:09 a.m. ET"]
["on PR Newswire - PRF"]
["Molson Coors Brewing Company Announces Regular Quarterly Dividend"]
["Molson Coors Brewing Company Announces Regular Quarterly Dividend"]
[]
["Nov. 16, 2017 at 7:00 p.m. ET"]
["on BusinessWire - BZX"]
["Tracey I. Joubert Named to Cooper Tire Board of Directors"]
["Tracey I. Joubert Named to Cooper Tire Board of Directors"]
[]
["Nov. 16, 2017 at 11:00 a.m. ET"]
["on BusinessWire - BZX"]
["Market Trends Toward New Normal in Summit Materials, Advance Auto Parts, Palo Alto, Molson Coors Brewing, MEDNAX, and Sinclair Broadcast - Emerging Consolidated Expectations, Analyst Ratings"]
["Market Trends Toward New Normal in Summit Materials, Advance Auto Parts, Palo Alto, Molson Coors Brewing, MEDNAX, and Sinclair Broadcast - Emerging Consolidated Expectations, Analyst Ratings"]
[]
["Nov. 15, 2017 at 8:10 a.m. ET"]
["on GlobeNewswire"]
["Molson Coors Announces Commencement of Exchange Offer for 1.900%  Senior Notes due 2019, 2.250% Senior Notes due 2020 and Senior Floating  Rate Notes due 2019"]
["Molson Coors Announces Commencement of Exchange Offer for 1.900%  Senior Notes due 2019, 2.250% Senior Notes due 2020 and Senior Floating  Rate Notes due 2019"]
[]
["Nov. 14, 2017 at 9:00 a.m. ET"]
["on BusinessWire - BZX"]
["Molson Coors’ Stewart Glendinning Departing Company"]
[]
["Nov. 8, 2017 at 5:25 p.m. ET"]
["on BusinessWire - BZX"]
["Molson Coors Reports 2017 Third Quarter and Year-to-Date Results"]
[]
["Nov. 1, 2017 at 7:00 a.m. ET"]
["on BusinessWire - BZX"]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["Oct. 16, 2017 at 2:10 p.m. ET"]
["on PR Newswire - PRF"]
["Molson Coors Brewing Company to Webcast 2017 Third Quarter Earnings  Conference Call"]
[]
["Oct. 10, 2017 at 11:00 a.m. ET"]
["on BusinessWire - BZX"]
["Consumer Goods Stocks on Investors' Radar -- Ambev, Anheuser-Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["Oct. 9, 2017 at 7:05 a.m. ET"]
["on PR Newswire - PRF"]
["Global Alcoholic Drinks Market 2017-2021"]
[]
["Sep. 25, 2017 at 6:20 p.m. ET"]
["on PR Newswire - PRF"]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Ambev, Anheuser Busch InBev, Molson Coors Brewing, and Constellation Brands"]
[]
["Sep. 1, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
[]
["Molson Coors Brewing Co. Cl B"]
[]
["Molson Coors Brewing Co. produces and sells beer. It brews, markets and sells a portfolio of brands such as Coors Light, Molson Canadian, Carling, Blue Moon and Keystone Light across the Americas, Europe and Asia. It operates through the following segments: the United States, Canada, Europe, and Molson Coors International (MCI). It operates in Canada through Molson Coors Canada, in the United States through MillerCoors LLC, in Europe through Molson Coors Europe and Molson Coors International operating in various other countries. It also markets and sells its brands, which include Coors, Coors 1873, Coors Extra, Coors Gold, Iceberg 9000, King Cobra, Royal Brew, and Zima. in various international markets. The company was founded in 1873 and is headquartered in Denver, CO.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 19 Full Ratings "]
["Benzinga's Top Upgrades, Downgrades For February 8, 2018"]
[]
["Feb. 8, 2018 at 9:29 a.m. ET"]
["on Benzinga.com"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
[]
["Feb. 6, 2018 at 4:26 p.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["Feb. 6, 2018 at 9:52 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Craft Brew Alliance Inc.",-5.4999999999999997E-3,"$351.21M"]
["Boston Beer Co. Cl A",8.8999999999999999E-3,"$2.13B"]
["Compania Cervecerias Unidas S.A. ADR",-9.2999999999999992E-3,"$5.09B"]
["Constellation Brands Inc. Cl B",-2.4E-2,"$40.83B"]
["Kirin Holdings Co. Ltd. ADR",4.5999999999999999E-3,"$21.27B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"TAP Yahoo Gr","index":60,"n_rows":283,"n_cols":5,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Molson Coors Brewing Company (TAP)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["74.21-0.30 (-0.40%)"]
["At close: 4:03PM EST"]
["People also watch"]
["SAMBUDDPSMKCTSN"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",74.510000000000005]
["Open",74.84]
["Bid","74.64 x 100"]
["Ask","75.42 x 100"]
["Day's Range","72.71 - 75.27"]
["52 Week Range","72.71 - 102.14"]
["Volume",2405149]
["Avg. Volume",1266953]
["Market Cap","16.008B"]
["Beta",0.43]
["PE Ratio (TTM)",7.16]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.64 (2.21%)"]
["Ex-Dividend Date",43068]
["1y Target Est",95.85]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",14,12,18,18]
["Avg. Estimate",0.56000000000000005,0.91,4.32,4.91]
["Low Estimate",0.46,0.73,4.18,4.6100000000000003]
["High Estimate",0.7,1.1000000000000001,4.46,5.36]
["Year Ago EPS",0.46,0.76,4.33,4.32]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",10,7,15,16]
["Avg. Estimate","2.58B","2.52B","11.04B","11.22B"]
["Low Estimate","2.5B","2.44B","10.92B","10.91B"]
["High Estimate","2.65B","2.62B","11.22B","11.41B"]
["Year Ago Sales","2.47B","2.45B","10.98B","11.04B"]
["Sales Growth (year/est)",4.7E-2,2.8000000000000001E-2,5.0000000000000001E-3,1.7000000000000001E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",0.86,1.3,2.13,1.34]
["EPS Actual",0.46,0.76,1.66,1.34]
["Difference",-0.4,-0.54,-0.47,0]
["Surprise %",-0.46500000000000002,-0.41499999999999998,-0.221,0]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0.56000000000000005,0.91,4.32,4.91]
["7 Days Ago",0.55000000000000004,0.91,4.3099999999999996,4.9000000000000004]
["30 Days Ago",0.56000000000000005,0.9,4.32,4.9000000000000004]
["60 Days Ago",0.55000000000000004,0.89,4.3099999999999996,4.74]
["90 Days Ago",0.55000000000000004,0.89,4.3,4.7300000000000004]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A",1,"N/A","N/A"]
["Up Last 30 Days","N/A",1,"N/A","N/A"]
["Down Last 30 Days",1,1,1,2]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","TAP","Industry","Sector","S&P 500"]
["Current Qtr.",0.217,"N/A","N/A",0.32]
["Next Qtr.",0.19700000000000001,"N/A","N/A",0.38]
["Current Year",-2E-3,"N/A","N/A",0.15]
["Next Year",0.13700000000000001,"N/A","N/A",0.12]
["Next 5 Years (per annum)",8.0199999999999994E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",5.8900000000000001E-2,"N/A","N/A","N/A"]
["Investopedia•yesterday"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["American City Business Journals•3 days ago"]
["MillerCoors officially launches Two Hats light beer targeted to Generation Z"]
["MillerCoors, like any beer company, engages in constant struggle to grab the attention and spending dollars of young people just entering their legal drinking years. Two Hats is MillerCoors' latest attempt to target 21- to 24-year-olds' taste buds. The new light beer, debuting in lime and pineapple flavors, will contain just 4.2 percent alcohol by volume and in a unique twist, cost about $5 in four- and six-pack form."]
["Benzinga•4 days ago"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["BMO Capital Markets analyst Amit Sharma initiated coverage across the alcoholic beverage sector.  Constellation Brands, Inc. (NYSE: STZ ) with an Outperform rating and $275 price target. Molson Coors Brewing ..."]
["American City Business Journals•8 days ago"]
["Molson Coors executive appointed as Colorado labor department chief"]
["Colorado Gov. John Hickenlooper has dipped into the private sector for yet another Cabinet member, appointing former Molson Coors Brewing Co. executive Sam Walker to be executive director of the Colorado Department of Labor and Employment. Walker is just the second person to serve in that role under the Democratic governor, replacing Ellen Golombek, who announced last September she was stepping down . Golombek remained with Hickenlooper from this 2011 inauguration until late last year."]
[]
["Business Wire•8 days ago"]
["Molson Coors Announces Lee Reichert Promoted to Chief Legal and Corporate Affairs Officer, following Sam Walker’s Public Service Appointment"]
["Molson Coors Brewing Company today announced the Board of Directors’ appointment of Lee Reichert as Chief Legal and Corporate Affairs Officer, effective February 28, 2018."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Investopedia•12 days ago"]
["The Largest Beverage Companies"]
["Beverage companies are as big as ever in 2018, and these top ranked players are looking to have a big year"]
[]
["Zacks•16 days ago"]
["Should Value Investors Pick Molson Coors (TAP) Stock?"]
["Let's put Molson Coors Brewing Company (TAP) stock into this equation and find out if it is a good choice for value-oriented investors right now."]
[]
["Markit•16 days ago"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["Molson Coors Brewing Co NYSE:TAP"]
["TheStreet.com•19 days ago"]
["20 Low-Calorie Beers For Your New Year's Resolution"]
["Dry January or 'Drynuary' brings beer consumption to a halt for many drinkers, but there are ways to cut back on alcohol and calories if you don't want to cut beer completely."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["American City Business Journals•21 days ago"]
["Molson Coors launches two new Redd's flavors amid beer struggles"]
["On Friday, MillerCoors announced the launch of two additional flavors of Redd's Wicked, the returning strawberry kiwi and new watermelon, slated to hit stores on Feb. 1. The announcement comes days after a pair of posts on MillerCoors' \"Behind the Beer\" blog that focused on flat revenue and declining volume for the beer category in 2017 and how the newest wave of legal drinkers aren't drinking beer. MillerCoors already launched a Crispin Rosé this month in an attempt to better appeal to young drinkers, and the expansion of Redd's Wicked, a higher alcohol version of the popular Redd's fruit-flavored ales, is another move down that path."]
["American City Business Journals•23 days ago"]
["With more beer tasting rooms and brew pubs, neighborhood bars are hurting, MillerCoors reports"]
["A MillerCoors analysis of Nielsen data found that on-premise bar traffic fell 3.6 percent nationally through the first 11 months of 2017, while businesses in the \"brewery taproom\" category made up 9 percent of all bar traffic. Austin saw 3 percent and Houston saw 6 percent of its bar traffic go to taprooms and breweries."]
[]
["Markit•23 days ago"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["Molson Coors Brewing Co NYSE:TAP"]
[]
["Motley Fool•24 days ago"]
["Why Molson Coors Stock Lost 16% in 2017"]
["A sluggish U.S. market slowed the beer giant's growth last year."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Market Realist•24 days ago"]
["How Analysts Rate Constellation Brands after 3Q18 Results"]
["Constellation Brands (STZ) stock is currently rated a “buy” by the majority of the 22 analysts covering the stock. As of January 10, Constellation Brands stock was rated a “buy” by 73% of analysts and a “hold” by 27% of analysts. On January 10, Barclays initiated coverage of Constellation Brands stock with an “overweight” rating and a price target of $255."]
[]
["Market Realist•25 days ago"]
["How 3Q18 Results Affected Constellation Brands’ Valuation"]
["How Constellation Brands Stock Looks after Mixed 3Q18 Results"]
["Business Wire•26 days ago"]
["Molson Coors Brewing Company to Webcast 2017 Fourth Quarter and Full Year Earnings Conference Call"]
["Molson Coors Brewing Company will host an online, real-time webcast of the company’s 2017 Fourth Quarter and Full Year Earnings Conference Call with investors and financial analysts at 11:00 a.m."]
[]
["Market Realist•26 days ago"]
["What Hurt Constellation Brands’ Fiscal 3Q18 Sales?"]
["How Constellation Brands Stock Looks after Mixed 3Q18 Results"]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["Market Realist•26 days ago"]
["What Drove Constellation Brands’ Earnings in Fiscal 3Q18?"]
["Constellation Brands (STZ) delivered adjusted EPS (earnings per share) of $2.00 in fiscal 3Q18, which ended on November 30, 2017. Constellation Brands has exceeded analyst earnings expectations in all the quarters of fiscal 2016, fiscal 2017, and in the first three quarters of fiscal 2018. Constellation Brands’ adjusted EPS grew 2.0% on a year-over-year basis to $2.00 despite lower sales in fiscal 3Q18."]
["Markit•26 days ago"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["Molson Coors Brewing Co NYSE:TAP"]
[]
["Market Realist•26 days ago"]
["How Constellation Brands Stock Looks after Mixed 3Q18 Results"]
["How Constellation Brands Stock Looks after Mixed 3Q18 ResultsImpact of 3Q results"]
[]
["CNBC•last month"]
["Stocks making the biggest moves premarket: KODK, TGT, DE, SVU & more"]
["These are the stocks posting the largest moves before the bell."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
["Markit•last month"]
["See what the IHS Markit Score report has to say about Molson Coors Brewing Co."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
["Investopedia•last month"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["CNBC Videos•17 days ago"]
["Top four U.S. beer sales slip"]
["CNBC's Landon Dowdy discusses Budweiser dropping to the fourth most popular beer, trailing Miller Coors beers and the company's own Bud Light."]
[]
["CNBC Videos•last month"]
["Here are companies with sales exposure to Canada, Mexico"]
["CNBC's Dominic Chu breaks down companies in the United States with sales exposure to Canada and Mexico and which stocks to watch."]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (17)"]
[]
["Current 74.21"]
["Average 95.85"]
["Low 76.00"]
["High 112.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TAP Mktwth Gr","index":61,"n_rows":366,"n_cols":5,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",96.22]
["Number of Ratings:",19,"Current Quarters Estimate:",0.56000000000000005]
["FY Report Date:",43070,"Current Year's Estimate:",4.32]
["Last Quarter's Earnings:",1.34,"Median PE on CY Estimate:",19]
["Year Ago Earnings:",5.22,"Next Fiscal Year Estimate:",4.91]
[null,null,"Median PE on Next FY Estimate:",15.7]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",14,12,18,18]
["Mean Estimate",0.56000000000000005,0.9,4.32,4.91]
["High Estimates",0.7,1.1000000000000001,4.46,5.36]
["Low Estimates",0.46,0.73,4.18,4.6100000000000003]
["Coefficient Variance",10.050000000000001,9.14,1.55,5.22]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",10,9,8]
["OVERWEIGHT",1,0,0]
["HOLD",7,8,6]
["UNDERWEIGHT",0,0,0]
["SELL",1,2,1]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Can Constellation Brandsâ€™ Q3 Earnings Beat Expectations?"]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Where Constellation Brandsâ€™ Valuation Stands prior to Q3 Results"]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Constellation Brandsâ€™ Stock: Assessing Analystsâ€™ Ratings"]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Benzinga's Top Upgrades, Downgrades For February 8, 2018"]
[]
["9:29 a.m. Feb. 8, 2018"]
[]
["- Benzinga.com"]
[]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
[]
["4:26 p.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["10:04 a.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Income Qtr","index":62,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Molson Coors Brewing Co. Cl B"]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","947.6M","2.29B","2.45B","3.09B","2.88B"]
["Sales Growth","-",1.4209000000000001,6.7400000000000002E-2,0.26240000000000002,-6.7299999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","555.2M","1.46B","1.5B","1.83B","1.7B"]
["COGS excluding D&A","488.6M","1.28B","1.3B","1.63B","1.49B"]
["Depreciation & Amortization Expense","66.6M","184.1M","197.1M","198.9M","208.3M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",1.6322000000000001,2.35E-2,0.22459999999999999,-7.3800000000000004E-2]
["Gross Income","392.4M","832.6M","953M","1.26B","1.19B"]
["Gross Income Growth","-",1.1217999999999999,0.14460000000000001,0.32169999999999999,-5.8000000000000003E-2]
["Gross Profit Margin","-","-","-","-",0.41160000000000002,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","251.9M","644.6M","647.6M","726.1M","727M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","251.9M","644.6M","647.6M","726.1M","727M"]
["SGA Growth","-",1.5589999999999999,4.7000000000000002E-3,0.1212,1.1999999999999999E-3]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","3.1M","(2.17B)","(53.3M)","(1.6M)","(46.5M)"]
["EBIT after Unusual Expense","(3.1M)","2.17B","53.3M","1.6M","46.5M"]
["Non Operating Income/Expense","19.5M","75.5M","9.6M","3.4M","(4M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","156.9M","9.7M","-","-","-"]
["Interest Expense","90.4M","33.4M","95.3M","88.7M","70.5M"]
["Interest Expense Growth","-",-0.63049999999999995,1.8532999999999999,-6.93E-2,-0.20519999999999999]
["Gross Interest Expense","90.4M","33.4M","95.3M","88.7M","70.5M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","223.4M","2.43B","273M","449.8M","431.6M"]
["Pretax Income Growth","-",9.8965999999999994,-0.88790000000000002,0.64759999999999995,-4.0500000000000001E-2]
["Pretax Margin","-","-","-","-",0.1497,"NA"]
["Income Tax","19.6M","993.2M","64.6M","123M","145.3M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","203.8M","1.44B","208.4M","326.8M","286.3M"]
["Minority Interest Expense","1.3M","2.2M","6.5M","5.1M","6.1M"]
["Net Income","202.5M","1.44B","201.9M","321.7M","280.2M"]
["Net Income Growth","-",6.1056999999999997,-0.85970000000000002,0.59340000000000004,-0.129]
["Net Margin Growth","-","-","-","-",9.7199999999999995E-2,"NA"]
["Extraordinaries & Discontinued Operations","-",-500000,-600000,"1.6M",-200000]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-",-500000,-600000,"1.6M",-200000]
["Net Income After Extraordinaries","202.5M","1.44B","201.3M","323.3M","280M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","202.5M","1.44B","201.3M","323.3M","280M"]
["EPS (Basic)",0.94,6.7,0.94,1.5,1.3]
["EPS (Basic) Growth","-",6.1276999999999999,-0.85970000000000002,0.59570000000000001,-0.1333]
["Basic Shares Outstanding","214.8M","214.8M","215M","215.4M","215.5M"]
["EPS (Diluted)",0.94,6.65,0.93,1.49,1.29]
["EPS (Diluted) Growth","-",6.0744999999999996,-0.86019999999999996,0.60219999999999996,-0.13420000000000001]
["Diluted Shares Outstanding","216.3M","216.4M","216.5M","216.4M","216.5M"]
["EBITDA","207.1M","372.1M","502.5M","732.4M","667.9M"]
["EBITDA Growth","-",0.79669999999999996,0.35039999999999999,0.45750000000000002,-8.8099999999999998E-2]
["EBITDA Margin","-","-","-","-",0.23169999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Balance Qtr","index":63,"n_rows":379,"n_cols":7,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Molson Coors Brewing Co. Cl B"]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","9.98B","560.9M","395M","502.9M","971.3M"]
["Cash Only","9.98B","560.9M","395M","502.9M","971.3M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.94379999999999997,-0.29580000000000001,0.2732,0.93140000000000001]
["Cash & ST Investments / Total Assets",0.44969999999999999,1.9099999999999999E-2,1.34E-2,1.67E-2,3.1699999999999999E-2]
["Total Accounts Receivable","638.8M","805.3M","923M","1.08B","1.03B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","10.7M","-","-","-"]
["Bad Debt/Doubtful Accounts","-","(10.7M)","-","-","-"]
["Other Receivables","164.4M","135.8M","166.5M","113.8M","197.9M"]
["Accounts Receivable Growth","-",0.2606,0.1462,0.16650000000000001,-4.2200000000000001E-2]
["Accounts Receivable Turnover",1.48,2.85,2.65,2.87,2.8]
["Inventories","218.3M","592.7M","663.5M","633.7M","636M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","109.1M","210.7M","297.7M","275.7M","277.8M"]
["Miscellaneous Current Assets","109.1M","174.6M","297.7M","275.7M","277.8M"]
["Total Current Assets","10.95B","2.17B","2.28B","2.49B","2.92B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","1.53B","4.51B","4.53B","4.59B","4.59B"]
["Property, Plant & Equipment - Gross","-","6.01B","-","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","282.7M","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","1.5B","-","-","-"]
["Total Investments and Advances","2.64B","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","6.81B","22.28B","22.31B","22.59B","22.66B"]
["Net Goodwill","1.93B","8.25B","8.28B","8.39B","8.35B"]
["Net Other Intangibles","4.88B","14.03B","14.03B","14.2B","14.32B"]
["Other Assets","228.5M","382.5M","426.1M","453.6M","508.4M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","22.2B","29.34B","29.54B","30.12B","30.68B"]
["Assets - Total - Growth","-",0.32190000000000002,6.8999999999999999E-3,1.95E-2,1.8599999999999998E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","326.9M","684.8M","843M","686.6M","1.75B"]
["Short Term Debt","27M","13.1M","167.7M","301M","1.02B"]
["Current Portion of Long Term Debt","299.9M","671.7M","675.3M","385.6M","721.1M"]
["Accounts Payable","1.25B","2.44B","2.15B","2.57B","2.45B"]
["Accounts Payable Growth","-",0.94369999999999998,-0.1167,0.19309999999999999,-4.3900000000000002E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","25.5M","36.7M","54M","54.3M","56.8M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","25.5M","36.7M","54M","54.3M","56.8M"]
["Total Current Liabilities","1.61B","3.16B","3.05B","3.31B","4.26B"]
["Long-Term Debt","9.56B","11.39B","11.44B","11.19B","10.57B"]
["Long-Term Debt excl. Capitalized Leases","9.56B","11.39B","11.44B","11.19B","10.57B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","218.3M","1.21B","1.16B","1.12B","895.5M"]
["Deferred Taxes","771.4M","1.7B","1.76B","1.87B","1.93B"]
["Deferred Taxes - Credit","798.1M","1.7B","1.76B","1.87B","1.93B"]
["Deferred Taxes - Debit","26.7M","-","-","-","-"]
["Other Liabilities","73.6M","269.9M","320.3M","329.6M","322.8M"]
["Other Liabilities (excl. Deferred Income)","73.6M","269.9M","320.3M","329.6M","322.8M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","12.26B","17.72B","17.73B","17.81B","17.98B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.55220000000000002,0.60389999999999999,0.60019999999999996,0.59140000000000004,0.58609999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","9.92B","11.42B","11.6B","12.1B","12.49B"]
["Common Stock Par/Carry Value","689.7M","681.3M","678M","664.1M","662.9M"]
["Retained Earnings","4.77B","6.12B","6.23B","6.47B","6.66B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(712.4M)","(994.1M)","(912.9M)","(603.6M)","(389.6M)"]
["Unrealized Gain/Loss Marketable Securities","(328.7M)","(69.9M)","(68.8M)","(67.9M)","(67M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(471.4M)","(471.4M)","(471.4M)","(471.4M)","(471.4M)"]
["Common Equity / Total Assets",0.44690000000000002,0.38919999999999999,0.3926,0.40160000000000001,0.40710000000000002]
["Total Shareholders' Equity","9.92B","11.42B","11.6B","12.1B","12.49B"]
["Total Shareholders' Equity / Total Assets",0.44690000000000002,0.38919999999999999,0.3926,0.40160000000000001,0.40710000000000002]
["Accumulated Minority Interest","20.9M","203M","212M","209.9M","208.4M"]
["Total Equity","9.94B","11.62B","11.81B","12.31B","12.7B"]
["Liabilities & Shareholders' Equity","22.2B","29.34B","29.54B","30.12B","30.68B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TAP Cash Qtr","index":64,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Molson Coors Brewing Co. Cl B"]
["NYSE: TAP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Molson Coors Brewing Co. Cl B"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:12 p.m."]
[]
["TAP"]
["/quotes/zigman/363510/composite"]
[]
["$"]
[]
[74.209999999999994]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 11,149"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/363510/composite"]
[]
["Previous close"]
[]
[74.510000000000005]
[]
[74.209999999999994]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[72.709999999999994]
[]
[75.27]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[72.709999999999994]
[]
[102.14]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Molson Coors Brewing Co. Cl B"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","207.7M","1.44B","207.8M","328.4M","286.1M"]
["Net Income Growth","-",5.9359999999999999,-0.85580000000000001,0.58040000000000003,-0.1288]
["Depreciation, Depletion & Amortization","66.6M","184.1M","197.1M","198.9M","208.3M"]
["Depreciation and Depletion","56.8M","131.5M","141.9M","143.8M","152.5M"]
["Amortization of Intangible Assets","9.8M","52.6M","55.2M","55.1M","55.8M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","48.7M","(1.37B)","(56.6M)","185.4M","(178.2M)"]
["Funds from Operations","323M","256.5M","348.3M","712.7M","316.2M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","42.8M","240.2M","(466.6M)","224.1M","10.7M"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","365.8M","496.7M","(118.3M)","936.8M","326.9M"]
["Net Operating Cash Flow Growth","-",0.35780000000000001,-1.2382,8.9189000000000007,-0.65100000000000002]
["Net Operating Cash Flow / Sales",0.38600000000000001,0.2165,-4.8300000000000003E-2,0.30299999999999999,0.1134]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(67.3M)","(152.9M)","(180M)","(174M)","(112M)"]
["Capital Expenditures (Fixed Assets)","(67.3M)","(152.9M)","(180M)","(174M)","(112M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-1.2719,-0.1772,3.3300000000000003E-2,0.35630000000000001]
["Capital Expenditures / Sales",-7.0999999999999994E-2,-6.6699999999999995E-2,-7.3499999999999996E-2,-5.6300000000000003E-2,-3.8800000000000001E-2]
["Net Assets from Acquisitions","-","(11.96B)","-","-","-"]
["Sale of Fixed Assets & Businesses","17.4M","12.5M","42M","4.1M","10.8M"]
["Purchase/Sale of Investments","(84.5M)","(2.8M)","-","-","-"]
["Purchase of Investments","(443.1M)","-","-","-","-"]
["Sale/Maturity of Investments","358.6M","(2.8M)","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","6.5M","5.9M",100000,"5.1M"]
["Net Investing Cash Flow","(128.3M)","(12.1B)","(132.1M)","(169.8M)","(96.1M)"]
["Net Investing Cash Flow Growth","-",-93.292299999999997,0.98909999999999998,-0.28539999999999999,0.434]
["Net Investing Cash Flow / Sales",-0.13539999999999999,-5.2736000000000001,-5.3900000000000003E-2,-5.4899999999999997E-2,-3.3300000000000003E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","(88.1M)","(88.3M)","(88.3M)","(88.3M)","(88.3M)"]
["Common Dividends","(88.1M)","(88.3M)","(88.3M)","(88.3M)","(88.3M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","2.5M","3M",300000,800000,"2.5M"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","2.5M","3M",300000,800000,"2.5M"]
["Proceeds from Stock Options",-300000,"-","-","-","-"]
["Other Proceeds from Sale of Stock","2.8M","3M",300000,800000,"2.5M"]
["Issuance/Reduction of Debt, Net","6.85B","2.28B","168.3M","(586M)","311.2M"]
["Change in Current Debt","(36.1M)","(4.5M)","137.1M","115.3M","713.6M"]
["Change in Long-Term Debt","6.89B","2.29B","31.2M","(701.3M)","(402.4M)"]
["Issuance of Long-Term Debt","6.9B","2.49B","1.53B",-900000,"(2.4M)"]
["Reduction in Long-Term Debt","(5.4M)","(200.6M)","(1.5B)","(700.4M)","(400M)"]
["Other Funds","(4.4M)","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","(4.4M)","-","-","-","-"]
["Net Financing Cash Flow","6.76B","2.2B","80.3M","(673.5M)","225.4M"]
["Net Financing Cash Flow Growth","-",-0.67500000000000004,-0.96350000000000002,-9.3872999999999998,1.3347]
["Net Financing Cash Flow / Sales",7.1375000000000002,0.95809999999999995,3.2800000000000003E-2,-0.21790000000000001,7.8200000000000006E-2]
["Exchange Rate Effect","(9.8M)","(17.4M)","4.2M","14.4M","12.2M"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","6.99B","(9.42B)","(165.9M)","107.9M","468.4M"]
["Free Cash Flow","298.5M","343.8M","(298.3M)","762.8M","214.9M"]
["Free Cash Flow Growth","-",0.15179999999999999,-1.8676999999999999,3.5571999999999999,-0.71830000000000005]
["Free Cash Flow Yield","-","-","-","-",2.0799999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Income St","index":65,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Boston Beer Co. Cl A"]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","580.22M","739.05M","903.01M","959.93M","906.45M"]
["Sales Growth","-",0.2737,0.2218,6.3E-2,-5.57E-2]
["Cost of Goods Sold (COGS) incl. D&A","265.01M","354.13M","438M","458.32M","446.78M"]
["COGS excluding D&A","244.8M","328.23M","402.86M","415.43M","397.22M"]
["Depreciation & Amortization Expense","20.21M","25.9M","35.14M","42.89M","49.56M"]
["Depreciation","20.21M","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.33629999999999999,0.23680000000000001,4.6399999999999997E-2,-2.52E-2]
["Gross Income","315.21M","384.92M","465.01M","501.62M","459.67M"]
["Gross Income Growth","-",0.22120000000000001,0.20810000000000001,7.8700000000000006E-2,-8.3599999999999994E-2]
["Gross Profit Margin","-","-","-","-",0.5071,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","219.48M","270.26M","316.67M","345.19M","322.25M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","219.48M","270.26M","316.67M","345.19M","322.25M"]
["SGA Growth","-",0.23139999999999999,0.17169999999999999,9.01E-2,-6.6500000000000004E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense",149000,"1.57M","1.78M",258000,716000]
["EBIT after Unusual Expense","95.58M","113.09M","146.57M","156.17M","136.71M"]
["Non Operating Income/Expense",-98000,-583000,-994000,"(1.22M)",245000]
["Non-Operating Interest Income",31000,31000,21000,56000,168000]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","-","-","-"]
["Interest Expense Growth","-","-","-","-","-"]
["Gross Interest Expense","-","-","-","-","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","95.52M","112.54M","145.59M","155.01M","137.12M"]
["Pretax Income Growth","-",0.1782,0.29370000000000002,6.4699999999999994E-2,-0.1154]
["Pretax Margin","-","-","-","-",0.15129999999999999,"NA"]
["Income Tax","36.05M","42.15M","54.85M","56.6M","49.77M"]
["Income Tax - Current Domestic","33.91M","30.81M","38.86M","49.79M","41.5M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","2.14M","11.34M","15.99M","6.8M","8.27M"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-",-510000,"-","-","-"]
["Consolidated Net Income","59.47M","69.88M","90.74M","98.41M","87.35M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","59.47M","69.88M","90.74M","98.41M","87.35M"]
["Net Income Growth","-",0.17510000000000001,0.29849999999999999,8.4500000000000006E-2,-0.1124]
["Net Margin Growth","-","-","-","-",9.64E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","59.47M","69.88M","90.74M","98.41M","87.35M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","59.47M","69.88M","90.74M","98.41M","87.35M"]
["EPS (Basic)",4.5999999999999996,5.47,6.96,7.46,6.93]
["EPS (Basic) Growth","-",0.18909999999999999,0.27239999999999998,7.2400000000000006E-2,-7.0999999999999994E-2]
["Basic Shares Outstanding","12.91M","12.77M","13.04M","13.19M","12.6M"]
["EPS (Diluted)",4.3899999999999997,5.18,6.69,7.25,6.79]
["EPS (Diluted) Growth","-",0.18,0.29149999999999998,8.3099999999999993E-2,-6.2899999999999998E-2]
["Diluted Shares Outstanding","13.44M","13.5M","13.48M","13.52M","12.8M"]
["EBITDA","115.94M","140.56M","183.48M","199.32M","186.98M"]
["EBITDA Growth","-",0.21240000000000001,0.30530000000000002,8.6300000000000002E-2,-6.1899999999999997E-2]
["EBITDA Margin","-","-","-","-",0.20630000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Balance Sheet","index":66,"n_rows":379,"n_cols":7,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Boston Beer Co. Cl A"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","74.46M","49.52M","76.4M","94.19M","91.04M"]
["Cash Only","74.46M","49.52M","76.4M","94.19M","91.04M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.33489999999999998,0.54269999999999996,0.2329,-3.3500000000000002E-2]
["Cash & ST Investments / Total Assets",0.20710000000000001,0.1115,0.1263,0.1459,0.14610000000000001]
["Total Accounts Receivable","33.12M","44.02M","63.26M","57.59M","43.37M"]
["Accounts Receivables, Net","31.48M","42.98M","36.86M","38.98M","36.69M"]
["Accounts Receivables, Gross","31.6M","43.14M","37M","39.23M","36.69M"]
["Bad Debt/Doubtful Accounts",-125000,-160000,-144000,-244000,"-"]
["Other Receivables","1.65M","1.04M","26.4M","18.61M","6.68M"]
["Accounts Receivable Growth","-",0.32890000000000003,0.43709999999999999,-8.9599999999999999E-2,-0.24690000000000001]
["Accounts Receivable Turnover",17.52,16.79,14.27,16.670000000000002,20.9]
["Inventories","44.36M","56.4M","51.31M","56.46M","52.5M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","10.39M","14.34M","16.49M","15.36M","14.33M"]
["Miscellaneous Current Assets","6.94M","6.07M","11.12M","11.13M","11.54M"]
["Total Current Assets","162.34M","164.28M","207.46M","223.6M","201.24M"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","189.95M","266.56M","381.57M","409.93M","408.41M"]
["Property, Plant & Equipment - Gross","310.68M","409.69M","553.98M","617.21M","661.87M"]
["Buildings","36.67M","44.23M","77.13M","101.84M","112.51M"]
["Land & Improvements","24.52M","23.26M","23.99M","25.14M","22.3M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","65.67M","82.53M","94.08M","103.06M","106.58M"]
["Accumulated Depreciation","120.73M","143.13M","172.41M","207.29M","253.46M"]
["Total Investments and Advances",628000,567000,513000,456000,400000]
["Other Long-Term Investments",628000,567000,513000,456000,400000]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","2.54M","3.68M","3.68M","3.68M","3.68M"]
["Net Goodwill","2.54M","3.68M","3.68M","3.68M","3.68M"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","4.03M","8.99M","11.93M","7.73M","9.57M"]
["Tangible Other Assets","4.03M","8.99M","11.93M","7.73M","9.57M"]
["Total Assets","359.48M","444.08M","605.16M","645.4M","623.3M"]
["Assets - Total - Growth","-",0.23530000000000001,0.36270000000000002,6.6500000000000004E-2,-3.4200000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt",62000,53000,55000,58000,60000]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt",62000,53000,55000,58000,60000]
["Accounts Payable","28.3M","34.42M","35.58M","42.72M","40.59M"]
["Accounts Payable Growth","-",0.21629999999999999,3.3500000000000002E-2,0.20080000000000001,-4.99E-2]
["Income Tax Payable","4.8M",225000,"-","2.66M","2.44M"]
["Other Current Liabilities","55.73M","69.68M","74.54M","65.73M","58.44M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","11.7M","14.77M","14.53M","12.37M","14.12M"]
["Miscellaneous Current Liabilities","44.03M","54.9M","60.01M","53.36M","44.32M"]
["Total Current Liabilities","88.89M","104.38M","110.17M","111.16M","101.52M"]
["Long-Term Debt",566000,584000,528000,471000,411000]
["Long-Term Debt excl. Capitalized Leases",566000,584000,528000,471000,411000]
["Non-Convertible Debt",566000,584000,528000,471000,411000]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","20.46M","32.39M","50.72M","56M","64.61M"]
["Deferred Taxes - Credit","20.46M","32.39M","50.72M","56M","64.61M"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","4.47M","4.64M","7.61M","16.55M","10.17M"]
["Other Liabilities (excl. Deferred Income)","4.47M","4.64M","7.61M","16.55M","10.17M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","114.39M","141.99M","169.02M","184.18M","176.72M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.31819999999999998,0.31969999999999998,0.27929999999999999,0.28539999999999999,0.28349999999999997]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","245.09M","302.09M","436.14M","461.22M","446.58M"]
["Common Stock Par/Carry Value",128000,128000,131000,128000,124000]
["Retained Earnings","88.54M","129.35M","212.23M","171.95M","97.65M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.68179999999999996,0.68030000000000002,0.72070000000000001,0.71460000000000001,0.71650000000000003]
["Total Shareholders' Equity","245.09M","302.09M","436.14M","461.22M","446.58M"]
["Total Shareholders' Equity / Total Assets",0.68179999999999996,0.68030000000000002,0.72070000000000001,0.71460000000000001,0.71650000000000003]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","245.09M","302.09M","436.14M","461.22M","446.58M"]
["Liabilities & Shareholders' Equity","359.48M","444.08M","605.16M","645.4M","623.3M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Cash Flow","index":67,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Boston Beer Co. Cl A"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","59.47M","70.39M","90.74M","98.41M","87.35M"]
["Net Income Growth","-",0.1837,0.28910000000000002,8.4500000000000006E-2,-0.1124]
["Depreciation, Depletion & Amortization","20.21M","25.9M","35.14M","42.89M","49.56M"]
["Depreciation and Depletion","20.21M","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","2.07M","11.63M","15.35M","6.99M","8.24M"]
["Deferred Taxes","2.07M","11.63M","15.35M","6.99M","8.24M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(1.1M)","4.08M","(8.3M)","(7.75M)","(6.24M)"]
["Funds from Operations","80.64M","112.01M","132.93M","140.54M","138.91M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","14.69M","(12.03M)","8.28M","28.15M","15.28M"]
["Receivables","(8.31M)","(10.54M)","5.16M","(2.29M)","2.53M"]
["Accounts Payable","8M","3.17M",884000,"5.99M","(1.81M)"]
["Other Assets/Liabilities","5.79M","(7.26M)","(7.43M)","20.59M","8.63M"]
["Net Operating Cash Flow","95.33M","99.98M","141.21M","168.68M","154.19M"]
["Net Operating Cash Flow Growth","-",4.8800000000000003E-2,0.41239999999999999,0.19450000000000001,-8.5900000000000004E-2]
["Net Operating Cash Flow / Sales",0.1643,0.1353,0.15640000000000001,0.1757,0.1701]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(67.74M)","(103.41M)","(151.78M)","(74.29M)","(49.91M)"]
["Capital Expenditures (Fixed Assets)","(67.74M)","(103.41M)","(151.78M)","(74.29M)","(49.91M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.52659999999999996,-0.46779999999999999,0.51060000000000005,0.3281]
["Capital Expenditures / Sales",-0.1167,-0.1399,-0.1681,-7.7399999999999997E-2,-5.5100000000000003E-2]
["Net Assets from Acquisitions","-","-",-100000,"-","-"]
["Sale of Fixed Assets & Businesses",41000,18000,"-","-","3.86M"]
["Purchase/Sale of Investments",-628000,62000,53000,57000,40000]
["Purchase of Investments",-628000,"-","-","-","-"]
["Sale/Maturity of Investments","-",62000,53000,57000,40000]
["Other Uses","-","-","-","-","-"]
["Other Sources","1M","-","-","-","-"]
["Net Investing Cash Flow","(67.32M)","(103.33M)","(151.83M)","(74.23M)","(46.02M)"]
["Net Investing Cash Flow Growth","-",-0.53480000000000005,-0.46939999999999998,0.5111,0.38009999999999999]
["Net Investing Cash Flow / Sales",-0.11600000000000001,-0.13980000000000001,-0.1681,-7.7299999999999994E-2,-5.0799999999999998E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(12.32M)","(27.04M)","19.41M","(93.37M)","(124.53M)"]
["Repurchase of Common & Preferred Stk.","(18.05M)","(29.59M)","(7.86M)","(135.71M)","(164.66M)"]
["Sale of Common & Preferred Stock","5.73M","2.54M","27.27M","42.34M","40.13M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","5.73M","2.54M","27.27M","42.34M","40.13M"]
["Issuance/Reduction of Debt, Net","1.43M",169000,732000,"1.35M",678000]
["Change in Current Debt",803000,956000,785000,"1.41M",736000]
["Change in Long-Term Debt",628000,-787000,-53000,-54000,-58000]
["Issuance of Long-Term Debt",628000,"-","-","-","-"]
["Reduction in Long-Term Debt","-",-787000,-53000,-54000,-58000]
["Other Funds","7.89M","5.28M","17.35M","15.35M","12.52M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","7.89M","5.28M","17.35M","15.35M","12.52M"]
["Net Financing Cash Flow","(2.99M)","(21.59M)","37.5M","(76.66M)","(111.33M)"]
["Net Financing Cash Flow Growth","-",-6.2121000000000004,2.7366000000000001,-3.0444,-0.45219999999999999]
["Net Financing Cash Flow / Sales",-5.1999999999999998E-3,-2.92E-2,4.1500000000000002E-2,-7.9899999999999999E-2,-0.12280000000000001]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","25.01M","(24.94M)","26.88M","17.79M","(3.16M)"]
["Free Cash Flow","27.59M","(3.43M)","(10.57M)","94.4M","104.28M"]
["Free Cash Flow Growth","-",-1.1242000000000001,-2.0861000000000001,9.9280000000000008,0.1047]
["Free Cash Flow Yield","-","-","-","-",4.8000000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:58 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Summary","index":68,"n_rows":317,"n_cols":2,"rows_kept":317,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["The Boston Beer Company, Inc. (SAM)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["181.35+1.60 (+0.89%)"]
["At close: 4:02PM EST"]
["People also watch"]
["TAPBUDBREWDEOBWLD"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",179.75]
["Open",181.45]
["Bid","178.70 x 100"]
["Ask","182.90 x 100"]
["Day's Range","179.45 - 182.80"]
["52 Week Range","128.70 - 197.05"]
["Volume",149198]
["Avg. Volume",131304]
["Market Cap","2.11B"]
["Beta",0.76]
["PE Ratio (TTM)",24.89]
["EPS (TTM)",7.28]
["Earnings Date","Feb 20, 2018 - Feb 26, 2018"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",173.83]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","2.11B"]
["Enterprise Value 3","2.03B"]
["Trailing P/E ",24.89]
["Forward P/E 1",25.22]
["PEG Ratio (5 yr expected) 1",14.95]
["Price/Sales (ttm)",2.41]
["Price/Book (mrq)",5.1100000000000003]
["Enterprise Value/Revenue 3",2.3199999999999998]
["Enterprise Value/EBITDA 6",10.86]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.10349999999999999]
["Operating Margin (ttm)",0.15570000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",0.14030000000000001]
["Return on Equity (ttm)",0.20979999999999999]
["Income Statement"]
["Revenue (ttm)","876.04M"]
["Revenue Per Share (ttm)",71.61]
["Quarterly Revenue Growth (yoy)",-2.5000000000000001E-2]
["Gross Profit (ttm)","459.67M"]
["EBITDA ","186.99M"]
["Net Income Avi to Common (ttm)","90.19M"]
["Diluted EPS (ttm)",7.28]
["Quarterly Earnings Growth (yoy)",6.8000000000000005E-2]
["Balance Sheet"]
["Total Cash (mrq)","70.05M"]
["Total Cash Per Share (mrq)",5.99]
["Total Debt (mrq)","N/A"]
["Total Debt/Equity (mrq)","N/A"]
["Current Ratio (mrq)",1.64]
["Book Value Per Share (mrq)",35.46]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","154.06M"]
["Levered Free Cash Flow (ttm)","123.61M"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.76]
["52-Week Change 3",0.1082]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",197.05]
["52 Week Low 3",128.69999999999999]
["50-Day Moving Average 3",188.58]
["200-Day Moving Average 3",170.71]
["Share Statistics"]
["Avg Vol (3 month) 3","131.3k"]
["Avg Vol (10 day) 3","134.47k"]
["Shares Outstanding 5","8.54M"]
["Float ","8.33M"]
["% Held by Insiders 1",3.2000000000000001E-2]
["% Held by Institutions 1",1.0688]
["Shares Short 3","N/A"]
["Short Ratio 3",0]
["Short % of Float 3",0]
["Shares Short (prior month) 3","23k"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4","N/A"]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4","N/A"]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4","N/A"]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
[]
["Zacks•yesterday"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Zacks•yesterday"]
["Brave the Market Correction With These 6 Defensive Stocks"]
["Investors would do well to invest in defensive stocks which have the ability to protect past gains during the rocky trading sessions ahead."]
[]
["Zacks•5 days ago"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
[]
["Zacks•5 days ago"]
["Church & Dwight (CHD) Beats on Q4 Earnings, Guides for FY18"]
["Church & Dwight Company (CHD) posted mixed fourth-quarter 2017 results, wherein earnings topped estimates while sales lagged. However, both top and bottom lines grew year over year."]
[]
["Motley Fool•11 days ago"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
["But it's really No. 2 that may raise more eyebrows."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["The Wall Street Journal•13 days ago"]
["[$$] Sam Adams Beer Isn’t Rushing the Search for Its Next CEO"]
["Boston Beer Co., where Chairman Jim Koch remains closely involved in operations, has been looking for a replacement for current Chief Executive Martin Roper almost a year."]
[]
["Zacks•16 days ago"]
["Archer Daniels' (ADM) New Innovation Center to Woo Customers"]
["Archer Daniels (ADM) opens a new innovation center in Singapore in order to be more accessible to its customers. This is likely to strengthen its footprint in Southeast Asia."]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
["GlobeNewswire•17 days ago"]
["Research Report Identifies Sotheby's, Viper Energy Partners LP, J & J Snack Foods, Boeing, Boston Beer, and Getty Realty with Renewed Outlook — Fundamental Analysis, Calculating Forward Movement"]
["NEW YORK, Jan. 24, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of Sotheby's, ..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Zacks•19 days ago"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
["TheStreet.com•19 days ago"]
["20 Low-Calorie Beers For Your New Year's Resolution"]
["Dry January or 'Drynuary' brings beer consumption to a halt for many drinkers, but there are ways to cut back on alcohol and calories if you don't want to cut beer completely."]
["CNBC•23 days ago"]
["Sam Adams wants to take on imports with its new beer"]
["Boston Beer Company's flagship brand is rolling out a brew called Sam '76."]
["Motley Fool•23 days ago"]
["Is a Craft Shopping Spree in Boston Beer's Future?"]
["Fierce competition, high valuations, and a fragmented beer industry won’t make it easy."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Motley Fool•24 days ago"]
["Why Is the Boston Beer Company Stalling?"]
["Once an alcoholic beverage industry star, the company has enjoyed very little share appreciation over the last five years."]
[]
["Zacks•26 days ago"]
["Tough Industry Hurt Archer Daniels (ADM) Stock: What's Ahead?"]
["Archer Daniels Midland Company (ADM) has been in soup due to the tough operating environment in the Agricultural industry stemming from fluctuating commodity prices and oversupply in the industry."]
[]
["Zacks•29 days ago"]
["Does Constellation Brands' Raised '18 View Signal a Solid Q4?"]
["Constellation Brands' (STZ) raised fiscal 2018 earnings outlook on robust quarterly performance and strength in its beer business."]
["Motley Fool•last month"]
["Craft Beer Drinkers Leave Boston Beer Behind"]
["How a fast-growing craft beer company lost its edge and what it might do in 2018 to try to right the ship."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["Zacks•last month"]
["Will Boston Beer's Efforts to Drive Long-Term Growth Succeed?"]
["Boston Beer (SAM) is gaining from its strategic initiatives, cost savings, innovations and acquisitions, amid tough competition and soft depletions."]
[]
["Zacks•last month"]
["The Zacks Analyst Blog Highlights: Innovative Industrial Properties, Constellation Brands, Boston Beer, British American Tobacco and Las Vegas Sands"]
["The Zacks Analyst Blog Highlights: Innovative Industrial Properties, Constellation Brands, Boston Beer, British American Tobacco and Las Vegas Sands"]
[]
["Zacks•last month"]
["Will Brown-Forman & Boston Surge Higher Post a 52-Week High?"]
["Both Brown-Forman (BF.B) and Boston Beer (SAM) have been gaining traction from solid alcohol market trends. Also, these companies have sturdy fundamentals."]
[]
["Zacks•last month"]
["5 Best Sinfully Good Stocks to Buy Ahead of 2018"]
["Sin stocks are relatively inelastic, and business is recession-proof. In fact, the very nature of their business ensures a steady stream of consumers irrespective of market conditions, which eventually lead to higher margins."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
[]
["Motley Fool•last month"]
["Is This How Boston Beer Continues Its Recovery?"]
["With the craft brewer's sales still sliding, tapping into the local trend could perk them up again."]
["CNBC•2 months ago"]
["Brewers celebrate a measure tucked into the sweeping tax reform bill"]
["Craft brewers are big winners of the tax reform bill Congress passed this week."]
[]
["CNBC Videos•last month"]
["Sin stocks sizzled in 2017, and here are the big winners"]
["CNBC's Landon Dowdy reports on 'sin' stocks losing their steam heading into the new year."]
["Recommendation Rating"]
[]
[3.2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (12)"]
[]
["Current 181.35"]
["Average 173.83"]
["Low 150.00"]
["High 210.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"SAM Mktw Sum","index":69,"n_rows":894,"n_cols":5,"rows_kept":894,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
[]
["Company Description"]
[]
["Boston Beer Co., Inc. engages in the business of alcoholic beverages. It operates through Boston Beer Company, and A&S Brewing Collaborative segments. The Boston Beer Company segment comprises of Samuel Adams, twisted tea, angry orchard, and truly spiked and sparkling brands. The A&S Brewing Collabo..."]
[]
["Boston Beer Co., Inc. engages in the business of alcoholic beverages. It operates through Boston Beer Company, and A&S Brewing Collaborative segments. The Boston Beer Company segment comprises of Samuel Adams, twisted tea, angry orchard, and truly spiked and sparkling brands. The A&S Brewing Collaborative segment consists of Traveler Beer, Coney Island Brewing, Angel City Brewing, and Concrete Beach Brewing companies. The company was founded by C. James Koch in 1984 and is headquartered in Boston, MA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[26.71]
[]
["P/E Ratio (with extraordinary items)"]
[]
[24.2]
[]
["P/E Ratio (without extraordinary items)"]
[]
[25.01]
[]
["Price to Sales Ratio"]
[]
[2.4]
[]
["Price to Book Ratio"]
[]
[4.7]
[]
["Price to Cash Flow Ratio"]
[]
[14.1]
[]
["Enterprise Value to EBITDA"]
[]
[11.17]
[]
["Enterprise Value to Sales"]
[]
[2.38]
[]
["Total Debt to Enterprise Value"]
[]
[0]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[602290]
[]
["Income Per Employee"]
[]
[58039]
[]
["Receivables Turnover"]
[]
[17.96]
[]
["Total Asset Turnover"]
[]
[1.43]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.98]
[]
["Quick Ratio"]
[]
[1.47]
[]
["Cash Ratio"]
[]
[0.9]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[50.71]
[]
["Operating Margin"]
[]
[15.16]
[]
["Pretax Margin"]
[]
[15.13]
[]
["Net Margin"]
[]
[9.64]
[]
["Return on Assets"]
[]
[13.77]
[]
["Return on Equity"]
[]
[19.239999999999998]
[]
["Return on Total Capital"]
[]
[19.22]
[]
["Return on Invested Capital"]
[]
[19.23]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[0.11]
[]
["Total Debt to Total Capital"]
[]
[0.11]
[]
["Total Debt to Total Assets"]
[]
[0.08]
[]
["Long-Term Debt to Equity"]
[]
[0.09]
[]
["Long-Term Debt to Total Capital"]
[]
[0.09]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. C. James Koch",65,1984,"Chairman"]
["Mr. Martin F. Roper",55,1994,"President, CEO, Chief Operating Officer & Director"]
["Mr. Frank H. Smalla",51,2016,"Chief Financial Officer & Treasurer"]
["Mr. Quincy B. Troupe",49,2016,"Senior Vice President-Supply Chain"]
["Mr. David L. Grinnell",59,1988,"Vice President-Brewing"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43129,"Martin F. Roper",500,"  Disposition at $191.24 per share. ",95620]
[null,"President and C.E.O.; Director"]
[43129,"Martin F. Roper",273,"  Disposition at $189.49 per share. ",51730]
[null,"President and C.E.O.; Director"]
[43129,"Martin F. Roper",773,"  Derivative/Non-derivative trans. at $120.62 per share. ",93239]
[null,"President and C.E.O.; Director"]
[43126,"Martin F. Roper",1900,"  Disposition at $189.6 per share. ",360240]
[null,"President and C.E.O.; Director"]
[43126,"Martin F. Roper",5652,"  Disposition at $188.79 per share. ",1067041]
[null,"President and C.E.O.; Director"]
[43126,"Martin F. Roper",1148,"  Disposition at $187.98 per share. ",215801]
[null,"President and C.E.O.; Director"]
[43126,"Martin F. Roper",1300,"  Disposition at $186.62 per share. ",242606]
[null,"President and C.E.O.; Director"]
[43126,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $118.57 per share. ",1185700]
[null,"President and C.E.O.; Director"]
[43125,"Martin F. Roper",3183,"  Disposition at $188.29 per share. ",599327]
[null,"President and C.E.O.; Director"]
[43125,"Martin F. Roper",5473,"  Disposition at $187.55 per share. ",1026461]
[null,"President and C.E.O.; Director"]
[43125,"Martin F. Roper",1219,"  Disposition at $186.69 per share. ",227575]
[null,"President and C.E.O.; Director"]
[43125,"Martin F. Roper",125,"  Disposition at $185.81 per share. ",23226]
[null,"President and C.E.O.; Director"]
[43125,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $117.66 per share. ",1176600]
[null,"President and C.E.O.; Director"]
[43124,"Martin F. Roper",252,"  Disposition at $190.41 per share. ",47983]
[null,"President and C.E.O.; Director"]
[43124,"Martin F. Roper",1438,"  Disposition at $188.93 per share. ",271681]
[null,"President and C.E.O.; Director"]
[43124,"Martin F. Roper",8310,"  Disposition at $188.36 per share. ",1565271]
[null,"President and C.E.O.; Director"]
[43124,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $118.49 per share. ",1184900]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",1008,"  Disposition at $191.3 per share. ",192830]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",5492,"  Disposition at $190.51 per share. ",1046280]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",900,"  Disposition at $189.08 per share. ",170172]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",1100,"  Disposition at $188.35 per share. ",207185]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",900,"  Disposition at $187.49 per share. ",168741]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",600,"  Disposition at $186.33 per share. ",111798]
[null,"President and C.E.O.; Director"]
[43123,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $119.7 per share. ",1197000]
[null,"President and C.E.O.; Director"]
[43122,"Martin F. Roper",4117,"  Disposition at $188.39 per share. ",775601]
[null,"President and C.E.O.; Director"]
[43122,"Martin F. Roper",5883,"  Disposition at $187.85 per share. ",1105121]
[null,"President and C.E.O.; Director"]
[43122,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $118.01 per share. ",1180100]
[null,"President and C.E.O.; Director"]
[43122,"Frank H. Smalla",114,"  Award at $152.88 per share. ",17428]
[null,"Chief Financial Officer"]
[43122,"David L. Grinnell",152,"  Award at $114.66 per share. ",17428]
[null,"Vice President of Brewing"]
[43122,"Matthew D. Murphy",151,"  Award at $114.66 per share. ",17313]
[null,"Chief Accounting Officer"]
[43119,"Martin F. Roper",600,"  Disposition at $189.81 per share. ",113886]
[null,"President and C.E.O.; Director"]
[43119,"Martin F. Roper",5440,"  Disposition at $189.05 per share. ",1028432]
[null,"President and C.E.O.; Director"]
[43119,"Martin F. Roper",3960,"  Disposition at $188.43 per share. ",746182]
[null,"President and C.E.O.; Director"]
[43119,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $118.85 per share. ",1188500]
[null,"President and C.E.O.; Director"]
[43118,"Martin F. Roper",1612,"  Disposition at $189.96 per share. ",306215]
[null,"President and C.E.O.; Director"]
[43118,"Martin F. Roper",6796,"  Disposition at $189.25 per share. ",1286143]
[null,"President and C.E.O.; Director"]
[43118,"Martin F. Roper",1592,"  Disposition at $188.79 per share. ",300553]
[null,"President and C.E.O.; Director"]
[43118,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $119.29 per share. ",1192900]
[null,"President and C.E.O.; Director"]
[43117,"Martin F. Roper",400,"  Disposition at $192.2 per share. ",76880]
[null,"President and C.E.O.; Director"]
[43117,"Martin F. Roper",6189,"  Disposition at $191.43 per share. ",1184760]
[null,"President and C.E.O.; Director"]
[43117,"Martin F. Roper",3211,"  Disposition at $190.54 per share. ",611823]
[null,"President and C.E.O.; Director"]
[43117,"Martin F. Roper",200,"  Disposition at $189.53 per share. ",37906]
[null,"President and C.E.O.; Director"]
[43117,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $121.14 per share. ",1211400]
[null,"President and C.E.O.; Director"]
[43116,"Martin F. Roper",90,"  Disposition at $193.16 per share. ",17384]
[null,"President and C.E.O.; Director"]
[43116,"Martin F. Roper",4236,"  Disposition at $192.64 per share. ",816023]
[null,"President and C.E.O.; Director"]
[43116,"Martin F. Roper",1517,"  Disposition at $191.49 per share. ",290490]
[null,"President and C.E.O.; Director"]
[43116,"Martin F. Roper",4157,"  Disposition at $190.58 per share. ",792241]
[null,"President and C.E.O.; Director"]
[43116,"Martin F. Roper",10000,"  Derivative/Non-derivative trans. at $121.62 per share. ",1216200]
[null,"President and C.E.O.; Director"]
["/news/latest/company/us/sam"]
[]
["MarketWatch News on SAM"]
[]
["Boston Beer started at hold with $166 stock price target at Stifel Nicolaus"]
[]
["7:31 a.m. Dec. 6, 2017"]
[]
["- Tomi Kilgore"]
[]
["Craft-beer glut starting to take its toll on sales"]
[]
["6:04 p.m. Aug. 23, 2017"]
[]
["- MarketWatch.com"]
[]
["Heineken throws everything it has at the U.S. beer market"]
[]
["4:21 a.m. Aug. 23, 2017"]
[]
["- Jason Notte"]
[]
["Boston Beer jumps on stellar second-quarter earnings"]
[]
["4:06 p.m. July 27, 2017"]
[]
["- Sue Chang"]
[]
["Constellation Brands, Boston Beer shares slide after Goldman Sachs downgrades"]
[]
["2:06 p.m. July 24, 2017"]
[]
["- Ciara Linnane"]
[]
["Boston Beer downgraded to sell at Goldman Sachs"]
[]
["1:56 p.m. July 24, 2017"]
[]
["- Ciara Linnane"]
[]
["10 best â€˜independentâ€™ beers for the Fourth of July"]
[]
["9:59 a.m. July 4, 2017"]
[]
["- Jason Notte"]
[]
["That â€˜local beerâ€™ might be made in another state â€” or country"]
[]
["10:16 a.m. June 20, 2017"]
[]
["- Jason Notte"]
[]
["Craft brewerâ€™s latest problem: Drinkers want weak beers"]
[]
["4:28 p.m. June 5, 2017"]
[]
["- Jason Notte"]
[]
["Anheuser-Busch buys its 10th craft brewery, and the stigma of selling out wears off"]
[]
["5:11 p.m. May 17, 2017"]
[]
["- Jason Notte"]
[]
["To survive, craft beer brewers turn to cocktails, coffee and ... bicycles"]
[]
["7:51 a.m. May 8, 2017"]
[]
["- Jason Notte"]
[]
["How to avert a crisis at Samuel Adams owner Boston Beer"]
[]
["1:08 p.m. April 27, 2017"]
[]
["- Jason Notte"]
[]
["Partisan politics is even infecting the craft beer industry"]
[]
["7:56 a.m. March 30, 2017"]
[]
["- Jason Notte"]
[]
["For some pioneering craft brewers, itâ€™s closing time"]
[]
["10:27 a.m. March 22, 2017"]
[]
["- Jason Notte"]
[]
["Your state is soaking you for beer money"]
[]
["7:53 p.m. March 1, 2017"]
[]
["- Jason Notte"]
[]
["Craft beer brewers are stifled by outdated beer laws"]
[]
["5:15 a.m. Feb. 10, 2017"]
[]
["- Jason Notte"]
[]
["How craft beer lost its craft and gained layoffs"]
[]
["12:38 p.m. Jan. 18, 2017"]
[]
["- Jason Notte"]
[]
["How Pabst is taking on Big Beer, craft beer and imported beer all at once"]
[]
["5:21 a.m. Jan. 10, 2017"]
[]
["- Jason Notte"]
[]
["The craft beer industryâ€™s turf war begins in earnest in 2017"]
[]
["1:00 p.m. Dec. 31, 2016"]
[]
["- Jason Notte"]
[]
["The 12 best booze gifts to give this Christmas"]
[]
["3:13 a.m. Dec. 22, 2016"]
[]
["- Charles Passy"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/sam"]
[]
["Other News on SAM"]
[]
["Top Analyst Upgrades and Downgrades: Apple, GE, Gilead, Humana, Oasis Petroleum, Sprint, Wynn, Yelp, Zynga and More"]
[]
["10:02 a.m. Feb. 8, 2018"]
[]
["- 247WallSt.com"]
[]
["Top Analyst Upgrades and Downgrades: Apple, GE, Gilead, Humana, Oasis Petroleum, Sprint, Wynn, Yelp, Zynga and More"]
[]
["9:29 a.m. Feb. 8, 2018"]
[]
["- 247WallSt.com"]
[]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
[]
["6:03 p.m. Jan. 30, 2018"]
[]
["- Motley Fool"]
[]
["Can Marijuana Get Beer's Ailing Sales Buzzing Again?"]
[]
["2:16 p.m. Jan. 28, 2018"]
[]
["- Motley Fool"]
[]
["Sam Adams Beer Isnâ€™t Rushing the Search for Its Next CEO "]
[]
["11:39 a.m. Jan. 28, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Susquehanna updates on early 2018 beer trends"]
[]
["3:24 p.m. Jan. 23, 2018"]
[]
["- Seeking Alpha"]
[]
["Is a Craft Shopping Spree in Boston Beer's Future?"]
[]
["8:00 a.m. Jan. 18, 2018"]
[]
["- Motley Fool"]
[]
["Why Is the Boston Beer Company Stalling?"]
[]
["6:11 p.m. Jan. 17, 2018"]
[]
["- Motley Fool"]
[]
["Boston Beer: The End Of The Craft Beer High?"]
[]
["5:47 p.m. Jan. 15, 2018"]
[]
["- Seeking Alpha"]
[]
["Craft Beer Drinkers Leave Boston Beer Behind"]
[]
["12:20 p.m. Jan. 10, 2018"]
[]
["- Motley Fool"]
[]
["Boston Beer Co.: A Tough Spot"]
[]
["8:20 a.m. Jan. 9, 2018"]
[]
["- Seeking Alpha"]
[]
["Is This How Boston Beer Continues Its Recovery?"]
[]
["8:33 a.m. Dec. 27, 2017"]
[]
["- Motley Fool"]
[]
["Why Investors Should Start Taking Marijuana Stocks Seriously"]
[]
["9:09 a.m. Dec. 25, 2017"]
[]
["- Seeking Alpha"]
[]
["Don't Count AB InBev's Budweiser Out Just Yet"]
[]
["3:03 p.m. Dec. 23, 2017"]
[]
["- Motley Fool"]
[]
["Top Analyst Upgrades and Downgrades: AMD, Amazon, Capital One, Costco, Delphi, Twitter and Many More"]
[]
["8:52 a.m. Dec. 18, 2017"]
[]
["- 247WallSt.com"]
[]
["Boston Beer: Does Stock Momentum Outweigh Expensive Valuation?"]
[]
["2:14 p.m. Dec. 6, 2017"]
[]
["- benzinga.com"]
[]
["1 Top Alcohol Stock to Buy Now -- and 1 to Avoid"]
[]
["8:32 a.m. Dec. 6, 2017"]
[]
["- Motley Fool"]
[]
["6 High Tax Paying Stocks to Buy Now"]
[]
["2:08 p.m. Dec. 5, 2017"]
[]
["- InvestorPlace.com"]
[]
["Susquehanna calls out tax winners in the food sector"]
[]
["8:02 a.m. Dec. 4, 2017"]
[]
["- Seeking Alpha"]
[]
["3 Stocks That Could Double Your Money"]
[]
["11:00 a.m. Dec. 2, 2017"]
[]
["- Motley Fool"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Boston Beer Co., Inc."]
[]
["One Design Center Place"]
[]
["Suite 850"]
[]
["Boston, Massachusetts 02210"]
[]
["Phone"]
[]
["1 6173685000"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$906.45M"]
[]
["Net Income"]
[]
["$87.35M"]
[]
["Employees"]
[]
[1505]
[]
["Annual Report for SAM"]
[]
["/news/pressrelease/company/us/sam"]
[]
["Press Releases on SAM"]
[]
["Boston Beer Reports Third Quarter 2017 Results"]
[]
["3:15 p.m. Oct. 26, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Boston Beer Company, Inc. Class A to Host Earnings Call"]
[]
["11:15 a.m. Oct. 26, 2017"]
[]
["- ACCESSWIRE"]
[]
["Boston Beer Reports Second Quarter 2017 Results"]
[]
["3:15 p.m. July 27, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Investor Network: Boston Beer Company, Inc. to Host Earnings Call"]
[]
["11:32 a.m. July 27, 2017"]
[]
["- ACCESSWIRE"]
[]
["XLIVE 2017 Returns to Las Vegas, Announcing Tickets on Sale + Phase I Speaker Lineup"]
[]
["6:57 p.m. July 18, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Europe Alcoholic Ready-To-Drink (Rtds)/High Strength Premixes Market Forecast 2017-2025"]
[]
["1:33 p.m. June 29, 2017"]
[]
["- PR Newswire - PRF"]
[]
["National Beer Industry Veteran Joins Mill 95's Hops Mill and Pilot Brewery"]
[]
["10:03 a.m. June 15, 2017"]
[]
["- PRWeb"]
[]
["Boston Beer Reports First Quarter 2017 Results"]
[]
["3:15 p.m. April 26, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Veteran Boston Beer Director To Retire"]
[]
["3:15 p.m. March 28, 2017"]
[]
["- PR Newswire - PRF"]
[]
["On Snow Big Air & 3D Paintscaping Featuring Scotty Lago, Olympic Medalist Saturday, March 4 at Camelback Resort"]
[]
["10:59 a.m. March 2, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Boston Beer Reports Fourth Quarter 2016 Results"]
[]
["4:15 p.m. Feb. 22, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:42a"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Mkwt Basic","index":70,"n_rows":585,"n_cols":5,"rows_kept":585,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["11:43a"]
["Updated Controversial supplement kratom is an opioid, FDA says"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["SAM"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["NYSE"]
["SAM U.S.: NYSE"]
["Boston Beer Co. Cl A"]
["Watchlist CreateSAMAlert"]
["SAMUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:54 p.m. EST Delayed quote"]
[181.35]
["0.00 0.00%"]
["After Hours Volume: 6.4K"]
["Close","Chg","Chg %"]
[181.35,1.6,8.8999999999999999E-3,"1.60 0.89%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["110.0% vs Avg."]
["Volume: 142.8K 65 Day Avg. - 129.8K "]
["Open: 181.45"]
["Close: 181.35"]
["179.45 Day Low/High 182.80"]
["Day Range"]
["128.70 52 Week Low/High 197.05"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $181.45 "]
["Day Range 179.45 - 182.80 "]
["52 Week Range 128.70 - 197.05 "]
["Market Cap $2.13B "]
["Shares Outstanding 8.66M "]
["Public Float 8.33M "]
["Beta 0.82 "]
["Rev. per Employee $582.09K "]
["P/E Ratio 24.74 "]
["EPS $7.33 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest 2.16M 01/31/18"]
["% of Float Shorted 25.91% "]
["Average Volume 129.81K "]
["Performance"]
["5 Day",-2.1299999999999999E-2]
["1 Month",-4.8000000000000001E-2]
["3 Month",2.81E-2]
["YTD",-5.0999999999999997E-2]
["1 Year",0.11600000000000001]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Boston Beer started at hold with $166 stock price target at Stifel Nicolaus"]
["Boston Beer started at hold with $166 stock price target at Stifel Nicolaus"]
[]
["Dec. 6, 2017 at 7:31 a.m. ET"]
["by Tomi Kilgore"]
["Craft-beer glut starting to take its toll on sales"]
[]
["Aug. 23, 2017 at 7:05 p.m. ET"]
[]
["Opinion "]
["Heineken throws everything it has at the U.S. beer market"]
["Aug. 23, 2017 at 5:22 a.m. ET"]
["by Jason Notte"]
["Boston Beer jumps on stellar second-quarter earnings"]
[]
["Jul. 27, 2017 at 5:07 p.m. ET"]
["by Sue Chang"]
["Constellation Brands, Boston Beer shares slide after Goldman Sachs downgrades"]
[]
["Jul. 24, 2017 at 3:06 p.m. ET"]
["by Ciara Linnane"]
["Boston Beer downgraded to sell at Goldman Sachs"]
[]
["Jul. 24, 2017 at 2:56 p.m. ET"]
["by Ciara Linnane"]
[]
["Opinion "]
["10 best ‘independent’ beers for the Fourth of July"]
["Jul. 4, 2017 at 11:00 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["That ‘local beer’ might be made in another state — or country"]
["Jun. 20, 2017 at 11:17 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["Craft brewer’s latest problem: Drinkers want weak beers"]
["Jun. 5, 2017 at 5:28 p.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["Anheuser-Busch buys its 10th craft brewery, and the stigma of selling out wears off"]
["May. 17, 2017 at 6:12 p.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["To survive, craft beer brewers turn to cocktails, coffee and ... bicycles"]
["May. 8, 2017 at 8:51 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["How to avert a crisis at Samuel Adams owner Boston Beer"]
["Apr. 27, 2017 at 2:09 p.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["Partisan politics is even infecting the craft beer industry"]
["Mar. 30, 2017 at 8:56 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["For some pioneering craft brewers, it’s closing time"]
["Mar. 22, 2017 at 11:27 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["Your state is soaking you for beer money"]
["Mar. 1, 2017 at 7:53 p.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["Craft beer brewers are stifled by outdated beer laws"]
["Feb. 10, 2017 at 5:16 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["How craft beer lost its craft and gained layoffs"]
["Jan. 18, 2017 at 12:38 p.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["How Pabst is taking on Big Beer, craft beer and imported beer all at once"]
["Jan. 10, 2017 at 5:22 a.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["The craft beer industry’s turf war begins in earnest in 2017"]
["Dec. 31, 2016 at 1:01 p.m. ET"]
["by Jason Notte"]
[]
["The 12 best booze gifts to give this Christmas"]
["Dec. 22, 2016 at 3:14 a.m. ET"]
["by Charles Passy"]
["Next 50: The Latest Changes to the Index"]
["Check out the latest additions and removals."]
[]
["Feb. 6, 2018 at 8:55 a.m. ET"]
["on Barron's Online"]
["Sam Adams Beer Isn’t Rushing the Search for Its Next CEO "]
["Boston Beer Co., where Chairman Jim Koch remains closely involved in operations, has been looking for a replacement for current Chief Executive Martin Roper almost a year."]
[]
["Jan. 28, 2018 at 11:39 a.m. ET"]
["on The Wall Street Journal"]
["Boston Beer: Where’s the Buzz?"]
["The company has seen nice growth from Truly Spiked & Sparkling, its hard seltzer brand. But an analyst points out that enthusiasm for the drink is cooling as winter draws nearer."]
[]
["Nov. 15, 2017 at 12:27 p.m. ET"]
["on Barron's Online"]
[]
["A New Twist for Boston Beer"]
["Oct. 2, 2017 at 8:12 a.m. ET"]
["on Barron's"]
[]
["For Some Craft Brewers, Sales Are Tapping Out"]
["Aug. 23, 2017 at 1:14 p.m. ET"]
["on The Wall Street Journal"]
[]
["Craft Brewers: Foam at the Mouth"]
["Jul. 25, 2017 at 12:41 p.m. ET"]
["on The Wall Street Journal"]
[]
["Canned Beer for Beer Snobs: The 6 Best Craft Brews to Crack"]
["May. 3, 2017 at 12:25 p.m. ET"]
["on The Wall Street Journal"]
[]
["Earnings Give Stocks a Reason to Rise"]
["Apr. 26, 2017 at 9:26 a.m. ET"]
["on The Wall Street Journal"]
[]
["Constellation Brands: This Trump Trade Has More Upside Ahead"]
["Apr. 5, 2017 at 3:14 p.m. ET"]
["on The Wall Street Journal"]
["After a Strong 2016, Our Namesake ETF Reshuffles"]
[]
["Mar. 18, 2017 at 2:56 a.m. ET"]
["on Barron's"]
[]
["Why Transocean Just Jumped Nearly 4%"]
["Feb. 27, 2017 at 2:57 p.m. ET"]
["on Barron's"]
["Boston Beer Loses Its Edge"]
[]
["Feb. 25, 2017 at 1:50 a.m. ET"]
["on Barron's"]
[]
["3 Stories in 60 Seconds: Apple and More"]
["Jan. 12, 2017 at 11:57 a.m. ET"]
["on Barron's"]
[]
["3 Stories in 60 Seconds: Time Warner and More"]
["Oct. 24, 2016 at 11:49 a.m. ET"]
["on Barron's"]
[]
["Boston Beer Cuts Further Projections, Starts Brand Strategy Review"]
["Oct. 20, 2016 at 6:04 p.m. ET"]
["on The Wall Street Journal"]
[]
["Kirin Hopes to Refresh Beer Offerings With Stake in Brooklyn Brewery"]
["Oct. 12, 2016 at 8:07 a.m. ET"]
["on The Wall Street Journal"]
[]
["AB InBev Acquires SpikedSeltzer Creator Boathouse Beverage"]
["Sep. 9, 2016 at 5:19 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks to Watch: GE, Honeywell, Whirlpool, Starbucks, Visa"]
["Jul. 22, 2016 at 9:26 a.m. ET"]
["on The Wall Street Journal"]
[]
["Boston Beer Cuts Annual Guidance on Lower Volumes"]
["Jul. 21, 2016 at 5:53 p.m. ET"]
["on The Wall Street Journal"]
[]
["Hopportunity Cost: Craft Brewers Brawl Over Catchy Names as Puns Run Dry"]
["Jul. 10, 2016 at 1:10 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Top Analyst Upgrades and Downgrades: Apple, GE, Gilead, Humana, Oasis Petroleum, Sprint, Wynn, Yelp, Zynga and More"]
["The top analyst upgrades, downgrades and other research calls from Thursday include Apple, GE, Gilead, Humana, Oasis Petroleum, Sprint, Wynn, Yelp and Zynga."]
[]
["Feb. 8, 2018 at 10:02 a.m. ET"]
["on 247WallSt.com"]
["Top Analyst Upgrades and Downgrades: Apple, GE, Gilead, Humana, Oasis Petroleum, Sprint, Wynn, Yelp, Zynga and More"]
["The top analyst upgrades, downgrades and other research calls from Thursday include Apple, GE, Gilead, Humana, Oasis Petroleum, Sprint, Wynn, Yelp and Zynga."]
[]
["Feb. 8, 2018 at 9:29 a.m. ET"]
["on 247WallSt.com"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
[]
["Jan. 30, 2018 at 6:03 p.m. ET"]
["on Motley Fool"]
["Can Marijuana Get Beer's Ailing Sales Buzzing Again?"]
[]
["Jan. 28, 2018 at 2:16 p.m. ET"]
["on Motley Fool"]
["Sam Adams Beer Isn’t Rushing the Search for Its Next CEO "]
["Boston Beer Co., where Chairman Jim Koch remains closely involved in operations, has been looking for a replacement for current Chief Executive Martin Roper almost a year."]
[]
["Jan. 28, 2018 at 11:39 a.m. ET"]
["on The Wall Street Journal"]
["Susquehanna updates on early 2018 beer trends"]
["Susquehanna updates on early 2018 beer trends"]
[]
["Jan. 23, 2018 at 3:24 p.m. ET"]
["on Seeking Alpha"]
["Is a Craft Shopping Spree in Boston Beer's Future?"]
[]
["Jan. 18, 2018 at 8:00 a.m. ET"]
["on Motley Fool"]
["Why Is the Boston Beer Company Stalling?"]
[]
["Jan. 17, 2018 at 6:11 p.m. ET"]
["on Motley Fool"]
["Boston Beer: The End Of The Craft Beer High?"]
["Boston Beer: The End Of The Craft Beer High?"]
[]
["Jan. 15, 2018 at 5:47 p.m. ET"]
["on Seeking Alpha"]
["Craft Beer Drinkers Leave Boston Beer Behind"]
[]
["Jan. 10, 2018 at 12:20 p.m. ET"]
["on Motley Fool"]
["Boston Beer Co.: A Tough Spot"]
["Boston Beer Co.: A Tough Spot"]
[]
["Jan. 9, 2018 at 8:20 a.m. ET"]
["on Seeking Alpha"]
["Is This How Boston Beer Continues Its Recovery?"]
[]
["Dec. 27, 2017 at 8:33 a.m. ET"]
["on Motley Fool"]
["Why Investors Should Start Taking Marijuana Stocks Seriously"]
["Why Investors Should Start Taking Marijuana Stocks Seriously"]
[]
["Dec. 25, 2017 at 9:09 a.m. ET"]
["on Seeking Alpha"]
["Don't Count AB InBev's Budweiser Out Just Yet"]
[]
["Dec. 23, 2017 at 3:03 p.m. ET"]
["on Motley Fool"]
["Top Analyst Upgrades and Downgrades: AMD, Amazon, Capital One, Costco, Delphi, Twitter and Many More"]
["The top analyst upgrades, downgrades and other research calls from Monday include Advanced Micro Devices, Amazon.com, Capital One, Costco, Delphi Technologies and Twitter."]
[]
["Dec. 18, 2017 at 8:52 a.m. ET"]
["on 247WallSt.com"]
["Boston Beer: Does Stock Momentum Outweigh Expensive Valuation?"]
["Boston Beer: Does Stock Momentum Outweigh Expensive Valuation?"]
[]
["Dec. 6, 2017 at 2:14 p.m. ET"]
["on benzinga.com"]
["1 Top Alcohol Stock to Buy Now -- and 1 to Avoid"]
[]
["Dec. 6, 2017 at 8:32 a.m. ET"]
["on Motley Fool"]
["6 High Tax Paying Stocks to Buy Now"]
["6 High Tax Paying Stocks to Buy Now"]
[]
["Dec. 5, 2017 at 2:08 p.m. ET"]
["on InvestorPlace.com"]
["Susquehanna calls out tax winners in the food sector"]
["Susquehanna calls out tax winners in the food sector"]
[]
["Dec. 4, 2017 at 8:02 a.m. ET"]
["on Seeking Alpha"]
["3 Stocks That Could Double Your Money"]
[]
["Dec. 2, 2017 at 11:00 a.m. ET"]
["on Motley Fool"]
["Boston Beer Reports Third Quarter 2017 Results"]
[]
["Oct. 26, 2017 at 4:15 p.m. ET"]
["on PR Newswire - PRF"]
["Boston Beer Company, Inc. Class A to Host Earnings Call"]
[]
["Oct. 26, 2017 at 12:16 p.m. ET"]
["on ACCESSWIRE"]
["Boston Beer Reports Second Quarter 2017 Results"]
[]
["Jul. 27, 2017 at 4:15 p.m. ET"]
["on PR Newswire - PRF"]
["Investor Network: Boston Beer Company, Inc. to Host Earnings Call"]
[]
["Jul. 27, 2017 at 12:33 p.m. ET"]
["on ACCESSWIRE"]
["XLIVE 2017 Returns to Las Vegas, Announcing Tickets on Sale + Phase I Speaker Lineup"]
[]
["Jul. 18, 2017 at 7:57 p.m. ET"]
["on PR Newswire - PRF"]
["Europe Alcoholic Ready-To-Drink (Rtds)/High Strength Premixes Market Forecast 2017-2025"]
[]
["Jun. 29, 2017 at 2:33 p.m. ET"]
["on PR Newswire - PRF"]
["National Beer Industry Veteran Joins Mill 95's Hops Mill and Pilot Brewery"]
[]
["Jun. 15, 2017 at 11:04 a.m. ET"]
["on PRWeb"]
["Boston Beer Reports First Quarter 2017 Results"]
[]
["Apr. 26, 2017 at 4:15 p.m. ET"]
["on PR Newswire - PRF"]
["Veteran Boston Beer Director To Retire"]
[]
["Mar. 28, 2017 at 4:15 p.m. ET"]
["on PR Newswire - PRF"]
["On Snow Big Air & 3D Paintscaping Featuring Scotty Lago, Olympic  Medalist Saturday, March 4 at Camelback Resort"]
[]
["Mar. 2, 2017 at 10:59 a.m. ET"]
["on BusinessWire - BZX"]
["Boston Beer Reports Fourth Quarter 2016 Results"]
[]
["Feb. 22, 2017 at 4:15 p.m. ET"]
["on PR Newswire - PRF"]
[]
["Boston Beer Co. Cl A"]
[]
["Boston Beer Co., Inc. engages in the business of alcoholic beverages. It operates through Boston Beer Company, and A&S Brewing Collaborative segments. The Boston Beer Company segment comprises of Samuel Adams, twisted tea, angry orchard, and truly spiked and sparkling brands. The A&S Brewing Collaborative segment consists of Traveler Beer, Coney Island Brewing, Angel City Brewing, and Concrete Beach Brewing companies. The company was founded by C. James Koch in 1984 and is headquartered in Boston, MA.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 14 Full Ratings "]
["Benzinga's Top Upgrades, Downgrades For February 8, 2018"]
[]
["Feb. 8, 2018 at 9:29 a.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["Feb. 6, 2018 at 9:52 a.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For December 18, 2017"]
[]
["Dec. 18, 2017 at 9:16 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Craft Brew Alliance Inc.",-5.4999999999999997E-3,"$351.21M"]
["Compania Cervecerias Unidas S.A. ADR",-9.2999999999999992E-3,"$5.09B"]
["Constellation Brands Inc. Cl A",7.3000000000000001E-3,"$40.83B"]
["Kirin Holdings Co. Ltd. ADR",4.5999999999999999E-3,"$21.27B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"SAM Yahoo Gr","index":71,"n_rows":283,"n_cols":5,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["The Boston Beer Company, Inc. (SAM)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["181.35+1.60 (+0.89%)"]
["At close: 4:02PM EST"]
["People also watch"]
["TAPBUDBREWDEOBWLD"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",179.75]
["Open",181.45]
["Bid","178.70 x 100"]
["Ask","182.90 x 100"]
["Day's Range","179.45 - 182.80"]
["52 Week Range","128.70 - 197.05"]
["Volume",149198]
["Avg. Volume",131304]
["Market Cap","2.11B"]
["Beta",0.76]
["PE Ratio (TTM)",24.89]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",173.83]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",11,8,9,13]
["Avg. Estimate",0.87,0.24,6.43,7.19]
["Low Estimate",0.36,0.05,5.83,5.71]
["High Estimate",1.21,0.56000000000000005,6.8,8.0500000000000007]
["Year Ago EPS",1.75,0.45,6.79,6.43]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",9,7,11,11]
["Avg. Estimate","208.12M","167.43M","863.41M","877.98M"]
["Low Estimate","196M","158.49M","848M","853.42M"]
["High Estimate","219M","173.82M","875M","911M"]
["Year Ago Sales","219.37M","161.69M","906.45M","863.41M"]
["Sales Growth (year/est)",-5.0999999999999997E-2,3.5000000000000003E-2,-4.7E-2,1.7000000000000001E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",1.22,0.25,1.41,1.99]
["EPS Actual",1.75,0.45,2.35,2.78]
["Difference",0.53,0.2,0.94,0.79]
["Surprise %",0.434,0.8,0.66700000000000004,0.39700000000000002]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0.87,0.24,6.43,7.19]
["7 Days Ago",0.86,0.24,6.41,6.99]
["30 Days Ago",0.86,0.24,6.33,6.85]
["60 Days Ago",0.86,0.21,6.3,6.45]
["90 Days Ago",0.82,0.24,6.27,6.49]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A",1,"N/A",1]
["Up Last 30 Days","N/A",1,1,2]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","SAM","Industry","Sector","S&P 500"]
["Current Qtr.",-0.503,"N/A","N/A",0.32]
["Next Qtr.",-0.46700000000000003,"N/A","N/A",0.38]
["Current Year",-5.2999999999999999E-2,"N/A","N/A",0.15]
["Next Year",0.11799999999999999,"N/A","N/A",0.12]
["Next 5 Years (per annum)",1.8700000000000001E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",8.0799999999999997E-2,"N/A","N/A","N/A"]
[]
["Zacks•yesterday"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Zacks•yesterday"]
["Brave the Market Correction With These 6 Defensive Stocks"]
["Investors would do well to invest in defensive stocks which have the ability to protect past gains during the rocky trading sessions ahead."]
[]
["Zacks•5 days ago"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
[]
["Zacks•5 days ago"]
["Church & Dwight (CHD) Beats on Q4 Earnings, Guides for FY18"]
["Church & Dwight Company (CHD) posted mixed fourth-quarter 2017 results, wherein earnings topped estimates while sales lagged. However, both top and bottom lines grew year over year."]
[]
["Motley Fool•11 days ago"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
["But it's really No. 2 that may raise more eyebrows."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["The Wall Street Journal•13 days ago"]
["[$$] Sam Adams Beer Isn’t Rushing the Search for Its Next CEO"]
["Boston Beer Co., where Chairman Jim Koch remains closely involved in operations, has been looking for a replacement for current Chief Executive Martin Roper almost a year."]
[]
["Zacks•16 days ago"]
["Archer Daniels' (ADM) New Innovation Center to Woo Customers"]
["Archer Daniels (ADM) opens a new innovation center in Singapore in order to be more accessible to its customers. This is likely to strengthen its footprint in Southeast Asia."]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
["GlobeNewswire•17 days ago"]
["Research Report Identifies Sotheby's, Viper Energy Partners LP, J & J Snack Foods, Boeing, Boston Beer, and Getty Realty with Renewed Outlook — Fundamental Analysis, Calculating Forward Movement"]
["NEW YORK, Jan. 24, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of Sotheby's, ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Zacks•19 days ago"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
["TheStreet.com•19 days ago"]
["20 Low-Calorie Beers For Your New Year's Resolution"]
["Dry January or 'Drynuary' brings beer consumption to a halt for many drinkers, but there are ways to cut back on alcohol and calories if you don't want to cut beer completely."]
["CNBC•23 days ago"]
["Sam Adams wants to take on imports with its new beer"]
["Boston Beer Company's flagship brand is rolling out a brew called Sam '76."]
["Motley Fool•23 days ago"]
["Is a Craft Shopping Spree in Boston Beer's Future?"]
["Fierce competition, high valuations, and a fragmented beer industry won’t make it easy."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Motley Fool•24 days ago"]
["Why Is the Boston Beer Company Stalling?"]
["Once an alcoholic beverage industry star, the company has enjoyed very little share appreciation over the last five years."]
[]
["Zacks•26 days ago"]
["Tough Industry Hurt Archer Daniels (ADM) Stock: What's Ahead?"]
["Archer Daniels Midland Company (ADM) has been in soup due to the tough operating environment in the Agricultural industry stemming from fluctuating commodity prices and oversupply in the industry."]
[]
["Zacks•29 days ago"]
["Does Constellation Brands' Raised '18 View Signal a Solid Q4?"]
["Constellation Brands' (STZ) raised fiscal 2018 earnings outlook on robust quarterly performance and strength in its beer business."]
["Motley Fool•last month"]
["Craft Beer Drinkers Leave Boston Beer Behind"]
["How a fast-growing craft beer company lost its edge and what it might do in 2018 to try to right the ship."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Zacks•last month"]
["Will Boston Beer's Efforts to Drive Long-Term Growth Succeed?"]
["Boston Beer (SAM) is gaining from its strategic initiatives, cost savings, innovations and acquisitions, amid tough competition and soft depletions."]
[]
["Zacks•last month"]
["The Zacks Analyst Blog Highlights: Innovative Industrial Properties, Constellation Brands, Boston Beer, British American Tobacco and Las Vegas Sands"]
["The Zacks Analyst Blog Highlights: Innovative Industrial Properties, Constellation Brands, Boston Beer, British American Tobacco and Las Vegas Sands"]
[]
["Zacks•last month"]
["Will Brown-Forman & Boston Surge Higher Post a 52-Week High?"]
["Both Brown-Forman (BF.B) and Boston Beer (SAM) have been gaining traction from solid alcohol market trends. Also, these companies have sturdy fundamentals."]
[]
["Zacks•last month"]
["5 Best Sinfully Good Stocks to Buy Ahead of 2018"]
["Sin stocks are relatively inelastic, and business is recession-proof. In fact, the very nature of their business ensures a steady stream of consumers irrespective of market conditions, which eventually lead to higher margins."]
[]
["Sponsored"]
[]
["Banyan Hill"]
["Better Than Bitcoin"]
["A new technology is set to rocket up 8,000%"]
[]
["Motley Fool•last month"]
["Is This How Boston Beer Continues Its Recovery?"]
["With the craft brewer's sales still sliding, tapping into the local trend could perk them up again."]
["CNBC•2 months ago"]
["Brewers celebrate a measure tucked into the sweeping tax reform bill"]
["Craft brewers are big winners of the tax reform bill Congress passed this week."]
[]
["CNBC Videos•last month"]
["Sin stocks sizzled in 2017, and here are the big winners"]
["CNBC's Landon Dowdy reports on 'sin' stocks losing their steam heading into the new year."]
["Recommendation Rating"]
[]
[3.2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (12)"]
[]
["Current 181.35"]
["Average 173.83"]
["Low 150.00"]
["High 210.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"SAM Mktwth Gr","index":72,"n_rows":353,"n_cols":5,"rows_kept":353,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",173.08]
["Number of Ratings:",14,"Current Quarters Estimate:",0.87]
["FY Report Date:",43070,"Current Year's Estimate:",6.3]
["Last Quarter's Earnings:",2.78,"Median PE on CY Estimate:",30.46]
["Year Ago Earnings:",6.43,"Next Fiscal Year Estimate:",7.18]
[null,null,"Median PE on Next FY Estimate:",23.79]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",11,8,13,13]
["Mean Estimate",0.87,0.24,6.3,7.18]
["High Estimates",1.21,0.5,6.8,8.0500000000000007]
["Low Estimates",0.36,0.05,5.66,5.71]
["Coefficient Variance",31.96,63.25,5.4,10.31]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",0,0,1]
["OVERWEIGHT",0,0,0]
["HOLD",11,9,6]
["UNDERWEIGHT",1,1,1]
["SELL",2,3,4]
["MEAN","Hold","Underweight","Underweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Earnings Scheduled For February 22, 2017"]
[]
["4:35 a.m. Feb. 22, 2017"]
[]
["- Benzinga.com"]
[]
["Mid-Afternoon Market Update: Skechers Falls On Earnings Miss; Reynolds American Shares Spike Higher"]
[]
["1:30 p.m. Oct. 21, 2016"]
[]
["- Benzinga.com"]
[]
["Sam Adams' Earnings Were 'Brewtal' And 'Falling Flat'"]
[]
["11:30 a.m. Oct. 21, 2016"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["Benzinga's Top Upgrades, Downgrades For February 8, 2018"]
[]
["9:29 a.m. Feb. 8, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["10:04 a.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For December 18, 2017"]
[]
["9:16 a.m. Dec. 18, 2017"]
[]
["- Benzinga.com"]
[]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Income Qtr","index":73,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Boston Beer Co. Cl A"]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","253.43M","219.37M","161.7M","247.93M","247.05M"]
["Sales Growth","-",-0.13439999999999999,-0.26290000000000002,0.5333,-3.5999999999999999E-3]
["Cost of Goods Sold (COGS) incl. D&A","119.83M","111.71M","85.35M","113.91M","115.55M"]
["COGS excluding D&A","106.99M","99.46M","72.63M","101.02M","102.79M"]
["Depreciation & Amortization Expense","12.83M","12.25M","12.72M","12.89M","12.76M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-6.7699999999999996E-2,-0.23599999999999999,0.33460000000000001,1.44E-2]
["Gross Income","133.61M","107.66M","76.34M","134.02M","131.5M"]
["Gross Income Growth","-",-0.19420000000000001,-0.29089999999999999,0.75549999999999995,-1.8800000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.5323,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","83.3M","73.6M","72.32M","87.23M","80.01M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","83.3M","73.6M","72.32M","87.23M","80.01M"]
["SGA Growth","-",-0.1164,-1.7500000000000002E-2,0.20619999999999999,-8.2799999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","1.51M","-"]
["EBIT after Unusual Expense","-","-","-","(1.51M)","-"]
["Non Operating Income/Expense",-169000,160000,-72000,129000,196000]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","-","-","-"]
["Interest Expense Growth","-","-","-","-","-"]
["Gross Interest Expense","-","-","-","-","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","50.16M","34.32M","4.04M","45.5M","51.9M"]
["Pretax Income Growth","-",-0.31590000000000001,-0.88229999999999997,10.2631,0.14069999999999999]
["Pretax Margin","-","-","-","-",0.21010000000000001,"NA"]
["Income Tax","18.63M","12.15M","(1.67M)","16.38M","18.22M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","31.53M","22.17M","5.71M","29.13M","33.68M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","31.53M","22.17M","5.71M","29.13M","33.68M"]
["Net Income Growth","-",-0.29699999999999999,-0.74239999999999995,4.0998000000000001,0.1565]
["Net Margin Growth","-","-","-","-",0.1363,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","31.53M","22.17M","5.71M","29.13M","33.68M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","31.53M","22.17M","5.71M","29.13M","33.68M"]
["EPS (Basic)",2.5299999999999998,1.78,0.46,2.38,2.82]
["EPS (Basic) Growth","-",-0.29709999999999998,-0.74250000000000005,4.1893000000000002,0.18609999999999999]
["Basic Shares Outstanding","12.45M","12.46M","12.47M","12.26M","11.95M"]
["EPS (Diluted)",2.48,1.75,0.45,2.35,2.78]
["EPS (Diluted) Growth","-",-0.2944,-0.7429,4.2222,0.183]
["Diluted Shares Outstanding","12.64M","12.64M","12.52M","12.34M","12.04M"]
["EBITDA","63.14M","46.31M","16.75M","59.69M","64.25M"]
["EBITDA Growth","-",-0.2666,-0.63819999999999999,2.5629,7.6499999999999999E-2]
["EBITDA Margin","-","-","-","-",0.2601,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Balance Qtr","index":74,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Boston Beer Co. Cl A"]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","77.27M","91.04M","59.89M","71.65M","70.05M"]
["Cash Only","77.27M","91.04M","59.89M","71.65M","70.05M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.1782,-0.34210000000000002,0.1963,-2.24E-2]
["Cash & ST Investments / Total Assets",0.1231,0.14610000000000001,0.10199999999999999,0.1191,0.1193]
["Total Accounts Receivable","51.23M","43.37M","42.21M","54.11M","44.56M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross",74000,0,4000,17000,170000]
["Bad Debt/Doubtful Accounts",-74000,"-",-4000,-17000,-170000]
["Other Receivables","5.04M","6.68M","6.9M","2.43M","1.38M"]
["Accounts Receivable Growth","-",-0.15340000000000001,-2.6700000000000002E-2,0.28170000000000001,-0.1764]
["Accounts Receivable Turnover",4.95,5.0599999999999996,3.83,4.58,5.54]
["Inventories","57.23M","52.5M","54.44M","56.33M","54.94M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","18.82M","14.33M","9.52M","8.63M","9.59M"]
["Miscellaneous Current Assets","18.82M","11.54M","9.52M","8.63M","9.59M"]
["Total Current Assets","204.55M","201.24M","166.07M","190.71M","179.14M"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","410.57M","408.41M","404.43M","394.53M","387.64M"]
["Property, Plant & Equipment - Gross","-","661.87M","-","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","253.46M","-","-","-"]
["Total Investments and Advances","-",400000,"-","-","-"]
["Other Long-Term Investments","-",400000,"-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","3.68M","3.68M","3.68M","3.68M","3.68M"]
["Net Goodwill","3.68M","3.68M","3.68M","3.68M","3.68M"]
["Net Other Intangibles","-","-","-","-","-"]
["Other Assets","8.69M","9.57M","12.77M","12.59M","16.65M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","627.5M","623.3M","586.96M","601.51M","587.11M"]
["Assets - Total - Growth","-",-6.7000000000000002E-3,-5.8299999999999998E-2,2.4799999999999999E-2,-2.3900000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt",60000,60000,"-","-","-"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt",60000,60000,"-","-","-"]
["Accounts Payable","36.38M","40.59M","36.07M","45.62M","42.19M"]
["Accounts Payable Growth","-",0.11550000000000001,-0.11119999999999999,0.2646,-7.4999999999999997E-2]
["Income Tax Payable","-","2.44M","-","-","-"]
["Other Current Liabilities","69.85M","58.44M","48.41M","67.19M","67.2M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","69.85M","44.32M","48.41M","67.19M","67.2M"]
["Total Current Liabilities","106.29M","101.52M","84.48M","112.81M","109.39M"]
["Long-Term Debt",411000,411000,"-","-","-"]
["Long-Term Debt excl. Capitalized Leases",411000,411000,"-","-","-"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","60.8M","64.61M","57.38M","57.29M","53.68M"]
["Deferred Taxes - Credit","60.8M","64.61M","57.38M","57.29M","53.68M"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","9.75M","10.17M","9.69M","9.75M","9.75M"]
["Other Liabilities (excl. Deferred Income)","9.75M","10.17M","9.69M","9.75M","9.75M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","177.25M","176.72M","151.54M","179.84M","172.83M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.28249999999999997,0.28349999999999997,0.25819999999999999,0.29899999999999999,0.2944]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","450.24M","446.58M","435.41M","421.66M","414.29M"]
["Common Stock Par/Carry Value",125000,124000,123000,120000,118000]
["Retained Earnings","102.08M","97.65M","70.09M","54.31M","44.64M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.71750000000000003,0.71650000000000003,0.74180000000000001,0.70099999999999996,0.7056]
["Total Shareholders' Equity","450.24M","446.58M","435.41M","421.66M","414.29M"]
["Total Shareholders' Equity / Total Assets",0.71750000000000003,0.71650000000000003,0.74180000000000001,0.70099999999999996,0.7056]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","450.24M","446.58M","435.41M","421.66M","414.29M"]
["Liabilities & Shareholders' Equity","627.5M","623.3M","586.96M","601.51M","587.11M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"SAM Cash Qtr","index":75,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Boston Beer Co. Cl A"]
["NYSE: SAM"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Boston Beer Co. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:54 p.m."]
[]
["SAM"]
["/quotes/zigman/131652/composite"]
[]
["$"]
[]
[181.35]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 6,371"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/131652/composite"]
[]
["Previous close"]
[]
[179.75]
[]
[181.35]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[179.45]
[]
[182.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[128.69999999999999]
[]
[197.05]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Boston Beer Co. Cl A"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","31.53M","22.17M","5.71M","29.13M","33.68M"]
["Net Income Growth","-",-0.29699999999999999,-0.74239999999999995,4.0998000000000001,0.1565]
["Depreciation, Depletion & Amortization","12.83M","12.25M","12.72M","12.89M","12.76M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","4.09M","2.78M",117000,-92000,"(3.61M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(4.33M)","(2.3M)","1.61M","3.35M","1.88M"]
["Funds from Operations","44.12M","34.89M","20.16M","45.27M","44.72M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","15.92M","10.93M","(25.2M)","20.81M","2.48M"]
["Receivables","10.62M","9.57M","1.38M","(16.38M)","8.34M"]
["Accounts Payable","(2.58M)","2.76M","(6.25M)","14.83M","(3.21M)"]
["Other Assets/Liabilities",-405000,"3.15M","(2.93M)","5.28M",111000]
["Net Operating Cash Flow","60.04M","45.83M","(5.04M)","66.08M","47.2M"]
["Net Operating Cash Flow Growth","-",-0.23680000000000001,-1.1100000000000001,14.111499999999999,-0.2858]
["Net Operating Cash Flow / Sales",0.2369,0.2089,-3.1199999999999999E-2,0.26650000000000001,0.191]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(11.15M)","(12.81M)","(6.98M)","(9.74M)","(6.69M)"]
["Capital Expenditures (Fixed Assets)","(11.15M)","(12.81M)","(6.98M)","(9.74M)","(6.69M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.14799999999999999,0.45479999999999998,-0.3952,0.31269999999999998]
["Capital Expenditures / Sales",-4.3999999999999997E-2,-5.8400000000000001E-2,-4.3200000000000002E-2,-3.9300000000000002E-2,-2.7099999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","3.85M",7000,9000,"-"]
["Purchase/Sale of Investments",6000,-22000,16000,"-",1000]
["Purchase of Investments","-","-","-","-",1000]
["Sale/Maturity of Investments",6000,-22000,16000,"-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(11.14M)","(8.98M)","(6.96M)","(9.75M)","(6.69M)"]
["Net Investing Cash Flow Growth","-",0.19450000000000001,0.2248,-0.40160000000000001,0.31369999999999998]
["Net Investing Cash Flow / Sales",-4.3999999999999997E-2,-4.0899999999999999E-2,-4.2999999999999997E-2,-3.9300000000000002E-2,-2.7099999999999999E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(5.45M)","(23.93M)","(19.4M)","(44.72M)","(42.26M)"]
["Repurchase of Common & Preferred Stk.","(13.38M)","(26.6M)","(33.27M)","(44.91M)","(43.36M)"]
["Sale of Common & Preferred Stock","7.93M","2.68M","13.87M",193000,"1.1M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","7.93M","2.68M","13.87M",193000,"1.1M"]
["Issuance/Reduction of Debt, Net",199000,199000,255000,147000,149000]
["Change in Current Debt",199000,199000,315000,147000,149000]
["Change in Long-Term Debt","-","-",-60000,"-","-"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","-","-",-60000,"-","-"]
["Other Funds","6.04M",647000,"-","-","-"]
["Other Uses",-510000,"-","-","-","-"]
["Other Sources","6.55M",137000,"-","-","-"]
["Net Financing Cash Flow",787000,"(23.08M)","(19.14M)","(44.57M)","(42.11M)"]
["Net Financing Cash Flow Growth","-",-30.3291,0.1706,-1.3282,5.5300000000000002E-2]
["Net Financing Cash Flow / Sales",3.0999999999999999E-3,-0.1052,-0.11840000000000001,-0.17979999999999999,-0.1704]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds",0,"-","-",0,0]
["Net Change in Cash","49.69M","13.77M","(31.14M)","11.76M","(1.61M)"]
["Free Cash Flow","48.89M","33.02M","(12.02M)","56.34M","40.5M"]
["Free Cash Flow Growth","-",-0.3246,-1.3640000000000001,5.6870000000000003,-0.28110000000000002]
["Free Cash Flow Yield","-","-","-","-",4.8000000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Income St","index":76,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Constellation Brands Inc. Cl A"]
["View Ratios"]
["Fiscal year is March-February. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","2.79B","4.86B","6.03B","6.55B","7.33B"]
["Sales Growth","-",0.74109999999999998,0.2389,8.6300000000000002E-2,0.1198]
["Cost of Goods Sold (COGS) incl. D&A","1.68B","2.87B","3.42B","3.52B","3.79B"]
["COGS excluding D&A","1.57B","2.71B","3.22B","3.3B","3.5B"]
["Depreciation & Amortization Expense","115.4M","155.3M","202M","221M","293.9M"]
["Depreciation","108.2M","139.8M","162M","180.3M","237.5M"]
["Amortization of Intangibles","7.2M","15.5M","40M","40.7M","56.4M"]
["COGS Growth","-",0.70330000000000004,0.19370000000000001,2.8199999999999999E-2,7.7799999999999994E-2]
["Gross Income","1.11B","2B","2.61B","3.03B","3.54B"]
["Gross Income Growth","-",0.7984,0.30370000000000003,0.16259999999999999,0.16850000000000001]
["Gross Profit Margin","-","-","-","-",0.48280000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","555.6M","842.2M","1.05B","1.12B","1.29B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","555.6M","842.2M","1.05B","1.12B","1.29B"]
["SGA Growth","-",0.51580000000000004,0.24979999999999999,6.8099999999999994E-2,0.1479]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","65.7M","(1.28B)","65.8M","152.3M","107.8M"]
["EBIT after Unusual Expense","489.9M","2.43B","(65.8M)","1.75B","2.14B"]
["Non Operating Income/Expense","12M","11M",500000,"28M","254.6M"]
["Non-Operating Interest Income","6.8M","7.7M","1.4M",800000,"1.8M"]
["Equity in Affiliates (Pretax)","233.1M","87.8M","21.5M","26.6M","27.3M"]
["Interest Expense","225.4M","338.9M","330.7M","306.5M","331.1M"]
["Interest Expense Growth","-",0.50349999999999995,-2.4199999999999999E-2,-7.3200000000000001E-2,8.0299999999999996E-2]
["Gross Interest Expense","225.4M","339.8M","338.9M","319.2M","347.7M"]
["Interest Capitalized","-",900000,"8.2M","12.7M","16.6M"]
["Pretax Income","516.4M","2.2B","1.18B","1.5B","2.09B"]
["Pretax Income Growth","-",3.2646999999999999,-0.46439999999999998,0.27260000000000001,0.39450000000000002]
["Pretax Margin","-","-","-","-",0.28560000000000002,"NA"]
["Income Tax","128.6M","259.2M","343.4M","440.6M","554.2M"]
["Income Tax - Current Domestic","59M","160.2M","215.1M","146.1M","299.3M"]
["Income Tax - Current Foreign","30.4M","57.4M","49M","43.5M","126.2M"]
["Income Tax - Deferred Domestic","37.8M","65.8M","89.4M","248M","120.9M"]
["Income Tax - Deferred Foreign","1.4M","(24.2M)","(10.1M)","3M","7.8M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","387.8M","1.94B","836.2M","1.06B","1.54B"]
["Minority Interest Expense","-","-","(3.1M)","5.7M","4.1M"]
["Net Income","387.8M","1.94B","839.3M","1.05B","1.54B"]
["Net Income Growth","-",4.0106000000000002,-0.56810000000000005,0.25690000000000002,0.45519999999999999]
["Net Margin Growth","-","-","-","-",0.2094,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","387.8M","1.94B","839.3M","1.05B","1.54B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","387.8M","1.94B","839.3M","1.05B","1.54B"]
["EPS (Basic)",2.16,10.46,4.41,5.43,7.79]
["EPS (Basic) Growth","-",3.8496000000000001,-0.57840000000000003,0.23080000000000001,0.43640000000000001]
["Basic Shares Outstanding","179.84M","185.81M","190.38M","194.41M","196.95M"]
["EPS (Diluted)",1.83,8.89,3.78,4.6900000000000004,6.82]
["EPS (Diluted) Growth","-",3.8454999999999999,-0.57499999999999996,0.24249999999999999,0.45350000000000001]
["Diluted Shares Outstanding","211.49M","218.69M","222.28M","224.85M","225.12M"]
["EBITDA","671M","1.31B","1.75B","2.13B","2.54B"]
["EBITDA Growth","-",0.95450000000000002,0.33789999999999998,0.2114,0.1961]
["EBITDA Margin","-","-","-","-",0.3468,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Balance Sheet","index":77,"n_rows":379,"n_cols":7,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Constellation Brands Inc. Cl A"]
["View Ratios"]
["Assets"]
["Fiscal year is March-February. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","331.5M","63.9M","110.1M","83.1M","177.4M"]
["Cash Only","331.5M","63.9M","110.1M","83.1M","177.4M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.80720000000000003,0.72299999999999998,-0.2452,1.1348]
["Cash & ST Investments / Total Assets",4.3400000000000001E-2,4.4999999999999997E-3,7.3000000000000001E-3,4.8999999999999998E-3,9.4999999999999998E-3]
["Total Accounts Receivable","471.9M","743.7M","690.6M","857M","837.4M"]
["Accounts Receivables, Net","471.9M","626.2M","598.9M","732.5M","737M"]
["Accounts Receivables, Gross","473.8M","628M","598.9M","732.5M","737M"]
["Bad Debt/Doubtful Accounts","(1.9M)","(1.8M)","-","-","-"]
["Other Receivables","-","117.5M","91.7M","124.5M","100.4M"]
["Accounts Receivable Growth","-",0.57599999999999996,-7.1400000000000005E-2,0.2409,-2.29E-2]
["Accounts Receivable Turnover",5.92,6.54,8.73,7.64,8.75]
["Inventories","1.48B","1.74B","1.83B","1.85B","1.96B"]
["Finished Goods","267.3M","420.6M","477.2M","525.7M","545.3M"]
["Work in Progress","1.17B","1.24B","1.24B","1.22B","1.26B"]
["Raw Materials","45.5M","87.8M","106M","107.2M","149.7M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","186.9M","195.8M","282.9M","185.9M","260.1M"]
["Miscellaneous Current Assets","186.9M","114.2M","149.1M","103.3M","124M"]
["Total Current Assets","2.47B","2.75B","2.91B","2.98B","3.23B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","1.23B","2.01B","2.68B","3.33B","3.93B"]
["Property, Plant & Equipment - Gross","2.05B","2.94B","3.73B","4.51B","5.21B"]
["Buildings","342M","519.5M","580.3M","809.1M","736.1M"]
["Land & Improvements","304.6M","334M","350.1M","338.7M","400.4M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","261.8M","220.1M","230.2M","244.4M","232.6M"]
["Accumulated Depreciation","817.9M","924.7M","1.05B","1.18B","1.28B"]
["Total Investments and Advances","286.4M","84.8M","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","3.59B","9.38B","9.39B","10.54B","11.3B"]
["Net Goodwill","2.72B","6.15B","6.21B","7.14B","7.92B"]
["Net Other Intangibles","871.4M","3.23B","3.18B","3.4B","3.38B"]
["Other Assets","57.8M","77.9M","111.4M","111.6M","141.4M"]
["Tangible Other Assets","17.3M","18.2M","111.4M","111.6M","141.4M"]
["Total Assets","7.64B","14.3B","15.09B","16.97B","18.6B"]
["Assets - Total - Growth","-",0.87250000000000005,5.5300000000000002E-2,0.124,9.6500000000000002E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","27.6M","647.2M","210.5M","1.27B","1.52B"]
["Short Term Debt","-","57.2M","52.4M","408.3M","606.5M"]
["Current Portion of Long Term Debt","27.6M","590M","158.1M","856.7M","910.9M"]
["Accounts Payable","209M","295.2M","285.8M","429.3M","559.8M"]
["Accounts Payable Growth","-",0.41239999999999999,-3.1800000000000002E-2,0.50209999999999999,0.30399999999999999]
["Income Tax Payable","-","45.4M","-","-","60.2M"]
["Other Current Liabilities","441.3M","1.04B","634.4M","578M","560.2M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","80.5M","118.7M","124.4M","142.3M","148.5M"]
["Miscellaneous Current Liabilities","360.8M","919.2M","510M","435.7M","411.7M"]
["Total Current Liabilities","677.9M","2.03B","1.13B","2.27B","2.7B"]
["Long-Term Debt","3.28B","6.37B","7.09B","6.82B","7.72B"]
["Long-Term Debt excl. Capitalized Leases","3.28B","6.37B","7.09B","6.82B","7.72B"]
["Non-Convertible Debt","3.28B","6.37B","7.09B","6.82B","7.72B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","599.6M","762.6M","818.9M","1.02B","1.13B"]
["Deferred Taxes - Credit","599.6M","762.6M","818.9M","1.02B","1.13B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","222.5M","159.2M","176.1M","162.5M","165.7M"]
["Other Liabilities (excl. Deferred Income)","222.5M","159.2M","176.1M","162.5M","165.7M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","4.78B","9.32B","9.21B","10.27B","11.72B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.62549999999999994,0.65169999999999995,0.61029999999999995,0.60560000000000003,0.62990000000000002]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","2.86B","4.98B","5.77B","6.56B","6.89B"]
["Common Stock Par/Carry Value","2.7M","2.8M","2.8M","2.9M","2.9M"]
["Retained Earnings","2.5B","4.44B","5.28B","6.09B","7.31B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","170.4M","103.6M","(86.1M)","(390.5M)","(358M)"]
["Unrealized Gain/Loss Marketable Securities","1.4M","(1.5M)","(2.5M)","(2.8M)","(2.3M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(1.68B)","(1.66B)","(1.65B)","(1.67B)","(2.78B)"]
["Common Equity / Total Assets",0.3745,0.3483,0.38229999999999997,0.38669999999999999,0.37040000000000001]
["Total Shareholders' Equity","2.86B","4.98B","5.77B","6.56B","6.89B"]
["Total Shareholders' Equity / Total Assets",0.3745,0.3483,0.38229999999999997,0.38669999999999999,0.37040000000000001]
["Accumulated Minority Interest","-","-","110.6M","132.2M","(6.4M)"]
["Total Equity","2.86B","4.98B","5.88B","6.69B","6.88B"]
["Liabilities & Shareholders' Equity","7.64B","14.3B","15.09B","16.97B","18.6B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["12:59 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Cash Flow","index":78,"n_rows":347,"n_cols":7,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Constellation Brands Inc. Cl A"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is March-February. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","387.8M","1.94B","836.2M","1.06B","1.54B"]
["Net Income Growth","-",4.0106000000000002,-0.56969999999999998,0.26840000000000003,0.45129999999999998]
["Depreciation, Depletion & Amortization","115.4M","155.3M","202M","221M","293.9M"]
["Depreciation and Depletion","108.2M","139.8M","162M","180.3M","237.5M"]
["Amortization of Intangible Assets","7.2M","15.5M","40M","40.7M","56.4M"]
["Deferred Taxes & Investment Tax Credit","39.2M","41.6M","79.3M","251M","128.7M"]
["Deferred Taxes","39.2M","41.6M","79.3M","251M","128.7M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","59M","(1.31B)","70.5M","67.1M","(193.6M)"]
["Funds from Operations","601.4M","827.7M","1.19B","1.6B","1.77B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(45.1M)","(1.5M)","(107M)","(186M)","(72.2M)"]
["Receivables","(38.9M)","36.5M","16.1M","(129.8M)","(49.4M)"]
["Accounts Payable","76.9M","(49.3M)",-800000,"24.7M","115.9M"]
["Other Assets/Liabilities","13M",-200000,"(36.1M)","20.7M","(109.9M)"]
["Net Operating Cash Flow","556.3M","826.2M","1.08B","1.41B","1.7B"]
["Net Operating Cash Flow Growth","-",0.48520000000000002,0.30840000000000001,0.30780000000000002,0.19969999999999999]
["Net Operating Cash Flow / Sales",0.1991,0.1699,0.1794,0.216,0.23139999999999999]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(62.1M)","(223.5M)","(719.4M)","(891.3M)","(907.4M)"]
["Capital Expenditures (Fixed Assets)","(62.1M)","(223.5M)","(719.4M)","(891.3M)","(907.4M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-2.5990000000000002,-2.2187999999999999,-0.2389,-1.8100000000000002E-2]
["Capital Expenditures / Sales",-2.2200000000000001E-2,-4.5900000000000003E-2,-0.11940000000000001,-0.13619999999999999,-0.12379999999999999]
["Net Assets from Acquisitions","(159.9M)","(4.68B)","(310.3M)","(1.32B)","(1.11B)"]
["Sale of Fixed Assets & Businesses","10M","7.8M","115M","25M","575.3M"]
["Purchase/Sale of Investments",-100000,"23.4M","-","-","-"]
["Purchase of Investments",-100000,"-","-","-","-"]
["Sale/Maturity of Investments","-","23.4M","-","-","-"]
["Other Uses","-","-","-","-","(18.7M)"]
["Other Sources","5.3M","9.8M","13.8M",300000,"-"]
["Net Investing Cash Flow","(206.8M)","(4.86B)","(900.9M)","(2.18B)","(1.46B)"]
["Net Investing Cash Flow Growth","-",-22.519300000000001,0.81479999999999997,-1.4225000000000001,0.33019999999999999]
["Net Investing Cash Flow / Sales",-7.3999999999999996E-2,-0.99990000000000001,-0.14949999999999999,-0.33339999999999997,-0.19939999999999999]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-","(241.6M)","(315.1M)"]
["Common Dividends","-","-","-","(241.6M)","(315.1M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(220.3M)","125.9M","63.7M","79.2M","(1.06B)"]
["Repurchase of Common & Preferred Stk.","(383M)","-","-","(33.8M)","(1.12B)"]
["Sale of Common & Preferred Stock","162.7M","125.9M","63.7M","113M","59.7M"]
["Proceeds from Stock Options","4.4M","5.8M","63.7M","113M","59.7M"]
["Other Proceeds from Sale of Stock","158.3M","120.1M","-","-","-"]
["Issuance/Reduction of Debt, Net","104.4M","3.6B","298.6M","748.6M","1.18B"]
["Change in Current Debt","-","-","13.1M","360.6M","197.1M"]
["Change in Long-Term Debt","104.4M","3.6B","285.5M","388M","979.7M"]
["Issuance of Long-Term Debt","2.05B","3.7B","891.2M","596.7M","1.95B"]
["Reduction in Long-Term Debt","(1.95B)","(96.4M)","(605.7M)","(208.7M)","(971.8M)"]
["Other Funds","17.2M","47.4M","(493.7M)","164.8M","66.5M"]
["Other Uses",-500000,"(18M)","(571.7M)","(38.6M)","(64.9M)"]
["Other Sources","17.7M","65.4M","78M","203.4M","131.4M"]
["Net Financing Cash Flow","(98.7M)","3.78B","(131.4M)","751M","(134.8M)"]
["Net Financing Cash Flow Growth","-",39.267499999999998,-1.0347999999999999,6.7153999999999998,-1.1795]
["Net Financing Cash Flow / Sales",-3.5299999999999998E-2,0.77649999999999997,-2.18E-2,0.1147,-1.84E-2]
["Exchange Rate Effect","(5.1M)","(7M)","(2.5M)","(9.3M)","(5.1M)"]
["Miscellaneous Funds",0,"-",0,0,0]
["Net Change in Cash","245.7M","(267.6M)","46.2M","(27M)","94.3M"]
["Free Cash Flow","494.2M","602.7M","361.6M","522.4M","788.6M"]
["Free Cash Flow Growth","-",0.2195,-0.4,0.44469999999999998,0.50960000000000005]
["Free Cash Flow Yield","-","-","-","-",1.32E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Summary","index":79,"n_rows":315,"n_cols":2,"rows_kept":315,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Constellation Brands, Inc. (STZ)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["210.26+1.53 (+0.73%)"]
["At close: 4:02PM EST"]
["People also watch"]
["TAPDEOTSNBUDDPS"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",208.73]
["Open",211.06]
["Bid","208.50 x 100"]
["Ask","211.48 x 200"]
["Day's Range","204.60 - 211.96"]
["52 Week Range","153.28 - 229.50"]
["Volume",2881838]
["Avg. Volume",1784804]
["Market Cap","41.044B"]
["Beta",-0.02]
["PE Ratio (TTM)",22.88]
["EPS (TTM)",9.19]
["Earnings Date","Apr 4, 2018 - Apr 9, 2018"]
["Forward Dividend & Yield","2.08 (0.97%)"]
["Ex-Dividend Date",43139]
["1y Target Est",247.62]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","41.04B"]
["Enterprise Value 3","49.84B"]
["Trailing P/E ",22.88]
["Forward P/E 1",21.99]
["PEG Ratio (5 yr expected) 1",1.45]
["Price/Sales (ttm)",5.51]
["Price/Book (mrq)",5.12]
["Enterprise Value/Revenue 3",6.69]
["Enterprise Value/EBITDA 6",18.22]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42794]
["Most Recent Quarter (mrq)",43069]
["Profitability"]
["Profit Margin ",0.24779999999999999]
["Operating Margin (ttm)",0.32929999999999998]
["Management Effectiveness"]
["Return on Assets (ttm)",7.9799999999999996E-2]
["Return on Equity (ttm)",0.24840000000000001]
["Income Statement"]
["Revenue (ttm)","7.45B"]
["Revenue Per Share (ttm)",38.130000000000003]
["Quarterly Revenue Growth (yoy)",-6.0000000000000001E-3]
["Gross Profit (ttm)","3.53B"]
["EBITDA ","2.74B"]
["Net Income Avi to Common (ttm)","1.85B"]
["Diluted EPS (ttm)",9.19]
["Quarterly Earnings Growth (yoy)",0.21]
["Balance Sheet"]
["Total Cash (mrq)","154.5M"]
["Total Cash Per Share (mrq)",0.79]
["Total Debt (mrq)","9.35B"]
["Total Debt/Equity (mrq)",116.75]
["Current Ratio (mrq)",1.4]
["Book Value Per Share (mrq)",41.06]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","1.75B"]
["Levered Free Cash Flow (ttm)","458.28M"]
["Trading Information"]
["Stock Price History"]
["Beta ",-0.02]
["52-Week Change 3",0.34239999999999998]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",229.5]
["52 Week Low 3",153.28]
["50-Day Moving Average 3",220.1]
["200-Day Moving Average 3",210.66]
["Share Statistics"]
["Avg Vol (3 month) 3","1.78M"]
["Avg Vol (10 day) 3","2M"]
["Shares Outstanding 5","171.38M"]
["Float ","162.58M"]
["% Held by Insiders 1",5.3600000000000002E-2]
["% Held by Institutions 1",0.86990000000000001]
["Shares Short 3","4.97M"]
["Short Ratio 3",4.38]
["Short % of Float 3",3.0499999999999999E-2]
["Shares Short (prior month) 3","4.8M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",2.08]
["Forward Annual Dividend Yield 4",9.7000000000000003E-3]
["Trailing Annual Dividend Rate 3",1.96]
["Trailing Annual Dividend Yield 3",9.4000000000000004E-3]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4",0.2135]
["Dividend Date 3",43154]
["Ex-Dividend Date 4",43139]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",38488]
["TheStreet.com•19 hours ago"]
["Maybe There's a Bull Market In Your Wine Fridge"]
["After a tumultuous week, it's time for a glass of wine -- and maybe a look at some wine stocks. Not only has wine been proven to lower your cholesterol, but maybe it's a great defensive play for your portfolio ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Investopedia•yesterday"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Zacks•yesterday"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
["Forbes•2 days ago"]
["Cannabis Beer Soon To Be Available -- In Canada"]
["The first cannabis beer may soon be on the market in Canada, and a U.S. alcohol conglomerate has taken notice."]
[]
["Motley Fool•3 days ago"]
["The 5 Biggest Marijuana Acquisitions of All Time"]
["The green rush has led to some monster deals, especially in recent weeks."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Benzinga•4 days ago"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["BMO Capital Markets analyst Amit Sharma initiated coverage across the alcoholic beverage sector.  Constellation Brands, Inc. (NYSE: STZ ) with an Outperform rating and $275 price target. Molson Coors Brewing ..."]
[]
["Zacks•5 days ago"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
["TheStreet.com•6 days ago"]
["Liquor Sector to See More Consolidation in 2018"]
["The Patrón and Avión tequila purchases likely will not be the last deals this year for producers of tequila, whiskey and gin."]
["Investopedia•9 days ago"]
["7 Consumer Stocks That Can Beat The Market"]
["These consumer staples stocks could outperform the market despite rising interest rates and inflation."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Motley Fool•10 days ago"]
["3 Top Growth Stocks to Buy Right Now"]
["These stocks present a unique combination of growth and deep-discount value."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
["VICTOR, N.Y., Jan. 29, 2018 (GLOBE NEWSWIRE) -- Constellation Brands, Inc. (NYSE:STZ) (NYSE:STZ.B), a leading beverage alcohol company, announced today that it has given notice for full redemption prior ..."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Prices Offering of Senior Notes"]
["VICTOR, N.Y., Jan. 29, 2018 (GLOBE NEWSWIRE) -- Constellation Brands, Inc. (NYSE:STZ) (NYSE:STZ.B), a leading beverage alcohol company, announced today that it priced the public offering of $1.9 billion ..."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
["VICTOR, N.Y., Jan. 29, 2018-- Constellation Brands, Inc., a leading beverage alcohol company, announced today that it has given notice for full redemption prior to maturity of all of its outstanding 6.000% ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Prices Offering of Senior Notes"]
["VICTOR, N.Y., Jan. 29, 2018-- Constellation Brands, Inc., a leading beverage alcohol company, announced today that it priced the public offering of $1.9 billion aggregate principal amount of Senior Notes, ..."]
[]
["Market Realist•12 days ago"]
["How Canopy Growth Plans to Sell Recreational Marijuana"]
["Will Marijuana Become Legally Available to Canadians?"]
["Moody's•12 days ago"]
["Constellation Brands, Inc. -- Moody's rates Constellation Brands' bonds issuance Baa3; outlook stable"]
["Moody's Investors Service (\"Moody's\") today assigned a Baa3 rating to Constellation Brands, Inc.'s (\"Constellation\") expected $1.7 billion senior unsecured notes issued in 5, 10, and ..."]
[]
["Market Realist•12 days ago"]
["Why Marijuana and Cryptocurrency Investments Differ"]
["In the earlier part of this series, we briefly discussed why investors have recently rushed into cryptocurrencies and marijuana. In this part, we’ll discuss the difference between these investment opportunities, starting with the marijuana industry (MJX). Businesses exist to provide value to an end user, and marijuana’s end use has been fairly well-established. There has been an established market for medical marijuana in several countries."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["GlobeNewswire•12 days ago"]
["Corona Extra® Brings the Fiesta to Churchill Downs with Kentucky Derby Sponsorship Deal for Cinco de Mayo"]
["CHICAGO, Jan. 29, 2018-- Corona Extra ® today proudly announced it has signed on as the Official Import Beer of the Kentucky Derby presented by Woodford Reserve, which occurs over Cinco de Mayo weekend ..."]
[]
["Motley Fool•16 days ago"]
["Don't Tell Constellation Brands the Beer Industry Is Down"]
["The Corona distributor had the best performance of any brewer in 2017."]
[]
["Markit•16 days ago"]
["See what the IHS Markit Score report has to say about Constellation Brands Inc."]
["Constellation Brands Inc NYSE:STZ"]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["GlobeNewswire•17 days ago"]
["Ballast Point Brewing to Open in Downtown Disney® District at the Disneyland® Resort"]
["Award-winning Southern California craft brewer to open in late 2018 with a restaurant, brewery and beer garden Opening marks Downtown Disney® District`s first-ever on-site brewery SAN DIEGO, Jan. 24, 2018 ..."]
["GlobeNewswire•17 days ago"]
["Ballast Point Brewing to Open in Downtown Disney® District at the Disneyland® Resort"]
["Award-winning Southern California craft brewer to open in late 2018 with a restaurant, brewery and beer garden. Opening marks Downtown Disney ® District’ s first-ever on-site brewery. SAN DIEGO, Jan. 24, ..."]
[]
["Zacks•19 days ago"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
[]
["Market Realist•19 days ago"]
["The Motivation for Recreational Marijuana Consumption"]
["In this part, we look at the secondary use of marijuana, recreational use. In mid-2018, Canada is expected to make marijuana legal for recreational use. This outlook has been driving stocks such as Aurora Cannabis (ACB.TO), Canopy Growth (WEED.TO), Aphria (APH.TO), and MedReleaf (LEAF.TO) to new highs."]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (21)"]
[]
["Current 210.26"]
["Average 247.62"]
["Low 209.00"]
["High 275.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"STZ Mktw Sum","index":80,"n_rows":924,"n_cols":5,"rows_kept":924,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
[]
["Company Description"]
[]
["Constellation Brands, Inc. engages in the production, marketing and distribution of beverage alcohol products. It operates through the following business segments: Beer, Wine & Spirits, and Corporate Operations & Other. The Beer segment includes Corona Extra, Corona Light, Modelo Especial, Modelo Ne..."]
[]
["Constellation Brands, Inc. engages in the production, marketing and distribution of beverage alcohol products. It operates through the following business segments: Beer, Wine & Spirits, and Corporate Operations & Other. The Beer segment includes Corona Extra, Corona Light, Modelo Especial, Modelo Negra, Modelo Chelada, Pacifico, and Victoria brands. The Wine & Spirits segment produces and markets premium wine, including table wine, sparkling wine, and dessert wine; and imports SVEDKA Vodka. The Corporate Operations & Other segment comprises of traditional corporate-related items, including executive management, corporate development, corporate finance, human resource, internal audit, investor relations, legal, public relation, and information technology. The company was founded by Marvin Sands in 1945 and is headquartered in Victor, NY."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[30.83]
[]
["P/E Ratio (with extraordinary items)"]
[]
[25.31]
[]
["P/E Ratio (without extraordinary items)"]
[]
[23.29]
[]
["Price to Sales Ratio"]
[]
[4.88]
[]
["Price to Book Ratio"]
[]
[4.43]
[]
["Price to Cash Flow Ratio"]
[]
[21.08]
[]
["Enterprise Value to EBITDA"]
[]
[19.899999999999999]
[]
["Enterprise Value to Sales"]
[]
[6.79]
[]
["Total Debt to Enterprise Value"]
[]
[0.21]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[842575]
[]
["Income Per Employee"]
[]
[176448]
[]
["Receivables Turnover"]
[]
[8.65]
[]
["Total Asset Turnover"]
[]
[0.41]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.2]
[]
["Quick Ratio"]
[]
[0.47]
[]
["Cash Ratio"]
[]
[7.0000000000000007E-2]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[48.28]
[]
["Operating Margin"]
[]
[30.67]
[]
["Pretax Margin"]
[]
[28.56]
[]
["Net Margin"]
[]
[20.94]
[]
["Return on Assets"]
[]
[8.6300000000000008]
[]
["Return on Equity"]
[]
[22.83]
[]
["Return on Total Capital"]
[]
[9.98]
[]
["Return on Invested Capital"]
[]
[10.97]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[134.06]
[]
["Total Debt to Total Capital"]
[]
[57.28]
[]
["Total Debt to Total Assets"]
[]
[49.66]
[]
["Long-Term Debt to Equity"]
[]
[112.04]
[]
["Long-Term Debt to Total Capital"]
[]
[47.87]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Dr. Richard E. Sands",66,1979,"Chairman"]
["Mr. William A. Newlands",58,2015,"Chief Operating Officer & Executive Vice President"]
["Mr. David Eric Klein",52,2004,"Chief Financial Officer & Executive Vice President"]
["Mr. Joseph D. Bruhin","-",2012,"Chief Information Officer & Senior Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43130,"Barry A. Fromberg",1494,"  Disposition at $220.41 per share. ",329292]
[null,"Director"]
[43130,"Barry A. Fromberg",511,"  Disposition at $220.44 per share. ",112644]
[null,"Director"]
[43090,"Abigail J. Bennett",4104,"  Gift at $0 per share. ",0]
[43090,"Robert S. Sands",4104,"  Gift at $0 per share. ",0]
[43017,"William A. Newlands",2935,"  Disposition at $210.1 per share. ",616643]
[null,"Exec. Vice President"]
[42970,"William F. Hackett",12517,"  Disposition at $197 per share. ",2465849]
[null,"Exec Vice President"]
[42936,"Ernesto M. Hernández",151,"  Derivative/Non-derivative trans. at $198.12 per share. ",29916]
[null,"Director"]
[42936,"Ernesto M. Hernández",511,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42935,"Christopher L. Stenzel",5000,"  Disposition at $196.75 per share. ",983750]
[null,"Exec Vice President"]
[42923,"Thomas Micheal Kane",4940,"  Disposition at $193.28 per share. ",954803]
[null,"Executive VP, Chief HR Officer"]
[42856,"Robert S. Sands",20728,"  Derivative/Non-derivative trans. at $172.07 per share. ",3566666]
[42856,"F. Paul Hetterich",5373,"  Derivative/Non-derivative trans. at $172.07 per share. ",924532]
[null,"Exec. Vice President"]
[42856,"Thomas J. Mullin",6052,"  Derivative/Non-derivative trans. at $172.07 per share. ",1041367]
[null,"Exec. VP & Gen. Counsel"]
[42856,"William F. Hackett",4866,"  Derivative/Non-derivative trans. at $172.07 per share. ",837292]
[null,"Exec Vice President"]
[42856,"David Eric Klein",4121,"  Derivative/Non-derivative trans. at $172.07 per share. ",709100]
[null,"Exec Vice Pres. & CFO"]
[42856,"Christopher L. Stenzel",1215,"  Derivative/Non-derivative trans. at $172.07 per share. ",209065]
[null,"Exec Vice President"]
[42856,"Thomas Micheal Kane",4307,"  Derivative/Non-derivative trans. at $172.07 per share. ",741105]
[null,"Executive VP, Chief HR Officer"]
[42856,"William A. Newlands",906,"  Derivative/Non-derivative trans. at $172.07 per share. ",155895]
[null,"Exec. Vice President"]
[42856,"Robert S. Sands",13063,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[42856,"Robert S. Sands",27180,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[42856,"F. Paul Hetterich",3637,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec. Vice President"]
[42856,"F. Paul Hetterich",7420,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec. Vice President"]
[42856,"Thomas J. Mullin",3849,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec. VP & Gen. Counsel"]
[42856,"Thomas J. Mullin",8000,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec. VP & Gen. Counsel"]
[42856,"William F. Hackett",3916,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice President"]
[42856,"William F. Hackett",8420,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice President"]
[42856,"David Eric Klein",2180,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice Pres. & CFO"]
[42856,"David Eric Klein",5817,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice Pres. & CFO"]
[42856,"Christopher L. Stenzel",1067,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice President"]
[42856,"Christopher L. Stenzel",2220,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec Vice President"]
[42856,"Thomas Micheal Kane",2933,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive VP, Chief HR Officer"]
[42856,"Thomas Micheal Kane",6300,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Executive VP, Chief HR Officer"]
[42856,"William A. Newlands",2688,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Exec. Vice President"]
[42849,"James A. Locke",6340,"  Disposition at $173.05 per share. ",1097137]
[null,"Director"]
[42849,"James A. Locke",6340,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42837,"Thomas J. Mullin",39854,"  Disposition at $169.55 per share. ",6757245]
[null,"Exec. VP & Gen. Counsel"]
["/news/latest/company/us/stz"]
[]
["MarketWatch News on STZ"]
[]
["These â€˜sin stocksâ€™ are increasing sales the most (and CDC bossâ€™s pick doesnâ€™t make the list)"]
[]
["3:27 p.m. Jan. 31, 2018"]
[]
["- Philip van Doorn"]
[]
["How to survive the stock market correction you know is coming"]
[]
["8:34 a.m. Jan. 31, 2018"]
[]
["- Tim Mullaney"]
[]
["Dow logs 220-point gain to end stellar first week of 2018 for the stock market"]
[]
["5:24 p.m. Jan. 5, 2018"]
[]
["- Mark DeCambre"]
[]
["How BlackBerryâ€™s â€˜beastâ€™ of a breakout makes the stock a beauty to hold again"]
[]
["8:39 a.m. Jan. 5, 2018"]
[]
["- Victor Reklaitis"]
[]
["Corona beer distributor Constellation Brands sales falls short of estimates"]
[]
["7:45 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands now sees FY 18 EPS $8.50- to $8.60"]
[]
["7:37 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands sees FY18 beer sales up 9% to 11%"]
[]
["7:37 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands Q3 sales $1.79 bln, down 1%; FactSet consensus $1.87 bln"]
[]
["7:35 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands announces new share buyback program of $3 bln"]
[]
["7:36 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands Q3 EPS $2.44, up 23%"]
[]
["7:34 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands Q3 EPS $2.44, up 23%"]
[]
["7:34 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands Q3 EPS $2.44, up 23%"]
[]
["7:35 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Constellation Brands Q3 adj. EPS $2.00; FactSet consensus $1.89"]
[]
["7:35 a.m. Jan. 5, 2018"]
[]
["- Ciara Linnane"]
[]
["Corona beer parentâ€™s move into the marijuana business is a smart one"]
[]
["12:30 p.m. Oct. 31, 2017"]
[]
["- Ciara Linnane"]
[]
["Drinkable pot? Constellation Brands takes stake in marijuana company"]
[]
["8:03 p.m. Oct. 29, 2017"]
[]
["- Jennifer Maloney"]
[]
["As deaths, damage mount, Wine Country wildfires may be worst â€˜in California historyâ€™"]
[]
["10:49 p.m. Oct. 10, 2017"]
[]
["- Mike Murphy"]
[]
["Hereâ€™s how the U.S. could deliver the events that â€˜upendâ€™ global markets"]
[]
["8:23 a.m. Oct. 10, 2017"]
[]
["- Victor Reklaitis"]
[]
["Wildfires deal devastating blow to wine, tourism industries in Californiaâ€™s famed Wine Country"]
[]
["6:22 a.m. Oct. 10, 2017"]
[]
["- Mike Murphy"]
[]
["Constellation Brands stock price target raised to $246 vs. $227 at Macquarie"]
[]
["9:50 a.m. Oct. 6, 2017"]
[]
["- Ciara Linnane"]
[]
["Dow logs a recordâ€”along with S&P 500, Nasdaq, Russell 2000â€”as budget bill passes"]
[]
["3:25 p.m. Oct. 5, 2017"]
[]
["- Anora M. Gaudiano"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/stz"]
[]
["Other News on STZ"]
[]
["US Tobacco Company Takes Stakes in Canadian Cannabis Firms"]
[]
["9:17 a.m. Today9:17 a.m. Feb. 10, 2018"]
[]
["- 247WallSt.com"]
[]
["River Wealth Advisors LLC Buys iShares MSCI EAFE, Constellation Brands Inc, Vanguard High ..."]
[]
["2:38 p.m. Feb. 9, 2018"]
[]
["- GuruFocus.com"]
[]
["Top 4 Beer Stocks for 2018"]
[]
["12:30 p.m. Feb. 9, 2018"]
[]
["- Investopedia.com"]
[]
["Arrowstreet Capital Limited Partnership Buys CVS Health Corp, Walgreens Boots Alliance Inc, ..."]
[]
["11:38 a.m. Feb. 9, 2018"]
[]
["- GuruFocus.com"]
[]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
[]
["9:09 a.m. Feb. 9, 2018"]
[]
["- Zacks.com"]
[]
["268 Marijuana Stocks: Learn From An Examination Of Event Dates For The Prior 52 Weeks"]
[]
["12:45 p.m. Feb. 7, 2018"]
[]
["- Seeking Alpha"]
[]
["The 5 Biggest Marijuana Acquisitions of All Time"]
[]
["8:21 a.m. Feb. 7, 2018"]
[]
["- Motley Fool"]
[]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
[]
["3:25 p.m. Feb. 6, 2018"]
[]
["- benzinga.com"]
[]
["Roffman Miller Associates Inc Buys Bank of America Corporation, Chubb, DowDuPont Inc, Sells ..."]
[]
["10:38 a.m. Feb. 6, 2018"]
[]
["- GuruFocus.com"]
[]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
[]
["6:31 p.m. Feb. 5, 2018"]
[]
["- Zacks.com"]
[]
["THC: The Reason These Top Marijuana Stocks Could Have Staying Power"]
[]
["9:06 a.m. Feb. 4, 2018"]
[]
["- Motley Fool"]
[]
["Scott & Selber, Inc. Buys Constellation Brands Inc, Real Estate Select Sector SPDR Fund ..."]
[]
["4:38 p.m. Feb. 1, 2018"]
[]
["- GuruFocus.com"]
[]
["7 Consumer Stocks That Can Beat The Market"]
[]
["10:40 a.m. Feb. 1, 2018"]
[]
["- Investopedia.com"]
[]
["Altria (MO) Q4 Earnings Improve Y/Y, Makes Management Changes"]
[]
["9:57 a.m. Feb. 1, 2018"]
[]
["- Zacks.com"]
[]
["Bond Selloff Sends Ripples Through Corporate-Debt Market"]
[]
["8:02 p.m. Jan. 31, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["3 Top Growth Stocks to Buy Right Now"]
[]
["4:33 p.m. Jan. 31, 2018"]
[]
["- Motley Fool"]
[]
["Axel Capital Management, LLC Buys Canada Goose Holdings Inc, Constellation Brands Inc, National ..."]
[]
["2:38 p.m. Jan. 31, 2018"]
[]
["- GuruFocus.com"]
[]
["Marijuana Stocks And Australia: Is The Next Boom Down Under?"]
[]
["12:37 p.m. Jan. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["3 Marijuana ETFs That Will Have a Huge 2018"]
[]
["10:56 a.m. Jan. 30, 2018"]
[]
["- InvestorPlace.com"]
[]
["Can Tyson Foods Investment in Memphis Meats Help Aid Growth?"]
[]
["9:47 a.m. Jan. 30, 2018"]
[]
["- Zacks.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Constellation Brands, Inc."]
[]
["207 High Point Drive"]
[]
["Building 100"]
[]
["Victor, New York 14564-1061"]
[]
["Phone"]
[]
["1 5856787100"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43132]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$7.33B"]
[]
["Net Income"]
[]
["$1.54B"]
[]
["2017 Sales Growth"]
[]
[0.12]
[]
["Employees"]
[]
[8700]
[]
["Annual Report for STZ"]
[]
["/news/pressrelease/company/us/stz"]
[]
["Press Releases on STZ"]
[]
["Canadian Company Inventing Marijuana Beer Sees a Surge in Funding Following Government Decision and Entry of Constellation Brands into the Industry"]
[]
["8:30 a.m. Feb. 1, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
[]
["6:51 p.m. Jan. 29, 2018"]
[]
["- Globe Newswire"]
[]
["Constellation Brands Prices Offering of Senior Notes"]
[]
["6:43 p.m. Jan. 29, 2018"]
[]
["- Globe Newswire"]
[]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
[]
["6:44 p.m. Jan. 29, 2018"]
[]
["- GlobeNewswire"]
[]
["Constellation Brands Prices Offering of Senior Notes"]
[]
["6:36 p.m. Jan. 29, 2018"]
[]
["- GlobeNewswire"]
[]
["Corona Extra(R) Brings the Fiesta to Churchill Downs with Kentucky Derby Sponsorship Deal for Cinco de Mayo"]
[]
["9:05 a.m. Jan. 29, 2018"]
[]
["- GlobeNewswire"]
[]
["Ballast Point Brewing to Open in Downtown Disney(R) District at the Disneyland(R) Resort"]
[]
["10:30 a.m. Jan. 24, 2018"]
[]
["- Globe Newswire"]
[]
["Ballast Point Brewing to Open in Downtown Disney(R) District at the Disneyland(R) Resort"]
[]
["10:30 a.m. Jan. 24, 2018"]
[]
["- GlobeNewswire"]
[]
["Modelo Especial Announces Partnership with UFC Heavyweight Champion Stipe Miocic"]
[]
["12:10 p.m. Jan. 11, 2018"]
[]
["- GlobeNewswire"]
[]
["Should you buy stock or options on GoPro, Micron, Snap Inc., Constellation Brands and Southwestern Energy Company?"]
[]
["9:31 a.m. Jan. 5, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Constellation Brands Reports Third Quarter Fiscal 2018 Results"]
[]
["7:30 a.m. Jan. 5, 2018"]
[]
["- GlobeNewswire"]
[]
["Constellation Brands Reports Third Quarter Fiscal 2018 Results"]
[]
["7:30 a.m. Jan. 5, 2018"]
[]
["- Globe Newswire"]
[]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
[]
["7:57 a.m. Jan. 4, 2018"]
[]
["- Financeswire"]
[]
["What's Happening With These Consumer Goods Stocks? -- Brown-Forman, Constellation Brands, Church & Dwight, and Ecolab"]
[]
["6:45 a.m. Dec. 27, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Constellation Brands to Report Third Quarter Fiscal 2018 Financial Results; Host Conference Call January 5, 2018"]
[]
["4:38 p.m. Dec. 7, 2017"]
[]
["- Globe Newswire"]
[]
["Constellation Brands to Report Third Quarter Fiscal 2018 Financial Results; Host Conference Call January 5, 2018"]
[]
["4:30 p.m. Dec. 7, 2017"]
[]
["- GlobeNewswire"]
[]
["Selección Del Fundador Volume II: Casa Noble Tequila Expands Luxury Portfolio With Limited Edition $1,499 Bottle"]
[]
["12:10 p.m. Dec. 1, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Gilbane Alberici Joint Venture Project Earns ENR Global Best Project Merit Award"]
[]
["7:01 a.m. Nov. 8, 2017"]
[]
["- PRWeb"]
[]
["Opportunities in the North American Wine Sector: Analysis of Opportunities Offered by Countries in the Region"]
[]
["3:24 p.m. Nov. 7, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Opportunities in the North American Spirits Sector: Analysis of Opportunities Offered by Countries in the Region"]
[]
["5:39 p.m. Nov. 6, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Mkwt Basic","index":81,"n_rows":642,"n_cols":5,"rows_kept":642,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["STZ"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["NYSE"]
["STZ U.S.: NYSE"]
["Constellation Brands Inc. Cl A"]
["Watchlist CreateSTZAlert"]
["STZUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 6:17 p.m. EST Delayed quote"]
[210.26]
["0.00 0.00%"]
["After Hours Volume: 102.8K"]
["Close","Chg","Chg %"]
[210.26,1.53,7.3000000000000001E-3,"1.53 0.73%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["157.6% vs Avg."]
["Volume: 2.8M 65 Day Avg. - 1.8M "]
["Open: 211.06"]
["Close: 210.26"]
["204.60 Day Low/High 211.96"]
["Day Range"]
["153.28 52 Week Low/High 229.50"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $211.06 "]
["Day Range 204.60 - 211.96 "]
["52 Week Range 153.28 - 229.50 "]
["Market Cap $40.83B "]
["Shares Outstanding 172.27M "]
["Public Float 164.86M "]
["Beta 0.81 "]
["Rev. per Employee $855.95K "]
["P/E Ratio 25.28 "]
["EPS $8.32 "]
["Yield 0.99% "]
["Dividend $0.52 "]
["Ex-Dividend Date Feb 8, 2018 "]
["Short Interest 2.38M 01/31/18"]
["% of Float Shorted 1.44% "]
["Average Volume 1.76M "]
["Performance"]
["5 Day",-2.6100000000000002E-2]
["1 Month",-3.3399999999999999E-2]
["3 Month",-3.85E-2]
["YTD",-8.0100000000000005E-2]
["1 Year",0.35260000000000002]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["These ‘sin stocks’ are increasing sales the most (and CDC boss’s pick doesn’t make the list)"]
["Jan. 31, 2018 at 3:27 p.m. ET"]
["by Philip van Doorn"]
[]
["How to survive the stock market correction you know is coming"]
["Jan. 31, 2018 at 8:34 a.m. ET"]
["by Tim Mullaney"]
[]
["Dow logs 220-point gain to end stellar first week of 2018 for the stock market"]
["Jan. 5, 2018 at 5:24 p.m. ET"]
["by Sara Sjolin"]
[]
["How BlackBerry’s ‘beast’ of a breakout makes the stock a beauty to hold again"]
["Jan. 5, 2018 at 8:39 a.m. ET"]
["by Victor Reklaitis"]
["Corona beer distributor Constellation Brands sales falls short of estimates"]
["Constellation Brands Inc. said Friday it had net income of $491.1 million, or $2.44 a share, in its fiscal third quarter to Nov. 30, up from $405.9 million, or $1.98 a share, in the year-earlier period. On a comparable basis, the company had EPS of $2.00, beating the FactSet consensus of $1.89. The distributor of Corona beer and Robert Mondavi wine said sales fell to $1.799 billion from $1.811 billion, below the FactSet consensus of $1.867 billion. The company raised its 2018 EPS outlook to $8.50 to $8.60 and its comparable EPS outlook to $8.40 to $8.50. The FactSet consensus is for fiscal 2018 EPS of $8.43. The company said its board has approved a new $3 billion share buyback program. Shares fell 0.8% premarket, but have gained 54% in the last 12 months, while the S&P 500 has gained 20%."]
[]
["Jan. 5, 2018 at 7:45 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands sees FY18 beer sales up 9% to 11%"]
["Constellation Brands sees FY18 beer sales up 9% to 11%"]
[]
["Jan. 5, 2018 at 7:37 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands now sees FY 18 EPS $8.50- to $8.60 "]
["Constellation Brands now sees FY 18 EPS $8.50- to $8.60"]
[]
["Jan. 5, 2018 at 7:37 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands announces new share buyback program of $3 bln"]
["Constellation Brands announces new share buyback program of $3 bln"]
[]
["Jan. 5, 2018 at 7:36 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands Q3 sales $1.79 bln, down 1%; FactSet consensus $1.87 bln"]
["Constellation Brands Q3 sales $1.79 bln, down 1%; FactSet consensus $1.87 bln"]
[]
["Jan. 5, 2018 at 7:35 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands Q3 adj. EPS $2.00; FactSet consensus $1.89"]
["Constellation Brands Q3 adj. EPS $2.00; FactSet consensus $1.89"]
[]
["Jan. 5, 2018 at 7:35 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands Q3 EPS $2.44, up 23%"]
["Constellation Brands Q3 EPS $2.44, up 23%"]
[]
["Jan. 5, 2018 at 7:35 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands Q3 EPS $2.44, up 23%"]
["Constellation Brands Q3 EPS $2.44, up 23%"]
[]
["Jan. 5, 2018 at 7:34 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands Q3 EPS $2.44, up 23%"]
["Constellation Brands Q3 EPS $2.44, up 23%"]
[]
["Jan. 5, 2018 at 7:34 a.m. ET"]
["by Ciara Linnane"]
[]
["Corona beer parent’s move into the marijuana business is a smart one"]
["Oct. 31, 2017 at 1:31 p.m. ET"]
["by Ciara Linnane"]
[]
["Drinkable pot? Constellation Brands takes stake in marijuana company"]
["Oct. 29, 2017 at 9:04 p.m. ET"]
["by Jennifer Maloney"]
[]
["As deaths, damage mount, Wine Country wildfires may be worst ‘in California history’"]
["Oct. 10, 2017 at 11:50 p.m. ET"]
["by Mike Murphy"]
[]
["Here’s how the U.S. could deliver the events that ‘upend’ global markets"]
["Oct. 10, 2017 at 9:23 a.m. ET"]
["by Victor Reklaitis"]
[]
["Wildfires deal devastating blow to wine, tourism industries in California’s famed Wine Country"]
["Oct. 10, 2017 at 7:23 a.m. ET"]
["by Mike Murphy"]
["Constellation Brands stock price target raised to $246 vs. $227 at Macquarie"]
[]
["Oct. 6, 2017 at 10:50 a.m. ET"]
["by Ciara Linnane"]
[]
["Dow logs a record—along with S&P 500, Nasdaq, Russell 2000—as budget bill passes"]
["Oct. 5, 2017 at 4:25 p.m. ET"]
["by Anora M. Gaudiano"]
["Bond Selloff Sends Ripples Through Corporate-Debt Market"]
["Months of selling in government bonds are beginning to send ripples through the corporate debt market, posing fresh risks to investors."]
[]
["Jan. 31, 2018 at 8:02 p.m. ET"]
["on The Wall Street Journal"]
["Time to Get Selective on Consumer Staples"]
["With interest rates rising, income investors will need to pick more carefully through payout-rich consumer stocks."]
[]
["Jan. 27, 2018 at 12:01 a.m. ET"]
["on Barron's Online"]
["Truck Shortage Forces Firms to Cut Shipments or Pay Up"]
["A nationwide truck shortage is forcing thousands of shippers into a tough choice: postpone all but the most important deliveries, or pay dearly to jump to the front of the line."]
[]
["Jan. 25, 2018 at 12:13 a.m. ET"]
["on The Wall Street Journal"]
["Corona Distributor: Legal Weed in California a ‘Nonevent’ For Beer Sales "]
["Constellation Brands Inc. isn’t worried beer sales will slow down in California now that recreational cannabis is legal, even as the Corona distributor develops cannabis-infused drinks that could launch in Canada by 2019."]
[]
["Jan. 5, 2018 at 4:28 p.m. ET"]
["on The Wall Street Journal"]
["Stocks to Watch: Apple, Cal-Maine Foods, Barnes & Noble, Constellation Brands, Sonic, Sears"]
["Among the companies with shares expected to trade actively in Friday's session are Apple Inc., Cal-Maine Foods Inc., Barnes & Noble Inc., Constellation Brands Inc. and Sonic Corp."]
[]
["Jan. 5, 2018 at 9:29 a.m. ET"]
["on The Wall Street Journal"]
["The Morning Ledger: Global growth — and Boeing — Push Dow Industrials Past 25000"]
["Dow Industrials cross 25000 for first time; Tech giants race to address chip flaws with a potentially vast impact; Trump administration proposes massive expansion of oil drilling."]
[]
["Jan. 5, 2018 at 7:53 a.m. ET"]
["on The Wall Street Journal"]
["Freeing Wireless Devices From All Those Wires"]
["A Silicon Valley company finally appears close to introducing a product that charges wireless devices remotely"]
[]
["Dec. 30, 2017 at 12:01 a.m. ET"]
["on Barron's Online"]
[]
["America’s Most Popular Type of Beer Is in Free Fall"]
["Nov. 1, 2017 at 3:00 p.m. ET"]
["on The Wall Street Journal"]
[]
["Big Brewer Makes a Play for Marijuana Beverages"]
["Oct. 29, 2017 at 2:00 p.m. ET"]
["on The Wall Street Journal"]
[]
["Today’s Top Supply Chain and Logistics News From WSJ"]
["Oct. 6, 2017 at 6:36 a.m. ET"]
["on The Wall Street Journal"]
[]
["Corona Is the New King of Beers"]
["Oct. 5, 2017 at 2:25 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks to Watch: Apple, Amazon, L Brands, Constellation Brands, International Speedway"]
["Oct. 5, 2017 at 8:38 a.m. ET"]
["on The Wall Street Journal"]
[]
["For Some Craft Brewers, Sales Are Tapping Out"]
["Aug. 23, 2017 at 1:14 p.m. ET"]
["on The Wall Street Journal"]
["Constellation Brands Hops Higher as Beer Sales Jump"]
[]
["Jun. 29, 2017 at 3:47 p.m. ET"]
["on Barron's"]
[]
["Stocks to Watch: Bank of America, Citigroup , Walgreens, Blue Apron, Pier 1"]
["Jun. 29, 2017 at 9:21 a.m. ET"]
["on The Wall Street Journal"]
["Constellation Brands: A Split-Up in the Stars?"]
[]
["Jun. 11, 2017 at 11:15 p.m. ET"]
["on Barron's"]
["No Room for Error in Earnings"]
[]
["May. 13, 2017 at 1:14 a.m. ET"]
["on Barron's"]
["9 Undervalued Earnings, Revenue Powerhouses"]
[]
["Apr. 27, 2017 at 10:22 a.m. ET"]
["on Barron's"]
[]
["CMO Today: ESPN Layoffs Hit On-Air Talent"]
["Apr. 27, 2017 at 7:47 a.m. ET"]
["on The Wall Street Journal"]
[]
["How a Wine Brand Advanced Digital Ad Measurement"]
["Apr. 27, 2017 at 6:00 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["US Tobacco Company Takes Stakes in Canadian Cannabis Firms"]
["U.S. tobacco wholesaler Alliance One last week acquired majority stakes in two Canadian medical marijuana firms. It is the first acquisition by an American tobacco company in the fast-growing cannabis industry."]
[]
["Feb. 10, 2018 at 9:17 a.m. ET"]
["on 247WallSt.com"]
["River Wealth Advisors LLC Buys iShares MSCI EAFE, Constellation Brands Inc, Vanguard High ..."]
["River Wealth Advisors LLC Buys iShares MSCI EAFE, Constellation Brands Inc, Vanguard High Dividend Yield, Sells General Electric Co, Walgreens Boots Alliance Inc, CVS Health Corp"]
[]
["Feb. 9, 2018 at 2:38 p.m. ET"]
["on GuruFocus.com"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Feb. 9, 2018 at 12:30 p.m. ET"]
["on Investopedia.com"]
["Arrowstreet Capital Limited Partnership Buys CVS Health Corp, Walgreens Boots Alliance Inc, ..."]
["Arrowstreet Capital Limited Partnership Buys CVS Health Corp, Walgreens Boots Alliance Inc, Visa Inc, Sells Amazon.com Inc, Alphabet Inc, Alphabet Inc"]
[]
["Feb. 9, 2018 at 11:38 a.m. ET"]
["on GuruFocus.com"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
[]
["Feb. 9, 2018 at 9:09 a.m. ET"]
["on Zacks.com"]
["268 Marijuana Stocks: Learn From An Examination Of Event Dates For The Prior 52 Weeks"]
["268 Marijuana Stocks: Learn From An Examination Of Event Dates For The Prior 52 Weeks"]
[]
["Feb. 7, 2018 at 12:45 p.m. ET"]
["on Seeking Alpha"]
["The 5 Biggest Marijuana Acquisitions of All Time"]
[]
["Feb. 7, 2018 at 8:21 a.m. ET"]
["on Motley Fool"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
[]
["Feb. 6, 2018 at 3:25 p.m. ET"]
["on benzinga.com"]
["Roffman Miller Associates Inc Buys Bank of America Corporation, Chubb, DowDuPont Inc, Sells ..."]
["Roffman Miller Associates Inc Buys Bank of America Corporation, Chubb, DowDuPont Inc, Sells General Electric Co, Under Armour Inc, International Business Machines Corp"]
[]
["Feb. 6, 2018 at 10:38 a.m. ET"]
["on GuruFocus.com"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
[]
["Feb. 5, 2018 at 6:31 p.m. ET"]
["on Zacks.com"]
["THC: The Reason These Top Marijuana Stocks Could Have Staying Power"]
[]
["Feb. 4, 2018 at 9:06 a.m. ET"]
["on Motley Fool"]
["Scott & Selber, Inc. Buys Constellation Brands Inc, Real Estate Select Sector SPDR Fund ..."]
["Scott & Selber, Inc. Buys Constellation Brands Inc, Real Estate Select Sector SPDR Fund (The), Schwab U.S. Broad Market, Sells Costco Wholesale Corp, Align Technology Inc, Marriott International Inc"]
[]
["Feb. 1, 2018 at 4:38 p.m. ET"]
["on GuruFocus.com"]
["7 Consumer Stocks That Can Beat The Market"]
["These consumer staples stocks could outperform the market despite rising interest rates and inflation."]
[]
["Feb. 1, 2018 at 10:40 a.m. ET"]
["on Investopedia.com"]
["Altria (MO) Q4 Earnings Improve Y/Y, Makes Management Changes"]
["Altria Group (MO) gains from higher OCI across smokeable and smokeless segments and lower taxes. It issues favorable earnings view for 2018."]
[]
["Feb. 1, 2018 at 9:57 a.m. ET"]
["on Zacks.com"]
["Bond Selloff Sends Ripples Through Corporate-Debt Market"]
["Months of selling in government bonds are beginning to send ripples through the corporate debt market, posing fresh risks to investors."]
[]
["Jan. 31, 2018 at 8:02 p.m. ET"]
["on The Wall Street Journal"]
["3 Top Growth Stocks to Buy Right Now"]
[]
["Jan. 31, 2018 at 4:33 p.m. ET"]
["on Motley Fool"]
["Axel Capital Management, LLC Buys Canada Goose Holdings Inc, Constellation Brands Inc, National ..."]
["Axel Capital Management, LLC Buys Canada Goose Holdings Inc, Constellation Brands Inc, National Vision Holdings Inc, Sells Albemarle Corp, Sociedad Quimica Y Minera De Chile SA, FMC Corp"]
[]
["Jan. 31, 2018 at 2:38 p.m. ET"]
["on GuruFocus.com"]
["Marijuana Stocks And Australia: Is The Next Boom Down Under?"]
["Marijuana Stocks And Australia: Is The Next Boom Down Under?"]
[]
["Jan. 31, 2018 at 12:37 p.m. ET"]
["on Seeking Alpha"]
["Can Tyson Foods Investment in Memphis Meats Help Aid Growth?"]
["Tyson Foods(TSN) invests in Memphis Meats, which concentrates on developing ways to produce cultural meat directly from animals' cells without killing them."]
[]
["Jan. 30, 2018 at 9:47 a.m. ET"]
["on Zacks.com"]
["3 Marijuana ETFs That Will Have a Huge 2018"]
["3 Marijuana ETFs That Will Have a Huge 2018"]
[]
["Jan. 30, 2018 at 10:56 a.m. ET"]
["on InvestorPlace.com"]
["Canadian Company Inventing Marijuana Beer Sees a Surge in Funding Following Government Decision and Entry of Constellation Brands into the Industry"]
["Canadian Company Inventing Marijuana Beer Sees a Surge in Funding Following Government Decision and Entry of Constellation Brands into the Industry"]
[]
["Feb. 1, 2018 at 8:30 a.m. ET"]
["on PR Newswire - PRF"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
[]
["Jan. 29, 2018 at 6:51 p.m. ET"]
["on Globe Newswire"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
[]
["Jan. 29, 2018 at 6:44 p.m. ET"]
["on GlobeNewswire"]
["Constellation Brands Prices Offering of Senior Notes"]
["Constellation Brands Prices Offering of Senior Notes"]
[]
["Jan. 29, 2018 at 6:43 p.m. ET"]
["on Globe Newswire"]
["Constellation Brands Prices Offering of Senior Notes"]
["Constellation Brands Prices Offering of Senior Notes"]
[]
["Jan. 29, 2018 at 6:36 p.m. ET"]
["on GlobeNewswire"]
["Corona Extra(R) Brings the Fiesta to Churchill Downs with Kentucky Derby Sponsorship Deal for Cinco de Mayo"]
["Corona Extra(R) Brings the Fiesta to Churchill Downs with Kentucky Derby Sponsorship Deal for Cinco de Mayo"]
[]
["Jan. 29, 2018 at 9:05 a.m. ET"]
["on GlobeNewswire"]
["Ballast Point Brewing to Open in Downtown Disney(R) District at the Disneyland(R) Resort"]
["Ballast Point Brewing to Open in Downtown Disney(R) District at the Disneyland(R) Resort"]
[]
["Jan. 24, 2018 at 10:30 a.m. ET"]
["on GlobeNewswire"]
["Ballast Point Brewing to Open in Downtown Disney(R) District at the Disneyland(R) Resort"]
["Ballast Point Brewing to Open in Downtown Disney(R) District at the Disneyland(R) Resort"]
[]
["Jan. 24, 2018 at 10:30 a.m. ET"]
["on Globe Newswire"]
["Should you buy stock or options on GoPro, Micron, Snap Inc., Constellation Brands and Southwestern Energy Company?"]
["Should you buy stock or options on GoPro, Micron, Snap Inc., Constellation Brands and Southwestern Energy Company?"]
[]
["Jan. 5, 2018 at 9:31 a.m. ET"]
["on PR Newswire - PRF"]
["Constellation Brands Reports Third Quarter Fiscal 2018 Results"]
["Constellation Brands Reports Third Quarter Fiscal 2018 Results"]
[]
["Jan. 5, 2018 at 7:30 a.m. ET"]
["on Globe Newswire"]
["Constellation Brands Reports Third Quarter Fiscal 2018 Results"]
["Constellation Brands Reports Third Quarter Fiscal 2018 Results"]
[]
["Jan. 5, 2018 at 7:30 a.m. ET"]
["on GlobeNewswire"]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
[]
["Jan. 4, 2018 at 7:57 a.m. ET"]
["on Financeswire"]
["What's Happening With These Consumer Goods Stocks? -- Brown-Forman, Constellation Brands, Church & Dwight, and Ecolab"]
["What's Happening With These Consumer Goods Stocks? -- Brown-Forman, Constellation Brands, Church & Dwight, and Ecolab"]
[]
["Dec. 27, 2017 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Constellation Brands to Report Third Quarter Fiscal 2018 Financial Results; Host Conference Call January 5, 2018"]
["Constellation Brands to Report Third Quarter Fiscal 2018 Financial Results; Host Conference Call January 5, 2018"]
[]
["Dec. 7, 2017 at 4:38 p.m. ET"]
["on Globe Newswire"]
["Constellation Brands to Report Third Quarter Fiscal 2018 Financial Results; Host Conference Call January 5, 2018"]
["Constellation Brands to Report Third Quarter Fiscal 2018 Financial Results; Host Conference Call January 5, 2018"]
[]
["Dec. 7, 2017 at 4:30 p.m. ET"]
["on GlobeNewswire"]
["Selección Del Fundador Volume II: Casa Noble Tequila Expands Luxury Portfolio With Limited Edition $1,499 Bottle"]
["Selección Del Fundador Volume II: Casa Noble Tequila Expands Luxury Portfolio With Limited Edition $1,499 Bottle"]
[]
["Dec. 1, 2017 at 12:10 p.m. ET"]
["on PR Newswire - PRF"]
["Gilbane Alberici Joint Venture Project Earns ENR Global Best Project Merit Award"]
[]
["Nov. 8, 2017 at 7:02 a.m. ET"]
["on PRWeb"]
["Opportunities in the North American Wine Sector: Analysis of Opportunities Offered by Countries in the Region"]
[]
["Nov. 7, 2017 at 3:24 p.m. ET"]
["on PR Newswire - PRF"]
["Opportunities in the North American Spirits Sector: Analysis of Opportunities Offered by Countries in the Region"]
[]
["Nov. 6, 2017 at 5:39 p.m. ET"]
["on PR Newswire - PRF"]
["Unknown SLTK May Have Big Upside Following Recent Events at Canopy Growth Corp"]
[]
["Nov. 2, 2017 at 7:35 a.m. ET"]
["on ACCESSWIRE"]
[]
["Constellation Brands Inc. Cl A"]
[]
["Constellation Brands, Inc. engages in the production, marketing and distribution of beverage alcohol products. It operates through the following business segments: Beer, Wine & Spirits, and Corporate Operations & Other. The Beer segment includes Corona Extra, Corona Light, Modelo Especial, Modelo Negra, Modelo Chelada, Pacifico, and Victoria brands. The Wine & Spirits segment produces and markets premium wine, including table wine, sparkling wine, and dessert wine; and imports SVEDKA Vodka. The Corporate Operations & Other segment comprises of traditional corporate-related items, including executive management, corporate development, corporate finance, human resource, internal audit, investor relations, legal, public relation, and information technology. The company was founded by Marvin Sands in 1945 and is headquartered in Victor, NY.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 25 Full Ratings "]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
[]
["Feb. 6, 2018 at 4:26 p.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["Feb. 6, 2018 at 9:52 a.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For January 10, 2018"]
[]
["Jan. 10, 2018 at 9:21 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Willamette Valley Vineyards Inc.",-1.26E-2,"$39.02M"]
["Boston Beer Co. Cl A",8.8999999999999999E-3,"$2.13B"]
["Compania Cervecerias Unidas S.A. ADR",-9.2999999999999992E-3,"$5.09B"]
["Brown-Forman Corp. Cl B",3.2199999999999999E-2,"$25.02B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"STZ Yahoo Gr","index":82,"n_rows":281,"n_cols":5,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Constellation Brands, Inc. (STZ)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["210.26+1.53 (+0.73%)"]
["At close: 4:02PM EST"]
["People also watch"]
["TAPDEOTSNBUDDPS"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",208.73]
["Open",211.06]
["Bid","208.50 x 100"]
["Ask","211.48 x 200"]
["Day's Range","204.60 - 211.96"]
["52 Week Range","153.28 - 229.50"]
["Volume",2881838]
["Avg. Volume",1784804]
["Market Cap","41.044B"]
["Beta",-0.02]
["PE Ratio (TTM)",22.88]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","2.08 (0.97%)"]
["Ex-Dividend Date",43139]
["1y Target Est",247.62]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Feb 2018)","Next Qtr. (May 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",19,15,22,23]
["Avg. Estimate",1.74,2.5499999999999998,8.5500000000000007,9.56]
["Low Estimate",1.66,2.4500000000000002,8.4700000000000006,9.06]
["High Estimate",1.82,2.8,8.6300000000000008,10.130000000000001]
["Year Ago EPS",1.48,2.34,6.76,8.5500000000000007]
["Revenue Estimate","Current Qtr. (Feb 2018)","Next Qtr. (May 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",14,11,17,19]
["Avg. Estimate","1.75B","2.08B","7.57B","8.13B"]
["Low Estimate","1.71B","2.06B","7.53B","8.01B"]
["High Estimate","1.8B","2.1B","7.62B","8.25B"]
["Year Ago Sales","1.63B","1.94B","7.33B","7.57B"]
["Sales Growth (year/est)",7.3999999999999996E-2,7.5999999999999998E-2,3.2000000000000001E-2,7.3999999999999996E-2]
["Earnings History",42793,42885,42977,43068]
["EPS Est.",1.36,1.98,2.17,1.89]
["EPS Actual",1.48,2.34,2.4700000000000002,2]
["Difference",0.12,0.36,0.3,0.11]
["Surprise %",8.7999999999999995E-2,0.182,0.13800000000000001,5.8000000000000003E-2]
["EPS Trend","Current Qtr. (Feb 2018)","Next Qtr. (May 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",1.74,2.5499999999999998,8.5500000000000007,9.56]
["7 Days Ago",1.73,2.5499999999999998,8.5500000000000007,9.5399999999999991]
["30 Days Ago",1.73,2.5499999999999998,8.5299999999999994,9.5299999999999994]
["60 Days Ago",1.75,2.48,8.41,9.2799999999999994]
["90 Days Ago",1.74,2.48,8.3699999999999992,9.23]
["EPS Revisions","Current Qtr. (Feb 2018)","Next Qtr. (May 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A",1,1]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","STZ","Industry","Sector","S&P 500"]
["Current Qtr.",0.17599999999999999,"N/A","N/A",0.32]
["Next Qtr.",0.09,"N/A","N/A",0.38]
["Current Year",0.26500000000000001,"N/A","N/A",0.15]
["Next Year",0.11799999999999999,"N/A","N/A",0.12]
["Next 5 Years (per annum)",0.16789999999999999,"N/A","N/A",0.12]
["Past 5 Years (per annum)",0.32240000000000002,"N/A","N/A","N/A"]
["TheStreet.com•19 hours ago"]
["Maybe There's a Bull Market In Your Wine Fridge"]
["After a tumultuous week, it's time for a glass of wine -- and maybe a look at some wine stocks. Not only has wine been proven to lower your cholesterol, but maybe it's a great defensive play for your portfolio ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Investopedia•yesterday"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Zacks•yesterday"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
["Forbes•2 days ago"]
["Cannabis Beer Soon To Be Available -- In Canada"]
["The first cannabis beer may soon be on the market in Canada, and a U.S. alcohol conglomerate has taken notice."]
[]
["Motley Fool•3 days ago"]
["The 5 Biggest Marijuana Acquisitions of All Time"]
["The green rush has led to some monster deals, especially in recent weeks."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Benzinga•4 days ago"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["BMO Capital Markets analyst Amit Sharma initiated coverage across the alcoholic beverage sector.  Constellation Brands, Inc. (NYSE: STZ ) with an Outperform rating and $275 price target. Molson Coors Brewing ..."]
[]
["Zacks•5 days ago"]
["The Super Bowl Is Over, But You Can Still Buy These 3 Sin Stocks"]
["Super Bowl LII in Minneapolis turned out to be a fantastic game between the Philadelphia Eagles and the New England Patriots. And while the teams battled it out on the field in historic high-scoring fashion, people around the country gathered in living rooms and bars happily sipping their favorite adult beverages."]
["TheStreet.com•6 days ago"]
["Liquor Sector to See More Consolidation in 2018"]
["The Patrón and Avión tequila purchases likely will not be the last deals this year for producers of tequila, whiskey and gin."]
["Investopedia•9 days ago"]
["7 Consumer Stocks That Can Beat The Market"]
["These consumer staples stocks could outperform the market despite rising interest rates and inflation."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Motley Fool•10 days ago"]
["3 Top Growth Stocks to Buy Right Now"]
["These stocks present a unique combination of growth and deep-discount value."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
["VICTOR, N.Y., Jan. 29, 2018 (GLOBE NEWSWIRE) -- Constellation Brands, Inc. (NYSE:STZ) (NYSE:STZ.B), a leading beverage alcohol company, announced today that it has given notice for full redemption prior ..."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Prices Offering of Senior Notes"]
["VICTOR, N.Y., Jan. 29, 2018 (GLOBE NEWSWIRE) -- Constellation Brands, Inc. (NYSE:STZ) (NYSE:STZ.B), a leading beverage alcohol company, announced today that it priced the public offering of $1.9 billion ..."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Announces Full Redemption of 6.000% Senior Notes Due 2022"]
["VICTOR, N.Y., Jan. 29, 2018-- Constellation Brands, Inc., a leading beverage alcohol company, announced today that it has given notice for full redemption prior to maturity of all of its outstanding 6.000% ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["GlobeNewswire•12 days ago"]
["Constellation Brands Prices Offering of Senior Notes"]
["VICTOR, N.Y., Jan. 29, 2018-- Constellation Brands, Inc., a leading beverage alcohol company, announced today that it priced the public offering of $1.9 billion aggregate principal amount of Senior Notes, ..."]
[]
["Market Realist•12 days ago"]
["How Canopy Growth Plans to Sell Recreational Marijuana"]
["Will Marijuana Become Legally Available to Canadians?"]
["Moody's•12 days ago"]
["Constellation Brands, Inc. -- Moody's rates Constellation Brands' bonds issuance Baa3; outlook stable"]
["Moody's Investors Service (\"Moody's\") today assigned a Baa3 rating to Constellation Brands, Inc.'s (\"Constellation\") expected $1.7 billion senior unsecured notes issued in 5, 10, and ..."]
[]
["Market Realist•12 days ago"]
["Why Marijuana and Cryptocurrency Investments Differ"]
["In the earlier part of this series, we briefly discussed why investors have recently rushed into cryptocurrencies and marijuana. In this part, we’ll discuss the difference between these investment opportunities, starting with the marijuana industry (MJX). Businesses exist to provide value to an end user, and marijuana’s end use has been fairly well-established. There has been an established market for medical marijuana in several countries."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["GlobeNewswire•12 days ago"]
["Corona Extra® Brings the Fiesta to Churchill Downs with Kentucky Derby Sponsorship Deal for Cinco de Mayo"]
["CHICAGO, Jan. 29, 2018-- Corona Extra ® today proudly announced it has signed on as the Official Import Beer of the Kentucky Derby presented by Woodford Reserve, which occurs over Cinco de Mayo weekend ..."]
[]
["Motley Fool•16 days ago"]
["Don't Tell Constellation Brands the Beer Industry Is Down"]
["The Corona distributor had the best performance of any brewer in 2017."]
[]
["Markit•16 days ago"]
["See what the IHS Markit Score report has to say about Constellation Brands Inc."]
["Constellation Brands Inc NYSE:STZ"]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["GlobeNewswire•17 days ago"]
["Ballast Point Brewing to Open in Downtown Disney® District at the Disneyland® Resort"]
["Award-winning Southern California craft brewer to open in late 2018 with a restaurant, brewery and beer garden Opening marks Downtown Disney® District`s first-ever on-site brewery SAN DIEGO, Jan. 24, 2018 ..."]
["GlobeNewswire•17 days ago"]
["Ballast Point Brewing to Open in Downtown Disney® District at the Disneyland® Resort"]
["Award-winning Southern California craft brewer to open in late 2018 with a restaurant, brewery and beer garden. Opening marks Downtown Disney ® District’ s first-ever on-site brewery. SAN DIEGO, Jan. 24, ..."]
[]
["Zacks•19 days ago"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
[]
["Market Realist•19 days ago"]
["The Motivation for Recreational Marijuana Consumption"]
["In this part, we look at the secondary use of marijuana, recreational use. In mid-2018, Canada is expected to make marijuana legal for recreational use. This outlook has been driving stocks such as Aurora Cannabis (ACB.TO), Canopy Growth (WEED.TO), Aphria (APH.TO), and MedReleaf (LEAF.TO) to new highs."]
["Recommendation Rating"]
[]
[2]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (21)"]
[]
["Current 210.26"]
["Average 247.62"]
["Low 209.00"]
["High 275.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"STZ Mktwth Gr","index":83,"n_rows":353,"n_cols":5,"rows_kept":353,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",244.65]
["Number of Ratings:",25,"Current Quarters Estimate:",1.74]
["FY Report Date:",43132,"Current Year's Estimate:",8.5399999999999991]
["Last Quarter's Earnings:",2,"Median PE on CY Estimate:",26.73]
["Year Ago Earnings:",6.65,"Next Fiscal Year Estimate:",9.5500000000000007]
[null,null,"Median PE on Next FY Estimate:",22.49]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",20,14,24,24]
["Mean Estimate",1.74,2.5499999999999998,8.5399999999999991,9.5500000000000007]
["High Estimates",1.82,2.8,8.6300000000000008,10.130000000000001]
["Low Estimates",1.66,2.4500000000000002,8.24,9.06]
["Coefficient Variance",2.98,3.43,0.93,2.6]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",16,16,14]
["OVERWEIGHT",2,1,0]
["HOLD",7,7,6]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Earnings Scheduled For January 5, 2018"]
[]
["5:47 a.m. Jan. 5, 2018"]
[]
["- Benzinga.com"]
[]
["6 Stocks To Watch For January 5, 2018"]
[]
["5:48 a.m. Jan. 5, 2018"]
[]
["- Benzinga.com"]
[]
["Can Constellation Brands Deliver Better Margins in Fiscal 3Q18?"]
[]
["1:13 p.m. Dec. 29, 2017"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
[]
["4:26 p.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["10:04 a.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For January 10, 2018"]
[]
["9:20 a.m. Jan. 10, 2018"]
[]
["- Benzinga.com"]
[]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Income Qtr","index":84,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Constellation Brands Inc. Cl A"]
["View Ratios"]
["All values USD millions.",42704,42794,42886,42978,43069,"5-qtr trend"]
["Sales/Revenue","1.81B","1.63B","1.94B","2.08B","1.8B"]
["Sales Growth","-",-0.10100000000000001,0.18909999999999999,7.7299999999999994E-2,-0.1368]
["Cost of Goods Sold (COGS) incl. D&A","918.4M","831.7M","929.8M","1.02B","890.1M"]
["COGS excluding D&A","854.9M","721.5M","858.3M","951M","815.1M"]
["Depreciation & Amortization Expense","63.5M","110.2M","71.5M","72.3M","75M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-9.4399999999999998E-2,0.11799999999999999,0.10059999999999999,-0.13020000000000001]
["Gross Income","891.8M","795.7M","1.01B","1.06B","909.4M"]
["Gross Income Growth","-",-0.10780000000000001,0.26350000000000001,5.57E-2,-0.14319999999999999]
["Gross Profit Margin","-","-","-","-",0.50539999999999996,"NA"]
[null,42704,42794,42886,42978,43069,"5-qtr trend"]
["SG&A Expense","346.7M","348.3M","338.9M","353.8M","359.2M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","346.7M","348.3M","338.9M","353.8M","359.2M"]
["SGA Growth","-",4.5999999999999999E-3,-2.7E-2,4.3999999999999997E-2,1.5299999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","8.9M","1.8M","105.1M","(1.4M)","75.5M"]
["EBIT after Unusual Expense","(8.9M)","(1.8M)","(105.1M)","1.4M","(75.5M)"]
["Non Operating Income/Expense","(2.4M)","256.2M",-100000,"2.8M","3.2M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","27.5M",-900000,400000,200000,"249.1M"]
["Interest Expense","77.7M","77.5M","82.4M","81.4M","83M"]
["Interest Expense Growth","-",-2.5999999999999999E-3,6.3200000000000006E-2,-1.21E-2,1.9699999999999999E-2]
["Gross Interest Expense","80.4M","85.8M","86.1M","86.3M","87.4M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","483.9M","623.9M","479.4M","630.7M","644.2M"]
["Pretax Income Growth","-",0.2893,-0.2316,0.31559999999999999,2.1399999999999999E-2]
["Pretax Margin","-","-","-","-",0.35799999999999998,"NA"]
["Income Tax","78.9M","162M","74.1M","128.7M","149.5M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","405M","461.9M","405.3M","502M","494.7M"]
["Minority Interest Expense",-900000,"9.9M","2.5M","2.5M","3.6M"]
["Net Income","405.9M","452M","402.8M","499.5M","491.1M"]
["Net Income Growth","-",0.11360000000000001,-0.10879999999999999,0.24010000000000001,-1.6799999999999999E-2]
["Net Margin Growth","-","-","-","-",0.27289999999999998,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","405.9M","452M","402.8M","499.5M","491.1M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","405.9M","452M","402.8M","499.5M","491.1M"]
["EPS (Basic)",2.04,2.34,2.09,2.59,2.5499999999999998]
["EPS (Basic) Growth","-",0.14449999999999999,-0.106,0.23669999999999999,-1.6E-2]
["Basic Shares Outstanding","198.53M","193.17M","192.56M","193.09M","192.92M"]
["EPS (Diluted)",1.79,2.0499999999999998,1.81,2.25,2.21]
["EPS (Diluted) Growth","-",0.14169999999999999,-0.1135,0.2384,-1.61E-2]
["Diluted Shares Outstanding","226.47M","220.89M","222.04M","222.35M","222.18M"]
["EBITDA","608.6M","557.6M","738M","779.9M","625.2M"]
["EBITDA Growth","-",-8.3799999999999999E-2,0.32350000000000001,5.6800000000000003E-2,-0.19839999999999999]
["EBITDA Margin","-","-","-","-",0.34739999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Balance Qtr","index":85,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Constellation Brands Inc. Cl A"]
["View Ratios"]
["Assets"]
["All values USD millions.",42704,42794,42886,42978,43069,"5-qtr trend"]
["Cash & Short Term Investments","197.3M","177.4M","199.1M","125.6M","154.5M"]
["Cash Only","197.3M","177.4M","199.1M","125.6M","154.5M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.1009,0.12230000000000001,-0.36919999999999997,0.2301]
["Cash & ST Investments / Total Assets",1.0800000000000001E-2,9.4999999999999998E-3,1.0500000000000001E-2,6.4999999999999997E-3,7.7000000000000002E-3]
["Total Accounts Receivable","856M","837.4M","832M","941.7M","867.7M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","100.4M","-","88.4M","88.2M"]
["Accounts Receivable Growth","-",-2.1700000000000001E-2,-6.4000000000000003E-3,0.13189999999999999,-7.8600000000000003E-2]
["Accounts Receivable Turnover",2.11,1.94,2.33,2.21,2.0699999999999998]
["Inventories","2.12B","1.96B","1.94B","1.93B","2.17B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","268.4M","260.1M","392.5M","376.4M","355.8M"]
["Miscellaneous Current Assets","268.4M","124M","392.5M","128.8M","101.2M"]
["Total Current Assets","3.44B","3.23B","3.36B","3.37B","3.55B"]
[null,42704,42794,42886,42978,43069,"5-qtr trend"]
["Net Property, Plant & Equipment","3.71B","3.93B","4.19B","4.46B","4.55B"]
["Property, Plant & Equipment - Gross","-","5.21B","-","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","1.28B","-","-","-"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","11.01B","11.3B","11.26B","11.42B","11.39B"]
["Net Goodwill","7.81B","7.92B","7.97B","8.11B","8.09B"]
["Net Other Intangibles","3.21B","3.38B","3.29B","3.31B","3.3B"]
["Other Assets","155.2M","141.4M","150M","157.5M","621M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","18.32B","18.6B","18.96B","19.42B","20.11B"]
["Assets - Total - Growth","-",1.54E-2,1.9199999999999998E-2,2.4199999999999999E-2,3.5499999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42704,42794,42886,42978,43069,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","1.27B","1.52B","1.13B","910.5M","1.24B"]
["Short Term Debt","353.4M","606.5M","988.1M","814M","1.21B"]
["Current Portion of Long Term Debt","915.7M","910.9M","146.2M","96.5M","23.2M"]
["Accounts Payable","772.3M","559.8M","558.8M","601.7M","742.2M"]
["Accounts Payable Growth","-",-0.2752,-1.8E-3,7.6799999999999993E-2,0.23350000000000001]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","595.2M","620.4M","489.3M","577.8M","557.7M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","595.2M","620.4M","489.3M","577.8M","557.7M"]
["Total Current Liabilities","2.64B","2.7B","2.18B","2.09B","2.54B"]
["Long-Term Debt","7.36B","7.72B","8.08B","8.04B","8.11B"]
["Long-Term Debt excl. Capitalized Leases","7.36B","7.72B","8.08B","8.04B","8.11B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.12B","1.13B","1.14B","1.17B","1.23B"]
["Deferred Taxes - Credit","1.12B","1.13B","1.14B","1.17B","1.23B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","199.3M","165.7M","166.5M","179.1M","214.3M"]
["Other Liabilities (excl. Deferred Income)","199.3M","165.7M","166.5M","179.1M","214.3M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","11.32B","11.72B","11.56B","11.47B","12.1B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.61799999999999999,0.62990000000000002,0.60980000000000001,0.59079999999999999,0.60170000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","7.02B","6.89B","7.39B","7.93B","7.99B"]
["Common Stock Par/Carry Value","2.9M","2.9M","2.9M","2.9M","2.9M"]
["Retained Earnings","6.93B","7.31B","7.61B","8.01B","8.4B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(519.6M)","(358M)","(209.5M)","(105.5M)","(203.7M)"]
["Unrealized Gain/Loss Marketable Securities","(2.6M)","(2.3M)","(2.6M)","(2.1M)","(2.7M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(2.03B)","(2.78B)","(2.77B)","(2.79B)","(3.01B)"]
["Common Equity / Total Assets",0.3831,0.37040000000000001,0.38979999999999998,0.4083,0.39760000000000001]
["Total Shareholders' Equity","7.02B","6.89B","7.39B","7.93B","7.99B"]
["Total Shareholders' Equity / Total Assets",0.3831,0.37040000000000001,0.38979999999999998,0.4083,0.39760000000000001]
["Accumulated Minority Interest","(20.3M)","(6.4M)","8.1M","17.2M","15.2M"]
["Total Equity","7B","6.88B","7.4B","7.95B","8.01B"]
["Liabilities & Shareholders' Equity","18.32B","18.6B","18.96B","19.42B","20.11B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"STZ Cash Qtr","index":86,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Constellation Brands Inc. Cl A"]
["NYSE: STZ"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Constellation Brands Inc. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:17 p.m."]
[]
["STZ"]
["/quotes/zigman/267699/composite"]
[]
["$"]
[]
[210.26]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 102,811"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/267699/composite"]
[]
["Previous close"]
[]
[208.73]
[]
[210.26]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[204.6]
[]
[211.96]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[153.28]
[]
[229.5]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Constellation Brands Inc. Cl A"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42704,42794,42886,42978,43069,"5-qtr trend"]
["Net Income before Extraordinaries","405M","461.9M","405.3M","502M","494.7M"]
["Net Income Growth","-",0.14050000000000001,-0.1225,0.23860000000000001,-1.4500000000000001E-2]
["Depreciation, Depletion & Amortization","63.5M","110.2M","158.3M","72.3M","75M"]
["Depreciation and Depletion","61.4M","62.2M","70.1M","70.8M","73.5M"]
["Amortization of Intangible Assets","2.1M","48M","88.2M","1.5M","1.5M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(25.2M)","14M","(8.5M)","22.1M","77.8M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","-","(231.4M)","24.9M","18.4M","(148.5M)"]
["Funds from Operations","443.3M","354.7M","580M","614.8M","499M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(72.5M)","(74.4M)","(198.4M)","106.5M","(133.5M)"]
["Receivables","(26.6M)","72.1M","(96.8M)","(19.9M)","78.3M"]
["Accounts Payable","145.7M","(174.1M)","(13.6M)","53.8M","117.5M"]
["Other Assets/Liabilities","4.9M","(60.6M)","24.3M","(55.8M)","(22.9M)"]
["Net Operating Cash Flow","370.8M","280.3M","381.6M","721.3M","365.5M"]
["Net Operating Cash Flow Growth","-",-0.24410000000000001,0.3614,0.89019999999999999,-0.49330000000000002]
["Net Operating Cash Flow / Sales",0.20480000000000001,0.17219999999999999,0.19719999999999999,0.34599999999999997,0.2031]
[]
["Investing Activities"]
[]
[null,42704,42794,42886,42978,43069,"5-qtr trend"]
["Capital Expenditures","(223M)","(315.8M)","(217.1M)","(288M)","(200.5M)"]
["Capital Expenditures (Fixed Assets)","(223M)","(315.8M)","(217.1M)","(288M)","(200.5M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.41610000000000003,0.3125,-0.3266,0.30380000000000001]
["Capital Expenditures / Sales",-0.1232,-0.19409999999999999,-0.11219999999999999,-0.1381,-0.1114]
["Net Assets from Acquisitions","(257.3M)","(568.8M)","(5M)","(131.8M)",-100000]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","-","-","-","-","(191.3M)"]
["Purchase of Investments","-","-","-","-","(191.3M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(15.2M)","(3.4M)","-","-","-"]
["Other Sources","-","-",800000,500000,"-"]
["Net Investing Cash Flow","(495.5M)","(312.7M)","(221.3M)","(419.3M)","(397.7M)"]
["Net Investing Cash Flow Growth","-",0.36890000000000001,0.2923,-0.89470000000000005,5.1499999999999997E-2]
["Net Investing Cash Flow / Sales",-0.2737,-0.19209999999999999,-0.1144,-0.2011,-0.221]
[]
["Financing Activities"]
[]
[null,42704,42794,42886,42978,43069,"5-qtr trend"]
["Cash Dividends Paid - Total","(79.5M)","(76.8M)","(100.5M)","(100.5M)","(100.1M)"]
["Common Dividends","(79.5M)","(76.8M)","(100.5M)","(100.5M)","(100.1M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(361.1M)","(729.7M)","16.6M","1.1M","(219.4M)"]
["Repurchase of Common & Preferred Stk.","(367.1M)","(750.1M)","-","(14.3M)","(224.9M)"]
["Sale of Common & Preferred Stock","6M","20.4M","16.6M","15.4M","5.5M"]
["Proceeds from Stock Options","6M","20.4M","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","16.6M","15.4M","5.5M"]
["Issuance/Reduction of Debt, Net","582.1M","796.9M","(35.4M)","(279.1M)","382.1M"]
["Change in Current Debt","239.9M","253M","381.3M","(174.7M)","398.3M"]
["Change in Long-Term Debt","342.2M","543.9M","(416.7M)","(104.4M)","(16.2M)"]
["Issuance of Long-Term Debt","407.5M","608M","1.5B","2.5B","1.99B"]
["Reduction in Long-Term Debt","(65.3M)","(64.1M)","(1.91B)","(2.6B)","(2B)"]
["Other Funds","9.1M","21.2M","(22.3M)",-200000,-400000]
["Other Uses","(2.2M)","2M","(22.3M)",-200000,-400000]
["Other Sources","11.3M","19.2M","-","-","-"]
["Net Financing Cash Flow","150.6M","11.6M","(141.6M)","(378.7M)","62.2M"]
["Net Financing Cash Flow Growth","-",-0.92300000000000004,-13.206899999999999,-1.6744000000000001,1.1641999999999999]
["Net Financing Cash Flow / Sales",8.3199999999999996E-2,7.1000000000000004E-3,-7.3200000000000001E-2,-0.1817,3.4599999999999999E-2]
["Exchange Rate Effect","(5.9M)",900000,"3M","3.2M","(1.1M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","20M","(19.9M)","21.7M","(73.5M)","28.9M"]
["Free Cash Flow","147.8M","(35.5M)","164.5M","433.3M","165M"]
["Free Cash Flow Growth","-",-1.2402,5.6337999999999999,1.6339999999999999,-0.61919999999999997]
["Free Cash Flow Yield","-","-","-","-",1.32E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Income St","index":87,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Craft Brew Alliance Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","179.18M","200.02M","204.17M","202.51M","207.5M"]
["Sales Growth","-",0.1163,2.07E-2,-8.0999999999999996E-3,2.47E-2]
["Cost of Goods Sold (COGS) incl. D&A","128.92M","141.31M","141.97M","142.91M","-"]
["COGS excluding D&A","120.76M","132.66M","132.25M","132.05M","-"]
["Depreciation & Amortization Expense","8.16M","8.65M","9.72M","10.86M","-"]
["Depreciation","7.92M","8.41M","9.5M","10.66M","-"]
["Amortization of Intangibles",247000,241000,222000,199000,"-"]
["COGS Growth","-",9.6100000000000005E-2,4.7000000000000002E-3,6.6E-3,"-"]
["Gross Income","50.26M","58.71M","62.2M","59.6M","-"]
["Gross Income Growth","-",0.1681,5.9400000000000001E-2,-4.1799999999999997E-2,"-"]
["Gross Profit Margin","-","-","-","-","-","NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","46.46M","53M","57.93M","59.22M","60.5M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","46.46M","53M","57.93M","59.22M","60.5M"]
["SGA Growth","-",0.14069999999999999,9.3100000000000002E-2,2.23E-2,2.1499999999999998E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense",-261000,-385000,-183000,-264000,"-"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense",276000,226000,363000,417000,"-"]
["Interest Expense Growth","-",-0.1812,0.60619999999999996,0.14879999999999999,"-"]
["Gross Interest Expense",276000,226000,363000,417000,"-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","3.26M","5.1M","3.72M",-306000,"-"]
["Pretax Income Growth","-",0.56269999999999998,-0.27079999999999999,-1.0823,"-"]
["Pretax Margin","-","-","-","-","-","NA"]
["Income Tax","1.3M","2.02M","1.5M",14000,"-"]
["Income Tax - Current Domestic",930000,"1.31M",624000,-346000,"-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic",374000,709000,876000,360000,"-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.96M","3.08M","2.22M",-320000,"-"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","1.96M","3.08M","2.22M",-320000,"-"]
["Net Income Growth","-",0.57069999999999999,-0.2792,-1.1443000000000001,"-"]
["Net Margin Growth","-","-","-","-","-","NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.96M","3.08M","2.22M",-320000,"-"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.96M","3.08M","2.22M",-320000,"-"]
["EPS (Basic)",0.1,0.16,0.12,-0.02,0.49]
["EPS (Basic) Growth","-",0.6,-0.25,-1.1667000000000001,25.5]
["Basic Shares Outstanding","18.92M","19.04M","19.15M","19.23M","-"]
["EPS (Diluted)",0.1,0.16,0.12,-0.02,"-"]
["EPS (Diluted) Growth","-",0.6,-0.25,-1.1667000000000001,"-"]
["Diluted Shares Outstanding","19.04M","19.13M","19.18M","19.23M","-"]
["EBITDA","11.96M","14.36M","13.99M","11.24M","-"]
["EBITDA Growth","-",0.2001,-2.5899999999999999E-2,-0.1966,"-"]
["EBITDA Margin","-","-","-","-","-","NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:00 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Balance Sheet","index":88,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Craft Brew Alliance Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","2.73M",981000,911000,442000,"-"]
["Cash Only","2.73M",981000,911000,442000,"-"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.6401,-7.1400000000000005E-2,-0.51480000000000004,"-"]
["Cash & ST Investments / Total Assets",1.6E-2,5.4999999999999997E-3,4.7999999999999996E-3,2.2000000000000001E-3,"-"]
["Total Accounts Receivable","11.44M","11.99M","19.01M","24.08M","-"]
["Accounts Receivables, Net","11.37M","11.74M","18.93M","24.01M","-"]
["Accounts Receivables, Gross","11.4M","11.77M","18.95M","24.03M","-"]
["Bad Debt/Doubtful Accounts",-25000,-25000,-25000,-25000,"-"]
["Other Receivables",68000,250000,82000,68000,"-"]
["Accounts Receivable Growth","-",4.8300000000000003E-2,0.58520000000000005,0.2666,"-"]
["Accounts Receivable Turnover",15.67,16.68,10.74,8.41,"-"]
["Inventories","16.64M","18.97M","18.3M","19.09M","-"]
["Finished Goods","8.39M","11.78M","8.28M","8.58M","-"]
["Work in Progress","3.31M","2.78M","3.82M","3M","-"]
["Raw Materials","4.93M","4.41M","6.2M","7.51M","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.68M","5.83M","4.26M","4.57M","-"]
["Miscellaneous Current Assets","4.13M","5.1M","3.46M","3.7M","-"]
["Total Current Assets","35.48M","37.78M","42.48M","48.18M","-"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","104.19M","110.35M","116.87M","121.97M","-"]
["Property, Plant & Equipment - Gross","175.05M","188.29M","203.05M","218.41M","-"]
["Buildings","55.05M","55.25M","56.41M","56.48M","-"]
["Land & Improvements","7.62M","7.62M","7.61M","7.61M","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","16.49M","19.56M","25.17M","28.98M","-"]
["Accumulated Depreciation","70.86M","77.94M","86.18M","96.44M","-"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","30.61M","29.4M","29.29M","29.12M","-"]
["Net Goodwill","12.92M","12.92M","12.92M","12.92M","-"]
["Net Other Intangibles","17.69M","16.48M","16.38M","16.2M","-"]
["Other Assets","-","1.07M","1.69M","3.28M","-"]
["Tangible Other Assets","-","1.07M","1.69M","3.28M","-"]
["Total Assets","170.29M","178.6M","190.33M","202.55M","-"]
["Assets - Total - Growth","-",4.8800000000000003E-2,6.5699999999999995E-2,6.4199999999999993E-2,"-"]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.41M","1.16M","2.71M","2.42M","-"]
["Short Term Debt",700000,"-","2.2M","1.1M","-"]
["Current Portion of Long Term Debt",710000,"1.16M",507000,"1.32M","-"]
["Accounts Payable","14.04M","12.99M","14.9M","14.98M","-"]
["Accounts Payable Growth","-",-7.51E-2,0.14729999999999999,5.1000000000000004E-3,"-"]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","14.25M","15.58M","14.04M","15.56M","-"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","4.62M","5.11M","5.47M","4.97M","-"]
["Miscellaneous Current Liabilities","9.63M","10.47M","8.57M","10.59M","-"]
["Total Current Liabilities","29.7M","29.73M","31.64M","32.95M","-"]
["Long-Term Debt","11.05M","13.72M","18.99M","27.95M","-"]
["Long-Term Debt excl. Capitalized Leases","11.04M","13.72M","18.99M","27.95M","-"]
["Non-Convertible Debt","11.04M","13.72M","18.99M","27.95M","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations",11000,"-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","17.72M","18.57M","19.67M","20.33M","-"]
["Deferred Taxes - Credit","17.72M","18.57M","19.67M","20.33M","-"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities",584000,"1.17M","1.29M","1.66M","-"]
["Other Liabilities (excl. Deferred Income)",584000,"1.17M","1.29M","1.66M","-"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","59.05M","63.18M","71.6M","82.89M","-"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.3468,0.3538,0.37619999999999998,0.40920000000000001,"-"]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","111.23M","115.42M","118.74M","119.66M","-"]
["Common Stock Par/Carry Value",95000,96000,96000,96000,"-"]
["Retained Earnings","(25.84M)","(22.76M)","(20.54M)","(20.86M)","-"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.6532,0.6462,0.62380000000000002,0.59079999999999999,"-"]
["Total Shareholders' Equity","111.23M","115.42M","118.74M","119.66M","-"]
["Total Shareholders' Equity / Total Assets",0.6532,0.6462,0.62380000000000002,0.59079999999999999,"-"]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","111.23M","115.42M","118.74M","119.66M","-"]
["Liabilities & Shareholders' Equity","170.29M","178.6M","190.33M","202.55M","-"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:01 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Cash Flow","index":89,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Craft Brew Alliance Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","1.96M","3.08M","2.22M",-320000,"-"]
["Net Income Growth","-",0.57069999999999999,-0.2792,-1.1443000000000001,"-"]
["Depreciation, Depletion & Amortization","8.16M","8.65M","9.72M","10.86M","-"]
["Depreciation and Depletion","7.92M","8.41M","9.5M","10.66M","-"]
["Amortization of Intangible Assets",247000,241000,222000,199000,"-"]
["Deferred Taxes & Investment Tax Credit",374000,709000,876000,360000,"-"]
["Deferred Taxes",374000,709000,876000,360000,"-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds",880000,413000,"1.17M","1.84M","-"]
["Funds from Operations","11.38M","12.85M","13.99M","12.74M","-"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(2.92M)","(2.94M)","(2.43M)","(5.3M)","-"]
["Receivables",-858000,-371000,"(7.19M)","(5.08M)","-"]
["Accounts Payable","2.63M",-825000,"3.15M","1.52M","-"]
["Other Assets/Liabilities","1.54M",-53000,-42000,387000,"-"]
["Net Operating Cash Flow","8.46M","9.91M","11.56M","7.44M","-"]
["Net Operating Cash Flow Growth","-",0.1719,0.1666,-0.35620000000000002,"-"]
["Net Operating Cash Flow / Sales",4.7199999999999999E-2,4.9500000000000002E-2,5.6599999999999998E-2,3.6799999999999999E-2,"-"]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(9.89M)","(15.78M)","(15.65M)","(15.72M)","(18.3M)"]
["Capital Expenditures (Fixed Assets)","(9.89M)","(15.78M)","(15.65M)","(15.72M)","(18.3M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.59519999999999995,8.2000000000000007E-3,-4.4000000000000003E-3,-0.16400000000000001]
["Capital Expenditures / Sales",-5.5199999999999999E-2,-7.8899999999999998E-2,-7.6700000000000004E-2,-7.7600000000000002E-2,-8.8200000000000001E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-",254000,412000,75000,"-"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-",-933000,-925000,"-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(9.89M)","(15.53M)","(16.17M)","(16.57M)","(18.3M)"]
["Net Investing Cash Flow Growth","-",-0.56950000000000001,-4.1500000000000002E-2,-2.46E-2,-0.1043]
["Net Investing Cash Flow / Sales",-5.5199999999999999E-2,-7.7600000000000002E-2,-7.9200000000000007E-2,-8.1799999999999998E-2,-8.8200000000000001E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock",244000,488000,93000,172000,"-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock",244000,488000,93000,172000,"-"]
["Proceeds from Stock Options",244000,488000,93000,172000,"-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.25M)","3.24M","4.56M","8.59M","-"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(1.25M)","3.24M","4.56M","8.59M","-"]
["Issuance of Long-Term Debt",-46000,"3.84M","5.65M","9.2M","-"]
["Reduction in Long-Term Debt","(1.21M)",-604000,"(1.09M)",-605000,"-"]
["Other Funds",160000,148000,-107000,-106000,"-"]
["Other Uses","-",-150000,-151000,-106000,"-"]
["Other Sources",160000,298000,44000,"-","-"]
["Net Financing Cash Flow",-850000,"3.87M","4.54M","8.66M","-"]
["Net Financing Cash Flow Growth","-",5.5564999999999998,0.17269999999999999,0.90639999999999998,"-"]
["Net Financing Cash Flow / Sales",-4.7000000000000002E-3,1.9400000000000001E-2,2.2200000000000001E-2,4.2799999999999998E-2,"-"]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds",0,0,0,0,"-"]
["Net Change in Cash","(2.29M)","(1.75M)",-70000,-469000,"-"]
["Free Cash Flow","(1.44M)","(5.87M)","(4.09M)","(8.28M)","-"]
["Free Cash Flow Growth","-",-3.0863,0.30330000000000001,-1.0235000000000001,"-"]
["Free Cash Flow Yield","-","-","-","-","-","NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:01 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Summary","index":90,"n_rows":312,"n_cols":2,"rows_kept":312,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Craft Brew Alliance, Inc. (BREW)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["18.20-0.10 (-0.55%)"]
["At close: 4:00PM EST"]
["People also watch"]
["SAMTAPHOPSCHEFWVVI"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",18.3]
["Open",18.350000000000001]
["Bid","17.80 x 200"]
["Ask","20.35 x 100"]
["Day's Range","17.70 - 18.48"]
["52 Week Range","12.00 - 20.10"]
["Volume",72893]
["Avg. Volume",75474]
["Market Cap","351.196M"]
["Beta",0.31]
["PE Ratio (TTM)",202.22]
["EPS (TTM)",0.09]
["Earnings Date","Mar 14, 2018 - Mar 19, 2018"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",22.17]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","351.2M"]
["Enterprise Value 3","376.37M"]
["Trailing P/E ",202.22]
["Forward P/E 1",50.56]
["PEG Ratio (5 yr expected) 1",3.16]
["Price/Sales (ttm)",1.69]
["Price/Book (mrq)",2.87]
["Enterprise Value/Revenue 3",1.82]
["Enterprise Value/EBITDA 6",26.38]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",8.5000000000000006E-3]
["Operating Margin (ttm)",1.72E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",1.0699999999999999E-2]
["Return on Equity (ttm)",1.46E-2]
["Income Statement"]
["Revenue (ttm)","207.29M"]
["Revenue Per Share (ttm)",10.76]
["Quarterly Revenue Growth (yoy)",2.5999999999999999E-2]
["Gross Profit (ttm)","59.6M"]
["EBITDA ","14.27M"]
["Net Income Avi to Common (ttm)","1.76M"]
["Diluted EPS (ttm)",0.09]
["Quarterly Earnings Growth (yoy)",2.1720000000000002]
["Balance Sheet"]
["Total Cash (mrq)","405k"]
["Total Cash Per Share (mrq)",0.02]
["Total Debt (mrq)","25.58M"]
["Total Debt/Equity (mrq)",20.89]
["Current Ratio (mrq)",1.56]
["Book Value Per Share (mrq)",6.34]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","27.04M"]
["Levered Free Cash Flow (ttm)","-16.98M"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.31]
["52-Week Change 3",0.15820000000000001]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",20.100000000000001]
["52 Week Low 3",12]
["50-Day Moving Average 3",19.29]
["200-Day Moving Average 3",18.53]
["Share Statistics"]
["Avg Vol (3 month) 3","75.47k"]
["Avg Vol (10 day) 3","100.12k"]
["Shares Outstanding 5","19.3M"]
["Float ","9.61M"]
["% Held by Insiders 1",0.50119999999999998]
["% Held by Institutions 1",0.35420000000000001]
["Shares Short 3","897.04k"]
["Short Ratio 3",13.11]
["Short % of Float 3",7.6200000000000004E-2]
["Shares Short (prior month) 3","1.01M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4","N/A"]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4","N/A"]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4","N/A"]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
["Investopedia•yesterday"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Business Wire•9 days ago"]
["Craft Brew Alliance Announces Strong Preliminary 2017 Financial Results and Guidance for 2018"]
["Craft Brew Alliance, Inc.  , a leading craft brewing company, today announced strong preliminary financial results for the fourth quarter and year ended December 31, 2017."]
[]
["Motley Fool•11 days ago"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
["But it's really No. 2 that may raise more eyebrows."]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["InvestorPlace•18 days ago"]
["10 Risky (But Rewarding) Small-Cap Stocks to Buy Now"]
["With the market up 22% up over the course of the past year, led by giants like Amazon.com, Inc. (NASDAQ:AMZN) and Facebook, Inc. (NASDAQ:FB), investors might fear that a pullback is just around the corner. If you’d rather not start that search one your own, here’s a look at ten small-cap stocks to buy. As with all risky investments, these small-cap stocks to buy have to be kept on a short leash and require plenty of monitoring."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["InvestorPlace•19 days ago"]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
["After a blissful holiday season, investors’ focus has shifted to the fourth quarter reporting cycle, which is probably the most significant among all quarters. This earnings season is on the verge of being in full swing and the trend so far appears quite good. Notably, 44 S&P 500 companies have already posted results with earnings up 11.4% on revenue growth of 7.5%, per the latest Earnings Preview report."]
[]
["Zacks•19 days ago"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
[]
["Zacks•25 days ago"]
["Pilgrim's Pride (PPC) Slips to Sell on Lingering Macro Risks"]
["Headwinds such as outbreak of livestock diseases, stiff industry rivalry, environmental hazards or input price inflation might dent Pilgrim's Pride Corporation's (PPC) near-term results."]
[]
["Zacks•25 days ago"]
["Brown-Forman (BF.B) Poised to Ride the Momentum: Time to Buy?"]
["Brown-Forman (BF.B) is displaying growth driven by robust surprise trend, strong brand portfolio, efforts to expand globally, strategic initiatives and an optimistic outlook."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Zacks•29 days ago"]
["Does Constellation Brands' Raised '18 View Signal a Solid Q4?"]
["Constellation Brands' (STZ) raised fiscal 2018 earnings outlook on robust quarterly performance and strength in its beer business."]
["Investopedia•last month"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Motley Fool•last month"]
["This Massive Beer Buyout Isn't Going to Happen. But the Point Was Still Made."]
["The crowdfunded campaign to acquire Anheuser-Busch InBev came up short."]
["Capital Cube•last month"]
["ETFs with exposure to Craft Brew Alliance, Inc. : December 28, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Craft Brew Alliance, Inc. Here are 5 ETFs with the largest exposure to BREW-US. Comparing the performance and risk of Craft Brew Alliance, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Zacks•last month"]
["5 Small-Cap Stocks Set to Explode Higher in 2018"]
["Small caps are poised to surge in 2018 given tax cuts and improving domestic economy."]
["Capital Cube•2 months ago"]
["Craft Brew Alliance, Inc. – Value Analysis (NASDAQ:BREW) : December 26, 2017"]
["Categories: Fundamental Analysis Yahoo FinanceClick here to see latest analysis Capitalcube gives Craft Brew Alliance, Inc. a score of 34. Our analysis is based on comparing Craft Brew Alliance, Inc. with the following peers – Boston Beer Company, Inc. Class A, Anheuser-Busch InBev SA/NV Sponsored ADR and Molson Coors Brewing Company Class B (SAM-US, BUD-US and TAP-US). Investment Outlook ... Read more (Read more...)"]
[]
["Zacks•2 months ago"]
["4 Factors Why Constellation Brands is a Solid Pick For 2018"]
["Constellation Brands (STZ) emerged as a solid investment option as its strategic growth initiatives look appeasing. Also, the company has a robust earnings surprise history."]
["Investopedia•2 months ago"]
["Top 4 Beer Stocks for 2017"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["Capital Cube•2 months ago"]
["Craft Brew Alliance, Inc. breached its 50 day moving average in a Bearish Manner : BREW-US : December 8, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Craft Brew Alliance, Inc.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
["GlobeNewswire•2 months ago"]
["Detailed Research: Economic Perspectives on CA, USG, Owens Corning, Par Pacific, Western Gas Partners, LP, and Craft Brew Alliance — What Drives Growth in Today's Competitive Landscape"]
["NEW YORK, Dec. 05, 2017-- In new independent research reports released early this morning, Market Source Research released its latest key findings for all current investors, traders, and shareholders of ..."]
["Business Wire•2 months ago"]
["Craft Brew Alliance Enters Agreement to Sell Woodinville Property for $24.5 Million"]
["Craft Brew Alliance, Inc. , a leading craft brewing company, announced today that it has entered into an agreement to sell its Woodinville, Washington facility to Sound Commercial Investment Holdings, LLC for $24.5 million."]
[]
["Zacks•2 months ago"]
["Here's Why Boston Beer (SAM) Stock Surged in the Past Month"]
["The Boston Beer Co. Inc. (SAM) stock has been a standout performer in the past month driven by robust third-quarter 2017 results, enhanced margins, growth strategies, and efforts to boost market share."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
[]
["Motley Fool•2 months ago"]
["How to Invest in the Beer Industry"]
["Despite industry consolidation, investors have plenty of opportunities to put their money in suds."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Craft Brew Alliance, Inc. : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Craft Brew Alliance, Inc. Here are 5 ETFs with the largest exposure to BREW-US. Comparing the performance and risk of Craft Brew Alliance, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (6)"]
[]
["Current 18.20"]
["Average 22.17"]
["Low 19.00"]
["High 25.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"BREW Mktw Sum","index":91,"n_rows":758,"n_cols":5,"rows_kept":758,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
[]
["Company Description"]
[]
["Craft Brew Alliance, Inc. is an independent craft brewing company, which engages in brewing, branding, and marketing of craft beers. It operates through Beer Related Operations, and Brewpubs Operations segment. The Beer Related Operations segment includes the brewing, and domestic and international ..."]
[]
["Craft Brew Alliance, Inc. is an independent craft brewing company, which engages in brewing, branding, and marketing of craft beers. It operates through Beer Related Operations, and Brewpubs Operations segment. The Beer Related Operations segment includes the brewing, and domestic and international sales of craft beers and ciders from the breweries of the company. The Brewpubs Operations segment is comprised of the brewpubs of the company, which are located adjacent to its beer related operations, other merchandise sales, and sales of its beers directly to customers. The company was founded by Gordon Bowker and Paul Shipman on May 4, 1981 and is headquartered in Portland, OR."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[37.14]
[]
["P/E Ratio (without extraordinary items)"]
[]
[39.18]
[]
["Efficiency"]
[]
["Profitability"]
[]
["Operating Margin"]
[]
[70.84]
[]
["Capital Structure"]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. David R. Lord",68,2003,"Chairman"]
["Mr. Andrew J. Thomas",48,2011,"Chief Executive Officer"]
["Mr. Joseph Kirk Vanderstelt","-",2015,"Chief Financial Officer & Treasurer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43111,"Kevin R. Kelly",68,"  Acquisition at $19.61 per share. ",1333]
[null,"Director"]
[42971,"Kevin R. Kelly",54,"  Acquisition at $18.25 per share. ",985]
[null,"Director"]
[42963,"Todd Stift",1502,"  ",27787]
[42963,"Todd Stift",2018,"  ",37333]
[42963,"Todd Stift",1388,"  ",25678]
[42963,"Todd Stift",1502,"  ",11550]
[42963,"Todd Stift",2018,"  ",21592]
[42963,"Todd Stift",1388,"  ",18182]
[42954,"Andrew J. Thomas",4000,"  Disposition at $18.14 per share. ",72560]
[null,"Chief Executive Officer"]
[42872,"Timothy P. Boyle",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Timothy P. Boyle",2858,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Kevin R. Kelly",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Kevin R. Kelly",2858,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"David R. Lord",4167,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"John D. Rogers",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Marc J. Cramer",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Marc J. Cramer",2858,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Paul D. Davis",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Paul D. Davis",2858,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Nickolas A. Mills",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42872,"Michael R. Taylor",2778,"  Award at $0 per share. ",0]
[null,"Director"]
[42815,"John W. Glick",3500,"  Acquisition at $13.57 per share. ",47495]
[null,"VP, Emerging Business"]
[42702,"David R. Lord",6000,"  Disposition at $16.05 per share. ",96300]
[null,"Director"]
[42684,"Joseph Kirk Vanderstelt",4920,"  Acquisition at $15.4 per share. ",75768]
[null,"Chief Financial Officer"]
[42682,"J. Scott Mennen",5000,"  Acquisition at $14.01 per share. ",70050]
[null,"Chief Operating Officer"]
[42682,"Kenneth C. Kunze",150,"  Acquisition at $14.04 per share. ",2106]
[null,"Chief Marketing Officer"]
[42655,"Kevin R. Kelly",1531,"  Gift at $0 per share. ",0]
[null,"Director"]
["/news/latest/company/us/brew"]
[]
["MarketWatch News on BREW"]
[]
["Craft Brew Alliance started at hold with $19 stock price target at Stifel Nicolaus"]
[]
["7:32 a.m. Dec. 6, 2017"]
[]
["- Tomi Kilgore"]
[]
["Craft brewerâ€™s latest problem: Drinkers want weak beers"]
[]
["4:28 p.m. June 5, 2017"]
[]
["- Jason Notte"]
[]
["Opening a brewery in the U.S.? You now have 5,000 competitors"]
[]
["4:11 a.m. Dec. 9, 2016"]
[]
["- Jason Notte"]
[]
["U.S. brewers will add nutrition labels by 2020"]
[]
["2:42 p.m. July 12, 2016"]
[]
["- MarketWatch.com"]
[]
["Legendary brewer Kurt Widmer gets the last laugh"]
[]
["11:02 a.m. Jan. 8, 2016"]
[]
["- Jason Notte"]
[]
["Man up and drink a fruit beer"]
[]
["11:35 a.m. July 13, 2015"]
[]
["- Jason Notte"]
[]
["A new brew for IPA lovers"]
[]
["6:55 a.m. March 9, 2014"]
[]
["- Charles Passy"]
[]
["Boston Beer net down 5.1% as margins drop"]
[]
["4:46 p.m. Feb. 20, 2013"]
[]
["- MarketWatch.com"]
[]
["Stocks to watch Wednesday: Regions, Discover"]
[]
["5:59 a.m. March 14, 2012"]
[]
["- MarketWatch"]
[]
["A-B's total price for Goose Island is $38.8 mln"]
[]
["9:50 a.m. March 28, 2011"]
[]
["- Tim Rostan"]
[]
["Anheuser to acquire Chicago brewer Goose Island"]
[]
["9:47 a.m. March 28, 2011"]
[]
["- Tim Rostan"]
[]
["Buy-and-hold investing is not dead"]
[]
["6:17 p.m. Jan. 27, 2011"]
[]
["- MarketWatch"]
[]
["Rotblut: Buy-and-hold investing is not dead"]
[]
["6:38 p.m. Jan. 26, 2011"]
[]
["- Chuck Jaffe"]
[]
["Sam Adam's Jim Koch: Craft brewers benefiting from taste 'revolution'"]
[]
["1:25 p.m. May 27, 2009"]
[]
["- Tracy Johnke"]
[]
["/news/nonmarketwatch/company/us/brew"]
[]
["Other News on BREW"]
[]
["Top 4 Beer Stocks for 2018"]
[]
["12:30 p.m. Feb. 9, 2018"]
[]
["- Investopedia.com"]
[]
["Craft Brew Alliance posts preliminary results, 2018 guidance"]
[]
["5:20 p.m. Feb. 1, 2018"]
[]
["- Seeking Alpha"]
[]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
[]
["6:03 p.m. Jan. 30, 2018"]
[]
["- Motley Fool"]
[]
["CBA Brewery Sale Raises $24.5MM Cash And Reduces Annual Expenses By $3.5MM In FY18 And Beyond. Dilly Dilly!"]
[]
["2:33 a.m. Jan. 27, 2018"]
[]
["- Seeking Alpha"]
[]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
[]
["7:30 a.m. Jan. 25, 2018"]
[]
["- Zacks.com"]
[]
["10 Risky (But Rewarding) Small-Cap Stocks to Buy Now"]
[]
["3:28 p.m. Jan. 23, 2018"]
[]
["- InvestorPlace.com"]
[]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
[]
["11:40 a.m. Jan. 22, 2018"]
[]
["- InvestorPlace.com"]
[]
["Here's Why Constellation Brands Stock Continues to Surge"]
[]
["10:10 a.m. Jan. 22, 2018"]
[]
["- Zacks.com"]
[]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
[]
["1:02 p.m. Jan. 19, 2018"]
[]
["- Zacks.com"]
[]
["How Procter & Gamble's (PG) Margins Will Shape Up in Q2"]
[]
["9:55 a.m. Jan. 19, 2018"]
[]
["- Zacks.com"]
[]
["Is Something Brewing At Craft Brew Alliance? Take II"]
[]
["2:25 p.m. Jan. 16, 2018"]
[]
["- Seeking Alpha"]
[]
["Pilgrim's Pride (PPC) Slips to Sell on Lingering Macro Risks"]
[]
["9:23 a.m. Jan. 16, 2018"]
[]
["- Zacks.com"]
[]
["Brown-Forman (BF.B) Poised to Ride the Momentum: Time to Buy?"]
[]
["7:46 a.m. Jan. 16, 2018"]
[]
["- Zacks.com"]
[]
["Does Constellation Brands' Raised '18 View Signal a Solid Q4?"]
[]
["9:00 a.m. Jan. 12, 2018"]
[]
["- Zacks.com"]
[]
["This Massive Beer Buyout Isn't Going to Happen. But the Point Was Still Made."]
[]
["7:48 p.m. Jan. 3, 2018"]
[]
["- Motley Fool"]
[]
["5 Small-Cap Stocks Set to Explode Higher in 2018"]
[]
["9:32 a.m. Dec. 27, 2017"]
[]
["- Zacks.com"]
[]
["4 Factors Why Constellation Brands is a Solid Pick For 2018"]
[]
["9:33 a.m. Dec. 22, 2017"]
[]
["- Zacks.com"]
[]
["Brown-Forman (BF.B) Up 46.6% YTD, Will the Upsurge Continue?"]
[]
["7:55 a.m. Dec. 15, 2017"]
[]
["- Zacks.com"]
[]
["Cannell Capital Llc Buys Craft Brew Alliance Inc, Internap Corp, magicJack VocalTec, Sells ..."]
[]
["5:38 p.m. Dec. 12, 2017"]
[]
["- GuruFocus.com"]
[]
["Brown-Forman (BF.B) Jumps on Q2 Earnings Beat & Raised View"]
[]
["9:49 a.m. Dec. 6, 2017"]
[]
["- Zacks.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Craft Brew Alliance, Inc."]
[]
["929 North Russell Street"]
[]
["Portland, Oregon 97227-1733"]
[]
["Phone"]
[]
["1 5033317270"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$207.50M"]
[]
["Net Income"]
[]
["N/A"]
[]
["2017 Sales Growth"]
[]
[2.5000000000000001E-2]
[]
["Employees"]
[]
["-"]
[]
["Annual Report for BREW"]
[]
["/news/pressrelease/company/us/brew"]
[]
["Press Releases on BREW"]
[]
["Detailed Research: Economic Perspectives on CA, USG, Owens Corning, Par Pacific, Western Gas Partners, LP, and Craft Brew Alliance -- What Drives Growth in Today's Competitive Landscape"]
[]
["8:45 a.m. Dec. 5, 2017"]
[]
["- GlobeNewswire"]
[]
["Craft Brew Alliance Enters Agreement to Sell Woodinville Property for $24.5 Million"]
[]
["12:31 p.m. Dec. 4, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance to Host Earnings Call"]
[]
["9:32 a.m. Nov. 9, 2017"]
[]
["- ACCESSWIRE"]
[]
["Craft Brew Alliance Reports Third Quarter Results; Kona Depletions up 9% in Third Quarter and 10% Year to Date"]
[]
["4:15 p.m. Nov. 8, 2017"]
[]
["- BusinessWire - BZX"]
[]
["U.S. Craft Beer through 2021"]
[]
["12:09 p.m. Oct. 30, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Craft Brew Alliance to Hold Third Quarter 2017 Earnings Call November 9, 2017"]
[]
["3:01 p.m. Oct. 24, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["1:10 p.m. Oct. 16, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Craft Brew Alliance CEO Andy Thomas to Keynote 2017 Master Brewers Conference"]
[]
["1:51 p.m. Oct. 11, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance Announces 9% Depletions Growth for Kona Brewing Co. in the Second Quarter and Reconfirms Full-Year Guidance"]
[]
["3:12 p.m. Aug. 2, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance to Hold Second Quarter 2017 Earnings Call August 3, 2017"]
[]
["3:01 p.m. July 19, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance Takes Home Five Medals from 2017 North American Beer Awards"]
[]
["1:33 p.m. June 9, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Food and Beverage Industry Veteran Jackie Woodward Joins Craft Brew Alliance Board of Directors"]
[]
["8:00 a.m. June 9, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Investor Network: Craft Brew Alliance to Host Earnings Call"]
[]
["7:31 a.m. May 4, 2017"]
[]
["- ACCESSWIRE"]
[]
["Craft Brew Alliance Reports Strong First Quarter Results, Fueled by 14% Depletion Growth for Kona"]
[]
["3:00 p.m. May 3, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance Receives 2017 WorldatWork Seal of Distinction for Leadership in Employee Engagement and Total Rewards"]
[]
["3:00 p.m. April 27, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance Releases 2016 Annual Sustainability Report"]
[]
["12:24 p.m. April 24, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance to Hold First Quarter 2017 Earnings Call May 4, 2017"]
[]
["1:57 p.m. April 20, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance Reports 12% Depletion Growth for Kona in Fourth Quarter, 17% for Full-Year 2016"]
[]
["4:05 p.m. March 16, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance to Release Fourth Quarter and Full Year 2016 Earnings Results March 16, 2017 and Hold Investor Call March 17, 2017"]
[]
["9:40 p.m. March 15, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Craft Brew Alliance Announces Delay in Earnings Release and Conference Call for Fourth Quarter and Full Year 2016"]
[]
["9:38 p.m. March 10, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Loading more headlines..."]
[]
["Log In "]
[]
["1:01 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Mkwt Basic","index":92,"n_rows":559,"n_cols":5,"rows_kept":559,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["BREW"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["Nasdaq"]
["BREW U.S.: Nasdaq"]
["Craft Brew Alliance Inc."]
["Watchlist CreateBREWAlert"]
["BREWUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:47 p.m. EST Delayed quote"]
[18.2]
["0.0022 0.01%"]
["After Hours Volume: 1.3K"]
["Close","Chg","Chg %"]
[18.2,-0.1,-5.4999999999999997E-3,0]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["91.11% vs Avg."]
["Volume: 71.6K 65 Day Avg. - 78.6K "]
["Open: 18.35"]
["Close: 18.20"]
["17.71 Day Low/High 18.48"]
["Day Range"]
["12.00 52 Week Low/High 20.10"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $18.35 "]
["Day Range 17.71 - 18.48 "]
["52 Week Range 12.00 - 20.10 "]
["Market Cap $351.21M "]
["Shares Outstanding 19.3M "]
["Public Float 9.63M "]
["Beta 1.25 "]
["Rev. per Employee $259.38K "]
["P/E Ratio 193.82 "]
["EPS $0.09 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest 556.36K 01/31/18"]
["% of Float Shorted 5.78% "]
["Average Volume 78.58K "]
["Performance"]
["5 Day",-7.6100000000000001E-2]
["1 Month",-6.9099999999999995E-2]
["3 Month",-7.6100000000000001E-2]
["YTD",-5.21E-2]
["1 Year",0.15559999999999999]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Craft Brew Alliance started at hold with $19 stock price target at Stifel Nicolaus"]
["Craft Brew Alliance started at hold with $19 stock price target at Stifel Nicolaus"]
[]
["Dec. 6, 2017 at 7:32 a.m. ET"]
["by Tomi Kilgore"]
[]
["Opinion "]
["Craft brewer’s latest problem: Drinkers want weak beers"]
["Jun. 5, 2017 at 5:28 p.m. ET"]
["by Jason Notte"]
[]
["Opinion "]
["Opening a brewery in the U.S.? You now have 5,000 competitors"]
["Dec. 9, 2016 at 4:11 a.m. ET"]
["by Jason Notte"]
["U.S. brewers will add nutrition labels by 2020"]
[]
["Jul. 12, 2016 at 3:42 p.m. ET"]
[]
["Legendary brewer Kurt Widmer gets the last laugh"]
["Jan. 8, 2016 at 11:03 a.m. ET"]
["by Jason Notte"]
[]
["Man up and drink a fruit beer"]
["Jul. 13, 2015 at 12:36 p.m. ET"]
["by Jason Notte"]
["A new brew for IPA lovers"]
["Mar. 9, 2014 at 7:56 a.m. ET"]
["by Charles Passy"]
["Boston Beer net down 5.1% as margins drop"]
[]
["Feb. 20, 2013 at 4:46 p.m. ET"]
["Stocks to watch Wednesday: Regions, Discover"]
[]
["Mar. 14, 2012 at 7:00 a.m. ET"]
["by MarketWatch"]
["A-B's total price for Goose Island is $38.8 mln"]
[]
["Mar. 28, 2011 at 10:50 a.m. ET"]
["by Tim Rostan"]
["Anheuser to acquire Chicago brewer Goose Island"]
[]
["Mar. 28, 2011 at 10:48 a.m. ET"]
["by Tim Rostan"]
["Buy-and-hold investing is not dead"]
[]
["Jan. 27, 2011 at 6:17 p.m. ET"]
["by MarketWatch"]
["Sam Adam's Jim Koch: Craft brewers benefiting from taste 'revolution'"]
[]
["May. 27, 2009 at 2:23 p.m. ET"]
["by Tracy Johnke"]
[]
["Major U.S. Brewers Will Add Nutrition Labels By 2020"]
["Jul. 12, 2016 at 3:25 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks to Watch: Express, Darden, Horizon Pharma, American Airlines"]
["Jan. 12, 2016 at 9:26 a.m. ET"]
["on The Wall Street Journal"]
[]
["Marketers Wonder: How Will It Play in Portland?"]
["Jul. 15, 2015 at 1:58 p.m. ET"]
["on The Wall Street Journal"]
["Craft Brew Alliance Is on Tap for Upside"]
[]
["Mar. 14, 2013 at 12:26 p.m. ET"]
["on Barron's"]
["The Good Leads"]
[]
["Oct. 5, 2012 at 7:42 a.m. ET"]
["on The Wall Street Journal"]
["The Good Leads"]
[]
["Apr. 26, 2012 at 7:08 a.m. ET"]
["on The Wall Street Journal"]
[]
["Anheuser Buys Small Brewer as Busch Family Tie Is Cut"]
["Mar. 28, 2011 at 12:37 p.m. ET"]
["on The Wall Street Journal"]
["Temple-Inland, Craft Brewers Alliance: Biggest Price Decliners (TIN, HOOK)"]
[]
["Sep. 20, 2010 at 12:44 p.m. ET"]
["on The Wall Street Journal"]
["K-V Pharmaceutical Cl A, Craft Brewers Alliance: Biggest Price Decliners (KVA, HOOK)"]
[]
["Sep. 16, 2010 at 4:44 p.m. ET"]
["on The Wall Street Journal"]
["Calix, Craft Brewers Alliance: Biggest Price Decliners (CALX, HOOK)"]
[]
["Sep. 16, 2010 at 12:48 p.m. ET"]
["on The Wall Street Journal"]
["Skyline, Craft Brewers Alliance: Biggest Price Gainers (SKY, HOOK)"]
[]
["May. 18, 2010 at 4:45 p.m. ET"]
["on The Wall Street Journal"]
["Officials Tap Potential of Craft Brewers"]
[]
["Apr. 21, 2009 at 9:48 p.m. ET"]
["on The Wall Street Journal"]
["The McCains' Other Nov. Decision: Selling the Family Bud Distributor?"]
[]
["Aug. 5, 2008 at 4:41 p.m. ET"]
["on The Wall Street Journal"]
["InBev and Anheuser-Busch: The Love Boat of Corporate Marriages"]
[]
["Jul. 14, 2008 at 12:53 p.m. ET"]
["on The Wall Street Journal"]
["Budweiser-InBev: Patriotism Has Its Price--$70 a Share"]
[]
["Jul. 11, 2008 at 10:27 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Feb. 9, 2018 at 12:30 p.m. ET"]
["on Investopedia.com"]
["Craft Brew Alliance posts preliminary results, 2018 guidance"]
["Craft Brew Alliance posts preliminary results, 2018 guidance"]
[]
["Feb. 1, 2018 at 5:20 p.m. ET"]
["on Seeking Alpha"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
[]
["Jan. 30, 2018 at 6:03 p.m. ET"]
["on Motley Fool"]
["CBA Brewery Sale Raises $24.5MM Cash And Reduces Annual Expenses By $3.5MM In FY18 And Beyond. Dilly Dilly!"]
["CBA Brewery Sale Raises $24.5MM Cash And Reduces Annual Expenses By $3.5MM In FY18 And Beyond. Dilly Dilly!"]
[]
["Jan. 27, 2018 at 2:33 a.m. ET"]
["on Seeking Alpha"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["Jan. 25, 2018 at 7:30 a.m. ET"]
["on Zacks.com"]
["10 Risky (But Rewarding) Small-Cap Stocks to Buy Now"]
["10 Risky (But Rewarding) Small-Cap Stocks to Buy Now"]
[]
["Jan. 23, 2018 at 3:28 p.m. ET"]
["on InvestorPlace.com"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
[]
["Jan. 22, 2018 at 10:10 a.m. ET"]
["on Zacks.com"]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
[]
["Jan. 22, 2018 at 11:40 a.m. ET"]
["on InvestorPlace.com"]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
["After a blissful holiday season, investors' focus has shifted to the fourth quarter reporting cycle."]
[]
["Jan. 19, 2018 at 1:02 p.m. ET"]
["on Zacks.com"]
["How Procter & Gamble's (PG) Margins Will Shape Up in Q2"]
["Higher input cost, unfavorable mix and lower pricing in the shave care category likely hit Procter &amp; Gamble's (PG) margins. However, the negatives might partly get offset by productivity savings."]
[]
["Jan. 19, 2018 at 9:55 a.m. ET"]
["on Zacks.com"]
["Is Something Brewing At Craft Brew Alliance? Take II"]
["Is Something Brewing At Craft Brew Alliance? Take II"]
[]
["Jan. 16, 2018 at 2:25 p.m. ET"]
["on Seeking Alpha"]
["Pilgrim's Pride (PPC) Slips to Sell on Lingering Macro Risks"]
["Headwinds such as outbreak of livestock diseases, stiff industry rivalry, environmental hazards or input price inflation might dent Pilgrim's Pride Corporation's (PPC) near-term results."]
[]
["Jan. 16, 2018 at 9:23 a.m. ET"]
["on Zacks.com"]
["Brown-Forman (BF.B) Poised to Ride the Momentum: Time to Buy?"]
["Brown-Forman (BF.B) is displaying growth driven by robust surprise trend, strong brand portfolio, efforts to expand globally, strategic initiatives and an optimistic outlook."]
[]
["Jan. 16, 2018 at 7:46 a.m. ET"]
["on Zacks.com"]
["Does Constellation Brands' Raised '18 View Signal a Solid Q4?"]
["Constellation Brands' (STZ) raised fiscal 2018 earnings outlook on robust quarterly performance and strength in its beer business."]
[]
["Jan. 12, 2018 at 9:00 a.m. ET"]
["on Zacks.com"]
["This Massive Beer Buyout Isn't Going to Happen. But the Point Was Still Made."]
[]
["Jan. 3, 2018 at 7:48 p.m. ET"]
["on Motley Fool"]
["5 Small-Cap Stocks Set to Explode Higher in 2018"]
["Small caps are poised to surge in 2018 given tax cuts and improving domestic economy."]
[]
["Dec. 27, 2017 at 9:32 a.m. ET"]
["on Zacks.com"]
["4 Factors Why Constellation Brands is a Solid Pick For 2018"]
["Constellation Brands (STZ) emerged as a solid investment option as its strategic growth initiatives look appeasing. Also, the company has a robust earnings surprise history."]
[]
["Dec. 22, 2017 at 9:33 a.m. ET"]
["on Zacks.com"]
["Brown-Forman (BF.B) Up 46.6% YTD, Will the Upsurge Continue?"]
["Brown-Forman (BF.B) looks good on the back of solid growth strategies, a robust outlook for fiscal 2018 and impressive brand strength."]
[]
["Dec. 15, 2017 at 7:55 a.m. ET"]
["on Zacks.com"]
["Cannell Capital Llc Buys Craft Brew Alliance Inc, Internap Corp, magicJack VocalTec, Sells ..."]
["Cannell Capital Llc Buys Craft Brew Alliance Inc, Internap Corp, magicJack VocalTec, Sells Rightside Group, eHealth Inc, Blue Bird Corp"]
[]
["Dec. 12, 2017 at 5:38 p.m. ET"]
["on GuruFocus.com"]
["Brown-Forman (BF.B) Jumps on Q2 Earnings Beat & Raised View"]
["Brown-Forman Corporation (BF.B) delivered robust second-quarter fiscal 2018, wherein both earnings and sales topped estimates. This marked the company's second straight quarter of earnings beat."]
[]
["Dec. 6, 2017 at 9:49 a.m. ET"]
["on Zacks.com"]
["Detailed Research: Economic Perspectives on CA, USG, Owens Corning, Par Pacific, Western Gas Partners, LP, and Craft Brew Alliance -- What Drives Growth in Today's Competitive Landscape"]
["Detailed Research: Economic Perspectives on CA, USG, Owens Corning, Par Pacific, Western Gas Partners, LP, and Craft Brew Alliance -- What Drives Growth in Today's Competitive Landscape"]
[]
["Dec. 5, 2017 at 8:45 a.m. ET"]
["on GlobeNewswire"]
["Craft Brew Alliance Enters Agreement to Sell Woodinville Property for  $24.5 Million"]
["Craft Brew Alliance Enters Agreement to Sell Woodinville Property for  $24.5 Million"]
[]
["Dec. 4, 2017 at 12:31 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance to Host Earnings Call"]
[]
["Nov. 9, 2017 at 9:32 a.m. ET"]
["on ACCESSWIRE"]
["Craft Brew Alliance Reports Third Quarter Results; Kona Depletions up  9% in Third Quarter and 10% Year to Date"]
[]
["Nov. 8, 2017 at 4:15 p.m. ET"]
["on BusinessWire - BZX"]
["U.S. Craft Beer through 2021"]
[]
["Oct. 30, 2017 at 1:09 p.m. ET"]
["on PR Newswire - PRF"]
["Craft Brew Alliance to Hold Third Quarter 2017 Earnings Call November  9, 2017"]
[]
["Oct. 24, 2017 at 4:01 p.m. ET"]
["on BusinessWire - BZX"]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["Oct. 16, 2017 at 2:10 p.m. ET"]
["on PR Newswire - PRF"]
["Craft Brew Alliance CEO Andy Thomas to Keynote 2017 Master Brewers  Conference"]
[]
["Oct. 11, 2017 at 2:51 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance Announces 9% Depletions Growth for Kona Brewing  Co. in the Second Quarter and Reconfirms Full-Year Guidance"]
[]
["Aug. 2, 2017 at 4:12 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance to Hold Second Quarter 2017 Earnings Call August  3, 2017"]
[]
["Jul. 19, 2017 at 4:01 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance Takes Home Five Medals from 2017 North American  Beer Awards"]
[]
["Jun. 9, 2017 at 2:33 p.m. ET"]
["on BusinessWire - BZX"]
["Food and Beverage Industry Veteran Jackie Woodward Joins Craft Brew  Alliance Board of Directors"]
[]
["Jun. 9, 2017 at 9:00 a.m. ET"]
["on BusinessWire - BZX"]
["Investor Network: Craft Brew Alliance to Host Earnings Call"]
[]
["May. 4, 2017 at 8:31 a.m. ET"]
["on ACCESSWIRE"]
["Craft Brew Alliance Reports Strong First Quarter Results, Fueled by  14% Depletion Growth for Kona"]
[]
["May. 3, 2017 at 4:00 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance Receives 2017 WorldatWork Seal of Distinction for  Leadership in Employee Engagement and Total Rewards"]
[]
["Apr. 27, 2017 at 4:00 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance Releases 2016 Annual Sustainability Report"]
[]
["Apr. 24, 2017 at 1:24 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance to Hold First Quarter 2017 Earnings Call May 4,  2017"]
[]
["Apr. 20, 2017 at 2:57 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance Reports 12% Depletion Growth for Kona in Fourth  Quarter, 17% for Full-Year 2016"]
[]
["Mar. 16, 2017 at 5:05 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance to Release Fourth Quarter and Full Year 2016  Earnings Results March 16, 2017 and Hold Investor Call March 17, 2017"]
[]
["Mar. 15, 2017 at 10:40 p.m. ET"]
["on BusinessWire - BZX"]
["Craft Brew Alliance Announces Delay in Earnings Release and  Conference Call for Fourth Quarter and Full Year 2016"]
[]
["Mar. 10, 2017 at 9:38 p.m. ET"]
["on BusinessWire - BZX"]
[]
["Craft Brew Alliance Inc."]
[]
["Craft Brew Alliance, Inc. is an independent craft brewing company, which engages in brewing, branding, and marketing of craft beers. It operates through Beer Related Operations, and Brewpubs Operations segment. The Beer Related Operations segment includes the brewing, and domestic and international sales of craft beers and ciders from the breweries of the company. The Brewpubs Operations segment is comprised of the brewpubs of the company, which are located adjacent to its beer related operations, other merchandise sales, and sales of its beers directly to customers. The company was founded by Gordon Bowker and Paul Shipman on May 4, 1981 and is headquartered in Portland, OR.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 6 Full Ratings "]
["U.S. Adults Trade BUD For Bud: How Legal Weed Is Hurting The Beer Industry"]
[]
["Dec. 7, 2016 at 8:29 a.m. ET"]
["on Benzinga.com"]
["Are Craft Beer Stocks A Buy?"]
[]
["Jun. 17, 2016 at 11:45 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Boston Beer Co. Cl A",8.8999999999999999E-3,"$2.13B"]
["Molson Coors Brewing Co. Cl B",-4.0000000000000001E-3,"$16B"]
["Anheuser-Busch InBev S.A. ADR",-4.3E-3,"$174.05B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["NP 1.50% "]
["SHLM 2.39% "]
["USM 0.58% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"BREW Yahoo Gr","index":93,"n_rows":278,"n_cols":5,"rows_kept":278,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Craft Brew Alliance, Inc. (BREW)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["18.20-0.10 (-0.55%)"]
["At close: 4:00PM EST"]
["People also watch"]
["SAMTAPHOPSCHEFWVVI"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",18.3]
["Open",18.350000000000001]
["Bid","17.80 x 200"]
["Ask","20.35 x 100"]
["Day's Range","17.70 - 18.48"]
["52 Week Range","12.00 - 20.10"]
["Volume",72893]
["Avg. Volume",75474]
["Market Cap","351.196M"]
["Beta",0.31]
["PE Ratio (TTM)",202.22]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",22.17]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",5,5,5,6]
["Avg. Estimate",0.06,-0.04,0.15,0.36]
["Low Estimate",0.02,-0.15,0.11,0.23]
["High Estimate",0.14000000000000001,0.13,0.23,0.59]
["Year Ago EPS",0.05,-0.09,0.05,0.15]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",5,4,5,5]
["Avg. Estimate","45.93M","43.33M","207.46M","212.58M"]
["Low Estimate","45.8M","42.4M","207M","211M"]
["High Estimate","46.1M","45.1M","208M","214.29M"]
["Year Ago Sales","45.8M","44.3M","202.51M","207.46M"]
["Sales Growth (year/est)",3.0000000000000001E-3,-2.1999999999999999E-2,2.4E-2,2.5000000000000001E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",0.15,-0.12,0.05,0.06]
["EPS Actual",0.05,-0.09,0.09,0.09]
["Difference",-0.1,0.03,0.04,0.03]
["Surprise %",-0.66700000000000004,0.25,0.8,0.5]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0.06,-0.04,0.15,0.36]
["7 Days Ago",0.05,-0.06,0.14000000000000001,0.33]
["30 Days Ago",0.05,-0.06,0.14000000000000001,0.33]
["60 Days Ago",0.05,-0.06,0.14000000000000001,0.3]
["90 Days Ago",0.06,-0.04,0.14000000000000001,0.33]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days",2,2,2,1]
["Up Last 30 Days",2,2,2,1]
["Down Last 30 Days","N/A",1,"N/A",1]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","BREW","Industry","Sector","S&P 500"]
["Current Qtr.",0.2,"N/A","N/A",0.32]
["Next Qtr.",0.55600000000000005,"N/A","N/A",0.38]
["Current Year",2,"N/A","N/A",0.15]
["Next Year",1.4,"N/A","N/A",0.12]
["Next 5 Years (per annum)",0.38600000000000001,"N/A","N/A",0.12]
["Past 5 Years (per annum)",0.13370000000000001,"N/A","N/A","N/A"]
["Investopedia•yesterday"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Business Wire•9 days ago"]
["Craft Brew Alliance Announces Strong Preliminary 2017 Financial Results and Guidance for 2018"]
["Craft Brew Alliance, Inc.  , a leading craft brewing company, today announced strong preliminary financial results for the fourth quarter and year ended December 31, 2017."]
[]
["Motley Fool•11 days ago"]
["The Surprising State That Produces the Most Craft Beer (Hint: It's Not California)"]
["But it's really No. 2 that may raise more eyebrows."]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["InvestorPlace•18 days ago"]
["10 Risky (But Rewarding) Small-Cap Stocks to Buy Now"]
["With the market up 22% up over the course of the past year, led by giants like Amazon.com, Inc. (NASDAQ:AMZN) and Facebook, Inc. (NASDAQ:FB), investors might fear that a pullback is just around the corner. If you’d rather not start that search one your own, here’s a look at ten small-cap stocks to buy. As with all risky investments, these small-cap stocks to buy have to be kept on a short leash and require plenty of monitoring."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["InvestorPlace•19 days ago"]
["5 Consumer Staples Stocks Set to Beat Earnings This Season"]
["After a blissful holiday season, investors’ focus has shifted to the fourth quarter reporting cycle, which is probably the most significant among all quarters. This earnings season is on the verge of being in full swing and the trend so far appears quite good. Notably, 44 S&P 500 companies have already posted results with earnings up 11.4% on revenue growth of 7.5%, per the latest Earnings Preview report."]
[]
["Zacks•19 days ago"]
["Here's Why Constellation Brands Stock Continues to Surge"]
["Constellation Brands (STZ) has been gaining from its spectacular earnings surprise history driven by constant brand-building efforts, acquisitions and strength in its beer business."]
[]
["Zacks•25 days ago"]
["Pilgrim's Pride (PPC) Slips to Sell on Lingering Macro Risks"]
["Headwinds such as outbreak of livestock diseases, stiff industry rivalry, environmental hazards or input price inflation might dent Pilgrim's Pride Corporation's (PPC) near-term results."]
[]
["Zacks•25 days ago"]
["Brown-Forman (BF.B) Poised to Ride the Momentum: Time to Buy?"]
["Brown-Forman (BF.B) is displaying growth driven by robust surprise trend, strong brand portfolio, efforts to expand globally, strategic initiatives and an optimistic outlook."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Zacks•29 days ago"]
["Does Constellation Brands' Raised '18 View Signal a Solid Q4?"]
["Constellation Brands' (STZ) raised fiscal 2018 earnings outlook on robust quarterly performance and strength in its beer business."]
["Investopedia•last month"]
["Top 4 Beer Stocks for 2018"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Motley Fool•last month"]
["This Massive Beer Buyout Isn't Going to Happen. But the Point Was Still Made."]
["The crowdfunded campaign to acquire Anheuser-Busch InBev came up short."]
["Capital Cube•last month"]
["ETFs with exposure to Craft Brew Alliance, Inc. : December 28, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Craft Brew Alliance, Inc. Here are 5 ETFs with the largest exposure to BREW-US. Comparing the performance and risk of Craft Brew Alliance, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Zacks•last month"]
["5 Small-Cap Stocks Set to Explode Higher in 2018"]
["Small caps are poised to surge in 2018 given tax cuts and improving domestic economy."]
["Capital Cube•2 months ago"]
["Craft Brew Alliance, Inc. – Value Analysis (NASDAQ:BREW) : December 26, 2017"]
["Categories: Fundamental Analysis Yahoo FinanceClick here to see latest analysis Capitalcube gives Craft Brew Alliance, Inc. a score of 34. Our analysis is based on comparing Craft Brew Alliance, Inc. with the following peers – Boston Beer Company, Inc. Class A, Anheuser-Busch InBev SA/NV Sponsored ADR and Molson Coors Brewing Company Class B (SAM-US, BUD-US and TAP-US). Investment Outlook ... Read more (Read more...)"]
[]
["Zacks•2 months ago"]
["4 Factors Why Constellation Brands is a Solid Pick For 2018"]
["Constellation Brands (STZ) emerged as a solid investment option as its strategic growth initiatives look appeasing. Also, the company has a robust earnings surprise history."]
["Investopedia•2 months ago"]
["Top 4 Beer Stocks for 2017"]
["In good economic times or bad, alcohol never goes out of style. Here are a few beer stocks to consider."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Capital Cube•2 months ago"]
["Craft Brew Alliance, Inc. breached its 50 day moving average in a Bearish Manner : BREW-US : December 8, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Craft Brew Alliance, Inc.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
["GlobeNewswire•2 months ago"]
["Detailed Research: Economic Perspectives on CA, USG, Owens Corning, Par Pacific, Western Gas Partners, LP, and Craft Brew Alliance — What Drives Growth in Today's Competitive Landscape"]
["NEW YORK, Dec. 05, 2017-- In new independent research reports released early this morning, Market Source Research released its latest key findings for all current investors, traders, and shareholders of ..."]
["Business Wire•2 months ago"]
["Craft Brew Alliance Enters Agreement to Sell Woodinville Property for $24.5 Million"]
["Craft Brew Alliance, Inc. , a leading craft brewing company, announced today that it has entered into an agreement to sell its Woodinville, Washington facility to Sound Commercial Investment Holdings, LLC for $24.5 million."]
[]
["Zacks•2 months ago"]
["Here's Why Boston Beer (SAM) Stock Surged in the Past Month"]
["The Boston Beer Co. Inc. (SAM) stock has been a standout performer in the past month driven by robust third-quarter 2017 results, enhanced margins, growth strategies, and efforts to boost market share."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Motley Fool•2 months ago"]
["How to Invest in the Beer Industry"]
["Despite industry consolidation, investors have plenty of opportunities to put their money in suds."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Craft Brew Alliance, Inc. : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Craft Brew Alliance, Inc. Here are 5 ETFs with the largest exposure to BREW-US. Comparing the performance and risk of Craft Brew Alliance, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (6)"]
[]
["Current 18.20"]
["Average 22.17"]
["Low 19.00"]
["High 25.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"BREW Mktwth Gr","index":94,"n_rows":360,"n_cols":5,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",22.17]
["Number of Ratings:",6,"Current Quarters Estimate:",0.05]
["FY Report Date:",43070,"Current Year's Estimate:",0.13]
["Last Quarter's Earnings:",0.09,"Median PE on CY Estimate:",137.63999999999999]
["Year Ago Earnings:",0.13,"Next Fiscal Year Estimate:",0.34]
[null,null,"Median PE on Next FY Estimate:",56.57]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",6,5,6,6]
["Mean Estimate",0.05,-0.05,0.13,0.34]
["High Estimates",0.05,0.13,0.14000000000000001,0.46]
["Low Estimates",0.02,-0.15,0.11,0.23]
["Coefficient Variance",27.39,-220.67,9.02,22.03]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",3,3,3]
["OVERWEIGHT",0,0,0]
["HOLD",3,2,1]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Mid-Afternoon Market Update: Crude Oil Drops 5%; Alpha and Omega Semi Shares Gain On Earnings Beat"]
[]
["1:31 p.m. May 4, 2017"]
[]
["- Benzinga.com"]
[]
["Earnings Scheduled For March 13, 2017"]
[]
["3:29 a.m. March 13, 2017"]
[]
["- Benzinga.com"]
[]
["Mid-Afternoon Market Update: Crude Oil Down 2.8%; PharMerica Shares Spike Higher"]
[]
["2:05 p.m. Aug. 24, 2016"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["U.S. Adults Trade BUD For Bud: How Legal Weed Is Hurting The Beer Industry"]
[]
["8:29 a.m. Dec. 7, 2016"]
[]
["- Benzinga.com"]
[]
["Are Craft Beer Stocks A Buy?"]
[]
["10:45 a.m. June 17, 2016"]
[]
["- Benzinga.com"]
[]
["Log In "]
[]
["1:01 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Income Qtr","index":95,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Craft Brew Alliance Inc."]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","55.2M","45.8M","44.3M","60.55M","56.64M"]
["Sales Growth","-",-0.17030000000000001,-3.2800000000000003E-2,0.36680000000000001,-6.4600000000000005E-2]
["Cost of Goods Sold (COGS) incl. D&A","38.23M","32.39M","31.63M","42.22M","37.25M"]
["COGS excluding D&A","35.54M","29.59M","28.74M","39.65M","34.82M"]
["Depreciation & Amortization Expense","2.69M","2.81M","2.9M","2.57M","2.44M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.15260000000000001,-2.35E-2,0.3347,-0.1176]
["Gross Income","16.97M","13.41M","12.67M","18.33M","19.38M"]
["Gross Income Growth","-",-0.21,-5.5300000000000002E-2,0.44679999999999997,5.7599999999999998E-2]
["Gross Profit Margin","-","-","-","-",0.3422,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","15.88M","12.88M","15.47M","15.56M","16.33M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","15.88M","12.88M","15.47M","15.56M","16.33M"]
["SGA Growth","-",-0.189,0.2014,5.8999999999999999E-3,4.9399999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense",-60000,9000,56000,50000,-29000]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense",119000,189000,234000,213000,209000]
["Interest Expense Growth","-",0.58819999999999995,0.23810000000000001,-8.9700000000000002E-2,-1.8800000000000001E-2]
["Gross Interest Expense",119000,189000,234000,213000,209000]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income",919000,354000,"(2.98M)","2.61M","2.82M"]
["Pretax Income Growth","-",-0.61480000000000001,-9.4123999999999999,1.8751,8.14E-2]
["Pretax Margin","-","-","-","-",4.9799999999999997E-2,"NA"]
["Income Tax",367000,278000,"(1.19M)",882000,"1.07M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income",552000,76000,"(1.79M)","1.72M","1.75M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income",552000,76000,"(1.79M)","1.72M","1.75M"]
["Net Income Growth","-",-0.86229999999999996,-24.513200000000001,1.9646999999999999,1.5699999999999999E-2]
["Net Margin Growth","-","-","-","-",3.09E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries",552000,76000,"(1.79M)","1.72M","1.75M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common",552000,76000,"(1.79M)","1.72M","1.75M"]
["EPS (Basic)",0.03,0,-0.09,0.09,0.09]
["EPS (Basic) Growth","-",-0.86670000000000003,-23.5,2,0]
["Basic Shares Outstanding","19.24M","19.26M","19.26M","19.28M","19.3M"]
["EPS (Diluted)",0.03,0,-0.09,0.09,0.09]
["EPS (Diluted) Growth","-",-0.87,-24.076899999999998,2,0]
["Diluted Shares Outstanding","19.34M","19.36M","19.26M","19.28M","19.44M"]
["EBITDA","3.79M","3.34M",95000,"5.34M","5.49M"]
["EBITDA Growth","-",-0.1192,-0.97160000000000002,55.2316,2.81E-2]
["EBITDA Margin","-","-","-","-",9.7000000000000003E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:01 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Balance Qtr","index":96,"n_rows":379,"n_cols":7,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Craft Brew Alliance Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments",410000,442000,145000,"2.03M",405000]
["Cash Only",410000,442000,145000,"2.03M",405000]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",7.8E-2,-0.67190000000000005,13.0276,-0.80089999999999995]
["Cash & ST Investments / Total Assets",2E-3,2.2000000000000001E-3,6.9999999999999999E-4,9.7000000000000003E-3,1.9E-3]
["Total Accounts Receivable","23.74M","24.08M","22.43M","27.34M","28.89M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-",25000,"-","-","-"]
["Bad Debt/Doubtful Accounts","-",-25000,"-","-","-"]
["Other Receivables","-",68000,"-","-","-"]
["Accounts Receivable Growth","-",1.41E-2,-6.8400000000000002E-2,0.219,5.6800000000000003E-2]
["Accounts Receivable Turnover",2.33,1.9,1.98,2.21,1.96]
["Inventories","20.91M","19.09M","21.03M","15.49M","17.66M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","4.11M","4.57M","3.51M","27.21M","24.83M"]
["Miscellaneous Current Assets","4.11M","3.7M","3.51M","27.21M","24.83M"]
["Total Current Assets","49.16M","48.18M","47.12M","72.08M","71.79M"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","122.35M","121.97M","120.48M","105.13M","106.38M"]
["Property, Plant & Equipment - Gross","-","218.41M","-","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","96.44M","-","-","-"]
["Total Investments and Advances","-","-","-","-","2.1M"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","12.92M","29.12M","12.92M","12.92M","12.92M"]
["Net Goodwill","12.92M","12.92M","12.92M","12.92M","12.92M"]
["Net Other Intangibles","-","16.2M","-","-","-"]
["Other Assets","19.55M","3.28M","19.39M","19.06M","18.83M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","203.98M","202.55M","199.9M","209.19M","212.01M"]
["Assets - Total - Growth","-",-7.0000000000000001E-3,-1.3100000000000001E-2,4.65E-2,1.35E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","1.71M","2.42M","2.6M","1.6M","1.73M"]
["Short Term Debt",400000,"1.1M","1.1M","-","-"]
["Current Portion of Long Term Debt","1.31M","1.32M","1.5M","1.6M","1.73M"]
["Accounts Payable","17.85M","14.98M","16.82M","26.6M","25.09M"]
["Accounts Payable Growth","-",-0.16109999999999999,0.1232,0.58140000000000003,-5.6800000000000003E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","14.61M","15.56M","16.88M","19.15M","19.23M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","8.75M","10.59M","10.93M","14.23M","13.06M"]
["Total Current Liabilities","34.17M","32.95M","36.3M","47.35M","46.05M"]
["Long-Term Debt","29.02M","27.95M","26.57M","21.83M","23.53M"]
["Long-Term Debt excl. Capitalized Leases","29.02M","27.95M","26.57M","21.83M","23.53M"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","19.9M","20.33M","17.01M","17.83M","18.05M"]
["Deferred Taxes - Credit","19.9M","20.33M","17.01M","17.83M","18.05M"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","2M","1.66M","1.74M","1.9M","1.95M"]
["Other Liabilities (excl. Deferred Income)","2M","1.66M","1.74M","1.9M","1.95M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","85.09M","82.89M","81.62M","88.9M","89.58M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.41710000000000003,0.40920000000000001,0.4083,0.42499999999999999,0.42249999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","118.89M","119.66M","118.28M","120.29M","122.44M"]
["Common Stock Par/Carry Value",96000,96000,96000,96000,96000]
["Retained Earnings","(20.94M)","(20.86M)","(22.65M)","(20.92M)","(19.17M)"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.58289999999999997,0.59079999999999999,0.5917,0.57499999999999996,0.57750000000000001]
["Total Shareholders' Equity","118.89M","119.66M","118.28M","120.29M","122.44M"]
["Total Shareholders' Equity / Total Assets",0.58289999999999997,0.59079999999999999,0.5917,0.57499999999999996,0.57750000000000001]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","118.89M","119.66M","118.28M","120.29M","122.44M"]
["Liabilities & Shareholders' Equity","203.98M","202.55M","199.9M","209.19M","212.01M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BREW Cash Qtr","index":97,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Craft Brew Alliance Inc."]
["NASDAQ: BREW"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Craft Brew Alliance Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:47 p.m."]
[]
["BREW"]
["/quotes/zigman/111503/composite"]
[]
["$"]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,293"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/111503/composite"]
[]
["Previous close"]
[]
[18.3]
[]
[18.2]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[17.71]
[]
[18.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[12]
[]
[20.100000000000001]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Craft Brew Alliance Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries",552000,76000,"(1.79M)","1.72M","1.75M"]
["Net Income Growth","-",-0.86229999999999996,-24.513200000000001,1.9646999999999999,1.5699999999999999E-2]
["Depreciation, Depletion & Amortization","2.69M","2.81M","2.9M","2.57M","2.44M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes",838000,186000,"(1.21M)",829000,210000]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds",426000,"1.17M",532000,"1.04M",440000]
["Funds from Operations","4.51M","4.23M",433000,"6.17M","4.84M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital",537000,343000,"2.6M","3.15M","5.28M"]
["Receivables","3.59M",-266000,"1.58M","(4.91M)","(1.55M)"]
["Accounts Payable","(7.32M)",779000,"2.95M","4.35M","5.8M"]
["Other Assets/Liabilities",657000,-568000,-982000,-508000,"1.73M"]
["Net Operating Cash Flow","5.05M","4.58M","3.04M","9.31M","10.11M"]
["Net Operating Cash Flow Growth","-",-9.3100000000000002E-2,-0.33650000000000002,2.0668000000000002,8.5699999999999998E-2]
["Net Operating Cash Flow / Sales",9.1399999999999995E-2,9.9900000000000003E-2,6.8599999999999994E-2,0.15379999999999999,0.17849999999999999]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(2.99M)","(3.52M)","(1.97M)","(2.96M)","(11.25M)"]
["Capital Expenditures (Fixed Assets)","(2.99M)","(3.52M)","(1.97M)","(2.96M)","(11.25M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.17749999999999999,0.44109999999999999,-0.50380000000000003,-2.8071000000000002]
["Capital Expenditures / Sales",-5.4100000000000002E-2,-7.6799999999999993E-2,-4.4400000000000002E-2,-4.8800000000000003E-2,-0.1986]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-",67000,"-","-",4000]
["Purchase/Sale of Investments","-","-","-","-","(2.1M)"]
["Purchase of Investments","-","-","-","-","(2.1M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses",-925000,"-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(3.91M)","(3.45M)","(1.97M)","(2.86M)","(13.35M)"]
["Net Investing Cash Flow Growth","-",0.1181,0.43030000000000002,-0.45750000000000002,-3.6602999999999999]
["Net Investing Cash Flow / Sales",-7.0800000000000002E-2,-7.5300000000000006E-2,-4.4400000000000002E-2,-4.7300000000000002E-2,-0.23569999999999999]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock",172000,"-","-",87000,11000]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock",172000,"-","-",87000,11000]
["Proceeds from Stock Options",172000,"-","-",87000,11000]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.23M)","(1.07M)","(1.37M)","(4.65M)","1.61M"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(1.23M)","(1.07M)","(1.37M)","(4.65M)","1.61M"]
["Issuance of Long-Term Debt","(1.1M)",-940000,"-","-","-"]
["Reduction in Long-Term Debt",-127000,-128000,"(1.37M)","(4.65M)","1.61M"]
["Other Funds",-7000,-28000,"-","-",-17000]
["Other Uses",-7000,-28000,"-","-",-17000]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(1.06M)","(1.1M)","(1.37M)","(4.56M)","1.61M"]
["Net Financing Cash Flow Growth","-",-3.3000000000000002E-2,-0.24909999999999999,-2.3315999999999999,1.3521000000000001]
["Net Financing Cash Flow / Sales",-1.9199999999999998E-2,-2.3900000000000001E-2,-3.09E-2,-7.5300000000000006E-2,2.8400000000000002E-2]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds",0,"-","-","-",0]
["Net Change in Cash",75000,32000,-297000,"1.89M","(1.63M)"]
["Free Cash Flow","2.06M","1.06M","1.07M","6.36M","(1.14M)"]
["Free Cash Flow Growth","-",-0.48520000000000002,1.04E-2,4.9318999999999997,-1.179]
["Free Cash Flow Yield","-","-","-","-","-","NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Income St","index":98,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Willamette Valley Vineyards Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","12.53M","13.27M","15.16M","17.94M","19.43M"]
["Sales Growth","-",5.9400000000000001E-2,0.14199999999999999,0.18360000000000001,8.2900000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","5.25M","5.59M","6.14M","7.09M","7.2M"]
["COGS excluding D&A","4.53M","4.84M","5.06M","5.82M","5.87M"]
["Depreciation & Amortization Expense",725286,748832,"1.07M","1.27M","1.34M"]
["Depreciation",646333,669781,994685,"1.19M","1.25M"]
["Amortization of Intangibles",78953,79051,80052,80052,80799]
["COGS Growth","-",6.3799999999999996E-2,9.8599999999999993E-2,0.1552,1.5900000000000001E-2]
["Gross Income","7.27M","7.68M","9.02M","10.85M","12.22M"]
["Gross Income Growth","-",5.6300000000000003E-2,0.17349999999999999,0.20300000000000001,0.12670000000000001]
["Gross Profit Margin","-","-","-","-",0.62909999999999999,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","5.08M","5.31M","6.21M","7.57M","8.05M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","5.08M","5.31M","6.21M","7.57M","8.05M"]
["SGA Growth","-",4.6100000000000002E-2,0.16980000000000001,0.2195,6.3299999999999995E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense",124531,192125,419106,213239,221403]
["Non-Operating Interest Income",8548,6963,1031,2237,9851]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense",232291,245431,289020,311188,291370]
["Interest Expense Growth","-",5.6599999999999998E-2,0.17760000000000001,7.6700000000000004E-2,-6.3700000000000007E-2]
["Gross Interest Expense",232291,271430,329059,311188,291370]
["Interest Capitalized","-",25999,40039,"-","-"]
["Pretax Income","2.1M","2.33M","2.94M","3.18M","4.11M"]
["Pretax Income Growth","-",0.10879999999999999,0.2616,8.1699999999999995E-2,0.29270000000000002]
["Pretax Margin","-","-","-","-",0.2114,"NA"]
["Income Tax",739434,904709,775999,"1.28M","1.48M"]
["Income Tax - Current Domestic","-",521709,795999,844414,"1.4M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-",383000,-20000,431002,83000]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.36M","1.42M","2.16M","1.9M","2.63M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","1.36M","1.42M","2.16M","1.9M","2.63M"]
["Net Income Growth","-",4.65E-2,0.51829999999999998,-0.1201,0.38229999999999997]
["Net Margin Growth","-","-","-","-",0.1353,"NA"]
["Extraordinaries & Discontinued Operations",-157385,"-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations",-157385,"-","-","-","-"]
["Net Income After Extraordinaries","1.2M","1.42M","2.16M","1.9M","2.63M"]
["Preferred Dividends","-","-","-",57611,462529]
["Net Income Available to Common","1.2M","1.42M","2.16M","1.84M","2.17M"]
["EPS (Basic)",0.25,0.3,0.45,0.37,0.43]
["EPS (Basic) Growth","-",0.2,0.5,-0.17780000000000001,0.16220000000000001]
["Basic Shares Outstanding","4.85M","4.8M","4.85M","4.93M","4.99M"]
["EPS (Diluted)",0.25,0.28999999999999998,0.44,0.37,0.43]
["EPS (Diluted) Growth","-",0.16,0.51719999999999999,-0.15909999999999999,0.16220000000000001]
["Diluted Shares Outstanding","4.86M","4.86M","4.93M","4.96M","5M"]
["EBITDA","2.92M","3.12M","3.88M","4.55M","5.5M"]
["EBITDA Growth","-",6.8099999999999994E-2,0.24260000000000001,0.17169999999999999,0.21010000000000001]
["EBITDA Margin","-","-","-","-",0.2833,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Balance Sheet","index":99,"n_rows":379,"n_cols":7,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Willamette Valley Vineyards Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","4.55M",945683,519761,"5.49M","5.71M"]
["Cash Only","4.55M",945683,519761,"5.49M","5.71M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.7923,-0.45040000000000002,9.5565999999999995,0.04]
["Cash & ST Investments / Total Assets",0.1792,3.2599999999999997E-2,1.6799999999999999E-2,0.14199999999999999,0.12720000000000001]
["Total Accounts Receivable","1.37M","1.62M","1.94M","1.89M","1.87M"]
["Accounts Receivables, Net","1.11M","1.48M","1.61M","1.68M","1.87M"]
["Accounts Receivables, Gross","1.12M","1.49M","1.62M","1.7M","1.89M"]
["Bad Debt/Doubtful Accounts",-12908,-14740,-11944,-11944,-15921]
["Other Receivables",258734,143363,323014,204513,"-"]
["Accounts Receivable Growth","-",0.184,0.1925,-2.3800000000000002E-2,-9.2999999999999992E-3]
["Accounts Receivable Turnover",9.14,8.18,7.83,9.5,10.38]
["Inventories","9.23M","9.83M","9.91M","10.63M","11.97M"]
["Finished Goods","4.88M","5M","4.48M","3.88M","4.52M"]
["Work in Progress","3.89M","4.1M","4.8M","6.06M","6.63M"]
["Raw Materials",454612,732909,629841,690292,817836]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets",89503,177769,150024,131173,399740]
["Miscellaneous Current Assets",89503,177769,150024,131173,399740]
["Total Current Assets","15.24M","12.58M","12.52M","18.14M","19.95M"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","8.31M","13.66M","15.04M","16.73M","20.2M"]
["Property, Plant & Equipment - Gross","17.21M","23.2M","25.52M","28.38M","33.09M"]
["Buildings","6.8M","10.98M","17.19M","18.85M","22.52M"]
["Land & Improvements","2.89M","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","6.3M","-","-","-","-"]
["Accumulated Depreciation","8.91M","9.54M","10.48M","11.65M","12.9M"]
["Total Investments and Advances","-",450000,"-",60000,59186]
["Other Long-Term Investments","-",450000,"-",60000,59186]
["Long-Term Note Receivable",250000,"-","-","-","-"]
["Intangible Assets","1.57M","2.26M","3.37M","3.7M","4.67M"]
["Net Goodwill","-","-","-","-","-"]
["Net Other Intangibles","-","-","3.37M","3.7M","4.67M"]
["Other Assets",47369,58987,54604,"-","-"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","25.41M","29M","30.98M","38.63M","44.87M"]
["Assets - Total - Growth","-",0.1414,6.8000000000000005E-2,0.247,0.16159999999999999]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt",209327,306353,329255,594420,625888]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt",209327,306353,329255,594420,625888]
["Accounts Payable","1.27M","1.4M","1.44M",386137,"1.2M"]
["Accounts Payable Growth","-",0.1042,2.8899999999999999E-2,-0.73199999999999998,2.1044999999999998]
["Income Tax Payable",271659,444000,206000,"-",389798]
["Other Current Liabilities",621970,599699,728879,"3.11M","1.35M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities",621970,599699,728879,"3.11M","1.35M"]
["Total Current Liabilities","2.37M","2.75M","2.71M","4.09M","3.57M"]
["Long-Term Debt","3.82M","5.51M","5.17M","5.02M","4.44M"]
["Long-Term Debt excl. Capitalized Leases","3.82M","5.51M","5.17M","5.02M","4.44M"]
["Non-Convertible Debt","3.82M","5.51M","5.17M","5.02M","4.44M"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes",800000,993000,"1.21M","1.85M","1.93M"]
["Deferred Taxes - Credit",800000,993000,"1.21M","1.85M","1.93M"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","1.08M",891750,698000,500110,297960]
["Other Liabilities (excl. Deferred Income)","-","-",0,140756,113567]
["Deferred Income","1.08M",891749,698001,359350,184395]
["Total Liabilities","8.07M","10.15M","9.79M","11.46M","10.24M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.31759999999999999,0.3498,0.31590000000000001,0.29670000000000002,0.22819999999999999]
["Preferred Stock (Carrying Value)","-","-","-","3.74M","9.06M"]
["Redeemable Preferred Stock","-","-","-","3.74M","9.06M"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","17.34M","18.86M","21.19M","23.43M","25.57M"]
["Common Stock Par/Carry Value","8.66M","8.86M","9.03M","9M","8.97M"]
["Retained Earnings","9M","10.43M","12.59M","14.43M","16.6M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock",-319215,-425102,-425102,"-","-"]
["Common Equity / Total Assets",0.68240000000000001,0.6502,0.68410000000000004,0.60660000000000003,0.56989999999999996]
["Total Shareholders' Equity","17.34M","18.86M","21.19M","27.17M","34.63M"]
["Total Shareholders' Equity / Total Assets",0.68240000000000001,0.6502,0.68410000000000004,0.70330000000000004,0.77180000000000004]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","17.34M","18.86M","21.19M","27.17M","34.63M"]
["Liabilities & Shareholders' Equity","25.41M","29M","30.98M","38.63M","44.87M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Cash Flow","index":100,"n_rows":360,"n_cols":7,"rows_kept":360,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Willamette Valley Vineyards Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","1.36M","1.42M","2.16M","1.9M","2.63M"]
["Net Income Growth","-",4.65E-2,0.51829999999999998,-0.1201,0.38229999999999997]
["Depreciation, Depletion & Amortization",725286,748832,"1.07M","1.27M","1.33M"]
["Depreciation and Depletion",646333,669781,994685,"1.19M","1.25M"]
["Amortization of Intangible Assets",78953,79051,80052,75669,76417]
["Deferred Taxes & Investment Tax Credit",-51000,383000,-20000,431000,472798]
["Deferred Taxes",-51000,383000,-20000,431000,472798]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds",-145518,-167542,-172584,-34867,-55839]
["Funds from Operations","1.89M","2.39M","3.04M","3.57M","4.38M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital",670139,-694953,-36945,-870848,"(1.29M)"]
["Receivables",368644,-25470,-312384,46123,17565]
["Accounts Payable",577779,60804,195772,-162828,-88073]
["Other Assets/Liabilities",53335,-88266,62180,-85244,-271015]
["Net Operating Cash Flow","2.56M","1.69M","3.01M","2.7M","3.09M"]
["Net Operating Cash Flow Growth","-",-0.33850000000000002,0.77600000000000002,-0.10299999999999999,0.14499999999999999]
["Net Operating Cash Flow / Sales",0.20430000000000001,0.1275,0.19839999999999999,0.15029999999999999,0.159]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(1.79M)","(6.74M)","(3.72M)","(3.37M)","(5.33M)"]
["Capital Expenditures (Fixed Assets)","(1.79M)","(5.97M)","(2.53M)","(2.45M)","(4.33M)"]
["Capital Expenditures (Other Assets)","-",-764910,"(1.19M)",-915091,"(1M)"]
["Capital Expenditures Growth","-",-2.7591000000000001,0.44819999999999999,9.4100000000000003E-2,-0.58340000000000003]
["Capital Expenditures / Sales",-0.14299999999999999,-0.50749999999999995,-0.2452,-0.18770000000000001,-0.27439999999999998]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses",7385,19750,"-",1900,2500]
["Purchase/Sale of Investments","-","-","-",-60000,"-"]
["Purchase of Investments","-","-","-",-60000,"-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-",-4337,"-","-","-"]
["Other Sources",862582,23231,"-","-","-"]
["Net Investing Cash Flow",-921933,"(6.7M)","(3.72M)","(3.42M)","(5.33M)"]
["Net Investing Cash Flow Growth","-",-6.2643000000000004,0.4451,7.85E-2,-0.55579999999999996]
["Net Investing Cash Flow / Sales",-7.3599999999999999E-2,-0.50460000000000005,-0.2452,-0.19089999999999999,-0.27429999999999999]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-",-57611,-462529]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-",-57611,-462529]
["Change in Capital Stock",-313035,71433,148490,"4.11M","4.99M"]
["Repurchase of Common & Preferred Stk.",-319215,-105887,"-",-250500,-526860]
["Sale of Common & Preferred Stock",6180,177320,148490,"4.37M","5.52M"]
["Proceeds from Stock Options","-","-","-","3.74M","5.33M"]
["Other Proceeds from Sale of Stock",6180,177320,148490,629938,194052]
["Issuance/Reduction of Debt, Net",-182352,"1.78M",-314451,161558,-594340]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt",-182352,"1.78M",-314451,161558,-594340]
["Issuance of Long-Term Debt","-","1.99M","-",490834,"-"]
["Reduction in Long-Term Debt",-182352,-209493,-314451,-329276,-594340]
["Other Funds","-",-450000,450000,"-","-"]
["Other Uses","-",-450000,450000,"(1.48M)","(1.48M)"]
["Other Sources","-","-","-","1.48M","1.48M"]
["Net Financing Cash Flow",-495387,"1.4M",284039,"4.22M","3.94M"]
["Net Financing Cash Flow Growth","-",3.8199000000000001,-0.79669999999999996,13.853,-6.7000000000000004E-2]
["Net Financing Cash Flow / Sales",-3.95E-2,0.1053,1.8700000000000001E-2,0.23519999999999999,0.2026]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds",0,0,0,0,"-"]
["Net Change in Cash","1.14M","(3.61M)",-425922,"3.49M","1.7M"]
["Free Cash Flow",767241,"(4.28M)",477036,245272,"(1.24M)"]
["Free Cash Flow Growth","-",-6.5759999999999996,1.1114999999999999,-0.48580000000000001,-6.0552000000000001]
["Free Cash Flow Yield","-","-","-","-",-4.2500000000000003E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Summary","index":101,"n_rows":224,"n_cols":2,"rows_kept":224,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Willamette Valley Vineyards, Inc. (WVVI)"]
["NasdaqCM - NasdaqCM Delayed Price. Currency in USD"]
["7.86-0.10 (-1.26%)"]
["At close: 3:59PM EST"]
["People also watch"]
["WSCIVCOSVINWVFCWILC"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",7.96]
["Open",7.86]
["Bid","7.55 x 5000"]
["Ask","9.35 x 1500"]
["Day's Range","7.85 - 7.98"]
["52 Week Range","7.50 - 8.86"]
["Volume",17263]
["Avg. Volume",8650]
["Market Cap","39.021M"]
["Beta",0.56999999999999995]
["PE Ratio (TTM)",20.149999999999999]
["EPS (TTM)",0.39]
["Earnings Date","Nov 8, 2017 - Nov 13, 2017"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est","N/A"]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","39.02M"]
["Enterprise Value 3","36.31M"]
["Trailing P/E ",20.149999999999999]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",1.88]
["Price/Book (mrq)",1.49]
["Enterprise Value/Revenue 3",1.75]
["Enterprise Value/EBITDA 6",6.54]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.12509999999999999]
["Operating Margin (ttm)",0.2]
["Management Effectiveness"]
["Return on Assets (ttm)",5.21E-2]
["Return on Equity (ttm)",7.0099999999999996E-2]
["Income Statement"]
["Revenue (ttm)","20.77M"]
["Revenue Per Share (ttm)",4.16]
["Quarterly Revenue Growth (yoy)",8.5000000000000006E-2]
["Gross Profit (ttm)","12.22M"]
["EBITDA ","5.55M"]
["Net Income Avi to Common (ttm)","2M"]
["Diluted EPS (ttm)",0.39]
["Quarterly Earnings Growth (yoy)",4.1000000000000002E-2]
["Balance Sheet"]
["Total Cash (mrq)","13.01M"]
["Total Cash Per Share (mrq)",2.62]
["Total Debt (mrq)","9.06M"]
["Total Debt/Equity (mrq)",22.48]
["Current Ratio (mrq)",4.09]
["Book Value Per Share (mrq)",5.27]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","3.08M"]
["Levered Free Cash Flow (ttm)","-440.84k"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.56999999999999995]
["52-Week Change 3",2.5000000000000001E-3]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",8.86]
["52 Week Low 3",7.5]
["50-Day Moving Average 3",8.14]
["200-Day Moving Average 3",8.17]
["Share Statistics"]
["Avg Vol (3 month) 3","8.65k"]
["Avg Vol (10 day) 3","11.7k"]
["Shares Outstanding 5","4.96M"]
["Float ","3.86M"]
["% Held by Insiders 1",0.25619999999999998]
["% Held by Institutions 1",6.9500000000000006E-2]
["Shares Short 3","43k"]
["Short Ratio 3","N/A"]
["Short % of Float 3",0]
["Shares Short (prior month) 3","43k"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4","N/A"]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4","N/A"]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4","N/A"]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
["American City Business Journals•23 days ago"]
["New tenant announced for anticipated project in Historic Folsom"]
["A wine business will join Scott’s Seafood in a mixed-use project that's been planned for more than a decade in Historic Folsom. Willamette Wineworks will open a location on the second floor of a two-story building called the Roundhouse, those involved in the project announced Monday. The Roundhouse is the first part of a multi-phase project, which is expected to ultimately include additional retail, along with lofts and office space."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["PR Newswire•3 months ago"]
["Willamette Valley Vineyards Announces Annual Cash Dividend for Series A Redeemable Preferred Stock"]
["SALEM, Ore. , Nov. 21, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, today declared a cash dividend of $.22 per share on its Series A Redeemable ..."]
["PR Newswire•3 months ago"]
["Willamette Valley Vineyards Posts a Profit for the Third Quarter 2017"]
["SALEM, Ore. , Nov. 9, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $427,996, or $0.09 cents ..."]
[]
["Simply Wall St.•4 months ago"]
["Did Willamette Valley Vineyards Inc (WVVI) Create Value For Investors Over The Past Year?"]
["Willamette Valley Vineyards Inc (NASDAQ:WVVI) delivered a less impressive 7.66% ROE over the past year, compared to the 14.80% return generated by its industry. WVVI’s results could indicate a relativelyRead More..."]
[]
["Capital Cube•6 months ago"]
["Willamette Valley Vineyards, Inc. :WVVI-US: Earnings Analysis: Q2, 2017 By the Numbers : August 17, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Willamette Valley Vineyards, Inc. reports financial results for the quarter ended June 30, 2017. We analyze the earnings along side the following peers of Willamette Valley Vineyards, Inc. – Castle Brands Inc., Constellation Brands, Inc. Class A and Tejon Ranch Co. (ROX-US, STZ-US and TRC-US) that have also reported for this ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["PR Newswire•6 months ago"]
["Willamette Valley Vineyards Posts a Profit for the Second Quarter 2017"]
["SALEM, Ore. , Aug. 10, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $461,668, or $0.09 ..."]
[]
["Capital Cube•9 months ago"]
["Willamette Valley Vineyards, Inc. :WVVI-US: Earnings Analysis: Q1, 2017 By the Numbers : May 15, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Willamette Valley Vineyards, Inc. reports financial results for the quarter ended March 31, 2017. We analyze the earnings along side the following peers of Willamette Valley Vineyards, Inc. – Constellation Brands, Inc. Class A and Tejon Ranch Co. (STZ-US and TRC-US) that have also reported for this period. Highlights Summary numbers: ... Read more (Read more...)"]
["PR Newswire•9 months ago"]
["Willamette Valley Vineyards Posts a Profit for the First Quarter 2017"]
["SALEM, Ore., May 11, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ: WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $183,297, or $0.04 cents ..."]
[]
["Capital Cube•10 months ago"]
["Willamette Valley Vineyards, Inc. :WVVI-US: Earnings Analysis: Q4, 2016 By the Numbers : March 28, 2017"]
["Categories: Yahoo Finance Get free summary analysis Willamette Valley Vineyards, Inc. reports financial results for the quarter ended December 31, 2016. We analyze the earnings along side the following peers of Willamette Valley Vineyards, Inc. – Brown-Forman Corporation Class B, Castle Brands Inc. and Tejon Ranch Co. (BF.B-US, ROX-US and TRC-US) that have also reported for this period. ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["PR Newswire•11 months ago"]
["Willamette Valley Vineyards Posts a Profit for 2016"]
["SALEM, Ore., March 23, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $2,166,446, or $0.43 ..."]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"WVVI Mktw Sum","index":102,"n_rows":760,"n_cols":5,"rows_kept":760,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
[]
["Company Description"]
[]
["Willamette Valley Vineyards, Inc. engages in the production and sale of premium, super premium and ultra premium varietal wines. The company product brands include Willamette Valley Pinot Noir, Whole Cluster Pinot Noir, Dijon Clone, Pinot Gris, Riesling, Founders Reserve Pinot Noir, Signature Cuvee ..."]
[]
["Willamette Valley Vineyards, Inc. engages in the production and sale of premium, super premium and ultra premium varietal wines. The company product brands include Willamette Valley Pinot Noir, Whole Cluster Pinot Noir, Dijon Clone, Pinot Gris, Riesling, Founders Reserve Pinot Noir, Signature Cuvee Pinot Noir, Estate Vineyard Pinot Noir And Estate Vineyard Chardonnay. It operates through the following segments: Direct Sales and Distributor Sales. The Direct Sales segment includes retail sales in its tasting room and remote sites, wine club sales, on-site events, kitchen and catering sales and other sales made directly to the consumer without the use of an intermediary. The Distributor Sales segment include all sales through a third party where prices are given at a wholesale rate. The company was founded by Oregon winegrower James W. Bernau in May 1988 and is headquartered in Turner, OR."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[18.28]
[]
["P/E Ratio (with extraordinary items)"]
[]
[19.559999999999999]
[]
["P/E Ratio (without extraordinary items)"]
[]
[18.63]
[]
["Price to Sales Ratio"]
[]
[2.06]
[]
["Price to Book Ratio"]
[]
[1.57]
[]
["Price to Cash Flow Ratio"]
[]
[12.96]
[]
["Enterprise Value to EBITDA"]
[]
[7.2]
[]
["Enterprise Value to Sales"]
[]
[1.91]
[]
["Total Debt to Enterprise Value"]
[]
[0.1]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[133051]
[]
["Income Per Employee"]
[]
[18007]
[]
["Receivables Turnover"]
[]
[10.33]
[]
["Total Asset Turnover"]
[]
[0.47]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[5.59]
[]
["Quick Ratio"]
[]
[2.2400000000000002]
[]
["Cash Ratio"]
[]
[1.6]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[62.91]
[]
["Operating Margin"]
[]
[21.45]
[]
["Pretax Margin"]
[]
[21.14]
[]
["Net Margin"]
[]
[13.53]
[]
["Return on Assets"]
[]
[6.29]
[]
["Return on Equity"]
[]
[8.51]
[]
["Return on Total Capital"]
[]
[7.25]
[]
["Return on Invested Capital"]
[]
[7.37]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[19.829999999999998]
[]
["Total Debt to Total Capital"]
[]
[12.77]
[]
["Total Debt to Total Assets"]
[]
[11.3]
[]
["Long-Term Debt to Equity"]
[]
[17.38]
[]
["Long-Term Debt to Total Capital"]
[]
[11.19]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. James W. Bernau",62,1988,"Chairman, President & Chief Executive Officer"]
["Mr. Richard F. Goward",59,2013,"Chief Financial Officer"]
["Mr. Craig A. Smith",69,2007,"Secretary & Director"]
["Mr. James L. Ellis",71,1991,"Director"]
["Mr. Jan Green","-","-","Manager-Human Resources"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43117,"James W. Bernau",6619,"  Disposition at $8 per share. ",52952]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",3325,"  Disposition at $8 per share. ",26600]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",200,"  Disposition at $8.01 per share. ",1602]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",400,"  Disposition at $8.02 per share. ",3208]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",600,"  Disposition at $8.03 per share. ",4818]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",100,"  Disposition at $8.04 per share. ",804]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",685,"  Disposition at $8.08 per share. ",5534]
[null,"Chief Executive Officer; Director"]
[43116,"James W. Bernau",571,"  Disposition at $8.1 per share. ",4625]
[null,"Chief Executive Officer; Director"]
[43069,"James W. Bernau",6587,"  Disposition at $8.25 per share. ",54342]
[null,"Chief Executive Officer; Director"]
[43068,"James W. Bernau",455,"  Disposition at $8.25 per share. ",3753]
[null,"Chief Executive Officer; Director"]
[43067,"James W. Bernau",1089,"  Disposition at $8.25 per share. ",8984]
[null,"Chief Executive Officer; Director"]
[43066,"James W. Bernau",100,"  Disposition at $8.27 per share. ",827]
[null,"Chief Executive Officer; Director"]
[43066,"James W. Bernau",412,"  Disposition at $8.28 per share. ",3411]
[null,"Chief Executive Officer; Director"]
[43066,"James W. Bernau",2000,"  Disposition at $8.3 per share. ",16600]
[null,"Chief Executive Officer; Director"]
[43066,"James W. Bernau",333,"  Disposition at $8.31 per share. ",2767]
[null,"Chief Executive Officer; Director"]
[43066,"James W. Bernau",200,"  Disposition at $8.32 per share. ",1664]
[null,"Chief Executive Officer; Director"]
[43066,"James W. Bernau",100,"  Disposition at $8.33 per share. ",833]
[null,"Chief Executive Officer; Director"]
[43018,"James W. Bernau",100,"  Disposition at $8 per share. ",800]
[null,"Chief Executive Officer; Director"]
[43017,"James W. Bernau",694,"  Disposition at $8 per share. ",5552]
[null,"Chief Executive Officer; Director"]
[43014,"James W. Bernau",676,"  Disposition at $8 per share. ",5408]
[null,"Chief Executive Officer; Director"]
[43010,"James W. Bernau",210,"  Disposition at $8 per share. ",1680]
[null,"Chief Executive Officer; Director"]
[43010,"James W. Bernau",210,"  Disposition at $8 per share. ",1680]
[null,"Chief Executive Officer; Director"]
[43010,"James W. Bernau",210,"  Disposition at $8 per share. ",1680]
[null,"Chief Executive Officer; Director"]
["/news/latest/company/us/wvvi"]
[]
["MarketWatch News on WVVI"]
[]
["Seven stocks for under $10 a piece"]
[]
["11:01 p.m. Oct. 1, 2015"]
[]
["- Mark Hulbert"]
[]
["Willamette Valley Vineyards down 14% at $7.58"]
[]
["9:48 a.m. Nov. 11, 2005"]
[]
["- Tomi Kilgore"]
[]
["Highlights of rising and falling U.S. stocks"]
[]
["6:34 p.m. May 16, 2005"]
[]
["- Michael Baron"]
[]
["Updates, advisories and surprises"]
[]
["6:01 p.m. May 16, 2005"]
[]
["- MarketWatch"]
[]
["Williamette Valley shares gain on results, ruling"]
[]
["1:35 p.m. May 16, 2005"]
[]
["- Michael Baron"]
[]
["Bank of America, Citigroup, Eaton, Cypress Semi"]
[]
["9:43 p.m. Oct. 13, 2004"]
[]
["- Carla Mozee"]
[]
["Updates, advisories and surprises"]
[]
["7:01 p.m. Oct. 13, 2004"]
[]
["- CBS.MarketWatch.com"]
[]
["Willamette Valley Vineyards restates 2001-2003 results"]
[]
["4:50 p.m. Oct. 13, 2004"]
[]
["- Heather Wilson"]
[]
["Williamette Valley restates 2003 income to 1c a share"]
[]
["4:41 p.m. Oct. 13, 2004"]
[]
["- Heather Wilson"]
[]
["Williamette Valley to restate 2001-2003 fin'l results"]
[]
["4:40 p.m. Oct. 13, 2004"]
[]
["- Heather Wilson"]
[]
["Willamette Valley Vineyards Q2 earns 1c vs breakeven"]
[]
["11:16 a.m. Aug. 15, 2003"]
[]
["- Jenny Spitz"]
[]
["Finally, SuperMontage hits the street"]
[]
["5:05 p.m. Oct. 12, 2002"]
[]
["- Jennifer Waters"]
[]
["/news/nonmarketwatch/company/us/wvvi"]
[]
["Other News on WVVI"]
[]
["Willamette Valley Vineyards: An Undervalued Winery Ripe For The Picking"]
[]
["10:44 a.m. Jan. 17, 2018"]
[]
["- Seeking Alpha"]
[]
["Companies That Offer Additional Benefits For Shareholders"]
[]
["8:01 a.m. Dec. 24, 2017"]
[]
["- Seeking Alpha"]
[]
["Concha Y Toro: Land Sales, Not Fires, Make This Stock A Buy"]
[]
["9:05 a.m. Oct. 19, 2017"]
[]
["- Seeking Alpha"]
[]
["10-Q: WILLAMETTE VALLEY VINEYARDS INC"]
[]
["3:56 p.m. Aug. 10, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Wine In The Summer"]
[]
["10:34 a.m. July 12, 2017"]
[]
["- Seeking Alpha"]
[]
["10-K: WILLAMETTE VALLEY VINEYARDS INC"]
[]
["3:08 p.m. March 23, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Willamette Valley Vineyards: In The Spirit For Wine"]
[]
["1:16 p.m. Jan. 12, 2017"]
[]
["- Seeking Alpha"]
[]
["4 Beverages Stocks to Buy Now"]
[]
["9:15 a.m. Nov. 25, 2016"]
[]
["- InvestorPlace.com"]
[]
["Crimson Wine Is A Value Trap"]
[]
["9:32 a.m. Oct. 4, 2016"]
[]
["- Seeking Alpha"]
[]
["Wisdom In Wine: Crimson Wine Group's Durable Value"]
[]
["1:29 p.m. Sept. 30, 2016"]
[]
["- Seeking Alpha"]
[]
["3 Beverages Stocks to Buy Now"]
[]
["7:45 a.m. Sept. 23, 2016"]
[]
["- InvestorPlace.com"]
[]
["3 Beverages Stocks to Buy Now"]
[]
["7:45 a.m. June 3, 2016"]
[]
["- InvestorPlace.com"]
[]
["April Buys: My 15 Additions To The IMF"]
[]
["6:27 a.m. May 11, 2016"]
[]
["- Seeking Alpha"]
[]
["Willamette Valley Vineyards: Preferred Stock With A Palatable 5% Yield"]
[]
["12:55 a.m. Feb. 7, 2016"]
[]
["- Seeking Alpha"]
[]
["Undervalued Vineyards: Buy Concha y Toro Before The Market Does The Math"]
[]
["11:33 a.m. Jan. 30, 2016"]
[]
["- Seeking Alpha"]
[]
["Oregonâ€™s Explosive Growth in Vineyards"]
[]
["2:32 a.m. Nov. 13, 2015"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Weekly CFO Buys Highlight: AZZ Inc, Willamette Valley Vineyards, Pioneer Power Solutions Inc."]
[]
["6:11 p.m. Oct. 11, 2015"]
[]
["- GuruFocus.com"]
[]
["Willamette Valley Vineyards CEO Invests in Company"]
[]
["4:52 p.m. Oct. 2, 2015"]
[]
["- GuruFocus.com"]
[]
["Constellation Brands Builds Buzz With Beer Franchise"]
[]
["2:07 p.m. Sept. 22, 2015"]
[]
["- Investors Business Daily"]
[]
["Willamette Valley Vineyards: An Undervalued Company Found Under The Grapes"]
[]
["8:40 a.m. July 21, 2015"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Willamette Valley Vineyards, Inc."]
[]
["8800 Enchanted Way SE"]
[]
["Turner, Oregon 97392"]
[]
["Phone"]
[]
["1 5035889463"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$19.43M"]
[]
["Net Income"]
[]
["$2.63M"]
[]
["2016 Sales Growth"]
[]
[8.3000000000000004E-2]
[]
["Employees"]
[]
[146]
[]
["Annual Report for WVVI"]
[]
["/news/pressrelease/company/us/wvvi"]
[]
["Press Releases on WVVI"]
[]
["Willamette Valley Vineyards Announces Annual Cash Dividend for Series A Redeemable Preferred Stock"]
[]
["7:39 p.m. Nov. 21, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Willamette Valley Vineyards Posts a Profit for the Third Quarter 2017"]
[]
["5:22 p.m. Nov. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Willamette Valley Vineyards Posts a Profit for the Second Quarter 2017"]
[]
["5:06 p.m. Aug. 10, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Willamette Valley Vineyards Posts a Profit for the First Quarter 2017"]
[]
["4:02 p.m. May 11, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Willamette Valley Vineyards Posts a Profit for 2016"]
[]
["4:06 p.m. March 23, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Mkwt Basic","index":103,"n_rows":428,"n_cols":5,"rows_kept":428,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["WVVI"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["Nasdaq"]
["WVVI U.S.: Nasdaq"]
["Willamette Valley Vineyards Inc."]
["Watchlist CreateWVVIAlert"]
["WVVIUSClosedBack To Top"]
["Last Updated: Feb 9, 2018 3:59 p.m. EST Delayed quote"]
[7.86]
[0]
["Previous Close"]
[7.96]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["203.2% vs Avg."]
["Volume: 17.3K 65 Day Avg. - 8.5K "]
["Open: 7.86"]
["Close: 7.86"]
["7.85 Day Low/High 7.98"]
["Day Range"]
["7.50 52 Week Low/High 8.86"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $7.86 "]
["Day Range 7.85 - 7.98 "]
["52 Week Range 7.50 - 8.86 "]
["Market Cap $39.02M "]
["Shares Outstanding 4.97M "]
["Public Float 3.69M "]
["Beta 0.27 "]
["Rev. per Employee $142.25K "]
["P/E Ratio 19.65 "]
["EPS $0.40 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest 9.36K 01/31/18"]
["% of Float Shorted 0.25% "]
["Average Volume 8.5K "]
["Performance"]
["5 Day",-3.0800000000000001E-2]
["1 Month",-3.8699999999999998E-2]
["3 Month",-4.8399999999999999E-2]
["YTD",-4.7399999999999998E-2]
["1 Year",-6.3E-3]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["Opinion "]
["Seven stocks for under $10 a piece"]
["Oct. 2, 2015 at 12:02 a.m. ET"]
["by Mark Hulbert"]
["Willamette Valley Vineyards down 14% at $7.58"]
[]
["Nov. 11, 2005 at 9:48 a.m. ET"]
["by Tomi Kilgore"]
["Highlights of rising and falling U.S. stocks"]
[]
["May. 16, 2005 at 7:34 p.m. ET"]
["by Michael Baron"]
["Updates, advisories and surprises"]
[]
["May. 16, 2005 at 7:01 p.m. ET"]
["by MarketWatch"]
["Williamette Valley shares gain on results, ruling"]
[]
["May. 16, 2005 at 2:35 p.m. ET"]
["by Michael Baron"]
["Bank of America, Citigroup, Eaton, Cypress Semi"]
[]
["Oct. 13, 2004 at 10:43 p.m. ET"]
["by Carla Mozee"]
["Updates, advisories and surprises"]
[]
["Oct. 13, 2004 at 8:01 p.m. ET"]
["by CBS.MarketWatch.com"]
["Willamette Valley Vineyards restates 2001-2003 results"]
[]
["Oct. 13, 2004 at 5:51 p.m. ET"]
["by Heather Wilson"]
["Williamette Valley restates 2003 income to 1c a share"]
[]
["Oct. 13, 2004 at 5:41 p.m. ET"]
["by Heather Wilson"]
["Williamette Valley to restate 2001-2003 fin'l results"]
[]
["Oct. 13, 2004 at 5:40 p.m. ET"]
["by Heather Wilson"]
["Willamette Valley Vineyards Q2 earns 1c vs breakeven"]
[]
["Aug. 15, 2003 at 12:17 p.m. ET"]
["by Jenny Spitz"]
["Finally, SuperMontage hits the street"]
[]
["Oct. 12, 2002 at 6:05 p.m. ET"]
["by Jennifer Waters"]
[]
["Oregon Vineyards Draw Out-of-State Buyers"]
["Oct. 15, 2015 at 9:51 a.m. ET"]
["on The Wall Street Journal"]
[]
["Wine Events Calendar: Sippin’ and Stompin’"]
["Sep. 17, 2009 at 7:29 p.m. ET"]
["on The Wall Street Journal"]
["New Travel Sites Seek to Carve Niches"]
[]
["Aug. 23, 2006 at 12:01 a.m. ET"]
["on The Wall Street Journal"]
["Nasdaq Readies SuperMontage Launch"]
[]
["Oct. 11, 2002 at 6:12 p.m. ET"]
["on The Wall Street Journal"]
["Wine Investors Enjoy the Perks"]
[]
["Aug. 24, 1998 at 12:01 a.m. ET"]
["on The Wall Street Journal"]
["Union Pacific Faces Claims"]
[]
["Oct. 10, 1997 at 6:31 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Willamette Valley Vineyards: An Undervalued Winery Ripe For The Picking"]
["Willamette Valley Vineyards: An Undervalued Winery Ripe For The Picking"]
[]
["Jan. 17, 2018 at 10:44 a.m. ET"]
["on Seeking Alpha"]
["Companies That Offer Additional Benefits For Shareholders"]
["Companies That Offer Additional Benefits For Shareholders"]
[]
["Dec. 24, 2017 at 8:01 a.m. ET"]
["on Seeking Alpha"]
["Concha Y Toro: Land Sales, Not Fires, Make This Stock A Buy"]
[]
["Oct. 19, 2017 at 10:05 a.m. ET"]
["on Seeking Alpha"]
["10-Q: WILLAMETTE VALLEY VINEYARDS INC"]
[]
["Aug. 10, 2017 at 4:56 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Wine In The Summer"]
[]
["Jul. 12, 2017 at 11:34 a.m. ET"]
["on Seeking Alpha"]
["10-K: WILLAMETTE VALLEY VINEYARDS INC"]
[]
["Mar. 23, 2017 at 4:09 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Willamette Valley Vineyards: In The Spirit For Wine"]
[]
["Jan. 12, 2017 at 1:16 p.m. ET"]
["on Seeking Alpha"]
["4 Beverages Stocks to Buy Now"]
[]
["Nov. 25, 2016 at 9:15 a.m. ET"]
["on InvestorPlace.com"]
["Crimson Wine Is A Value Trap"]
[]
["Oct. 4, 2016 at 10:32 a.m. ET"]
["on Seeking Alpha"]
["Wisdom In Wine: Crimson Wine Group's Durable Value"]
[]
["Sep. 30, 2016 at 2:29 p.m. ET"]
["on Seeking Alpha"]
["3 Beverages Stocks to Buy Now"]
[]
["Sep. 23, 2016 at 8:45 a.m. ET"]
["on InvestorPlace.com"]
["3 Beverages Stocks to Buy Now"]
[]
["Jun. 3, 2016 at 8:45 a.m. ET"]
["on InvestorPlace.com"]
["April Buys: My 15 Additions To The IMF"]
[]
["May. 11, 2016 at 7:27 a.m. ET"]
["on Seeking Alpha"]
["Willamette Valley Vineyards: Preferred Stock With A Palatable 5% Yield"]
[]
["Feb. 7, 2016 at 12:55 a.m. ET"]
["on Seeking Alpha"]
["Undervalued Vineyards: Buy Concha y Toro Before The Market Does The Math"]
[]
["Jan. 30, 2016 at 11:33 a.m. ET"]
["on Seeking Alpha"]
["Oregon Vineyards Draw Out-of-State Buyers"]
["Oct. 15, 2015 at 9:51 a.m. ET"]
["on The Wall Street Journal"]
["Weekly CFO Buys Highlight: AZZ Inc, Willamette Valley Vineyards, Pioneer Power Solutions Inc."]
[]
["Oct. 11, 2015 at 7:11 p.m. ET"]
["on GuruFocus.com"]
["Willamette Valley Vineyards CEO Invests in Company"]
[]
["Oct. 2, 2015 at 5:52 p.m. ET"]
["on GuruFocus.com"]
["Constellation Brands Builds Buzz With Beer Franchise"]
[]
["Sep. 22, 2015 at 3:07 p.m. ET"]
["on Investors Business Daily"]
["Willamette Valley Vineyards: An Undervalued Company Found Under The Grapes"]
[]
["Jul. 21, 2015 at 9:40 a.m. ET"]
["on Seeking Alpha"]
["Willamette Valley Vineyards Announces Annual Cash Dividend for Series A Redeemable Preferred Stock"]
["Willamette Valley Vineyards Announces Annual Cash Dividend for Series A Redeemable Preferred Stock"]
[]
["Nov. 21, 2017 at 7:39 p.m. ET"]
["on PR Newswire - PRF"]
["Willamette Valley Vineyards Posts a Profit for the Third Quarter 2017"]
[]
["Nov. 9, 2017 at 5:22 p.m. ET"]
["on PR Newswire - PRF"]
["Willamette Valley Vineyards Posts a Profit for the Second Quarter 2017"]
[]
["Aug. 10, 2017 at 6:06 p.m. ET"]
["on PR Newswire - PRF"]
["Willamette Valley Vineyards Posts a Profit for the First Quarter 2017"]
[]
["May. 11, 2017 at 5:02 p.m. ET"]
["on PR Newswire - PRF"]
["Willamette Valley Vineyards Posts a Profit for 2016"]
[]
["Mar. 23, 2017 at 5:06 p.m. ET"]
["on PR Newswire - PRF"]
[]
["Willamette Valley Vineyards Inc."]
[]
["Willamette Valley Vineyards, Inc. engages in the production and sale of premium, super premium and ultra premium varietal wines. The company product brands include Willamette Valley Pinot Noir, Whole Cluster Pinot Noir, Dijon Clone, Pinot Gris, Riesling, Founders Reserve Pinot Noir, Signature Cuvee Pinot Noir, Estate Vineyard Pinot Noir And Estate Vineyard Chardonnay. It operates through the following segments: Direct Sales and Distributor Sales. The Direct Sales segment includes retail sales in its tasting room and remote sites, wine club sales, on-site events, kitchen and catering sales and other sales made directly to the consumer without the use of an intermediary. The Distributor Sales segment include all sales through a third party where prices are given at a wholesale rate. The company was founded by Oregon winegrower James W. Bernau in May 1988 and is headquartered in Turner, OR.  (See Full Profile)"]
[]
["Competitors"]
["Name","Chg %","Market Cap"]
["Vina Concha y Toro S.A. ADR",-5.1700000000000003E-2,"$1.58B"]
["Brown-Forman Corp. Cl B",3.2199999999999999E-2,"$25.02B"]
["Constellation Brands Inc. Cl A",7.3000000000000001E-3,"$40.83B"]
["Castle Brands Inc.",7.9600000000000004E-2,"$202.69M"]
["Tejon Ranch Co.",1.0500000000000001E-2,"$545.92M"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["SHLM 2.39% "]
["USM 0.58% "]
["NP 1.50% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"WVVI Yahoo Gr","index":104,"n_rows":190,"n_cols":5,"rows_kept":190,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Willamette Valley Vineyards, Inc. (WVVI)"]
["NasdaqCM - NasdaqCM Delayed Price. Currency in USD"]
["7.86-0.10 (-1.26%)"]
["At close: 3:59PM EST"]
["People also watch"]
["WSCIVCOSVINWVFCWILC"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",7.96]
["Open",7.86]
["Bid","7.55 x 5000"]
["Ask","9.35 x 1500"]
["Day's Range","7.85 - 7.98"]
["52 Week Range","7.50 - 8.86"]
["Volume",17263]
["Avg. Volume",8650]
["Market Cap","39.021M"]
["Beta",0.56999999999999995]
["PE Ratio (TTM)",20.149999999999999]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est","N/A"]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate",0,0,0,0]
["Low Estimate",0,0,0,0]
["High Estimate",0,0,0,0]
["Year Ago EPS","N/A","N/A","N/A","N/A"]
["Revenue Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate","N/A","N/A","N/A","N/A"]
["Low Estimate","N/A","N/A","N/A","N/A"]
["High Estimate","N/A","N/A","N/A","N/A"]
["Year Ago Sales","N/A","N/A","N/A","N/A"]
["Sales Growth (year/est)","N/A","N/A","N/A","N/A"]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Current Estimate",0,0,0,0]
["7 Days Ago",0,0,0,0]
["30 Days Ago",0,0,0,0]
["60 Days Ago",0,0,0,0]
["90 Days Ago",0,0,0,0]
["EPS Revisions","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","WVVI","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)","N/A","N/A","N/A",0.12]
["Past 5 Years (per annum)","N/A","N/A","N/A","N/A"]
["American City Business Journals•23 days ago"]
["New tenant announced for anticipated project in Historic Folsom"]
["A wine business will join Scott’s Seafood in a mixed-use project that's been planned for more than a decade in Historic Folsom. Willamette Wineworks will open a location on the second floor of a two-story building called the Roundhouse, those involved in the project announced Monday. The Roundhouse is the first part of a multi-phase project, which is expected to ultimately include additional retail, along with lofts and office space."]
[]
["Sponsored"]
[]
["CreditCards"]
["Results Are In: See The Best Credit Cards Of 2018"]
["Amazing credit cards offers curated by our experts. Easily get $625 intro Bonus, 2x Miles, 18 months of 0% Intro APR, or up to 5% cash back."]
["PR Newswire•3 months ago"]
["Willamette Valley Vineyards Announces Annual Cash Dividend for Series A Redeemable Preferred Stock"]
["SALEM, Ore. , Nov. 21, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, today declared a cash dividend of $.22 per share on its Series A Redeemable ..."]
["PR Newswire•3 months ago"]
["Willamette Valley Vineyards Posts a Profit for the Third Quarter 2017"]
["SALEM, Ore. , Nov. 9, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $427,996, or $0.09 cents ..."]
[]
["Simply Wall St.•4 months ago"]
["Did Willamette Valley Vineyards Inc (WVVI) Create Value For Investors Over The Past Year?"]
["Willamette Valley Vineyards Inc (NASDAQ:WVVI) delivered a less impressive 7.66% ROE over the past year, compared to the 14.80% return generated by its industry. WVVI’s results could indicate a relativelyRead More..."]
[]
["Capital Cube•6 months ago"]
["Willamette Valley Vineyards, Inc. :WVVI-US: Earnings Analysis: Q2, 2017 By the Numbers : August 17, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Willamette Valley Vineyards, Inc. reports financial results for the quarter ended June 30, 2017. We analyze the earnings along side the following peers of Willamette Valley Vineyards, Inc. – Castle Brands Inc., Constellation Brands, Inc. Class A and Tejon Ranch Co. (ROX-US, STZ-US and TRC-US) that have also reported for this ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Zagline"]
["Find Great Cars to Hit the Market"]
["Some car companies offer unsold inventory for up to 70% off the listed prices. These deals are only allowed through authorized partners. Search now."]
["PR Newswire•6 months ago"]
["Willamette Valley Vineyards Posts a Profit for the Second Quarter 2017"]
["SALEM, Ore. , Aug. 10, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $461,668, or $0.09 ..."]
[]
["Capital Cube•9 months ago"]
["Willamette Valley Vineyards, Inc. :WVVI-US: Earnings Analysis: Q1, 2017 By the Numbers : May 15, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Willamette Valley Vineyards, Inc. reports financial results for the quarter ended March 31, 2017. We analyze the earnings along side the following peers of Willamette Valley Vineyards, Inc. – Constellation Brands, Inc. Class A and Tejon Ranch Co. (STZ-US and TRC-US) that have also reported for this period. Highlights Summary numbers: ... Read more (Read more...)"]
["PR Newswire•9 months ago"]
["Willamette Valley Vineyards Posts a Profit for the First Quarter 2017"]
["SALEM, Ore., May 11, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ: WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $183,297, or $0.04 cents ..."]
[]
["Capital Cube•10 months ago"]
["Willamette Valley Vineyards, Inc. :WVVI-US: Earnings Analysis: Q4, 2016 By the Numbers : March 28, 2017"]
["Categories: Yahoo Finance Get free summary analysis Willamette Valley Vineyards, Inc. reports financial results for the quarter ended December 31, 2016. We analyze the earnings along side the following peers of Willamette Valley Vineyards, Inc. – Brown-Forman Corporation Class B, Castle Brands Inc. and Tejon Ranch Co. (BF.B-US, ROX-US and TRC-US) that have also reported for this period. ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Money Morning"]
["6th Graders learn $1m investing secret"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["PR Newswire•11 months ago"]
["Willamette Valley Vineyards Posts a Profit for 2016"]
["SALEM, Ore., March 23, 2017 /PRNewswire/ -- Willamette Valley Vineyards (NASDAQ:WVVI), a leading Oregon producer of Pinot Noir, generated income applicable to common shareholders of $2,166,446, or $0.43 ..."]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"WVVI Mktwth Gr","index":105,"n_rows":274,"n_cols":1,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Log In "]
[]
["1:02 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Income Qtr","index":106,"n_rows":338,"n_cols":7,"rows_kept":338,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Willamette Valley Vineyards Inc."]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","4.74M","5.86M","4.45M","5.31M","5.14M"]
["Sales Growth","-",0.23599999999999999,-0.24060000000000001,0.19400000000000001,-3.2000000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","1.7M","2.2M","1.71M","2.12M","1.76M"]
["COGS excluding D&A","1.37M","1.86M","1.34M","1.75M","1.37M"]
["Depreciation & Amortization Expense",335227,345147,367113,372703,392819]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.29670000000000002,-0.22550000000000001,0.24429999999999999,-0.17069999999999999]
["Gross Income","3.04M","3.66M","2.74M","3.19M","3.38M"]
["Gross Income Growth","-",0.2021,-0.24970000000000001,0.16259999999999999,6.0299999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.65739999999999998,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","2.05M","2.05M","2.24M","2.13M","2.28M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.05M","2.05M","2.24M","2.13M","2.28M"]
["SGA Growth","-",3.0000000000000001E-3,9.0899999999999995E-2,-4.9099999999999998E-2,7.1999999999999995E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense",35626,59277,83144,51433,45886]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense",71264,74941,96700,122866,127431]
["Interest Expense Growth","-",5.16E-2,0.2903,0.27060000000000001,3.7199999999999997E-2]
["Gross Interest Expense",71264,74941,96700,122866,127431]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income",961353,"1.59M",496885,991454,"1.02M"]
["Pretax Income Growth","-",0.65339999999999998,-0.68740000000000001,0.99529999999999996,3.2000000000000001E-2]
["Pretax Margin","-","-","-","-",0.19889999999999999,"NA"]
["Income Tax",361542,525414,181755,397953,398638]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income",599811,"1.06M",315130,593501,624583]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income",599811,"1.06M",315130,593501,624583]
["Net Income Growth","-",0.77410000000000001,-0.70389999999999997,0.88339999999999996,5.2400000000000002E-2]
["Net Margin Growth","-","-","-","-",0.12139999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries",599811,"1.06M",315130,593501,624583]
["Preferred Dividends",131832,137111,131833,131833,196587]
["Net Income Available to Common",467979,926991,183297,461668,427996]
["EPS (Basic)",0.09,0.18,0.04,0.09,0.09]
["EPS (Basic) Growth","-",1,-0.77780000000000005,1.25,0]
["Basic Shares Outstanding","4.99M","5.02M","5.01M","4.99M","4.98M"]
["EPS (Diluted)",0.09,0.18,0.04,0.09,0.09]
["EPS (Diluted) Growth","-",1,-0.77780000000000005,1.25,0]
["Diluted Shares Outstanding","5M","5.02M","5.01M","4.99M","4.98M"]
["EBITDA","1.33M","1.95M",870240,"1.43M","1.49M"]
["EBITDA Growth","-",0.4652,-0.55330000000000001,0.64529999999999998,4.1399999999999999E-2]
["EBITDA Margin","-","-","-","-",0.28989999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Balance Qtr","index":107,"n_rows":366,"n_cols":7,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Willamette Valley Vineyards Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","7.84M","5.71M","7.64M","10M","13.01M"]
["Cash Only","7.84M","5.71M","7.64M","10M","13.01M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.2722,0.3382,0.31009999999999999,0.30030000000000001]
["Cash & ST Investments / Total Assets",0.1789,0.12720000000000001,0.1578,0.1948,0.23280000000000001]
["Total Accounts Receivable","1.41M","1.87M","1.47M","1.43M","1.94M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-",15921,"-","-","-"]
["Bad Debt/Doubtful Accounts","-",-15921,"-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",0.32290000000000002,-0.21290000000000001,-2.8000000000000001E-2,0.35649999999999998]
["Accounts Receivable Turnover",3.35,3.13,3.02,3.71,2.65]
["Inventories","11.81M","11.97M","12.16M","11.68M","11.93M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets",73705,399740,158442,82558,109122]
["Miscellaneous Current Assets",73705,399740,158442,82558,109122]
["Total Current Assets","21.14M","19.95M","21.43M","23.2M","26.99M"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","18.19M","20.2M","21.77M","22.59M","23.19M"]
["Property, Plant & Equipment - Gross","30.75M","33.09M","34.99M","36.16M","37.13M"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","12.56M","12.9M","13.22M","13.57M","13.94M"]
["Total Investments and Advances",59186,59186,49153,49153,49153]
["Other Long-Term Investments",59186,59186,49153,49153,49153]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","4.4M","4.67M","5.15M","5.52M","5.66M"]
["Net Goodwill","-","-","-","-","-"]
["Net Other Intangibles","4.4M","4.67M","5.15M","5.52M","5.66M"]
["Other Assets",46934,"-","-","-","-"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","43.84M","44.87M","48.4M","51.35M","55.89M"]
["Assets - Total - Growth","-",2.3599999999999999E-2,7.8600000000000003E-2,6.1100000000000002E-2,8.8300000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt",610018,625888,"2.2M","2.17M","2.17M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt",610018,625888,"2.2M","2.17M","2.17M"]
["Accounts Payable","1.39M","1.2M",526473,456831,904154]
["Accounts Payable Growth","-",-0.1386,-0.56079999999999997,-0.1323,0.97919999999999996]
["Income Tax Payable",284383,389798,571553,459506,527144]
["Other Current Liabilities","1.05M","1.35M","1.06M","3.93M","3M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","1.05M","1.35M","1.06M","3.93M","3M"]
["Total Current Liabilities","3.34M","3.57M","4.36M","7.02M","6.6M"]
["Long-Term Debt","4.55M","4.44M","7.08M","7M","6.89M"]
["Long-Term Debt excl. Capitalized Leases","4.55M","4.44M","7.08M","7M","6.89M"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.85M","1.93M","1.93M","1.93M","1.93M"]
["Deferred Taxes - Credit","1.85M","1.93M","1.93M","1.93M","1.93M"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities",348500,297960,246340,194710,155010]
["Other Liabilities (excl. Deferred Income)",0,113567,105682,97796,89910]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","10.08M","10.24M","13.62M","16.14M","15.58M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.2301,0.22819999999999999,0.28129999999999999,0.31430000000000002,0.27879999999999999]
["Preferred Stock (Carrying Value)","9.39M","9.06M","9.18M","9.32M","14.12M"]
["Redeemable Preferred Stock","9.39M","9.06M","9.18M","9.32M","14.12M"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","24.36M","25.57M","25.6M","25.89M","26.19M"]
["Common Stock Par/Carry Value","8.69M","8.97M","8.81M","8.64M","8.51M"]
["Retained Earnings","15.67M","16.6M","16.78M","17.24M","17.67M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.55579999999999996,0.56989999999999996,0.52890000000000004,0.50409999999999999,0.46860000000000002]
["Total Shareholders' Equity","33.75M","34.63M","34.78M","35.21M","40.3M"]
["Total Shareholders' Equity / Total Assets",0.76990000000000003,0.77180000000000004,0.71870000000000001,0.68569999999999998,0.72119999999999995]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","33.75M","34.63M","34.78M","35.21M","40.3M"]
["Liabilities & Shareholders' Equity","43.84M","44.87M","48.4M","51.35M","55.89M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"WVVI Cash Qtr","index":108,"n_rows":347,"n_cols":7,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Willamette Valley Vineyards Inc."]
["NASDAQ: WVVI"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Willamette Valley Vineyards Inc."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 3:59 p.m."]
[]
["WVVI"]
["/quotes/zigman/57512/composite"]
[]
["$"]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 17,263"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/57512/composite"]
[]
["Previous close"]
[]
[7.96]
[]
[7.86]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[7.85]
[]
[7.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[7.5]
[]
[8.86]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Willamette Valley Vineyards Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries",599811,"1.06M",315130,593500,624584]
["Net Income Growth","-",0.77410000000000001,-0.70389999999999997,0.88329999999999997,5.2400000000000002E-2]
["Depreciation, Depletion & Amortization",335227,340764,367113,372703,392819]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds",-14818,-12938,-7119,-15910,-15910]
["Funds from Operations",920220,"1.86M",675124,950293,"1M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital",335778,"(1.24M)",-322881,225761,-80627]
["Receivables",-217882,-456836,398364,41192,-510530]
["Accounts Payable",199266,-272599,-626889,-180923,390546]
["Other Assets/Liabilities","1.14M",-238454,197439,29657,-54180]
["Net Operating Cash Flow","1.26M",628804,352243,"1.18M",920866]
["Net Operating Cash Flow Growth","-",-0.49940000000000001,-0.43980000000000002,2.3388,-0.217]
["Net Operating Cash Flow / Sales",0.26490000000000002,0.10730000000000001,7.9100000000000004E-2,0.2213,0.17899999999999999]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(1.03M)","(2.19M)",-558165,"(1.45M)","(1.08M)"]
["Capital Expenditures (Fixed Assets)",-783336,"(1.93M)",-328114,"(1.11M)",-851939]
["Capital Expenditures (Other Assets)",-243280,-262932,-230051,-339127,-226278]
["Capital Expenditures Growth","-",-1.1316999999999999,0.74490000000000001,-1.5953999999999999,0.25569999999999998]
["Capital Expenditures / Sales",-0.2165,-0.37340000000000001,-0.12540000000000001,-0.27260000000000001,-0.20960000000000001]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-",45000,"-","-"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(1.03M)","(2.19M)",-513165,"(1.45M)","(1.08M)"]
["Net Investing Cash Flow Growth","-",-1.1293,0.76519999999999999,-1.823,0.25569999999999998]
["Net Investing Cash Flow / Sales",-0.2165,-0.373,-0.1153,-0.27260000000000001,-0.20960000000000001]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","-",-462529,"-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-",-462529,"-","-","-"]
["Change in Capital Stock","1.17M",-24846,-157044,-170201,"4.47M"]
["Repurchase of Common & Preferred Stk.",-160916,-23970,-178674,-170201,-130269]
["Sale of Common & Preferred Stock","1.33M",-876,21630,"-","4.6M"]
["Proceeds from Stock Options","-","5.33M","-","-","-"]
["Other Proceeds from Sale of Stock","1.33M","(5.33M)",21630,"-","4.6M"]
["Issuance/Reduction of Debt, Net","(1.35M)","1.39M","2.25M","2.81M","(1.3M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(1.35M)","1.39M","2.25M","2.81M","(1.3M)"]
["Issuance of Long-Term Debt","-","-","2.66M","2.92M","(1.2M)"]
["Reduction in Long-Term Debt","(1.35M)","1.39M",-415421,-110309,-105705]
["Other Funds","-","-","-","-","-"]
["Other Uses","-","(1.48M)","-","-","-"]
["Other Sources","-","1.48M","-","-","-"]
["Net Financing Cash Flow",-183243,899312,"2.09M","2.64M","3.16M"]
["Net Financing Cash Flow Growth","-",5.9077999999999999,1.3251999999999999,0.26290000000000002,0.1973]
["Net Financing Cash Flow / Sales",-3.8600000000000002E-2,0.15340000000000001,0.4698,0.497,0.61470000000000002]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds",0,0,0,"-","-"]
["Net Change in Cash",46139,-657817,"1.93M","2.37M","3M"]
["Free Cash Flow",472662,"(1.3M)",24129,66529,68927]
["Free Cash Flow Growth","-",-3.7433999999999998,1.0185999999999999,1.7572000000000001,3.5999999999999997E-2]
["Free Cash Flow Yield","-","-","-","-",-4.2500000000000003E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Income St","index":109,"n_rows":351,"n_cols":7,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Heineken N.V."]
["View Ratios"]
["Fiscal year is January-December. All values EUR millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","18.38B","19.2B","19.26B","20.51B","20.79B"]
["Sales Growth","-",4.4600000000000001E-2,2.8E-3,6.5100000000000005E-2,1.37E-2]
["Cost of Goods Sold (COGS) incl. D&A","11B","11.33B","10.85B","11.64B","11.76B"]
["COGS excluding D&A","9.74B","9.89B","9.44B","10.12B","10.23B"]
["Depreciation & Amortization Expense","1.26B","1.45B","1.41B","1.52B","1.53B"]
["Depreciation","1.02B","1.07B","1.08B","1.15B","1.16B"]
["Amortization of Intangibles","247M","376M","331M","368M","368M"]
["COGS Growth","-",3.0099999999999998E-2,-4.2700000000000002E-2,7.2400000000000006E-2,1.0500000000000001E-2]
["Gross Income","7.38B","7.87B","8.41B","8.87B","9.03B"]
["Gross Income Growth","-",6.6299999999999998E-2,6.83E-2,5.57E-2,1.7999999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.4345,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","5.14B","5.33B","5.47B","5.9B","5.9B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","5.14B","5.33B","5.47B","5.9B","5.9B"]
["SGA Growth","-",3.6600000000000001E-2,2.6200000000000001E-2,7.9200000000000007E-2,5.9999999999999995E-4]
["Other Operating Expense","-","-","124M","144M","96M"]
["Unusual Expense","59M","196M","(46M)","22M","305M"]
["EBIT after Unusual Expense","(59M)","2.34B","2.86B","(22M)","2.73B"]
["Non Operating Income/Expense","1.69B","149M","(156M)","211M","(107M)"]
["Non-Operating Interest Income","62M","47M","48M","60M","60M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","551M","579M","460M","412M","419M"]
["Interest Expense Growth","-",5.0799999999999998E-2,-0.20549999999999999,-0.1043,1.7000000000000001E-2]
["Gross Interest Expense","551M","587M","465M","412M","419M"]
["Interest Capitalized","-","8M","5M","-","-"]
["Pretax Income","3.38B","1.96B","2.29B","2.67B","2.26B"]
["Pretax Income Growth","-",-0.41909999999999997,0.16880000000000001,0.16320000000000001,-0.1515]
["Pretax Margin","-","-","-","-",0.10879999999999999,"NA"]
["Income Tax","515M","520M","732M","697M","673M"]
["Income Tax - Current Domestic","633M","753M","657M","796M","796M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","(118M)","(233M)","75M","(99M)","(123M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","213M","146M","148M","172M","150M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","3.07B","1.59B","1.71B","2.14B","1.74B"]
["Minority Interest Expense","160M","223M","192M","249M","199M"]
["Net Income","2.91B","1.36B","1.52B","1.89B","1.54B"]
["Net Income Growth","-",-0.53190000000000004,0.1114,0.248,-0.186]
["Net Margin Growth","-","-","-","-",7.4099999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.91B","1.36B","1.52B","1.89B","1.54B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.91B","1.36B","1.52B","1.89B","1.54B"]
["EPS (Basic)",5.07,2.37,2.64,3.31,2.7]
["EPS (Basic) Growth","-",-0.53249999999999997,0.1139,0.25380000000000003,-0.18429999999999999]
["Basic Shares Outstanding","575.02M","575.06M","574.95M","572.29M","569.74M"]
["EPS (Diluted)",5.0599999999999996,2.37,2.63,3.3,2.7]
["EPS (Diluted) Growth","-",-0.53159999999999996,0.10970000000000001,0.25480000000000003,-0.18179999999999999]
["Diluted Shares Outstanding","576M","576M","576M","572.94M","570.37M"]
["EBITDA","3.5B","3.99B","4.23B","4.35B","4.56B"]
["EBITDA Growth","-",0.13869999999999999,5.9200000000000003E-2,2.9100000000000001E-2,4.9700000000000001E-2]
["EBITDA Margin","-","-","-","-",0.2195,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Balance Sheet","index":110,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Heineken N.V."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values EUR millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","1.05B","1.3B","681M","3.25B","3.04B"]
["Cash Only","1.04B","1.29B","668M","3.23B","3.04B"]
["Short-Term Investments","11M","11M","13M","16M","-"]
["Cash & Short Term Investments Growth","-",0.2414,-0.47660000000000002,3.7694999999999999,-6.5600000000000006E-2]
["Cash & ST Investments / Total Assets",2.9100000000000001E-2,3.9E-2,1.9199999999999998E-2,0.08,7.6100000000000001E-2]
["Total Accounts Receivable","2.54B","2.43B","2.77B","2.91B","3.1B"]
["Accounts Receivables, Net","1.97B","1.83B","2.04B","2.2B","2.3B"]
["Accounts Receivables, Gross","1.97B","1.83B","2.04B","2.26B","2.36B"]
["Bad Debt/Doubtful Accounts","-","-","-","(61M)","(57M)"]
["Other Receivables","566M","601M","725M","710M","796M"]
["Accounts Receivable Growth","-",-4.3400000000000001E-2,0.13969999999999999,5.0599999999999999E-2,6.6400000000000001E-2]
["Accounts Receivable Turnover",7.25,7.91,6.96,7.06,6.71]
["Inventories","1.6B","1.51B","1.63B","1.7B","1.62B"]
["Finished Goods","614M","606M","638M","676M","647M"]
["Work in Progress","176M","176M","181M","223M","225M"]
["Raw Materials","320M","271M","463M","442M","434M"]
["Progress Payments & Other","486M","459M","352M","361M","312M"]
["Other Current Assets","356M","255M","1.01B","466M","385M"]
["Miscellaneous Current Assets","356M","255M","1.01B","123M","57M"]
["Total Current Assets","5.54B","5.5B","6.09B","8.32B","8.14B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","8.84B","8.45B","8.72B","9.55B","9.23B"]
["Property, Plant & Equipment - Gross","17.21B","17.16B","18.14B","19.79B","19.54B"]
["Buildings","5.27B","4.93B","4.99B","5.48B","5.44B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","4.49B","4.62B","5.05B","5.41B","5.04B"]
["Accumulated Depreciation","8.37B","8.71B","9.42B","10.23B","10.31B"]
["Total Investments and Advances","2.4B","2.2B","2.39B","2.51B","2.87B"]
["Other Long-Term Investments","447M","318M","353M","498M","682M"]
["Long-Term Note Receivable","652M","444M","300M","221M","232M"]
["Intangible Assets","17.69B","15.93B","16.34B","18.18B","17.42B"]
["Net Goodwill","10.74B","10.02B","10.4B","11.32B","11.03B"]
["Net Other Intangibles","6.95B","5.92B","5.95B","6.86B","6.4B"]
["Other Assets","312M","301M","338M","381M","419M"]
["Tangible Other Assets","-","-","-","266M","274M"]
["Total Assets","35.98B","33.34B","35.43B","40.59B","39.87B"]
["Assets - Total - Growth","-",-7.3499999999999996E-2,6.2700000000000006E-2,0.1457,-1.77E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","2.05B","2.37B","2.27B","4.35B","3.65B"]
["Short Term Debt","673M","721M","1.16B","3.55B","2.29B"]
["Current Portion of Long Term Debt","1.38B","1.65B","1.11B","802M","1.36B"]
["Accounts Payable","2.24B","2.14B","2.34B","2.8B","2.93B"]
["Accounts Payable Growth","-",-4.6300000000000001E-2,9.2999999999999999E-2,0.1958,4.9000000000000002E-2]
["Income Tax Payable","305M","317M","390M","379M","352M"]
["Other Current Liabilities","3.21B","3.17B","3.54B","3.4B","3.46B"]
["Dividends Payable","47M","36M","45M","46M","45M"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","3.16B","3.14B","3.49B","3.36B","3.42B"]
["Total Current Liabilities","7.81B","8B","8.53B","10.92B","10.4B"]
["Long-Term Debt","11.31B","9.8B","9.5B","10.66B","10.95B"]
["Long-Term Debt excl. Capitalized Leases","11.28B","9.79B","9.49B","10.66B","10.95B"]
["Non-Convertible Debt","11.28B","9.79B","9.49B","10.66B","10.95B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","22M","5M","10M","-","-"]
["Provision for Risks & Charges","1.99B","1.57B","1.84B","1.61B","1.72B"]
["Deferred Taxes","1.24B","936M","842M","900M","661M"]
["Deferred Taxes - Credit","1.79B","1.44B","2.1B","2.32B","2.22B"]
["Deferred Taxes - Debit","550M","508M","1.26B","1.42B","1.56B"]
["Other Liabilities","272M","168M","3M","3M","3M"]
["Other Liabilities (excl. Deferred Income)","272M","168M","3M","3M","3M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","23.18B","20.98B","21.98B","25.52B","25.29B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.64410000000000001,0.62939999999999996,0.62029999999999996,0.62870000000000004,0.63449999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","11.73B","11.4B","12.41B","13.54B","13.24B"]
["Common Stock Par/Carry Value","922M","922M","922M","922M","922M"]
["Retained Earnings","7.75B","8.64B","9.21B","10.57B","10.79B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(527M)","(1.72B)","(1.1B)","(1.02B)","(1.83B)"]
["Unrealized Gain/Loss Marketable Securities","-","-","96M","122M","262M"]
["Revaluation Reserves","150M","97M","-","-","-"]
["Treasury Stock","(26M)","(41M)","(70M)","(432M)","(443M)"]
["Common Equity / Total Assets",0.3261,0.34200000000000003,0.3503,0.33350000000000002,0.33210000000000001]
["Total Shareholders' Equity","11.73B","11.4B","12.41B","13.54B","13.24B"]
["Total Shareholders' Equity / Total Assets",0.3261,0.34200000000000003,0.3503,0.33350000000000002,0.33210000000000001]
["Accumulated Minority Interest","1.07B","954M","1.04B","1.54B","1.34B"]
["Total Equity","12.81B","12.36B","13.45B","15.07B","14.57B"]
["Liabilities & Shareholders' Equity","35.98B","33.34B","35.43B","40.59B","39.87B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Cash Flow","index":111,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Heineken N.V."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values EUR millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","3.07B","1.59B","1.71B","2.14B","1.74B"]
["Net Income Growth","-",-0.48370000000000002,7.6200000000000004E-2,0.2535,-0.18779999999999999]
["Depreciation, Depletion & Amortization","1.26B","1.45B","1.41B","1.52B","1.53B"]
["Depreciation and Depletion","1.02B","1.07B","1.08B","1.15B","1.16B"]
["Amortization of Intangible Assets","247M","376M","331M","368M","368M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(1.74B)","(173M)","(88M)","(542M)","368M"]
["Funds from Operations","2.59B","2.86B","3.03B","3.12B","3.64B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","101M","51M","27M","371M","80M"]
["Receivables","(64M)","5M","(325M)","(59M)","(228M)"]
["Accounts Payable","217M","88M","456M","403M","328M"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","2.7B","2.91B","3.06B","3.49B","3.72B"]
["Net Operating Cash Flow Growth","-",8.1299999999999997E-2,4.9399999999999999E-2,0.1409,6.5600000000000006E-2]
["Net Operating Cash Flow / Sales",0.14660000000000001,0.1517,0.1588,0.1701,0.17879999999999999]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(1.25B)","(1.45B)","(1.55B)","(1.73B)","(1.87B)"]
["Capital Expenditures (Fixed Assets)","(1.17B)","(1.37B)","(1.49B)","(1.64B)","(1.76B)"]
["Capital Expenditures (Other Assets)","(78M)","(77M)","(57M)","(92M)","(109M)"]
["Capital Expenditures Growth","-",-0.15870000000000001,-7.2599999999999998E-2,-0.1154,-7.8600000000000003E-2]
["Capital Expenditures / Sales",-6.7900000000000002E-2,-7.5300000000000006E-2,-8.0500000000000002E-2,-8.43E-2,-8.9700000000000002E-2]
["Net Assets from Acquisitions","(3.31B)","(17M)","(186M)","(757M)","(9M)"]
["Sale of Fixed Assets & Businesses","131M","612M","144M","1.06B","131M"]
["Purchase/Sale of Investments","(1.1B)","112M","(3M)","(489M)","(68M)"]
["Purchase of Investments","(1.25B)","(53M)","(7M)","(543M)","(68M)"]
["Sale/Maturity of Investments","142M","165M","4M","54M","-"]
["Other Uses","(143M)","(143M)","(117M)","(195M)","(219M)"]
["Other Sources","50M","41M","40M","45M","24M"]
["Net Investing Cash Flow","(5.63B)","(841M)","(1.67B)","(2.06B)","(2.01B)"]
["Net Investing Cash Flow Growth","-",0.85050000000000003,-0.98929999999999996,-0.23369999999999999,2.76E-2]
["Net Investing Cash Flow / Sales",-0.30599999999999999,-4.3799999999999999E-2,-8.6900000000000005E-2,-0.10059999999999999,-9.6500000000000002E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(604M)","(710M)","(723M)","(909M)","(1.03B)"]
["Common Dividends","(604M)","(710M)","(723M)","(909M)","(1.03B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","(21M)","(9M)","(377M)","(31M)"]
["Repurchase of Common & Preferred Stk.","-","(21M)","(9M)","(377M)","(31M)"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","3.91B","(811M)","(1.17B)","135M","669M"]
["Change in Current Debt","-","-","417M","-","-"]
["Change in Long-Term Debt","3.91B","(811M)","(1.59B)","135M","669M"]
["Issuance of Long-Term Debt","6.84B","1.66B","858M","1.89B","1.67B"]
["Reduction in Long-Term Debt","(2.93B)","(2.47B)","(2.44B)","(1.75B)","(1B)"]
["Other Funds","(249M)","(210M)","(136M)","(22M)","(279M)"]
["Other Uses","(252M)","(210M)","(137M)","(22M)","(294M)"]
["Other Sources","3M","-","1M","-","15M"]
["Net Financing Cash Flow","3.06B","(1.75B)","(2.04B)","(1.17B)","(672M)"]
["Net Financing Cash Flow Growth","-",-1.5732999999999999,-0.16209999999999999,0.4239,0.42709999999999998]
["Net Financing Cash Flow / Sales",0.16619999999999999,-9.1200000000000003E-2,-0.1057,-5.7200000000000001E-2,-3.2300000000000002E-2]
["Exchange Rate Effect","114M","(55M)","29M","(43M)","45M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","240M","266M","(622M)","209M","1.08B"]
["Free Cash Flow","1.53B","1.55B","1.56B","1.85B","1.96B"]
["Free Cash Flow Growth","-",1.3100000000000001E-2,1.23E-2,0.1835,5.9400000000000001E-2]
["Free Cash Flow Yield","-","-","-","-",2.29E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HEIA.AS Summary","index":112,"n_rows":283,"n_cols":2,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Heineken N.V. (HEIA.AS)"]
["Amsterdam - Amsterdam Delayed Price. Currency in EUR"]
["83.84-0.46 (-0.55%)"]
["At close: 5:36PM CET"]
["People also watch"]
["UNA.ASPHIA.ASDSM.ASAKZA.ASABI.BR"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",84.3]
["Open",83.98]
["Bid","80.00 x 14600"]
["Ask","81.50 x 4000"]
["Day's Range","83.20 - 84.54"]
["52 Week Range","72.89 - 91.42"]
["Volume",1376719]
["Avg. Volume",592533]
["Market Cap","47.762B"]
["Beta","N/A"]
["PE Ratio (TTM)",26.2]
["EPS (TTM)",3.2]
["Earnings Date",43143]
["Forward Dividend & Yield","1.34 (1.52%)"]
["Ex-Dividend Date",42849]
["1y Target Est",94.77]
["Currency in EUR"]
["Valuation Measures"]
["Market Cap (intraday) 5","47.76B"]
["Enterprise Value 3","60.53B"]
["Trailing P/E ",26.2]
["Forward P/E 1",19.82]
["PEG Ratio (5 yr expected) 1",2.91]
["Price/Sales (ttm)",2.2599999999999998]
["Price/Book (mrq)",3.63]
["Enterprise Value/Revenue 3",2.86]
["Enterprise Value/EBITDA 6",13.12]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",42916]
["Profitability"]
["Profit Margin ",8.6199999999999999E-2]
["Operating Margin (ttm)",0.14940000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",4.9399999999999999E-2]
["Return on Equity (ttm)",0.14419999999999999]
["Income Statement"]
["Revenue (ttm)","21.17B"]
["Revenue Per Share (ttm)",37.159999999999997]
["Quarterly Revenue Growth (yoy)",3.7999999999999999E-2]
["Gross Profit (ttm)","8.09B"]
["EBITDA ","4.61B"]
["Net Income Avi to Common (ttm)","1.82B"]
["Diluted EPS (ttm)",3.2]
["Quarterly Earnings Growth (yoy)",0.48599999999999999]
["Balance Sheet"]
["Total Cash (mrq)","2.77B"]
["Total Cash Per Share (mrq)",4.87]
["Total Debt (mrq)","15.52B"]
["Total Debt/Equity (mrq)",108.31]
["Current Ratio (mrq)",0.9]
["Book Value Per Share (mrq)",23.07]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","3.82B"]
["Levered Free Cash Flow (ttm)","1.43B"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0.14430000000000001]
["S&P500 52-Week Change 3",0.1144]
["52 Week High 3",91.42]
["52 Week Low 3",72.89]
["50-Day Moving Average 3",88.02]
["200-Day Moving Average 3",86.46]
["Share Statistics"]
["Avg Vol (3 month) 3","592.53k"]
["Avg Vol (10 day) 3","993.67k"]
["Shares Outstanding 5","569.68M"]
["Float ","231.64M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1.34]
["Forward Annual Dividend Yield 4",1.52E-2]
["Trailing Annual Dividend Rate 3",1.36]
["Trailing Annual Dividend Yield 3",1.61E-2]
["5 Year Average Dividend Yield 4",0]
["Payout Ratio 4",0.41880000000000001]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",42849]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
["GlobeNewswire•15 days ago"]
["HEINEKEN NV : Global Fund and HEINEKEN Enter Into Partnership to Fight Against Infectious Diseases in Africa"]
["Davos, 26 January 2018 - The Global Fund and HEINEKEN today launched a new partnership, joining forces to further advance a common goal: ending HIV, tuberculosis and malaria as epidemics in Africa. As ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•2 months ago"]
["China's Fosun takes stake in Tsingtao Brewery as Asahi exits"]
["TOKYO/HONG KONG, Dec 20 (Reuters) - Chinese conglomerate Fosun International is taking a large chunk of Tsingtao Brewery Co after Japan's Asahi Group Holdings said on Wednesday it would sell its entire 19.9 percent stake for a total of 106 billion yen ($937 million). Asahi said in October it was considering selling its stake in Tsingtao, China's second largest brewer which was founded in 1903 by German and British merchants."]
["GlobeNewswire•2 months ago"]
["HEINEKEN lays the foundation stone of its first brewery in Mozambique"]
["HEINEKEN makes $100 million investment Amsterdam, 4 December 2017 - HEINEKEN today laid the foundation stone of its first brewery in Mozambique in the presence of His Excellency Mr. Max Tonela, Minister ..."]
["Reuters•3 months ago"]
["Heineken, Coke distributors start Brazil arbitration in Feb -Valor"]
["Heineken NV and Brazilian distributors for Coca-Cola Co will begin arbitration in February regarding a distribution contract that the Dutch brewer decided to end this year, according to a Friday report ..."]
[]
["Capital Cube•3 months ago"]
["Heineken NV – Value Analysis (EURONEXT AMSTERDAM:HEIA) : November 14, 2017"]
["Categories: Europe Value Analsysis Yahoo FinanceClick here to see latest analysis Capitalcube gives Heineken NV a score of 50. Our analysis is based on comparing Heineken NV with the following peers – Anheuser-Busch InBev SA/NV, Heineken Holding N.V. and Diageo plc (ABI-BE, HEIO-NL and DGE-GB). Investment Outlook Heineken NV has a fundamental score of 50 and has a relative valuation ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Reuters•4 months ago"]
["Mexico's Femsa third-quarter profit jumps 385 pct"]
["Mexican bottler and retailer Fomento Economico Mexicano reported on Thursday a nearly four-fold surge in third-quarter net profit after selling a 5.24 percent stake in Dutch beer company Heineken NV. The ..."]
["Reuters•4 months ago"]
["Mexico Femsa's third quarter net profit surges 385 pct"]
["Mexican bottler and retailer Fomento Economico Mexicano reported on Thursday a 385 percent surge in third quarter net profit to 32.4 billion pesos after selling a 2.5 billion euros stake in Heineken. The ..."]
[]
["Reuters•4 months ago"]
["Heineken beer sales rise on strength outside Europe, U.S"]
["Heineken NV (HEIN.AS), the world's second-largest brewer, reported an increase in third-quarter beer sales on Wednesday, with growth in all regions except Europe, where poor summer weather reduced demand, and in the United States. The share price was down 2.2 percent at 83 euros at 0905 GMT, making the shares one of the weakest performers in Europe's FTSEurofirst index . Analysts said the weakness in Europe and a sharper than predicted impact from changes in foreign currency exchange rates were behind the fall."]
["Reuters•4 months ago"]
["Heineken bets on motor racing for Asian payout"]
["Heineken (HEIN.AS) is betting on Formula One to help it reclaim the title of leading global lager from Budweiser, a strategy that depends on broadening the sport's appeal in Asia and persuading fans to pay more for their beer. Heineken has grown strongly in Asia over the past five years, but the sales boost was driven by its cheaper Singapore-based Tiger beer brand rather than its higher-margin namesake lager, which it promotes at the Grand Prix. Asian drinkers have also turned to its cheaper rivals Budweiser and Tuborg."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Capital Cube•4 months ago"]
["Heineken NV breached its 50 day moving average in a Bullish Manner : HEIA-NL : October 19, 2017"]
["Categories: Europe Stock Alerts Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Heineken NV. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average Bullish 50 ... Read more (Read more...)"]
[]
["Reuters•4 months ago"]
["Heineken to sell mothballed plant in Russia's Kaliningrad"]
["Heineken (HEIO.AS), the world's third-largest brewer, said on Monday it had put its mothballed production site in Kaliningrad, a Russian exclave on the Baltic Sea, up for sale. The Dutch company halted production at the Kaliningrad plant in January, citing a steady decline in Russia's beer market due to the tightening of the regulation and recession. Heineken said it planned to raise at least 250 million roubles ($4.3 million) from the sale and invest the proceeds in other projects."]
["CNBC•5 months ago"]
["How a scientific discovery led Heineken to brew a new beer"]
["Hops may be the hot topic in the mainstream beer world these days, but Heineken's new brew, H41, puts the focus on yeast."]
["GlobeNewswire•5 months ago"]
["Heineken N.V. successfully prices €800 million of Notes"]
["Amsterdam, 22 September 2017 - Heineken N.V. (EURONEXT: HEIA; OTCQX: HEINY) today announced that it has successfully placed 12-year Notes with a coupon of 1.50% for a principal amount of €800 million. ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Zacks•5 months ago"]
["FEMSA Cuts Stake in Heineken: Here's What Investors Must Know"]
["FEMSA (FMX) divested nearly 5% of its total stake in the Heineken. However, it retains its governance rights and remains a significant stakeholder in Heineken."]
["TheStreet.com•5 months ago"]
["Heineken Shares Tumble After Mexico's Femsa Sells $3 Billion Stake"]
["Mexico's Femsa dumps stake in world's third-largest brewer to focus on domestic investment."]
["GlobeNewswire•5 months ago"]
["HEINEKEN: change in FEMSA shareholding in Heineken N.V. and Heineken Holding N.V."]
["Amsterdam, 19 September 2017 - HEINEKEN notes the announcement today by FEMSA on the completion of the sale of 5.24% of the combined interest in HEINEKEN comprising a combination of existing issued ordinary ..."]
[]
["Zacks•5 months ago"]
["3 Alcohol & Beer Stocks To Buy As Drinking Trends Evolve"]
["Summer is all but over, but that does not mean people will stop drinking. Today, we're going to look at a few alcohol and beer stocks that are still poised to gain as the seasons turn."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Reuters Videos•4 months ago"]
["Asia Pacific helps Heineken raise the bar"]
["Heineken NV , the world's second-largest brewer, has reported an increase in third-quarter beer sales, with growth in all regions except Europe and the United States. As Kate King reports, it's latest strategy involves betting on Formula One to help it reclaim the title of leading global lager from Budweiser."]
["Recommendation Rating"]
[]
[2.2000000000000002]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (27)"]
[]
["Current 83.84"]
["Average 94.77"]
["Low 82.00"]
["High 110.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"HINKF Mktw Sum","index":113,"n_rows":645,"n_cols":4,"rows_kept":645,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
[]
["Company Description"]
[]
["Heineken NV engages in the manufacture and distribution of alcoholic and non-alcoholic beverages. It operates through the following segments: Africa, Middle East and Eastern Europe; Americas; Asia Pacific; Europe; Head Officer and Other or Eliminations. The firm offers products under the Heineken, A..."]
[]
["Heineken NV engages in the manufacture and distribution of alcoholic and non-alcoholic beverages. It operates through the following segments: Africa, Middle East and Eastern Europe; Americas; Asia Pacific; Europe; Head Officer and Other or Eliminations. The firm offers products under the Heineken, Amstel, Anchor, Biere Larue, Bintang, Birra Moretti, Cruzcampo, Desperados, Dos Equis, Foster's, Newcastle Brown Ale, Ochota, Primus, Sagres, Sol, Star, Strongbow, Tecate, Tiger, and Zywiec brands. The company was founded by Gerard Adriaan Heineken on February 15, 1864 and is headquartered in Amsterdam, Netherlands."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[31.22]
[]
["P/E Ratio (with extraordinary items)"]
[]
[26.34]
[]
["P/E Ratio (without extraordinary items)"]
[]
[26.39]
[]
["Price to Sales Ratio"]
[]
[1.95]
[]
["Price to Book Ratio"]
[]
[3.07]
[]
["Price to Cash Flow Ratio"]
[]
[10.93]
[]
["Enterprise Value to EBITDA"]
[]
[13.81]
[]
["Enterprise Value to Sales"]
[]
[2.98]
[]
["Total Debt to Enterprise Value"]
[]
[0.27]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[282788]
[]
["Income Per Employee"]
[]
[20945]
[]
["Receivables Turnover"]
[]
[6.92]
[]
["Total Asset Turnover"]
[]
[0.53]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[0.78]
[]
["Quick Ratio"]
[]
[0.63]
[]
["Cash Ratio"]
[]
[0.28999999999999998]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[43.45]
[]
["Operating Margin"]
[]
[14.59]
[]
["Pretax Margin"]
[]
[10.88]
[]
["Net Margin"]
[]
[7.41]
[]
["Return on Assets"]
[]
[3.95]
[]
["Return on Equity"]
[]
[11.5]
[]
["Return on Total Capital"]
[]
[5.71]
[]
["Return on Invested Capital"]
[]
[6.37]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[110.32]
[]
["Total Debt to Total Capital"]
[]
[52.45]
[]
["Total Debt to Total Assets"]
[]
[36.630000000000003]
[]
["Long-Term Debt to Equity"]
[]
[82.75]
[]
["Long-Term Debt to Total Capital"]
[]
[39.340000000000003]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Jean-François M. L. van Boxmeer",55,1984,"Chief Executive Officer"]
["Ms. Laurence Debroux",46,2015,"Chief Financial Officer"]
["Mr. Henricus Petrus van Zon",61,"-","Senior Director-Partnerships"]
["Ms. Blanca Juti","-",2016,"Chief Corporate Relations Officer"]
["Mr. Bart van den Huijsen","-","-","Head-Global Strategic Planning & Business Control"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/hinkf"]
[]
["MarketWatch News on HINKF"]
[]
["11 ways the Americans can beat Belgium"]
[]
["10:39 a.m. July 1, 2014"]
[]
["- MarketWatch"]
[]
["Find investment opportunities in Europe"]
[]
["12:01 a.m. Jan. 20, 2012"]
[]
["- Robert Powell"]
[]
["Heineken, Tempo Beer to form Israel beverage venture"]
[]
["9:50 a.m. Dec. 31, 2004"]
[]
["- Thomas Middleton"]
[]
["/news/nonmarketwatch/company/us/hinkf"]
[]
["Other News on HINKF"]
[]
["A Little Near-Term Softness Hasn't Changed The FEMSA Story"]
[]
["2:37 p.m. Dec. 11, 2017"]
[]
["- Seeking Alpha"]
[]
["Molson Coors: A Value Purchase For Long-Term Growth"]
[]
["9:41 a.m. Nov. 6, 2017"]
[]
["- Seeking Alpha"]
[]
["Beer stocks on watch after soft Heineken performance"]
[]
["8:26 a.m. Oct. 25, 2017"]
[]
["- Seeking Alpha"]
[]
["Academy Capital Management Inc Buys Heineken NV, Amazon. ..."]
[]
["10:38 a.m. Oct. 18, 2017"]
[]
["- GuruFocus.com"]
[]
["Beer producers look to D.C. for relief on excise taxes"]
[]
["1:10 p.m. June 20, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken faces regulator pressure on Punch deal"]
[]
["7:06 a.m. June 13, 2017"]
[]
["- Seeking Alpha"]
[]
["Beer prices could rise if imported aluminum taxed"]
[]
["12:24 p.m. June 7, 2017"]
[]
["- Seeking Alpha"]
[]
["Bernstein dismisses Heineken-Molson Coors talk"]
[]
["8:47 a.m. May 24, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken takes full control of Lagunitas Brewing"]
[]
["11:35 a.m. May 4, 2017"]
[]
["- Seeking Alpha"]
[]
["Focus On Europe: Gearing Up For Q1 Results!"]
[]
["9:00 a.m. April 25, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken N.V. (HINKF) Investor Presentation - Slideshow"]
[]
["12:02 p.m. April 21, 2017"]
[]
["- Seeking Alpha"]
[]
["Focus On Europe: Who Earned A $250M Performance Bonus Last Week?"]
[]
["6:20 p.m. March 26, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken: Seeking Long-Term Beer Dividends"]
[]
["1:34 p.m. Feb. 17, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken-Kirin deal seen as a positive for Heineken and AB InBev"]
[]
["2:14 p.m. Feb. 13, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken steps up challenge to AB InBev in Brazil"]
[]
["7:27 a.m. Feb. 13, 2017"]
[]
["- Seeking Alpha"]
[]
["Heineken takes battle to AB InBev in Brazil"]
[]
["6:04 a.m. Feb. 13, 2017"]
[]
["- Seeking Alpha"]
[]
["IMF December Buys: My 16 Additions"]
[]
["4:35 a.m. Dec. 28, 2016"]
[]
["- Seeking Alpha"]
[]
["Heineken to be a big player in U.K. pub scene"]
[]
["11:39 a.m. Dec. 15, 2016"]
[]
["- Seeking Alpha"]
[]
["Invesco Diversified Dividend Fund A (LCEAX) October Summary"]
[]
["7:48 a.m. Nov. 3, 2016"]
[]
["- Seeking Alpha"]
[]
["Invesco Diversified Dividend Fund A (LCEAX) September Summary"]
[]
["9:31 a.m. Oct. 3, 2016"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Heineken NV"]
[]
["Tweede Weteringplantsoen 21"]
[]
["Amsterdam, Noord-Holland 1017 ZD"]
[]
["Phone"]
[]
["31 205239239"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$20.79B"]
[]
["Net Income"]
[]
["$1.54B"]
[]
["2016 Sales Growth"]
[]
[1.4E-2]
[]
["Employees"]
[]
[73525]
[]
["Annual Report for HINKF"]
[]
["/news/pressrelease/company/us/hinkf"]
[]
["Press Releases on HINKF"]
[]
["VIDEO: Heineken N.V. Director, Head of Investor Relations, Sonya Ghobrial, Interviewed in OTCQX Video Series"]
[]
["6:00 a.m. April 4, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Mkwt Basic","index":114,"n_rows":357,"n_cols":5,"rows_kept":357,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["HINKF"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["HINKF U.S.: OTC"]
["Heineken N.V."]
["Watchlist CreateHINKFAlert"]
["HINKFUSClosedBack To Top"]
["Last Updated: Feb 8, 2018 5:20 p.m. EST Delayed quote"]
[103.8]
[0]
["Previous Close"]
[107.76]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["144.2% vs Avg."]
["Volume: 1000 65 Day Avg. - 693.6 "]
["Open: 103.80"]
["Close: 103.80"]
["103.80 Day Low/High 103.80"]
["Day Range"]
["77.29 52 Week Low/High 112.55"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $103.80 "]
["Day Range 103.80 - 103.80 "]
["52 Week Range 77.29 - 112.55 "]
["Market Cap $59.15B "]
["Shares Outstanding 576M "]
["Public Float 231.95M "]
["Beta n/a "]
["Rev. per Employee $287.97K "]
["P/E Ratio n/a "]
["EPS n/a "]
["Yield 1.21% "]
["Dividend $0.63 "]
["Ex-Dividend Date Aug 2, 2017 "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 693.65 "]
["Performance"]
["5 Day",-7.3599999999999999E-2]
["1 Month",-2.0899999999999998E-2]
["3 Month",4.1099999999999998E-2]
["YTD",-2.0000000000000001E-4]
["1 Year",0.33150000000000002]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["11 ways the Americans can beat Belgium"]
["Jul. 1, 2014 at 11:39 a.m. ET"]
["by MarketWatch"]
["Find investment opportunities in Europe"]
[]
["Jan. 20, 2012 at 12:02 a.m. ET"]
["by Robert Powell"]
["Heineken, Tempo Beer to form Israel beverage venture"]
[]
["Dec. 31, 2004 at 9:51 a.m. ET"]
["by Thomas Middleton"]
[]
["No Headlines Available"]
[]
["Recent News"]
["Other News"]
["Press Releases"]
["A Little Near-Term Softness Hasn't Changed The FEMSA Story"]
["A Little Near-Term Softness Hasn't Changed The FEMSA Story"]
[]
["Dec. 11, 2017 at 2:37 p.m. ET"]
["on Seeking Alpha"]
["Molson Coors: A Value Purchase For Long-Term Growth"]
[]
["Nov. 6, 2017 at 9:41 a.m. ET"]
["on Seeking Alpha"]
["Beer stocks on watch after soft Heineken performance"]
[]
["Oct. 25, 2017 at 9:26 a.m. ET"]
["on Seeking Alpha"]
["Academy Capital Management Inc Buys Heineken NV, Amazon. ..."]
[]
["Oct. 18, 2017 at 11:38 a.m. ET"]
["on GuruFocus.com"]
["Beer producers look to D.C. for relief on excise taxes"]
[]
["Jun. 20, 2017 at 2:10 p.m. ET"]
["on Seeking Alpha"]
["Heineken faces regulator pressure on Punch deal"]
[]
["Jun. 13, 2017 at 8:06 a.m. ET"]
["on Seeking Alpha"]
["Beer prices could rise if imported aluminum taxed"]
[]
["Jun. 7, 2017 at 1:24 p.m. ET"]
["on Seeking Alpha"]
["Bernstein dismisses Heineken-Molson Coors talk"]
[]
["May. 24, 2017 at 9:47 a.m. ET"]
["on Seeking Alpha"]
["Heineken takes full control of Lagunitas Brewing"]
[]
["May. 4, 2017 at 12:35 p.m. ET"]
["on Seeking Alpha"]
["Focus On Europe: Gearing Up For Q1 Results!"]
[]
["Apr. 25, 2017 at 10:00 a.m. ET"]
["on Seeking Alpha"]
["Heineken N.V. (HINKF) Investor Presentation - Slideshow"]
[]
["Apr. 21, 2017 at 1:02 p.m. ET"]
["on Seeking Alpha"]
["Focus On Europe: Who Earned A $250M Performance Bonus Last Week?"]
[]
["Mar. 26, 2017 at 7:20 p.m. ET"]
["on Seeking Alpha"]
["Heineken: Seeking Long-Term Beer Dividends"]
[]
["Feb. 17, 2017 at 1:34 p.m. ET"]
["on Seeking Alpha"]
["Heineken-Kirin deal seen as a positive for Heineken and AB InBev"]
[]
["Feb. 13, 2017 at 2:14 p.m. ET"]
["on Seeking Alpha"]
["Heineken steps up challenge to AB InBev in Brazil"]
[]
["Feb. 13, 2017 at 7:27 a.m. ET"]
["on Seeking Alpha"]
["Heineken takes battle to AB InBev in Brazil"]
[]
["Feb. 13, 2017 at 6:04 a.m. ET"]
["on Seeking Alpha"]
["IMF December Buys: My 16 Additions"]
[]
["Dec. 28, 2016 at 4:35 a.m. ET"]
["on Seeking Alpha"]
["Heineken to be a big player in U.K. pub scene"]
[]
["Dec. 15, 2016 at 11:39 a.m. ET"]
["on Seeking Alpha"]
["Invesco Diversified Dividend Fund A (LCEAX) October Summary"]
[]
["Nov. 3, 2016 at 8:48 a.m. ET"]
["on Seeking Alpha"]
["Invesco Diversified Dividend Fund A (LCEAX) September Summary"]
[]
["Oct. 3, 2016 at 10:31 a.m. ET"]
["on Seeking Alpha"]
["VIDEO: Heineken N.V. Director, Head of Investor Relations, Sonya Ghobrial, Interviewed in OTCQX Video Series"]
[]
["Apr. 4, 2017 at 7:00 a.m. ET"]
["on PR Newswire - PRF"]
[]
["Heineken N.V."]
[]
["Heineken NV engages in the manufacture and distribution of alcoholic and non-alcoholic beverages. It operates through the following segments: Africa, Middle East and Eastern Europe; Americas; Asia Pacific; Europe; Head Officer and Other or Eliminations. The firm offers products under the Heineken, Amstel, Anchor, Biere Larue, Bintang, Birra Moretti, Cruzcampo, Desperados, Dos Equis, Foster's, Newcastle Brown Ale, Ochota, Primus, Sagres, Sol, Star, Strongbow, Tecate, Tiger, and Zywiec brands. The company was founded by Gerard Adriaan Heineken on February 15, 1864 and is headquartered in Amsterdam, Netherlands.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 29 Full Ratings "]
["Competitors"]
["Name","Chg %","Market Cap"]
["Kirin Holdings Co. Ltd. ADR",4.5999999999999999E-3,"$21.27B"]
["Marston's PLC",3.6600000000000001E-2,"$922.53M"]
["Appalachian Mountain Brewery Inc.",-4.7600000000000003E-2,"$12.86M"]
["Russell Breweries Inc.",0,"$870.84K"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["SHLM 2.39% "]
["USM 0.58% "]
["NP 1.50% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"HEIA.AS Yahoo Gr","index":115,"n_rows":249,"n_cols":5,"rows_kept":249,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Heineken N.V. (HEIA.AS)"]
["Amsterdam - Amsterdam Delayed Price. Currency in EUR"]
["83.84-0.46 (-0.55%)"]
["At close: 5:36PM CET"]
["People also watch"]
["UNA.ASPHIA.ASDSM.ASAKZA.ASABI.BR"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",84.3]
["Open",83.98]
["Bid","80.00 x 14600"]
["Ask","81.50 x 4000"]
["Day's Range","83.20 - 84.54"]
["52 Week Range","72.89 - 91.42"]
["Volume",1376719]
["Avg. Volume",592533]
["Market Cap","47.762B"]
["Beta","N/A"]
["PE Ratio (TTM)",26.2]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.34 (1.52%)"]
["Ex-Dividend Date",42849]
["1y Target Est",94.77]
["Currency in EUR"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",0,0,26,26]
["Avg. Estimate",0,0,3.87,4.2300000000000004]
["Low Estimate",0,0,3.44,4]
["High Estimate",0,0,4.29,4.72]
["Year Ago EPS","N/A","N/A",3.68,3.87]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",0,0,24,24]
["Avg. Estimate","N/A","N/A","21.91B","22.96B"]
["Low Estimate","N/A","N/A","21.01B","21.94B"]
["High Estimate","N/A","N/A","22.56B","23.98B"]
["Year Ago Sales","N/A","N/A","20.79B","21.91B"]
["Sales Growth (year/est)","N/A","N/A",5.3999999999999999E-2,4.8000000000000001E-2]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0,0,3.87,4.2300000000000004]
["7 Days Ago",0,0,3.87,4.2300000000000004]
["30 Days Ago",0,0,3.89,4.26]
["60 Days Ago",0,0,3.88,4.25]
["90 Days Ago",0,0,3.88,4.24]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A","N/A","N/A",1]
["Up Last 30 Days","N/A","N/A",2,2]
["Down Last 30 Days","N/A","N/A",4,3]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","HEIA.AS","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year",5.1999999999999998E-2,"N/A","N/A",0.15]
["Next Year",9.2999999999999999E-2,"N/A","N/A",0.12]
["Next 5 Years (per annum)",7.4800000000000005E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",8.1199999999999994E-2,"N/A","N/A","N/A"]
["GlobeNewswire•15 days ago"]
["HEINEKEN NV : Global Fund and HEINEKEN Enter Into Partnership to Fight Against Infectious Diseases in Africa"]
["Davos, 26 January 2018 - The Global Fund and HEINEKEN today launched a new partnership, joining forces to further advance a common goal: ending HIV, tuberculosis and malaria as epidemics in Africa. As ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•2 months ago"]
["China's Fosun takes stake in Tsingtao Brewery as Asahi exits"]
["TOKYO/HONG KONG, Dec 20 (Reuters) - Chinese conglomerate Fosun International is taking a large chunk of Tsingtao Brewery Co after Japan's Asahi Group Holdings said on Wednesday it would sell its entire 19.9 percent stake for a total of 106 billion yen ($937 million). Asahi said in October it was considering selling its stake in Tsingtao, China's second largest brewer which was founded in 1903 by German and British merchants."]
["GlobeNewswire•2 months ago"]
["HEINEKEN lays the foundation stone of its first brewery in Mozambique"]
["HEINEKEN makes $100 million investment Amsterdam, 4 December 2017 - HEINEKEN today laid the foundation stone of its first brewery in Mozambique in the presence of His Excellency Mr. Max Tonela, Minister ..."]
["Reuters•3 months ago"]
["Heineken, Coke distributors start Brazil arbitration in Feb -Valor"]
["Heineken NV and Brazilian distributors for Coca-Cola Co will begin arbitration in February regarding a distribution contract that the Dutch brewer decided to end this year, according to a Friday report ..."]
[]
["Capital Cube•3 months ago"]
["Heineken NV – Value Analysis (EURONEXT AMSTERDAM:HEIA) : November 14, 2017"]
["Categories: Europe Value Analsysis Yahoo FinanceClick here to see latest analysis Capitalcube gives Heineken NV a score of 50. Our analysis is based on comparing Heineken NV with the following peers – Anheuser-Busch InBev SA/NV, Heineken Holding N.V. and Diageo plc (ABI-BE, HEIO-NL and DGE-GB). Investment Outlook Heineken NV has a fundamental score of 50 and has a relative valuation ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Reuters•4 months ago"]
["Mexico's Femsa third-quarter profit jumps 385 pct"]
["Mexican bottler and retailer Fomento Economico Mexicano reported on Thursday a nearly four-fold surge in third-quarter net profit after selling a 5.24 percent stake in Dutch beer company Heineken NV. The ..."]
["Reuters•4 months ago"]
["Mexico Femsa's third quarter net profit surges 385 pct"]
["Mexican bottler and retailer Fomento Economico Mexicano reported on Thursday a 385 percent surge in third quarter net profit to 32.4 billion pesos after selling a 2.5 billion euros stake in Heineken. The ..."]
[]
["Reuters•4 months ago"]
["Heineken beer sales rise on strength outside Europe, U.S"]
["Heineken NV (HEIN.AS), the world's second-largest brewer, reported an increase in third-quarter beer sales on Wednesday, with growth in all regions except Europe, where poor summer weather reduced demand, and in the United States. The share price was down 2.2 percent at 83 euros at 0905 GMT, making the shares one of the weakest performers in Europe's FTSEurofirst index . Analysts said the weakness in Europe and a sharper than predicted impact from changes in foreign currency exchange rates were behind the fall."]
["Reuters•4 months ago"]
["Heineken bets on motor racing for Asian payout"]
["Heineken (HEIN.AS) is betting on Formula One to help it reclaim the title of leading global lager from Budweiser, a strategy that depends on broadening the sport's appeal in Asia and persuading fans to pay more for their beer. Heineken has grown strongly in Asia over the past five years, but the sales boost was driven by its cheaper Singapore-based Tiger beer brand rather than its higher-margin namesake lager, which it promotes at the Grand Prix. Asian drinkers have also turned to its cheaper rivals Budweiser and Tuborg."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Capital Cube•4 months ago"]
["Heineken NV breached its 50 day moving average in a Bullish Manner : HEIA-NL : October 19, 2017"]
["Categories: Europe Stock Alerts Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Heineken NV. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average Bullish 50 ... Read more (Read more...)"]
[]
["Reuters•4 months ago"]
["Heineken to sell mothballed plant in Russia's Kaliningrad"]
["Heineken (HEIO.AS), the world's third-largest brewer, said on Monday it had put its mothballed production site in Kaliningrad, a Russian exclave on the Baltic Sea, up for sale. The Dutch company halted production at the Kaliningrad plant in January, citing a steady decline in Russia's beer market due to the tightening of the regulation and recession. Heineken said it planned to raise at least 250 million roubles ($4.3 million) from the sale and invest the proceeds in other projects."]
["CNBC•5 months ago"]
["How a scientific discovery led Heineken to brew a new beer"]
["Hops may be the hot topic in the mainstream beer world these days, but Heineken's new brew, H41, puts the focus on yeast."]
["GlobeNewswire•5 months ago"]
["Heineken N.V. successfully prices €800 million of Notes"]
["Amsterdam, 22 September 2017 - Heineken N.V. (EURONEXT: HEIA; OTCQX: HEINY) today announced that it has successfully placed 12-year Notes with a coupon of 1.50% for a principal amount of €800 million. ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Zacks•5 months ago"]
["FEMSA Cuts Stake in Heineken: Here's What Investors Must Know"]
["FEMSA (FMX) divested nearly 5% of its total stake in the Heineken. However, it retains its governance rights and remains a significant stakeholder in Heineken."]
["TheStreet.com•5 months ago"]
["Heineken Shares Tumble After Mexico's Femsa Sells $3 Billion Stake"]
["Mexico's Femsa dumps stake in world's third-largest brewer to focus on domestic investment."]
["GlobeNewswire•5 months ago"]
["HEINEKEN: change in FEMSA shareholding in Heineken N.V. and Heineken Holding N.V."]
["Amsterdam, 19 September 2017 - HEINEKEN notes the announcement today by FEMSA on the completion of the sale of 5.24% of the combined interest in HEINEKEN comprising a combination of existing issued ordinary ..."]
[]
["Zacks•5 months ago"]
["3 Alcohol & Beer Stocks To Buy As Drinking Trends Evolve"]
["Summer is all but over, but that does not mean people will stop drinking. Today, we're going to look at a few alcohol and beer stocks that are still poised to gain as the seasons turn."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Reuters Videos•4 months ago"]
["Asia Pacific helps Heineken raise the bar"]
["Heineken NV , the world's second-largest brewer, has reported an increase in third-quarter beer sales, with growth in all regions except Europe and the United States. As Kate King reports, it's latest strategy involves betting on Formula One to help it reclaim the title of leading global lager from Budweiser."]
["Recommendation Rating"]
[]
[2.2000000000000002]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (27)"]
[]
["Current 83.84"]
["Average 94.77"]
["Low 82.00"]
["High 110.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"HINKF Mktwth Gr","index":116,"n_rows":335,"n_cols":5,"rows_kept":335,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",94.92]
["Number of Ratings:",29,"Current Quarters Estimate:",2.1]
["FY Report Date:",43070,"Current Year's Estimate:",3.87]
["Last Quarter's Earnings:","N/A","Median PE on CY Estimate:",22.31]
["Year Ago Earnings:",3.66,"Next Fiscal Year Estimate:",4.2300000000000004]
[null,null,"Median PE on Next FY Estimate:",19.93]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",1,"N/A",27,28]
["Mean Estimate",2.1,"N/A",3.87,4.2300000000000004]
["High Estimates",2.1,"N/A",4.29,4.72]
["Low Estimates",2.1,"N/A",3.44,4]
["Coefficient Variance","N/A","N/A",3.79,3.29]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",12,11,10]
["OVERWEIGHT",3,3,3]
["HOLD",13,15,15]
["UNDERWEIGHT",0,0,0]
["SELL",1,1,1]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:03 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Income Qtr","index":117,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Heineken N.V."]
["View Ratios"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Sales/Revenue","9.9B","10.62B","10.09B","10.7B","10.48B"]
["Sales Growth","-",7.2700000000000001E-2,-4.9099999999999998E-2,5.9799999999999999E-2,-2.0799999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","8.6B","9.25B","8.86B","9.22B","8.82B"]
["COGS excluding D&A","7.86B","8.39B","7.88B","8.38B","8.09B"]
["Depreciation & Amortization Expense","735M","859M","980M","837M","736M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",7.6200000000000004E-2,-4.19E-2,4.0300000000000002E-2,-4.3200000000000002E-2]
["Gross Income","1.3B","1.36B","1.23B","1.48B","1.65B"]
["Gross Income Growth","-",4.9200000000000001E-2,-9.7500000000000003E-2,0.2006,0.11840000000000001]
["Gross Profit Margin","-","-","-","-",0.1578,"NA"]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["SG&A Expense","-","-","-","-","-"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","-","-","-","-","-"]
["SGA Growth","-","-","-","-","-"]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","18M"]
["EBIT after Unusual Expense","-","-","-","-","(18M)"]
["Non Operating Income/Expense","362M","(8M)","(69M)","(19M)","(65M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","195M","217M","207M","212M","220M"]
["Interest Expense Growth","-",0.1128,-4.6100000000000002E-2,2.4199999999999999E-2,3.7699999999999997E-2]
["Gross Interest Expense","195M","217M","207M","212M","220M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.5B","1.17B","982M","1.28B","1.38B"]
["Pretax Income Growth","-",-0.2167,-0.16139999999999999,0.30349999999999999,8.0500000000000002E-2]
["Pretax Margin","-","-","-","-",0.13200000000000001,"NA"]
["Income Tax","328M","369M","363M","310M","422M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","83M","89M","74M","76M","19M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.25B","891M","693M","1.05B","980M"]
["Minority Interest Expense","106M","143M","107M","92M","109M"]
["Net Income","1.14B","748M","586M","954M","871M"]
["Net Income Growth","-",-0.34620000000000001,-0.21659999999999999,0.628,-8.6999999999999994E-2]
["Net Margin Growth","-","-","-","-",8.3199999999999996E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.14B","748M","586M","954M","871M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.14B","748M","586M","954M","871M"]
["EPS (Basic)",1.99,1.31,1.03,1.67,1.53]
["EPS (Basic) Growth","-",-0.3417,-0.2137,0.62139999999999995,-8.3799999999999999E-2]
["Basic Shares Outstanding","574.51M","572.29M","569.74M","569.74M","569.95M"]
["EPS (Diluted)",1.99,1.31,1.03,1.67,1.53]
["EPS (Diluted) Growth","-",-0.3417,-0.2137,0.62139999999999995,-8.3799999999999999E-2]
["Diluted Shares Outstanding","575.7M","572.94M","570.03M","570.37M","570.24M"]
["EBITDA","2.04B","2.22B","2.21B","2.32B","2.39B"]
["EBITDA Growth","-",9.2399999999999996E-2,-5.4000000000000003E-3,4.7E-2,3.2000000000000001E-2]
["EBITDA Margin","-","-","-","-",0.2281,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Balance Qtr","index":118,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Heineken N.V."]
["View Ratios"]
["Assets"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Cash & Short Term Investments","849M","840M","2.57B","3.04B","2.77B"]
["Cash Only","832M","824M","2.56B","3.04B","2.77B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-1.06E-2,2.0548000000000002,0.18279999999999999,-8.5999999999999993E-2]
["Cash & ST Investments / Total Assets",2.3599999999999999E-2,2.1999999999999999E-2,6.6299999999999998E-2,7.6100000000000001E-2,6.7100000000000007E-2]
["Total Accounts Receivable","3.11B","2.91B","3.49B","3.1B","3.74B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-6.59E-2,0.20130000000000001,-0.1123,0.20680000000000001]
["Accounts Receivable Turnover",3.18,3.65,2.89,3.45,2.8]
["Inventories","1.82B","1.7B","1.8B","1.62B","2.01B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","510M","466M","429M","385M","527M"]
["Miscellaneous Current Assets","510M","123M","38M","57M","76M"]
["Total Current Assets","6.29B","5.91B","8.28B","8.14B","9.05B"]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Net Property, Plant & Equipment","8.95B","9.55B","8.87B","9.23B","9.69B"]
["Property, Plant & Equipment - Gross","-","19.79B","-","19.54B","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","10.23B","-","10.31B","-"]
["Total Investments and Advances","1.98B","2.51B","2.04B","2.87B","1.72B"]
["Other Long-Term Investments","-","498M","-","682M","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","16.85B","18.18B","17.48B","17.42B","18.3B"]
["Net Goodwill","-","11.32B","-","11.03B","-"]
["Net Other Intangibles","-","6.86B","-","6.4B","-"]
["Other Assets","1.13B","381M","1.13B","419M","1.5B"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","35.94B","38.18B","38.73B","39.87B","41.36B"]
["Assets - Total - Growth","-",6.2300000000000001E-2,1.44E-2,2.9399999999999999E-2,3.7400000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","1.64B","1.94B","3.25B","3.65B","2.64B"]
["Short Term Debt","1.07B","1.14B","2.39B","2.29B","2.11B"]
["Current Portion of Long Term Debt","563M","802M","861M","1.36B","531M"]
["Accounts Payable","5.89B","2.8B","6.3B","6.22B","6.8B"]
["Accounts Payable Growth","-",-0.52490000000000003,1.2527999999999999,-1.2200000000000001E-2,9.2999999999999999E-2]
["Income Tax Payable","425M","379M","410M","352M","373M"]
["Other Current Liabilities","197M","3.4B","134M","171M","183M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","197M","3.36B","134M","171M","183M"]
["Total Current Liabilities","8.15B","8.52B","10.1B","10.4B","10B"]
["Long-Term Debt","9.83B","10.66B","11.36B","10.95B","12.88B"]
["Long-Term Debt excl. Capitalized Leases","9.83B","10.65B","11.36B","10.95B","12.88B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","10M","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","724M","900M","772M","661M","865M"]
["Deferred Taxes - Credit","1.46B","2.32B","1.7B","2.22B","1.96B"]
["Deferred Taxes - Debit","738M","1.42B","925M","1.56B","1.09B"]
["Other Liabilities","3M","3M","3M","3M","3M"]
["Other Liabilities (excl. Deferred Income)","3M","3M","3M","3M","3M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","21.42B","23.11B","24.94B","25.29B","27.03B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.59609999999999996,0.60529999999999995,0.64410000000000001,0.63449999999999995,0.65359999999999996]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","13.52B","13.54B","12.54B","13.24B","13.15B"]
["Common Stock Par/Carry Value","922M","922M","922M","922M","922M"]
["Retained Earnings","9.86B","10.57B","10.16B","10.79B","11.18B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(505M)","(1.02B)","(1.72B)","(1.83B)","(2.46B)"]
["Unrealized Gain/Loss Marketable Securities","119M","122M","115M","262M","269M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(242M)","(432M)","(434M)","(443M)","(410M)"]
["Common Equity / Total Assets",0.37609999999999999,0.35449999999999998,0.32379999999999998,0.33210000000000001,0.31790000000000002]
["Total Shareholders' Equity","13.52B","13.54B","12.54B","13.24B","13.15B"]
["Total Shareholders' Equity / Total Assets",0.37609999999999999,0.35449999999999998,0.32379999999999998,0.33210000000000001,0.31790000000000002]
["Accumulated Minority Interest","1B","1.54B","1.24B","1.34B","1.18B"]
["Total Equity","14.52B","15.07B","13.78B","14.57B","14.33B"]
["Liabilities & Shareholders' Equity","35.94B","38.18B","38.73B","39.87B","41.36B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"HINKF Cash Qtr","index":119,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Heineken N.V."]
["OTC: HINKF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Heineken N.V."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 8, 2018, 5:20 p.m."]
[]
["HINKF"]
["/quotes/zigman/342571/delayed"]
[]
["$"]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 1,000"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/342571/delayed"]
[]
["Previous close"]
[]
[107.76]
[]
[103.8]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[103.8]
[]
[103.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[77.290000000000006]
[]
[112.55]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Heineken N.V."]
["View Ratios"]
["Operating Activities"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Net Income before Extraordinaries","1.25B","891M","693M","1.05B","980M"]
["Net Income Growth","-",-0.28720000000000001,-0.22220000000000001,0.50939999999999996,-6.3100000000000003E-2]
["Depreciation, Depletion & Amortization","735M","784M","980M","551M","736M"]
["Depreciation and Depletion","735M","416M","980M","183M","736M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(404M)","(138M)","164M","204M","248M"]
["Funds from Operations","1.58B","1.54B","1.84B","1.8B","1.96B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(441M)","812M","(502M)","582M","(523M)"]
["Receivables","(495M)","436M","(745M)","517M","(628M)"]
["Accounts Payable","235M","168M","425M","(97M)","377M"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","1.14B","2.35B","1.34B","2.38B","1.44B"]
["Net Operating Cash Flow Growth","-",1.0605,-0.43169999999999997,0.78500000000000003,-0.39529999999999998]
["Net Operating Cash Flow / Sales",0.1152,0.2213,0.1323,0.2228,0.1376]
[]
["Investing Activities"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Capital Expenditures","(632M)","(1.1B)","(740M)","(1.13B)","(657M)"]
["Capital Expenditures (Fixed Assets)","(602M)","(1.04B)","(698M)","(1.06B)","(615M)"]
["Capital Expenditures (Other Assets)","(30M)","(62M)","(42M)","(67M)","(42M)"]
["Capital Expenditures Growth","-",-0.73729999999999996,0.32600000000000001,-0.52159999999999995,0.41649999999999998]
["Capital Expenditures / Sales",-6.3899999999999998E-2,-0.10340000000000001,-7.3300000000000004E-2,-0.1053,-6.2700000000000006E-2]
["Net Assets from Acquisitions","-","222M","(315M)","306M","(895M)"]
["Sale of Fixed Assets & Businesses","1.09B","(1.01B)","62M","69M","22M"]
["Purchase/Sale of Investments","23M","(512M)","-","(68M)","-"]
["Purchase of Investments","(6M)","(537M)","-","(68M)","-"]
["Sale/Maturity of Investments","29M","25M","-","-","-"]
["Other Uses","(83M)","(112M)","(106M)","(113M)","(92M)"]
["Other Sources","26M","19M","4M","20M","32M"]
["Net Investing Cash Flow","427M","(2.49B)","(1.1B)","(912M)","(1.59B)"]
["Net Investing Cash Flow Growth","-",-6.8337000000000003,0.56040000000000001,0.1671,-0.74339999999999995]
["Net Investing Cash Flow / Sales",4.3099999999999999E-2,-0.23469999999999999,-0.1085,-8.5199999999999998E-2,-0.15179999999999999]
[]
["Financing Activities"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Cash Dividends Paid - Total","(554M)","(355M)","(676M)","(355M)","(650M)"]
["Common Dividends","(554M)","(355M)","(676M)","(355M)","(650M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(215M)","(162M)","(17M)","(14M)","-"]
["Repurchase of Common & Preferred Stk.","(215M)","(162M)","(17M)","(14M)","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(499M)","634M","(297M)","(227M)","823M"]
["Change in Current Debt","-","-","(1.19B)","-","-"]
["Change in Long-Term Debt","(499M)","634M","896M","(227M)","823M"]
["Issuance of Long-Term Debt","324M","1.56B","994M","676M","2.37B"]
["Reduction in Long-Term Debt","(823M)","(930M)","(98M)","(903M)","(1.55B)"]
["Other Funds","(2M)","(19M)","7M","(286M)","-"]
["Other Uses","(2M)","(19M)","-","(294M)","-"]
["Other Sources","-","-","7M","8M","-"]
["Net Financing Cash Flow","(1.27B)","44M","(983M)","311M","173M"]
["Net Financing Cash Flow Growth","-",1.0346,-23.340900000000001,1.3164,-0.44369999999999998]
["Net Financing Cash Flow / Sales",-0.1283,4.1000000000000003E-3,-9.74E-2,2.9100000000000001E-2,1.6500000000000001E-2]
["Exchange Rate Effect","(1M)","(42M)","67M","(22M)","(73M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","296M","(140M)","(676M)","1.76B","(49M)"]
["Free Cash Flow","538M","1.31B","637M","1.32B","826M"]
["Free Cash Flow Growth","-",1.4404999999999999,-0.51490000000000002,1.0785,-0.37609999999999999]
["Free Cash Flow Yield","-","-","-","-",2.29E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Income St","index":120,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Cott Corp."]
["View Ratios"]
["Fiscal year is January-December. All values CAD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","2.25B","2.16B","2.32B","3.77B","4.29B"]
["Sales Growth","-",-4.1000000000000002E-2,7.6399999999999996E-2,0.62180000000000002,0.13830000000000001]
["Cost of Goods Sold (COGS) incl. D&A","1.96B","1.9B","2.02B","2.62B","2.87B"]
["COGS excluding D&A","1.86B","1.79B","1.89B","2.33B","2.56B"]
["Depreciation & Amortization Expense","101.36M","106.75M","122.26M","286.32M","316.26M"]
["Depreciation","62.28M","71.51M","82.5M","188.45M","210.93M"]
["Amortization of Intangibles","35.39M","32.35M","39.76M","97.87M","105.33M"]
["COGS Growth","-",-3.1899999999999998E-2,6.2300000000000001E-2,0.2994,9.69E-2]
["Gross Income","290M","260.28M","306.93M","1.15B","1.41B"]
["Gross Income Growth","-",-0.10249999999999999,0.1792,2.7389999999999999,0.23280000000000001]
["Gross Profit Margin","-","-","-","-",0.33,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","177.94M","163.52M","239.56M","983.33M","1.27B"]
["Research & Development","2.8M","-","3.2M","3.58M","3.18M"]
["Other SG&A","175.14M","163.52M","236.35M","979.75M","1.27B"]
["SGA Growth","-",-8.1000000000000003E-2,0.46500000000000002,3.1048,0.29089999999999999]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense",599790,"16.9M","71.57M","24.56M","48.23M"]
["EBIT after Unusual Expense","111.46M","79.86M","(4.2M)","139.71M","97.12M"]
["Non Operating Income/Expense",-399860,"(1.75M)","(1.66M)",-383813,"6.62M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","54.18M","53.17M","43.85M","142.01M","164.56M"]
["Interest Expense Growth","-",-1.8700000000000001E-2,-0.17530000000000001,2.2387999999999999,0.1588]
["Gross Interest Expense","54.18M","53.17M","43.85M","142.01M","164.56M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","56.88M","24.94M","(49.7M)","(2.69M)","(60.81M)"]
["Pretax Income Growth","-",-0.56159999999999999,-2.9931999999999999,0.94589999999999996,-21.635300000000001]
["Pretax Margin","-","-","-","-",-1.4200000000000001E-2,"NA"]
["Income Tax","4.6M","2.27M","(67.81M)","(29.04M)","33.92M"]
["Income Tax - Current Domestic","2.4M",-309117,"-","5.12M",-397477]
["Income Tax - Current Foreign","(1.6M)",-412156,"2.76M","4.73M","3.58M"]
["Income Tax - Deferred Domestic",599790,-618233,331337,"(3.2M)","11.53M"]
["Income Tax - Deferred Foreign","3.2M","3.61M","(70.91M)","(35.69M)","19.21M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","(15.35M)","-"]
["Consolidated Net Income","52.28M","22.67M","18.11M","11M","(94.73M)"]
["Minority Interest Expense","4.5M","5.15M","6.18M","7.8M","8.35M"]
["Net Income","47.78M","17.52M","11.93M","3.2M","(103.08M)"]
["Net Income Growth","-",-0.63339999999999996,-0.31900000000000001,-0.7319,-33.227899999999998]
["Net Margin Growth","-","-","-","-",-2.4E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","47.78M","17.52M","11.93M","3.2M","(103.08M)"]
["Preferred Dividends","-","-",883564,"7.55M","-"]
["Net Income Available to Common","47.78M","17.52M","11.04M","(4.35M)","(103.08M)"]
["EPS (Basic)",0.51,0.19,0.12,-0.04,-0.81]
["EPS (Basic) Growth","-",-0.6361,-0.34499999999999997,-1.3160000000000001,-20.046900000000001]
["Basic Shares Outstanding","94.55M","94.75M","93.78M","103.04M","128.29M"]
["EPS (Diluted)",0.5,0.19,0.12,-0.04,-0.81]
["EPS (Diluted) Growth","-",-0.62890000000000001,-0.34179999999999999,-1.3145,-20.046900000000001]
["Diluted Shares Outstanding","94.78M","95.63M","95.9M","103.04M","128.29M"]
["EBITDA","213.43M","203.5M","189.63M","450.6M","461.6M"]
["EBITDA Growth","-",-4.65E-2,-6.8099999999999994E-2,1.3761000000000001,2.4400000000000002E-2]
["EBITDA Margin","-","-","-","-",0.1077,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Balance Sheet","index":121,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Cott Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values CAD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","178.63M","50.15M","99.84M","107.1M","158.38M"]
["Cash Only","178.63M","50.15M","99.84M","107.1M","158.38M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.71919999999999995,0.9909,7.2700000000000001E-2,0.4788]
["Cash & ST Investments / Total Assets",0.11459999999999999,3.3099999999999997E-2,2.7699999999999999E-2,2.6700000000000002E-2,0.03]
["Total Accounts Receivable","199.74M","218.34M","355.93M","409.65M","541.65M"]
["Accounts Receivables, Net","191.87M","205.81M","339.71M","383.81M","498.07M"]
["Accounts Receivables, Gross","198.64M","211.97M","347.24M","396.59M","509.87M"]
["Bad Debt/Doubtful Accounts","(6.77M)","(6.16M)","(7.53M)","(12.78M)","(11.8M)"]
["Other Receivables","7.87M","12.54M","16.22M","25.84M","43.58M"]
["Accounts Receivable Growth","-",9.3200000000000005E-2,0.63009999999999999,0.15090000000000001,0.32219999999999999]
["Accounts Receivable Turnover",11.26,9.8800000000000008,6.53,9.19,7.92]
["Inventories","223.83M","247.67M","314.23M","346.44M","404.19M"]
["Finished Goods","111.12M","134.19M","167.6M","186.42M","205.99M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","93M","94.56M","122.54M","132.38M","165.49M"]
["Progress Payments & Other","19.71M","18.91M","24.09M","27.64M","32.72M"]
["Other Current Assets","20.21M","20.51M","68.68M","23.89M","39.96M"]
["Miscellaneous Current Assets","20.21M","20.51M","68.68M","23.89M","39.96M"]
["Total Current Assets","622.41M","536.67M","838.69M","887.08M","1.14B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","488.79M","513.93M","991M","1.07B","1.25B"]
["Property, Plant & Equipment - Gross","1.02B","1.11B","1.63B","1.97B","2.23B"]
["Buildings","167.18M","172.76M","255.74M","288.1M","309.92M"]
["Land & Improvements","30.07M","29.86M","116.98M","120.3M","139.34M"]
["Computer Software and Equipment","8.16M","9.46M","15.52M","20M","24.54M"]
["Other Property, Plant & Equipment","64.92M","69.17M","214.97M","301.16M","546.75M"]
["Accumulated Depreciation","527.62M","592.77M","637.27M","901.8M","987.95M"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable",896130,212500,231650,"-","-"]
["Intangible Assets","422.38M","448.16M","1.72B","2.01B","2.84B"]
["Net Goodwill","129.74M","145.88M","861.27M","1.06B","1.58B"]
["Net Other Intangibles","292.64M","302.28M","854.67M","950.28M","1.26B"]
["Other Assets","21.41M","12.43M","50.73M","38.34M","55.39M"]
["Tangible Other Assets","8.16M","1.7M","17.26M","32.64M","55.39M"]
["Total Assets","1.56B","1.52B","3.6B","4.01B","5.28B"]
["Assets - Total - Growth","-",-2.8199999999999999E-2,1.3754999999999999,0.1143,0.31730000000000003]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.89M","58.12M","269.87M","174.19M","285.24M"]
["Short Term Debt","-","53.98M","265.24M","169.47M","277.6M"]
["Current Portion of Long Term Debt","1.89M","4.14M","4.63M","4.72M","7.64M"]
["Accounts Payable","166.18M","209.63M","268.37M","315.6M","455.82M"]
["Accounts Payable Growth","-",0.26150000000000001,0.2802,0.17599999999999999,0.44429999999999997]
["Income Tax Payable","-",212500,347475,"-","-"]
["Other Current Liabilities","120.28M","106.99M","218.1M","292.27M","345.32M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","39.43M","45.9M","57.1M","53.48M","108.89M"]
["Miscellaneous Current Liabilities","80.85M","61.09M","161M","238.79M","236.43M"]
["Total Current Liabilities","288.35M","374.96M","756.68M","782.06M","1.09B"]
["Long-Term Debt","599.21M","428.72M","1.81B","2.12B","2.67B"]
["Long-Term Debt excl. Capitalized Leases","595.43M","428.72M","1.81B","2.12B","2.67B"]
["Non-Convertible Debt","595.43M","428.72M","1.81B","2.12B","2.67B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","3.78M","-","3.71M","2.36M","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","35.65M","40.27M","135.98M","95.71M","211.35M"]
["Deferred Taxes - Credit","38.93M","44.09M","138.87M","106.27M","211.62M"]
["Deferred Taxes - Debit","3.29M","3.83M","2.9M","10.56M",268210]
["Other Liabilities","12.45M","23.69M","83.16M","106.27M","147.52M"]
["Other Liabilities (excl. Deferred Income)","12.45M","23.69M","83.16M","106.27M","147.52M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","938.95M","871.46M","2.79B","3.11B","4.11B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.60219999999999996,0.57509999999999994,0.77549999999999997,0.77629999999999999,0.7782]
["Preferred Stock (Carrying Value)","-","-","172.35M","-","-"]
["Redeemable Preferred Stock","-","-","134.47M","-","-"]
["Non-Redeemable Preferred Stock","-","-","37.87M","-","-"]
["Common Equity (Total)","609.17M","633.68M","627.77M","888.05M","1.16B"]
["Common Stock Par/Carry Value","396.09M","417.35M","449.75M","742.75M","1.22B"]
["Retained Earnings","185.2M","187.32M","183.12M","180.03M","30.71M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","10.85M","-","(44.94M)","(85.29M)","(138.66M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.39069999999999999,0.41820000000000002,0.1744,0.22140000000000001,0.22040000000000001]
["Total Shareholders' Equity","609.17M","633.68M","800.12M","888.05M","1.16B"]
["Total Shareholders' Equity / Total Assets",0.39069999999999999,0.41820000000000002,0.2223,0.22140000000000001,0.22040000000000001]
["Accumulated Minority Interest","11.05M","10.09M","7.99M","9.17M","7.11M"]
["Total Equity","620.22M","643.77M","808.11M","897.22M","1.17B"]
["Liabilities & Shareholders' Equity","1.56B","1.52B","3.6B","4.01B","5.28B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Cash Flow","index":122,"n_rows":357,"n_cols":7,"rows_kept":357,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Cott Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values CAD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","52.28M","22.67M","18.11M","26.36M","(94.73M)"]
["Net Income Growth","-",-0.56640000000000001,-0.20100000000000001,0.45500000000000002,-4.5944000000000003]
["Depreciation, Depletion & Amortization","97.67M","103.86M","122.26M","286.32M","316.26M"]
["Depreciation and Depletion","62.28M","71.51M","82.5M","188.45M","210.93M"]
["Amortization of Intangible Assets","35.39M","32.35M","39.76M","97.87M","105.33M"]
["Deferred Taxes & Investment Tax Credit","3.8M",927350,"(72.67M)","(38.89M)","28.09M"]
["Deferred Taxes","3.8M",927350,"(72.67M)","(38.89M)","28.09M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","7.9M","12.26M","17.34M","8.96M","45.31M"]
["Funds from Operations","161.64M","139.72M","85.04M","282.74M","294.93M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","10.1M","19.37M","(22.42M)","42.99M","62.54M"]
["Receivables","14.99M","14.32M","1.66M","5.76M","20.4M"]
["Accounts Payable","(2.2M)",-618233,"(7.51M)","(4.22M)","16.96M"]
["Other Assets/Liabilities",599790,"4.95M","(25.95M)","28.53M","(4.77M)"]
["Net Operating Cash Flow","171.74M","159.09M","62.62M","325.73M","357.46M"]
["Net Operating Cash Flow Growth","-",-7.3599999999999999E-2,-0.60640000000000005,4.2015000000000002,9.74E-2]
["Net Operating Cash Flow / Sales",7.6300000000000007E-2,7.3700000000000002E-2,2.7E-2,8.6499999999999994E-2,8.3400000000000002E-2]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(74.87M)","(63.37M)","(59.2M)","(147.64M)","(195.96M)"]
["Capital Expenditures (Fixed Assets)","(69.68M)","(57.29M)","(51.58M)","(141.75M)","(185.22M)"]
["Capital Expenditures (Other Assets)","(5.2M)","(6.08M)","(7.62M)","(5.89M)","(10.73M)"]
["Capital Expenditures Growth","-",0.1537,6.5799999999999997E-2,-1.494,-0.32729999999999998]
["Capital Expenditures / Sales",-3.3300000000000003E-2,-2.9399999999999999E-2,-2.5499999999999998E-2,-3.9199999999999999E-2,-4.5699999999999998E-2]
["Net Assets from Acquisitions","(9.7M)","(11.54M)","(881.91M)","(30.71M)","(1.27B)"]
["Sale of Fixed Assets & Businesses","2.3M",206078,"1.99M","52.33M","11.66M"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","(1.54M)","-"]
["Other Sources","1.9M",618233,"-","-","2.52M"]
["Net Investing Cash Flow","(80.37M)","(74.08M)","(939.12M)","(127.55M)","(1.45B)"]
["Net Investing Cash Flow Growth","-",7.8200000000000006E-2,-11.6762,0.86419999999999997,-10.390599999999999]
["Net Investing Cash Flow / Sales",-3.5700000000000003E-2,-3.4299999999999997E-2,-0.40439999999999998,-3.39E-2,-0.33889999999999998]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(5.8M)","(22.57M)","(25.18M)","(39.66M)","(41.6M)"]
["Common Dividends","(5.8M)","(22.57M)","(25.18M)","(32.11M)","(41.6M)"]
["Preferred Dividends","-","-","-","(7.55M)","-"]
["Change in Capital Stock",-299895,"(13.4M)","(13.36M)","(8.32M)","478.43M"]
["Repurchase of Common & Preferred Stk.",-299895,"(13.4M)","(13.36M)","(191.39M)","(7.55M)"]
["Sale of Common & Preferred Stock","-","-","-","183.08M","485.98M"]
["Proceeds from Stock Options","-","-","-","183.08M","485.98M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(3.3M)","(176.2M)","1.03B","(142.01M)","747.92M"]
["Change in Current Debt","-","-","198.14M","(137.28M)","109.84M"]
["Change in Long-Term Debt","(3.3M)","(176.2M)","835.41M","(4.73M)","638.08M"]
["Issuance of Long-Term Debt","24.49M","135.91M","1.27B","-","642.85M"]
["Reduction in Long-Term Debt","(27.79M)","(312.1M)","(434.71M)","(4.73M)","(4.77M)"]
["Other Funds","(5.6M)","(6.8M)","(72.01M)","(14.84M)","(24.51M)"]
["Other Uses","(5.6M)","(6.8M)","(72.01M)","(14.84M)","(24.51M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(14.99M)","(218.96M)","922.99M","(204.83M)","1.16B"]
["Net Financing Cash Flow Growth","-",-13.6023,5.2153999999999998,-1.2219,6.6643999999999997]
["Net Financing Cash Flow / Sales",-6.7000000000000002E-3,-0.10150000000000001,0.39739999999999998,-5.4399999999999997E-2,0.27060000000000001]
["Exchange Rate Effect","2.1M","(2.27M)","(3.42M)","(4.99M)","(10.47M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","78.47M","(136.22M)","43.07M","(11.64M)","54.32M"]
["Free Cash Flow","102.06M","101.8M","11.04M","183.97M","172.24M"]
["Free Cash Flow Growth","-",-2.5999999999999999E-3,-0.89149999999999996,15.657500000000001,-6.3799999999999996E-2]
["Free Cash Flow Yield","-","-","-","-",6.7000000000000004E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Summary","index":123,"n_rows":321,"n_cols":2,"rows_kept":321,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Cott Corporation (COT)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["15.23-0.08 (-0.52%)"]
["At close: 4:02PM EST"]
["People also watch"]
["FIZZKOFFMXGPKDF"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",15.31]
["Open",15.44]
["Bid","15.31 x 100"]
["Ask","15.59 x 100"]
["Day's Range","14.81 - 15.53"]
["52 Week Range","10.44 - 17.77"]
["Volume",1254130]
["Avg. Volume",1416759]
["Market Cap","2.095B"]
["Beta",0.84]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)",-0.71]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.24 (1.57%)"]
["Ex-Dividend Date",43066]
["1y Target Est",18.05]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","2.09B"]
["Enterprise Value 3","3.58B"]
["Trailing P/E ","N/A"]
["Forward P/E 1",46.15]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",0.55000000000000004]
["Price/Book (mrq)",2.4500000000000002]
["Enterprise Value/Revenue 3",0.93]
["Enterprise Value/EBITDA 6",8.49]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",-2.5700000000000001E-2]
["Operating Margin (ttm)",3.73E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",2.1600000000000001E-2]
["Return on Equity (ttm)",-8.5400000000000004E-2]
["Income Statement"]
["Revenue (ttm)","3.83B"]
["Revenue Per Share (ttm)",27.6]
["Quarterly Revenue Growth (yoy)",0.219]
["Gross Profit (ttm)","1.07B"]
["EBITDA ","421M"]
["Net Income Avi to Common (ttm)","-85.3M"]
["Diluted EPS (ttm)",-0.71]
["Quarterly Earnings Growth (yoy)","N/A"]
["Balance Sheet"]
["Total Cash (mrq)","82M"]
["Total Cash Per Share (mrq)",0.59]
["Total Debt (mrq)","1.54B"]
["Total Debt/Equity (mrq)",175.85]
["Current Ratio (mrq)",1.01]
["Book Value Per Share (mrq)",6.21]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","305.2M"]
["Levered Free Cash Flow (ttm)","401.75M"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.84]
["52-Week Change 3",0.41499999999999998]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",17.77]
["52 Week Low 3",10.44]
["50-Day Moving Average 3",16.57]
["200-Day Moving Average 3",15.9]
["Share Statistics"]
["Avg Vol (3 month) 3","1.42M"]
["Avg Vol (10 day) 3","1.41M"]
["Shares Outstanding 5","139.27M"]
["Float ","136.87M"]
["% Held by Insiders 1",0.11509999999999999]
["% Held by Institutions 1",0]
["Shares Short 3","N/A"]
["Short Ratio 3",0]
["Short % of Float 3",0]
["Shares Short (prior month) 3","4k"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.24]
["Forward Annual Dividend Yield 4",1.5699999999999999E-2]
["Trailing Annual Dividend Rate 3",0.24]
["Trailing Annual Dividend Yield 3",1.5699999999999999E-2]
["5 Year Average Dividend Yield 4",2.27]
["Payout Ratio 4",0]
["Dividend Date 3",43077]
["Ex-Dividend Date 4",43066]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",34176]
[]
["Markit•10 days ago"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["Cott Corp NYSE:COT"]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Moody's•11 days ago"]
["Cott Holdings, Inc. -- Moody's upgrades Cott Corp.'s senior unsecured debt ratings to B1 and affirms B1 CFR, outlook stable"]
["Moody's Investor Service (\"Moody's\") today upgraded Cott Corporation's (\"Cott\") senior unsecured debt ratings to B1 from B2, and affirmed Cott's B1 Corporate Family Rating and B1-PD ..."]
[]
["PR Newswire•11 days ago"]
["Refresco completes acquisition of Cott's bottling activities"]
["ROTTERDAM, The Netherlands, Jan. 30, 2018 /PRNewswire/ -- Refresco (Euronext Amsterdam: RFRG), an independent bottler of beverages for retailers and A-brands in Europe and the US, today announces completion of the acquisition of the bottling activities of Cott (NYSE: COT, TSX: BCB). The resulting combination creates the world's largest independent bottler for retailers and A-brands with leadership positions across Europe and North America. In combining Refresco's strong European capabilities and Cott's strength in the UK and North America, Refresco almost doubles its production volume to approximately 12 billion liters."]
[]
["CNW Group•11 days ago"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
[]
["PR Newswire•11 days ago"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
["TSX:BCB) today announced that it has closed the previously announced sale of its traditional beverage manufacturing business (\"Cott Beverages\") to Refresco (Euronext:RFRG) for USD $1.25 billion. The transaction includes Cott's North America, U.K., and Mexico businesses (excluding the RCI International division and its associated concentrate facility as well as the Aimia Foods division). \"I would like to take this opportunity to thank all of the management and team members of Cott Beverages who have worked so hard to manage the business over the years and bring this transaction to fruition,\" said Jerry Fowden, Cott's Chief Executive Officer."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Investor's Business Daily•23 days ago"]
["Stocks With Rising Relative Price Strength: Cott"]
["Cott shows improving price performance, earning an upgrade to its IBD Relative Strength Rating from 80 to 84."]
[]
["PR Newswire•24 days ago"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
["TSX:BCB) today announced that the United Kingdom (\"UK\") Competition and Markets Authority (\"CMA\")  has today accepted in principle the remedy offered by Refresco on January 10, 2018 in regards to Cott's previously announced sale of its traditional beverage manufacturing business (\"Cott Beverages\") to Refresco (Euronext:RFRG) for USD $1.25 billion. On January 3, 2018, Refresco was informed by the CMA that the acquisition of Cott Beverages by Refresco raised potential competition concerns in the UK for one specific product category, namely \"from concentrate\" juice drinks in PET using a special aseptic production process that allows them to be sold preservative-free without refrigeration (APET).  In the UK, the combined company produces these products in only two factories, Bridgwater (Refresco) and Nelson (Cott)."]
[]
["CNW Group•24 days ago"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
[]
["PR Newswire•25 days ago"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["TORONTO and TAMPA, FL , Jan. 16, 2018 /PRNewswire/ - Cott Corporation (NYSE:COT; TSX:BCB) (\" Cott \" or the \" Company \") announced today that the Company will release its fourth quarter ..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["CNW Group•25 days ago"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["ACCESSWIRE•last month"]
["Wired News – UK's CMA Raises Concerns Regarding Refresco's Acquisition of Cott Corp.’s Bottling Business"]
["LONDON, UK / ACCESSWIRE / January 05, 2018 / Active-Investors.com has just released a free research report on Cott Corp. (NYSE: COT ). If you want access to this report all you need to do is sign up now ..."]
[]
["PR Newswire•last month"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
["Refresco has been informed by the CMA that the acquisition of Cott Beverages by Refresco raises potential competition concerns in the UK for one specific category, juice drinks in PET using a special aseptic production process that allows them to be sold preservative-free without refrigeration. In the UK, the combined company produces these products in only two factories, Bridgwater (Refresco) and Nelson (Cott)."]
[]
["CNW Group•last month"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Reuters•last month"]
["Refresco to offer remedies to UK watchdog concerns over bottling deal"]
["Drinks bottler Refresco (RFRG.AS) is willing to offer remedies to concerns voiced by Britain's Competition and Markets Authority (CMA) over the Dutch company's $1.25 billion (919.66 million pounds) acquisition of Cott Corp's (BCB.TO) bottling activities. The CMA, which has undertaken an initial investigation of the deal, said on Wednesday that it had concluded the purchase could result in higher prices or lead to lower quality standards for some juice drinks that both companies supply in the UK. Refresco said in a separate statement that it was prepared to offer \"suitable remedies\" to the CMA and would fully cooperate with the watchdog."]
["Reuters•last month"]
["Refresco to offer remedies to UK watchdog concerns over bottling deal"]
["Drinks bottler Refresco is willing to offer remedies to concerns voiced by Britain's Competition and Markets Authority (CMA) over the Dutch company's $1.25 billion acquisition of Cott Corp's bottling activities. The CMA, which has undertaken an initial investigation of the deal, said on Wednesday that it had concluded the purchase could result in higher prices or lead to lower quality standards for some juice drinks that both companies supply in the UK. Refresco said in a separate statement that it was prepared to offer \"suitable remedies\" to the CMA and would fully cooperate with the watchdog."]
["Reuters•last month"]
["UK competition watchdog raises concerns about Refresco bottling deal"]
["Britain's Competition and Markets Authority on Wednesday said it is concerned that Refresco's $1.25 billion purchase of Canada-based Cott Corp's bottling activities could result in higher prices or lead ..."]
[]
["PR Newswire•last month"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["TORONTO and TAMPA, FL , Dec. 29, 2017 /PRNewswire/ - Cott Corporation (\"Cott\") (NYSE: COT) (TSX: BCB) announced today that (i) its wholly owned subsidiary, Cott Beverages, Inc. (\"CBI\"), ..."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["CNW Group•last month"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Markit•last month"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["Cott Corp NYSE:COT"]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["Cott Corp NYSE:COT"]
["Moody's•2 months ago"]
["Sunshine Investments B.V. -- Moody's assigns a (P)B2 CFR to Sunshine Mid B.V.; outlook stable"]
["Rating Action: Moody's assigns a B2 CFR to Sunshine Mid B.V.; outlook stable. Global Credit Research- 29 Nov 2017. London, 29 November 2017-- Moody's Investors Service has today assigned a provisional ..."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Cott Corp. (Canada) : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Cott Corp. (Canada) Here are 5 ETFs with the largest exposure to COT-US. Comparing the performance and risk of Cott Corp. (Canada) with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["CNW Group•3 months ago"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["PR Newswire•3 months ago"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["TORONTO and TAMPA, FL , Nov. 22, 2017 /PRNewswire/ - Cott Corporation (\"Cott\") (NYSE: COT) (TSX: BCB) announced today that (i) its wholly owned subsidiary, Cott Beverages, Inc. (\"CBI\"), ..."]
[]
["Markit•3 months ago"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["This could indicate that investors who seek to profit from falling equity prices are not currently targeting COT. Index (PMI) data, output in the Consumer Goods sector is rising. To the fullest extent permitted by law, IHS Markit disclaims any responsibility or liability, whether in contract, tort (including, without limitation, negligence), equity or otherwise, for any loss or damage arising from any reliance on or the use of this material in any way."]
["Recommendation Rating"]
[]
[2.2000000000000002]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (11)"]
[]
["Current 15.23"]
["Average 18.05"]
["Low 15.00"]
["High 20.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"COT Mktw Sum","index":124,"n_rows":917,"n_cols":5,"rows_kept":917,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
[]
["Company Description"]
[]
["Cott Corp. (Canada) engages in the manufacture, process, and distribution of beverages. It operates through the following segments: Water & Coffee Solutions; Cott North America; Cott United Kingdom (\"Cott U.K.\"); and All Other. The Water & Coffee Solutions segment offers bottled water, coffee, tea, ..."]
[]
["Cott Corp. (Canada) engages in the manufacture, process, and distribution of beverages. It operates through the following segments: Water & Coffee Solutions; Cott North America; Cott United Kingdom (\"Cott U.K.\"); and All Other. The Water & Coffee Solutions segment offers bottled water, coffee, tea, water dispensers, and filtration equipment. The Cott The North America segment includes production and trade operations in Canada and the United States. The Cott U.K. segment manufactures, repacks, and markets carbonated soft drinks in Europe. The All Other segment advertises and supplies company-owned brands. Its products include sparkling flavored waters, energy drinks, ready-to-drink teas, liquid enhancers, freezable, chocolate drinks, coffee, creamers, concentrates, and alcoholic beverages. The company was founded in 1955 and is headquartered in Mississauga, Canada."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[-23.71]
[]
["P/E Ratio (with extraordinary items)"]
[]
[-20.46]
[]
["Price to Sales Ratio"]
[]
[0.45]
[]
["Price to Book Ratio"]
[]
[1.81]
[]
["Price to Cash Flow Ratio"]
[]
[5.46]
[]
["Enterprise Value to EBITDA"]
[]
[12.27]
[]
["Enterprise Value to Sales"]
[]
[1.27]
[]
["Total Debt to Enterprise Value"]
[]
[0.62]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[301924]
[]
["Income Per Employee"]
[]
[-7259]
[]
["Receivables Turnover"]
[]
[9.01]
[]
["Total Asset Turnover"]
[]
[0.92]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.05]
[]
["Quick Ratio"]
[]
[0.68]
[]
["Cash Ratio"]
[]
[0.15]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[33]
[]
["Operating Margin"]
[]
[3.39]
[]
["Pretax Margin"]
[]
[-1.42]
[]
["Net Margin"]
[]
[-2.4]
[]
["Return on Assets"]
[]
[-2.2200000000000002]
[]
["Return on Equity"]
[]
[-10.039999999999999]
[]
["Return on Total Capital"]
[]
[-2.83]
[]
["Return on Invested Capital"]
[]
[-3.02]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[253.39]
[]
["Total Debt to Total Capital"]
[]
[71.7]
[]
["Total Debt to Total Assets"]
[]
[55.86]
[]
["Long-Term Debt to Equity"]
[]
[228.9]
[]
["Long-Term Debt to Total Capital"]
[]
[64.77]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Jeremy S. G. Fowden",59,2007,"Chief Executive Officer & Director"]
["Mr. Jay Wells",53,2012,"Chief Financial Officer"]
["Mr. Gregory Leiter",58,2007,"Chief Information Officer"]
["Mr. Thomas J. Harrington","-","-","CEO-DSS Business Unit & President-Services"]
["Mr. Jason Ausher",42,2008,"Chief Accounting Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43100,"Jeremy S. G. Fowden",27211,"  Derivative/Non-derivative trans. at $16.66 per share. ",453335]
[null,"Chief Executive Officer; Director"]
[43100,"Jay Wells",6123,"  Derivative/Non-derivative trans. at $16.66 per share. ",102009]
[null,"CFO"]
[43100,"Carlos Baila",3969,"  Derivative/Non-derivative trans. at $16.66 per share. ",66123]
[null,"Chief Procurement Officer"]
[43076,"Jeremy S. G. Fowden",64285,"  Award at $0 per share. ",0]
[null,"Chief Executive Officer; Director"]
[43076,"Marni Morgan Poe",9642,"  Award at $0 per share. ",0]
[null,"VP, Gen Counsel & Secretary"]
[43076,"Jay Wells",12714,"  Award at $0 per share. ",0]
[null,"CFO"]
[43076,"Thomas J. Harrington",20000,"  Award at $0 per share. ",0]
[null,"CEO - DS Services"]
[43076,"Jason Ausher",1928,"  Award at $0 per share. ",0]
[null,"Chief Accounting Officer"]
[43076,"Steve Erdman",2357,"  Award at $0 per share. ",0]
[null,"SVP, Global Human Resources"]
[43075,"Jeremy S. G. Fowden",13446,"  Derivative/Non-derivative trans. at $17.44 per share. ",234498]
[null,"Chief Executive Officer; Director"]
[43075,"Marni Morgan Poe",1429,"  Derivative/Non-derivative trans. at $17.44 per share. ",24921]
[null,"VP, Gen Counsel & Secretary"]
[43075,"Jay Wells",1815,"  Derivative/Non-derivative trans. at $17.44 per share. ",31653]
[null,"CFO"]
[43075,"Thomas J. Harrington",3741,"  Derivative/Non-derivative trans. at $17.44 per share. ",65243]
[null,"CEO - DS Services"]
[43075,"Carlos Baila",1177,"  Derivative/Non-derivative trans. at $17.44 per share. ",20526]
[null,"Chief Procurement Officer"]
[43075,"Jason Ausher",454,"  Derivative/Non-derivative trans. at $17.44 per share. ",7917]
[null,"Chief Accounting Officer"]
[43075,"Bradley J. Goist",877,"  Derivative/Non-derivative trans. at $17.44 per share. ",15294]
[null,"President, NA Business Unit"]
[43075,"Steve Erdman",430,"  Derivative/Non-derivative trans. at $17.44 per share. ",7499]
[null,"SVP, Global Human Resources"]
[42991,"Gregory R. Monahan",3000,"  Disposition at $15.4 per share. ",46200]
[null,"Director"]
[42990,"Gregory R. Monahan",3000,"  Disposition at $15.27 per share. ",45810]
[null,"Director"]
[42986,"Jason Ausher",5800,"  Disposition at $15.35 per share. ",89030]
[null,"Chief Accounting Officer"]
[42958,"Marni Morgan Poe",1454,"  Derivative/Non-derivative trans. at $15.18 per share. ",22071]
[null,"VP, Gen Counsel & Secretary"]
[42958,"Jay Wells",1798,"  Derivative/Non-derivative trans. at $15.18 per share. ",27293]
[null,"CFO"]
[42958,"Thomas J. Harrington",1145,"  Derivative/Non-derivative trans. at $15.18 per share. ",17381]
[null,"CEO - DS Services"]
[42886,"Bradley J. Goist",609,"  Derivative/Non-derivative trans. at $13.19 per share. ",8032]
[null,"President, NA Business Unit"]
[42860,"Eric Stuart Rosenfeld",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"David T. Gibbons",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Mario Pilozzi",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Gregory R. Monahan",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Stephen H. Halperin",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Andrew R. Prozes",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Betty Jane Hess",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Mark Benadiba",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42860,"Graham W. Savage",9340,"  Award at $12.74 per share. ",118991]
[null,"Director"]
[42800,"Thomas J. Harrington",46100,"  Acquisition at $10.99 per share. ",506639]
[null,"CEO - DS Services"]
["/news/latest/company/us/cot"]
[]
["MarketWatch News on COT"]
[]
["Small-caps trail as â€˜Trump tradeâ€™ fades, but these stocks can win big"]
[]
["5:57 a.m. Aug. 8, 2017"]
[]
["- Philip van Doorn"]
[]
["Coke's stock leads Dow decliners, Pepsi shares fall after BMO downgrades"]
[]
["8:44 a.m. June 7, 2017"]
[]
["- Tomi Kilgore"]
[]
["Cott's stock rallies 1.4% premarket after analyst upgrade"]
[]
["8:16 a.m. June 7, 2017"]
[]
["- Tomi Kilgore"]
[]
["Cott upgraded to outperform from market perform at BMO Capital"]
[]
["8:09 a.m. June 7, 2017"]
[]
["- Tomi Kilgore"]
[]
["Cott downgraded to hold from buy at Stifel Nicolaus"]
[]
["7:32 a.m. Dec. 6, 2016"]
[]
["- Tomi Kilgore"]
[]
["Cott stock price target raised to $15.50 from $13 at Jefferies"]
[]
["9:16 a.m. May 17, 2016"]
[]
["- Tomi Kilgore"]
[]
["Cott downgraded to hold from buy at Stifel Nicolaus"]
[]
["9:39 a.m. April 14, 2016"]
[]
["- Tomi Kilgore"]
[]
["Cott stock price target raised to $16 from $11 at RBC Capital"]
[]
["7:49 a.m. Sept. 8, 2015"]
[]
["- Tomi Kilgore"]
[]
["Cott upgraded to outperform from sector perform at RBC Capital"]
[]
["7:49 a.m. Sept. 8, 2015"]
[]
["- Tomi Kilgore"]
[]
["Nestlé taps into bottled water on-demand"]
[]
["10:02 a.m. May 24, 2015"]
[]
["- MarketWatch.com"]
[]
["Canada hot stocks to watch: Kinross, First Quantum"]
[]
["7:34 a.m. Nov. 1, 2012"]
[]
["- MarketWatch.com"]
[]
["Advancers top decliners nearly 3-to1; Sirius, Cisco active"]
[]
["10:06 a.m. Aug. 6, 2012"]
[]
["- blogs.marketwatch.com"]
[]
["Canada hot stocks: Le Chateau, Fortress"]
[]
["12:24 p.m. June 11, 2012"]
[]
["- MarketWatch.com"]
[]
["Canada hot stocks: Encana, Petrobakken, Enbridge"]
[]
["11:26 a.m. Feb. 17, 2012"]
[]
["- MarketWatch.com"]
[]
["Canada hot stocks: Suncor, Sun Life"]
[]
["1:21 p.m. Nov. 3, 2011"]
[]
["- MarketWatch"]
[]
["Cott profit gets boost from Cliffstar, volumes off"]
[]
["7:51 a.m. Nov. 2, 2011"]
[]
["- MarketWatch.com"]
[]
["Cott profit falls on higher commodity costs"]
[]
["7:22 a.m. May 4, 2011"]
[]
["- MarketWatch.com"]
[]
["Beverage Digest editor urges Pepsi changes"]
[]
["12:34 p.m. March 17, 2011"]
[]
["- John Wordock"]
[]
["Pepsi's No. 2 position fizzles"]
[]
["10:28 a.m. March 17, 2011"]
[]
["- John Wordock"]
[]
["UBS raises price views for miners, gold"]
[]
["10:31 a.m. June 30, 2010"]
[]
["- Cynthia Lin"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/cot"]
[]
["Other News on COT"]
[]
["Can Cost Saving Plans Boost PepsiCo's (PEP) Q4 Earnings?"]
[]
["10:24 a.m. Feb. 8, 2018"]
[]
["- Zacks.com"]
[]
["Appeals court to take up San Fran soda case"]
[]
["3:12 p.m. Jan. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["Zacks.com highlights: Covanta Holding, AMC Entertainment Holdings, Incyte, PTC and Cott"]
[]
["9:14 a.m. Jan. 3, 2018"]
[]
["- Zacks.com"]
[]
["Cott updates on Refresco deal"]
[]
["7:05 a.m. Jan. 3, 2018"]
[]
["- Seeking Alpha"]
[]
["Abandon These 5 Toxic Stocks or Sell Short for Profit"]
[]
["8:26 a.m. Jan. 2, 2018"]
[]
["- Zacks.com"]
[]
["Speculators Significantly Reduce Exposure To Gold"]
[]
["7:39 a.m. Dec. 19, 2017"]
[]
["- Seeking Alpha"]
[]
["10-Q: COTT CORP /CN/"]
[]
["5:52 p.m. Nov. 9, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Cott (Canada) (COT) Q3 2017 Results - Earnings Call Transcript"]
[]
["3:05 p.m. Nov. 9, 2017"]
[]
["- Seeking Alpha"]
[]
["Notable earnings before Thursdayâ€™s open"]
[]
["5:30 p.m. Nov. 8, 2017"]
[]
["- Seeking Alpha"]
[]
["Soda sales weak per Nielsen data"]
[]
["2:55 p.m. Oct. 17, 2017"]
[]
["- Seeking Alpha"]
[]
["Improve Returns With Lower Risk Exposure"]
[]
["3:17 p.m. Oct. 13, 2017"]
[]
["- Seeking Alpha"]
[]
["Big win for Big Soda in Chicago"]
[]
["8:49 a.m. Oct. 11, 2017"]
[]
["- Seeking Alpha"]
[]
["The Nest Egg Portfolio: About Vodafone And The Tensions In Catalonia"]
[]
["5:40 a.m. Oct. 8, 2017"]
[]
["- Seeking Alpha"]
[]
["Refresco Group: An AB InBev-Style Acquisition"]
[]
["5:35 a.m. Oct. 5, 2017"]
[]
["- Seeking Alpha"]
[]
["Cott (COT) Updates On New Cott Modeling Call Presentation - Slideshow"]
[]
["12:29 p.m. Sept. 25, 2017"]
[]
["- Seeking Alpha"]
[]
["Werner Enterprises, Cott, Akari Therapeutics, and Alexion highlighted as Zacks Bull and Bear of the Day"]
[]
["7:25 a.m. Sept. 22, 2017"]
[]
["- Zacks.com"]
[]
["Bear Of The Day Cott Corp (COT)"]
[]
["5:46 a.m. Sept. 22, 2017"]
[]
["- Zacks.com"]
[]
["Latest COT Data Shows Gold Shorts Running For The Exits - Does Gold Have Another Bullish Week Coming?"]
[]
["2:29 a.m. Aug. 13, 2017"]
[]
["- Seeking Alpha"]
[]
["10-Q: COTT CORP /CN/"]
[]
["1:02 p.m. Aug. 10, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Is Tyson Foods (TSN) Poised for a Beat in Q3 Earnings?"]
[]
["8:31 a.m. Aug. 4, 2017"]
[]
["- Zacks.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Cott Corp. (Canada)"]
[]
["6525 Viscount Road"]
[]
["Mississauga, Ontario L4V 1H6"]
[]
["Phone"]
[]
["1 9056721900"]
[]
["Industry"]
[]
["Non-Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$4.29B"]
[]
["Net Income"]
[]
["$-103.08M"]
[]
["2016 Sales Growth"]
[]
[0.13800000000000001]
[]
["Employees"]
[]
[14200]
[]
["Annual Report for COT"]
[]
["/news/pressrelease/company/us/cot"]
[]
["Press Releases on COT"]
[]
["Today's Research Reports on Airboss of America, AutoCanada, Cott Corporation and EnerCare"]
[]
["8:01 a.m. Feb. 5, 2018"]
[]
["- ACCESSWIRE"]
[]
["Stock Review for Beverages Investors -- Monster Beverage, Coca-Cola European Partners, Cott, and Coca-Cola"]
[]
["6:45 a.m. Jan. 31, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Refresco completes acquisition of Cott's bottling activities"]
[]
["12:23 p.m. Jan. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
[]
["12:00 p.m. Jan. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Refresco completes acquisition of Cott's bottling activities"]
[]
["12:00 p.m. Jan. 30, 2018"]
[]
["- Globe Newswire"]
[]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
[]
["2:45 a.m. Jan. 17, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
[]
["5:00 p.m. Jan. 16, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Wired News - UK's CMA Raises Concerns Regarding Refresco's Acquisition of Cott Corp.'s Bottling Business"]
[]
["7:52 a.m. Jan. 5, 2018"]
[]
["- ACCESSWIRE"]
[]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
[]
["6:30 a.m. Jan. 3, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["4:30 p.m. Dec. 29, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Morning Technical Insight on These Beverages Stocks -- Monster Beverage, Coca-Cola, Coca-Cola European Partners, and Cott"]
[]
["6:05 a.m. Dec. 8, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["4:30 p.m. Nov. 22, 2017"]
[]
["- PR Newswire - PRF"]
[]
["2017 Private Label Beverages & Contract Packing in the U.S."]
[]
["9:19 a.m. Nov. 13, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Cott Declares Quarterly Dividend"]
[]
["8:00 a.m. Nov. 8, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Pre-Market Technical Recap on Beverages Stocks -- Coca-Cola, Monster Beverage, Coca-Cola European Partners, and Cott"]
[]
["6:05 a.m. Oct. 30, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Conditional Full Redemption of Cott Beverages Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["3:30 p.m. Oct. 26, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Appointment of Kenneth C. \"Casey\" Keller Jr. to Board of Directors"]
[]
["6:00 a.m. Oct. 10, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Date for Third Quarter Earnings Release"]
[]
["7:00 a.m. Oct. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Pre-Market Technical Recap on Beverages Stocks -- Monster Beverage, Coca-Cola European Partners, Cott, and Pepsico"]
[]
["5:05 a.m. Sept. 27, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Cott Announces Refresco Shareholder Approval Received to Acquire Cott's Traditional Beverage Manufacturing Business"]
[]
["7:03 a.m. Sept. 5, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:04 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Mkwt Basic","index":125,"n_rows":601,"n_cols":9,"rows_kept":601,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["COT"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["NYSE"]
["COT U.S.: NYSE"]
["Cott Corp."]
["Watchlist CreateCOTAlert"]
["COTUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:03 p.m. EST Delayed quote"]
[15.23]
["0.00 0.00%"]
["After Hours Volume: 930"]
["Close","Chg","Chg %"]
[15.23,-0.08,-5.1999999999999998E-3,0]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["87.66% vs Avg."]
["Volume: 1.3M 65 Day Avg. - 1.4M "]
["Open: 15.44"]
["Close: 15.23"]
["14.81 Day Low/High 15.53"]
["Day Range"]
["10.44 52 Week Low/High 17.78"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $15.44 "]
["Day Range 14.81 - 15.53 "]
["52 Week Range 10.44 - 17.78 "]
["Market Cap $2.11B "]
["Shares Outstanding 139.3M "]
["Public Float 134.75M "]
["Beta 0.77 "]
["Rev. per Employee $237.94K "]
["P/E Ratio n/a "]
["EPS $-0.70 "]
["Yield 1.58% "]
["Dividend $0.06 "]
["Ex-Dividend Date Nov 27, 2017 "]
["Short Interest 1.14M 01/31/18"]
["% of Float Shorted 0.84% "]
["Average Volume 1.43M "]
["Performance"]
["5 Day",-8.2500000000000004E-2]
["1 Month",-9.0700000000000003E-2]
["3 Month",-5.7000000000000002E-2]
["YTD",-8.5800000000000001E-2]
["1 Year",0.41020000000000001]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["Small-caps trail as ‘Trump trade’ fades, but these stocks can win big"]
["Aug. 8, 2017 at 6:57 a.m. ET"]
["by Philip van Doorn"]
["Coke's stock leads Dow decliners, Pepsi shares fall after BMO downgrades"]
[]
["Jun. 7, 2017 at 9:45 a.m. ET"]
["by Tomi Kilgore"]
["Cott's stock rallies 1.4% premarket after analyst upgrade"]
[]
["Jun. 7, 2017 at 9:16 a.m. ET"]
["by Tomi Kilgore"]
["Cott upgraded to outperform from market perform at BMO Capital"]
[]
["Jun. 7, 2017 at 9:10 a.m. ET"]
["by Tomi Kilgore"]
["Cott downgraded to hold from buy at Stifel Nicolaus"]
[]
["Dec. 6, 2016 at 7:32 a.m. ET"]
["by Tomi Kilgore"]
["Cott stock price target raised to $15.50 from $13 at Jefferies"]
[]
["May. 17, 2016 at 10:16 a.m. ET"]
["by Tomi Kilgore"]
["Cott downgraded to hold from buy at Stifel Nicolaus"]
[]
["Apr. 14, 2016 at 10:39 a.m. ET"]
["by Tomi Kilgore"]
["Cott stock price target raised to $16 from $11 at RBC Capital"]
[]
["Sep. 8, 2015 at 8:50 a.m. ET"]
["by Tomi Kilgore"]
["Cott upgraded to outperform from sector perform at RBC Capital"]
[]
["Sep. 8, 2015 at 8:49 a.m. ET"]
["by Tomi Kilgore"]
["Nestlé taps into bottled water on-demand"]
[]
["May. 24, 2015 at 11:02 a.m. ET"]
["Canada hot stocks to watch: Kinross, First Quantum"]
[]
["Nov. 1, 2012 at 9:05 a.m. ET"]
["Sirius, Cisco active; advancers top decliners nearly 3-to1"]
[]
["Aug. 6, 2012 at 11:04 a.m. ET"]
["Canada hot stocks: Le Chateau, Fortress"]
[]
["Jun. 11, 2012 at 2:00 p.m. ET"]
["Canada hot stocks: Encana, Petrobakken, Enbridge"]
[]
["Feb. 17, 2012 at 2:00 p.m. ET"]
["Canada hot stocks: Suncor, Sun Life"]
[]
["Nov. 3, 2011 at 2:22 p.m. ET"]
["Cott profit gets boost from Cliffstar, volumes off"]
[]
["Nov. 2, 2011 at 1:04 p.m. ET"]
["Cott profit falls on higher commodity costs"]
[]
["May. 4, 2011 at 8:22 a.m. ET"]
["UBS raises price views for miners, gold"]
[]
["Jun. 30, 2010 at 11:31 a.m. ET"]
["by Cynthia Lin"]
["Steven A. Cohen: Three Stocks He’s Buying"]
["Cohen’s Point72 Asset Management increased positions in Build-a-Bear, Cott and First BanCorp."]
[]
["Dec. 20, 2017 at 6:55 a.m. ET"]
["on Barron's Online"]
["Mid-Year Roundtable:",null,null,null,null,null,null,null,"26 Investment Picks"]
[]
["Jun. 13, 2017 at 5:01 p.m. ET"]
["on Barron's"]
["Oil Prices Getting Toppy, According to the Charts"]
[]
["Jun. 6, 2016 at 8:05 a.m. ET"]
["on Barron's"]
[]
["Nestlé Taps Into Bottled Water On-Demand"]
["May. 24, 2015 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["Fed's Dudley: 'Deep Seated' Cultural, Ethical Lapses at Many Financial Firms"]
["Nov. 7, 2013 at 1:44 p.m. ET"]
["on The Wall Street Journal"]
["Canada Stocks to Watch: Talisman, Jean Coutu, Loblaw and more"]
[]
["May. 1, 2013 at 9:29 a.m. ET"]
["on The Wall Street Journal"]
["Canada Stocks to Watch: TransForce, Catalyst Paper, Cott"]
[]
["Apr. 19, 2013 at 9:16 a.m. ET"]
["on The Wall Street Journal"]
["Canada Stocks to Watch: Kinross, First Quantum, TransCanada, Barrick, Suncor and more"]
[]
["Nov. 1, 2012 at 9:23 a.m. ET"]
["on The Wall Street Journal"]
["These Private-Label Shares Could Pop"]
[]
["May. 21, 2012 at 6:00 a.m. ET"]
["on The Wall Street Journal"]
["CFO Moves: Cott, China Agritech, Elster"]
["Jan. 18, 2012 at 2:27 p.m. ET"]
["on The Wall Street Journal"]
["3 Stocks That Have Tripled This Year (Screens)"]
[]
["Sep. 16, 2009 at 11:00 p.m. ET"]
["on SmartMoney"]
["Nothing Says It's 'Cot' To Be Good"]
[]
["Jul. 27, 2009 at 12:31 p.m. ET"]
["on Barron's Online"]
["Russell 2000 Rises 1.7% in Week"]
[]
["May. 1, 2009 at 9:34 p.m. ET"]
["on The Wall Street Journal"]
["Cott, Tree.com: Biggest Price Gainers (COT, TREE)"]
[]
["May. 1, 2009 at 12:35 p.m. ET"]
["on The Wall Street Journal"]
["Soda-Pop Sales Fall at Faster Rate"]
[]
["Mar. 30, 2009 at 6:12 p.m. ET"]
["on The Wall Street Journal"]
["Corrections & Amplifications"]
[]
["Jan. 29, 2009 at 12:19 a.m. ET"]
["on The Wall Street Journal"]
["Wal-Mart to Phase Out Soda Contract"]
[]
["Jan. 27, 2009 at 2:01 p.m. ET"]
["on The Wall Street Journal"]
["Corinthian Shares Fall 19%"]
[]
["Aug. 26, 2008 at 10:34 p.m. ET"]
["on The Wall Street Journal"]
["Cott Lowers 2008's Outlook"]
[]
["Aug. 26, 2008 at 5:59 p.m. ET"]
["on The Wall Street Journal"]
["Cott, Expedia wts: Biggest Price Decliners (COT, EXPEZ)"]
[]
["Aug. 26, 2008 at 4:57 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Can Cost Saving Plans Boost PepsiCo's (PEP) Q4 Earnings?"]
["PepsiCo (PEP) Q4 results are likely to benefit from higher cost-saving plans, partly offset by lower revenues."]
[]
["Feb. 8, 2018 at 10:24 a.m. ET"]
["on Zacks.com"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
[]
["Jan. 30, 2018 at 12:00 p.m. ET"]
["on CNW Group"]
["Appeals court to take up San Fran soda case"]
["Appeals court to take up San Fran soda case"]
[]
["Jan. 29, 2018 at 3:12 p.m. ET"]
["on Seeking Alpha"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
[]
["Jan. 17, 2018 at 2:45 a.m. ET"]
["on CNW Group"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
[]
["Jan. 16, 2018 at 5:00 p.m. ET"]
["on CNW Group"]
["Zacks.com highlights: Covanta Holding, AMC Entertainment Holdings, Incyte, PTC and Cott"]
["Zacks.com highlights: Covanta Holding, AMC Entertainment Holdings, Incyte, PTC and Cott"]
[]
["Jan. 3, 2018 at 9:14 a.m. ET"]
["on Zacks.com"]
["Cott updates on Refresco deal"]
["Cott updates on Refresco deal"]
[]
["Jan. 3, 2018 at 7:05 a.m. ET"]
["on Seeking Alpha"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
[]
["Jan. 3, 2018 at 6:30 a.m. ET"]
["on CNW Group"]
["Abandon These 5 Toxic Stocks or Sell Short for Profit"]
["Toxic stocks are vulnerable to external shocks and are burdened with high levels of debt."]
[]
["Jan. 2, 2018 at 8:26 a.m. ET"]
["on Zacks.com"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Dec. 29, 2017 at 4:30 p.m. ET"]
["on CNW Group"]
["Speculators Significantly Reduce Exposure To Gold"]
["Speculators Significantly Reduce Exposure To Gold"]
[]
["Dec. 19, 2017 at 7:39 a.m. ET"]
["on Seeking Alpha"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Nov. 22, 2017 at 4:30 p.m. ET"]
["on CNW Group"]
["10-Q: COTT CORP /CN/"]
[]
["Nov. 9, 2017 at 5:52 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Cott (Canada) (COT) Q3 2017 Results - Earnings Call Transcript"]
[]
["Nov. 9, 2017 at 3:05 p.m. ET"]
["on Seeking Alpha"]
["Notable earnings before Thursday’s open"]
[]
["Nov. 8, 2017 at 5:30 p.m. ET"]
["on Seeking Alpha"]
["Soda sales weak per Nielsen data"]
[]
["Oct. 17, 2017 at 3:55 p.m. ET"]
["on Seeking Alpha"]
["Improve Returns With Lower Risk Exposure"]
[]
["Oct. 13, 2017 at 4:17 p.m. ET"]
["on Seeking Alpha"]
["Big win for Big Soda in Chicago"]
[]
["Oct. 11, 2017 at 9:49 a.m. ET"]
["on Seeking Alpha"]
["The Nest Egg Portfolio: About Vodafone And The Tensions In Catalonia"]
[]
["Oct. 8, 2017 at 6:40 a.m. ET"]
["on Seeking Alpha"]
["Refresco Group: An AB InBev-Style Acquisition"]
[]
["Oct. 5, 2017 at 6:35 a.m. ET"]
["on Seeking Alpha"]
["Today's Research Reports on Airboss of America, AutoCanada, Cott Corporation and EnerCare"]
["Today's Research Reports on Airboss of America, AutoCanada, Cott Corporation and EnerCare"]
[]
["Feb. 5, 2018 at 8:01 a.m. ET"]
["on ACCESSWIRE"]
["Stock Review for Beverages Investors -- Monster Beverage, Coca-Cola European Partners, Cott, and Coca-Cola"]
["Stock Review for Beverages Investors -- Monster Beverage, Coca-Cola European Partners, Cott, and Coca-Cola"]
[]
["Jan. 31, 2018 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Refresco completes acquisition of Cott's bottling activities"]
["Refresco completes acquisition of Cott's bottling activities"]
[]
["Jan. 30, 2018 at 12:23 p.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
[]
["Jan. 30, 2018 at 12:00 p.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
[]
["Jan. 17, 2018 at 2:45 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
[]
["Jan. 16, 2018 at 5:00 p.m. ET"]
["on PR Newswire - PRF"]
["Wired News - UK's CMA Raises Concerns Regarding Refresco's Acquisition of Cott Corp.'s Bottling Business"]
["Wired News - UK's CMA Raises Concerns Regarding Refresco's Acquisition of Cott Corp.'s Bottling Business"]
[]
["Jan. 5, 2018 at 7:52 a.m. ET"]
["on ACCESSWIRE"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
[]
["Jan. 3, 2018 at 6:30 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Dec. 29, 2017 at 4:30 p.m. ET"]
["on PR Newswire - PRF"]
["Morning Technical Insight on These Beverages Stocks -- Monster Beverage, Coca-Cola, Coca-Cola European Partners, and Cott"]
["Morning Technical Insight on These Beverages Stocks -- Monster Beverage, Coca-Cola, Coca-Cola European Partners, and Cott"]
[]
["Dec. 8, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Nov. 22, 2017 at 4:30 p.m. ET"]
["on PR Newswire - PRF"]
["2017 Private Label Beverages & Contract Packing in the U.S."]
["2017 Private Label Beverages & Contract Packing in the U.S."]
[]
["Nov. 13, 2017 at 9:19 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Declares Quarterly Dividend"]
[]
["Nov. 8, 2017 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["Pre-Market Technical Recap on Beverages Stocks -- Coca-Cola, Monster Beverage, Coca-Cola European Partners, and Cott"]
[]
["Oct. 30, 2017 at 7:05 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Conditional Full Redemption of Cott Beverages Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Oct. 26, 2017 at 4:30 p.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Appointment of Kenneth C. \"Casey\" Keller Jr. to Board of Directors"]
[]
["Oct. 10, 2017 at 7:00 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Date for Third Quarter Earnings Release"]
[]
["Oct. 9, 2017 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["Pre-Market Technical Recap on Beverages Stocks -- Monster Beverage, Coca-Cola European Partners, Cott, and Pepsico"]
[]
["Sep. 27, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Cott Announces Refresco Shareholder Approval Received to Acquire Cott's Traditional Beverage Manufacturing Business"]
[]
["Sep. 5, 2017 at 8:03 a.m. ET"]
["on PR Newswire - PRF"]
["Cott to Present at the CIBC 16th Annual Eastern Institutional Investor Conference"]
[]
["Aug. 28, 2017 at 5:55 p.m. ET"]
["on PR Newswire - PRF"]
[]
["Cott Corp."]
[]
["Cott Corp. (Canada) engages in the manufacture, process, and distribution of beverages. It operates through the following segments: Water & Coffee Solutions; Cott North America; Cott United Kingdom (\"Cott U.K.\"); and All Other. The Water & Coffee Solutions segment offers bottled water, coffee, tea, water dispensers, and filtration equipment. The Cott The North America segment includes production and trade operations in Canada and the United States. The Cott U.K. segment manufactures, repacks, and markets carbonated soft drinks in Europe. The All Other segment advertises and supplies company-owned brands. Its products include sparkling flavored waters, energy drinks, ready-to-drink teas, liquid enhancers, freezable, chocolate drinks, coffee, creamers, concentrates, and alcoholic beverages. The company was founded in 1955 and is headquartered in Mississauga, Canada.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 10 Full Ratings "]
["14 Stocks Insulated From Amazon's Dominance"]
[]
["Sep. 9, 2017 at 4:15 p.m. ET"]
["on Benzinga.com"]
["Analyst: Dr. Pepper And Cott Ready To Bubble Higher, Coke And Pepsi Potential Fizzles"]
[]
["Jun. 7, 2017 at 4:00 p.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For June 7, 2017"]
[]
["Jun. 7, 2017 at 9:28 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Coca-Cola Bottling Co. Consolidated",-1.6000000000000001E-3,"$1.7B"]
["National Beverage Corp.",-1.7000000000000001E-2,"$4.44B"]
["Leading Brands Inc.",-4.7300000000000002E-2,"$3.9M"]
["Coca-Cola Co.",6.9999999999999999E-4,"$183.76B"]
["Dr Pepper Snapple Group Inc.",-1.9E-3,"$20.98B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["SHLM 2.39% "]
["USM 0.58% "]
["NP 1.50% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"COT Yahoo Gr","index":126,"n_rows":287,"n_cols":5,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Cott Corporation (COT)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["15.23-0.08 (-0.52%)"]
["At close: 4:02PM EST"]
["People also watch"]
["FIZZKOFFMXGPKDF"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",15.31]
["Open",15.44]
["Bid","15.31 x 100"]
["Ask","15.59 x 100"]
["Day's Range","14.81 - 15.53"]
["52 Week Range","10.44 - 17.77"]
["Volume",1254130]
["Avg. Volume",1416759]
["Market Cap","2.095B"]
["Beta",0.84]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.24 (1.57%)"]
["Ex-Dividend Date",43066]
["1y Target Est",18.05]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",6,5,5,8]
["Avg. Estimate",0.01,0.06,0,0.33]
["Low Estimate",-0.02,-0.01,-0.03,0.14000000000000001]
["High Estimate",0.09,0.16,0.08,0.62]
["Year Ago EPS",0.01,-0.13,0.24,0]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",5,3,4,8]
["Avg. Estimate","547.37M","555.69M","2.83B","2.32B"]
["Low Estimate","530M","542M","2.22B","2.26B"]
["High Estimate","564.15M","573.2M","3.05B","2.42B"]
["Year Ago Sales","887.4M","896.4M","3.24B","2.83B"]
["Sales Growth (year/est)",-0.38300000000000001,-0.38,-0.125,-0.18]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",-0.04,-7.0000000000000007E-2,0.15,0.11]
["EPS Actual",0.01,-0.13,0.06,0.06]
["Difference",0.05,-0.06,-0.09,-0.05]
["Surprise %",1.25,-0.85699999999999998,-0.6,-0.45500000000000002]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0.01,0.06,0,0.33]
["7 Days Ago",0.01,0.06,0,0.33]
["30 Days Ago",0.01,0.06,0.01,0.33]
["60 Days Ago",0.01,0.06,0.01,0.34]
["90 Days Ago",-0.02,0,0,0.33]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A",1,"N/A",1]
["Down Last 30 Days",1,"N/A",1,"N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","COT","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.",1.462,"N/A","N/A",0.38]
["Current Year",-1,"N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",-1.4999999999999999E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",-0.12239999999999999,"N/A","N/A","N/A"]
[]
["Markit•10 days ago"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["Cott Corp NYSE:COT"]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Moody's•11 days ago"]
["Cott Holdings, Inc. -- Moody's upgrades Cott Corp.'s senior unsecured debt ratings to B1 and affirms B1 CFR, outlook stable"]
["Moody's Investor Service (\"Moody's\") today upgraded Cott Corporation's (\"Cott\") senior unsecured debt ratings to B1 from B2, and affirmed Cott's B1 Corporate Family Rating and B1-PD ..."]
[]
["PR Newswire•11 days ago"]
["Refresco completes acquisition of Cott's bottling activities"]
["ROTTERDAM, The Netherlands, Jan. 30, 2018 /PRNewswire/ -- Refresco (Euronext Amsterdam: RFRG), an independent bottler of beverages for retailers and A-brands in Europe and the US, today announces completion of the acquisition of the bottling activities of Cott (NYSE: COT, TSX: BCB). The resulting combination creates the world's largest independent bottler for retailers and A-brands with leadership positions across Europe and North America. In combining Refresco's strong European capabilities and Cott's strength in the UK and North America, Refresco almost doubles its production volume to approximately 12 billion liters."]
[]
["CNW Group•11 days ago"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
[]
["PR Newswire•11 days ago"]
["Cott Announces Closing of the Sale of Its Traditional Beverage Manufacturing Business to Refresco in All-Cash Transaction"]
["TSX:BCB) today announced that it has closed the previously announced sale of its traditional beverage manufacturing business (\"Cott Beverages\") to Refresco (Euronext:RFRG) for USD $1.25 billion. The transaction includes Cott's North America, U.K., and Mexico businesses (excluding the RCI International division and its associated concentrate facility as well as the Aimia Foods division). \"I would like to take this opportunity to thank all of the management and team members of Cott Beverages who have worked so hard to manage the business over the years and bring this transaction to fruition,\" said Jerry Fowden, Cott's Chief Executive Officer."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Investor's Business Daily•23 days ago"]
["Stocks With Rising Relative Price Strength: Cott"]
["Cott shows improving price performance, earning an upgrade to its IBD Relative Strength Rating from 80 to 84."]
[]
["PR Newswire•24 days ago"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
["TSX:BCB) today announced that the United Kingdom (\"UK\") Competition and Markets Authority (\"CMA\")  has today accepted in principle the remedy offered by Refresco on January 10, 2018 in regards to Cott's previously announced sale of its traditional beverage manufacturing business (\"Cott Beverages\") to Refresco (Euronext:RFRG) for USD $1.25 billion. On January 3, 2018, Refresco was informed by the CMA that the acquisition of Cott Beverages by Refresco raised potential competition concerns in the UK for one specific product category, namely \"from concentrate\" juice drinks in PET using a special aseptic production process that allows them to be sold preservative-free without refrigeration (APET).  In the UK, the combined company produces these products in only two factories, Bridgwater (Refresco) and Nelson (Cott)."]
[]
["CNW Group•24 days ago"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Accepts Phase 1 Remedy in Principle in the Sale of Its Traditional Beverage Manufacturing Business to Refresco"]
[]
["PR Newswire•25 days ago"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["TORONTO and TAMPA, FL , Jan. 16, 2018 /PRNewswire/ - Cott Corporation (NYSE:COT; TSX:BCB) (\" Cott \" or the \" Company \") announced today that the Company will release its fourth quarter ..."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["CNW Group•25 days ago"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["Cott Announces Date for Fourth Quarter and Fiscal Year 2017 Earnings Release and Conference Call"]
["ACCESSWIRE•last month"]
["Wired News – UK's CMA Raises Concerns Regarding Refresco's Acquisition of Cott Corp.’s Bottling Business"]
["LONDON, UK / ACCESSWIRE / January 05, 2018 / Active-Investors.com has just released a free research report on Cott Corp. (NYSE: COT ). If you want access to this report all you need to do is sign up now ..."]
[]
["PR Newswire•last month"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
["Refresco has been informed by the CMA that the acquisition of Cott Beverages by Refresco raises potential competition concerns in the UK for one specific category, juice drinks in PET using a special aseptic production process that allows them to be sold preservative-free without refrigeration. In the UK, the combined company produces these products in only two factories, Bridgwater (Refresco) and Nelson (Cott)."]
[]
["CNW Group•last month"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
["Cott Announces UK Competition and Markets Authority Update Regarding the Sale of its Traditional Beverage Manufacturing Business to Refresco"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Reuters•last month"]
["Refresco to offer remedies to UK watchdog concerns over bottling deal"]
["Drinks bottler Refresco (RFRG.AS) is willing to offer remedies to concerns voiced by Britain's Competition and Markets Authority (CMA) over the Dutch company's $1.25 billion (919.66 million pounds) acquisition of Cott Corp's (BCB.TO) bottling activities. The CMA, which has undertaken an initial investigation of the deal, said on Wednesday that it had concluded the purchase could result in higher prices or lead to lower quality standards for some juice drinks that both companies supply in the UK. Refresco said in a separate statement that it was prepared to offer \"suitable remedies\" to the CMA and would fully cooperate with the watchdog."]
["Reuters•last month"]
["Refresco to offer remedies to UK watchdog concerns over bottling deal"]
["Drinks bottler Refresco is willing to offer remedies to concerns voiced by Britain's Competition and Markets Authority (CMA) over the Dutch company's $1.25 billion acquisition of Cott Corp's bottling activities. The CMA, which has undertaken an initial investigation of the deal, said on Wednesday that it had concluded the purchase could result in higher prices or lead to lower quality standards for some juice drinks that both companies supply in the UK. Refresco said in a separate statement that it was prepared to offer \"suitable remedies\" to the CMA and would fully cooperate with the watchdog."]
["Reuters•last month"]
["UK competition watchdog raises concerns about Refresco bottling deal"]
["Britain's Competition and Markets Authority on Wednesday said it is concerned that Refresco's $1.25 billion purchase of Canada-based Cott Corp's bottling activities could result in higher prices or lead ..."]
[]
["PR Newswire•last month"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["TORONTO and TAMPA, FL , Dec. 29, 2017 /PRNewswire/ - Cott Corporation (\"Cott\") (NYSE: COT) (TSX: BCB) announced today that (i) its wholly owned subsidiary, Cott Beverages, Inc. (\"CBI\"), ..."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["CNW Group•last month"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes Due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
[]
["Markit•last month"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["Cott Corp NYSE:COT"]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["Cott Corp NYSE:COT"]
["Moody's•2 months ago"]
["Sunshine Investments B.V. -- Moody's assigns a (P)B2 CFR to Sunshine Mid B.V.; outlook stable"]
["Rating Action: Moody's assigns a B2 CFR to Sunshine Mid B.V.; outlook stable. Global Credit Research- 29 Nov 2017. London, 29 November 2017-- Moody's Investors Service has today assigned a provisional ..."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Cott Corp. (Canada) : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Cott Corp. (Canada) Here are 5 ETFs with the largest exposure to COT-US. Comparing the performance and risk of Cott Corp. (Canada) with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["CNW Group•3 months ago"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["PR Newswire•3 months ago"]
["Cott Announces Conditional Full Redemption of Cott Beverages, Inc.'s 5.375% Senior Notes due 2022 and DS Services of America, Inc.'s 10.000% Second-Priority Senior Secured Notes Due 2021"]
["TORONTO and TAMPA, FL , Nov. 22, 2017 /PRNewswire/ - Cott Corporation (\"Cott\") (NYSE: COT) (TSX: BCB) announced today that (i) its wholly owned subsidiary, Cott Beverages, Inc. (\"CBI\"), ..."]
[]
["Markit•3 months ago"]
["See what the IHS Markit Score report has to say about Cott Corp."]
["This could indicate that investors who seek to profit from falling equity prices are not currently targeting COT. Index (PMI) data, output in the Consumer Goods sector is rising. To the fullest extent permitted by law, IHS Markit disclaims any responsibility or liability, whether in contract, tort (including, without limitation, negligence), equity or otherwise, for any loss or damage arising from any reliance on or the use of this material in any way."]
["Recommendation Rating"]
[]
[2.2000000000000002]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (11)"]
[]
["Current 15.23"]
["Average 18.05"]
["Low 15.00"]
["High 20.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"COT Mktwth Gr","index":127,"n_rows":376,"n_cols":5,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",18.25]
["Number of Ratings:",10,"Current Quarters Estimate:",5.4999999999999997E-3]
["FY Report Date:",43070,"Current Year's Estimate:",0.03]
["Last Quarter's Earnings:",0.06,"Median PE on CY Estimate:",9999]
["Year Ago Earnings:",0.18,"Next Fiscal Year Estimate:",0.33]
[null,null,"Median PE on Next FY Estimate:",59.96]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",7,5,10,10]
["Mean Estimate",5.4999999999999997E-3,0.03,0.03,0.33]
["High Estimates",0.09,0.12,0.26,0.62]
["Low Estimates",-0.03,-0.01,-0.11,0.14000000000000001]
["Coefficient Variance",834.53,162.32,396.2,44.36]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",6,6,6]
["OVERWEIGHT",0,0,0]
["HOLD",4,3,3]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Earnings Scheduled For November 9, 2017"]
[]
["4:08 a.m. Nov. 9, 2017"]
[]
["- Benzinga.com"]
[]
["Earnings Scheduled For November 10, 2016"]
[]
["4:16 a.m. Nov. 10, 2016"]
[]
["- Benzinga.com"]
[]
["Thursday Morning's Top Earnings Reports"]
[]
["8:56 a.m. Aug. 4, 2016"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["14 Stocks Insulated From Amazon's Dominance"]
[]
["6:43 a.m. Sept. 11, 2017"]
[]
["- Benzinga.com"]
[]
["Analyst: Dr. Pepper And Cott Ready To Bubble Higher, Coke And Pepsi Potential Fizzles"]
[]
["3:01 p.m. June 7, 2017"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For June 7, 2017"]
[]
["8:27 a.m. June 7, 2017"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Income Qtr","index":128,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Cott Corp."]
["View Ratios"]
["All values CAD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","1.15B","1.18B","1.19B","1.36B","728.09M"]
["Sales Growth","-",2.5600000000000001E-2,1.9E-3,0.14940000000000001,-0.46600000000000003]
["Cost of Goods Sold (COGS) incl. D&A","757.59M","782.6M","776.2M","904.39M","361.35M"]
["COGS excluding D&A","675.15M","689.87M","690.97M","810.67M","299.43M"]
["Depreciation & Amortization Expense","82.44M","92.74M","85.23M","93.72M","61.92M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",3.3000000000000002E-2,-8.2000000000000007E-3,0.16520000000000001,-0.60050000000000003]
["Gross Income","396.93M","401.51M","410.14M","459.19M","366.74M"]
["Gross Income Growth","-",1.15E-2,2.1499999999999998E-2,0.1196,-0.20130000000000001]
["Gross Profit Margin","-","-","-","-",0.50370000000000004,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","343.06M","394.97M","385.26M","402.98M","329.39M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","343.06M","394.97M","385.26M","402.98M","329.39M"]
["SGA Growth","-",0.15129999999999999,-2.46E-2,4.5999999999999999E-2,-0.18260000000000001]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","8.35M","24.15M","9.66M","10.76M","4.01M"]
["EBIT after Unusual Expense","(8.35M)","(24.15M)","(9.66M)","(10.76M)","(4.01M)"]
["Non Operating Income/Expense","3.78M","4.27M","(12.04M)","(28.77M)","(1.13M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","44.87M","46.7M","47.25M","44.78M","29.08M"]
["Interest Expense Growth","-",4.0800000000000003E-2,1.17E-2,-5.2299999999999999E-2,-0.35060000000000002]
["Gross Interest Expense","44.87M","46.7M","47.25M","44.78M","29.08M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","4.43M","(60.05M)","(44.07M)","(28.1M)","3.13M"]
["Pretax Income Growth","-",-14.539400000000001,0.2661,0.36230000000000001,1.1114999999999999]
["Pretax Margin","-","-","-","-",4.3E-3,"NA"]
["Income Tax","7.57M","41.5M","1.46M","1.88M","1.13M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","(3.13M)","(101.55M)","(45.53M)","(29.99M)","2.01M"]
["Minority Interest Expense","1.96M","2.54M","2.65M","3.09M","-"]
["Net Income","(5.09M)","(104.08M)","(48.17M)","(33.08M)","2.01M"]
["Net Income Growth","-",-19.459499999999998,0.53720000000000001,0.31340000000000001,1.0606]
["Net Margin Growth","-","-","-","-",2.8E-3,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","51.26M"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","51.26M"]
["Net Income After Extraordinaries","(5.09M)","(104.08M)","(48.17M)","(33.08M)","53.27M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","(5.09M)","(104.08M)","(48.17M)","(33.08M)","53.27M"]
["EPS (Basic)",-0.04,-0.75,-0.34,-0.24,0.38]
["EPS (Basic) Growth","-",-18.11,0.53949999999999998,0.29670000000000002,2.5813999999999999]
["Basic Shares Outstanding","138.2M","138.4M","138.74M","139M","139.21M"]
["EPS (Diluted)",-0.04,-0.75,-0.34,-0.24,0.38]
["EPS (Diluted) Growth","-",-18.11,0.53949999999999998,0.29670000000000002,2.5537000000000001]
["Diluted Shares Outstanding","138.2M","138.4M","138.74M","139M","141M"]
["EBITDA","136.31M","99.28M","110.11M","149.93M","99.27M"]
["EBITDA Growth","-",-0.2717,0.1091,0.36159999999999998,-0.33789999999999998]
["EBITDA Margin","-","-","-","-",0.1363,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Balance Qtr","index":129,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Cott Corp."]
["View Ratios"]
["Assets"]
["All values CAD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","156.26M","158.38M","707.5M","160M","102.55M"]
["Cash Only","156.26M","158.38M","707.5M","160M","102.55M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.35E-2,3.4672000000000001,-0.77390000000000003,-0.35899999999999999]
["Cash & ST Investments / Total Assets",2.8899999999999999E-2,0.03,0.1201,2.9899999999999999E-2,1.9800000000000002E-2]
["Total Accounts Receivable","609.68M","541.65M","570.14M","632.08M","389.7M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","11.7M","11.8M","11.2M","12.08M","10.13M"]
["Bad Debt/Doubtful Accounts","(11.7M)","(11.8M)","(11.2M)","(12.08M)","(10.13M)"]
["Other Receivables",788550,"43.58M","-","-","-"]
["Accounts Receivable Growth","-",-0.1116,5.2600000000000001E-2,0.1086,-0.38350000000000001]
["Accounts Receivable Turnover",1.89,2.19,2.08,2.16,1.87]
["Inventories","420.69M","404.19M","439.3M","421.56M","177.97M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","44.55M","39.96M","53.75M","48.83M","561.17M"]
["Miscellaneous Current Assets","44.55M","39.96M","53.75M","48.83M","561.17M"]
["Total Current Assets","1.23B","1.14B","1.77B","1.26B","1.23B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","1.25B","1.25B","1.24B","1.22B","738.38M"]
["Property, Plant & Equipment - Gross","-","2.23B","-","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","24.54M","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","987.95M","-","-","-"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","2.84B","2.84B","2.82B","2.82B","2.33B"]
["Net Goodwill","1.56B","1.58B","1.58B","1.58B","1.37B"]
["Net Other Intangibles","1.29B","1.26B","1.24B","1.24B","955.37M"]
["Other Assets","55.07M","55.39M","54.15M","51.04M","888.46M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","5.41B","5.28B","5.89B","5.35B","5.19B"]
["Assets - Total - Growth","-",-2.29E-2,0.115,-9.2299999999999993E-2,-2.98E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","353.66M","285.24M","202.31M","339.74M","3.25M"]
["Short Term Debt","347.09M","277.6M","195.78M","331.17M","-"]
["Current Portion of Long Term Debt","6.57M","7.64M","6.53M","8.57M","3.25M"]
["Accounts Payable","391.25M","455.82M","824.33M","524.8M","272.64M"]
["Accounts Payable Growth","-",0.16500000000000001,0.80840000000000001,-0.3634,-0.48049999999999998]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","395.59M","345.32M",0,"398.96M","943.24M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","275.07M","236.43M",0,"282.47M","865.95M"]
["Total Current Liabilities","1.14B","1.09B","1.03B","1.26B","1.22B"]
["Long-Term Debt","2.65B","2.67B","3.38B","2.65B","1.92B"]
["Long-Term Debt excl. Capitalized Leases","2.65B","2.67B","3.38B","2.65B","1.91B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","3.5M"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","196.87M","211.35M","208.32M","211.17M","162.21M"]
["Deferred Taxes - Credit","222.63M","211.62M","210.18M","213.12M","164.96M"]
["Deferred Taxes - Debit","25.76M",268210,"1.87M","1.95M","2.75M"]
["Other Liabilities","107.51M","147.52M","148.84M","146.62M","792.91M"]
["Other Liabilities (excl. Deferred Income)","107.51M","147.52M","148.84M","146.62M","792.91M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","4.12B","4.11B","4.76B","4.27B","4.1B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.76270000000000004,0.7782,0.8085,0.79849999999999999,0.78939999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","1.28B","1.16B","1.12B","1.07B","1.08B"]
["Common Stock Par/Carry Value","1.19B","1.22B","1.22B","1.18B","1.14B"]
["Retained Earnings","140.23M","30.71M","(29.21M)","(71.17M)","(25.89M)"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(111.97M)","(138.66M)","(124.96M)","(105.45M)","(96.68M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.23599999999999999,0.22040000000000001,0.19,0.1996,0.20860000000000001]
["Total Shareholders' Equity","1.28B","1.16B","1.12B","1.07B","1.08B"]
["Total Shareholders' Equity / Total Assets",0.23599999999999999,0.22040000000000001,0.19,0.1996,0.20860000000000001]
["Accumulated Minority Interest","6.7M","7.11M","8.54M","10.13M","10.51M"]
["Total Equity","1.28B","1.17B","1.13B","1.08B","1.09B"]
["Liabilities & Shareholders' Equity","5.41B","5.28B","5.89B","5.35B","5.19B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COT Cash Qtr","index":130,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Cott Corp."]
["NYSE: COT"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Cott Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:03 p.m."]
[]
["COT"]
["/quotes/zigman/17118/composite"]
[]
["$"]
[]
[15.23]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 930"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/17118/composite"]
[]
["Previous close"]
[]
[15.31]
[]
[15.23]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[14.81]
[]
[15.53]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[10.44]
[]
[17.78]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Cott Corp."]
["View Ratios"]
["Operating Activities"]
["All values CAD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","(3.07M)","(100.84M)","(45.53M)","(30.11M)","59.79M"]
["Net Income Growth","-",-31.841699999999999,0.54849999999999999,0.33860000000000001,2.9857]
["Depreciation, Depletion & Amortization","85.58M","91.76M","85.23M","93.66M","6.8M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","6.95M","38.04M",-661724,-272101,"2.77M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","7.59M","24.88M","16.41M","35.35M","(57.26M)"]
["Funds from Operations","97.06M","53.84M","55.45M","98.63M","12.1M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","25.6M","90.67M","(60.35M)","41.27M","34.53M"]
["Receivables","32.88M","53.44M","(17.6M)","(66.98M)","36.52M"]
["Accounts Payable","(14.89M)","12.71M","4.37M","86.35M","(14.11M)"]
["Other Assets/Liabilities","(6.61M)","10.49M","(11.91M)","10.31M","7.49M"]
["Net Operating Cash Flow","122.66M","144.51M","(4.9M)","139.9M","46.63M"]
["Net Operating Cash Flow Growth","-",0.17810000000000001,-1.0339,29.5702,-0.66669999999999996]
["Net Operating Cash Flow / Sales",0.1062,0.122,-4.1000000000000003E-3,0.1026,6.4000000000000001E-2]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(54.68M)","(54.78M)","(57.44M)","(58.36M)","(19.22M)"]
["Capital Expenditures (Fixed Assets)","(52.37M)","(50.68M)","(53.73M)","(54.32M)","(19.1M)"]
["Capital Expenditures (Other Assets)","(2.31M)","(4.1M)","(3.71M)","(4.03M)",-119768]
["Capital Expenditures Growth","-",-1.8E-3,-4.8500000000000001E-2,-1.6E-2,0.67069999999999996]
["Capital Expenditures / Sales",-4.7399999999999998E-2,-4.6300000000000001E-2,-4.8399999999999999E-2,-4.2799999999999998E-2,-2.64E-2]
["Net Assets from Acquisitions","(1.21B)",911704,"(6.62M)","(52.35M)","15.23M"]
["Sale of Fixed Assets & Businesses","2.17M","5.69M","5.43M","19.92M","(17.49M)"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","1.86M",659775,264690,268925,"74.11M"]
["Net Investing Cash Flow","(1.26B)","(47.52M)","(58.36M)","(90.51M)","(794.9M)"]
["Net Investing Cash Flow Growth","-",0.96230000000000004,-0.22819999999999999,-0.55089999999999995,-7.782]
["Net Investing Cash Flow / Sales",-1.0931999999999999,-4.0099999999999997E-2,-4.9200000000000001E-2,-6.6400000000000001E-2,-1.0918000000000001]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","(11.39M)","(10.95M)","(11.12M)","(11.16M)","(10.59M)"]
["Common Dividends","(11.39M)","(10.95M)","(11.12M)","(11.16M)","(10.59M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","4.59M","(2.02M)","(1.72M)",386446,"2.64M"]
["Repurchase of Common & Preferred Stk.","(4.53M)","(1.58M)","(2.38M)",-19059,-86841]
["Sale of Common & Preferred Stock","9.12M",-438293,661724,405505,"2.73M"]
["Proceeds from Stock Options","9.12M",-438293,661724,405505,"2.73M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","991.61M","(78.04M)","620.43M","(580.81M)","848.23M"]
["Change in Current Debt","348.12M","(74.59M)","(81.13M)","144.89M","-"]
["Change in Long-Term Debt","643.49M","(3.44M)","701.56M","(725.71M)","848.23M"]
["Issuance of Long-Term Debt","645.91M","(3.05M)","980.15M","5.57M","(18.11M)"]
["Reduction in Long-Term Debt","(2.41M)",-391146,"(278.59M)","(731.28M)","866.34M"]
["Other Funds","(17.97M)","(2.22M)",-529379,-671254,"1.86M"]
["Other Uses","(17.97M)","(2.22M)","(1.19M)","(1.21M)","-"]
["Other Sources","-","-",661724,538909,-545868]
["Net Financing Cash Flow","966.85M","(93.23M)","607.07M","(592.26M)","778.37M"]
["Net Financing Cash Flow Growth","-",-1.0964,7.5114000000000001,-1.9756,2.3142]
["Net Financing Cash Flow / Sales",0.83740000000000003,-7.8700000000000006E-2,0.51170000000000004,-0.43430000000000002,1.0690999999999999]
["Exchange Rate Effect","(1.51M)","(4.89M)","1.99M","3.88M","2.51M"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","(174.15M)","(1.14M)","545.79M","(538.99M)","32.61M"]
["Free Cash Flow","70.29M","93.82M","(58.63M)","85.58M","27.53M"]
["Free Cash Flow Growth","-",0.33479999999999999,-1.6249,2.4596,-0.67830000000000001]
["Free Cash Flow Yield","-","-","-","-",6.7000000000000004E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Income St","index":131,"n_rows":359,"n_cols":7,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Fomento de Construcciones y Contratas S.A. ADR"]
["View Ratios"]
["Fiscal year is January-December. All values EUR millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","11.15B","6.75B","6.33B","6.48B","5.95B"]
["Sales Growth","-",-0.3947,-6.1600000000000002E-2,2.24E-2,-8.1000000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","8.96B","4.99B","4.52B","4.8B","4.31B"]
["COGS excluding D&A","8.32B","4.57B","4.11B","4.37B","3.91B"]
["Depreciation & Amortization Expense","640.57M","425.79M","404.27M","428.46M","399.31M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.44290000000000002,-9.5399999999999999E-2,6.3200000000000006E-2,-0.1021]
["Gross Income","2.19B","1.76B","1.82B","1.67B","1.64B"]
["Gross Income Growth","-",-0.1981,3.4200000000000001E-2,-7.9000000000000001E-2,-2.06E-2]
["Gross Profit Margin","-","-","-","-",0.27560000000000001,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","2.51B","1.9B","1.64B","1.47B","1.38B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.51B","1.9B","1.64B","1.47B","1.38B"]
["SGA Growth","-",-0.24299999999999999,-0.13750000000000001,-9.9400000000000002E-2,-6.3200000000000006E-2]
["Other Operating Expense","-","-","(98M)","26.76M","(159.26M)"]
["Unusual Expense","613M","386.56M","655.78M","26.69M","346.92M"]
["EBIT after Unusual Expense","(928.08M)","(386.56M)","(376.71M)","146.76M","71.29M"]
["Non Operating Income/Expense","366.26M","98.65M","(65.21M)","128.46M","54.29M"]
["Non-Operating Interest Income","91.55M","64.65M","172.41M","32.9M","27.95M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","440.77M","460.71M","464.52M","349.17M","371.19M"]
["Interest Expense Growth","-",4.5199999999999997E-2,8.3000000000000001E-3,-0.24829999999999999,6.3100000000000003E-2]
["Gross Interest Expense","440.78M","463.17M","470.75M","350.44M","372.3M"]
["Interest Capitalized",15000,"2.47M","6.23M","1.27M","1.11M"]
["Pretax Income","(911.04M)","(823.96M)","(734.03M)","(41.06M)","(217.66M)"]
["Pretax Income Growth","-",9.5600000000000004E-2,0.1091,0.94410000000000005,-4.3014999999999999]
["Pretax Margin","-","-","-","-",-3.6600000000000001E-2,"NA"]
["Income Tax","(164.23M)","(135.38M)","(64.17M)","(40.85M)","34.98M"]
["Income Tax - Current Domestic","-","-","-","60.95M","41.89M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","(101.79M)","(6.91M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","(128.42M)","34.28M","(84.78M)","35.35M","56.44M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","(875.23M)","(654.3M)","(754.64M)","35.15M","(196.19M)"]
["Minority Interest Expense","(64.23M)","(24.01M)","(9.12M)","(7.88M)","(41.91M)"]
["Net Income","(811M)","(630.29M)","(745.52M)","43.02M","(154.28M)"]
["Net Income Growth","-",0.2228,-0.18279999999999999,1.0577000000000001,-4.5862999999999996]
["Net Margin Growth","-","-","-","-",-2.5899999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","(216.96M)","(876.01M)","21.23M","(89.31M)","(7.29M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(216.96M)","(876.01M)","21.23M","(89.31M)","(7.29M)"]
["Net Income After Extraordinaries","(1.03B)","(1.51B)","(724.29M)","(46.29M)","(161.58M)"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","(1.03B)","(1.51B)","(724.29M)","(46.29M)","(161.58M)"]
["EPS (Basic)",-6.4,-8.4600000000000009,-2.71,-0.18,-0.43]
["EPS (Basic) Growth","-",-0.32219999999999999,0.68,0.93530000000000002,-1.4529000000000001]
["Basic Shares Outstanding","160.68M","178.05M","267.3M","267.11M","378.41M"]
["EPS (Diluted)",-6.4,-8.4600000000000009,-2.71,-0.18,-0.43]
["EPS (Diluted) Growth","-",-0.32219999999999999,0.68,0.93530000000000002,-1.4529000000000001]
["Diluted Shares Outstanding","160.68M","178.05M","267.3M","267.11M","378.41M"]
["EBITDA","325.49M","285.8M","683.34M","601.9M","817.53M"]
["EBITDA Growth","-",-0.12189999999999999,1.391,-0.1192,0.35820000000000002]
["EBITDA Margin","-","-","-","-",0.13739999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Balance Sheet","index":132,"n_rows":387,"n_cols":7,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Fomento de Construcciones y Contratas S.A. ADR"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values EUR millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","1.18B","994.89M","1.54B","1.53B","1.25B"]
["Cash Only","1.17B","987.62M","1.54B","1.35B","1.15B"]
["Short-Term Investments","10.86M","7.27M","6.66M","184.03M","107.39M"]
["Cash & Short Term Investments Growth","-",-0.15479999999999999,0.55169999999999997,-9.1999999999999998E-3,-0.18049999999999999]
["Cash & ST Investments / Total Assets",5.9700000000000003E-2,6.3600000000000004E-2,0.1101,0.11890000000000001,0.1164]
["Total Accounts Receivable","5.26B","3.09B","2.71B","2.13B","1.69B"]
["Accounts Receivables, Net","4.24B","2.29B","2.01B","1.77B","1.42B"]
["Accounts Receivables, Gross","4.24B","2.29B","2.01B","1.77B","1.42B"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","1.02B","794.1M","702.86M","357.22M","273.71M"]
["Accounts Receivable Growth","-",-0.41310000000000002,-0.1206,-0.2155,-0.20580000000000001]
["Accounts Receivable Turnover",2.12,2.19,2.33,3.04,3.52]
["Inventories","1.13B","798.26M","760.58M","648.64M","581.63M"]
["Finished Goods","32.31M","23.57M","22.17M","20.01M","12.68M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","462.55M","309.74M","277.37M","223.55M","171.05M"]
["Progress Payments & Other","633.82M","464.95M","461.04M","405.09M","397.9M"]
["Other Current Assets","1.57B","2.29B","1.37B","510.64M","331.71M"]
["Miscellaneous Current Assets","1.56B","2.29B","1.37B","510.64M","331.71M"]
["Total Current Assets","9.13B","7.17B","6.39B","4.82B","3.86B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","4.62B","3.74B","3.15B","3.13B","2.52B"]
["Property, Plant & Equipment - Gross","10.45B","9.07B","9.41B","9.75B","8.62B"]
["Buildings","1.02B","734.3M","760.31M","789.75M","698.46M"]
["Land & Improvements","801.29M","779.63M","791.87M","784.77M","637.73M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","821.55M","627.01M","658.55M","6.02B","5.18B"]
["Accumulated Depreciation","5.83B","5.33B","6.25B","6.63B","6.1B"]
["Total Investments and Advances","1.09B","433.09M","315.46M","659.36M","491.29M"]
["Other Long-Term Investments","157.72M","61.27M","75.65M","72.4M","114.01M"]
["Long-Term Note Receivable","325.58M","342.36M","328.49M","291.01M","514.27M"]
["Intangible Assets","3.82B","2.86B","2.97B","3.03B","2.54B"]
["Net Goodwill","1.97B","1.45B","1.47B","1.5B","1.09B"]
["Net Other Intangibles","1.85B","1.42B","1.5B","1.53B","1.44B"]
["Other Assets","-","-","43.63M","49.5M","-"]
["Tangible Other Assets","-","-","43.63M","49.5M","-"]
["Total Assets","19.71B","15.63B","14.02B","12.86B","10.77B"]
["Assets - Total - Growth","-",-0.20680000000000001,-0.10290000000000001,-8.2799999999999999E-2,-0.16270000000000001]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","4.07B","6.23B","1.3B","1.41B","402.15M"]
["Short Term Debt","-","6.21B","1.29B","1.39B","380.17M"]
["Current Portion of Long Term Debt","4.07B","12.75M","15.76M","23.79M","21.98M"]
["Accounts Payable","2.41B","1.5B","1.41B","1.24B","1.08B"]
["Accounts Payable Growth","-",-0.37769999999999998,-6.3100000000000003E-2,-0.115,-0.1341]
["Income Tax Payable","37.25M","25.17M","63.6M","104.35M","161.84M"]
["Other Current Liabilities","3.92B","4.16B","2.97B","1.99B","1.67B"]
["Dividends Payable",539000,"3.22M",572000,"-","1.48M"]
["Accrued Payroll","186.84M","91.2M","85.02M","73.63M","72.19M"]
["Miscellaneous Current Liabilities","3.74B","4.07B","2.89B","1.92B","1.6B"]
["Total Current Liabilities","10.44B","11.91B","5.74B","4.75B","3.31B"]
["Long-Term Debt","4.39B","1.06B","5.61B","5.64B","4.59B"]
["Long-Term Debt excl. Capitalized Leases","4.35B","1.03B","5.57B","5.6B","4.56B"]
["Non-Convertible Debt","4.35B","1.03B","5.57B","5.6B","4.56B"]
["Convertible Debt","-","-","-","-","2.59M"]
["Capitalized Lease Obligations","44.43M","35.5M","37.86M","38.35M","27.45M"]
["Provision for Risks & Charges","1.11B","1.09B","1.16B","1.25B","1.18B"]
["Deferred Taxes","190.07M","(279.23M)","(308.8M)","(505.48M)","(564.21M)"]
["Deferred Taxes - Credit","907.27M","802.77M","513.74M","386.31M","285.89M"]
["Deferred Taxes - Debit","717.2M","1.08B","822.54M","891.79M","850.09M"]
["Other Liabilities","909.85M","288.35M","267.03M","130.75M","250.27M"]
["Other Liabilities (excl. Deferred Income)","909.85M","288.35M","267.03M","130.75M","250.27M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","17.77B","15.16B","13.29B","12.16B","9.61B"]
["Non-Equity Reserves","220.24M","228.73M","239.27M","248.26M","225.46M"]
["Total Liabilities / Total Assets",0.90149999999999997,0.9698,0.9476,0.9456,0.89229999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","1.26B","3.18M","271.68M","245.16M","788.73M"]
["Common Stock Par/Carry Value","127.3M","127.3M","260.57M","260.57M","378.83M"]
["Retained Earnings","664.08M","(1.51B)","(724.29M)","(46.29M)","(161.58M)"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(81.29M)","(123.61M)","(77.13M)","(27.37M)","(121.18M)"]
["Unrealized Gain/Loss Marketable Securities","(346.24M)","(204.16M)","(244.06M)","(237.6M)","(177.83M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(345.02M)","(6.1M)","(5.28M)","(5.5M)","(5.5M)"]
["Common Equity / Total Assets",6.3899999999999998E-2,2.0000000000000001E-4,1.9400000000000001E-2,1.9099999999999999E-2,7.3200000000000001E-2]
["Total Shareholders' Equity","1.26B","3.18M","271.68M","245.16M","788.73M"]
["Total Shareholders' Equity / Total Assets",6.3899999999999998E-2,2.0000000000000001E-4,1.9400000000000001E-2,1.9099999999999999E-2,7.3200000000000001E-2]
["Accumulated Minority Interest","461.72M","239.97M","223.74M","206.52M","145.49M"]
["Total Equity","1.72B","243.16M","495.42M","451.67M","934.22M"]
["Liabilities & Shareholders' Equity","19.71B","15.63B","14.02B","12.86B","10.77B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Cash Flow","index":133,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Fomento de Construcciones y Contratas S.A. ADR"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values EUR millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","(1.04B)","(789.68M)","(818.81M)","(5.7M)","(161.21M)"]
["Net Income Growth","-",0.24030000000000001,-3.6900000000000002E-2,0.99299999999999999,-27.277699999999999]
["Depreciation, Depletion & Amortization","1.03B","425.79M","404.27M","433.21M","404.79M"]
["Depreciation and Depletion","640.57M","425.79M","404.27M","433.21M","404.79M"]
["Amortization of Intangible Assets","388.86M","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","486.39M","509.62M","662.21M","(46.86M)","268.37M"]
["Funds from Operations","476.36M","145.73M","247.67M","380.65M","511.95M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(145.81M)","264.75M","22.29M","(35.65M)","210.69M"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","330.55M","410.48M","269.96M","345M","722.64M"]
["Net Operating Cash Flow Growth","-",0.24179999999999999,-0.34229999999999999,0.27800000000000002,1.0946]
["Net Operating Cash Flow / Sales",2.9600000000000001E-2,6.08E-2,4.2599999999999999E-2,5.33E-2,0.12139999999999999]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(519.01M)","(419.05M)","(393.97M)","(338.9M)","(302.8M)"]
["Capital Expenditures (Fixed Assets)","(519.01M)","(419.05M)","(393.97M)","(338.9M)","(302.8M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.19259999999999999,5.9900000000000002E-2,0.13980000000000001,0.1065]
["Capital Expenditures / Sales",-4.65E-2,-6.2100000000000002E-2,-6.2199999999999998E-2,-5.2299999999999999E-2,-5.0900000000000001E-2]
["Net Assets from Acquisitions","(51.02M)","-","-","-","(114.66M)"]
["Sale of Fixed Assets & Businesses","190.9M","64.32M","49.41M","20.45M","178.81M"]
["Purchase/Sale of Investments","-","185.83M","86.62M","(75M)","-"]
["Purchase of Investments","-","(60.51M)","(91.53M)","(93M)","-"]
["Sale/Maturity of Investments","-","246.33M","178.16M","18.01M","-"]
["Other Uses","(150.59M)","(446.83M)","-","(33.28M)","(31.16M)"]
["Other Sources","30.93M","-","71.09M","-","161.05M"]
["Net Investing Cash Flow","(498.8M)","(615.73M)","(186.85M)","(426.73M)","(108.75M)"]
["Net Investing Cash Flow Growth","-",-0.2344,0.69650000000000001,-1.2839,0.74519999999999997]
["Net Investing Cash Flow / Sales",-4.4699999999999997E-2,-9.1200000000000003E-2,-2.9499999999999998E-2,-6.59E-2,-1.83E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(152.53M)","-","-","-","-"]
["Common Dividends","(152.53M)","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(51.58M)","-","-","(1.97M)","707.78M"]
["Repurchase of Common & Preferred Stk.","(52.5M)","-","-","(2.24M)",-83000]
["Sale of Common & Preferred Stock",923000,"-","-",269000,"707.86M"]
["Proceeds from Stock Options",923000,"-","-",269000,"707.86M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(741.27M)","35.42M","428.47M","(90.15M)","(1.45B)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(741.27M)","35.42M","428.47M","(90.15M)","(1.45B)"]
["Issuance of Long-Term Debt","2.01B","246.49M","982.85M","328.4M","495M"]
["Reduction in Long-Term Debt","(2.75B)","(211.07M)","(554.38M)","(418.55M)","(1.95B)"]
["Other Funds","(28.37M)","(1.26M)","15.76M","(30.88M)","(30.09M)"]
["Other Uses","(28.37M)","(3.76M)","(4.85M)","(30.88M)","(30.09M)"]
["Other Sources","-","2.49M","20.62M","-","-"]
["Net Financing Cash Flow","(973.75M)","34.16M","444.23M","(123M)","(774.99M)"]
["Net Financing Cash Flow Growth","-",1.0350999999999999,12.004799999999999,-1.2768999999999999,-5.3006000000000002]
["Net Financing Cash Flow / Sales",-8.7300000000000003E-2,5.1000000000000004E-3,7.0099999999999996E-2,-1.9E-2,-0.13020000000000001]
["Exchange Rate Effect","6.16M","(11.49M)","22.18M","13.11M","(38.33M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","(1.14B)","(182.58M)","549.53M","(191.63M)","(199.43M)"]
["Free Cash Flow","(188.46M)","(8.57M)","(124.01M)","6.1M","419.84M"]
["Free Cash Flow Growth","-",0.95450000000000002,-13.473699999999999,1.0491999999999999,67.849000000000004]
["Free Cash Flow Yield","-","-","-","-",0.1469,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FCC.MC Summary","index":134,"n_rows":197,"n_cols":2,"rows_kept":197,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Fomento de Construcciones y Contratas, S.A. (FCC.MC)"]
["MCE - MCE Delayed Price. Currency in EUR"]
["8.70-0.22 (-2.47%)"]
["At close: 5:35PM CET"]
["People also watch"]
["ACS.MCFER.MCANA.MCIDR.MCGAS.MC"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",8.92]
["Open",8.85]
["Bid","8.70 x 107000"]
["Ask","8.80 x 44300"]
["Day's Range","8.70 - 8.89"]
["52 Week Range","7.68 - 9.89"]
["Volume",175101]
["Avg. Volume",75437]
["Market Cap","3.294B"]
["Beta","N/A"]
["PE Ratio (TTM)",19.21]
["EPS (TTM)",0.45]
["Earnings Date","Feb 5, 2018 - Feb 9, 2018"]
["Forward Dividend & Yield","0.00 (5.48%)"]
["Ex-Dividend Date",41103]
["1y Target Est",9.2899999999999991]
["Currency in EUR"]
["Valuation Measures"]
["Market Cap (intraday) 5","3.29B"]
["Enterprise Value 3","7.43B"]
["Trailing P/E ",19.21]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",0.55000000000000004]
["Price/Book (mrq)",3.63]
["Enterprise Value/Revenue 3",1.23]
["Enterprise Value/EBITDA 6",6.29]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",2.8400000000000002E-2]
["Operating Margin (ttm)",0.13009999999999999]
["Management Effectiveness"]
["Return on Assets (ttm)",4.4999999999999998E-2]
["Return on Equity (ttm)",0.188]
["Income Statement"]
["Revenue (ttm)","6.04B"]
["Revenue Per Share (ttm)",15.95]
["Quarterly Revenue Growth (yoy)",-1.2999999999999999E-2]
["Gross Profit (ttm)","4.02B"]
["EBITDA ","1.18B"]
["Net Income Avi to Common (ttm)","171.32M"]
["Diluted EPS (ttm)",0.45]
["Quarterly Earnings Growth (yoy)","N/A"]
["Balance Sheet"]
["Total Cash (mrq)","1.14B"]
["Total Cash Per Share (mrq)",3.01]
["Total Debt (mrq)","4.95B"]
["Total Debt/Equity (mrq)",503.82]
["Current Ratio (mrq)",1.28]
["Book Value Per Share (mrq)",2.4]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","N/A"]
["Levered Free Cash Flow (ttm)","N/A"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",6.0600000000000001E-2]
["S&P500 52-Week Change 3",0.1144]
["52 Week High 3",9.89]
["52 Week Low 3",7.68]
["50-Day Moving Average 3",9.2100000000000009]
["200-Day Moving Average 3",8.89]
["Share Statistics"]
["Avg Vol (3 month) 3","75.44k"]
["Avg Vol (10 day) 3","122.83k"]
["Shares Outstanding 5","378.6M"]
["Float ","71.13M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4",5.4800000000000001E-2]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4",2.09]
["Payout Ratio 4",0]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",41103]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
["Thomson Reuters StreetEvents•3 months ago"]
["Edited Transcript of FCC.MC earnings conference call or presentation 31-Oct-17 8:00am GMT"]
["Q3 2017 Fomento de Construcciones y Contratas SA Earnings Call"]
[]
["We're sorry this is all we were able to find about this topic."]
["Recommendation Rating"]
[]
[3.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (8)"]
[]
["Current 8.70"]
["Average 9.29"]
["Low 7.70"]
["High 10.70"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"FMOCY Mktw Sum","index":135,"n_rows":533,"n_cols":4,"rows_kept":533,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
[]
["Company Description"]
[]
["Fomento de Construcciones y Contratas SA is engaged in providing infrastructure construction, project management, and concessionary services. It operates through the following segments: Environmental Services, End-to-End Water Management, Construction, Cement, and Corporate. The Environmental Servic..."]
[]
["Fomento de Construcciones y Contratas SA is engaged in providing infrastructure construction, project management, and concessionary services. It operates through the following segments: Environmental Services, End-to-End Water Management, Construction, Cement, and Corporate. The Environmental Services segment offers industrial waste treatment and recovery. The End-to-End Water Management segment designs, installs, and maintains water infrastructure and filtering systems. The Construction segment builds motorways, dual carriageways, roads, tunnels, bridges, ports, airports, hydraulic works, and residential properties. The Cement segment consists of quarries and mineral deposits operations and production of cement, lime, plaster, and concrete. The Corporate segment includes the firm's cash management and administrative activities. The company was founded in March 1992 and is headquartered in Barcelona, Spain."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[-20.74]
[]
["P/E Ratio (with extraordinary items)"]
[]
[-22.54]
[]
["Price to Sales Ratio"]
[]
[0.48]
[]
["Price to Book Ratio"]
[]
[3.62]
[]
["Price to Cash Flow Ratio"]
[]
[3.95]
[]
["Enterprise Value to EBITDA"]
[]
[8.86]
[]
["Enterprise Value to Sales"]
[]
[1.24]
[]
["Total Debt to Enterprise Value"]
[]
[0.74]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[107035]
[]
["Income Per Employee"]
[]
[-2775]
[]
["Receivables Turnover"]
[]
[3.12]
[]
["Total Asset Turnover"]
[]
[0.5]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.1599999999999999]
[]
["Quick Ratio"]
[]
[0.99]
[]
["Cash Ratio"]
[]
[0.38]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[27.56]
[]
["Operating Margin"]
[]
[7.03]
[]
["Pretax Margin"]
[]
[-3.66]
[]
["Net Margin"]
[]
[-2.59]
[]
["Return on Assets"]
[]
[-1.31]
[]
["Return on Equity"]
[]
[-29.84]
[]
["Return on Total Capital"]
[]
[-2.36]
[]
["Return on Invested Capital"]
[]
[-2.74]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[632.5]
[]
["Total Debt to Total Capital"]
[]
[86.35]
[]
["Total Debt to Total Assets"]
[]
[46.32]
[]
["Long-Term Debt to Equity"]
[]
[581.51]
[]
["Long-Term Debt to Total Capital"]
[]
[79.39]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Ms. Esther Koplowitz Romero de Juseu","-",2000,"Vice Chairman"]
["Mr. Pablo Colio Abril","-",2017,"Chief Executive Officer"]
["Mr. Víctor Pastor Fernández","-","-","General Manager-Finance"]
["Mr. Mariano Miguel Velasco","-","-","Director"]
["Mr. Carlos Manuel Jarque Uribe",63,"-","Director"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/fmocy"]
[]
["MarketWatch News on FMOCY"]
[]
["FCC net profit falls 8% in 2009"]
[]
["5:02 a.m. Feb. 26, 2010"]
[]
["- Barbara Kollmeyer"]
[]
["FCC 2009 net profit 307 million euros"]
[]
["3:36 a.m. Feb. 26, 2010"]
[]
["- Barbara Kollmeyer"]
[]
["Spain discovers life on the wrong end of markets"]
[]
["4:35 a.m. Feb. 11, 2010"]
[]
["- Barbara Kollmeyer"]
[]
["/news/nonmarketwatch/company/us/fmocy"]
[]
["Other News on FMOCY"]
[]
["Wall Street Breakfast: Will The Winning Streak Continue?"]
[]
["6:58 a.m. March 7, 2016"]
[]
["- Seeking Alpha"]
[]
["Big movers in Europe"]
[]
["5:17 a.m. March 7, 2016"]
[]
["- Seeking Alpha"]
[]
["EWP: Buy Spanish Stocks on Dips"]
[]
["3:28 a.m. Nov. 11, 2013"]
[]
["- InvestorPlace.com"]
[]
["Should You Follow Bill Gates On FCC?"]
[]
["11:53 a.m. Oct. 29, 2013"]
[]
["- Seeking Alpha"]
[]
["At a Glance"]
[]
["Fomento de Construcciones y Contratas SA"]
[]
["Calle Balmes, 36"]
[]
["Barcelona, Catalonia 08007"]
[]
["Phone"]
[]
["34 934964900"]
[]
["Industry"]
[]
["Construction"]
[]
["Sector"]
[]
["Real Estate/Construction"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$5.95B"]
[]
["Net Income"]
[]
["$-154.28M"]
[]
["Employees"]
[]
[55604]
[]
["Annual Report for FMOCY"]
[]
["/news/pressrelease/company/us/fmocy"]
[]
["Press Releases on FMOCY"]
[]
["No News currently available for FMOCY"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:05 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Mkwt Basic","index":136,"n_rows":290,"n_cols":5,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["FMOCY"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["FMOCY U.S.: OTC"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["Watchlist CreateFMOCYAlert"]
["FMOCYUSClosedBack To Top"]
["Last Updated: Jan 22, 2018 5:20 p.m. EST Delayed quote"]
[2]
["0.00 0.00%"]
["Previous Close"]
[2]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["3,095% vs Avg."]
["Volume: 1.9K 65 Day Avg. - 61.7 "]
["Open: 0.00"]
["Close: 2.00"]
["0.00 Day Low/High 0.00"]
["Day Range"]
["1.90 52 Week Low/High 2.00"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $0.00 "]
["Day Range 0.00 - 0.00 "]
["52 Week Range 1.90 - 2.00 "]
["Market Cap $4.04B "]
["Shares Outstanding 1.89B "]
["Public Float 0 "]
["Beta n/a "]
["Rev. per Employee $115.22K "]
["P/E Ratio n/a "]
["EPS $-0.09 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 61.68 "]
["Performance"]
["5 Day",0]
["1 Month",3.6299999999999999E-2]
["3 Month",3.6299999999999999E-2]
["YTD",3.6299999999999999E-2]
["1 Year",1.52E-2]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["FCC net profit falls 8% in 2009"]
[]
["Feb. 26, 2010 at 5:03 a.m. ET"]
["by Barbara Kollmeyer"]
["FCC 2009 net profit 307 million euros"]
[]
["Feb. 26, 2010 at 3:36 a.m. ET"]
["by Barbara Kollmeyer"]
["Spain discovers life on the wrong end of markets"]
[]
["Feb. 11, 2010 at 4:35 a.m. ET"]
["by Barbara Kollmeyer"]
[]
["No Headlines Available"]
[]
["Recent News"]
["Other News"]
["Press Releases"]
["Wall Street Breakfast: Will The Winning Streak Continue?"]
[]
["Mar. 7, 2016 at 6:58 a.m. ET"]
["on Seeking Alpha"]
["Big movers in Europe"]
[]
["Mar. 7, 2016 at 5:17 a.m. ET"]
["on Seeking Alpha"]
["EWP: Buy Spanish Stocks on Dips"]
[]
["Nov. 11, 2013 at 3:28 a.m. ET"]
["on InvestorPlace.com"]
["Should You Follow Bill Gates On FCC?"]
[]
["Oct. 29, 2013 at 12:53 p.m. ET"]
["on Seeking Alpha"]
[]
["No Headlines Available"]
[]
[]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Fomento de Construcciones y Contratas SA is engaged in providing infrastructure construction, project management, and concessionary services. It operates through the following segments: Environmental Services, End-to-End Water Management, Construction, Cement, and Corporate. The Environmental Services segment offers industrial waste treatment and recovery. The End-to-End Water Management segment designs, installs, and maintains water infrastructure and filtering systems. The Construction segment builds motorways, dual carriageways, roads, tunnels, bridges, ports, airports, hydraulic works, and residential properties. The Cement segment consists of quarries and mineral deposits operations and production of cement, lime, plaster, and concrete. The Corporate segment includes the firm's cash management and administrative activities. The company was founded in March 1992 and is headquartered in Barcelona, Spain.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 10 Full Ratings "]
["Competitors"]
["Name","Chg %","Market Cap"]
["Telefonica S.A. ADR",-1.1000000000000001E-3,"$47.84B"]
["Actividades de Construccion y Servicios S.A. ADR",-5.7000000000000002E-3,"$10.92B"]
["Ferrovial S.A. ADR",5.7999999999999996E-3,"$15.36B"]
["Veolia Environnement S.A. ADR",1.6999999999999999E-3,"$13.24B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["SHLM 2.39% "]
["USM 0.58% "]
["NP 1.50% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"FCC.MC Yahoo Gr","index":137,"n_rows":163,"n_cols":5,"rows_kept":163,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Fomento de Construcciones y Contratas, S.A. (FCC.MC)"]
["MCE - MCE Delayed Price. Currency in EUR"]
["8.70-0.22 (-2.47%)"]
["At close: 5:35PM CET"]
["People also watch"]
["ACS.MCFER.MCANA.MCIDR.MCGAS.MC"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",8.92]
["Open",8.85]
["Bid","8.70 x 107000"]
["Ask","8.80 x 44300"]
["Day's Range","8.70 - 8.89"]
["52 Week Range","7.68 - 9.89"]
["Volume",175101]
["Avg. Volume",75437]
["Market Cap","3.294B"]
["Beta","N/A"]
["PE Ratio (TTM)",19.21]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.00 (5.48%)"]
["Ex-Dividend Date",41103]
["1y Target Est",9.2899999999999991]
["Currency in EUR"]
["Earnings Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate",0,0,0,0]
["Low Estimate",0,0,0,0]
["High Estimate",0,0,0,0]
["Year Ago EPS","N/A","N/A","N/A","N/A"]
["Revenue Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate","N/A","N/A","N/A","N/A"]
["Low Estimate","N/A","N/A","N/A","N/A"]
["High Estimate","N/A","N/A","N/A","N/A"]
["Year Ago Sales","N/A","N/A","N/A","N/A"]
["Sales Growth (year/est)","N/A","N/A","N/A","N/A"]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Current Estimate",0,0,0,0]
["7 Days Ago",0,0,0,0]
["30 Days Ago",0,0,0,0]
["60 Days Ago",0,0,0,0]
["90 Days Ago",0,0,0,0]
["EPS Revisions","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","FCC.MC","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",0.498,"N/A","N/A",0.12]
["Past 5 Years (per annum)",-0.13420000000000001,"N/A","N/A","N/A"]
["Thomson Reuters StreetEvents•3 months ago"]
["Edited Transcript of FCC.MC earnings conference call or presentation 31-Oct-17 8:00am GMT"]
["Q3 2017 Fomento de Construcciones y Contratas SA Earnings Call"]
[]
["We're sorry this is all we were able to find about this topic."]
["Recommendation Rating"]
[]
[3.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (8)"]
[]
["Current 8.70"]
["Average 9.29"]
["Low 7.70"]
["High 10.70"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"FMOCY Mktwth Gr","index":138,"n_rows":295,"n_cols":1,"rows_kept":295,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Income Qtr","index":139,"n_rows":359,"n_cols":7,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Fomento de Construcciones y Contratas S.A. ADR"]
["View Ratios"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Sales/Revenue","3.16B","3.31B","2.89B","3.06B","2.79B"]
["Sales Growth","-",4.8300000000000003E-2,-0.12870000000000001,6.0999999999999999E-2,-8.9599999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","2.27B","2.53B","2.12B","2.19B","2.08B"]
["COGS excluding D&A","2.08B","2.3B","1.92B","1.99B","1.89B"]
["Depreciation & Amortization Expense","196.66M","236.55M","201M","198.31M","185.01M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.11550000000000001,-0.1638,3.4599999999999999E-2,-5.2499999999999998E-2]
["Gross Income","889.83M","780.16M","768.72M","871.6M","712.21M"]
["Gross Income Growth","-",-0.1232,-1.47E-2,0.1338,-0.18290000000000001]
["Gross Profit Margin","-","-","-","-",0.25530000000000003,"NA"]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["SG&A Expense","786.52M","688.03M","677.64M","703.72M","599.48M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","786.52M","688.03M","677.64M","703.72M","599.48M"]
["SGA Growth","-",-0.12520000000000001,-1.5100000000000001E-2,3.85E-2,-0.14810000000000001]
["Other Operating Expense","-","-","-","-","(81.33M)"]
["Unusual Expense","(1.97M)","(1.52M)","53.15M","22.44M","(2.78M)"]
["EBIT after Unusual Expense","1.97M","1.52M","(53.15M)","(22.44M)","2.78M"]
["Non Operating Income/Expense","63.62M","50.65M","86.89M","(198.84M)","(22.29M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","191.49M","196.86M","189.65M","189.59M","121.7M"]
["Interest Expense Growth","-",2.8000000000000001E-2,-3.6600000000000001E-2,-2.9999999999999997E-4,-0.35809999999999997]
["Gross Interest Expense","191.49M","196.86M","189.65M","189.59M","121.7M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","(5.21M)","(35.84M)","4.42M","(222.07M)","65.08M"]
["Pretax Income Growth","-",-5.8739999999999997,1.1233,-51.265500000000003,1.2930999999999999]
["Pretax Margin","-","-","-","-",2.3300000000000001E-2,"NA"]
["Income Tax","(33.55M)","(7.3M)","17.7M","17.28M","21.29M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","24.35M","11M","72.83M","(16.38M)","13.57M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","52.69M","(17.54M)","59.55M","(255.74M)","57.36M"]
["Minority Interest Expense","(6.51M)","(1.37M)","(2.51M)","(39.4M)",821000]
["Net Income","59.2M","(16.18M)","62.05M","(216.34M)","56.54M"]
["Net Income Growth","-",-1.2733000000000001,4.8358999999999996,-4.4862000000000002,1.2613000000000001]
["Net Margin Growth","-","-","-","-",2.0299999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","(71.12M)","(18.2M)","(7.29M)","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(71.12M)","(18.2M)","(7.29M)","-","-"]
["Net Income After Extraordinaries","(11.92M)","(34.37M)","54.76M","(216.34M)","56.54M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","(11.92M)","(34.37M)","54.76M","(216.34M)","56.54M"]
["EPS (Basic)",-0.05,-0.13,0.14000000000000001,-0.56999999999999995,0.15]
["EPS (Basic) Growth","-",-1.5995999999999999,2.1057999999999999,-5.0713999999999997,1.2632000000000001]
["Basic Shares Outstanding","267.05M","267.11M","378.41M","378.41M","378.44M"]
["EPS (Diluted)",-0.05,-0.13,0.14000000000000001,-0.56999999999999995,0.14000000000000001]
["EPS (Diluted) Growth","-",-1.5995999999999999,2.1057999999999999,-5.0713999999999997,1.2456]
["Diluted Shares Outstanding","267.05M","267.11M","378.41M","378.41M","403.84M"]
["EBITDA","299.97M","328.69M","292.07M","366.19M","379.07M"]
["EBITDA Growth","-",9.5699999999999993E-2,-0.1114,0.25380000000000003,3.5200000000000002E-2]
["EBITDA Margin","-","-","-","-",0.13589999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Balance Qtr","index":140,"n_rows":387,"n_cols":7,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Fomento de Construcciones y Contratas S.A. ADR"]
["View Ratios"]
["Assets"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Cash & Short Term Investments","-","1.53B","1.52B","1.25B","972.39M"]
["Cash Only","-","1.35B","1.51B","1.15B","970.5M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-","-",-6.0000000000000001E-3,-0.17549999999999999,-0.22420000000000001]
["Cash & ST Investments / Total Assets","-",0.11890000000000001,0.12180000000000001,0.1164,9.2299999999999993E-2]
["Total Accounts Receivable","-","2.13B","2.04B","1.69B","1.8B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-","-",-4.0800000000000003E-2,-0.1721,6.4500000000000002E-2]
["Accounts Receivable Turnover","-",1.56,1.41,1.81,1.55]
["Inventories","-","648.64M","636.45M","581.63M","583.87M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","-","510.64M","368.62M","331.71M","214.55M"]
["Miscellaneous Current Assets","-","510.64M","368.62M","331.71M","214.55M"]
["Total Current Assets","-","4.82B","4.57B","3.86B","3.57B"]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Net Property, Plant & Equipment","-","3.13B","2.97B","2.52B","2.45B"]
["Property, Plant & Equipment - Gross","-","9.75B","9.43B","8.62B","8.53B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","6.63B","6.47B","6.1B","6.08B"]
["Total Investments and Advances","-","659.36M","676.81M","491.29M","726.45M"]
["Other Long-Term Investments","-","72.4M","400.52M","114.01M","338.97M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","-","3.03B","2.94B","2.54B","2.54B"]
["Net Goodwill","-","1.5B","1.46B","1.09B","1.08B"]
["Net Other Intangibles","-","1.53B","1.48B","1.44B","1.45B"]
["Other Assets","-","49.5M","-","-","-"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","-","12.86B","12.48B","10.77B","10.53B"]
["Assets - Total - Growth","-","-",-2.9399999999999999E-2,-0.13739999999999999,-2.2100000000000002E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","-","1.41B","1.13B","402.15M","125.01M"]
["Short Term Debt","-","1.39B","1.13B","380.17M","-"]
["Current Portion of Long Term Debt","-","23.79M","-","21.98M","125.01M"]
["Accounts Payable","-","1.24B","1.01B","1.08B","1.01B"]
["Accounts Payable Growth","-","-",-0.18579999999999999,6.3399999999999998E-2,-6.0499999999999998E-2]
["Income Tax Payable","-","104.35M","3.01M","161.84M","-"]
["Other Current Liabilities","-","1.99B","1.94B","1.67B","1.65B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","-","1.92B","1.94B","1.6B","1.48B"]
["Total Current Liabilities","-","4.75B","4.09B","3.31B","2.79B"]
["Long-Term Debt","-","5.64B","4.8B","4.59B","4.69B"]
["Long-Term Debt excl. Capitalized Leases","-","5.6B","4.8B","4.56B","4.69B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","38.35M","-","27.45M","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","-","(505.48M)","(610.63M)","(564.21M)","(593.87M)"]
["Deferred Taxes - Credit","-","386.31M","425.92M","285.89M","357.24M"]
["Deferred Taxes - Debit","-","891.79M","1.04B","850.09M","951.11M"]
["Other Liabilities","-","130.75M","446.86M","250.27M","381.24M"]
["Other Liabilities (excl. Deferred Income)","-","130.75M","446.86M","250.27M","381.24M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","-","12.16B","11.05B","9.61B","9.36B"]
["Non-Equity Reserves","-","248.26M","228.53M","225.46M","240.63M"]
["Total Liabilities / Total Assets","-",0.9456,0.88480000000000003,0.89229999999999998,0.88859999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","-","245.16M","1.01B","788.73M","855.09M"]
["Common Stock Par/Carry Value","-","260.57M","378.83M","378.83M","378.83M"]
["Retained Earnings","-","(46.29M)","(2.04B)","(161.58M)","(2.3B)"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","(27.37M)","(101.01M)","(121.18M)","(143.63M)"]
["Unrealized Gain/Loss Marketable Securities","-","(237.6M)","9.82M","(177.83M)","9.82M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","(5.5M)","(5.5M)","(5.5M)","(5.3M)"]
["Common Equity / Total Assets","-",1.9099999999999999E-2,8.1100000000000005E-2,7.3200000000000001E-2,8.1199999999999994E-2]
["Total Shareholders' Equity","-","245.16M","1.01B","788.73M","855.09M"]
["Total Shareholders' Equity / Total Assets","-",1.9099999999999999E-2,8.1100000000000005E-2,7.3200000000000001E-2,8.1199999999999994E-2]
["Accumulated Minority Interest","-","206.52M","197.77M","145.49M","78M"]
["Total Equity","-","451.67M","1.21B","934.22M","933.09M"]
["Liabilities & Shareholders' Equity","-","12.86B","12.48B","10.77B","10.53B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"FMOCY Cash Qtr","index":141,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Fomento de Construcciones y Contratas S.A. ADR"]
["OTC: FMOCY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Fomento de Construcciones y Contratas S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Jan 22, 2018, 5:20 p.m."]
[]
["FMOCY"]
["/quotes/zigman/529236/delayed"]
[]
["$"]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 1,909"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/529236/delayed"]
[]
["Previous close"]
[]
[2]
[]
[2]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[1.9]
[]
[2]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Fomento de Construcciones y Contratas S.A. ADR"]
["View Ratios"]
["Operating Activities"]
["All values EUR millions.",null,null,42551,42735,42916,"5-qtr trend"]
["Net Income before Extraordinaries","-","-","77.24M","(238.46M)","78.65M"]
["Net Income Growth","-","-","-",-4.0869999999999997,1.3298000000000001]
["Depreciation, Depletion & Amortization","-","-","203.74M","201.06M","185.02M"]
["Depreciation and Depletion","-","-","203.74M","201.06M","185.02M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","-","-","(107.84M)","376.21M","(56.23M)"]
["Funds from Operations","-","-","173.14M","338.81M","207.43M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","-","-","1.08M","209.62M","(232.13M)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","-","-","174.22M","548.42M","(24.7M)"]
["Net Operating Cash Flow Growth","-","-","-",2.1478999999999999,-1.0449999999999999]
["Net Operating Cash Flow / Sales","-","-",6.0299999999999999E-2,0.17899999999999999,-8.8999999999999999E-3]
[]
["Investing Activities"]
[]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["Capital Expenditures","-","-","(131.32M)","(171.48M)","(115.21M)"]
["Capital Expenditures (Fixed Assets)","-","-","(131.32M)","(171.48M)","(115.21M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-","-","-",-0.30590000000000001,0.3281]
["Capital Expenditures / Sales","-","-",-4.5499999999999999E-2,-5.6000000000000001E-2,-4.1300000000000003E-2]
["Net Assets from Acquisitions","-","-","(59.31M)","(55.35M)","(9.84M)"]
["Sale of Fixed Assets & Businesses","-","-","102.86M","75.95M","118.9M"]
["Purchase/Sale of Investments","-","-","83.41M","(83.41M)","-"]
["Purchase of Investments","-","-","(17.16M)","17.16M","-"]
["Sale/Maturity of Investments","-","-","100.57M","(100.57M)","-"]
["Other Uses","-","-","-","(31.16M)","(38.63M)"]
["Other Sources","-","-","14.17M","146.88M","33.79M"]
["Net Investing Cash Flow","-","-","9.82M","(118.57M)","(11M)"]
["Net Investing Cash Flow Growth","-","-","-",-13.0791,0.9073]
["Net Investing Cash Flow / Sales","-","-",3.3999999999999998E-3,-3.8699999999999998E-2,-3.8999999999999998E-3]
[]
["Financing Activities"]
[]
[null,null,null,42551,42735,42916,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","707.77M",15000,"(56.05M)"]
["Repurchase of Common & Preferred Stk.","-","-",-83000,"-","(56.05M)"]
["Sale of Common & Preferred Stock","-","-","707.85M",15000,"-"]
["Proceeds from Stock Options","-","-","707.85M",15000,"-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","-","-","(697.15M)","(755.53M)","(29.97M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","-","-","(697.15M)","(755.53M)","(29.97M)"]
["Issuance of Long-Term Debt","-","-","44.75M","450.25M","1.43B"]
["Reduction in Long-Term Debt","-","-","(741.9M)","(1.21B)","(1.46B)"]
["Other Funds","-","-","(1.06M)","(29.03M)","(34.57M)"]
["Other Uses","-","-","(2.14M)","(27.95M)","(34.57M)"]
["Other Sources","-","-","1.08M","(1.08M)","-"]
["Net Financing Cash Flow","-","-","9.56M","(784.54M)","(120.58M)"]
["Net Financing Cash Flow Growth","-","-","-",-83.099500000000006,0.84630000000000005]
["Net Financing Cash Flow / Sales","-","-",3.3E-3,-0.25609999999999999,-4.3200000000000002E-2]
["Exchange Rate Effect","-","-","-","-","(19.31M)"]
["Miscellaneous Funds","-","-",0,"(38.33M)",0]
["Net Change in Cash","-","-","193.59M","(393.02M)","(175.59M)"]
["Free Cash Flow","-","-","42.9M","376.94M","(139.91M)"]
["Free Cash Flow Growth","-","-","-",7.7865000000000002,-1.3712]
["Free Cash Flow Yield","-","-","-","-",0.1469,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Income St","index":142,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Tsingtao Brewery Co. Ltd."]
["View Ratios"]
["Fiscal year is January-December. All values HKD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","28.99B","32.88B","33.81B","31.58B","27.9B"]
["Sales Growth","-",0.13439999999999999,2.8199999999999999E-2,-6.6000000000000003E-2,-0.1167]
["Cost of Goods Sold (COGS) incl. D&A","19.25B","21.57B","22.64B","21.32B","18.22B"]
["COGS excluding D&A","18.21B","20.45B","21.47B","20.13B","16.87B"]
["Depreciation & Amortization Expense","1.04B","1.12B","1.17B","1.19B","1.34B"]
["Depreciation","842.22M","898.3M","919.7M","920.43M","1.06B"]
["Amortization of Intangibles","189.4M","210.74M","241.11M","251.85M","262.38M"]
["COGS Growth","-",0.1206,4.9700000000000001E-2,-5.8299999999999998E-2,-0.14549999999999999]
["Gross Income","9.74B","11.32B","11.17B","10.26B","9.68B"]
["Gross Income Growth","-",0.1615,-1.2699999999999999E-2,-8.1500000000000003E-2,-5.6800000000000003E-2]
["Gross Profit Margin","-","-","-","-",0.34699999999999998,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","7.17B","8.94B","8.75B","8.91B","8.17B"]
["Research & Development","-","-","-","15.89M","17.07M"]
["Other SG&A","7.17B","8.94B","8.75B","8.9B","8.15B"]
["SGA Growth","-",0.24679999999999999,-2.2100000000000002E-2,1.8700000000000001E-2,-8.3000000000000004E-2]
["Other Operating Expense","169.5M","(1.02M)",-478367,-630163,"61.78M"]
["Unusual Expense","(2.7M)","9.01M",666136,"(2.3M)","2.46M"]
["EBIT after Unusual Expense","2.4B","2.36B","2.42B","1.35B","1.44B"]
["Non Operating Income/Expense","836.93M","1.12B","1.02B","1.66B","1.18B"]
["Non-Operating Interest Income","367.92M","447.95M","513.41M","442.3M","512.65M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","127.98M","105.29M","49.65M","19.83M","44.83M"]
["Interest Expense Growth","-",-0.17730000000000001,-0.52849999999999997,-0.60060000000000002,1.2607999999999999]
["Gross Interest Expense","136.67M","134.15M","54.04M","19.83M","44.83M"]
["Interest Capitalized","8.69M","28.86M","4.39M","-","-"]
["Pretax Income","3.04B","3.35B","3.35B","2.81B","2.49B"]
["Pretax Income Growth","-",0.1043,-1.6999999999999999E-3,-0.15989999999999999,-0.1154]
["Pretax Margin","-","-","-","-",8.9200000000000002E-2,"NA"]
["Income Tax","786.05M","872.62M","834.99M","817.52M","1.19B"]
["Income Tax - Current Domestic","938.35M","1.16B","877.43M","904.92M","1.53B"]
["Income Tax - Current Foreign","-","13.28M","5.6M","5.08M","1.01M"]
["Income Tax - Deferred Domestic","(152.3M)","(304.22M)","(48.03M)","(92.48M)","(341.32M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","18.25M","11.94M","30M","(5.63M)","(6.09M)"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.27B","2.49B","2.54B","1.99B","1.29B"]
["Minority Interest Expense","105.6M","1.96M","37.04M","(124.69M)","72.69M"]
["Net Income","2.16B","2.49B","2.5B","2.11B","1.22B"]
["Net Income Growth","-",0.1515,5.8999999999999999E-3,-0.15629999999999999,-0.42299999999999999]
["Net Margin Growth","-","-","-","-",4.3700000000000003E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","2.16B","2.49B","2.5B","2.11B","1.22B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.16B","2.49B","2.5B","2.11B","1.22B"]
["EPS (Basic)",1.6,1.84,1.85,1.56,0.9]
["EPS (Basic) Growth","-",0.1517,5.5999999999999999E-3,-0.15629999999999999,-0.42330000000000001]
["Basic Shares Outstanding","1.35B","1.35B","1.35B","1.35B","1.35B"]
["EPS (Diluted)",1.6,1.84,1.85,1.56,0.9]
["EPS (Diluted) Growth","-",0.1517,5.5999999999999999E-3,-0.15629999999999999,-0.42330000000000001]
["Diluted Shares Outstanding","1.35B","1.35B","1.35B","1.35B","1.35B"]
["EBITDA","3.44B","3.49B","3.6B","2.54B","2.79B"]
["EBITDA Growth","-",1.54E-2,3.1699999999999999E-2,-0.29420000000000002,9.7299999999999998E-2]
["EBITDA Margin","-","-","-","-",0.1,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Balance Sheet","index":143,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Tsingtao Brewery Co. Ltd."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values HKD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","8.86B","10.93B","8.05B","10.03B","10.37B"]
["Cash Only","8.86B","10.93B","8.02B","9.67B","9.56B"]
["Short-Term Investments","-","-","25M","358.05M","803.26M"]
["Cash & Short Term Investments Growth","-",0.23400000000000001,-0.26340000000000002,0.24590000000000001,3.39E-2]
["Cash & ST Investments / Total Assets",0.30080000000000001,0.31180000000000002,0.2384,0.29459999999999997,0.30880000000000002]
["Total Accounts Receivable","596.09M","1.19B","969.28M","820.36M","776.85M"]
["Accounts Receivables, Net","179.75M","303.61M","208.77M","168M","168.51M"]
["Accounts Receivables, Gross","572.17M","562.44M","543.57M","487M","466.89M"]
["Bad Debt/Doubtful Accounts","(392.42M)","(258.83M)","(334.8M)","(319M)","(298.38M)"]
["Other Receivables","416.34M","886.67M","760.5M","652.36M","608.34M"]
["Accounts Receivable Growth","-",0.99680000000000002,-0.1857,-0.15359999999999999,-5.2999999999999999E-2]
["Accounts Receivable Turnover",48.63,27.63,34.880000000000003,38.5,35.909999999999997]
["Inventories","2.94B","3.25B","3.11B","2.6B","2.69B"]
["Finished Goods","481.69M","736.56M","650.51M","595.2M","770.97M"]
["Work in Progress","464.39M","494.33M","485.48M","465.1M","448.54M"]
["Raw Materials","794.25M","2.02B","1.97B","1.54B","1.47B"]
["Progress Payments & Other","1.2B","-","-","-","-"]
["Other Current Assets","229.75M","357.06M","813.41M","1.53B","232.17M"]
["Miscellaneous Current Assets","2.41M","5.04M","9.18M","795.28M",550209]
["Total Current Assets","12.62B","15.72B","12.94B","14.98B","14.07B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","11.47B","12.09B","12.81B","12.23B","13.05B"]
["Property, Plant & Equipment - Gross","20.84B","21.41B","22.15B","21.24B","21.82B"]
["Buildings","6.35B","6.88B","7.07B","7.31B","7.92B"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","711.37M","806.89M","855.86M","922.94M","-"]
["Accumulated Depreciation","9.37B","9.32B","9.34B","9B","8.77B"]
["Total Investments and Advances","212.9M","1.68B","1.93B","1.83B","451.93M"]
["Other Long-Term Investments","9.02M","50.43M","14.09M","31.18M","28.51M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","4.51B","4.63B","5.11B","4.79B","4.78B"]
["Net Goodwill","1.35B","1.38B","1.63B","1.56B","1.46B"]
["Net Other Intangibles","3.17B","3.24B","3.48B","3.23B","3.32B"]
["Other Assets","20.33M","34.45M","63.17M","55.42M","45.83M"]
["Tangible Other Assets","12.34M","6.88M","22.46M","7.84M","1.29M"]
["Total Assets","29.44B","35.05B","33.75B","34.04B","33.57B"]
["Assets - Total - Growth","-",0.19070000000000001,-3.6900000000000002E-2,8.3000000000000001E-3,-1.3599999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","287.73M","2.61B","657.81M","1.09B","680.8M"]
["Short Term Debt","285.51M","306.7M","655.86M","1.09B","680.38M"]
["Current Portion of Long Term Debt","2.22M","2.3B","1.95M","1.02M",419896]
["Accounts Payable","2.48B","3.47B","3.12B","3.09B","2.29B"]
["Accounts Payable Growth","-",0.39810000000000001,-0.1008,-8.0999999999999996E-3,-0.26069999999999999]
["Income Tax Payable","124.61M","194.66M","147.38M","181.9M","287.97M"]
["Other Current Liabilities","6.23B","7.96B","7.61B","7.31B","8.22B"]
["Dividends Payable","1.37M","1.31M","-","-","-"]
["Accrued Payroll","1.1B","995.47M","1.01B","1.04B","1.04B"]
["Miscellaneous Current Liabilities","5.13B","6.97B","6.6B","6.27B","7.18B"]
["Total Current Liabilities","9.13B","14.23B","11.54B","11.67B","11.47B"]
["Long-Term Debt","2.32B","6.25M","3.48M","2.04M","1.54M"]
["Long-Term Debt excl. Capitalized Leases","2.32B","6.25M","3.48M","2.04M","1.54M"]
["Non-Convertible Debt","2.32B","6.25M","3.48M","2.04M","1.54M"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","624.13M","613.93M","641.78M","601.28M"]
["Deferred Taxes","(381.65M)","(674.23M)","(700.38M)","5.14M","(884.86M)"]
["Deferred Taxes - Credit","222.15M","222.53M","198.08M","148.18M","294.42M"]
["Deferred Taxes - Debit","603.8M","896.76M","898.47M","143.03M","1.18B"]
["Other Liabilities","-","-","-","-","-"]
["Other Liabilities (excl. Deferred Income)",0,"-",0,0,0]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","11.66B","15.09B","12.35B","12.46B","12.37B"]
["Non-Equity Reserves","1.87B","2.19B","2.29B","2.28B","2.37B"]
["Total Liabilities / Total Assets",0.39629999999999999,0.43049999999999999,0.3659,0.36620000000000003,0.36849999999999999]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","15.51B","17.96B","19.23B","19.64B","18.2B"]
["Common Stock Par/Carry Value","1.68B","1.73B","1.69B","1.61B","1.51B"]
["Retained Earnings","7.72B","9.61B","10.83B","11.39B","11.19B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","23.67M","33.04M","31.96M","16.46M","2.3M"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.52690000000000003,0.51239999999999997,0.56979999999999997,0.57709999999999995,0.54210000000000003]
["Total Shareholders' Equity","15.51B","17.96B","19.23B","19.64B","18.2B"]
["Total Shareholders' Equity / Total Assets",0.52690000000000003,0.51239999999999997,0.56979999999999997,0.57709999999999995,0.54210000000000003]
["Accumulated Minority Interest","392.47M","(188.39M)","(125.35M)","(348.56M)","630.55M"]
["Total Equity","15.9B","17.77B","19.11B","19.29B","18.83B"]
["Liabilities & Shareholders' Equity","29.44B","35.05B","33.75B","34.04B","33.57B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Cash Flow","index":144,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Tsingtao Brewery Co. Ltd."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values HKD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","2.27B","2.49B","2.54B","1.99B","1.29B"]
["Net Income Growth","-",9.8699999999999996E-2,0.02,-0.2177,-0.3503]
["Depreciation, Depletion & Amortization","1.04B","1.12B","1.17B","1.19B","1.34B"]
["Depreciation and Depletion","842.22M","898.3M","919.7M","920.43M","1.06B"]
["Amortization of Intangible Assets","195.17M","218.39M","254.66M","268.35M","282.44M"]
["Deferred Taxes & Investment Tax Credit","(152.3M)","(304.22M)","(48.03M)","(92.48M)","(341.32M)"]
["Deferred Taxes","(152.3M)","(304.22M)","(48.03M)","(92.48M)","(341.32M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","87.03M","(427.72M)","127.83M","(322.02M)","(171.2M)"]
["Funds from Operations","3.24B","2.88B","3.8B","2.76B","2.12B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","855.62M","1.48B","(1.12B)","907.8M","1.82B"]
["Receivables","184.72M","(798.44M)","(360.13M)","184.78M","427.08M"]
["Accounts Payable","-","2.7B","(852.62M)","632.19M","1.22B"]
["Other Assets/Liabilities","229.19M","-","-","(271.08M)","-"]
["Net Operating Cash Flow","4.1B","4.36B","2.67B","3.67B","3.94B"]
["Net Operating Cash Flow Growth","-",6.3399999999999998E-2,-0.3861,0.37280000000000002,7.3800000000000004E-2]
["Net Operating Cash Flow / Sales",0.14130000000000001,0.13239999999999999,7.9100000000000004E-2,0.1162,0.14130000000000001]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(2.92B)","(2.57B)","(2.45B)","(1.62B)","(1B)"]
["Capital Expenditures (Fixed Assets)","(2.92B)","(2.57B)","(2.45B)","(1.62B)","(1B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.12130000000000001,4.53E-2,0.33900000000000002,0.38319999999999999]
["Capital Expenditures / Sales",-0.1009,-7.8100000000000003E-2,-7.2499999999999995E-2,-5.1299999999999998E-2,-3.5799999999999998E-2]
["Net Assets from Acquisitions","-","(114.93M)","(220.58M)","(156.05M)","(668.41M)"]
["Sale of Fixed Assets & Businesses","15.79M","14.67M","7.55M","621.25M","31.39M"]
["Purchase/Sale of Investments","(4.92M)","50M","(310.19M)","(351.54M)","(338.18M)"]
["Purchase of Investments","(4.92M)",-29432,"(310.19M)","(1.46B)","(3.81B)"]
["Sale/Maturity of Investments","-","50.03M","-","1.11B","3.47B"]
["Other Uses","(375.89M)","(424.4M)","(46.12M)","(29.53M)","(147.25M)"]
["Other Sources","556.18M","1.09B","765.06M","766.56M","292.23M"]
["Net Investing Cash Flow","(2.73B)","(1.95B)","(2.26B)","(770.66M)","(1.83B)"]
["Net Investing Cash Flow Growth","-",0.28589999999999999,-0.15659999999999999,0.65849999999999997,-1.3749]
["Net Investing Cash Flow / Sales",-9.4299999999999995E-2,-5.9299999999999999E-2,-6.6799999999999998E-2,-2.4400000000000002E-2,-6.5600000000000006E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(431.82M)","(681.82M)","(765.11M)","(749.89M)","(615.62M)"]
["Common Dividends","(431.82M)","(681.82M)","(765.11M)","(749.89M)","(615.62M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","-","-","-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(26.82M)","(214.1M)","(1.86B)","440.39M","(1.02B)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(26.82M)","(214.1M)","(1.86B)","440.39M","(1.02B)"]
["Issuance of Long-Term Debt","92.7M","48.06M","422.03M","845.78M","53.75M"]
["Reduction in Long-Term Debt","(119.52M)","(262.16M)","(2.28B)","(405.4M)","(1.07B)"]
["Other Funds","(23.08M)","(85.34M)","(464.87M)","(103.44M)","(82.96M)"]
["Other Uses","(109.45M)","(97.95M)","(464.87M)","(103.44M)","(82.96M)"]
["Other Sources","86.37M","12.62M","-","-","-"]
["Net Financing Cash Flow","(481.72M)","(981.26M)","(3.09B)","(412.94M)","(1.72B)"]
["Net Financing Cash Flow Growth","-",-1.0369999999999999,-2.1484000000000001,0.86629999999999996,-3.1606000000000001]
["Net Financing Cash Flow / Sales",-1.66E-2,-2.98E-2,-9.1399999999999995E-2,-1.3100000000000001E-2,-6.1600000000000002E-2]
["Exchange Rate Effect","2.58M","(2.26M)","(6.1M)","2.23M","20.62M"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","883.96M","1.42B","(2.68B)","2.49B","413.74M"]
["Free Cash Flow","1.17B","1.79B","221.02M","2.05B","2.94B"]
["Free Cash Flow Growth","-",0.52400000000000002,-0.87629999999999997,8.2714999999999996,0.43540000000000001]
["Free Cash Flow Yield","-","-","-","-",5.8799999999999998E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"0168.HK Summary","index":145,"n_rows":289,"n_cols":2,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Tsingtao Brewery Company Limited (0168.HK)"]
["HKSE - HKSE Delayed Price. Currency in HKD"]
["39.550-1.200 (-2.945%)"]
["At close: 4:08PM HKT"]
["People also watch"]
["0177.HK0914.HK0576.HK0347.HK0525.HK"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",40.75]
["Open",40.85]
["Bid","39.500 x 0"]
["Ask","39.550 x 0"]
["Day's Range","38.950 - 40.850"]
["52 Week Range","29.650 - 51.700"]
["Volume",1328263]
["Avg. Volume",2392663]
["Market Cap","51.847B"]
["Beta","N/A"]
["PE Ratio (TTM)",26.52]
["EPS (TTM)",1.4910000000000001]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.40 (0.98%)"]
["Ex-Dividend Date",42542]
["1y Target Est",38.5]
["Currency in HKD"]
["Valuation Measures"]
["Market Cap (intraday) 5","51.85B"]
["Enterprise Value 3","51.56B"]
["Trailing P/E ",26.52]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",12.28]
["Price/Book (mrq)",18.89]
["Enterprise Value/Revenue 3",12.22]
["Enterprise Value/EBITDA 6",114.65]
["Financial Highlights"]
["Currency in CNY. "]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",4.0599999999999997E-2]
["Operating Margin (ttm)",5.8500000000000003E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",3.0200000000000001E-2]
["Return on Equity (ttm)",6.5299999999999997E-2]
["Income Statement"]
["Revenue (ttm)","4.22B"]
["Revenue Per Share (ttm)",3.12]
["Quarterly Revenue Growth (yoy)",4.0000000000000001E-3]
["Gross Profit (ttm)","10.82B"]
["EBITDA ","449.75M"]
["Net Income Avi to Common (ttm)","171.17M"]
["Diluted EPS (ttm)",1.4910000000000001]
["Quarterly Earnings Growth (yoy)",-6.5000000000000002E-2]
["Balance Sheet"]
["Total Cash (mrq)","1.89B"]
["Total Cash Per Share (mrq)",1.4]
["Total Debt (mrq)","46.05M"]
["Total Debt/Equity (mrq)",1.57]
["Current Ratio (mrq)",1.35]
["Book Value Per Share (mrq)",2.09]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","433.54M"]
["Levered Free Cash Flow (ttm)","205.01M"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0.1643]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",51.7]
["52 Week Low 3",29.65]
["50-Day Moving Average 3",43.19]
["200-Day Moving Average 3",35.417000000000002]
["Share Statistics"]
["Avg Vol (3 month) 3","2.39M"]
["Avg Vol (10 day) 3","1.67M"]
["Shares Outstanding 5","655.07M"]
["Float ","621M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.4]
["Forward Annual Dividend Yield 4",9.7999999999999997E-3]
["Trailing Annual Dividend Rate 3",0.06]
["Trailing Annual Dividend Yield 3",1.4E-3]
["5 Year Average Dividend Yield 4",1.21]
["Payout Ratio 4",0.438]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",42542]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
["Reuters•17 days ago"]
["BRIEF-Tsingtao Brewery Enters New Yantai Beer Product Sales Agreement"]
["Jan 24 (Reuters) - Tsingtao Brewery: * ENTERED NEW YANTAI BEER PRODUCT SALES AGREEMENT WITH YANTAI BEER ON 24 JAN 2018, TERM OF WHICH IS FROM 1 JANUARY 2018 TO 31 DEC 2018 Source text for Eikon: Further ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Bloomberg•23 days ago"]
["China Stocks So Hot a Cold Beer Can't Douse"]
["Investors are betting brewers can raise prices without alienating consumers."]
["Reuters•last month"]
["China Resources Beer raises prices of some products"]
["China Resources Beer (Holdings) Co Ltd said on Monday it had \"moderately\" raised prices of some of its products in certain regions, becoming the latest Chinese drinks maker to confirm price increases in response to higher packaging, raw material and labour costs. The owner of China's top beer brand, Snow, said it had adopted various measures, including lean marketing and production as well as product refinement, to absorb the cost pressure. The company's shares hit a record high in Hong Kong on Friday on press reports that brewers, including China Resources and rival Tsingtao Brewery Co Ltd, raised some prices from Jan. 1 citing rising costs of materials, labour, transportation and for environmental protection."]
["Reuters•last month"]
["China's Tsingtao raises prices of some products by up to 5 pct"]
["HONG KONG, Jan 5 (Reuters) - Tsingtao Brewery Co Ltd , the maker of China's best known Tsingtao beer, said on Friday it has raised product prices by up to 5 percent, in a bid to offset pressure from higher ..."]
["Reuters•last month"]
["BRIEF-Tsingtao Brewery To Raise Prices On Some Products Due To Increased Raw Materials Costs"]
["Jan 5 (Reuters) - Tsingtao Brewery Co Ltd : * SAYS IT PLANS TO RAISE PRICES ON SOME PRODUCTS DUE TO INCREASED RAW MATERIALS COSTS * SAYS PRICES WILL BE INCREASED BY AN AVERAGE OF LESS THAN 5 PERCENT Source ..."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Bloomberg•last month"]
["China Beer Shares Surge on Report Prices Have Been Boosted"]
["Tsingtao Brewery Co. led a jump in Chinese beer stocks, surging the most in more than a decade, after a report beermakers have increased prices by as much as 20 percent."]
[]
["Bloomberg•2 months ago"]
["Club Med’s Owner Lured by Tsingtao Beer Guzzlers in China"]
["Fosun International Ltd.’s investment in Tsingtao Brewery Co. is the latest step in the conglomerate’s strategy of catering to China’s rising middle-class family while also satisfying the government’s ..."]
["Reuters•2 months ago"]
["Tsingtao Brewery's HK shares set to open 6 pct down as Asahi sells stake"]
["HONG KONG, Dec 21 (Reuters) - The Hong Kong shares of Tsingtao Brewery Co Ltd are set to open down 6 percent on Thursday after a major Japanese shareholder reached deal to sell its entire stake in China's ..."]
[]
["Bloomberg•2 months ago"]
["Tsingtao Discount Shows Firm Competition in China Beer Scene"]
["Tsingtao Brewery Co.’s shares headed for their biggest decline in almost two years after Asahi Group Holdings Ltd. agreed to sell its stake in the Chinese beermaker at a 32 percent discount."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Reuters•2 months ago"]
["China's Fosun takes stake in Tsingtao Brewery as Asahi exits"]
["TOKYO/HONG KONG (Reuters) - Chinese conglomerate Fosun International is taking a large chunk of Tsingtao Brewery Co after Japan's Asahi Group Holdings said on Wednesday it would sell its entire 19.9 percent stake for a total of 106 billion yen ($937 million). Asahi said in October it was considering selling its stake in Tsingtao, China's second largest brewer which was founded in 1903 by German and British merchants. Asahi is drawing back from China to focus more on Europe and other Asian markets."]
["Reuters•2 months ago"]
["China's Fosun takes stake in Tsingtao Brewery as Asahi exits"]
["TOKYO/HONG KONG, Dec 20 (Reuters) - Chinese conglomerate Fosun International is taking a large chunk of Tsingtao Brewery Co after Japan's Asahi Group Holdings said on Wednesday it would sell its entire 19.9 percent stake for a total of 106 billion yen ($937 million). Asahi said in October it was considering selling its stake in Tsingtao, China's second largest brewer which was founded in 1903 by German and British merchants."]
["PR Newswire•2 months ago"]
["Fosun to Acquire 17.99% in Tsingtao Brewery for HK$6.6bn"]
["Tsingtao is a leading brewery in China , the largest brewery market in the world Fosun acquires 243m shares for HKD27.22 per share from Asahi Group Fosun becomes 2 nd largest shareholder Tsingtao will ..."]
["Reuters•2 months ago"]
["BRIEF-Fosun International Says Fosun Industrial To Buy Shares Of Tsingtao Brewery For HK$6.62 Bln"]
["Dec 20 (Reuters) - Fosun International Ltd: * FOSUN INTERNATIONAL -FOSUN INDUSTRIAL, PEAK REINSURANCE, & OTHERS TO BUY 243.1 MILLION SHARES OF TSINGTAO BREWERY CO FOR HK$6.62 BILLION FROM ASAHI GROUP * ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Insider Monkey•3 months ago"]
["11 Largest Beer Companies in The World in 2017"]
["The 11 largest beer companies in the world in 2017, pretty much control the world’s beer production, as they are collectively responsible for over 63% of the global production of beer and own the 10 Best Selling Beer Brands Heading Into 2017. Even more than that, because the industry has gone through a wave of mergers and acquisitions […]"]
[]
["Bloomberg•4 months ago"]
["Quit the Merrymaking, Tsingtao"]
["Tastes are changing in China, plus a 20 percent stake doesn't give anyone much clout."]
[]
["Bloomberg•4 months ago"]
["Tsingtao Brewery Jumps as Asahi Puts China Stake Up for Sale"]
["Shares in Tsingtao Brewery Co. climbed the most since May after Asahi Group Holdings Ltd. went public with its plans to put a minority stake worth $1.2 billion in the Chinese brewer on the selling block ..."]
["Reuters•4 months ago"]
["Asahi considering selling stake in Tsingtao Brewery"]
["Japan's Asahi Group Holdings said on Thursday it is considering selling all or part of its 19.99 percent stake in Tsingtao Brewery Co Ltd , its latest divestment from China's beer industry as it seeks growth in Europe and other Asian markets. Asahi's decision to sell the stake, which it acquired in 2009 for around $666.50 million, follows its announcement in June to sell its 20 percent stake in Chinese brewer Tingyi-Asahi Beverages Holding Co Ltd for $612 million. Tsingtao said Asahi holds 270.1 million of its Hong Kong listed H-shares."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Bloomberg•11 months ago"]
["These Unloved Shares Are The Hottest Thing in Hong Kong This Year"]
["When it comes to this year’s surge in Hong Kong stocks, it paid to root for the underdog."]
[]
["CNBC Videos•3 months ago"]
["China consumers, now richer, don't want Tsingtao beer: an..."]
["Tsingtao Brewery, which focuses on the lower end of the market, is underperforming as Chinese consumers now prefer premium beer, says Hao Hong of BOCOM International."]
["Recommendation Rating"]
[]
[3.3]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (17)"]
[]
["Current 39.55"]
["Average 38.50"]
["Low 25.46"]
["High 58.36"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TSGTF Mktw Sum","index":146,"n_rows":631,"n_cols":4,"rows_kept":631,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
[]
["Company Description"]
[]
["Tsingtao Brewery Co., Ltd. engages in the manufacture and sale of beer and related products. It operates through the following business segments: Shandong; South China; North China; East China; Southeast; Hong Kong, Macau, and overseas; and Finance. The Shandong segment engages in the production and..."]
[]
["Tsingtao Brewery Co., Ltd. engages in the manufacture and sale of beer and related products. It operates through the following business segments: Shandong; South China; North China; East China; Southeast; Hong Kong, Macau, and overseas; and Finance. The Shandong segment engages in the production and sale of beer in Shandong and surrounding areas. The South China, North China, East China, and Southeast segments engage in the production and sale of beer in the respective areas. The Hong Kong, Macau, and overseas segment engages in the sale of beer in Hong Kong, Macau, and overseas. The Finance segment handles the financial management and financial transactions such as payment and collection of member units. The company was founded in August 1903 and is headquartered in Qingdao, China."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[45.18]
[]
["P/E Ratio (with extraordinary items)"]
[]
[44.44]
[]
["P/E Ratio (without extraordinary items)"]
[]
[32.479999999999997]
[]
["Price to Sales Ratio"]
[]
[1.42]
[]
["Price to Book Ratio"]
[]
[2.17]
[]
["Price to Cash Flow Ratio"]
[]
[10.039999999999999]
[]
["Enterprise Value to EBITDA"]
[]
[17.329999999999998]
[]
["Enterprise Value to Sales"]
[]
[1.76]
[]
["Total Debt to Enterprise Value"]
[]
[0.02]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[645322]
[]
["Income Per Employee"]
[]
[28205]
[]
["Receivables Turnover"]
[]
[34.93]
[]
["Total Asset Turnover"]
[]
[0.83]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.23]
[]
["Quick Ratio"]
[]
[0.99]
[]
["Cash Ratio"]
[]
[0.9]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[34.700000000000003]
[]
["Operating Margin"]
[]
[5.18]
[]
["Pretax Margin"]
[]
[8.92]
[]
["Net Margin"]
[]
[4.37]
[]
["Return on Assets"]
[]
[3.61]
[]
["Return on Equity"]
[]
[6.44]
[]
["Return on Total Capital"]
[]
[6.16]
[]
["Return on Invested Capital"]
[]
[6.44]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[3.75]
[]
["Total Debt to Total Capital"]
[]
[3.61]
[]
["Total Debt to Total Assets"]
[]
[2.0299999999999998]
[]
["Long-Term Debt to Equity"]
[]
[0.01]
[]
["Long-Term Debt to Total Capital"]
[]
[0.01]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Dr. Gang Li",55,2016,"Chairman-Supervisory Board"]
["Dr. Ming Bo Sun",59,2008,"Chairman"]
["Mr. Ke Xing Huang",54,2013,"President & Executive Director"]
["Mr. Zhu Ming Yu",54,"-","Chief Financial Officer & Executive Director"]
["Mr. Rui Yong Wang",51,"-","Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/tsgtf"]
[]
["MarketWatch News on TSGTF"]
[]
["Investing in those elusive Chinese consumers"]
[]
["3:59 a.m. Oct. 25, 2012"]
[]
["- The Trading Deck"]
[]
["Tsingtao Brewery's net rises on strong sales"]
[]
["7:41 p.m. Aug. 15, 2012"]
[]
["- MarketWatch.com"]
[]
["Asian stocks retreat as Spain fears stir"]
[]
["3:13 a.m. June 19, 2012"]
[]
["- Virginia Harrison"]
[]
["Asia shares decline with Europe in view"]
[]
["3:11 a.m. Dec. 8, 2011"]
[]
["- Sarah Turner"]
[]
["Asia stocks end off lows, but global worries weigh"]
[]
["3:13 a.m. Nov. 22, 2011"]
[]
["- Sarah Turner"]
[]
["Asia stocks weighed by China data"]
[]
["3:11 a.m. June 10, 2011"]
[]
["- Sarah Turner"]
[]
["Tsingtao sets vote on switch to China auditors"]
[]
["1:59 a.m. Jan. 12, 2011"]
[]
["- Chris Oliver"]
[]
["Asian consumer stocks offer opportunity and risks"]
[]
["10:46 p.m. Nov. 1, 2010"]
[]
["- Myra P. Saefong"]
[]
["Asia's Week Ahead: BOJ Rate Decision"]
[]
["12:40 p.m. June 11, 2010"]
[]
["- Michelle Coffey"]
[]
["Tsingtao first-half profit up 68% on beer sales"]
[]
["10:04 p.m. Aug. 6, 2009"]
[]
["- Chris Oliver"]
[]
["InBev to take over Anheuser-Busch's stake in Tsingtao Brewery"]
[]
["7:00 p.m. Sept. 8, 2008"]
[]
["- Dow Jones"]
[]
["Shanghai surge sparks region's rebound"]
[]
["4:37 a.m. Aug. 20, 2008"]
[]
["- V. Phani Kumar"]
[]
["Tokyo stocks finish rosy quarter on down note"]
[]
["4:02 a.m. June 30, 2003"]
[]
["- Allen Wan"]
[]
["Anheuser-Busch doubles stake in China's Tsingao-reports"]
[]
["7:22 p.m. June 29, 2003"]
[]
["- Allen Wan"]
[]
["/news/nonmarketwatch/company/us/tsgtf"]
[]
["Other News on TSGTF"]
[]
["Disruptive beer deal in China"]
[]
["11:05 a.m. Dec. 20, 2017"]
[]
["- Seeking Alpha"]
[]
["Stout beer demand soars in China"]
[]
["1:50 p.m. Aug. 7, 2017"]
[]
["- Seeking Alpha"]
[]
["Sifting The Price Difference Between A Shares And H Shares (AH Premium) For Value Stocks"]
[]
["6:59 a.m. May 10, 2017"]
[]
["- Seeking Alpha"]
[]
["Asahi Gains From Inbev-Miller Merger"]
[]
["10:46 a.m. Nov. 20, 2015"]
[]
["- Seeking Alpha"]
[]
["Beer sales in China weaken"]
[]
["9:15 a.m. April 10, 2015"]
[]
["- Seeking Alpha"]
[]
["3 Chinese Stocks That Should Best the Rest"]
[]
["7:47 a.m. June 6, 2013"]
[]
["- InvestorPlace.com"]
[]
["In China, Bet on Consumers"]
[]
["2:06 p.m. Oct. 22, 2012"]
[]
["- Barrons.com"]
[]
["At a Glance"]
[]
["Tsingtao Brewery Co., Ltd."]
[]
["Tsingtao Beer Tower"]
[]
["May Fourth Square"]
[]
["Hong Kong Central Road"]
[]
["Qingdao, Shandong 266071"]
[]
["Phone"]
[]
["86 53285713831"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$27.90B"]
[]
["Net Income"]
[]
["$1.22B"]
[]
["Employees"]
[]
[43228]
[]
["Annual Report for TSGTF"]
[]
["/news/pressrelease/company/us/tsgtf"]
[]
["Press Releases on TSGTF"]
[]
["Tsingtao Brewery 2016 Net to Down for Tax Rate Difference"]
[]
["5:31 a.m. March 22, 2017"]
[]
["- SinoCast"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:06 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Mkwt Basic","index":147,"n_rows":353,"n_cols":5,"rows_kept":353,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["TSGTF"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["TSGTF U.S.: OTC"]
["Tsingtao Brewery Co. Ltd."]
["Watchlist CreateTSGTFAlert"]
["TSGTFUSClosedBack To Top"]
["Last Updated: Feb 9, 2018 5:20 p.m. EST Delayed quote"]
[4.95]
[0]
["Previous Close"]
[5.13]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["13.16% vs Avg."]
["Volume: 600 65 Day Avg. - 4.6K "]
["Open: 4.95"]
["Close: 4.95"]
["4.95 Day Low/High 4.95"]
["Day Range"]
["3.76 52 Week Low/High 6.08"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $4.95 "]
["Day Range 4.95 - 4.95 "]
["52 Week Range 3.76 - 6.08 "]
["Market Cap $7.26B "]
["Shares Outstanding 655.07M "]
["Public Float 348.13M "]
["Beta n/a "]
["Rev. per Employee $81.69K "]
["P/E Ratio 42.20 "]
["EPS $0.12 "]
["Yield 1.04% "]
["Dividend $0.05 "]
["Ex-Dividend Date Jul 5, 2017 "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 4.56K "]
["Performance"]
["5 Day",-9.0899999999999995E-2]
["1 Month",-0.156]
["3 Month",0.17580000000000001]
["YTD",-2.9399999999999999E-2]
["1 Year",0.1174]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Investing in those elusive Chinese consumers"]
[]
["Oct. 25, 2012 at 5:00 a.m. ET"]
["by Charles Sizemore"]
["Tsingtao Brewery's net rises on strong sales"]
[]
["Aug. 15, 2012 at 8:42 p.m. ET"]
[]
["Asian stocks retreat as Spain fears stir"]
["Jun. 19, 2012 at 4:13 a.m. ET"]
["by Virginia Harrison"]
[]
["Asia shares decline with Europe in view"]
["Dec. 8, 2011 at 3:12 a.m. ET"]
["by Sarah Turner"]
[]
["Asia stocks end off lows, but global worries weigh"]
["Nov. 22, 2011 at 3:13 a.m. ET"]
["by Sarah Turner"]
[]
["Asia stocks weighed by China data"]
["Jun. 10, 2011 at 4:11 a.m. ET"]
["by Sarah Turner"]
["Tsingtao sets vote on switch to China auditors"]
[]
["Jan. 12, 2011 at 1:59 a.m. ET"]
["by Chris Oliver"]
[]
["Asian consumer stocks offer opportunity and risks"]
["Nov. 1, 2010 at 11:46 p.m. ET"]
["by Myra P. Saefong"]
[]
["Asia's Week Ahead: BOJ Rate Decision"]
["Jun. 11, 2010 at 1:40 p.m. ET"]
["by Michelle Coffey"]
["Tsingtao first-half profit up 68% on beer sales"]
[]
["Aug. 6, 2009 at 11:04 p.m. ET"]
["by Chris Oliver"]
["InBev to take over Anheuser-Busch's stake in Tsingtao Brewery"]
[]
["Sep. 8, 2008 at 7:55 p.m. ET"]
["Shanghai surge sparks region's rebound"]
[]
["Aug. 20, 2008 at 5:37 a.m. ET"]
["by V. Phani Kumar"]
["Tokyo stocks finish rosy quarter on down note"]
[]
["Jun. 30, 2003 at 5:02 a.m. ET"]
["by Allen Wan"]
["Anheuser-Busch doubles stake in China's Tsingao-reports"]
[]
["Jun. 29, 2003 at 8:23 p.m. ET"]
["by Allen Wan"]
["In China, Bet on Consumers"]
[]
["Oct. 22, 2012 at 3:06 p.m. ET"]
["on Barron's"]
["Jobs Report Spurs Opening Rally (Market Update)"]
[]
["Aug. 6, 2009 at 11:00 p.m. ET"]
["on SmartMoney"]
["Recent News"]
["Other News"]
["Press Releases"]
["Disruptive beer deal in China"]
["Disruptive beer deal in China"]
[]
["Dec. 20, 2017 at 11:05 a.m. ET"]
["on Seeking Alpha"]
["Stout beer demand soars in China"]
[]
["Aug. 7, 2017 at 2:50 p.m. ET"]
["on Seeking Alpha"]
["Sifting The Price Difference Between A Shares And H Shares (AH Premium) For Value Stocks"]
[]
["May. 10, 2017 at 7:59 a.m. ET"]
["on Seeking Alpha"]
["Asahi Gains From Inbev-Miller Merger"]
[]
["Nov. 20, 2015 at 10:46 a.m. ET"]
["on Seeking Alpha"]
["Beer sales in China weaken"]
[]
["Apr. 10, 2015 at 10:15 a.m. ET"]
["on Seeking Alpha"]
["3 Chinese Stocks That Should Best the Rest"]
[]
["Jun. 6, 2013 at 8:47 a.m. ET"]
["on InvestorPlace.com"]
["In China, Bet on Consumers"]
[]
["Oct. 22, 2012 at 3:06 p.m. ET"]
["on Barron's"]
["Tsingtao Brewery 2016 Net to Down for Tax Rate Difference"]
[]
["Mar. 22, 2017 at 6:31 a.m. ET"]
["on SinoCast"]
[]
["Tsingtao Brewery Co. Ltd."]
[]
["Tsingtao Brewery Co., Ltd. engages in the manufacture and sale of beer and related products. It operates through the following business segments: Shandong; South China; North China; East China; Southeast; Hong Kong, Macau, and overseas; and Finance. The Shandong segment engages in the production and sale of beer in Shandong and surrounding areas. The South China, North China, East China, and Southeast segments engage in the production and sale of beer in the respective areas. The Hong Kong, Macau, and overseas segment engages in the sale of beer in Hong Kong, Macau, and overseas. The Finance segment handles the financial management and financial transactions such as payment and collection of member units. The company was founded in August 1903 and is headquartered in Qingdao, China.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 16 Full Ratings "]
["Competitors"]
["Name","Chg %","Market Cap"]
["Kirin Holdings Co. Ltd. ADR",4.5999999999999999E-3,"$21.27B"]
["Marston's PLC",3.6600000000000001E-2,"$922.53M"]
["Appalachian Mountain Brewery Inc.",-4.7600000000000003E-2,"$12.86M"]
["Russell Breweries Inc.",0,"$870.84K"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["TXRH -0.58% "]
["SHLM 2.39% "]
["USM 0.58% "]
["NP 1.50% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"0168.HK Yahoo Gr","index":148,"n_rows":254,"n_cols":5,"rows_kept":254,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Tsingtao Brewery Company Limited (0168.HK)"]
["HKSE - HKSE Delayed Price. Currency in HKD"]
["39.550-1.200 (-2.945%)"]
["At close: 4:08PM HKT"]
["People also watch"]
["0177.HK0914.HK0576.HK0347.HK0525.HK"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",40.75]
["Open",40.85]
["Bid","39.500 x 0"]
["Ask","39.550 x 0"]
["Day's Range","38.950 - 40.850"]
["52 Week Range","29.650 - 51.700"]
["Volume",1328263]
["Avg. Volume",2392663]
["Market Cap","51.847B"]
["Beta","N/A"]
["PE Ratio (TTM)",26.52]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.40 (0.98%)"]
["Ex-Dividend Date",42542]
["1y Target Est",38.5]
["Currency in HKD"]
["Earnings Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate",0,0,0,0]
["Low Estimate",0,0,0,0]
["High Estimate",0,0,0,0]
["Year Ago EPS","N/A","N/A","N/A","N/A"]
["Revenue Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate","N/A","N/A","N/A","N/A"]
["Low Estimate","N/A","N/A","N/A","N/A"]
["High Estimate","N/A","N/A","N/A","N/A"]
["Year Ago Sales","N/A","N/A","N/A","N/A"]
["Sales Growth (year/est)","N/A","N/A","N/A","N/A"]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Current Estimate",0,0,0,0]
["7 Days Ago",0,0,0,0]
["30 Days Ago",0,0,0,0]
["60 Days Ago",0,0,0,0]
["90 Days Ago",0,0,0,0]
["EPS Revisions","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","0168.HK","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",0.21790000000000001,"N/A","N/A",0.12]
["Past 5 Years (per annum)",4.19E-2,"N/A","N/A","N/A"]
["Reuters•17 days ago"]
["BRIEF-Tsingtao Brewery Enters New Yantai Beer Product Sales Agreement"]
["Jan 24 (Reuters) - Tsingtao Brewery: * ENTERED NEW YANTAI BEER PRODUCT SALES AGREEMENT WITH YANTAI BEER ON 24 JAN 2018, TERM OF WHICH IS FROM 1 JANUARY 2018 TO 31 DEC 2018 Source text for Eikon: Further ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Bloomberg•23 days ago"]
["China Stocks So Hot a Cold Beer Can't Douse"]
["Investors are betting brewers can raise prices without alienating consumers."]
["Reuters•last month"]
["China Resources Beer raises prices of some products"]
["China Resources Beer (Holdings) Co Ltd said on Monday it had \"moderately\" raised prices of some of its products in certain regions, becoming the latest Chinese drinks maker to confirm price increases in response to higher packaging, raw material and labour costs. The owner of China's top beer brand, Snow, said it had adopted various measures, including lean marketing and production as well as product refinement, to absorb the cost pressure. The company's shares hit a record high in Hong Kong on Friday on press reports that brewers, including China Resources and rival Tsingtao Brewery Co Ltd, raised some prices from Jan. 1 citing rising costs of materials, labour, transportation and for environmental protection."]
["Reuters•last month"]
["China's Tsingtao raises prices of some products by up to 5 pct"]
["HONG KONG, Jan 5 (Reuters) - Tsingtao Brewery Co Ltd , the maker of China's best known Tsingtao beer, said on Friday it has raised product prices by up to 5 percent, in a bid to offset pressure from higher ..."]
["Reuters•last month"]
["BRIEF-Tsingtao Brewery To Raise Prices On Some Products Due To Increased Raw Materials Costs"]
["Jan 5 (Reuters) - Tsingtao Brewery Co Ltd : * SAYS IT PLANS TO RAISE PRICES ON SOME PRODUCTS DUE TO INCREASED RAW MATERIALS COSTS * SAYS PRICES WILL BE INCREASED BY AN AVERAGE OF LESS THAN 5 PERCENT Source ..."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Bloomberg•last month"]
["China Beer Shares Surge on Report Prices Have Been Boosted"]
["Tsingtao Brewery Co. led a jump in Chinese beer stocks, surging the most in more than a decade, after a report beermakers have increased prices by as much as 20 percent."]
[]
["Bloomberg•2 months ago"]
["Club Med’s Owner Lured by Tsingtao Beer Guzzlers in China"]
["Fosun International Ltd.’s investment in Tsingtao Brewery Co. is the latest step in the conglomerate’s strategy of catering to China’s rising middle-class family while also satisfying the government’s ..."]
["Reuters•2 months ago"]
["Tsingtao Brewery's HK shares set to open 6 pct down as Asahi sells stake"]
["HONG KONG, Dec 21 (Reuters) - The Hong Kong shares of Tsingtao Brewery Co Ltd are set to open down 6 percent on Thursday after a major Japanese shareholder reached deal to sell its entire stake in China's ..."]
[]
["Bloomberg•2 months ago"]
["Tsingtao Discount Shows Firm Competition in China Beer Scene"]
["Tsingtao Brewery Co.’s shares headed for their biggest decline in almost two years after Asahi Group Holdings Ltd. agreed to sell its stake in the Chinese beermaker at a 32 percent discount."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Reuters•2 months ago"]
["China's Fosun takes stake in Tsingtao Brewery as Asahi exits"]
["TOKYO/HONG KONG (Reuters) - Chinese conglomerate Fosun International is taking a large chunk of Tsingtao Brewery Co after Japan's Asahi Group Holdings said on Wednesday it would sell its entire 19.9 percent stake for a total of 106 billion yen ($937 million). Asahi said in October it was considering selling its stake in Tsingtao, China's second largest brewer which was founded in 1903 by German and British merchants. Asahi is drawing back from China to focus more on Europe and other Asian markets."]
["Reuters•2 months ago"]
["China's Fosun takes stake in Tsingtao Brewery as Asahi exits"]
["TOKYO/HONG KONG, Dec 20 (Reuters) - Chinese conglomerate Fosun International is taking a large chunk of Tsingtao Brewery Co after Japan's Asahi Group Holdings said on Wednesday it would sell its entire 19.9 percent stake for a total of 106 billion yen ($937 million). Asahi said in October it was considering selling its stake in Tsingtao, China's second largest brewer which was founded in 1903 by German and British merchants."]
["PR Newswire•2 months ago"]
["Fosun to Acquire 17.99% in Tsingtao Brewery for HK$6.6bn"]
["Tsingtao is a leading brewery in China , the largest brewery market in the world Fosun acquires 243m shares for HKD27.22 per share from Asahi Group Fosun becomes 2 nd largest shareholder Tsingtao will ..."]
["Reuters•2 months ago"]
["BRIEF-Fosun International Says Fosun Industrial To Buy Shares Of Tsingtao Brewery For HK$6.62 Bln"]
["Dec 20 (Reuters) - Fosun International Ltd: * FOSUN INTERNATIONAL -FOSUN INDUSTRIAL, PEAK REINSURANCE, & OTHERS TO BUY 243.1 MILLION SHARES OF TSINGTAO BREWERY CO FOR HK$6.62 BILLION FROM ASAHI GROUP * ..."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Insider Monkey•3 months ago"]
["11 Largest Beer Companies in The World in 2017"]
["The 11 largest beer companies in the world in 2017, pretty much control the world’s beer production, as they are collectively responsible for over 63% of the global production of beer and own the 10 Best Selling Beer Brands Heading Into 2017. Even more than that, because the industry has gone through a wave of mergers and acquisitions […]"]
[]
["Bloomberg•4 months ago"]
["Quit the Merrymaking, Tsingtao"]
["Tastes are changing in China, plus a 20 percent stake doesn't give anyone much clout."]
[]
["Bloomberg•4 months ago"]
["Tsingtao Brewery Jumps as Asahi Puts China Stake Up for Sale"]
["Shares in Tsingtao Brewery Co. climbed the most since May after Asahi Group Holdings Ltd. went public with its plans to put a minority stake worth $1.2 billion in the Chinese brewer on the selling block ..."]
["Reuters•4 months ago"]
["Asahi considering selling stake in Tsingtao Brewery"]
["Japan's Asahi Group Holdings said on Thursday it is considering selling all or part of its 19.99 percent stake in Tsingtao Brewery Co Ltd , its latest divestment from China's beer industry as it seeks growth in Europe and other Asian markets. Asahi's decision to sell the stake, which it acquired in 2009 for around $666.50 million, follows its announcement in June to sell its 20 percent stake in Chinese brewer Tingyi-Asahi Beverages Holding Co Ltd for $612 million. Tsingtao said Asahi holds 270.1 million of its Hong Kong listed H-shares."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Bloomberg•11 months ago"]
["These Unloved Shares Are The Hottest Thing in Hong Kong This Year"]
["When it comes to this year’s surge in Hong Kong stocks, it paid to root for the underdog."]
[]
["CNBC Videos•3 months ago"]
["China consumers, now richer, don't want Tsingtao beer: an..."]
["Tsingtao Brewery, which focuses on the lower end of the market, is underperforming as Chinese consumers now prefer premium beer, says Hao Hong of BOCOM International."]
["Recommendation Rating"]
[]
[3.3]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (17)"]
[]
["Current 39.55"]
["Average 38.50"]
["Low 25.46"]
["High 58.36"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TSGTF Mktwth Gr","index":149,"n_rows":335,"n_cols":5,"rows_kept":335,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",38.270000000000003]
["Number of Ratings:",16,"Current Quarters Estimate:",-0.37]
["FY Report Date:",43070,"Current Year's Estimate:",1.27]
["Last Quarter's Earnings:","N/A","Median PE on CY Estimate:",31.6]
["Year Ago Earnings:",1.31,"Next Fiscal Year Estimate:",1.43]
[null,null,"Median PE on Next FY Estimate:",28.29]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",2,0,18,17]
["Mean Estimate",-0.37,"N/A",1.27,1.43]
["High Estimates",-0.27,"N/A",1.68,1.93]
["Low Estimates",-0.47,"N/A",0.97,1.07]
["Coefficient Variance",-38.44,"N/A",12.03,14.43]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",2,2,1]
["OVERWEIGHT",0,0,0]
["HOLD",9,9,9]
["UNDERWEIGHT",2,2,2]
["SELL",3,4,4]
["MEAN","Hold","Hold","Underweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Income Qtr","index":150,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Tsingtao Brewery Co. Ltd."]
["View Ratios"]
["All values HKD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","8.74B","3.06B","7.26B","8.28B","8.89B"]
["Sales Growth","-",-0.64990000000000003,1.3746,0.1401,7.3800000000000004E-2]
["Cost of Goods Sold (COGS) incl. D&A","5.25B","2.5B","4.78B","5.3B","5.53B"]
["COGS excluding D&A","4.89B","2.14B","4.45B","4.97B","5.53B"]
["Depreciation & Amortization Expense","364.93M","356.18M","330.62M","333.07M","-"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.52470000000000006,0.91279999999999994,0.1095,4.36E-2]
["Gross Income","3.48B","561.58M","2.49B","2.98B","3.36B"]
["Gross Income Growth","-",-0.83879999999999999,3.4281999999999999,0.1988,0.1275]
["Gross Profit Margin","-","-","-","-",0.378,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","2.71B","1.33B","1.64B","2.26B","2.35B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","2.71B","1.33B","1.64B","2.26B","2.35B"]
["SGA Growth","-",-0.50829999999999997,0.23419999999999999,0.37719999999999998,3.8899999999999997E-2]
["Other Operating Expense",-674138,"5.42M",78882,"2.18M","4.68M"]
["Unusual Expense","-","-",-37670,-229925,276501]
["EBIT after Unusual Expense","-","-",37670,229925,-276501]
["Non Operating Income/Expense","449.8M","156.78M","48.86M","116.92M","84.86M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","-","-","-"]
["Interest Expense Growth","-","-","-","-","-"]
["Gross Interest Expense","-","-","-","-","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.3B","(544.05M)","981.09M","940.99M","1.23B"]
["Pretax Income Growth","-",-1.4176,2.8033000000000001,-4.0899999999999999E-2,0.3054]
["Pretax Margin","-","-","-","-",0.1381,"NA"]
["Income Tax","286.36M","373.28M","308.66M","257.85M","328.03M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","(28.62M)","(11.28M)","10.09M","19.56M","3.56M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","987.71M","(928.62M)","682.52M","702.7M","903.95M"]
["Minority Interest Expense","90.58M","(23.99M)","29.83M","56.72M","59.25M"]
["Net Income","897.13M","(904.63M)","652.69M","645.98M","844.7M"]
["Net Income Growth","-",-2.0084,1.7215,-1.03E-2,0.30759999999999998]
["Net Margin Growth","-","-","-","-",9.5000000000000001E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","897.13M","(904.63M)","652.69M","645.98M","844.7M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","897.13M","(904.63M)","652.69M","645.98M","844.7M"]
["EPS (Basic)",0.66,-0.67,0.48,0.48,0.63]
["EPS (Basic) Growth","-",-2.0084,1.7213000000000001,-1.14E-2,0.30930000000000002]
["Basic Shares Outstanding","1.35B","1.35B","1.35B","1.35B","1.35B"]
["EPS (Diluted)",0.66,-0.67,0.48,0.48,0.63]
["EPS (Diluted) Growth","-",-2.0084,1.7213000000000001,-1.14E-2,0.30930000000000002]
["Diluted Shares Outstanding","1.35B","1.35B","1.35B","1.35B","1.35B"]
["EBITDA","1.14B","(418.44M)","1.17B","1.05B","-"]
["EBITDA Growth","-",-1.3658999999999999,3.8077999999999999,-0.10630000000000001,"-"]
["EBITDA Margin","-","-","-","-","-","NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Balance Qtr","index":151,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Tsingtao Brewery Co. Ltd."]
["View Ratios"]
["Assets"]
["All values HKD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","12.47B","10.37B","11.22B","14.65B","13.89B"]
["Cash Only","12.47B","9.56B","11.2B","13.54B","13.89B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.1686,8.2600000000000007E-2,0.30509999999999998,-5.16E-2]
["Cash & ST Investments / Total Assets",0.3397,0.30880000000000002,0.32250000000000001,0.38950000000000001,0.36299999999999999]
["Total Accounts Receivable","578.08M","776.85M","487.65M","706.88M","745.56M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","298.38M","-","308.24M","-"]
["Bad Debt/Doubtful Accounts","-","(298.38M)","-","(308.24M)","-"]
["Other Receivables","307.51M","608.34M","310.54M","393.52M","388.85M"]
["Accounts Receivable Growth","-",0.34389999999999998,-0.37230000000000002,0.44950000000000001,5.4699999999999999E-2]
["Accounts Receivable Turnover",15.12,3.94,14.9,11.72,11.93]
["Inventories","2.03B","2.69B","2.22B","2.11B","1.95B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.04B","232.17M","1.37B","198.91M","1.53B"]
["Miscellaneous Current Assets","987.67M",550209,"1.22B","1.49M","1.41B"]
["Total Current Assets","16.12B","14.07B","15.3B","17.66B","18.12B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","13.63B","13.05B","12.96B","13.24B","13.31B"]
["Property, Plant & Equipment - Gross","-","21.82B","-","22.48B","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","8.77B","-","9.25B","-"]
["Total Investments and Advances","487.11M","451.93M","450.3M","479.29M","483.43M"]
["Other Long-Term Investments","29.95M","28.51M","28.93M","29.01M","31.13M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","5.03B","4.78B","4.76B","4.81B","4.85B"]
["Net Goodwill","1.52B","1.46B","1.47B","1.51B","1.54B"]
["Net Other Intangibles","3.51B","3.32B","3.29B","3.3B","3.31B"]
["Other Assets","133.62M","45.83M","124.19M","43.22M","115.65M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","36.71B","33.57B","34.81B","37.61B","38.28B"]
["Assets - Total - Growth","-",-8.5599999999999996E-2,3.6799999999999999E-2,8.0399999999999999E-2,1.78E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","762.07M","680.8M","580.78M","686.49M","693.39M"]
["Short Term Debt","761.02M","680.38M","580.34M","686.02M","692.91M"]
["Current Portion of Long Term Debt","1.05M",419896,440564,472787,477167]
["Accounts Payable","3.26B","2.29B","2.96B","3.54B","3.49B"]
["Accounts Payable Growth","-",-0.2984,0.2964,0.1961,-1.5100000000000001E-2]
["Income Tax Payable","889.47M","287.97M","825.28M","699.44M","887.46M"]
["Other Current Liabilities","7.83B","8.22B","7.45B","9.16B","8.33B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","6.67B","7.18B","6.44B","7.41B","7.19B"]
["Total Current Liabilities","12.74B","11.47B","11.82B","14.09B","13.4B"]
["Long-Term Debt","1.63M","1.54M","1.34M","1.44M","1.24M"]
["Long-Term Debt excl. Capitalized Leases","1.63M","1.54M","1.34M","1.44M","1.24M"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","601.28M","-","598.03M","-"]
["Deferred Taxes","(1.02B)","(884.86M)","(937.47M)","(1.11B)","(1.14B)"]
["Deferred Taxes - Credit","298.02M","294.42M","272.56M","270.01M","266.42M"]
["Deferred Taxes - Debit","1.32B","1.18B","1.21B","1.38B","1.4B"]
["Other Liabilities","2.8B","-","2.81B","154.13M","2.89B"]
["Other Liabilities (excl. Deferred Income)","2.8B",0,"594.75M","154.13M","609.07M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","15.84B","12.37B","14.91B","15.11B","16.55B"]
["Non-Equity Reserves","260.36M","2.37B","177.9M","2.24B","135.14M"]
["Total Liabilities / Total Assets",0.43140000000000001,0.36849999999999999,0.4284,0.40179999999999999,0.43240000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","19.93B","18.2B","19.05B","19.57B","20.83B"]
["Common Stock Par/Carry Value","1.57B","1.51B","1.52B","1.56B","1.59B"]
["Retained Earnings","12.63B","11.19B","11.96B","12.31B","13.43B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","2.3M","-","8.41M","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","(59.21M)","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.54269999999999996,0.54210000000000003,0.54730000000000001,0.52029999999999998,0.54430000000000001]
["Total Shareholders' Equity","19.93B","18.2B","19.05B","19.57B","20.83B"]
["Total Shareholders' Equity / Total Assets",0.54269999999999996,0.54210000000000003,0.54730000000000001,0.52029999999999998,0.54430000000000001]
["Accumulated Minority Interest","689.82M","630.55M","666.86M","686.09M","754.95M"]
["Total Equity","20.62B","18.83B","19.72B","20.26B","21.59B"]
["Liabilities & Shareholders' Equity","36.71B","33.57B","34.81B","37.61B","38.28B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSGTF Cash Qtr","index":152,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Tsingtao Brewery Co. Ltd."]
["OTC: TSGTF"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Tsingtao Brewery Co. Ltd."]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSGTF"]
["/quotes/zigman/11681/delayed"]
[]
["$"]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 600"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/11681/delayed"]
[]
["Previous close"]
[]
[5.13]
[]
[4.95]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[4.95]
[]
[4.95]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[3.76]
[]
[6.08]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Tsingtao Brewery Co. Ltd."]
["View Ratios"]
["Operating Activities"]
["All values HKD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","-","-","-","-","-"]
["Net Income Growth","-","-","-","-","-"]
["Depreciation, Depletion & Amortization","-","-","-","-","-"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","-","-","6.48M","(133.23M)","170.15M"]
["Funds from Operations","3.66B","(3.3B)","6.48M","1.73B","(1.69B)"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","-","-","-","-","-"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","592.01M","(1.54B)","1.75B","2.44B","922.33M"]
["Net Operating Cash Flow Growth","-",-3.5935000000000001,2.1415000000000002,0.39200000000000002,-0.62190000000000001]
["Net Operating Cash Flow / Sales",6.7699999999999996E-2,-0.50190000000000001,0.24129999999999999,0.29459999999999997,0.1037]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(263.96M)","(259.24M)","(177.98M)","(215.92M)","(346.58M)"]
["Capital Expenditures (Fixed Assets)","(263.96M)","(259.24M)","(177.98M)","(215.92M)","(346.58M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",1.7899999999999999E-2,0.3135,-0.2132,-0.60509999999999997]
["Capital Expenditures / Sales",-3.0200000000000001E-2,-8.4699999999999998E-2,-2.4500000000000001E-2,-2.6100000000000002E-2,-3.9E-2]
["Net Assets from Acquisitions","(566.02M)","(71.77M)","-","-","-"]
["Sale of Fixed Assets & Businesses","1.42M","10.14M","1.28M","(23.09M)","24.03M"]
["Purchase/Sale of Investments","1.79B","(457.23M)","(142.41M)","(39.3M)","(52.71M)"]
["Purchase of Investments","(148.39M)","(1.54B)","(946.4M)","(324.78M)","(462.7M)"]
["Sale/Maturity of Investments","1.94B","1.08B","803.99M","285.48M","409.98M"]
["Other Uses","(113.07M)","179.42M","(91.28M)","76.43M","(285.25M)"]
["Other Sources","376.26M","(219.88M)","110.86M","(53.89M)","284.66M"]
["Net Investing Cash Flow","1.22B","(790.52M)","(299.53M)","(255.77M)","(412.38M)"]
["Net Investing Cash Flow Growth","-",-1.6465000000000001,0.62109999999999999,0.14610000000000001,-0.61229999999999996]
["Net Investing Cash Flow / Sales",0.1399,-0.25840000000000002,-4.1200000000000001E-2,-3.09E-2,-4.6399999999999997E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","-","-","-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(423.8M)","(47.33M)",-191533,"(338.82M)","(42.01M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(423.8M)","(47.33M)",-191533,"(338.82M)","(42.01M)"]
["Issuance of Long-Term Debt","(1.11M)",223379,"-","-","8.02M"]
["Reduction in Long-Term Debt","(422.69M)","(47.56M)",-191533,"(338.82M)","(50.03M)"]
["Other Funds","(619.76M)","602.71M","(2M)","(53.69M)","(559.04M)"]
["Other Uses","(619.76M)","602.71M","(2M)","(53.69M)","(559.04M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(1.04B)","(14.41M)","(2.2M)","(11.95M)","(601.05M)"]
["Net Financing Cash Flow Growth","-",0.98619999999999997,0.84760000000000002,-4.4417999999999997,-49.293799999999997]
["Net Financing Cash Flow / Sales",-0.11940000000000001,-4.7000000000000002E-3,-2.9999999999999997E-4,-1.4E-3,-6.7599999999999993E-2]
["Exchange Rate Effect","(2.14M)","15.63M","(1.44M)",-680196,"(7.56M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","769.01M","(2.32B)","1.45B","2.17B","(98.66M)"]
["Free Cash Flow","328.05M","(1.79B)","1.57B","2.22B","575.76M"]
["Free Cash Flow Growth","-",-6.4706000000000001,1.8774,0.41220000000000001,-0.74109999999999998]
["Free Cash Flow Yield","-","-","-","-",5.8799999999999998E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Income St","index":153,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Monster Beverage Corp."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","2.06B","2.25B","2.46B","2.68B","3.04B"]
["Sales Growth","-",9.01E-2,9.7199999999999995E-2,8.8400000000000006E-2,0.13450000000000001]
["Cost of Goods Sold (COGS) incl. D&A","995.05M","1.07B","1.13B","1.09B","1.11B"]
["COGS excluding D&A","974.48M","1.05B","1.1B","1.06B","1.07B"]
["Depreciation & Amortization Expense","20.56M","22.76M","25.65M","30.86M","40.85M"]
["Depreciation","20.51M","22.71M","25.25M","26.96M","30.25M"]
["Amortization of Intangibles",49000,49000,400000,"3.9M","10.6M"]
["COGS Growth","-",7.8799999999999995E-2,4.8000000000000001E-2,-3.09E-2,1.5699999999999999E-2]
["Gross Income","1.07B","1.17B","1.34B","1.59B","1.94B"]
["Gross Income Growth","-",0.1007,0.14230000000000001,0.18859999999999999,0.21579999999999999]
["Gross Profit Margin","-","-","-","-",0.63619999999999999,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","515.03M","573.32M","587.71M","660.62M","772.43M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","515.03M","573.32M","587.71M","660.62M","772.43M"]
["SGA Growth","-",0.1132,2.5100000000000001E-2,0.1241,0.16919999999999999]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense",-800000,"27.54M","3.18M","197.23M","76.7M"]
["EBIT after Unusual Expense","551.42M","572.08M","748.93M","(197.23M)","1.09B"]
["Non Operating Income/Expense","(3.67M)","(9.18M)","(4.84M)","153.76M","(11.47M)"]
["Non-Operating Interest Income","1.4M","1M","1.7M","3.1M","4M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","-","-","-"]
["Interest Expense Growth","-","-","-","-","-"]
["Gross Interest Expense","-","-","-","-","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","549.15M","563.89M","745.79M","891.55M","1.08B"]
["Pretax Income Growth","-",2.6800000000000001E-2,0.3226,0.19539999999999999,0.21099999999999999]
["Pretax Margin","-","-","-","-",0.35470000000000002,"NA"]
["Income Tax","209.13M","225.23M","262.6M","344.82M","367M"]
["Income Tax - Current Domestic","213.78M","239.76M","260.58M","635.47M","256.92M"]
["Income Tax - Current Foreign","3.95M","4.05M","7.47M","10.63M","17.17M"]
["Income Tax - Deferred Domestic","(1.23M)","(8.88M)","(8.92M)","(295.87M)","102.61M"]
["Income Tax - Deferred Foreign","(7.37M)","(9.69M)","3.48M","(5.42M)","(9.71M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","340.02M","338.66M","483.19M","546.73M","712.69M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","340.02M","338.66M","483.19M","546.73M","712.69M"]
["Net Income Growth","-",-4.0000000000000001E-3,0.42680000000000001,0.13150000000000001,0.30349999999999999]
["Net Margin Growth","-","-","-","-",0.23419999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","340.02M","338.66M","483.19M","546.73M","712.69M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","340.02M","338.66M","483.19M","546.73M","712.69M"]
["EPS (Basic)",0.65,0.68,0.96,0.97,1.21]
["EPS (Basic) Growth","-",3.5799999999999998E-2,0.42349999999999999,2E-3,0.25359999999999999]
["Basic Shares Outstanding","521.14M","500.04M","501.77M","566.45M","587.87M"]
["EPS (Diluted)",0.62,0.65,0.92,0.95,1.19]
["EPS (Diluted) Growth","-",4.8399999999999999E-2,0.42049999999999998,2.4899999999999999E-2,0.25750000000000001]
["Diluted Shares Outstanding","549.25M","520.16M","522.85M","577.76M","599.82M"]
["EBITDA","571.19M","622.38M","777.76M","962.78M","1.2B"]
["EBITDA Growth","-",8.9599999999999999E-2,0.24970000000000001,0.2379,0.25130000000000002]
["EBITDA Margin","-","-","-","-",0.39579999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Balance Sheet","index":154,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Monster Beverage Corp."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","319.56M","613.6M","1.15B","2.92B","598.14M"]
["Cash Only","222.51M","211.35M","370.32M","2.18B","377.58M"]
["Short-Term Investments","97.04M","402.25M","781.13M","744.61M","220.55M"]
["Cash & Short Term Investments Growth","-",0.92020000000000002,0.87660000000000005,1.5359,-0.79520000000000002]
["Cash & ST Investments / Total Assets",0.30630000000000002,0.432,0.59389999999999998,0.50819999999999999,0.13830000000000001]
["Total Accounts Receivable","236.71M","296.18M","280.76M","477.96M","573.05M"]
["Accounts Receivables, Net","236.71M","296.18M","280.76M","477.96M","573.05M"]
["Accounts Receivables, Gross","238.14M","299.11M","282.46M","479.2M","574.17M"]
["Bad Debt/Doubtful Accounts","(1.43M)","(2.93M)","(1.7M)","(1.25M)","(1.12M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",0.25119999999999998,-5.21E-2,0.70240000000000002,0.19900000000000001]
["Accounts Receivable Turnover",8.7100000000000009,7.58,8.7799999999999994,5.61,5.31]
["Inventories","203.11M","221.45M","174.57M","156.12M","161.97M"]
["Finished Goods","138.1M","153.36M","114.64M","104.08M","103.31M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","65.01M","68.09M","59.94M","52.04M","58.66M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","75.7M","51.82M","86.64M","45.43M","99.11M"]
["Miscellaneous Current Assets","41.99M","42.3M","78.03M","26.97M","32.56M"]
["Total Current Assets","835.07M","1.18B","1.69B","3.6B","1.43B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","69.14M","88.14M","90.16M","97.35M","173.34M"]
["Property, Plant & Equipment - Gross","116.35M","152.47M","173.74M","189.87M","283.25M"]
["Buildings","22M","33.47M","37.31M","39.85M","69.55M"]
["Land & Improvements","5.38M","5.38M","6.79M","6.79M","46.6M"]
["Computer Software and Equipment","1.14M",791000,"1.32M","2.53M","3.27M"]
["Other Property, Plant & Equipment","13.37M","19.83M","16.24M","17.44M","18.02M"]
["Accumulated Depreciation","47.21M","64.32M","83.58M","92.52M","109.91M"]
["Total Investments and Advances","21.39M","9.79M","42.94M","15.35M","2.39M"]
["Other Long-Term Investments","21.39M","9.79M","42.94M","15.35M","2.39M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","54.65M","65.77M","50.75M","1.71B","2.36B"]
["Net Goodwill","-","-","-","1.28B","1.33B"]
["Net Other Intangibles","54.65M","65.77M","50.75M","427.99M","1.03B"]
["Other Assets","3.58M","10.15M","7.5M","10.87M","21.63M"]
["Tangible Other Assets","3.58M","10.15M","7.5M","10.87M","21.63M"]
["Total Assets","1.04B","1.42B","1.94B","5.75B","4.32B"]
["Assets - Total - Growth","-",0.36149999999999999,0.3649,1.9634,-0.24740000000000001]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","-","-","-","-","-"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","-","-","-","-","-"]
["Accounts Payable","127.33M","119.38M","127.64M","144.76M","193.27M"]
["Accounts Payable Growth","-",-6.25E-2,6.9199999999999998E-2,0.1341,0.33510000000000001]
["Income Tax Payable","5.47M","9.36M","5.85M","2.75M","7.66M"]
["Other Current Liabilities","155.75M","187.28M","222.23M","262.76M","269.66M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","12.93M","14.86M","132.03M","137.69M","140.28M"]
["Miscellaneous Current Liabilities","142.82M","172.42M","90.2M","125.08M","129.38M"]
["Total Current Liabilities","288.55M","316.01M","355.72M","410.28M","470.59M"]
["Long-Term Debt","-","-","-","-","-"]
["Long-Term Debt excl. Capitalized Leases","-","-","-","-","-"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","(59.5M)","(63.61M)","(54.11M)","(140.47M)","(159.56M)"]
["Deferred Taxes - Credit","-","-","-","174.38M","170.57M"]
["Deferred Taxes - Debit","59.5M","63.61M","54.11M","314.85M","330.12M"]
["Other Liabilities","110.38M","112.22M","68.01M","351.59M","353.17M"]
["Other Liabilities (excl. Deferred Income)","-",0,0,"-",0]
["Deferred Income","110.38M","112.22M","68.01M","351.59M","353.17M"]
["Total Liabilities","398.93M","428.23M","423.73M","936.25M","994.33M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.38240000000000002,0.30149999999999999,0.2185,0.16289999999999999,0.23]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","644.4M","992.28M","1.52B","4.81B","3.33B"]
["Common Stock Par/Carry Value","1.02M","1.03M","1.04M","3.11M","3.12M"]
["Retained Earnings","1.51B","1.85B","2.33B","1.39B","2.11B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain",549000,"(1.23M)","(11.45M)","(21.88M)","(23.06M)"]
["Unrealized Gain/Loss Marketable Securities","1.53M","-","-","-",-193000]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(1.16B)","(1.22B)","(1.23B)","(556.47M)","(2.81B)"]
["Common Equity / Total Assets",0.61760000000000004,0.69850000000000001,0.78149999999999997,0.83709999999999996,0.77]
["Total Shareholders' Equity","644.4M","992.28M","1.52B","4.81B","3.33B"]
["Total Shareholders' Equity / Total Assets",0.61760000000000004,0.69850000000000001,0.78149999999999997,0.83709999999999996,0.77]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","644.4M","992.28M","1.52B","4.81B","3.33B"]
["Liabilities & Shareholders' Equity","1.04B","1.42B","1.94B","5.75B","4.32B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Cash Flow","index":155,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Monster Beverage Corp."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","340.02M","338.66M","483.19M","546.73M","712.69M"]
["Net Income Growth","-",-4.0000000000000001E-3,0.42680000000000001,0.13150000000000001,0.30349999999999999]
["Depreciation, Depletion & Amortization","20.56M","22.76M","25.65M","30.86M","40.85M"]
["Depreciation and Depletion","20.51M","22.71M","25.25M","26.96M","30.25M"]
["Amortization of Intangible Assets",49000,49000,400000,"3.9M","10.6M"]
["Deferred Taxes & Investment Tax Credit","(2.46M)","(7.07M)","(9.85M)","(181.58M)","(19.09M)"]
["Deferred Taxes","(2.46M)","(7.07M)","(9.85M)","(181.58M)","(19.09M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","7.99M","(3.67M)","16.26M","(128.56M)","45.64M"]
["Funds from Operations","366.11M","350.68M","515.25M","267.45M","780.08M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(78.43M)","(8.65M)","70.32M","255.27M","(78.73M)"]
["Receivables","(17.77M)","(50.41M)","(9.71M)","(76.73M)","(106.36M)"]
["Accounts Payable","3.66M","(8.2M)","11.28M","20.86M","45.34M"]
["Other Assets/Liabilities","(43.39M)","22.49M","(7.06M)","(59.35M)","(40.89M)"]
["Net Operating Cash Flow","287.68M","342.03M","585.57M","522.72M","701.36M"]
["Net Operating Cash Flow Growth","-",0.189,0.71199999999999997,-0.10730000000000001,0.3417]
["Net Operating Cash Flow / Sales",0.1396,0.15229999999999999,0.23760000000000001,0.1948,0.23039999999999999]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(49.24M)","(56.3M)","(31.36M)","(42.89M)","(105.34M)"]
["Capital Expenditures (Fixed Assets)","(42.94M)","(40.76M)","(27.95M)","(35.61M)","(99.82M)"]
["Capital Expenditures (Other Assets)","(6.3M)","(15.54M)","(3.41M)","(7.29M)","(5.52M)"]
["Capital Expenditures Growth","-",-0.1434,0.44290000000000002,-0.36759999999999998,-1.4559]
["Capital Expenditures / Sales",-2.3900000000000001E-2,-2.5100000000000001E-2,-1.2699999999999999E-2,-1.6E-2,-3.4599999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","(688.49M)"]
["Sale of Fixed Assets & Businesses",288000,"9.02M",963000,"378.59M",807000]
["Purchase/Sale of Investments","320.42M","(292.53M)","(411.23M)","64.37M","536.82M"]
["Purchase of Investments","(606.66M)","(557.42M)","(1.13B)","(2.03B)","(452.48M)"]
["Sale/Maturity of Investments","927.08M","264.89M","723.37M","2.1B","989.29M"]
["Other Uses","-","-","-","-","-"]
["Other Sources",377000,"-","1.23M","-",7000]
["Net Investing Cash Flow","271.85M","(339.81M)","(440.4M)","400.07M","(256.19M)"]
["Net Investing Cash Flow Growth","-",-2.25,-0.29599999999999999,1.9084000000000001,-1.6404000000000001]
["Net Investing Cash Flow / Sales",0.13189999999999999,-0.15129999999999999,-0.1787,0.14910000000000001,-8.4199999999999997E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(716.66M)","(46.35M)","8.99M","888.69M","(2.24B)"]
["Repurchase of Common & Preferred Stk.","(727.67M)","(67.6M)","(8.18M)","(807.97M)","(2.25B)"]
["Sale of Common & Preferred Stock","11.02M","21.25M","17.17M","1.7B","16.41M"]
["Proceeds from Stock Options","11.02M","21.25M","17.17M","1.7B","16.41M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(2.08M)","(1.89M)","(1.62M)","(1.08M)","(2.36M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(2.08M)","(1.89M)","(1.62M)","(1.08M)","(2.36M)"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","(2.08M)","(1.89M)","(1.62M)","(1.08M)","(2.36M)"]
["Other Funds","19.66M","30.35M","11.92M","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","19.66M","30.35M","11.92M","-","-"]
["Net Financing Cash Flow","(699.08M)","(17.89M)","19.3M","887.61M","(2.24B)"]
["Net Financing Cash Flow Growth","-",0.97440000000000004,2.0789,44.994999999999997,-3.5217999999999998]
["Net Financing Cash Flow / Sales",-0.3392,-8.0000000000000002E-3,7.7999999999999996E-3,0.33090000000000003,-0.73540000000000005]
["Exchange Rate Effect","2.73M","4.5M","(5.49M)","(5.31M)","(4.61M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","(136.82M)","(11.17M)","158.97M","1.81B","(1.8B)"]
["Free Cash Flow","244.74M","301.27M","557.62M","487.12M","601.54M"]
["Free Cash Flow Growth","-",0.23100000000000001,0.85089999999999999,-0.12640000000000001,0.2349]
["Free Cash Flow Yield","-","-","-","-",2.2599999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Summary","index":156,"n_rows":317,"n_cols":2,"rows_kept":317,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Monster Beverage Corporation (MNST)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["62.89+0.90 (+1.45%)"]
["At close: 4:00PM EST"]
["People also watch"]
["ROSTULTADPSORLYEXPE"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",61.99]
["Open",62.28]
["Bid","62.40 x 200"]
["Ask","66.59 x 300"]
["Day's Range","61.18 - 63.42"]
["52 Week Range","41.02 - 70.22"]
["Volume",2679822]
["Avg. Volume",2252529]
["Market Cap","35.468B"]
["Beta",1.01]
["PE Ratio (TTM)",45.91]
["EPS (TTM)",1.37]
["Earnings Date","Feb 27, 2018 - Mar 5, 2018"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",70.94]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","35.47B"]
["Enterprise Value 3","33.86B"]
["Trailing P/E ",45.91]
["Forward P/E 1",33.81]
["PEG Ratio (5 yr expected) 1",2.0299999999999998]
["Price/Sales (ttm)",10.71]
["Price/Book (mrq)",9.41]
["Enterprise Value/Revenue 3",10.220000000000001]
["Enterprise Value/EBITDA 6",25.7]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.2392]
["Operating Margin (ttm)",0.38390000000000002]
["Management Effectiveness"]
["Return on Assets (ttm)",0.1777]
["Return on Equity (ttm)",0.22109999999999999]
["Income Statement"]
["Revenue (ttm)","3.31B"]
["Revenue Per Share (ttm)",5.83]
["Quarterly Revenue Growth (yoy)",0.154]
["Gross Profit (ttm)","1.94B"]
["EBITDA ","1.32B"]
["Net Income Avi to Common (ttm)","792.3M"]
["Diluted EPS (ttm)",1.37]
["Quarterly Earnings Growth (yoy)",0.14099999999999999]
["Balance Sheet"]
["Total Cash (mrq)","1.1B"]
["Total Cash Per Share (mrq)",1.94]
["Total Debt (mrq)","N/A"]
["Total Debt/Equity (mrq)","N/A"]
["Current Ratio (mrq)",3.24]
["Book Value Per Share (mrq)",6.68]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","1.07B"]
["Levered Free Cash Flow (ttm)","1.02B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.01]
["52-Week Change 3",0.42770000000000002]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",70.22]
["52 Week Low 3",41.02]
["50-Day Moving Average 3",65.28]
["200-Day Moving Average 3",59.28]
["Share Statistics"]
["Avg Vol (3 month) 3","2.25M"]
["Avg Vol (10 day) 3","2.84M"]
["Shares Outstanding 5","563.96M"]
["Float ","446.82M"]
["% Held by Insiders 1",0.2495]
["% Held by Institutions 1",0.66669999999999996]
["Shares Short 3","6.28M"]
["Short Ratio 3",3.03]
["Short % of Float 3",1.52E-2]
["Shares Short (prior month) 3","4.89M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4","N/A"]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4","N/A"]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4","N/A"]
["Last Split Factor (new per old) 2",43160]
["Last Split Date 3",42684]
[]
["Market Realist•yesterday"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Monster Beverage Corp."]
["Short interest is extremely low for MNST with fewer than 1% of shares on loan. This could indicate that investors who seek to profit from falling equity prices are not currently targeting MNST. The net inflows of $10.50 billion over the last one-month into ETFs that hold MNST are not among the highest of the last year and have been slowing."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?Movement in 2018"]
[]
["Market Realist•12 days ago"]
["The Valuations of Major Nonalcoholic Beverage Companies"]
["Coca-Cola's and PepsiCo’s Efforts to Revive Soda: Will They Work?"]
[]
["Market Realist•15 days ago"]
["Which Nonalcoholic Beverage Company Has Better Returns?"]
["Coca-Cola's and PepsiCo’s Efforts to Revive Soda: Will They Work?"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Markit•16 days ago"]
["See what the IHS Markit Score report has to say about Monster Beverage Corp."]
["Monster Beverage Corp NASDAQ/NGS:MNST"]
[]
["Market Realist•17 days ago"]
["Top Movers in the Consumer Sector: January 15–19"]
["Consumer Sector Performance: Week Ended January 19"]
[]
["Market Realist•17 days ago"]
["Consumer Sector Insights: January 15–19"]
["Consumer Sector Performance: Week Ended January 19What happened in the consumer sector last week?"]
[]
["Markit•23 days ago"]
["See what the IHS Markit Score report has to say about Monster Beverage Corp."]
["Short interest is extremely low for MNST with fewer than 1% of shares on loan. This could indicate that investors who seek to profit from falling equity prices are not currently targeting MNST. The net inflows of $11.55 billion over the last one-month into ETFs that hold MNST are not among the highest of the last year and have been slowing."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["GlobeNewswire•24 days ago"]
["Monster Beverage Corporation (Nasdaq: MNST) to Ring The Nasdaq Stock Market Closing Bell"]
["What: Monster Beverage Corporation, a holding company for brands including Monster Energy ®, Monster Energy Ultra ®, Monster Energy Extra Strength Nitrous Technology ®, Java Monster ®, Espresso Monster™, ..."]
["GlobeNewswire•last month"]
["Monster Beverage Announces Webcast Details for Investor Meeting/Business Update January 18, 2018"]
["CORONA, Calif., Jan. 10, 2018-- Monster Beverage Corporation announced today that its Chairman and Chief Executive Officer, Rodney Sacks, and Vice Chairman and President, Hilton Schlosberg, will host an ..."]
[]
["Simply Wall St.•last month"]
["Has Monster Beverage Corporation (NASDAQ:MNST) Got Enough Cash To Cover Its Short-Term Obligations?"]
["Investors looking for stocks with high market liquidity and zero debt on the balance sheet should consider Monster Beverage Corporation (NASDAQ:MNST). With a market valuation of $36.11B, MNST is aRead More..."]
[]
["Motley Fool•last month"]
["Why Monster Beverage Corp. Stock Rose 43% in 2017"]
["The energy drink titan is exploring some highly caffeinated growth opportunities overseas."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Barrons.com•last month"]
["[$$] Monster Beverage Execs Go on Selling Rampage"]
["Shares of Monster Beverage have zoomed higher this year like a skateboarding teen who just downed one of the company’s caffeine-infused energy drinks. Monster (MNST) shares are up 42% so far this year through Thursday’s close, trouncing the S&P 500’s mere gain of 20%. The two heads of Monster, Chairman and Chief Executive Rodney C. Sacks and Vice Chairman and President Hilton H. Schlosberg, took note of the outperformance."]
["GuruFocus.com•2 months ago"]
["Monster Beverage Corp (MNST) Chairman and CEO Rodney C Sacks Sold $12.1 million of Shares"]
["Chairman and CEO of Monster Beverage Corp (NASDAQ:MNST) Rodney C Sacks sold 189,861 shares of MNST on 12/26/2017 at an average price of $63.92 a share."]
["Barrons.com•2 months ago"]
["Barron's After-Hours: Garmin Jumps, Monster Beverage Gains, CF Industries Falls"]
["U.S. stocks dropped on Tuesday with the Dow Jones Industrial average slipping 0.3%, with Apple (AAPL) weighing down the blue-chip benchmark on concerns about weak demand for its iPhone X. Meanwhile, the ..."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Monster Beverage Corp. : December 25, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Monster Beverage Corp. Here are 5 ETFs with the largest exposure to MNST-US. Comparing the performance and risk of Monster Beverage Corp. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["ACCESSWIRE•2 months ago"]
["Free Post Earnings Research Report: Monster Beverage’s Net Sales Jumped 15.4%; EPS Advanced 15.1%"]
["LONDON, UK / ACCESSWIRE / December 22, 2017 / Active-Investors.com has just released a free earnings report on Monster Beverage Corp. (NASDAQ: MNST ). If you want access to this report all you need to ..."]
["Barrons.com•2 months ago"]
["Why Monster Could Roar Again in 2018"]
["Shares of energy drink maker Monster Beverage have had a good 2017. Up roughly 40% this year, well ahead of the S&P 500, they’ve been sufficiently strong that that Morgan Stanley hesitated to name the stock among its very top beverage and household products picks for next year. It’s performing all over the world, Morgan Stanley said, with good numbers in the Latin American, Europe/Middle East/African, and Asia Pacific regions."]
["Market Realist•2 months ago"]
["Are Coca-Cola’s Shareholder Rewards Better Than Its Peers?"]
["As of December 15, 2017, Coca-Cola (KO) has delivered a total return of 15% on a YTD (year-to-date) basis."]
["Market Realist•2 months ago"]
["Gauging Coca-Cola’s Valuation Compared to Its Peers"]
["As of December 15, 2017, Coca-Cola (KO) was trading at a 12-month forward PE (price-to-earnings) ratio of 23.8x."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["Barrons.com•2 months ago"]
["Bottoms Up! Why Investors Should Drink Up Coke, Pepsi, Constellation"]
["Deutsche Bank's Steve Powers and his team initiated coverage on 14 consumer staples stocks on Thursday, nearly evenly split between Buy and Hold ratings. Powers rates eight of the companies--Coca-Cola ..."]
[]
["Motley Fool•2 months ago"]
["Here's Where Things Went Wrong For Coca-Cola in 2017"]
["Why did the iconic soda maker underperform the market this year?"]
["Capital Cube•2 months ago"]
["ETFs with exposure to Monster Beverage Corp. : December 12, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Monster Beverage Corp. Here are 5 ETFs with the largest exposure to MNST-US. Comparing the performance and risk of Monster Beverage Corp. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Zacks•2 months ago"]
["Why Is Monster Beverage (MNST) Up 9% Since the Last Earnings Report?"]
["Monster Beverage (MNST) reported earnings about a month ago. What's next for the stock? We take a look at earnings estimates for some clues."]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (18)"]
[]
["Current 62.89"]
["Average 70.94"]
["Low 55.00"]
["High 80.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"MNST Mktw Sum","index":157,"n_rows":890,"n_cols":5,"rows_kept":890,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
[]
["Company Description"]
[]
["Monster Beverage Corp. is a holding company which engages in the development, marketing, sale, and distribution of energy drink beverages and concentrates. It operates through the following segments: Finished Products, Concentrate, and Other. The Finished Products segment consists of the Monster En..."]
[]
["Monster Beverage Corp. is a holding company which engages in the development, marketing, sale, and distribution of energy drink beverages and concentrates. It operates through the following segments: Finished Products, Concentrate, and Other. The Finished Products segment consists of the Monster Energy drink products. The Concentrate segment involves the supply of concentrates for the Strategic Brands energy drinks. The Other segment includes brands disposed of as a result of the transaction with The Coca-Cola Company. It offers its products primarily under the brands Monster Energy, Monster Rehab, Monster Energy Extra Strength Nitrous Technology, Java Monster, Muscle Monster, Mega Monster Energy, Punch Monster, Juice Monster, M3, Ubermonster, BU, Nalu, NOS, Full Throttle, Burn, Mother, Ultra, Play and Power Play, Gladiator, Relentless, Samurai, and BPM. The company was founded on April 25, 1990 and is headquartered in Corona, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[52.85]
[]
["P/E Ratio (with extraordinary items)"]
[]
[45.91]
[]
["P/E Ratio (without extraordinary items)"]
[]
[37.26]
[]
["Price to Sales Ratio"]
[]
[8.74]
[]
["Price to Book Ratio"]
[]
[7.54]
[]
["Price to Cash Flow Ratio"]
[]
[37.92]
[]
["Enterprise Value to EBITDA"]
[]
[30.7]
[]
["Enterprise Value to Sales"]
[]
[11.14]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[1150295]
[]
["Income Per Employee"]
[]
[269344]
[]
["Receivables Turnover"]
[]
[5.79]
[]
["Total Asset Turnover"]
[]
[0.6]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[3.04]
[]
["Quick Ratio"]
[]
[2.7]
[]
["Cash Ratio"]
[]
[1.27]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[63.62]
[]
["Operating Margin"]
[]
[38.24]
[]
["Pretax Margin"]
[]
[35.47]
[]
["Net Margin"]
[]
[23.42]
[]
["Return on Assets"]
[]
[14.01]
[]
["Return on Equity"]
[]
[17.510000000000002]
[]
["Return on Total Capital"]
[]
[17.510000000000002]
[]
["Return on Invested Capital"]
[]
[17.510000000000002]
[]
["Capital Structure"]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Rodney Cyril Sacks","-",1990,"Chairman & Chief Executive Officer"]
["Mr. Hilton Hiller Schlosberg",65,1990,"Vice Chairman, President, COO, CFO & Secretary"]
["Mr. Mark J. Hall",61,"-","Director"]
["Ms. Kathy N. Waller",58,2015,"Director"]
["Mr. Harold C. Taber",77,"-","Director"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43109,"Hilrod Holdings Xvi LP",48403,"  Disposition at $64.53 per share. ",3123445]
[null,"Chairman and CEO; Director"]
[43109,"Hilrod Holdings Xvi LP",48403,"  Disposition at $64.53 per share. ",3123445]
[null,"Chairman and CEO; Director"]
[43097,"Hilrod Holdings Xvi LP",697,"  Disposition at $64.51 per share. ",44963]
[null,"Chairman and CEO; Director"]
[43097,"Hilrod Holdings Xvi LP",697,"  Disposition at $64.51 per share. ",44963]
[null,"Chairman and CEO; Director"]
[43095,"Hilrod Holdings Xvi LP",27530,"  Disposition at $63.88 per share. ",1758616]
[null,"Chairman and CEO; Director"]
[43095,"Hilrod Holdings Xvi LP",27530,"  Disposition at $63.88 per share. ",1758616]
[null,"Chairman and CEO; Director"]
[43091,"Hilrod Holdings Xvi LP",42746,"  Disposition at $63.35 per share. ",2707959]
[null,"Chairman and CEO; Director"]
[43091,"Hilrod Holdings Xvi LP",42746,"  Disposition at $63.78 per share. ",2726339]
[null,"Chairman and CEO; Director"]
[43090,"Hilrod Holdings Xvi LP",77036,"  Disposition at $64.01 per share. ",4931074]
[null,"Chairman and CEO; Director"]
[43090,"Hilrod Holdings Xvi LP",77036,"  Disposition at $64.01 per share. ",4931074]
[null,"Chairman and CEO; Director"]
[43081,"Hilrod Holdings Xvi LP",179824,"  Derivative/Non-derivative trans. at $62.91 per share. ",11312727]
[null,"Chairman and CEO; Director"]
[43081,"Hilrod Holdings Xvi LP",179824,"  Derivative/Non-derivative trans. at $62.91 per share. ",11312727]
[null,"Chairman and CEO; Director"]
[43081,"Hilrod Holdings Xvi LP",376236,"  Derivative/Non-derivative trans. at $5.29 per share. ",1990288]
[null,"Chairman and CEO; Director"]
[43081,"Hilrod Holdings Xvi LP",376236,"  Derivative/Non-derivative trans. at $5.29 per share. ",1990288]
[null,"Chairman and CEO; Director"]
[43070,"Thomas J. Kelly",1500,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Senior VP - Monster Energy Co."]
[42979,"Sydney Selati",10000,"  Disposition at $56 per share. ",560000]
[null,"Director"]
[42949,"Sydney Selati",1237,"  Gift at $0 per share. ",0]
[null,"Director"]
[42902,"Harold C. Taber",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42902,"Mark S. Vidergauz",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42902,"Norman C. Epstein",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42902,"Sydney Selati",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42902,"Benjamin M. Polk",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42902,"Gary P. Fayard",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[42902,"Kathy N. Waller",3237,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
["/news/latest/company/us/mnst"]
[]
["MarketWatch News on MNST"]
[]
["McDonaldâ€™s earnings: â€˜$1 $2 $3 Dollar Menuâ€™ should give same-store sales a boost"]
[]
["7:31 a.m. Jan. 30, 2018"]
[]
["- Tonya Garcia"]
[]
["S&P 500 nails the breakout point, rises to press uncharted territory"]
[]
["11:35 a.m. Dec. 4, 2017"]
[]
["- Michael Ashbaugh"]
[]
["Fidelity fund manager: Investing successfully is about â€˜minimizing regretsâ€™"]
[]
["9:00 a.m. Nov. 18, 2017"]
[]
["- Silvia Ascarelli"]
[]
["Monster Beverage beats expectations, but mentions shortages"]
[]
["3:47 p.m. Aug. 8, 2017"]
[]
["- Claudia Assis"]
[]
["Monster Beverage price target raised to $59 from $57 at UBS"]
[]
["10:28 a.m. June 20, 2017"]
[]
["- Tonya Garcia"]
[]
["S&P 500 extends the May reversal, back for latest crack at the 2,400 mark"]
[]
["11:04 a.m. May 24, 2017"]
[]
["- Michael Ashbaugh"]
[]
["Monster Beverage shares up 2.3% premarket"]
[]
["7:10 a.m. May 5, 2017"]
[]
["- Ciara Linnane"]
[]
["Monster Beverage started at overweight with $56 stock price target at J.P. Morgan"]
[]
["6:48 a.m. March 21, 2017"]
[]
["- Tomi Kilgore"]
[]
["10 Nasdaq stocks analysts expect to rise up to 50%"]
[]
["1:55 p.m. March 3, 2017"]
[]
["- Philip van Doorn"]
[]
["Stocks retreat from records, but Snap skyrockets in debut"]
[]
["5:05 p.m. March 2, 2017"]
[]
["- Sue Chang"]
[]
["Monster Beverage price target raised to $57 from $53 at UBS"]
[]
["11:06 a.m. March 2, 2017"]
[]
["- Tonya Garcia"]
[]
["Shares Monster Beverage surge 11.4% at $46.88 in early trade to lead S&P 500 gainers"]
[]
["9:37 a.m. March 2, 2017"]
[]
["- Mark DeCambre"]
[]
["Monster Beverage shares rally on earnings, stock buyback plan"]
[]
["4:35 p.m. March 1, 2017"]
[]
["- Sue Chang"]
[]
["Monster Beverage jumps more than 6% on buyback news, earnings"]
[]
["4:26 p.m. March 1, 2017"]
[]
["- Sue Chang"]
[]
["Monster board authorizes new $500 mln stock buyback plan"]
[]
["4:26 p.m. March 1, 2017"]
[]
["- Sue Chang"]
[]
["Monster Beverage Q4 earnings 30c a share vs 22c a share"]
[]
["4:24 p.m. March 1, 2017"]
[]
["- Sue Chang"]
[]
["Monster Beverage Q4 revenue $753.8 mln vs $645.4 mln"]
[]
["4:25 p.m. March 1, 2017"]
[]
["- Sue Chang"]
[]
["These 85 stocks are now on a â€˜buyâ€™ list as Donald Trump takes office"]
[]
["9:50 a.m. Jan. 24, 2017"]
[]
["- Michael Brush"]
[]
["Why Goldman sees only 90 good days for U.S. stocks in 2017"]
[]
["6:15 a.m. Jan. 16, 2017"]
[]
["- Sara Sjolin"]
[]
["Is this the year for stock pickers? Here are 20 picks from Citi"]
[]
["7:34 a.m. Jan. 11, 2017"]
[]
["- Barbara Kollmeyer"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/mnst"]
[]
["Other News on MNST"]
[]
["Analyzing PepsiCoâ€™s Valuation before Its 4Q17 Results "]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Fiscal 4Q17 Results: Will Its Stock Gain Momentum? "]
[]
["11:14 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["3:44 p.m. Feb. 7, 2018"]
[]
["- GuruFocus.com"]
[]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["3:40 p.m. Feb. 7, 2018"]
[]
["- GuruFocus.com"]
[]
["What Dividend Stocks Are You Looking For Today?"]
[]
["6:00 a.m. Feb. 6, 2018"]
[]
["- Seeking Alpha"]
[]
["Equity Versus Debt: A Showdown"]
[]
["2:04 p.m. Feb. 5, 2018"]
[]
["- Seeking Alpha"]
[]
["6 Quality Stocks in Gurus' Portfolios"]
[]
["11:47 a.m. Feb. 5, 2018"]
[]
["- GuruFocus.com"]
[]
["Braun Stacey Associates Inc Buys Intel Corp, IQVIA Holdings Inc, Charles Schwab Corp, Sells US ..."]
[]
["2:38 p.m. Jan. 30, 2018"]
[]
["- GuruFocus.com"]
[]
["Appeals court to take up San Fran soda case"]
[]
["3:12 p.m. Jan. 29, 2018"]
[]
["- Seeking Alpha"]
[]
["25 Stocks Powering the $300B SPY ETF for 25 Years"]
[]
["11:04 a.m. Jan. 29, 2018"]
[]
["- Zacks.com"]
[]
["Which Nonalcoholic Beverage Company Has Better Returns? "]
[]
["1:47 p.m. Jan. 26, 2018"]
[]
["- MarketRealist.com"]
[]
["The Valuations of Major Nonalcoholic Beverage Companies "]
[]
["1:47 p.m. Jan. 26, 2018"]
[]
["- MarketRealist.com"]
[]
["Top Movers in the Consumer Sector: January 15â€“19 "]
[]
["8:10 a.m. Jan. 24, 2018"]
[]
["- MarketRealist.com"]
[]
["Consumer Sector Insights: January 15â€“19 "]
[]
["8:09 a.m. Jan. 24, 2018"]
[]
["- MarketRealist.com"]
[]
["Liberty Capital Management, Inc. Buys Neogen Corp, Charles Schwab Corp, Stryker Corp, Sells ..."]
[]
["3:38 p.m. Jan. 16, 2018"]
[]
["- GuruFocus.com"]
[]
["Monster Beverage updates on tax changes"]
[]
["7:41 a.m. Jan. 16, 2018"]
[]
["- Seeking Alpha"]
[]
["Investment Ideas In Quality Stocks"]
[]
["12:38 p.m. Jan. 14, 2018"]
[]
["- Seeking Alpha"]
[]
["Stocks To Watch: Guidance Updates All Around"]
[]
["10:15 a.m. Jan. 13, 2018"]
[]
["- Seeking Alpha"]
[]
["Morgan Stanley points to some tax rate winners"]
[]
["11:14 a.m. Jan. 12, 2018"]
[]
["- Seeking Alpha"]
[]
["Coca-Cola (KO) Rebrands Diet Coke Amid Sinking CSD Sales"]
[]
["7:53 a.m. Jan. 12, 2018"]
[]
["- Zacks.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Monster Beverage Corp."]
[]
["1 Monster Way"]
[]
["Corona, California 92879-7113"]
[]
["Phone"]
[]
["1 9517396200"]
[]
["Industry"]
[]
["Non-Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$3.04B"]
[]
["Net Income"]
[]
["$712.69M"]
[]
["2016 Sales Growth"]
[]
[0.13500000000000001]
[]
["Employees"]
[]
[2646]
[]
["Annual Report for MNST"]
[]
["/news/pressrelease/company/us/mnst"]
[]
["Press Releases on MNST"]
[]
["Stock Review for Beverages Investors -- Monster Beverage, Coca-Cola European Partners, Cott, and Coca-Cola"]
[]
["6:45 a.m. Jan. 31, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Monster Beverage Corporation (Nasdaq: MNST) to Ring The Nasdaq Stock Market Closing Bell"]
[]
["10:01 a.m. Jan. 17, 2018"]
[]
["- GlobeNewswire"]
[]
["Monster Beverage Announces Webcast Details for Investor Meeting/Business Update January 18, 2018"]
[]
["8:05 a.m. Jan. 10, 2018"]
[]
["- GlobeNewswire"]
[]
["Free Post Earnings Research Report: Monster Beverage's Net Sales Jumped 15.4%; EPS Advanced 15.1%"]
[]
["7:10 a.m. Dec. 22, 2017"]
[]
["- ACCESSWIRE"]
[]
["Morning Technical Insight on These Beverages Stocks -- Monster Beverage, Coca-Cola, Coca-Cola European Partners, and Cott"]
[]
["6:05 a.m. Dec. 8, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Earnings Review and Free Research Report: Dr Pepper Snapple Group's Revenue Increased 11.2%"]
[]
["7:02 a.m. Nov. 14, 2017"]
[]
["- ACCESSWIRE"]
[]
["Global Functional Foods and Beverages Market Revenue Status and Outlook (2012-2022)"]
[]
["9:23 p.m. Nov. 8, 2017"]
[]
["- MarketersMedia"]
[]
["Monster Beverage Reports 2017 Third Quarter Financial Results"]
[]
["4:06 p.m. Nov. 8, 2017"]
[]
["- GlobeNewswire"]
[]
["The global soft drink market is forecasted to grow at a CAGR of 5.62% during the period 2017-2021"]
[]
["3:46 p.m. Nov. 6, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Monster Beverage to Report 2017 Third Quarter Financial Results November 8, 2017"]
[]
["7:05 a.m. Oct. 31, 2017"]
[]
["- GlobeNewswire"]
[]
["Pre-Market Technical Recap on Beverages Stocks -- Coca-Cola, Monster Beverage, Coca-Cola European Partners, and Cott"]
[]
["6:05 a.m. Oct. 30, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Sports Food Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2022"]
[]
["8:07 a.m. Oct. 18, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Energy Drinks Market Projected to Grow"]
[]
["10:24 a.m. Sept. 29, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Should you buy Citigroup, Fossil Group, The Goldman Sachs Group, Monster Beverage, or Tesla Motors stock?"]
[]
["8:31 a.m. Sept. 29, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Pre-Market Technical Recap on Beverages Stocks -- Monster Beverage, Coca-Cola European Partners, Cott, and Pepsico"]
[]
["5:05 a.m. Sept. 27, 2017"]
[]
["- PR Newswire - PRF"]
[]
["U.S. Energy Drinks through 2021"]
[]
["1:35 p.m. Sept. 18, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Earnings Review and Free Research Report: Monster Beverage Results Beat Revenues Estimates but Fell Just Short of EPS"]
[]
["3:37 a.m. Aug. 28, 2017"]
[]
["- ACCESSWIRE"]
[]
["Pre-Market Technical Recap on Beverages Stocks -- Monster Beverage, Coca Cola European Partners, Cott, and Pepsico"]
[]
["5:30 a.m. Aug. 25, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Monster Beverage Reports 2017 Second Quarter Financial Results"]
[]
["3:07 p.m. Aug. 8, 2017"]
[]
["- GlobeNewswire"]
[]
["Monster Beverage to Report 2017 Second Quarter Financial Results August 8, 2017"]
[]
["7:05 a.m. July 31, 2017"]
[]
["- GlobeNewswire"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:07 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Mkwt Basic","index":158,"n_rows":631,"n_cols":5,"rows_kept":631,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["MNST"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["Nasdaq"]
["MNST U.S.: Nasdaq"]
["Monster Beverage Corp."]
["Watchlist CreateMNSTAlert"]
["MNSTUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 6:23 p.m. EST Delayed quote"]
[62.89]
["0.00 0.00%"]
["After Hours Volume: 205.6K"]
["Close","Chg","Chg %"]
[62.89,0.9,1.4500000000000001E-2,"0.90 1.45%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["107.5% vs Avg."]
["Volume: 2.5M 65 Day Avg. - 2.3M "]
["Open: 62.28"]
["Close: 62.89"]
["61.18 Day Low/High 63.42"]
["Day Range"]
["41.02 52 Week Low/High 70.22"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $62.28 "]
["Day Range 61.18 - 63.42 "]
["52 Week Range 41.02 - 70.22 "]
["Market Cap $35.47B "]
["Shares Outstanding 563.96M "]
["Public Float 411.76M "]
["Beta 0.85 "]
["Rev. per Employee $1.25M "]
["P/E Ratio 45.57 "]
["EPS $1.38 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest 5.83M 01/31/18"]
["% of Float Shorted 1.41% "]
["Average Volume 2.3M "]
["Performance"]
["5 Day",-5.6099999999999997E-2]
["1 Month",-1.38E-2]
["3 Month",2.8299999999999999E-2]
["YTD",-6.3E-3]
["1 Year",0.42899999999999999]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["McDonald’s earnings: ‘$1 $2 $3 Dollar Menu’ should give same-store sales a boost"]
["Jan. 30, 2018 at 7:31 a.m. ET"]
["by Tonya Garcia"]
["Premium "]
["S&P 500 nails the breakout point, rises to press uncharted territory"]
["U.S. stocks are mixed early Monday, pulling in from a strong early-session spike fueled by weekend tax-reform progress. Against this backdrop, the S&P 500 has maintained its breakout point — S&P 2,605 — rising to register its latest intraday record high."]
[]
["Dec. 4, 2017 at 11:35 a.m. ET"]
["by Michael Ashbaugh"]
[]
["Fidelity fund manager: Investing successfully is about ‘minimizing regrets’"]
["Nov. 18, 2017 at 9:00 a.m. ET"]
["by Silvia Ascarelli"]
["Monster Beverage beats expectations, but mentions shortages"]
[]
["Aug. 8, 2017 at 4:47 p.m. ET"]
["by Claudia Assis"]
["Monster Beverage price target raised to $59 from $57 at UBS"]
[]
["Jun. 20, 2017 at 11:28 a.m. ET"]
["by Tonya Garcia"]
["Premium "]
["S&P 500 extends the May reversal, back for latest crack at the 2,400 mark"]
[]
["May. 24, 2017 at 12:05 p.m. ET"]
["by Michael Ashbaugh"]
["Monster Beverage shares up 2.3% premarket"]
[]
["May. 5, 2017 at 8:11 a.m. ET"]
["by Ciara Linnane"]
["Monster Beverage started at overweight with $56 stock price target at J.P. Morgan"]
[]
["Mar. 21, 2017 at 7:49 a.m. ET"]
["by Tomi Kilgore"]
[]
["10 Nasdaq stocks analysts expect to rise up to 50%"]
["Mar. 3, 2017 at 1:55 p.m. ET"]
["by Philip van Doorn"]
[]
["Stocks retreat from records, but Snap skyrockets in debut"]
["Mar. 2, 2017 at 5:05 p.m. ET"]
["by Sue Chang"]
["Monster Beverage price target raised to $57 from $53 at UBS"]
[]
["Mar. 2, 2017 at 11:07 a.m. ET"]
["by Tonya Garcia"]
["Breaking "]
["Shares Monster Beverage surge 11.4% at $46.88 in early trade to lead S&P 500 gainers"]
[]
["Mar. 2, 2017 at 9:37 a.m. ET"]
["by Mark DeCambre"]
["Monster Beverage shares rally on earnings, stock buyback plan"]
[]
["Mar. 1, 2017 at 4:36 p.m. ET"]
["by Sue Chang"]
["Breaking "]
["Monster Beverage jumps more than 6% on buyback news, earnings"]
[]
["Mar. 1, 2017 at 4:27 p.m. ET"]
["by Sue Chang"]
["Breaking "]
["Monster board authorizes new $500 mln stock buyback plan"]
[]
["Mar. 1, 2017 at 4:26 p.m. ET"]
["by Sue Chang"]
["Breaking "]
["Monster Beverage Q4 earnings 30c a share vs 22c a share"]
[]
["Mar. 1, 2017 at 4:25 p.m. ET"]
["by Sue Chang"]
["Breaking "]
["Monster Beverage Q4 revenue $753.8 mln vs $645.4 mln"]
[]
["Mar. 1, 2017 at 4:25 p.m. ET"]
["by Sue Chang"]
[]
["Opinion "]
["These 85 stocks are now on a ‘buy’ list as Donald Trump takes office"]
["Jan. 24, 2017 at 9:51 a.m. ET"]
["by Michael Brush"]
[]
["Why Goldman sees only 90 good days for U.S. stocks in 2017"]
["Jan. 16, 2017 at 6:16 a.m. ET"]
["by Sara Sjolin"]
[]
["Is this the year for stock pickers? Here are 20 picks from Citi"]
["Jan. 11, 2017 at 7:35 a.m. ET"]
["by Barbara Kollmeyer"]
["Next 50: The Latest Changes to the Index"]
["Check out the latest additions and removals."]
[]
["Feb. 6, 2018 at 8:55 a.m. ET"]
["on Barron's Online"]
["Monster Beverage Execs Go on Selling Rampage"]
["The CEO and vice chairman sold a total of almost $15 million in shares shortly after they hit a record high."]
[]
["Dec. 29, 2017 at 11:30 a.m. ET"]
["on Barron's Online"]
["Why Monster Could Roar Again in 2018"]
["Here are four reasons Morgan Stanley likes Monster—even after a strong 2017 for its shares."]
[]
["Dec. 20, 2017 at 11:51 a.m. ET"]
["on Barron's Online"]
[]
["Dow Snaps Eight-Week Winning Streak"]
["Nov. 10, 2017 at 4:43 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks to Watch: Macy’s, Roku, AMD, Nvidia, Amazon, Kohl’s, Square, Time, Dish Network"]
["Nov. 9, 2017 at 9:29 a.m. ET"]
["on The Wall Street Journal"]
[]
["Veteran of ‘Low Priced’ Stocks Will Expand His List"]
["Nov. 5, 2017 at 10:09 p.m. ET"]
["on The Wall Street Journal"]
[]
["Berner Food & Beverage Weighs Strategic Options"]
["Oct. 13, 2017 at 7:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Finance Chiefs Are Staying on the Job Longer, and That Is Good for Companies"]
["Aug. 13, 2017 at 8:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Drop in Commodities Damps U.S. Stocks"]
["May. 4, 2017 at 5:07 p.m. ET"]
["on The Wall Street Journal"]
["Monster Beverage Faces Earnings Risk"]
[]
["Feb. 28, 2017 at 12:49 p.m. ET"]
["on Barron's"]
[]
["Nascar, Once a Cultural Icon, Hits the Skids"]
["Feb. 21, 2017 at 10:14 a.m. ET"]
["on The Wall Street Journal"]
["6 Stocks Now On Sale"]
[]
["Jan. 13, 2017 at 11:51 a.m. ET"]
["on Barron's"]
[]
["Coca-Cola CEO Muhtar Kent to Step Down Next Year"]
["Dec. 9, 2016 at 5:54 p.m. ET"]
["on The Wall Street Journal"]
["Can Coca-Cola Stay Chill?"]
[]
["Dec. 8, 2016 at 6:51 a.m. ET"]
["on Barron's"]
[]
["3 Stories in 60 Seconds: Apple and More"]
["Dec. 5, 2016 at 11:19 a.m. ET"]
["on Barron's"]
[]
["Monster Beverage Sales Growth Slows"]
["Nov. 3, 2016 at 7:15 p.m. ET"]
["on The Wall Street Journal"]
[]
["Coca-Cola to Produce, Distribute Bottled Dunkin’ Donuts Coffee"]
["Sep. 29, 2016 at 6:32 p.m. ET"]
["on The Wall Street Journal"]
[]
["Monster Beverage Posts Higher Adjusted Earnings"]
["Aug. 4, 2016 at 5:32 p.m. ET"]
["on The Wall Street Journal"]
["Monster Beverage May Show Q2 Weakness"]
[]
["Jul. 20, 2016 at 10:49 a.m. ET"]
["on Barron's"]
["Monster Beverage’s New Soda Can Make Stock Pop"]
[]
["Jun. 17, 2016 at 4:28 p.m. ET"]
["on Barron's"]
["Recent News"]
["Other News"]
["Press Releases"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results "]
["Currently, PepsiCo is trading at a lower valuation multiple than other major players in the non-alcoholic beverage space."]
[]
["Feb. 8, 2018 at 11:15 a.m. ET"]
["on MarketRealist.com"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum? "]
["PepsiCo (PEP) will announce its fiscal 4Q17 results on February 13, 2018. As of February 6, PepsiCo stock has declined 5.3% since the beginning of 2018."]
[]
["Feb. 8, 2018 at 11:14 a.m. ET"]
["on MarketRealist.com"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["Feb. 7, 2018 at 3:40 p.m. ET"]
["on GuruFocus.com"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["Feb. 7, 2018 at 3:44 p.m. ET"]
["on GuruFocus.com"]
["What Dividend Stocks Are You Looking For Today?"]
["What Dividend Stocks Are You Looking For Today?"]
[]
["Feb. 6, 2018 at 6:00 a.m. ET"]
["on Seeking Alpha"]
["Equity Versus Debt: A Showdown"]
["Equity Versus Debt: A Showdown"]
[]
["Feb. 5, 2018 at 2:04 p.m. ET"]
["on Seeking Alpha"]
["6 Quality Stocks in Gurus' Portfolios"]
["6 Quality Stocks in Gurus' Portfolios"]
[]
["Feb. 5, 2018 at 11:47 a.m. ET"]
["on GuruFocus.com"]
["Braun Stacey Associates Inc Buys Intel Corp, IQVIA Holdings Inc, Charles Schwab Corp, Sells US ..."]
["Braun Stacey Associates Inc Buys Intel Corp, IQVIA Holdings Inc, Charles Schwab Corp, Sells US Bancorp, Allergan PLC, Cummins Inc"]
[]
["Jan. 30, 2018 at 2:38 p.m. ET"]
["on GuruFocus.com"]
["Appeals court to take up San Fran soda case"]
["Appeals court to take up San Fran soda case"]
[]
["Jan. 29, 2018 at 3:12 p.m. ET"]
["on Seeking Alpha"]
["25 Stocks Powering the $300B SPY ETF for 25 Years"]
["We have highlighted the 25 best-performing stocks in the SPY over the past 25 years."]
[]
["Jan. 29, 2018 at 11:04 a.m. ET"]
["on Zacks.com"]
["The Valuations of Major Nonalcoholic Beverage Companies "]
["Coca-Cola (KO) is currently trading at a higher valuation multiple than PepsiCo (PEP) and Dr Pepper Snapple (DPS) but lower than Monster Beverage (MNST)."]
[]
["Jan. 26, 2018 at 1:47 p.m. ET"]
["on MarketRealist.com"]
["Which Nonalcoholic Beverage Company Has Better Returns? "]
["As of January 24, 2018, the total returns YTD for Coca-Cola (KO), PepsiCo (PEP), Dr Pepper Snapple (DPS), and Monster Beverage (MNST) were 4.3%, 1%, -1.1%, and 7.9%, respectively."]
[]
["Jan. 26, 2018 at 1:47 p.m. ET"]
["on MarketRealist.com"]
["Top Movers in the Consumer Sector: January 15–19 "]
["On January 19, 2018, Jefferies upgraded Philip Morris International (PM) to a “buy” and raised the target price to $124."]
[]
["Jan. 24, 2018 at 8:10 a.m. ET"]
["on MarketRealist.com"]
["Consumer Sector Insights: January 15–19 "]
["Another week in January has passed with a continuing positive performance of the S&P 500 Index (SPY) (SPX-INDEX). Most of the sectors reported positive growth."]
[]
["Jan. 24, 2018 at 8:09 a.m. ET"]
["on MarketRealist.com"]
["Liberty Capital Management, Inc. Buys Neogen Corp, Charles Schwab Corp, Stryker Corp, Sells ..."]
["Liberty Capital Management, Inc. Buys Neogen Corp, Charles Schwab Corp, Stryker Corp, Sells Terex Corp, Ford Motor Co, iShares Core S&P 500"]
[]
["Jan. 16, 2018 at 3:38 p.m. ET"]
["on GuruFocus.com"]
["Monster Beverage updates on tax changes"]
["Monster Beverage updates on tax changes"]
[]
["Jan. 16, 2018 at 7:41 a.m. ET"]
["on Seeking Alpha"]
["Investment Ideas In Quality Stocks"]
["Investment Ideas In Quality Stocks"]
[]
["Jan. 14, 2018 at 12:38 p.m. ET"]
["on Seeking Alpha"]
["Stocks To Watch: Guidance Updates All Around"]
["Stocks To Watch: Guidance Updates All Around"]
[]
["Jan. 13, 2018 at 10:15 a.m. ET"]
["on Seeking Alpha"]
["Morgan Stanley points to some tax rate winners"]
["Morgan Stanley points to some tax rate winners"]
[]
["Jan. 12, 2018 at 11:14 a.m. ET"]
["on Seeking Alpha"]
["Coca-Cola (KO) Rebrands Diet Coke Amid Sinking CSD Sales"]
["Coca-Cola (KO) recently announced that it will re-launch Diet Coke in North America with a &quot;full brand restage&quot; featuring new slim bottles and flavors."]
[]
["Jan. 12, 2018 at 7:53 a.m. ET"]
["on Zacks.com"]
["Stock Review for Beverages Investors -- Monster Beverage, Coca-Cola European Partners, Cott, and Coca-Cola"]
["Stock Review for Beverages Investors -- Monster Beverage, Coca-Cola European Partners, Cott, and Coca-Cola"]
[]
["Jan. 31, 2018 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Monster Beverage Corporation (Nasdaq: MNST) to Ring The Nasdaq Stock Market Closing Bell"]
["Monster Beverage Corporation (Nasdaq: MNST) to Ring The Nasdaq Stock Market Closing Bell"]
[]
["Jan. 17, 2018 at 10:01 a.m. ET"]
["on GlobeNewswire"]
["Monster Beverage Announces Webcast Details for Investor Meeting/Business Update January 18, 2018"]
["Monster Beverage Announces Webcast Details for Investor Meeting/Business Update January 18, 2018"]
[]
["Jan. 10, 2018 at 8:05 a.m. ET"]
["on GlobeNewswire"]
["Free Post Earnings Research Report: Monster Beverage's Net Sales Jumped 15.4%; EPS Advanced 15.1%"]
["Free Post Earnings Research Report: Monster Beverage's Net Sales Jumped 15.4%; EPS Advanced 15.1%"]
[]
["Dec. 22, 2017 at 7:10 a.m. ET"]
["on ACCESSWIRE"]
["Morning Technical Insight on These Beverages Stocks -- Monster Beverage, Coca-Cola, Coca-Cola European Partners, and Cott"]
["Morning Technical Insight on These Beverages Stocks -- Monster Beverage, Coca-Cola, Coca-Cola European Partners, and Cott"]
[]
["Dec. 8, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Earnings Review and Free Research Report: Dr Pepper Snapple Group's Revenue Increased 11.2%"]
["Earnings Review and Free Research Report: Dr Pepper Snapple Group's Revenue Increased 11.2%"]
[]
["Nov. 14, 2017 at 7:02 a.m. ET"]
["on ACCESSWIRE"]
["Global Functional Foods and Beverages Market Revenue Status and Outlook (2012-2022)"]
[]
["Nov. 8, 2017 at 9:23 p.m. ET"]
["on MarketersMedia"]
["Monster Beverage Reports 2017 Third Quarter Financial Results"]
[]
["Nov. 8, 2017 at 4:07 p.m. ET"]
["on GlobeNewswire"]
["The global soft drink market is forecasted to grow at a CAGR of 5.62% during the period 2017-2021"]
[]
["Nov. 6, 2017 at 3:46 p.m. ET"]
["on PR Newswire - PRF"]
["Monster Beverage to Report 2017 Third Quarter Financial Results November 8, 2017"]
[]
["Oct. 31, 2017 at 8:05 a.m. ET"]
["on GlobeNewswire"]
["Pre-Market Technical Recap on Beverages Stocks -- Coca-Cola, Monster Beverage, Coca-Cola European Partners, and Cott"]
[]
["Oct. 30, 2017 at 7:05 a.m. ET"]
["on PR Newswire - PRF"]
["Sports Food Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2022"]
[]
["Oct. 18, 2017 at 9:07 a.m. ET"]
["on PR Newswire - PRF"]
["Energy Drinks Market Projected to Grow"]
[]
["Sep. 29, 2017 at 11:24 a.m. ET"]
["on PR Newswire - PRF"]
["Should you buy Citigroup, Fossil Group, The Goldman Sachs Group, Monster Beverage, or Tesla Motors stock?"]
[]
["Sep. 29, 2017 at 9:31 a.m. ET"]
["on PR Newswire - PRF"]
["Pre-Market Technical Recap on Beverages Stocks -- Monster Beverage, Coca-Cola European Partners, Cott, and Pepsico"]
[]
["Sep. 27, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["U.S. Energy Drinks through 2021"]
[]
["Sep. 18, 2017 at 2:35 p.m. ET"]
["on PR Newswire - PRF"]
["Earnings Review and Free Research Report: Monster Beverage Results Beat Revenues Estimates but Fell Just Short of EPS"]
[]
["Aug. 28, 2017 at 4:38 a.m. ET"]
["on ACCESSWIRE"]
["Pre-Market Technical Recap on Beverages Stocks -- Monster Beverage, Coca Cola European Partners, Cott, and Pepsico"]
[]
["Aug. 25, 2017 at 6:30 a.m. ET"]
["on PR Newswire - PRF"]
["Monster Beverage Reports 2017 Second Quarter Financial Results"]
[]
["Aug. 8, 2017 at 4:07 p.m. ET"]
["on GlobeNewswire"]
["Monster Beverage to Report 2017 Second Quarter Financial Results August 8, 2017"]
[]
["Jul. 31, 2017 at 8:05 a.m. ET"]
["on GlobeNewswire"]
[]
["Monster Beverage Corp."]
[]
["Monster Beverage Corp. is a holding company which engages in the development, marketing, sale, and distribution of energy drink beverages and concentrates. It operates through the following segments: Finished Products, Concentrate, and Other. The Finished Products segment consists of the Monster Energy drink products. The Concentrate segment involves the supply of concentrates for the Strategic Brands energy drinks. The Other segment includes brands disposed of as a result of the transaction with The Coca-Cola Company. It offers its products primarily under the brands Monster Energy, Monster Rehab, Monster Energy Extra Strength Nitrous Technology, Java Monster, Muscle Monster, Mega Monster Energy, Punch Monster, Juice Monster, M3, Ubermonster, BU, Nalu, NOS, Full Throttle, Burn, Mother, Ultra, Play and Power Play, Gladiator, Relentless, Samurai, and BPM. The company was founded on April 25, 1990 and is headquartered in Corona, CA.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 20 Full Ratings "]
["Why Jefferies Sees Nearly 17% Upside In Monster Beverage"]
[]
["Nov. 28, 2017 at 12:47 p.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For November 20, 2017"]
[]
["Nov. 20, 2017 at 9:05 a.m. ET"]
["on Benzinga.com"]
["Lightning Round: Jim Cramer Weighs In On Monster Beverage, General Electric And More"]
[]
["Oct. 9, 2017 at 8:53 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Cott Corp.",-5.1999999999999998E-3,"$2.11B"]
["National Beverage Corp.",-1.7000000000000001E-2,"$4.44B"]
["Coca-Cola Co.",6.9999999999999999E-4,"$183.76B"]
["Dr Pepper Snapple Group Inc.",-1.9E-3,"$20.98B"]
["Reed's Inc.",6.6699999999999995E-2,"$39.39M"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["TXRH -0.58% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"MNST Yahoo Gr","index":159,"n_rows":283,"n_cols":5,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Monster Beverage Corporation (MNST)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["62.89+0.90 (+1.45%)"]
["At close: 4:00PM EST"]
["People also watch"]
["ROSTULTADPSORLYEXPE"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",61.99]
["Open",62.28]
["Bid","62.40 x 200"]
["Ask","66.59 x 300"]
["Day's Range","61.18 - 63.42"]
["52 Week Range","41.02 - 70.22"]
["Volume",2679822]
["Avg. Volume",2252529]
["Market Cap","35.468B"]
["Beta",1.01]
["PE Ratio (TTM)",45.91]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",70.94]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",18,15,17,20]
["Avg. Estimate",0.37,0.4,1.49,1.86]
["Low Estimate",0.35,0.34,1.46,1.68]
["High Estimate",0.4,0.43,1.57,2.02]
["Year Ago EPS",0.36,0.33,1.3,1.49]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",15,11,17,17]
["Avg. Estimate","842.1M","839.93M","3.4B","3.8B"]
["Low Estimate","795.8M","818.2M","3.35B","3.64B"]
["High Estimate","868.04M","886.7M","3.43B","3.92B"]
["Year Ago Sales","753.01M","742.15M","3.04B","3.4B"]
["Sales Growth (year/est)",0.11799999999999999,0.13200000000000001,0.11700000000000001,0.11600000000000001]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",0.3,0.32,0.4,0.4]
["EPS Actual",0.36,0.33,0.39,0.4]
["Difference",0.06,0.01,-0.01,0]
["Surprise %",0.2,3.1E-2,-2.5000000000000001E-2,0]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",0.37,0.4,1.49,1.86]
["7 Days Ago",0.37,0.4,1.49,1.86]
["30 Days Ago",0.37,0.38,1.48,1.76]
["60 Days Ago",0.37,0.37,1.48,1.7]
["90 Days Ago",0.37,0.37,1.48,1.7]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days",3,6,4,9]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","MNST","Industry","Sector","S&P 500"]
["Current Qtr.",2.8000000000000001E-2,"N/A","N/A",0.32]
["Next Qtr.",0.21199999999999999,"N/A","N/A",0.38]
["Current Year",0.14599999999999999,"N/A","N/A",0.15]
["Next Year",0.248,"N/A","N/A",0.12]
["Next 5 Years (per annum)",0.2049,"N/A","N/A",0.12]
["Past 5 Years (per annum)",0.22439999999999999,"N/A","N/A","N/A"]
[]
["Market Realist•yesterday"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about Monster Beverage Corp."]
["Short interest is extremely low for MNST with fewer than 1% of shares on loan. This could indicate that investors who seek to profit from falling equity prices are not currently targeting MNST. The net inflows of $10.50 billion over the last one-month into ETFs that hold MNST are not among the highest of the last year and have been slowing."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?Movement in 2018"]
[]
["Market Realist•12 days ago"]
["The Valuations of Major Nonalcoholic Beverage Companies"]
["Coca-Cola's and PepsiCo’s Efforts to Revive Soda: Will They Work?"]
[]
["Market Realist•15 days ago"]
["Which Nonalcoholic Beverage Company Has Better Returns?"]
["Coca-Cola's and PepsiCo’s Efforts to Revive Soda: Will They Work?"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Markit•16 days ago"]
["See what the IHS Markit Score report has to say about Monster Beverage Corp."]
["Monster Beverage Corp NASDAQ/NGS:MNST"]
[]
["Market Realist•17 days ago"]
["Top Movers in the Consumer Sector: January 15–19"]
["Consumer Sector Performance: Week Ended January 19"]
[]
["Market Realist•17 days ago"]
["Consumer Sector Insights: January 15–19"]
["Consumer Sector Performance: Week Ended January 19What happened in the consumer sector last week?"]
[]
["Markit•23 days ago"]
["See what the IHS Markit Score report has to say about Monster Beverage Corp."]
["Short interest is extremely low for MNST with fewer than 1% of shares on loan. This could indicate that investors who seek to profit from falling equity prices are not currently targeting MNST. The net inflows of $11.55 billion over the last one-month into ETFs that hold MNST are not among the highest of the last year and have been slowing."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["GlobeNewswire•24 days ago"]
["Monster Beverage Corporation (Nasdaq: MNST) to Ring The Nasdaq Stock Market Closing Bell"]
["What: Monster Beverage Corporation, a holding company for brands including Monster Energy ®, Monster Energy Ultra ®, Monster Energy Extra Strength Nitrous Technology ®, Java Monster ®, Espresso Monster™, ..."]
["GlobeNewswire•last month"]
["Monster Beverage Announces Webcast Details for Investor Meeting/Business Update January 18, 2018"]
["CORONA, Calif., Jan. 10, 2018-- Monster Beverage Corporation announced today that its Chairman and Chief Executive Officer, Rodney Sacks, and Vice Chairman and President, Hilton Schlosberg, will host an ..."]
[]
["Simply Wall St.•last month"]
["Has Monster Beverage Corporation (NASDAQ:MNST) Got Enough Cash To Cover Its Short-Term Obligations?"]
["Investors looking for stocks with high market liquidity and zero debt on the balance sheet should consider Monster Beverage Corporation (NASDAQ:MNST). With a market valuation of $36.11B, MNST is aRead More..."]
[]
["Motley Fool•last month"]
["Why Monster Beverage Corp. Stock Rose 43% in 2017"]
["The energy drink titan is exploring some highly caffeinated growth opportunities overseas."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Barrons.com•last month"]
["[$$] Monster Beverage Execs Go on Selling Rampage"]
["Shares of Monster Beverage have zoomed higher this year like a skateboarding teen who just downed one of the company’s caffeine-infused energy drinks. Monster (MNST) shares are up 42% so far this year through Thursday’s close, trouncing the S&P 500’s mere gain of 20%. The two heads of Monster, Chairman and Chief Executive Rodney C. Sacks and Vice Chairman and President Hilton H. Schlosberg, took note of the outperformance."]
["GuruFocus.com•2 months ago"]
["Monster Beverage Corp (MNST) Chairman and CEO Rodney C Sacks Sold $12.1 million of Shares"]
["Chairman and CEO of Monster Beverage Corp (NASDAQ:MNST) Rodney C Sacks sold 189,861 shares of MNST on 12/26/2017 at an average price of $63.92 a share."]
["Barrons.com•2 months ago"]
["Barron's After-Hours: Garmin Jumps, Monster Beverage Gains, CF Industries Falls"]
["U.S. stocks dropped on Tuesday with the Dow Jones Industrial average slipping 0.3%, with Apple (AAPL) weighing down the blue-chip benchmark on concerns about weak demand for its iPhone X. Meanwhile, the ..."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Monster Beverage Corp. : December 25, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Monster Beverage Corp. Here are 5 ETFs with the largest exposure to MNST-US. Comparing the performance and risk of Monster Beverage Corp. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["ACCESSWIRE•2 months ago"]
["Free Post Earnings Research Report: Monster Beverage’s Net Sales Jumped 15.4%; EPS Advanced 15.1%"]
["LONDON, UK / ACCESSWIRE / December 22, 2017 / Active-Investors.com has just released a free earnings report on Monster Beverage Corp. (NASDAQ: MNST ). If you want access to this report all you need to ..."]
["Barrons.com•2 months ago"]
["Why Monster Could Roar Again in 2018"]
["Shares of energy drink maker Monster Beverage have had a good 2017. Up roughly 40% this year, well ahead of the S&P 500, they’ve been sufficiently strong that that Morgan Stanley hesitated to name the stock among its very top beverage and household products picks for next year. It’s performing all over the world, Morgan Stanley said, with good numbers in the Latin American, Europe/Middle East/African, and Asia Pacific regions."]
["Market Realist•2 months ago"]
["Are Coca-Cola’s Shareholder Rewards Better Than Its Peers?"]
["As of December 15, 2017, Coca-Cola (KO) has delivered a total return of 15% on a YTD (year-to-date) basis."]
["Market Realist•2 months ago"]
["Gauging Coca-Cola’s Valuation Compared to Its Peers"]
["As of December 15, 2017, Coca-Cola (KO) was trading at a 12-month forward PE (price-to-earnings) ratio of 23.8x."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
["Barrons.com•2 months ago"]
["Bottoms Up! Why Investors Should Drink Up Coke, Pepsi, Constellation"]
["Deutsche Bank's Steve Powers and his team initiated coverage on 14 consumer staples stocks on Thursday, nearly evenly split between Buy and Hold ratings. Powers rates eight of the companies--Coca-Cola ..."]
[]
["Motley Fool•2 months ago"]
["Here's Where Things Went Wrong For Coca-Cola in 2017"]
["Why did the iconic soda maker underperform the market this year?"]
["Capital Cube•2 months ago"]
["ETFs with exposure to Monster Beverage Corp. : December 12, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Monster Beverage Corp. Here are 5 ETFs with the largest exposure to MNST-US. Comparing the performance and risk of Monster Beverage Corp. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Zacks•2 months ago"]
["Why Is Monster Beverage (MNST) Up 9% Since the Last Earnings Report?"]
["Monster Beverage (MNST) reported earnings about a month ago. What's next for the stock? We take a look at earnings estimates for some clues."]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (18)"]
[]
["Current 62.89"]
["Average 70.94"]
["Low 55.00"]
["High 80.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"MNST Mktwth Gr","index":160,"n_rows":376,"n_cols":5,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",71.83]
["Number of Ratings:",20,"Current Quarters Estimate:",0.37]
["FY Report Date:",43070,"Current Year's Estimate:",1.48]
["Last Quarter's Earnings:",0.41,"Median PE on CY Estimate:",42.76]
["Year Ago Earnings:",1.24,"Next Fiscal Year Estimate:",1.86]
[null,null,"Median PE on Next FY Estimate:",34.15]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",18,14,19,19]
["Mean Estimate",0.37,0.4,1.48,1.86]
["High Estimates",0.4,0.43,1.5,2.0499999999999998]
["Low Estimates",0.35,0.34,1.46,1.68]
["Coefficient Variance",4.04,6.64,0.9,5.59]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",13,13,13]
["OVERWEIGHT",0,0,0]
["HOLD",6,6,6]
["UNDERWEIGHT",0,0,0]
["SELL",1,1,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Analyzing PepsiCoâ€™s Valuation before Its 4Q17 Results"]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
[]
["11:14 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Why Monster Beverageâ€™s Margins Contracted in 3Q17"]
[]
["4:08 p.m. Nov. 10, 2017"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Why Jefferies Sees Nearly 17% Upside In Monster Beverage"]
[]
["12:47 p.m. Nov. 28, 2017"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For November 20, 2017"]
[]
["9:05 a.m. Nov. 20, 2017"]
[]
["- Benzinga.com"]
[]
["Lightning Round: Jim Cramer Weighs In On Monster Beverage, General Electric And More"]
[]
["7:56 a.m. Oct. 9, 2017"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Income Qtr","index":161,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Monster Beverage Corp."]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","787.95M","753.02M","742.15M","915.27M","908.78M"]
["Sales Growth","-",-4.4299999999999999E-2,-1.44E-2,0.23330000000000001,-7.1000000000000004E-3]
["Cost of Goods Sold (COGS) incl. D&A","284.98M","255.65M","261.27M","323.57M","339.77M"]
["COGS excluding D&A","274.43M","244.68M","250.09M","311.97M","327.37M"]
["Depreciation & Amortization Expense","10.55M","10.97M","11.18M","11.6M","12.4M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.10290000000000001,2.1999999999999999E-2,0.2384,5.0099999999999999E-2]
["Gross Income","502.98M","497.36M","480.87M","591.7M","569.01M"]
["Gross Income Growth","-",-1.12E-2,-3.32E-2,0.23050000000000001,-3.8300000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.62609999999999999,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","207.89M","200.05M","196.71M","233.26M","236.44M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","207.89M","200.05M","196.71M","233.26M","236.44M"]
["SGA Growth","-",-3.7699999999999997E-2,-1.67E-2,0.18579999999999999,1.3599999999999999E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","5.59M","43.34M","24.93M","4.64M","18.07M"]
["EBIT after Unusual Expense","(5.59M)","(43.34M)","(24.93M)","(4.64M)","(18.07M)"]
["Non Operating Income/Expense",-555000,"(7.75M)","4.89M","(7.71M)","4.57M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","-","-","-"]
["Interest Expense Growth","-","-","-","-","-"]
["Gross Interest Expense","-","-","-","-","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","289.34M","246.73M","264.92M","347.49M","321.37M"]
["Pretax Income Growth","-",-0.14729999999999999,7.3700000000000002E-2,0.31169999999999998,-7.5200000000000003E-2]
["Pretax Margin","-","-","-","-",0.35360000000000003,"NA"]
["Income Tax","97.7M","73.78M","86.94M","124.86M","102.62M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","191.64M","172.95M","177.98M","222.63M","218.74M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","191.64M","172.95M","177.98M","222.63M","218.74M"]
["Net Income Growth","-",-9.7600000000000006E-2,2.9100000000000001E-2,0.25090000000000001,-1.7500000000000002E-2]
["Net Margin Growth","-","-","-","-",0.2407,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","191.64M","172.95M","177.98M","222.63M","218.74M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","191.64M","172.95M","177.98M","222.63M","218.74M"]
["EPS (Basic)",0.34,0.3,0.31,0.39,0.39]
["EPS (Basic) Growth","-",-0.109,3.3300000000000003E-2,0.2581,0]
["Basic Shares Outstanding","571.14M","568.98M","571.58M","567.91M","567.88M"]
["EPS (Diluted)",0.33,0.3,0.31,0.39,0.38]
["EPS (Diluted) Growth","-",-9.0899999999999995E-2,3.3300000000000003E-2,0.2581,-2.5600000000000001E-2]
["Diluted Shares Outstanding","583.29M","580.52M","582.03M","578.02M","578.37M"]
["EBITDA","305.63M","308.29M","295.35M","370.04M","344.97M"]
["EBITDA Growth","-",8.6999999999999994E-3,-4.2000000000000003E-2,0.25290000000000001,-6.7699999999999996E-2]
["EBITDA Margin","-","-","-","-",0.37959999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Balance Qtr","index":162,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Monster Beverage Corp."]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","599.18M","598.14M","785.7M","1.1B","1.1B"]
["Cash Only","341.53M","377.58M","576.34M","777.66M","465.56M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-1.6999999999999999E-3,0.31359999999999999,0.40189999999999998,-5.1000000000000004E-3]
["Cash & ST Investments / Total Assets",0.1414,0.13830000000000001,0.18060000000000001,0.23519999999999999,0.23269999999999999]
["Total Accounts Receivable","592.35M","573.05M","571.98M","537.08M","535.34M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","1.12M","-","-","-"]
["Bad Debt/Doubtful Accounts","-","(1.12M)","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-3.2599999999999997E-2,-1.9E-3,-6.0999999999999999E-2,-3.3E-3]
["Accounts Receivable Turnover",1.33,1.31,1.3,1.7,1.7]
["Inventories","167.84M","161.97M","171.29M","190.6M","213.34M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","190.66M","99.11M","87.85M","50.89M","89.71M"]
["Miscellaneous Current Assets","35.02M","32.56M","46.7M","44.4M","46.1M"]
["Total Current Assets","1.55B","1.43B","1.62B","1.88B","1.93B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","144.63M","173.34M","189.63M","211.56M","225.42M"]
["Property, Plant & Equipment - Gross","249.06M","283.25M","306.06M","335.25M","357.96M"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","3.2M","3.27M","2.92M","3.41M","3.24M"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","104.43M","109.91M","116.43M","123.7M","132.53M"]
["Total Investments and Advances","9.52M","2.39M",477000,"48.64M","7M"]
["Other Long-Term Investments","9.52M","2.39M",477000,"48.64M","7M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","2.36B","2.36B","2.36B","2.36B","2.37B"]
["Net Goodwill","1.28B","1.33B","1.33B","1.33B","1.33B"]
["Net Other Intangibles","1.08B","1.03B","1.03B","1.03B","1.03B"]
["Other Assets","25.69M","21.63M","19.56M","20.6M","18.32M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","4.24B","4.32B","4.35B","4.68B","4.71B"]
["Assets - Total - Growth","-",2.07E-2,5.8999999999999999E-3,7.6899999999999996E-2,5.3E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","-","-","5.7M","6M","1.1M"]
["Short Term Debt","-","-","5.7M","6M","1.1M"]
["Current Portion of Long Term Debt","-","-","-","-","-"]
["Accounts Payable","172.16M","193.27M","172.39M","236.67M","228.45M"]
["Accounts Payable Growth","-",0.1226,-0.108,0.37280000000000002,-3.4700000000000002E-2]
["Income Tax Payable","5.84M","7.66M","8.75M","8.95M","10.16M"]
["Other Current Liabilities","294.65M","269.66M","282.98M","309.55M","357.98M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","131.88M","129.38M","143.17M","145.05M","171.95M"]
["Total Current Liabilities","472.64M","470.59M","469.82M","561.17M","597.68M"]
["Long-Term Debt","-","-","-","-","-"]
["Long-Term Debt excl. Capitalized Leases","-","-","-","-","-"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","(142.12M)","(159.56M)","(158.74M)","(158.74M)","(158.74M)"]
["Deferred Taxes - Credit","-","170.57M","-","-","-"]
["Deferred Taxes - Debit","142.12M","330.12M","158.74M","158.74M","158.74M"]
["Other Liabilities","365.39M","353.17M","349.7M","346.94M","343.07M"]
["Other Liabilities (excl. Deferred Income)",0,0,0,"-",819000]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","838.03M","994.33M","819.52M","908.11M","940.75M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.1978,0.23,0.18840000000000001,0.19389999999999999,0.19980000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","3.4B","3.33B","3.53B","3.78B","3.77B"]
["Common Stock Par/Carry Value","1.04M","3.12M","3.12M","3.12M","3.13M"]
["Retained Earnings","1.93B","2.11B","2.29B","2.51B","2.73B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(14.53M)","(23.06M)","(21.86M)","(16.75M)","(15.42M)"]
["Unrealized Gain/Loss Marketable Securities","-",-193000,-62000,-88000,-118000]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(2.56B)","(2.81B)","(2.81B)","(2.81B)","(3.06B)"]
["Common Equity / Total Assets",0.80220000000000002,0.77,0.81159999999999999,0.80610000000000004,0.80020000000000002]
["Total Shareholders' Equity","3.4B","3.33B","3.53B","3.78B","3.77B"]
["Total Shareholders' Equity / Total Assets",0.80220000000000002,0.77,0.81159999999999999,0.80610000000000004,0.80020000000000002]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","3.4B","3.33B","3.53B","3.78B","3.77B"]
["Liabilities & Shareholders' Equity","4.24B","4.32B","4.35B","4.68B","4.71B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"MNST Cash Qtr","index":163,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Monster Beverage Corp."]
["NASDAQ: MNST"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Monster Beverage Corp."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["MNST"]
["/quotes/zigman/53343733/composite"]
[]
["$"]
[]
[62.89]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 205,605"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/53343733/composite"]
[]
["Previous close"]
[]
[61.99]
[]
[62.89]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[61.18]
[]
[63.42]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[41.02]
[]
[70.22]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Monster Beverage Corp."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","191.64M","172.95M","177.98M","222.63M","218.74M"]
["Net Income Growth","-",-9.7500000000000003E-2,2.9100000000000001E-2,0.25090000000000001,-1.7500000000000002E-2]
["Depreciation, Depletion & Amortization","10.55M","10.97M","11.18M","11.59M","12.33M"]
["Depreciation and Depletion","7.45M","8.07M","8.18M","8.59M","9.43M"]
["Amortization of Intangible Assets","3.1M","2.9M","3M","3M","2.9M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(1.64M)","(17.44M)","1.86M","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","12.09M","12.08M","12.87M","12.67M","13.2M"]
["Funds from Operations","212.64M","178.56M","203.9M","246.9M","244.28M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(39.49M)","102.1M","(10.94M)","93.36M","12.56M"]
["Receivables","(16.25M)","14.9M","6.49M","41.88M","7.37M"]
["Accounts Payable","(13.21M)","23.55M","(19.32M)","28.1M","15.87M"]
["Other Assets/Liabilities","(104.99M)","88.06M","9.78M","35.72M","(42.18M)"]
["Net Operating Cash Flow","173.15M","280.65M","192.96M","340.26M","256.84M"]
["Net Operating Cash Flow Growth","-",0.62090000000000001,-0.31240000000000001,0.76329999999999998,-0.2452]
["Net Operating Cash Flow / Sales",0.21970000000000001,0.37269999999999998,0.26,0.37180000000000002,0.28260000000000002]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(46.71M)","(33.56M)","(19.99M)","(21.12M)","(32.98M)"]
["Capital Expenditures (Fixed Assets)","(49.71M)","(32.29M)","(19.09M)","(21.38M)","(27.26M)"]
["Capital Expenditures (Other Assets)","3M","(1.26M)",-900000,268000,"(5.72M)"]
["Capital Expenditures Growth","-",0.28160000000000002,0.4042,-5.62E-2,-0.56189999999999996]
["Capital Expenditures / Sales",-5.9299999999999999E-2,-4.4600000000000001E-2,-2.69E-2,-2.3099999999999999E-2,-3.6299999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses",164000,102000,452000,281000,122000]
["Purchase/Sale of Investments","(222.85M)","44.03M","13.24M","(127.57M)","(295.84M)"]
["Purchase of Investments","(250M)","(49.82M)","(58.31M)","(228.54M)","(481.42M)"]
["Sale/Maturity of Investments","27.14M","93.85M","71.55M","100.98M","185.58M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-",-49000,"-","-","-"]
["Net Investing Cash Flow","(269.34M)","10.53M","(6.3M)","(148.38M)","(328.73M)"]
["Net Investing Cash Flow Growth","-",1.0390999999999999,-1.5987,-22.544599999999999,-1.2155]
["Net Investing Cash Flow / Sales",-0.34179999999999999,1.4E-2,-8.5000000000000006E-3,-0.16209999999999999,-0.36170000000000002]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","2.26M","(244.21M)","13.56M","5.23M","(241.19M)"]
["Repurchase of Common & Preferred Stk.",-187000,"(250M)",-64000,-238000,"(248.87M)"]
["Sale of Common & Preferred Stock","2.45M","5.79M","13.62M","5.47M","7.68M"]
["Proceeds from Stock Options","2.45M","5.79M","13.62M","5.47M","7.68M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net",-632000,-628000,-700000,-634000,-544000]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt",-632000,-628000,-700000,-634000,-544000]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt",-632000,-628000,-700000,-634000,-544000]
["Other Funds","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","1.63M","(244.83M)","12.86M","4.6M","(241.73M)"]
["Net Financing Cash Flow Growth","-",-151.2971,1.0525,-0.64219999999999999,-53.550400000000003]
["Net Financing Cash Flow / Sales",2.0999999999999999E-3,-0.3251,1.7299999999999999E-2,5.0000000000000001E-3,-0.26600000000000001]
["Exchange Rate Effect","1.33M","(10.29M)",-764000,"4.84M","1.53M"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","(93.24M)","36.06M","198.76M","201.32M","(312.1M)"]
["Free Cash Flow","123.43M","248.36M","173.87M","318.87M","229.57M"]
["Free Cash Flow Growth","-",1.0121,-0.2999,0.83399999999999996,-0.28000000000000003]
["Free Cash Flow Yield","-","-","-","-",2.2599999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Income St","index":164,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Castle Brands Inc."]
["View Ratios"]
["Fiscal year is April-March. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","41.44M","48.14M","57.46M","72.22M","77.27M"]
["Sales Growth","-",0.16159999999999999,0.19350000000000001,0.25690000000000002,6.9900000000000004E-2]
["Cost of Goods Sold (COGS) incl. D&A","28.04M","31.4M","36.79M","44.61M","46.6M"]
["COGS excluding D&A","27.12M","30.54M","35.88M","43.67M","45.57M"]
["Depreciation & Amortization Expense",920305,860254,907540,939513,"1.03M"]
["Depreciation","-",206249,251771,280702,366381]
["Amortization of Intangibles","-",654005,655769,658811,663712]
["COGS Growth","-",0.1196,0.17180000000000001,0.21240000000000001,4.4699999999999997E-2]
["Gross Income","13.4M","16.74M","20.67M","27.61M","30.67M"]
["Gross Income Growth","-",0.24959999999999999,0.23419999999999999,0.33629999999999999,0.11070000000000001]
["Gross Profit Margin","-","-","-","-",0.39689999999999998,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","16.12M","18.06M","21.74M","26.61M","28.77M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","16.12M","18.06M","21.74M","26.61M","28.77M"]
["SGA Growth","-",0.12089999999999999,0.20369999999999999,0.2238,8.1100000000000005E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","1.41M","5.39M","-","-","-"]
["EBIT after Unusual Expense","(4.13M)","(6.71M)","-","-","-"]
["Non Operating Income/Expense",-247431,-284962,12038,-191533,73046]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)",-22549,-502518,"-",18667,51430]
["Interest Expense",587308,"1.06M","1.13M","1.09M","1.34M"]
["Interest Expense Growth","-",0.80859999999999999,6.2899999999999998E-2,-3.5900000000000001E-2,0.2266]
["Gross Interest Expense",587308,"1.06M","1.13M","1.09M","1.34M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","(4.99M)","(8.56M)","(2.19M)",-255858,694234]
["Pretax Income Growth","-",-0.71709999999999996,0.74360000000000004,0.88339999999999996,3.7134]
["Pretax Margin","-","-","-","-",8.9999999999999993E-3,"NA"]
["Income Tax",-148152,-590414,"1.28M","1.45M",187702]
["Income Tax - Current Domestic","-","-",990821,"1.58M",833000]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-",288178,-129152,-530298]
["Income Tax - Deferred Foreign","-","-","-","-",-115000]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","(4.84M)","(7.97M)","(3.47M)","(1.71M)",506532]
["Minority Interest Expense",610492,935035,325829,809662,"1.36M"]
["Net Income","(5.45M)","(8.91M)","(3.8M)","(2.52M)",-852613]
["Net Income Growth","-",-0.63460000000000005,0.57340000000000002,0.33779999999999999,0.66120000000000001]
["Net Margin Growth","-","-","-","-",-1.0999999999999999E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","(5.45M)","(8.91M)","(3.8M)","(2.52M)",-852613]
["Preferred Dividends",744468,384599,"-","-","-"]
["Net Income Available to Common","(6.19M)","(9.29M)","(3.8M)","(2.52M)",-852613]
["EPS (Basic)",-0.06,-0.08,-0.02,-0.02,-0.01]
["EPS (Basic) Growth","-",-0.33329999999999999,0.75,0,0.5]
["Basic Shares Outstanding","108.51M","116.51M","155.46M","159.38M","160.81M"]
["EPS (Diluted)",-0.06,-0.08,-0.02,-0.02,-0.01]
["EPS (Diluted) Growth","-",-0.33329999999999999,0.75,0,0.5]
["Diluted Shares Outstanding","108.51M","116.51M","155.46M","159.38M","160.81M"]
["EBITDA","(1.8M)",-459579,-170365,"1.95M","2.94M"]
["EBITDA Growth","-",0.74409999999999998,0.62929999999999997,12.417,0.50900000000000001]
["EBITDA Margin","-","-","-","-",3.7999999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Balance Sheet","index":165,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Castle Brands Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is April-March. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments",439323,908501,"1.19M","1.43M",611048]
["Cash Only",439323,908501,"1.19M","1.43M",611048]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.0680000000000001,0.31159999999999999,0.20050000000000001,-0.57289999999999996]
["Cash & ST Investments / Total Assets",1.3299999999999999E-2,2.4899999999999999E-2,2.7099999999999999E-2,2.9399999999999999E-2,1.11E-2]
["Total Accounts Receivable","7.33M","8.97M","10.69M","10.41M","11.46M"]
["Accounts Receivables, Net","7.03M","8.86M","10.55M","10.41M","11.46M"]
["Accounts Receivables, Gross","7.1M","9.06M","10.71M","10.66M","11.76M"]
["Bad Debt/Doubtful Accounts",-70692,-204418,-154434,-245238,-302275]
["Other Receivables",303226,115288,138750,3279,"-"]
["Accounts Receivable Growth","-",0.22439999999999999,0.1913,-2.58E-2,0.10050000000000001]
["Accounts Receivable Turnover",5.65,5.36,5.38,6.94,6.74]
["Inventories","13.73M","14.65M","21.07M","25.74M","29.8M"]
["Finished Goods","8.54M","10.15M","11.82M","13.76M","13.09M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","5.19M","4.5M","9.25M","11.98M","16.71M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets",983834,"2.05M","1.49M","1.61M","3.67M"]
["Miscellaneous Current Assets",983834,"2.05M","1.49M","1.61M","3.67M"]
["Total Current Assets","22.48M","26.58M","34.44M","39.2M","45.55M"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment",516641,568395,665373,876255,909780]
["Property, Plant & Equipment - Gross","2.04M","2.33M","2.48M","2.95M","2.69M"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment",10325,10325,"2.48M","2.95M","2.69M"]
["Accumulated Depreciation","1.52M","1.76M","1.81M","2.08M","1.78M"]
["Total Investments and Advances",568046,416565,329471,863743,901552]
["Other Long-Term Investments",451346,416565,329471,345076,331455]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","9.3M","8.68M","8.18M","7.54M","6.88M"]
["Net Goodwill",490286,496226,496226,496226,496226]
["Net Other Intangibles","8.81M","8.18M","7.68M","7.05M","6.39M"]
["Other Assets",252506,280195,385253,129486,99773]
["Tangible Other Assets",252506,280195,385253,129486,99773]
["Total Assets","33.12M","36.52M","44M","48.63M","54.83M"]
["Assets - Total - Growth","-",0.1028,0.20480000000000001,0.1051,0.12759999999999999]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt",89407,20205,34141,"-","-"]
["Short Term Debt","-","-",34141,"-","-"]
["Current Portion of Long Term Debt",89407,20205,"-","-","-"]
["Accounts Payable","5.3M","4.48M","5.75M","5.65M","7.55M"]
["Accounts Payable Growth","-",-0.1542,0.28320000000000001,-1.7600000000000001E-2,0.3357]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","3.15M","3.01M","3.03M","5.69M","6.83M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","3.15M","3.01M","3.03M","5.69M","6.83M"]
["Total Current Liabilities","8.54M","7.51M","8.82M","11.34M","14.38M"]
["Long-Term Debt","9.21M","7.55M","12.76M","13.8M","34.92M"]
["Long-Term Debt excl. Capitalized Leases","9.21M","7.55M","12.76M","13.8M","34.92M"]
["Non-Convertible Debt","9.21M","7.55M","12.76M","13.8M","34.92M"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.67M","1.52M","1.33M","1.2M",558766]
["Deferred Taxes - Credit","1.67M","1.52M","1.33M","1.22M","1.05M"]
["Deferred Taxes - Debit","-","-","-",18000,490000]
["Other Liabilities",795370,"-","-","-",20670]
["Other Liabilities (excl. Deferred Income)",795374,0,0,"-",20666]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","20.21M","16.59M","22.91M","26.37M","50.37M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.61019999999999996,0.45419999999999999,0.52059999999999995,0.5423,0.91849999999999998]
["Preferred Stock (Carrying Value)",67013,"-","-","-","-"]
["Redeemable Preferred Stock",67013,"-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","11.56M","17.72M","18.55M","18.91M","1.99M"]
["Common Stock Par/Carry Value","1.09M","1.52M","1.57M","1.6M","1.63M"]
["Retained Earnings","(130.27M)","(139.56M)","(143.36M)","(147.37M)","(148.22M)"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(1.92M)","(1.72M)","(2.29M)","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.34910000000000002,0.48509999999999998,0.42159999999999997,0.38879999999999998,3.6200000000000003E-2]
["Total Shareholders' Equity","11.63M","17.72M","18.55M","18.91M","1.99M"]
["Total Shareholders' Equity / Total Assets",0.35110000000000002,0.48509999999999998,0.42159999999999997,0.38879999999999998,3.6200000000000003E-2]
["Accumulated Minority Interest","1.28M","2.22M","2.54M","3.35M","2.48M"]
["Total Equity","12.91M","19.94M","21.09M","22.26M","4.47M"]
["Liabilities & Shareholders' Equity","33.12M","36.52M","44M","48.63M","54.83M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Cash Flow","index":166,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Castle Brands Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is April-March. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","(4.84M)","(7.97M)","(3.47M)","(1.71M)",506532]
["Net Income Growth","-",-0.64759999999999995,0.56420000000000003,0.50870000000000004,1.2968]
["Depreciation, Depletion & Amortization",920305,860254,907540,939513,"1.03M"]
["Depreciation and Depletion","-",206249,251771,280702,366381]
["Amortization of Intangible Assets","-",654005,655769,658811,663712]
["Deferred Taxes & Investment Tax Credit",-148152,"-",288178,-129152,-645235]
["Deferred Taxes",-148152,"-",288178,-129152,-645235]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","2.83M","6.48M","1.19M","1.98M","1.97M"]
["Funds from Operations","(1.23M)",-632980,"(1.09M)","1.08M","2.86M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(3.75M)","(5.19M)","(7.76M)","(3.94M)","(4.58M)"]
["Receivables","(1.04M)","(2.15M)","(1.7M)",220511,"(1.18M)"]
["Accounts Payable",909815,-597127,"1.32M","3.16M","2.22M"]
["Other Assets/Liabilities",415221,"(1.2M)",-166771,-835330,"(1.29M)"]
["Net Operating Cash Flow","(4.99M)","(5.82M)","(8.85M)","(2.85M)","(1.72M)"]
["Net Operating Cash Flow Growth","-",-0.1671,-0.52100000000000002,0.67759999999999998,0.39629999999999999]
["Net Operating Cash Flow / Sales",-0.1203,-0.12089999999999999,-0.15409999999999999,-3.95E-2,-2.23E-2]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures",-147433,-261673,-493851,-490347,-367480]
["Capital Expenditures (Fixed Assets)",-93869,-234693,-333742,-466462,-364740]
["Capital Expenditures (Other Assets)",-53564,-26980,-160109,-23885,-2740]
["Capital Expenditures Growth","-",-0.77490000000000003,-0.88729999999999998,7.1000000000000004E-3,0.25059999999999999]
["Capital Expenditures / Sales",-3.5999999999999999E-3,-5.4000000000000003E-3,-8.6E-3,-6.7999999999999996E-3,-4.7999999999999996E-3]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","-","-",-929,-500257,"(20.01M)"]
["Purchase of Investments","-","-",-929,-500257,"(20.01M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses",-146530,54197,"-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow",-293963,-207476,-494780,-990604,"(20.37M)"]
["Net Investing Cash Flow Growth","-",0.29420000000000002,-1.3848,-1.0021,-19.567799999999998]
["Net Investing Cash Flow / Sales",-7.1000000000000004E-3,-4.3E-3,-8.6E-3,-1.37E-2,-0.26369999999999999]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","8.22M","3.96M","3.5M",236834]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","8.22M","3.96M","3.5M",236834]
["Proceeds from Stock Options","-","4.35M","3.13M","3.13M",-14355]
["Other Proceeds from Sale of Stock","-","3.87M",821699,374980,251189]
["Issuance/Reduction of Debt, Net","5.24M","(1.73M)","5.67M","1.19M","21.04M"]
["Change in Current Debt",89866,-73797,21278,-34743,"-"]
["Change in Long-Term Debt","5.15M","(1.65M)","5.65M","1.22M","21.04M"]
["Issuance of Long-Term Debt","5.15M","3.38M","8.17M","1.97M","21.04M"]
["Reduction in Long-Term Debt","-","(5.03M)","(2.52M)",-744900,"-"]
["Other Funds","-","-","-",-600000,"-"]
["Other Uses","-","-","-",-600000,"-"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","5.24M","6.49M","9.63M","4.09M","21.28M"]
["Net Financing Cash Flow Growth","-",0.23980000000000001,0.48249999999999998,-0.57540000000000002,4.2065000000000001]
["Net Financing Cash Flow / Sales",0.12640000000000001,0.13489999999999999,0.16750000000000001,5.6599999999999998E-2,0.27539999999999998]
["Exchange Rate Effect",-2002,2798,2930,-3745,-3106]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash",-45039,469178,283102,238929,-819484]
["Free Cash Flow","(5.08M)","(6.05M)","(9.19M)","(3.32M)","(2.09M)"]
["Free Cash Flow Growth","-",-0.19170000000000001,-0.51719999999999999,0.63849999999999996,0.37119999999999997]
["Free Cash Flow Yield","-","-","-","-",-8.3999999999999995E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Summary","index":167,"n_rows":291,"n_cols":2,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Castle Brands Inc. (ROX)"]
["NYSE American - NYSE American Delayed Price. Currency in USD"]
["1.22+0.09 (+7.96%)"]
["At close: 4:00PM EST"]
["People also watch"]
["LTSRNNWYYPULMIDXG"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",1.1299999999999999]
["Open",1.28]
["Bid","1.28 x 16600"]
["Ask","1.30 x 300"]
["Day's Range","1.13 - 1.28"]
["52 Week Range","0.72 - 2.22"]
["Volume",1390401]
["Avg. Volume",570720]
["Market Cap","201.712M"]
["Beta",0.64]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)",0]
["Earnings Date","Feb 7, 2018 - Feb 12, 2018"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",2.2999999999999998]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","201.71M"]
["Enterprise Value 3","220.06M"]
["Trailing P/E ","N/A"]
["Forward P/E 1",61]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",2.68]
["Price/Book (mrq)",81.33]
["Enterprise Value/Revenue 3",2.93]
["Enterprise Value/EBITDA 6",56.58]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42825]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",-4.4000000000000003E-3]
["Operating Margin (ttm)",3.9600000000000003E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",3.4000000000000002E-2]
["Return on Equity (ttm)",7.0000000000000007E-2]
["Income Statement"]
["Revenue (ttm)","75.22M"]
["Revenue Per Share (ttm)",0.46]
["Quarterly Revenue Growth (yoy)",0.08]
["Gross Profit (ttm)","31.7M"]
["EBITDA ","3.89M"]
["Net Income Avi to Common (ttm)","-334.16k"]
["Diluted EPS (ttm)",0]
["Quarterly Earnings Growth (yoy)","N/A"]
["Balance Sheet"]
["Total Cash (mrq)","322.53k"]
["Total Cash Per Share (mrq)",0]
["Total Debt (mrq)","34.72M"]
["Total Debt/Equity (mrq)",664]
["Current Ratio (mrq)",2.81]
["Book Value Per Share (mrq)",0.01]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","-762.97k"]
["Levered Free Cash Flow (ttm)","417.06k"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.64]
["52-Week Change 3",0.46750000000000003]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",2.2200000000000002]
["52 Week Low 3",0.72]
["50-Day Moving Average 3",1.17]
["200-Day Moving Average 3",1.32]
["Share Statistics"]
["Avg Vol (3 month) 3","570.72k"]
["Avg Vol (10 day) 3","547.67k"]
["Shares Outstanding 5","165.34M"]
["Float ","88.54M"]
["% Held by Insiders 1",6.3100000000000003E-2]
["% Held by Institutions 1",0]
["Shares Short 3","N/A"]
["Short Ratio 3",0]
["Short % of Float 3",0]
["Shares Short (prior month) 3",100]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4","N/A"]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4","N/A"]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4","N/A"]
["Last Split Factor (new per old) 2",43105]
["Last Split Date 3",37099]
[]
["Zacks•yesterday"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["Associated Press•2 days ago"]
["Castle Brands posts 3Q profit"]
["On a per-share basis, the New York-based company said it had profit of less than 1 cent. The seller of imported distilled spirits posted revenue of $24.1 million in the period. In the final minutes of ..."]
["PR Newswire•2 days ago"]
["Castle Brands Announces Fiscal 2018 Third Quarter Results"]
["Gross Profit Increased 26.2% on Net Sales Increase of 31.5% Driven by Continued Growth of Jefferson's whiskeys and Goslings Stormy Ginger Beer NEW YORK , Feb. 8, 2018 /PRNewswire/ -- Castle Brands Inc. ..."]
[]
["Zacks•4 days ago"]
["What's in the Cards for Castle Brands (ROX) in Q3 Earnings?"]
["Growth in Castle Brands' (ROX) leading brands is expected to result in solid revenue and gross profit growth in Q3."]
["GlobeNewswire•17 days ago"]
["Analysis: Positioning to Benefit within Ferroglobe, Corbus Pharmaceuticals, Meritage, Dicerna Pharmaceuticals, Castle Brands, and Ply Gem — Research Highlights Growth, Revenue, and Consolidated Results"]
["NEW YORK, Jan. 24, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of Ferroglobe ..."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
[]
["Business Wire•25 days ago"]
["The Bardstown Bourbon Company Announces Castle Brands’ Participation in Its Collaborative Distilling Program"]
["The Bardstown Bourbon Company  announced today that Castle Brands Inc. , the maker of Jefferson’s Bourbon, has joined BBCo’s Collaborative Distilling Program."]
["PR Newswire•last month"]
["Castle Brands Announces Bourbon Inventory Acquisitions"]
["NEW YORK, Jan. 4, 2018 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX), a developer and international marketer of premium and super-premium drinks brands, today announced that it has purchased, or agreed to purchase, an additional $4.2 million of aging and new-fill bourbon. John Glover, Executive Vice President and Chief Operating Officer of Castle Brands, said, \"The continued investment in our aging bourbon inventory demonstrates our commitment to the Jefferson's brand."]
["PR Newswire•2 months ago"]
["Castle Brands Launches Special Barrel Release of Knappogue Castle Single Malt Irish Whiskey"]
["Limited edition, single malt Irish whiskey comes with a custom label engraving option NEW YORK , Dec. 21, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX), a developer and international marketer ..."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Castle Brands, Inc. : December 8, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Castle Brands, Inc. Here are 5 ETFs with the largest exposure to ROX-US. Comparing the performance and risk of Castle Brands, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["FIXD"]
["Why Mechanics Are Going Broke!"]
["This device that's available to the public is slowly putting mechanics out of business! This device may not be available for long!"]
[]
["Motley Fool•2 months ago"]
["Why Castle Brands Inc Stock Jumped Thursday"]
["Will this key catalyst help Castle's momentum persist?"]
[]
["PR Newswire•2 months ago"]
["Castle Brands Announces National Television Advertising Campaign for Goslings Rum"]
["NEW YORK , Dec. 7, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX) announced today the launch of a Goslings Rum national television advertising campaign. The television commercials can be ..."]
[]
["Simply Wall St.•2 months ago"]
["What does Castle Brands Inc’s (ROX) Balance Sheet Tell Us Abouts Its Future?"]
["Castle Brands Inc (AMEX:ROX) is a small-cap stock with a market capitalization of USD $200.45M. While investors primarily focus on the growth potential and competitive landscape of the small-cap companies,Read More..."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Castle Brands, Inc. : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Castle Brands, Inc. Here are 5 ETFs with the largest exposure to ROX-US. Comparing the performance and risk of Castle Brands, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
["PR Newswire•2 months ago"]
["Castle Brands Introduces Jefferson's Presidential Select 16 Year Old"]
["NEW YORK, Nov. 27, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX) announced today that its Jefferson's Bourbon, a collection of bourbons made in small batches, has released nationally the newest expression to its portfolio: Jefferson's Presidential Select 16 Year Old. This exceptionally rare expression of Jefferson's Bourbon, is a tribute to the brand's namesake, Thomas Jefferson. Jefferson's Bourbon is dedicated to delivering the finest bourbon in small batches, and Jefferson's Presidential Select is no different as it will be bottled in an extremely limited quantity: Only 10,000 bottles have been produced for this release."]
[]
["Zacks•3 months ago"]
["Castle Brands (ROX) Q2 Earnings Break Even, Revenues In Line"]
["Solid contribution from Jefferson's bourbons and Goslings Stormy Ginger Beer helped Castle Brands (ROX) boost total revenues in Q2."]
["Associated Press•3 months ago"]
["Castle Brands posts 2Q loss"]
["On a per-share basis, the New York-based company said it had a loss of less than 1 cent. The seller of imported distilled spirits posted revenue of $20.9 million in the period. In the final minutes of ..."]
["PR Newswire•3 months ago"]
["Castle Brands Announces Fiscal 2018 Second Quarter Results"]
["Gross Profit Increased 10.6% on Net Sales Increase of 6.5% Driven by Continued Growth of Jefferson's and Goslings Stormy Ginger Beer NEW YORK , Nov. 9, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ..."]
[]
["Sponsored"]
[]
["Energy Metal News"]
["Manganese May Outperform Lithium And Cobalt"]
["Investors should be aware of the lithiated manganese dioxide (LMD) battery. A typical LMD battery uses 61% manganese and only 4% Lithium."]
[]
["Simply Wall St.•3 months ago"]
["With An ROE Of 1.70%, Has Castle Brands Inc’s (ROX) Management Done A Good Job?"]
["Castle Brands Inc (AMEX:ROX) delivered a less impressive 1.70% ROE over the past year, compared to the 18.78% return generated by its industry. Though ROX’s recent performance is underwhelming, itRead More..."]
["PR Newswire•4 months ago"]
["Castle Brands Announces Additional Investment in Kentucky Artisan Distillery"]
["NEW YORK, Oct. 2, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX), a developer and international marketer of premium and super-premium drinks brands, today announced that it has purchased an additional 5% of Copperhead Distillery Company, which owns and operates the Kentucky Artisan Distillery. Kentucky Artisan Distillery currently has three warehouses storing Jefferson's bourbons, provides distilling using special mash-bills made from locally grown grains for Jefferson's brands and houses the Jefferson's Visitor Center and store, showcasing the Jefferson's brand."]
["Capital Cube•5 months ago"]
["ETFs with exposure to Castle Brands, Inc. : September 6, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Castle Brands, Inc. Here are 5 ETFs with the largest exposure to ROX-US. Comparing the performance and risk of Castle Brands, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
["Recommendation Rating"]
[]
[1.5]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (2)"]
[]
["Current 1.22"]
["Average 2.30"]
["Low 2.00"]
["High 2.60"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"ROX Mktw Sum","index":168,"n_rows":779,"n_cols":5,"rows_kept":779,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
[]
["Company Description"]
[]
["Castle Brands, Inc. is engaged in the importation, marketing and sale of premium and super premium brands of rums, whiskey, liqueurs, vodka and tequila in the United States, Canada, Europe and Asia. It offers premium brands in beverage alcohol categories: rum, whiskey, liqueurs, vodka, tequila, and ..."]
[]
["Castle Brands, Inc. is engaged in the importation, marketing and sale of premium and super premium brands of rums, whiskey, liqueurs, vodka and tequila in the United States, Canada, Europe and Asia. It offers premium brands in beverage alcohol categories: rum, whiskey, liqueurs, vodka, tequila, and wine. The company was founded by Mark Edwin Andrew III in July 2003 and is headquartered in New York, NY."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[-122]
[]
["P/E Ratio (with extraordinary items)"]
[]
[-717.06]
[]
["Price to Sales Ratio"]
[]
[3.23]
[]
["Price to Book Ratio"]
[]
[127.15]
[]
["Enterprise Value to EBITDA"]
[]
[74.22]
[]
["Enterprise Value to Sales"]
[]
[2.46]
[]
["Total Debt to Enterprise Value"]
[]
[0.12]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[1404893]
[]
["Income Per Employee"]
[]
[-15502]
[]
["Receivables Turnover"]
[]
[7.06]
[]
["Total Asset Turnover"]
[]
[1.47]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[3.17]
[]
["Quick Ratio"]
[]
[1.1000000000000001]
[]
["Cash Ratio"]
[]
[0.04]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[39.69]
[]
["Operating Margin"]
[]
[2.4700000000000002]
[]
["Pretax Margin"]
[]
[0.9]
[]
["Net Margin"]
[]
[-1.1000000000000001]
[]
["Return on Assets"]
[]
[-1.62]
[]
["Return on Equity"]
[]
[-7.62]
[]
["Return on Total Capital"]
[]
[-2.39]
[]
["Return on Invested Capital"]
[]
[-2.39]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[1757.78]
[]
["Total Debt to Total Capital"]
[]
[94.62]
[]
["Total Debt to Total Assets"]
[]
[63.68]
[]
["Long-Term Debt to Equity"]
[]
[1757.78]
[]
["Long-Term Debt to Total Capital"]
[]
[94.62]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Mark Edwin Andrews",65,2003,"Chairman"]
["Mr. Richard Jay Lampen",62,2008,"President, Chief Executive Officer & Director"]
["Mr. John S. Glover",62,2008,"Chief Operating Officer & Executive Vice President"]
["Mr. Alfred J. Small",46,2004,"CFO, Secretary, Treasurer & Senior Vice President"]
["Dr. Phillip Frost",79,2005,"Director"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43118,"Phillip Frost",558179,"  Derivative/Non-derivative trans. at $0.9 per share. ",502361]
[null,"Director"]
[43059,"Mark Edwin Andrews",56065,"  Derivative/Non-derivative trans. at $0.9 per share. ",50458]
[null,"Director"]
[43059,"Richard Jay Lampen",56065,"  Derivative/Non-derivative trans. at $0.9 per share. ",50458]
[null,"President and CEO; Director"]
[43039,"Thomas Kelley Spillane",5931,"  Award at $1.01 per share. ",5990]
[null,"Senior Vice President"]
[43039,"Alfred J. Small",5931,"  Award at $1.01 per share. ",5990]
[null,"SVP, CFO, TREAS. & SECRETARY"]
[42851,"Mark Edwin Andrews",120000,"  Award at $0 per share. ",0]
[null,"Director"]
[42851,"John S. Glover",130000,"  Award at $0 per share. ",0]
[null,"Executive VP and COO"]
[42851,"Thomas Kelley Spillane",90000,"  Award at $0 per share. ",0]
[null,"Senior Vice President"]
[42851,"Alfred J. Small",90000,"  Award at $0 per share. ",0]
[null,"SVP, CFO, TREAS. & SECRETARY"]
[42851,"Maria Alejandra Peña Mariani",75000,"  Award at $0 per share. ",0]
[null,"SVP-Marketing"]
[42732,"Richard Jay Lampen",40000,"  Acquisition at $0.73 per share. ",29200]
[null,"President and CEO; Director"]
[42731,"Richard Jay Lampen",50000,"  Acquisition at $0.71 per share. ",35500]
[null,"President and CEO; Director"]
[42731,"Mark Zeitchick",30000,"  Acquisition at $0.72 per share. ",21600]
[null,"Director"]
[42731,"Richard M. Krasno",30000,"  Acquisition at $0.72 per share. ",21600]
[null,"Director"]
[42727,"Phillip Frost",150000,"  Acquisition at $0.69 per share. ",103500]
[null,"Director"]
[42727,"Alfred J. Small",2000,"  Acquisition at $0.65 per share. ",1300]
[null,"SVP, CFO, TREAS. & SECRETARY"]
[42611,"Richard Jay Lampen",100000,"  Derivative/Non-derivative trans. at $0.35 per share. ",35000]
[null,"President and CEO; Director"]
[42579,"Richard Jay Lampen",100000,"  Derivative/Non-derivative trans. at $0.35 per share. ",35000]
[null,"President and CEO; Director"]
[42556,"Richard Jay Lampen",17650,"  Acquisition at $0.75 per share. ",13237]
[null,"President and CEO; Director"]
["/news/latest/company/us/rox"]
[]
["MarketWatch News on ROX"]
[]
["Stoli gets into the soda business"]
[]
["7:35 a.m. May 23, 2014"]
[]
["- Charles Passy"]
[]
["Air conditioning firm Goodman Global rises 11%"]
[]
["3:10 p.m. April 6, 2006"]
[]
["- Steve Gelsi"]
[]
["Castle Brands IPO trading at $9.50, above $9 price"]
[]
["9:06 a.m. April 6, 2006"]
[]
["- Steve Gelsi"]
[]
["Castle Brands IPO opens at $9.30 a share"]
[]
["8:58 a.m. April 6, 2006"]
[]
["- Steve Gelsi"]
[]
["/news/nonmarketwatch/company/us/rox"]
[]
["Other News on ROX"]
[]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
[]
["9:09 a.m. Feb. 9, 2018"]
[]
["- Zacks.com"]
[]
["10-Q: CASTLE BRANDS INC"]
[]
["6:15 a.m. Feb. 9, 2018"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["What's in the Cards for Castle Brands (ROX) in Q3 Earnings?"]
[]
["9:40 a.m. Feb. 6, 2018"]
[]
["- Zacks.com"]
[]
["For Castle Brands, Buyers Are On The Sidelines"]
[]
["10:17 a.m. Jan. 12, 2018"]
[]
["- Seeking Alpha"]
[]
["Why Castle Brands Inc Stock Jumped Thursday"]
[]
["12:46 p.m. Dec. 7, 2017"]
[]
["- Motley Fool"]
[]
["Premarket Gainers as of 9:05 am"]
[]
["9:22 a.m. Dec. 7, 2017"]
[]
["- Seeking Alpha"]
[]
["Vector Group: A Diversity Strategy That Will Work"]
[]
["12:27 p.m. Nov. 24, 2017"]
[]
["- Seeking Alpha"]
[]
["A Solid Quarter And A Cheaper Price Makes Castle Brands A Little Bit Interesting"]
[]
["9:43 a.m. Nov. 16, 2017"]
[]
["- Seeking Alpha"]
[]
["A Solid Quarter And A Cheaper Price Make Castle Brands A Little Bit Interesting"]
[]
["9:43 a.m. Nov. 16, 2017"]
[]
["- Seeking Alpha"]
[]
["Castle Brands (ROX) Q2 Earnings Break Even, Revenues In Line"]
[]
["6:35 a.m. Nov. 10, 2017"]
[]
["- Zacks.com"]
[]
["10-Q: CASTLE BRANDS INC"]
[]
["5:45 p.m. Nov. 9, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Castle Brands Is Interesting, But Even $1.40 Looks Too Expensive"]
[]
["2:18 p.m. Sept. 15, 2017"]
[]
["- Seeking Alpha"]
[]
["Castle Brands (ROX) Incurs Loss in Q1, Beats on Revenues"]
[]
["8:42 a.m. Aug. 10, 2017"]
[]
["- Zacks.com"]
[]
["10-Q: CASTLE BRANDS INC"]
[]
["4:16 p.m. Aug. 9, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Vector Group: From Miami Vice To Real Estate"]
[]
["7:50 p.m. Aug. 8, 2017"]
[]
["- Seeking Alpha"]
[]
["Can Castle Brands (ROX) Pull a Surprise in Q1 Earnings?"]
[]
["11:33 a.m. Aug. 7, 2017"]
[]
["- Zacks.com"]
[]
["Wine In The Summer"]
[]
["10:34 a.m. July 12, 2017"]
[]
["- Seeking Alpha"]
[]
["Company News for June 16, 2017"]
[]
["9:11 a.m. June 16, 2017"]
[]
["- Zacks.com"]
[]
["Premarket Gainers as of 9:05 am"]
[]
["8:18 a.m. June 15, 2017"]
[]
["- Seeking Alpha"]
[]
["Castle Brands (ROX) Q4 Earnings Break Even, Revenues Beat"]
[]
["7:31 a.m. June 15, 2017"]
[]
["- Zacks.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Castle Brands, Inc."]
[]
["122 East 42nd Street"]
[]
["Suite 4700"]
[]
["New York, New York 10168"]
[]
["Phone"]
[]
["1 6463560200"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43160]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$77.27M"]
[]
["Net Income"]
[]
[-852613]
[]
["2017 Sales Growth"]
[]
[7.0000000000000007E-2]
[]
["Employees"]
[]
[55]
[]
["Annual Report for ROX"]
[]
["/news/pressrelease/company/us/rox"]
[]
["Press Releases on ROX"]
[]
["Castle Brands Announces Fiscal 2018 Third Quarter Results"]
[]
["5:45 p.m. Feb. 8, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Analysis: Positioning to Benefit within Ferroglobe, Corbus Pharmaceuticals, Meritage, Dicerna Pharmaceuticals, Castle Brands, and Ply Gem -- Research Highlights Growth, Revenue, and Consolidated Results"]
[]
["7:30 a.m. Jan. 24, 2018"]
[]
["- GlobeNewswire"]
[]
["The Bardstown Bourbon Company Announces Castle Brandsâ€™ Participation in Its Collaborative Distilling Program"]
[]
["9:03 a.m. Jan. 16, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Castle Brands Announces Bourbon Inventory Acquisitions"]
[]
["8:30 a.m. Jan. 4, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Launches Special Barrel Release of Knappogue Castle Single Malt Irish Whiskey"]
[]
["8:30 a.m. Dec. 21, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Announces National Television Advertising Campaign for Goslings Rum"]
[]
["8:30 a.m. Dec. 7, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Introduces Jefferson's Presidential Select 16 Year Old"]
[]
["8:30 a.m. Nov. 27, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Announces Fiscal 2018 Second Quarter Results"]
[]
["5:06 p.m. Nov. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Announces Additional Investment in Kentucky Artisan Distillery"]
[]
["7:30 a.m. Oct. 2, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Dr Pepper Snapple, Coca-Cola, Brown-Forman, and Castle Brands"]
[]
["5:05 a.m. Sept. 22, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Announces Fiscal 2018 First Quarter Results"]
[]
["3:45 p.m. Aug. 9, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Technical Insights on Consumer Goods Stocks -- Coca Cola, Dr Pepper Snapple, Castle Brands, and Brown Forman"]
[]
["5:20 a.m. Aug. 3, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Earnings Highlights and Review: Brown-Forman Reported Q4 and Annual Results for FY17"]
[]
["7:36 a.m. June 27, 2017"]
[]
["- ACCESSWIRE"]
[]
["Castle Brands Announces Fourth Quarter and Fiscal 2017 Results"]
[]
["3:45 p.m. June 14, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Drinks Technology Launches, Providing the Beverage Alcohol Industry with Specialized Technology and IT Support"]
[]
["9:24 a.m. June 7, 2017"]
[]
["- PRWeb"]
[]
["Technical Reports on Beverages Equities -- Castle Brands, Constellation Brands, Brown-Forman, and Diageo"]
[]
["5:40 a.m. May 19, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Research Reports on Beverages Equities - Constellation Brands, Castle Brands, Brown-Forman, and Diageo"]
[]
["5:05 a.m. April 5, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Announces Key New Developments with Goslings"]
[]
["8:40 a.m. March 30, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Castle Brands Announces National Supply Agreement with Walmart"]
[]
["8:00 a.m. Feb. 28, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:08 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Mkwt Basic","index":169,"n_rows":465,"n_cols":5,"rows_kept":465,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["ROX"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["ROX U.S.: NYSE American"]
["Castle Brands Inc."]
["Watchlist CreateROXAlert"]
["ROXUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 7:28 p.m. EST Delayed quote"]
[1.21]
[0]
["After Hours Volume: 16.2K"]
["Close","Chg","Chg %"]
[1.22,0.09,7.9600000000000004E-2,"0.09 7.96%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["240.2% vs Avg."]
["Volume: 1.4M 65 Day Avg. - 572K "]
["Open: 1.28"]
["Close: 1.22"]
["1.13 Day Low/High 1.28"]
["Day Range"]
["0.72 52 Week Low/High 2.22"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $1.28 "]
["Day Range 1.13 - 1.28 "]
["52 Week Range 0.72 - 2.22 "]
["Market Cap $202.69M "]
["Shares Outstanding 164.31M "]
["Public Float 88.07M "]
["Beta 1.08 "]
["Rev. per Employee $1.61M "]
["P/E Ratio n/a "]
["EPS $-0.01 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest 6.53M 01/31/18"]
["% of Float Shorted 7.42% "]
["Average Volume 572.05K "]
["Performance"]
["5 Day",9.9099999999999994E-2]
["1 Month",3.39E-2]
["3 Month",9.9099999999999994E-2]
["YTD",0]
["1 Year",0.56130000000000002]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Stoli gets into the soda business"]
["May. 23, 2014 at 8:35 a.m. ET"]
["by Charles Passy"]
["Air conditioning firm Goodman Global rises 11%"]
[]
["Apr. 6, 2006 at 4:10 p.m. ET"]
["by Steve Gelsi"]
["Castle Brands IPO trading at $9.50, above $9 price"]
[]
["Apr. 6, 2006 at 10:07 a.m. ET"]
["by Steve Gelsi"]
["Castle Brands IPO opens at $9.30 a share"]
[]
["Apr. 6, 2006 at 9:58 a.m. ET"]
["by Steve Gelsi"]
["7 Stock Picks From an Insider Trading Guru"]
[]
["Apr. 2, 2014 at 10:05 a.m. ET"]
["on Barron's"]
["No M&A Mixers for Brown-Forman"]
[]
["Oct. 1, 2009 at 3:16 p.m. ET"]
["on The Wall Street Journal"]
["Goodman Global IPO Heats Up 11%"]
[]
["Apr. 7, 2006 at 12:01 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
[]
["Feb. 9, 2018 at 9:09 a.m. ET"]
["on Zacks.com"]
["10-Q: CASTLE BRANDS INC"]
["10-Q: CASTLE BRANDS INC"]
[]
["Feb. 9, 2018 at 6:15 a.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["What's in the Cards for Castle Brands (ROX) in Q3 Earnings?"]
["Growth in Castle Brands' (ROX) leading brands is expected to result in solid revenue and gross profit growth in Q3."]
[]
["Feb. 6, 2018 at 9:40 a.m. ET"]
["on Zacks.com"]
["For Castle Brands, Buyers Are On The Sidelines"]
["For Castle Brands, Buyers Are On The Sidelines"]
[]
["Jan. 12, 2018 at 10:17 a.m. ET"]
["on Seeking Alpha"]
["Why Castle Brands Inc Stock Jumped Thursday"]
[]
["Dec. 7, 2017 at 12:46 p.m. ET"]
["on Motley Fool"]
["Premarket Gainers as of 9:05 am"]
["Premarket Gainers as of 9:05 am"]
[]
["Dec. 7, 2017 at 9:22 a.m. ET"]
["on Seeking Alpha"]
["Vector Group: A Diversity Strategy That Will Work"]
["Vector Group: A Diversity Strategy That Will Work"]
[]
["Nov. 24, 2017 at 12:27 p.m. ET"]
["on Seeking Alpha"]
["A Solid Quarter And A Cheaper Price Make Castle Brands A Little Bit Interesting"]
["A Solid Quarter And A Cheaper Price Make Castle Brands A Little Bit Interesting"]
[]
["Nov. 16, 2017 at 9:43 a.m. ET"]
["on Seeking Alpha"]
["A Solid Quarter And A Cheaper Price Makes Castle Brands A Little Bit Interesting"]
["A Solid Quarter And A Cheaper Price Makes Castle Brands A Little Bit Interesting"]
[]
["Nov. 16, 2017 at 9:43 a.m. ET"]
["on Seeking Alpha"]
["Castle Brands (ROX) Q2 Earnings Break Even, Revenues In Line"]
[]
["Nov. 10, 2017 at 6:35 a.m. ET"]
["on Zacks.com"]
["10-Q: CASTLE BRANDS INC"]
[]
["Nov. 9, 2017 at 5:46 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Castle Brands Is Interesting, But Even $1.40 Looks Too Expensive"]
[]
["Sep. 15, 2017 at 3:18 p.m. ET"]
["on Seeking Alpha"]
["Castle Brands (ROX) Incurs Loss in Q1, Beats on Revenues"]
[]
["Aug. 10, 2017 at 9:42 a.m. ET"]
["on Zacks.com"]
["10-Q: CASTLE BRANDS INC"]
[]
["Aug. 9, 2017 at 5:16 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Vector Group: From Miami Vice To Real Estate"]
[]
["Aug. 8, 2017 at 8:50 p.m. ET"]
["on Seeking Alpha"]
["Can Castle Brands (ROX) Pull a Surprise in Q1 Earnings?"]
[]
["Aug. 7, 2017 at 12:33 p.m. ET"]
["on Zacks.com"]
["Wine In The Summer"]
[]
["Jul. 12, 2017 at 11:34 a.m. ET"]
["on Seeking Alpha"]
["Company News for June 16, 2017"]
[]
["Jun. 16, 2017 at 10:11 a.m. ET"]
["on Zacks.com"]
["Premarket Gainers as of 9:05 am"]
[]
["Jun. 15, 2017 at 9:18 a.m. ET"]
["on Seeking Alpha"]
["Castle Brands (ROX) Q4 Earnings Break Even, Revenues Beat"]
[]
["Jun. 15, 2017 at 8:31 a.m. ET"]
["on Zacks.com"]
["Castle Brands Announces Fiscal 2018 Third Quarter Results"]
["Castle Brands Announces Fiscal 2018 Third Quarter Results"]
[]
["Feb. 8, 2018 at 5:45 p.m. ET"]
["on PR Newswire - PRF"]
["Analysis: Positioning to Benefit within Ferroglobe, Corbus Pharmaceuticals, Meritage, Dicerna Pharmaceuticals, Castle Brands, and Ply Gem -- Research Highlights Growth, Revenue, and Consolidated Results"]
["Analysis: Positioning to Benefit within Ferroglobe, Corbus Pharmaceuticals, Meritage, Dicerna Pharmaceuticals, Castle Brands, and Ply Gem -- Research Highlights Growth, Revenue, and Consolidated Results"]
[]
["Jan. 24, 2018 at 7:30 a.m. ET"]
["on GlobeNewswire"]
["The Bardstown Bourbon Company Announces Castle Brands’ Participation  in Its Collaborative Distilling Program"]
["The Bardstown Bourbon Company Announces Castle Brands’ Participation  in Its Collaborative Distilling Program"]
[]
["Jan. 16, 2018 at 9:03 a.m. ET"]
["on BusinessWire - BZX"]
["Castle Brands Announces Bourbon Inventory Acquisitions"]
["Castle Brands Announces Bourbon Inventory Acquisitions"]
[]
["Jan. 4, 2018 at 8:30 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Launches Special Barrel Release of Knappogue Castle Single Malt Irish Whiskey"]
["Castle Brands Launches Special Barrel Release of Knappogue Castle Single Malt Irish Whiskey"]
[]
["Dec. 21, 2017 at 8:30 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Announces National Television Advertising Campaign for Goslings Rum"]
["Castle Brands Announces National Television Advertising Campaign for Goslings Rum"]
[]
["Dec. 7, 2017 at 8:30 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Introduces Jefferson's Presidential Select 16 Year Old"]
["Castle Brands Introduces Jefferson's Presidential Select 16 Year Old"]
[]
["Nov. 27, 2017 at 8:30 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Announces Fiscal 2018 Second Quarter Results"]
[]
["Nov. 9, 2017 at 5:06 p.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Announces Additional Investment in Kentucky Artisan Distillery"]
[]
["Oct. 2, 2017 at 8:30 a.m. ET"]
["on PR Newswire - PRF"]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Dr Pepper Snapple, Coca-Cola, Brown-Forman, and Castle Brands"]
[]
["Sep. 22, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Announces Fiscal 2018 First Quarter Results"]
[]
["Aug. 9, 2017 at 4:45 p.m. ET"]
["on PR Newswire - PRF"]
["Technical Insights on Consumer Goods Stocks -- Coca Cola, Dr Pepper Snapple, Castle Brands, and Brown Forman"]
[]
["Aug. 3, 2017 at 6:20 a.m. ET"]
["on PR Newswire - PRF"]
["Earnings Highlights and Review: Brown-Forman Reported Q4 and Annual Results for FY17"]
[]
["Jun. 27, 2017 at 8:37 a.m. ET"]
["on ACCESSWIRE"]
["Castle Brands Announces Fourth Quarter and Fiscal 2017 Results"]
[]
["Jun. 14, 2017 at 4:45 p.m. ET"]
["on PR Newswire - PRF"]
["Drinks Technology Launches, Providing the Beverage Alcohol Industry with Specialized Technology and IT Support"]
[]
["Jun. 7, 2017 at 10:25 a.m. ET"]
["on PRWeb"]
["Technical Reports on Beverages Equities -- Castle Brands, Constellation Brands, Brown-Forman, and Diageo"]
[]
["May. 19, 2017 at 6:40 a.m. ET"]
["on PR Newswire - PRF"]
["Research Reports on Beverages Equities - Constellation Brands, Castle Brands, Brown-Forman, and Diageo"]
[]
["Apr. 5, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Announces Key New Developments with Goslings"]
[]
["Mar. 30, 2017 at 9:40 a.m. ET"]
["on PR Newswire - PRF"]
["Castle Brands Announces National Supply Agreement with Walmart"]
[]
["Feb. 28, 2017 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
[]
["Castle Brands Inc."]
[]
["Castle Brands, Inc. is engaged in the importation, marketing and sale of premium and super premium brands of rums, whiskey, liqueurs, vodka and tequila in the United States, Canada, Europe and Asia. It offers premium brands in beverage alcohol categories: rum, whiskey, liqueurs, vodka, tequila, and wine. The company was founded by Mark Edwin Andrew III in July 2003 and is headquartered in New York, NY.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 2 Full Ratings "]
["Bubbly And Spirited: 2016's Alcohol Review Overflowing With Good News"]
[]
["Feb. 22, 2017 at 10:25 a.m. ET"]
["on Benzinga.com"]
["Upcoming Non-Deal Road Shows For Syntel, Franklin Covey and Others"]
[]
["Jul. 12, 2016 at 2:16 p.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Willamette Valley Vineyards Inc.",-1.26E-2,"$39.02M"]
["Brown-Forman Corp. Cl B",3.2199999999999999E-2,"$25.02B"]
["Constellation Brands Inc. Cl A",7.3000000000000001E-3,"$40.83B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["TXRH -0.58% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"ROX Yahoo Gr","index":170,"n_rows":257,"n_cols":5,"rows_kept":257,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Castle Brands Inc. (ROX)"]
["NYSE American - NYSE American Delayed Price. Currency in USD"]
["1.22+0.09 (+7.96%)"]
["At close: 4:00PM EST"]
["People also watch"]
["LTSRNNWYYPULMIDXG"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",1.1299999999999999]
["Open",1.28]
["Bid","1.28 x 16600"]
["Ask","1.30 x 300"]
["Day's Range","1.13 - 1.28"]
["52 Week Range","0.72 - 2.22"]
["Volume",1390401]
["Avg. Volume",570720]
["Market Cap","201.712M"]
["Beta",0.64]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",2.2999999999999998]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",2,2,2,2]
["Avg. Estimate",0,0.01,0,0.02]
["Low Estimate",0,0,-0.01,0.01]
["High Estimate",0,0.01,0.01,0.02]
["Year Ago EPS",0.01,0,0,0]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",2,2,2,2]
["Avg. Estimate","20.51M","23.87M","86.15M","94.64M"]
["Low Estimate","20.42M","23.8M","86.1M","93.58M"]
["High Estimate","20.6M","23.94M","86.2M","95.7M"]
["Year Ago Sales","18.31M","22.58M","77.27M","86.15M"]
["Sales Growth (year/est)",0.12,5.7000000000000002E-2,0.115,9.9000000000000005E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",0,0,0,0]
["EPS Actual",0.01,0,0,-0.01]
["Difference",0.01,0,0,-0.01]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0,0.01,0,0.02]
["7 Days Ago",0,0.01,0.01,0.02]
["30 Days Ago",0,0.01,0.01,0.02]
["60 Days Ago",0,0.01,0.01,0.02]
["90 Days Ago",0,0.01,0.01,0.02]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","ROX","Industry","Sector","S&P 500"]
["Current Qtr.",-1,"N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)","N/A","N/A","N/A",0.12]
["Past 5 Years (per annum)","N/A","N/A","N/A","N/A"]
[]
["Zacks•yesterday"]
["Castle Brands (ROX) Q3 Earnings Break Even, Revenues Grow"]
["Castle Brands Inc. (ROX) delivers an improved Q3, courtesy of its new fill whiskey programs and opportunistic purchases of aged whiskey."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Associated Press•2 days ago"]
["Castle Brands posts 3Q profit"]
["On a per-share basis, the New York-based company said it had profit of less than 1 cent. The seller of imported distilled spirits posted revenue of $24.1 million in the period. In the final minutes of ..."]
["PR Newswire•2 days ago"]
["Castle Brands Announces Fiscal 2018 Third Quarter Results"]
["Gross Profit Increased 26.2% on Net Sales Increase of 31.5% Driven by Continued Growth of Jefferson's whiskeys and Goslings Stormy Ginger Beer NEW YORK , Feb. 8, 2018 /PRNewswire/ -- Castle Brands Inc. ..."]
[]
["Zacks•4 days ago"]
["What's in the Cards for Castle Brands (ROX) in Q3 Earnings?"]
["Growth in Castle Brands' (ROX) leading brands is expected to result in solid revenue and gross profit growth in Q3."]
["GlobeNewswire•17 days ago"]
["Analysis: Positioning to Benefit within Ferroglobe, Corbus Pharmaceuticals, Meritage, Dicerna Pharmaceuticals, Castle Brands, and Ply Gem — Research Highlights Growth, Revenue, and Consolidated Results"]
["NEW YORK, Jan. 24, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of Ferroglobe ..."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Business Wire•25 days ago"]
["The Bardstown Bourbon Company Announces Castle Brands’ Participation in Its Collaborative Distilling Program"]
["The Bardstown Bourbon Company  announced today that Castle Brands Inc. , the maker of Jefferson’s Bourbon, has joined BBCo’s Collaborative Distilling Program."]
["PR Newswire•last month"]
["Castle Brands Announces Bourbon Inventory Acquisitions"]
["NEW YORK, Jan. 4, 2018 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX), a developer and international marketer of premium and super-premium drinks brands, today announced that it has purchased, or agreed to purchase, an additional $4.2 million of aging and new-fill bourbon. John Glover, Executive Vice President and Chief Operating Officer of Castle Brands, said, \"The continued investment in our aging bourbon inventory demonstrates our commitment to the Jefferson's brand."]
["PR Newswire•2 months ago"]
["Castle Brands Launches Special Barrel Release of Knappogue Castle Single Malt Irish Whiskey"]
["Limited edition, single malt Irish whiskey comes with a custom label engraving option NEW YORK , Dec. 21, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX), a developer and international marketer ..."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Castle Brands, Inc. : December 8, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Castle Brands, Inc. Here are 5 ETFs with the largest exposure to ROX-US. Comparing the performance and risk of Castle Brands, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Motley Fool•2 months ago"]
["Why Castle Brands Inc Stock Jumped Thursday"]
["Will this key catalyst help Castle's momentum persist?"]
[]
["PR Newswire•2 months ago"]
["Castle Brands Announces National Television Advertising Campaign for Goslings Rum"]
["NEW YORK , Dec. 7, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX) announced today the launch of a Goslings Rum national television advertising campaign. The television commercials can be ..."]
[]
["Simply Wall St.•2 months ago"]
["What does Castle Brands Inc’s (ROX) Balance Sheet Tell Us Abouts Its Future?"]
["Castle Brands Inc (AMEX:ROX) is a small-cap stock with a market capitalization of USD $200.45M. While investors primarily focus on the growth potential and competitive landscape of the small-cap companies,Read More..."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Castle Brands, Inc. : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Castle Brands, Inc. Here are 5 ETFs with the largest exposure to ROX-US. Comparing the performance and risk of Castle Brands, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["PR Newswire•2 months ago"]
["Castle Brands Introduces Jefferson's Presidential Select 16 Year Old"]
["NEW YORK, Nov. 27, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX) announced today that its Jefferson's Bourbon, a collection of bourbons made in small batches, has released nationally the newest expression to its portfolio: Jefferson's Presidential Select 16 Year Old. This exceptionally rare expression of Jefferson's Bourbon, is a tribute to the brand's namesake, Thomas Jefferson. Jefferson's Bourbon is dedicated to delivering the finest bourbon in small batches, and Jefferson's Presidential Select is no different as it will be bottled in an extremely limited quantity: Only 10,000 bottles have been produced for this release."]
[]
["Zacks•3 months ago"]
["Castle Brands (ROX) Q2 Earnings Break Even, Revenues In Line"]
["Solid contribution from Jefferson's bourbons and Goslings Stormy Ginger Beer helped Castle Brands (ROX) boost total revenues in Q2."]
["Associated Press•3 months ago"]
["Castle Brands posts 2Q loss"]
["On a per-share basis, the New York-based company said it had a loss of less than 1 cent. The seller of imported distilled spirits posted revenue of $20.9 million in the period. In the final minutes of ..."]
["PR Newswire•3 months ago"]
["Castle Brands Announces Fiscal 2018 Second Quarter Results"]
["Gross Profit Increased 10.6% on Net Sales Increase of 6.5% Driven by Continued Growth of Jefferson's and Goslings Stormy Ginger Beer NEW YORK , Nov. 9, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ..."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Simply Wall St.•3 months ago"]
["With An ROE Of 1.70%, Has Castle Brands Inc’s (ROX) Management Done A Good Job?"]
["Castle Brands Inc (AMEX:ROX) delivered a less impressive 1.70% ROE over the past year, compared to the 18.78% return generated by its industry. Though ROX’s recent performance is underwhelming, itRead More..."]
["PR Newswire•4 months ago"]
["Castle Brands Announces Additional Investment in Kentucky Artisan Distillery"]
["NEW YORK, Oct. 2, 2017 /PRNewswire/ -- Castle Brands Inc. (NYSE American: ROX), a developer and international marketer of premium and super-premium drinks brands, today announced that it has purchased an additional 5% of Copperhead Distillery Company, which owns and operates the Kentucky Artisan Distillery. Kentucky Artisan Distillery currently has three warehouses storing Jefferson's bourbons, provides distilling using special mash-bills made from locally grown grains for Jefferson's brands and houses the Jefferson's Visitor Center and store, showcasing the Jefferson's brand."]
["Capital Cube•5 months ago"]
["ETFs with exposure to Castle Brands, Inc. : September 6, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Castle Brands, Inc. Here are 5 ETFs with the largest exposure to ROX-US. Comparing the performance and risk of Castle Brands, Inc. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower volatility. Ticker ... Read more (Read more...)"]
["Recommendation Rating"]
[]
[1.5]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (2)"]
[]
["Current 1.22"]
["Average 2.30"]
["Low 2.00"]
["High 2.60"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"ROX Mktwth Gr","index":171,"n_rows":351,"n_cols":5,"rows_kept":351,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Snapshot"]
["Average Recommendation:","Buy","Average Target Price:",2.2999999999999998]
["Number of Ratings:",2,"Current Quarters Estimate:",5.0000000000000001E-3]
["FY Report Date:",43160,"Current Year's Estimate:",5.0000000000000001E-3]
["Last Quarter's Earnings:",0,"Median PE on CY Estimate:",244]
["Year Ago Earnings:",0.01,"Next Fiscal Year Estimate:",0.02]
[null,null,"Median PE on Next FY Estimate:",57]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",2,2,2,2]
["Mean Estimate",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0.02]
["High Estimates",0.01,0.01,0.01,0.02]
["Low Estimates",0,0,0,0.02]
["Coefficient Variance",141.41999999999999,141.41999999999999,141.41999999999999,0]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",2,1,1]
["OVERWEIGHT",0,0,0]
["HOLD",0,0,0]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Buy","Buy","Buy"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Mid-Day Market Update: Alliance One Rises After Q4 Results; Adesto Technologies Shares Slide"]
[]
["11:07 a.m. June 15, 2017"]
[]
["- Benzinga.com"]
[]
["Mid-Morning Market Update: Markets Open Lower; Kroger Cuts Earnings Outlook"]
[]
["9:15 a.m. June 15, 2017"]
[]
["- Benzinga.com"]
[]
["Analyst Recommendations"]
[]
["Bubbly And Spirited: 2016's Alcohol Review Overflowing With Good News"]
[]
["10:25 a.m. Feb. 22, 2017"]
[]
["- Benzinga.com"]
[]
["Upcoming Non-Deal Road Shows For Syntel, Franklin Covey and Others"]
[]
["1:16 p.m. July 12, 2016"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Income Qtr","index":172,"n_rows":348,"n_cols":7,"rows_kept":348,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Castle Brands Inc."]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","19.63M","18.31M","22.58M","20.85M","20.89M"]
["Sales Growth","-",-6.7199999999999996E-2,0.23330000000000001,-7.6600000000000001E-2,2E-3]
["Cost of Goods Sold (COGS) incl. D&A","12.15M","10.89M","13.27M","12.48M","12.54M"]
["COGS excluding D&A","11.9M","10.64M","12.99M","12.27M","12.35M"]
["Depreciation & Amortization Expense",253463,251410,271586,204952,186283]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-0.10390000000000001,0.21809999999999999,-5.9299999999999999E-2,4.7000000000000002E-3]
["Gross Income","7.47M","7.42M","9.32M","8.37M","8.36M"]
["Gross Income Growth","-",-7.4000000000000003E-3,0.25559999999999999,-0.1011,-2E-3]
["Gross Profit Margin","-","-","-","-",0.4,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","7.17M","6.57M","8.41M","8.27M","7.2M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","7.17M","6.57M","8.41M","8.27M","7.2M"]
["SGA Growth","-",-8.4699999999999998E-2,0.28050000000000003,-1.6400000000000001E-2,-0.1295]
["Other Operating Expense","-","-","-",50000,"-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense",-3402,68650,-71759,-51161,18794]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)",18837,26362,1748,41749,29846]
["Interest Expense",328868,330165,365947,891864,901559]
["Interest Expense Growth","-",3.8999999999999998E-3,0.1084,1.4371,1.09E-2]
["Gross Interest Expense",328868,330165,365947,891864,901559]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income",-11892,618583,472433,-846805,305957]
["Pretax Income Growth","-",53.0167,-0.23630000000000001,-2.7924000000000002,1.3613]
["Pretax Margin","-","-","-","-",1.46E-2,"NA"]
["Income Tax",477962,-273781,-227292,18413,25335]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income",-489854,892364,699725,-865218,280622]
["Minority Interest Expense",210856,469798,508375,81177,282303]
["Net Income",-700710,422566,191350,-946395,-1681]
["Net Income Growth","-",1.6031,-0.54720000000000002,-5.9459,0.99819999999999998]
["Net Margin Growth","-","-","-","-",-1E-4,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries",-700710,422566,191350,-946395,-1681]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common",-700710,422566,191350,-946395,-1681]
["EPS (Basic)","()",0,0,-0.01,"-"]
["EPS (Basic) Growth","-",1.5909,-0.53849999999999998,-9.3332999999999995,"-"]
["Basic Shares Outstanding","160.7M","160.96M","161.07M","163.07M","163.21M"]
["EPS (Diluted)","()",0,0,-0.01,"-"]
["EPS (Diluted) Growth","-",1.5909,-0.53849999999999998,-9.3332999999999995,"-"]
["Diluted Shares Outstanding","160.7M","165.25M","165.88M","163.07M","163.21M"]
["EBITDA",555004,"1.11M","1.18M",259423,"1.35M"]
["EBITDA Growth","-",0.99119999999999997,6.7699999999999996E-2,-0.78010000000000002,4.1852]
["EBITDA Margin","-","-","-","-",6.4399999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Balance Qtr","index":173,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Castle Brands Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments",679583,937750,611048,433234,322529]
["Cash Only",679583,937750,611048,433234,322529]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",0.37990000000000002,-0.34839999999999999,-0.29099999999999998,-0.2555]
["Cash & ST Investments / Total Assets",1.32E-2,1.7399999999999999E-2,1.11E-2,7.7000000000000002E-3,5.5999999999999999E-3]
["Total Accounts Receivable","11.62M","10.99M","11.46M","12.17M","10.74M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross",304492,268815,302275,286859,302855]
["Bad Debt/Doubtful Accounts",-304492,-268815,-302275,-286859,-302855]
["Other Receivables",2748,4221,"-",5199,"-"]
["Accounts Receivable Growth","-",-5.4399999999999997E-2,4.2599999999999999E-2,6.1800000000000001E-2,-0.1178]
["Accounts Receivable Turnover",1.69,1.67,1.97,1.71,1.95]
["Inventories","28.02M","30.94M","29.8M","30.76M","34.18M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.96M","1.92M","3.67M","3.95M","4.09M"]
["Miscellaneous Current Assets","1.96M","1.92M","3.67M","3.95M","4.09M"]
["Total Current Assets","42.28M","44.79M","45.55M","47.31M","49.33M"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment",855568,940841,909780,864367,832407]
["Property, Plant & Equipment - Gross","-","-","2.69M","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","-","1.78M","-","-"]
["Total Investments and Advances",890195,894645,901552,965888,"1.16M"]
["Other Long-Term Investments",348208,326296,331455,354042,366420]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","7.22M","7.06M","6.88M","6.78M","6.68M"]
["Net Goodwill",496226,496226,496226,496226,496226]
["Net Other Intangibles","6.73M","6.56M","6.39M","6.29M","6.19M"]
["Other Assets",116606,100166,99773,87377,103877]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","51.37M","53.79M","54.83M","56.02M","58.11M"]
["Assets - Total - Growth","-",4.7E-2,1.95E-2,2.1600000000000001E-2,3.7400000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","-","-","-",22721,"-"]
["Short Term Debt","-","-","-",22721,"-"]
["Current Portion of Long Term Debt","-","-","-","-","-"]
["Accounts Payable","6.52M","8.13M","7.55M","9.15M","11.73M"]
["Accounts Payable Growth","-",0.24629999999999999,-7.1199999999999999E-2,0.21199999999999999,0.28189999999999998]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","6.06M","4.17M","6.83M","6.29M","5.86M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","6.06M","4.17M","6.83M","6.29M","5.86M"]
["Total Current Liabilities","12.58M","12.3M","14.38M","15.46M","17.59M"]
["Long-Term Debt","14.08M","15.74M","34.92M","35.64M","34.71M"]
["Long-Term Debt excl. Capitalized Leases","14.08M","15.74M","34.92M","35.64M","34.71M"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.13M",977563,558766,559101,559436]
["Deferred Taxes - Credit","1.13M",977563,"1.05M",559101,559436]
["Deferred Taxes - Debit","-","-",490000,"-","-"]
["Other Liabilities","-","-",20670,23310,25960]
["Other Liabilities (excl. Deferred Income)",0,"-",20666,23311,25955]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","27.8M","29.02M","50.37M","51.68M","52.88M"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.54110000000000003,0.53959999999999997,0.91849999999999998,0.92259999999999998,0.91]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","19.84M","20.56M","1.99M","1.78M","2.39M"]
["Common Stock Par/Carry Value","1.61M","1.61M","1.63M","1.64M","1.64M"]
["Retained Earnings","(147.34M)","(146.92M)","(148.22M)","(149.17M)","(149.17M)"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","-","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.38619999999999999,0.38219999999999998,3.6200000000000003E-2,3.1699999999999999E-2,4.1000000000000002E-2]
["Total Shareholders' Equity","19.84M","20.56M","1.99M","1.78M","2.39M"]
["Total Shareholders' Equity / Total Assets",0.38619999999999999,0.38219999999999998,3.6200000000000003E-2,3.1699999999999999E-2,4.1000000000000002E-2]
["Accumulated Minority Interest","3.73M","4.2M","2.48M","2.56M","2.84M"]
["Total Equity","23.57M","24.76M","4.47M","4.34M","5.23M"]
["Liabilities & Shareholders' Equity","51.37M","53.79M","54.83M","56.02M","58.11M"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"ROX Cash Qtr","index":174,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Castle Brands Inc."]
["NYSE American: ROX"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Castle Brands Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:28 p.m."]
[]
["ROX"]
["/quotes/zigman/392959/composite"]
[]
["$"]
[]
[1.21]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,236"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/392959/composite"]
[]
["Previous close"]
[]
[1.1299999999999999]
[]
[1.22]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[1.1299999999999999]
[]
[1.28]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[0.72]
[]
[2.2200000000000002]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Castle Brands Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries",-489854,892364,699725,-865218,280622]
["Net Income Growth","-",2.8216999999999999,-0.21590000000000001,-2.2364999999999999,1.3243]
["Depreciation, Depletion & Amortization",253463,251410,271586,204952,186283]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes",-37038,-152361,-418798,335,335]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds",500989,411021,680321,570783,489518]
["Funds from Operations",227560,"1.4M","1.23M",-89148,956758]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital",-286584,"(2.62M)",-753855,-934298,40507]
["Receivables","(1.5M)",613308,-556668,-710443,"1.42M"]
["Accounts Payable",64547,304350,"1.21M",846988,"2.04M"]
["Other Assets/Liabilities",358409,-539683,-895209,-86346,-53631]
["Net Operating Cash Flow",-59024,"(1.22M)",478979,"(1.02M)",997265]
["Net Operating Cash Flow Growth","-",-19.597799999999999,1.3939999999999999,-3.1366999999999998,1.9743999999999999]
["Net Operating Cash Flow / Sales",-3.0000000000000001E-3,-6.6400000000000001E-2,2.12E-2,-4.9099999999999998E-2,4.7699999999999999E-2]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures",-30693,-164866,-37774,-61321,-45195]
["Capital Expenditures (Fixed Assets)",-30693,-155491,-44409,-48761,-35490]
["Capital Expenditures (Other Assets)","-",-9375,6635,-12560,-9705]
["Capital Expenditures Growth","-",-4.3715000000000002,0.77090000000000003,-0.62339999999999995,0.26300000000000001]
["Capital Expenditures / Sales",-1.6000000000000001E-3,-8.9999999999999993E-3,-1.6999999999999999E-3,-2.8999999999999998E-3,-2.2000000000000001E-3]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments",38,88,"(20M)",-5,-156007]
["Purchase of Investments",38,88,"(20M)",-5,-156007]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow",-30655,-164778,"(20.04M)",-61326,-201202]
["Net Investing Cash Flow Growth","-",-4.3752000000000004,-120.60429999999999,0.99690000000000001,-2.2808999999999999]
["Net Investing Cash Flow / Sales",-1.6000000000000001E-3,-8.9999999999999993E-3,-0.88739999999999997,-2.8999999999999998E-3,-9.5999999999999992E-3]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock",134045,6041,63903,130889,51250]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock",134045,6041,63903,130889,51250]
["Proceeds from Stock Options",12000,"-",-14355,"-","-"]
["Other Proceeds from Sale of Stock",122045,6041,78258,130889,51250]
["Issuance/Reduction of Debt, Net",63966,"1.64M","19.16M",770377,"-"]
["Change in Current Debt",-60440,"-","-",21899,"-"]
["Change in Long-Term Debt",124406,"1.64M","19.16M",748478,"-"]
["Issuance of Long-Term Debt","-","1.64M","19.16M",748478,"-"]
["Reduction in Long-Term Debt",124406,"-","-","-","-"]
["Other Funds","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow",439924,"1.65M","19.22M",901266,-914036]
["Net Financing Cash Flow Growth","-",2.7528999999999999,10.642300000000001,-0.95309999999999995,-2.0142000000000002]
["Net Financing Cash Flow / Sales",2.24E-2,9.0200000000000002E-2,0.85119999999999996,4.3200000000000002E-2,-4.3700000000000003E-2]
["Exchange Rate Effect",-535,-12295,10475,5692,7268]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash",349710,258167,-326702,-177814,-110705]
["Free Cash Flow",-89717,"(1.37M)",434570,"(1.07M)",961775]
["Free Cash Flow Growth","-",-14.2842,1.3169,-3.4672999999999998,1.897]
["Free Cash Flow Yield","-","-","-","-",-8.3999999999999995E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Income St","index":175,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Pernod Ricard S.A. ADR"]
["View Ratios"]
["Fiscal year is July-June. All values EUR millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","8.58B","7.95B","8.56B","8.68B","9.01B"]
["Sales Growth","-",-7.3499999999999996E-2,7.7200000000000005E-2,1.4500000000000001E-2,3.78E-2]
["Cost of Goods Sold (COGS) incl. D&A","3.22B","2.96B","3.26B","3.31B","3.41B"]
["COGS excluding D&A","2.97B","2.59B","2.39B","2.98B","3.12B"]
["Depreciation & Amortization Expense","259M","364M","869M","329M","292M"]
["Depreciation","166M","173M","183M","193M","187M"]
["Amortization of Intangibles","93M","191M","686M","136M","105M"]
["COGS Growth","-",-8.2500000000000004E-2,0.1028,1.4999999999999999E-2,2.9000000000000001E-2]
["Gross Income","5.35B","4.99B","5.3B","5.37B","5.6B"]
["Gross Income Growth","-",-6.8000000000000005E-2,6.2E-2,1.4200000000000001E-2,4.3200000000000002E-2]
["Gross Profit Margin","-","-","-","-",0.62190000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","3.12B","2.93B","3.06B","3.09B","3.21B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","3.12B","2.93B","3.06B","3.09B","3.21B"]
["SGA Growth","-",-6.0600000000000001E-2,4.3299999999999998E-2,1.18E-2,3.6799999999999999E-2]
["Other Operating Expense","63M","57M","28M","-","-"]
["Unusual Expense","114M","186M","716M","203M","131M"]
["EBIT after Unusual Expense","(114M)","1.81B","1.49B","2.07B","2.26B"]
["Non Operating Income/Expense","29M","(64M)","11M","(11M)","(49M)"]
["Non-Operating Interest Income","17M","76M","65M","63M","46M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","535M","493M","469M","463M","403M"]
["Interest Expense Growth","-",-7.85E-2,-4.87E-2,-1.2800000000000001E-2,-0.12959999999999999]
["Gross Interest Expense","535M","493M","469M","463M","403M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","1.57B","1.33B","1.1B","1.66B","1.86B"]
["Pretax Income Growth","-",-0.1489,-0.1734,0.51039999999999996,0.1173]
["Pretax Margin","-","-","-","-",0.20619999999999999,"NA"]
["Income Tax","374M","305M","221M","408M","438M"]
["Income Tax - Current Domestic","386M","337M","391M","381M","401M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","(12M)","(32M)","(170M)","27M","37M"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","1M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","1.19B","1.03B","880M","1.26B","1.42B"]
["Minority Interest Expense","19M","11M","19M","20M","28M"]
["Net Income","1.17B","1.02B","861M","1.24B","1.39B"]
["Net Income Growth","-",-0.1331,-0.15260000000000001,0.43440000000000001,0.12790000000000001]
["Net Margin Growth","-","-","-","-",0.15459999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.17B","1.02B","861M","1.24B","1.39B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","1.17B","1.02B","861M","1.24B","1.39B"]
["EPS (Basic)",4.45,3.86,3.26,4.68,5.27]
["EPS (Basic) Growth","-",-0.1326,-0.15540000000000001,0.43559999999999999,0.12609999999999999]
["Basic Shares Outstanding","263.39M","263.31M","263.98M","263.99M","264.23M"]
["EPS (Diluted)",4.4000000000000004,3.82,3.23,4.6500000000000004,5.25]
["EPS (Diluted) Growth","-",-0.1318,-0.1545,0.43959999999999999,0.129]
["Diluted Shares Outstanding","266.35M","265.82M","266.23M","265.63M","265.48M"]
["EBITDA","2.43B","2.36B","3.08B","2.61B","2.69B"]
["EBITDA Growth","-",-2.64E-2,0.30299999999999999,-0.15359999999999999,3.1099999999999999E-2]
["EBITDA Margin","-","-","-","-",0.29820000000000002,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Balance Sheet","index":176,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Pernod Ricard S.A. ADR"]
["View Ratios"]
["Assets"]
["Fiscal year is July-June. All values EUR millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","620M","503M","595M","577M","701M"]
["Cash Only","597M","477M","545M","569M","677M"]
["Short-Term Investments","23M","26M","50M","8M","24M"]
["Cash & Short Term Investments Growth","-",-0.18870000000000001,0.18290000000000001,-3.0300000000000001E-2,0.21490000000000001]
["Cash & ST Investments / Total Assets",2.2499999999999999E-2,1.8200000000000001E-2,1.9599999999999999E-2,1.89E-2,2.3300000000000001E-2]
["Total Accounts Receivable","1.31B","1.19B","1.37B","1.31B","1.4B"]
["Accounts Receivables, Net","1.15B","1.05B","1.15B","1.06B","1.12B"]
["Accounts Receivables, Gross","1.24B","1.13B","1.23B","1.13B","1.18B"]
["Bad Debt/Doubtful Accounts","(93M)","(81M)","(77M)","(72M)","(65M)"]
["Other Receivables","164M","137M","213M","256M","284M"]
["Accounts Receivable Growth","-",-9.2399999999999996E-2,0.14899999999999999,-3.8800000000000001E-2,6.8599999999999994E-2]
["Accounts Receivable Turnover",6.55,6.69,6.27,6.62,6.43]
["Inventories","4.48B","4.86B","5.35B","5.29B","5.31B"]
["Finished Goods","248M","263M","271M","275M","265M"]
["Work in Progress","3.69B","4.03B","4.5B","4.44B","4.49B"]
["Raw Materials","123M","120M","125M","122M","115M"]
["Progress Payments & Other","427M","451M","451M","460M","438M"]
["Other Current Assets","72M","75M","97M","87M","97M"]
["Miscellaneous Current Assets","14M","17M","-","-","-"]
["Total Current Assets","6.49B","6.63B","7.41B","7.27B","7.51B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","2.08B","2.17B","2.35B","2.39B","2.34B"]
["Property, Plant & Equipment - Gross","3.67B","3.89B","4.25B","4.28B","4.33B"]
["Buildings","1.01B","1.07B","1.16B","1.17B","1.21B"]
["Land & Improvements","312M","325M","336M","342M","346M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","604M","667M","769M","796M","751M"]
["Accumulated Depreciation","1.6B","1.72B","1.9B","1.89B","2B"]
["Total Investments and Advances","370M","101M","92M","146M","60M"]
["Other Long-Term Investments","354M","86M","76M","129M","45M"]
["Long-Term Note Receivable","14M","19M","11M","12M","16M"]
["Intangible Assets","16.75B","16.45B","17.71B","17.57B","17.15B"]
["Net Goodwill","4.97B","4.91B","5.49B","5.49B","5.4B"]
["Net Other Intangibles","11.78B","11.54B","12.21B","12.08B","11.76B"]
["Other Assets","69M","328M","489M","708M","642M"]
["Tangible Other Assets","69M","65M","56M","82M","121M"]
["Total Assets","27.54B","27.62B","30.4B","30.6B","30.09B"]
["Assets - Total - Growth","-",2.8999999999999998E-3,0.1007,6.6E-3,-1.67E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","1.57B","1.22B","2.05B","2.03B","1.17B"]
["Short Term Debt","467M","191M","538M","2.03B","1.07B"]
["Current Portion of Long Term Debt","1.1B","1.03B","1.51B","-","94M"]
["Accounts Payable","1.55B","1.46B","1.7B","1.69B","1.83B"]
["Accounts Payable Growth","-",-5.3699999999999998E-2,0.1593,-4.7000000000000002E-3,8.1799999999999998E-2]
["Income Tax Payable","127M","56M","116M","101M","156M"]
["Other Current Liabilities","1.18B","1.17B","1.27B","1.14B","1.11B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","1.18B","1.17B","1.27B","1.14B","1.11B"]
["Total Current Liabilities","4.42B","3.91B","5.14B","4.96B","4.26B"]
["Long-Term Debt","7.71B","7.67B","7.46B","7.34B","7.38B"]
["Long-Term Debt excl. Capitalized Leases","7.71B","7.67B","7.46B","7.34B","7.38B"]
["Non-Convertible Debt","7.71B","7.67B","7.46B","7.34B","7.38B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","1.15B","1.13B","1.05B","1.16B","1.1B"]
["Deferred Taxes","1.15B","1.12B","1.03B","1.05B","1.04B"]
["Deferred Taxes - Credit","2.92B","3.04B","3.37B","3.56B","3.42B"]
["Deferred Taxes - Debit","1.77B","1.93B","2.34B","2.51B","2.38B"]
["Other Liabilities","152M","85M","87M","84M","42M"]
["Other Liabilities (excl. Deferred Income)","152M","85M","87M","84M","42M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","16.36B","15.84B","17.11B","17.09B","16.2B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.59399999999999997,0.57350000000000001,0.56289999999999996,0.55859999999999999,0.53849999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","11.01B","11.62B","13.12B","13.34B","13.71B"]
["Common Stock Par/Carry Value","411M","411M","411M","411M","411M"]
["Retained Earnings","1.17B","1.02B","861M","-","1.39B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(347M)","(265M)","773M","177M","(208M)"]
["Unrealized Gain/Loss Marketable Securities","(95M)","(74M)","(83M)","(95M)","(56M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(234M)","(247M)","(254M)","(273M)","(309M)"]
["Common Equity / Total Assets",0.4,0.42080000000000001,0.43159999999999998,0.43590000000000001,0.45550000000000002]
["Total Shareholders' Equity","11.01B","11.62B","13.12B","13.34B","13.71B"]
["Total Shareholders' Equity / Total Assets",0.4,0.42080000000000001,0.43159999999999998,0.43590000000000001,0.45550000000000002]
["Accumulated Minority Interest","165M","157M","167M","169M","180M"]
["Total Equity","11.18B","11.78B","13.29B","13.51B","13.89B"]
["Liabilities & Shareholders' Equity","27.54B","27.62B","30.4B","30.6B","30.09B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Cash Flow","index":177,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Pernod Ricard S.A. ADR"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is July-June. All values EUR millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","1.17B","1.02B","861M","1.24B","1.39B"]
["Net Income Growth","-",-0.1331,-0.15260000000000001,0.43440000000000001,0.12790000000000001]
["Depreciation, Depletion & Amortization","185M","203M","214M","219M","219M"]
["Depreciation and Depletion","185M","203M","214M","219M","219M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(17M)","29M","153M","60M","109M"]
["Funds from Operations","1.34B","1.25B","1.23B","1.51B","1.72B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(255M)","(308M)","(193M)","(178M)","(79M)"]
["Receivables","-","58M","(56M)","39M","(87M)"]
["Accounts Payable","-","(62M)","85M","20M","-"]
["Other Assets/Liabilities","-","-","-","-","152M"]
["Net Operating Cash Flow","1.09B","940M","1.04B","1.34B","1.64B"]
["Net Operating Cash Flow Growth","-",-0.1336,0.1011,0.2908,0.22900000000000001]
["Net Operating Cash Flow / Sales",0.1265,0.1183,0.12089999999999999,0.15390000000000001,0.1822]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(304M)","(273M)","(323M)","(333M)","(367M)"]
["Capital Expenditures (Fixed Assets)","(304M)","(242M)","(323M)","(333M)","(367M)"]
["Capital Expenditures (Other Assets)","-","(31M)","-","-","-"]
["Capital Expenditures Growth","-",0.10199999999999999,-0.1832,-3.1E-2,-0.1021]
["Capital Expenditures / Sales",-3.5499999999999997E-2,-3.44E-2,-3.7699999999999997E-2,-3.8399999999999997E-2,-4.07E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","50M","20M","20M","16M","17M"]
["Purchase/Sale of Investments","63M","(58M)","39M","(42M)","57M"]
["Purchase of Investments","(53M)","(79M)","(79M)","(108M)","(35M)"]
["Sale/Maturity of Investments","116M","21M","118M","66M","92M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(191M)","(311M)","(264M)","(359M)","(293M)"]
["Net Investing Cash Flow Growth","-",-0.62829999999999997,0.15110000000000001,-0.35980000000000001,0.18379999999999999]
["Net Investing Cash Flow / Sales",-2.23E-2,-3.9100000000000003E-2,-3.0800000000000001E-2,-4.1300000000000003E-2,-3.2500000000000001E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(435M)","(448M)","(461M)","(497M)","(511M)"]
["Common Dividends","(435M)","(448M)","(461M)","(497M)","(511M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","21M","(16M)","(13M)","(18M)","(36M)"]
["Repurchase of Common & Preferred Stk.","-","(16M)","(13M)","(18M)","(36M)"]
["Sale of Common & Preferred Stock","21M","-","-","-","-"]
["Proceeds from Stock Options","21M","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(797M)","(168M)","(260M)","(413M)","(609M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(797M)","(168M)","(260M)","(413M)","(609M)"]
["Issuance of Long-Term Debt","1.18B","3.29B","2.45B","3.21B","1.61B"]
["Reduction in Long-Term Debt","(1.97B)","(3.46B)","(2.71B)","(3.62B)","(2.22B)"]
["Other Funds","3M","-","(1M)","-","-"]
["Other Uses","-","-","(1M)","-","-"]
["Other Sources","3M","-","-","-","-"]
["Net Financing Cash Flow","(1.21B)","(632M)","(735M)","(928M)","(1.16B)"]
["Net Financing Cash Flow Growth","-",0.4768,-0.16300000000000001,-0.2626,-0.2457]
["Net Financing Cash Flow / Sales",-0.1409,-7.9500000000000001E-2,-8.5900000000000004E-2,-0.1069,-0.1283]
["Exchange Rate Effect","124M","(117M)","32M","(25M)","(85M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(190M)","(120M)","68M","24M","108M"]
["Free Cash Flow","781M","698M","712M","1B","1.28B"]
["Free Cash Flow Growth","-",-0.10630000000000001,2.01E-2,0.40870000000000001,0.2712]
["Free Cash Flow Yield","-","-","-","-",2.4500000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"RI.PA Summary","index":178,"n_rows":304,"n_cols":2,"rows_kept":304,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Pernod Ricard SA (RI.PA)"]
["Paris - Paris Delayed Price. Currency in EUR"]
["127.40+0.10 (+0.08%)"]
["At close: 5:35PM CET"]
["People also watch"]
["BN.PAOR.PAML.PAMC.PASGO.PA"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",127.3]
["Open",126.5]
["Bid","94.30 x 4000"]
["Ask","96.51 x 2300"]
["Day's Range","125.90 - 128.50"]
["52 Week Range","106.85 - 133.60"]
["Volume",745775]
["Avg. Volume",422415]
["Market Cap","33.64B"]
["Beta","N/A"]
["PE Ratio (TTM)",20.79]
["EPS (TTM)",6.13]
["Earnings Date","Feb 9, 2017 - Feb 13, 2017"]
["Forward Dividend & Yield","2.16 (1.66%)"]
["Ex-Dividend Date",43059]
["1y Target Est",132.44999999999999]
["Currency in EUR"]
["Valuation Measures"]
["Market Cap (intraday) 5","33.64B"]
["Enterprise Value 3","40.97B"]
["Trailing P/E ",20.79]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",3.72]
["Price/Book (mrq)",2.34]
["Enterprise Value/Revenue 3",4.54]
["Enterprise Value/EBITDA 6",15.4]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42916]
["Most Recent Quarter (mrq)",43100]
["Profitability"]
["Profit Margin ",0.18]
["Operating Margin (ttm)",0.26989999999999997]
["Management Effectiveness"]
["Return on Assets (ttm)",4.9500000000000002E-2]
["Return on Equity (ttm)",0.1162]
["Income Statement"]
["Revenue (ttm)","9.03B"]
["Revenue Per Share (ttm)",34.19]
["Quarterly Revenue Growth (yoy)",4.0000000000000001E-3]
["Gross Profit (ttm)","5.6B"]
["EBITDA ","2.66B"]
["Net Income Avi to Common (ttm)","1.63B"]
["Diluted EPS (ttm)",6.13]
["Quarterly Earnings Growth (yoy)",0.255]
["Balance Sheet"]
["Total Cash (mrq)","907M"]
["Total Cash Per Share (mrq)",3.43]
["Total Debt (mrq)","8.26B"]
["Total Debt/Equity (mrq)",56.78]
["Current Ratio (mrq)",2]
["Book Value Per Share (mrq)",54.43]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","N/A"]
["Levered Free Cash Flow (ttm)","N/A"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0.17979999999999999]
["S&P500 52-Week Change 3",0.1144]
["52 Week High 3",133.6]
["52 Week Low 3",106.85]
["50-Day Moving Average 3",129.83000000000001]
["200-Day Moving Average 3",124.22]
["Share Statistics"]
["Avg Vol (3 month) 3","422.42k"]
["Avg Vol (10 day) 3","579.6k"]
["Shares Outstanding 5","264.05M"]
["Float ","201.7M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",2.16]
["Forward Annual Dividend Yield 4",1.66E-2]
["Trailing Annual Dividend Rate 3",1.08]
["Trailing Annual Dividend Yield 3",8.5000000000000006E-3]
["5 Year Average Dividend Yield 4",1.74]
["Payout Ratio 4",0.36570000000000003]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",43059]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",39462]
["Reuters•2 days ago"]
["Strong China spirits sales inspire Pernod Ricard to raise profit goals"]
["Pernod Ricard (PERP.PA) raised its annual profit growth outlook and delivered a forecast-beating rise in first-half earnings on Thursday, crediting strong sales in China driven by demand for its Martell cognac and Chivas whisky. Pernod, the world's second-biggest spirits group behind Britain's Diageo (DGE.L), said the raised forecast reflected its confidence over its prospects, particularly in China, where drinks consumption typically rises during New Year festivities starting on Feb. 16. \"Our vision of mid to high single-digit growth in China is now a reality,\" added Ricard."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["The Wall Street Journal•2 days ago"]
["[$$] Pernod Ricard Profit Rises 25%"]
["Pernod Ricard posted a 25% rise in net profit for the first half of its fiscal year, helped partly by a reduction in financial expenses and the one-off sale of bulk Scotch inventory."]
[]
["Bloomberg•2 days ago"]
["Pernod Ricard Revamps Management as Spirit Growth Quickens"]
["Pernod Ricard SA shook up its management in a bid to improve its brand management and capitalize on an upswing in demand for Martell cognac and Chivas Regal Scotch whisky in China."]
["Business Wire•2 days ago"]
["Pernod Ricard: FY18 Half-year Sales and Results"]
["Regulatory News:"]
["Business Wire•17 days ago"]
["\"Binge Drinking – Raising Awareness Works\" - Pernod Ricard Renews Partnership with Erasmus – Program Renowned for Effectiveness with Students"]
["Regulatory News:"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["PR Newswire•24 days ago"]
["Pernod Ricard Acquires Remaining Stake in Avión Tequila"]
["Pernod Ricard confident in Avión's potential as part of its growth and innovation strategy in the United States NEW YORK , Jan. 17, 2018 /PRNewswire/ -- Pernod Ricard USA is pleased to announce that it ..."]
["Reuters•last month"]
["China Resources Beer raises prices of some products"]
["China Resources Beer (Holdings) Co Ltd said on Monday it had \"moderately\" raised prices of some of its products in certain regions, becoming the latest Chinese drinks maker to confirm price increases in response to higher packaging, raw material and labour costs. The owner of China's top beer brand, Snow, said it had adopted various measures, including lean marketing and production as well as product refinement, to absorb the cost pressure. The company's shares hit a record high in Hong Kong on Friday on press reports that brewers, including China Resources and rival Tsingtao Brewery Co Ltd, raised some prices from Jan. 1 citing rising costs of materials, labour, transportation and for environmental protection."]
["PR Newswire•3 months ago"]
["The Midleton® Dair Ghaelach Family Blossoms with New 'Bluebell Forest' Edition"]
["Now available from Irish Distillers, each bottle of Midleton® Dair Ghaelach Bluebell Forest Edition can be traced back to one of six individual oak trees NEW YORK , Nov. 16, 2017 /PRNewswire/ -- Honoring ..."]
["Reuters•4 months ago"]
["Pernod Ricard beats expectations as China rebound accelerates"]
["Pernod Ricard posted a stronger than expected jump in first-quarter underlying sales, helped by accelerating Chinese demand for its high-margin Martell cognac and its Chivas whisky. Demand remained robust in the French group's main U.S. market, where sales of Jameson Irish whiskey continued to grow at a double-digit rate while travel retail sales gathered pace, lifting its shares to record highs."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Reuters•4 months ago"]
["Pernod Ricard beats expectations as China rebound accelerates"]
["Pernod Ricard posted a stronger than expected jump in first-quarter underlying sales, helped by accelerating Chinese demand for its high-margin Martell cognac and its Chivas whisky. Demand remained robust in the French group's main U.S. market, where sales of Jameson Irish whiskey continued to grow at a double-digit rate while travel retail sales gathered pace, lifting its shares to record highs."]
["TheStreet.com•4 months ago"]
["Pernod Ricard Hits All-Time High As China and U.S. Deliver Growth"]
["Shares in Pernod hit record highs after beating first quarter expectations on strong sales in China and the U.S."]
["Business Wire•4 months ago"]
["Pernod Ricard: Q1 FY18 Sales"]
["Regulatory News:"]
[]
["Reuters•4 months ago"]
["Brandy chases whisky in South African spirit wars"]
["The trend, fueled by a stagnant economy that is strangling spending, has led to the first increase in brandy sales for more than a decade, and falling sales of pricier whisky. This is an unexpected reversal in a country that multinationals Pernod Ricard and Diageo targeted as a lucrative growth market for their whisky brands, and where they had enjoyed years of surging sales among an emerging middle class. Pernod Ricard sells more Jameson in South Africa than anywhere else apart from the United States."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Thomson Reuters StreetEvents•5 months ago"]
["Edited Transcript of RI.PA earnings conference call or presentation 31-Aug-17 7:01am GMT"]
["Full Year 2017 Pernod Ricard SA Earnings Call"]
["TheStreet.com•5 months ago"]
["Pernod Ricard Slides As Strong Euro Weighs on Outlook"]
["Investors took a glass half empty view of the French drinks makers full-year results, shrugging off solid FY17 growth to focus on FX headwinds for the coming year."]
["Business Wire•5 months ago"]
["Pernod Ricard: 2016/17 Full-year Sales and Results"]
["Regulatory News:"]
["Zacks•6 months ago"]
["The Zacks Analyst Blog Highlights: Pernod Ricard, Heineken NV, Boston Beer Company and Constellation Brands"]
["The Zacks Analyst Blog Highlights: Pernod Ricard, Heineken NV, Boston Beer Company and Constellation Brands"]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Zacks•6 months ago"]
["4 Alcoholic Beverage Stocks To Buy Now"]
["Today, we can utilize the Zacks Stock Screener to search for alcoholic beverage stocks that hold a strong Zacks Rank and could provide investors opportunities for capital gains."]
[]
["Bloomberg•6 months ago"]
["Pernod Ricard Suffered Cyberattack at London Office"]
["Pernod Ricard SA suffered a cyberattack this week at its London office, forcing some U.K. employees of the French distiller to turn in their computers to be checked for infection, people familiar with ..."]
[]
["Business Wire•6 months ago"]
["Mumm Napa Kicks Off 2017 Harvest August 7 With Winery Celebration in Napa Valley"]
["Monday marked the first day of Mumm Napa’s 2017 harvest and things started off early in the morning in the Napa Valley, as workers began picking Pinot Noir grapes from a vineyard in southern Napa."]
["PR Newswire•7 months ago"]
["Chivas Regal Partners With Middleweight Champion Gennady \"GGG\" Golovkin To Launch The Chivas® Fight Club"]
["NEW YORK, July 24, 2017 /PRNewswire/ -- Chivas Regal, the world's first luxury whisky, is aiming to inspire a new generation while making a positive impact on the lives of others by introducing The Chivas® Fight Club.  This initiative extends to every individual with a fighting spirit from communities nationwide and is centered on boxing in partnership with Gennady \"GGG\" Golovkin. Gennady is boxing's unified WBC, WBA, IBF, IBO middleweight champion of the world, who personifies the Chivas spirit of shared success and dedication, both in and out of the ring. \"This movement is special to Chivas as it brings to life our core values, embracing the mixture of cultures and importance of shared success, as every person has a unique battle they fight with passion, gloves on and off,\" said Shefali Murdia, Brand Director for Chivas Regal, Pernod Ricard USA."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
[]
["PR Newswire•7 months ago"]
["Smithworks® Vodka Makes Its Debut In The Mid-Atlantic Expanding To The Keystone State"]
["NEW YORK, June 29, 2017 /PRNewswire/ -- Making its long awaited arrival to the Mid-Atlantic, the award-winning spirit of the Heartland expands its roots today in Pennsylvania, introducing Smithworks Vodka to its newest home. Since its launch in 2016, Smithworks has continued to grow and Pennsylvania marks the brand's second expansion since its debut. \"We are thrilled with the success Smithworks has seen over the last year and look forward to a continuation of that by bringing the spirit of the Heartland to new markets,\" said Troy Gorczyca, Brand Director, Smithworks."]
[]
["Yahoo Finance Video•5 months ago"]
["Pernod Ricard CEO on the business of spirits"]
["Shares of Pernod Ricard, which trades in France, has soared 24% over the past two years. CEO Alexandre Ricard joins us to discuss innovation in the spirits business."]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (24)"]
[]
["Current 127.40"]
["Average 132.45"]
["Low 110.00"]
["High 148.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"PDRDY Mktw Sum","index":179,"n_rows":745,"n_cols":4,"rows_kept":745,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
[]
["Company Description"]
[]
["Pernod Ricard SA engages in the manufacture of wines, spirits, and non-alcoholic beverages. The company offers products under the Absolut Vodka, Chivas Regal, Ballantine's, Beefeater, Jameson, KahlÃºa, Malibu, Ricard, Havana Club, Martell, Cognac, The Glenlivet, G.H. Mumm, Perrier-JouÃ«t, Royal Salute..."]
[]
["Pernod Ricard SA engages in the manufacture of wines, spirits, and non-alcoholic beverages. The company offers products under the Absolut Vodka, Chivas Regal, Ballantine's, Beefeater, Jameson, KahlÃºa, Malibu, Ricard, Havana Club, Martell, Cognac, The Glenlivet, G.H. Mumm, Perrier-JouÃ«t, Royal Salute, Brancott Estate, Graffigna, Campo Viejo, Jacob's Creek, Kenwood, Pastis 51, 100 Pipers, ArArAt, Becherovka, Blenders Pride, Clan Campbell, Imperial, Seagram's Imperial Blue, Olmeca, Passport Scotch, Amaro Ramazzotti, Ruavieja, Royal Stag, Seagram's Gin, Something Special, Suze, Wiser's, and Wyborowa. It operates through the following geographical segments: France, Europe, the Americas, and Asia & Rest of the World. The company was founded in 1975 and is headquartered in Paris, France."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[24.25]
[]
["P/E Ratio (with extraordinary items)"]
[]
[24.18]
[]
["P/E Ratio (without extraordinary items)"]
[]
[22.25]
[]
["Price to Sales Ratio"]
[]
[3.45]
[]
["Price to Book Ratio"]
[]
[2.2599999999999998]
[]
["Price to Cash Flow Ratio"]
[]
[18.96]
[]
["Enterprise Value to EBITDA"]
[]
[15.39]
[]
["Enterprise Value to Sales"]
[]
[4.59]
[]
["Total Debt to Enterprise Value"]
[]
[0.22]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[491598]
[]
["Income Per Employee"]
[]
[76004]
[]
["Receivables Turnover"]
[]
[6.64]
[]
["Total Asset Turnover"]
[]
[0.3]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.76]
[]
["Quick Ratio"]
[]
[0.52]
[]
["Cash Ratio"]
[]
[0.16]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[62.19]
[]
["Operating Margin"]
[]
[26.58]
[]
["Pretax Margin"]
[]
[20.62]
[]
["Net Margin"]
[]
[15.46]
[]
["Return on Assets"]
[]
[4.59]
[]
["Return on Equity"]
[]
[10.3]
[]
["Return on Total Capital"]
[]
[6.2]
[]
["Return on Invested Capital"]
[]
[6.67]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[62.34]
[]
["Total Debt to Total Capital"]
[]
[38.4]
[]
["Total Debt to Total Assets"]
[]
[28.4]
[]
["Long-Term Debt to Equity"]
[]
[53.85]
[]
["Long-Term Debt to Total Capital"]
[]
[33.17]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Alexandre Ricard",44,1983,"Chairman & Chief Executive Officer"]
["Mr. Gilles Bogaert","-",2003,"Managing Director-Finance & Operations"]
["Mr. Jean-François Bernard","-","-","Chief Technical Officer"]
["Mr. Frèdèric Andrè","-","-","Director-Information Technology Governance"]
["Mr. Mathieu Lambotte","-","-","Chief Information Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/pdrdy"]
[]
["MarketWatch News on PDRDY"]
[]
["Pernod Ricard reshuffles top ranks"]
[]
["4:06 a.m. Feb. 8, 2018"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard net profit up 25% on lower expenses"]
[]
["2:45 a.m. Feb. 8, 2018"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard sales rise; profit target confirmed"]
[]
["1:52 a.m. Oct. 19, 2017"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard profit up 13% on U.S. whiskey demand"]
[]
["4:57 a.m. Aug. 31, 2017"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard profit up 13% on U.S. whiskey demand"]
[]
["1:17 a.m. Aug. 31, 2017"]
[]
["- MarketWatch.com"]
[]
["Pernod sales lifted by U.S., Europe markets"]
[]
["12:45 a.m. April 20, 2017"]
[]
["- MarketWatch"]
[]
["Pernod Ricard net profit rises 3%"]
[]
["1:31 a.m. Feb. 9, 2017"]
[]
["- MarketWatch.com"]
[]
["Booming Irish whiskey market draws Diageo back after two-year break"]
[]
["7:23 a.m. Feb. 7, 2017"]
[]
["- Ciara Linnane"]
[]
["Diageo to launch new Irish whiskey as sales soar"]
[]
["8:16 a.m. Jan. 31, 2017"]
[]
["- MarketWatch.com"]
[]
["What to watch in Diageo earnings"]
[]
["9:11 a.m. Jan. 24, 2017"]
[]
["- MarketWatch.com"]
[]
["Emperador buys brandies, wines from Pernod Ricard"]
[]
["2:27 a.m. Dec. 5, 2016"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard full-year profit up on U.S. growth"]
[]
["3:33 a.m. Sept. 1, 2016"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard FY profit rises despite sales drop"]
[]
["1:25 a.m. Sept. 1, 2016"]
[]
["- MarketWatch.com"]
[]
["In 'Brexit' Britons pick corporate winners, loser"]
[]
["6:53 a.m. June 24, 2016"]
[]
["- MarketWatch.com"]
[]
["Battle over Bacardi rum trademark heats up"]
[]
["11:01 a.m. May 30, 2016"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard in talks to sell Paddy whiskey"]
[]
["12:15 p.m. May 3, 2016"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard sales fall on slack China demand"]
[]
["12:54 a.m. April 21, 2016"]
[]
["- MarketWatch.com"]
[]
["War hero and whisky marketer Currie dies at 91"]
[]
["11:05 a.m. April 2, 2016"]
[]
["- MarketWatch.com"]
[]
["Italy's Campari to buy maker of Grand Marnier"]
[]
["6:59 a.m. March 15, 2016"]
[]
["- MarketWatch.com"]
[]
["Pernod Ricard to reorganize N. American business"]
[]
["7:49 a.m. Feb. 11, 2016"]
[]
["- MarketWatch.com"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/pdrdy"]
[]
["Other News on PDRDY"]
[]
["6 â€˜Star Warsâ€™ ETFs to Embrace the Light or Dark Side"]
[]
["2:57 p.m. Dec. 27, 2017"]
[]
["- InvestorPlace.com"]
[]
["European luxury sector handed a win by EU court"]
[]
["7:45 a.m. Dec. 6, 2017"]
[]
["- Seeking Alpha"]
[]
["Pernod Ricard (PDRDY) Investor Presentation - Slideshow"]
[]
["4:35 p.m. Nov. 10, 2017"]
[]
["- Seeking Alpha"]
[]
["The â€˜Whiskey ETFâ€™ Was Well-Timed"]
[]
["10:28 p.m. Nov. 5, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Liquor Makers Need to Sober Up to the Decline in Teenage Drinking"]
[]
["10:03 a.m. Oct. 10, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["European luxury stocks stoked by LVMH results"]
[]
["8:02 a.m. Oct. 10, 2017"]
[]
["- Seeking Alpha"]
[]
["Finance Chiefs Centralize to Cut Costs, Make Smarter Decisions"]
[]
["9:25 a.m. Oct. 3, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Diageo: A Wonderful Company But Looking Expensive At 24.2x TTM P/E"]
[]
["12:42 p.m. Sept. 14, 2017"]
[]
["- Seeking Alpha"]
[]
["Vodka Is Big Liquorâ€™s Weak Spot"]
[]
["1:52 a.m. Sept. 1, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["3 Alcohol & Beer Stocks To Buy As Drinking Trends Evolve"]
[]
["4:34 p.m. Aug. 30, 2017"]
[]
["- Zacks.com"]
[]
["The Zacks Analyst Blog Highlights: Pernod Ricard, Heineken NV, Boston Beer Company and Constellation Brands"]
[]
["7:07 a.m. Aug. 11, 2017"]
[]
["- Zacks.com"]
[]
["4 Alcoholic Beverage Stocks To Buy Now"]
[]
["3:21 p.m. Aug. 10, 2017"]
[]
["- Zacks.com"]
[]
["Skate Shop Operators-Turned-Vodka Distillers Help Pernod Ricardâ€™s Local Effort"]
[]
["6:45 p.m. July 20, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Groupe Bruxelles Lambert Still at a 25% Discount to NAV"]
[]
["2:42 p.m. July 18, 2017"]
[]
["- GuruFocus.com"]
[]
["Todayâ€™s Top Supply Chain and Logistics News From WSJ"]
[]
["5:35 a.m. June 27, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Mescal Math: Why Itâ€™s So Hard to Profit From Tequilaâ€™s Smokier Cousin"]
[]
["11:18 a.m. June 28, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["â€˜King of Good Timesâ€™ Gives Diageo a Hangover"]
[]
["9:40 a.m. June 23, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Liquor Makers Step Up Efforts to Win Over Hispanic Drinkers"]
[]
["1:56 p.m. May 5, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["A Sparkling Opportunity? Investments In Champagne And Beyond With Laurent-Perrier"]
[]
["3:00 p.m. May 1, 2017"]
[]
["- Seeking Alpha"]
[]
["Focus On Europe: Gearing Up For Q1 Results!"]
[]
["9:00 a.m. April 25, 2017"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Pernod Ricard SA"]
[]
["12, place des Etats-Unis"]
[]
["Paris, Ile-de-France 75783"]
[]
["Phone"]
[]
["33 141004100"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43252]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$9.01B"]
[]
["Net Income"]
[]
["$1.39B"]
[]
["2017 Sales Growth"]
[]
[3.7999999999999999E-2]
[]
["Employees"]
[]
[18328]
[]
["Annual Report for PDRDY"]
[]
["/news/pressrelease/company/us/pdrdy"]
[]
["Press Releases on PDRDY"]
[]
["No News currently available for PDRDY"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:09 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Mkwt Basic","index":180,"n_rows":482,"n_cols":5,"rows_kept":482,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["PDRDY"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["PDRDY U.S.: OTC"]
["Pernod Ricard S.A. ADR"]
["Watchlist CreatePDRDYAlert"]
["PDRDYUSClosedBack To Top"]
["Last Updated: Feb 9, 2018 5:20 p.m. EST Delayed quote"]
[31.44]
["0.50 1.62%"]
["Previous Close"]
[30.94]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["74.89% vs Avg."]
["Volume: 68.2K 65 Day Avg. - 91.1K "]
["Open: 31.31"]
["Close: 31.44"]
["30.79 Day Low/High 31.52"]
["Day Range"]
["22.58 52 Week Low/High 32.54"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $31.31 "]
["Day Range 30.79 - 31.52 "]
["52 Week Range 22.58 - 32.54 "]
["Market Cap $41.42B "]
["Shares Outstanding 1.33B "]
["Public Float 0 "]
["Beta n/a "]
["Rev. per Employee $538.07K "]
["P/E Ratio 27.36 "]
["EPS $1.15 "]
["Yield 1.62% "]
["Dividend $0.25 "]
["Ex-Dividend Date Nov 16, 2017 "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 91.13K "]
["Performance"]
["5 Day",-1.6000000000000001E-3]
["1 Month",-1.9E-2]
["3 Month",5.8900000000000001E-2]
["YTD",-6.0000000000000001E-3]
["1 Year",0.371]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Pernod Ricard reshuffles top ranks"]
["Pernod Ricard SA (RI.FR) has shuffled some management responsibilities within its top ranks to strengthen coordination across the company, it said Thursday. Pernod Ricard said that the organizational reshuffle will help to improve resource allocation and quick decision making, with all of the changes coming into effect as of July 1."]
[]
["Feb. 8, 2018 at 4:06 a.m. ET"]
["by MarketWatch.com"]
["Pernod Ricard net profit up 25% on lower expenses"]
["Pernod Ricard SA (RI.FR) on Thursday posted a 25% rise in net profit for the first half of its fiscal year, helped partly by a reduction in financial expenses and the one-off sale of bulk Scotch inventory."]
[]
["Feb. 8, 2018 at 2:45 a.m. ET"]
["by MarketWatch.com"]
["Pernod Ricard sales rise; profit target confirmed"]
[]
["Oct. 19, 2017 at 2:53 a.m. ET"]
["Pernod Ricard profit up 13% on U.S. whiskey demand"]
[]
["Aug. 31, 2017 at 5:57 a.m. ET"]
["Pernod Ricard profit up 13% on U.S. whiskey demand"]
[]
["Aug. 31, 2017 at 2:17 a.m. ET"]
["Pernod sales lifted by U.S., Europe markets"]
[]
["Apr. 20, 2017 at 1:45 a.m. ET"]
["Pernod Ricard net profit rises 3%"]
[]
["Feb. 9, 2017 at 1:31 a.m. ET"]
[]
["Booming Irish whiskey market draws Diageo back after two-year break"]
["Feb. 7, 2017 at 7:23 a.m. ET"]
["by Ciara Linnane"]
["Diageo to launch new Irish whiskey as sales soar"]
[]
["Jan. 31, 2017 at 8:17 a.m. ET"]
["What to watch in Diageo earnings"]
[]
["Jan. 24, 2017 at 9:12 a.m. ET"]
["Emperador buys brandies, wines from Pernod Ricard"]
[]
["Dec. 5, 2016 at 2:28 a.m. ET"]
["Pernod Ricard full-year profit up on U.S. growth"]
[]
["Sep. 1, 2016 at 4:34 a.m. ET"]
["Pernod Ricard FY profit rises despite sales drop"]
[]
["Sep. 1, 2016 at 2:25 a.m. ET"]
["In 'Brexit' Britons pick corporate winners, loser"]
[]
["Jun. 24, 2016 at 7:54 a.m. ET"]
["Battle over Bacardi rum trademark heats up"]
[]
["May. 30, 2016 at 12:02 p.m. ET"]
["Pernod Ricard in talks to sell Paddy whiskey"]
[]
["May. 3, 2016 at 1:15 p.m. ET"]
["Pernod Ricard sales fall on slack China demand"]
[]
["Apr. 21, 2016 at 1:54 a.m. ET"]
["War hero and whisky marketer Currie dies at 91"]
[]
["Apr. 2, 2016 at 12:06 p.m. ET"]
["Italy's Campari to buy maker of Grand Marnier"]
[]
["Mar. 15, 2016 at 7:59 a.m. ET"]
["Pernod Ricard to reorganize N. American business"]
[]
["Feb. 11, 2016 at 7:49 a.m. ET"]
[]
["The ‘Whiskey ETF’ Was Well-Timed"]
["Nov. 5, 2017 at 10:03 p.m. ET"]
["on The Wall Street Journal"]
[]
["Liquor Makers Need to Sober Up to the Decline in Teenage Drinking"]
["Oct. 10, 2017 at 11:03 a.m. ET"]
["on The Wall Street Journal"]
[]
["Finance Chiefs Centralize to Cut Costs, Make Smarter Decisions"]
["Oct. 3, 2017 at 5:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Vodka Is Big Liquor’s Weak Spot"]
["Aug. 31, 2017 at 9:59 a.m. ET"]
["on The Wall Street Journal"]
[]
["Corruption Currents: U.S. Conducts Criminal Probe in 1MDB Case"]
["Aug. 11, 2017 at 3:00 p.m. ET"]
["on The Wall Street Journal"]
[]
["Skate Shop Operators-Turned-Vodka Distillers Help Pernod Ricard’s Local Effort"]
["Jul. 20, 2017 at 6:45 p.m. ET"]
["on The Wall Street Journal"]
[]
["Today’s Top Supply Chain and Logistics News From WSJ"]
["Jun. 27, 2017 at 6:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["Mescal Math: Why It’s So Hard to Profit From Tequila’s Smokier Cousin"]
["Jun. 26, 2017 at 7:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["‘King of Good Times’ Gives Diageo a Hangover"]
["Jun. 22, 2017 at 1:00 p.m. ET"]
["on The Wall Street Journal"]
[]
["Liquor Makers Step Up Efforts to Win Over Hispanic Drinkers"]
["May. 5, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["India Liquor Ruling Adds Twist to Sales Maze"]
["Apr. 23, 2017 at 7:01 p.m. ET"]
["on The Wall Street Journal"]
[]
["European Companies Use Old-School Budget Tactic to Cut Costs"]
["Apr. 7, 2017 at 1:18 p.m. ET"]
["on The Wall Street Journal"]
[]
["Brexit Causes Bubbly to Lose Some of its Sparkle in Britain"]
["Mar. 20, 2017 at 12:38 p.m. ET"]
["on The Wall Street Journal"]
[]
["Campari Says Liquor Won’t Break Up This Romance"]
["Feb. 28, 2017 at 12:09 p.m. ET"]
["on The Wall Street Journal"]
[]
["French Debt Jitters Show a Disconnect"]
["Feb. 10, 2017 at 7:32 p.m. ET"]
["on The Wall Street Journal"]
[]
["Diageo to Launch New Irish Whiskey Brand"]
["Jan. 31, 2017 at 2:46 p.m. ET"]
["on The Wall Street Journal"]
[]
["Digital Dunkin’: Non-Tech Firms Crash CES, Looking to Connect"]
["Jan. 5, 2017 at 4:06 p.m. ET"]
["on The Wall Street Journal"]
[]
["Rémy Cointreau: Pricey Liquor, Pricey Shares"]
["Nov. 24, 2016 at 9:43 a.m. ET"]
["on The Wall Street Journal"]
[]
["Flavoring Their Drinks Can Be Risky for Booze Makers"]
["Nov. 18, 2016 at 11:05 a.m. ET"]
["on The Wall Street Journal"]
[]
["Irish Whiskey Barrels Ahead"]
["Oct. 21, 2016 at 9:00 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["6 ‘Star Wars’ ETFs to Embrace the Light or Dark Side"]
["6 ‘Star Wars’ ETFs to Embrace the Light or Dark Side"]
[]
["Dec. 27, 2017 at 2:57 p.m. ET"]
["on InvestorPlace.com"]
["European luxury sector handed a win by EU court"]
["European luxury sector handed a win by EU court"]
[]
["Dec. 6, 2017 at 7:45 a.m. ET"]
["on Seeking Alpha"]
["Pernod Ricard (PDRDY) Investor Presentation - Slideshow"]
[]
["Nov. 10, 2017 at 4:35 p.m. ET"]
["on Seeking Alpha"]
["The ‘Whiskey ETF’ Was Well-Timed"]
["Nov. 5, 2017 at 10:03 p.m. ET"]
["on The Wall Street Journal"]
["Liquor Makers Need to Sober Up to the Decline in Teenage Drinking"]
["Oct. 10, 2017 at 11:03 a.m. ET"]
["on The Wall Street Journal"]
["European luxury stocks stoked by LVMH results"]
[]
["Oct. 10, 2017 at 9:02 a.m. ET"]
["on Seeking Alpha"]
["Finance Chiefs Centralize to Cut Costs, Make Smarter Decisions"]
["Oct. 3, 2017 at 5:00 a.m. ET"]
["on The Wall Street Journal"]
["Diageo: A Wonderful Company But Looking Expensive At 24.2x TTM P/E"]
[]
["Sep. 14, 2017 at 1:42 p.m. ET"]
["on Seeking Alpha"]
["Vodka Is Big Liquor’s Weak Spot"]
["Aug. 31, 2017 at 9:59 a.m. ET"]
["on The Wall Street Journal"]
["3 Alcohol & Beer Stocks To Buy As Drinking Trends Evolve"]
[]
["Aug. 30, 2017 at 5:34 p.m. ET"]
["on Zacks.com"]
["The Zacks Analyst Blog Highlights: Pernod Ricard, Heineken NV, Boston Beer Company and Constellation Brands"]
[]
["Aug. 11, 2017 at 8:07 a.m. ET"]
["on Zacks.com"]
["4 Alcoholic Beverage Stocks To Buy Now"]
[]
["Aug. 10, 2017 at 4:21 p.m. ET"]
["on Zacks.com"]
["Skate Shop Operators-Turned-Vodka Distillers Help Pernod Ricard’s Local Effort"]
["Jul. 20, 2017 at 6:45 p.m. ET"]
["on The Wall Street Journal"]
["Groupe Bruxelles Lambert Still at a 25% Discount to NAV"]
[]
["Jul. 18, 2017 at 3:42 p.m. ET"]
["on GuruFocus.com"]
["Today’s Top Supply Chain and Logistics News From WSJ"]
["Jun. 27, 2017 at 6:30 a.m. ET"]
["on The Wall Street Journal"]
["Mescal Math: Why It’s So Hard to Profit From Tequila’s Smokier Cousin"]
["Jun. 26, 2017 at 7:00 a.m. ET"]
["on The Wall Street Journal"]
["‘King of Good Times’ Gives Diageo a Hangover"]
["Jun. 22, 2017 at 1:00 p.m. ET"]
["on The Wall Street Journal"]
["Liquor Makers Step Up Efforts to Win Over Hispanic Drinkers"]
["May. 5, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
["A Sparkling Opportunity? Investments In Champagne And Beyond With Laurent-Perrier"]
[]
["May. 1, 2017 at 4:00 p.m. ET"]
["on Seeking Alpha"]
["Focus On Europe: Gearing Up For Q1 Results!"]
[]
["Apr. 25, 2017 at 10:00 a.m. ET"]
["on Seeking Alpha"]
[]
["No Headlines Available"]
[]
[]
["Pernod Ricard S.A. ADR"]
[]
["Pernod Ricard SA engages in the manufacture of wines, spirits, and non-alcoholic beverages. The company offers products under the Absolut Vodka, Chivas Regal, Ballantine's, Beefeater, Jameson, Kahlúa, Malibu, Ricard, Havana Club, Martell, Cognac, The Glenlivet, G.H. Mumm, Perrier-Jouët, Royal Salute, Brancott Estate, Graffigna, Campo Viejo, Jacob's Creek, Kenwood, Pastis 51, 100 Pipers, ArArAt, Becherovka, Blenders Pride, Clan Campbell, Imperial, Seagram's Imperial Blue, Olmeca, Passport Scotch, Amaro Ramazzotti, Ruavieja, Royal Stag, Seagram's Gin, Something Special, Suze, Wiser's, and Wyborowa. It operates through the following geographical segments: France, Europe, the Americas, and Asia & Rest of the World. The company was founded in 1975 and is headquartered in Paris, France.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 28 Full Ratings "]
["Credit Suisse: 8 Top European Consumer Stocks"]
[]
["Oct. 14, 2015 at 12:52 p.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Brown-Forman Corp. Cl B",3.2199999999999999E-2,"$25.02B"]
["Constellation Brands Inc. Cl A",7.3000000000000001E-3,"$40.83B"]
["C&C Group PLC ADR",-3.1699999999999999E-2,"$1.06B"]
["Castle Brands Inc.",7.9600000000000004E-2,"$202.69M"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["TXRH -0.58% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"RI.PA Yahoo Gr","index":181,"n_rows":270,"n_cols":5,"rows_kept":270,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Pernod Ricard SA (RI.PA)"]
["Paris - Paris Delayed Price. Currency in EUR"]
["127.40+0.10 (+0.08%)"]
["At close: 5:35PM CET"]
["People also watch"]
["BN.PAOR.PAML.PAMC.PASGO.PA"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",127.3]
["Open",126.5]
["Bid","94.30 x 4000"]
["Ask","96.51 x 2300"]
["Day's Range","125.90 - 128.50"]
["52 Week Range","106.85 - 133.60"]
["Volume",745775]
["Avg. Volume",422415]
["Market Cap","33.64B"]
["Beta","N/A"]
["PE Ratio (TTM)",20.79]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","2.16 (1.66%)"]
["Ex-Dividend Date",43059]
["1y Target Est",132.44999999999999]
["Currency in EUR"]
["Earnings Estimate","Current Qtr. (Sep 2011)","Next Qtr. (Dec 2011)","Current Year (2011)","Next Year (2012)"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate",0,0,0,0]
["Low Estimate",0,0,0,0]
["High Estimate",0,0,0,0]
["Year Ago EPS","N/A","N/A","N/A","N/A"]
["Revenue Estimate","Current Qtr. (Sep 2011)","Next Qtr. (Dec 2011)","Current Year (2011)","Next Year (2012)"]
["No. of Analysts",29,29,29,30]
["Avg. Estimate","7.64B","7.64B","7.64B","8.21B"]
["Low Estimate","7.43B","7.43B","7.43B","8.11B"]
["High Estimate","7.96B","7.96B","7.96B","8.81B"]
["Year Ago Sales","7.08B","7.08B","7.08B","7.64B"]
["Sales Growth (year/est)",7.9000000000000001E-2,7.9000000000000001E-2,7.9000000000000001E-2,7.4999999999999997E-2]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr. (Sep 2011)","Next Qtr. (Dec 2011)","Current Year (2011)","Next Year (2012)"]
["Current Estimate",0,0,0,0]
["7 Days Ago",4.5199999999999996,0,4.16,4.5999999999999996]
["30 Days Ago",4.5199999999999996,0,4.16,4.5999999999999996]
["60 Days Ago",4.5199999999999996,0,4.16,4.5999999999999996]
["90 Days Ago",4.5199999999999996,0,4.16,4.5999999999999996]
["EPS Revisions","Current Qtr. (Sep 2011)","Next Qtr. (Dec 2011)","Current Year (2011)","Next Year (2012)"]
["Up Last 7 Days","N/A","N/A","N/A",1]
["Up Last 30 Days","N/A","N/A",4,1]
["Down Last 30 Days","N/A","N/A",2,"N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","RI.PA","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",6.5600000000000006E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",4.6399999999999997E-2,"N/A","N/A","N/A"]
["Reuters•2 days ago"]
["Strong China spirits sales inspire Pernod Ricard to raise profit goals"]
["Pernod Ricard (PERP.PA) raised its annual profit growth outlook and delivered a forecast-beating rise in first-half earnings on Thursday, crediting strong sales in China driven by demand for its Martell cognac and Chivas whisky. Pernod, the world's second-biggest spirits group behind Britain's Diageo (DGE.L), said the raised forecast reflected its confidence over its prospects, particularly in China, where drinks consumption typically rises during New Year festivities starting on Feb. 16. \"Our vision of mid to high single-digit growth in China is now a reality,\" added Ricard."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["The Wall Street Journal•2 days ago"]
["[$$] Pernod Ricard Profit Rises 25%"]
["Pernod Ricard posted a 25% rise in net profit for the first half of its fiscal year, helped partly by a reduction in financial expenses and the one-off sale of bulk Scotch inventory."]
[]
["Bloomberg•2 days ago"]
["Pernod Ricard Revamps Management as Spirit Growth Quickens"]
["Pernod Ricard SA shook up its management in a bid to improve its brand management and capitalize on an upswing in demand for Martell cognac and Chivas Regal Scotch whisky in China."]
["Business Wire•2 days ago"]
["Pernod Ricard: FY18 Half-year Sales and Results"]
["Regulatory News:"]
["Business Wire•17 days ago"]
["\"Binge Drinking – Raising Awareness Works\" - Pernod Ricard Renews Partnership with Erasmus – Program Renowned for Effectiveness with Students"]
["Regulatory News:"]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["PR Newswire•24 days ago"]
["Pernod Ricard Acquires Remaining Stake in Avión Tequila"]
["Pernod Ricard confident in Avión's potential as part of its growth and innovation strategy in the United States NEW YORK , Jan. 17, 2018 /PRNewswire/ -- Pernod Ricard USA is pleased to announce that it ..."]
["Reuters•last month"]
["China Resources Beer raises prices of some products"]
["China Resources Beer (Holdings) Co Ltd said on Monday it had \"moderately\" raised prices of some of its products in certain regions, becoming the latest Chinese drinks maker to confirm price increases in response to higher packaging, raw material and labour costs. The owner of China's top beer brand, Snow, said it had adopted various measures, including lean marketing and production as well as product refinement, to absorb the cost pressure. The company's shares hit a record high in Hong Kong on Friday on press reports that brewers, including China Resources and rival Tsingtao Brewery Co Ltd, raised some prices from Jan. 1 citing rising costs of materials, labour, transportation and for environmental protection."]
["PR Newswire•3 months ago"]
["The Midleton® Dair Ghaelach Family Blossoms with New 'Bluebell Forest' Edition"]
["Now available from Irish Distillers, each bottle of Midleton® Dair Ghaelach Bluebell Forest Edition can be traced back to one of six individual oak trees NEW YORK , Nov. 16, 2017 /PRNewswire/ -- Honoring ..."]
["Reuters•4 months ago"]
["Pernod Ricard beats expectations as China rebound accelerates"]
["Pernod Ricard posted a stronger than expected jump in first-quarter underlying sales, helped by accelerating Chinese demand for its high-margin Martell cognac and its Chivas whisky. Demand remained robust in the French group's main U.S. market, where sales of Jameson Irish whiskey continued to grow at a double-digit rate while travel retail sales gathered pace, lifting its shares to record highs."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Reuters•4 months ago"]
["Pernod Ricard beats expectations as China rebound accelerates"]
["Pernod Ricard posted a stronger than expected jump in first-quarter underlying sales, helped by accelerating Chinese demand for its high-margin Martell cognac and its Chivas whisky. Demand remained robust in the French group's main U.S. market, where sales of Jameson Irish whiskey continued to grow at a double-digit rate while travel retail sales gathered pace, lifting its shares to record highs."]
["TheStreet.com•4 months ago"]
["Pernod Ricard Hits All-Time High As China and U.S. Deliver Growth"]
["Shares in Pernod hit record highs after beating first quarter expectations on strong sales in China and the U.S."]
["Business Wire•4 months ago"]
["Pernod Ricard: Q1 FY18 Sales"]
["Regulatory News:"]
[]
["Reuters•4 months ago"]
["Brandy chases whisky in South African spirit wars"]
["The trend, fueled by a stagnant economy that is strangling spending, has led to the first increase in brandy sales for more than a decade, and falling sales of pricier whisky. This is an unexpected reversal in a country that multinationals Pernod Ricard and Diageo targeted as a lucrative growth market for their whisky brands, and where they had enjoyed years of surging sales among an emerging middle class. Pernod Ricard sells more Jameson in South Africa than anywhere else apart from the United States."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["Thomson Reuters StreetEvents•5 months ago"]
["Edited Transcript of RI.PA earnings conference call or presentation 31-Aug-17 7:01am GMT"]
["Full Year 2017 Pernod Ricard SA Earnings Call"]
["TheStreet.com•5 months ago"]
["Pernod Ricard Slides As Strong Euro Weighs on Outlook"]
["Investors took a glass half empty view of the French drinks makers full-year results, shrugging off solid FY17 growth to focus on FX headwinds for the coming year."]
["Business Wire•5 months ago"]
["Pernod Ricard: 2016/17 Full-year Sales and Results"]
["Regulatory News:"]
["Zacks•6 months ago"]
["The Zacks Analyst Blog Highlights: Pernod Ricard, Heineken NV, Boston Beer Company and Constellation Brands"]
["The Zacks Analyst Blog Highlights: Pernod Ricard, Heineken NV, Boston Beer Company and Constellation Brands"]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
["Zacks•6 months ago"]
["4 Alcoholic Beverage Stocks To Buy Now"]
["Today, we can utilize the Zacks Stock Screener to search for alcoholic beverage stocks that hold a strong Zacks Rank and could provide investors opportunities for capital gains."]
[]
["Bloomberg•6 months ago"]
["Pernod Ricard Suffered Cyberattack at London Office"]
["Pernod Ricard SA suffered a cyberattack this week at its London office, forcing some U.K. employees of the French distiller to turn in their computers to be checked for infection, people familiar with ..."]
[]
["Business Wire•6 months ago"]
["Mumm Napa Kicks Off 2017 Harvest August 7 With Winery Celebration in Napa Valley"]
["Monday marked the first day of Mumm Napa’s 2017 harvest and things started off early in the morning in the Napa Valley, as workers began picking Pinot Noir grapes from a vineyard in southern Napa."]
["PR Newswire•7 months ago"]
["Chivas Regal Partners With Middleweight Champion Gennady \"GGG\" Golovkin To Launch The Chivas® Fight Club"]
["NEW YORK, July 24, 2017 /PRNewswire/ -- Chivas Regal, the world's first luxury whisky, is aiming to inspire a new generation while making a positive impact on the lives of others by introducing The Chivas® Fight Club.  This initiative extends to every individual with a fighting spirit from communities nationwide and is centered on boxing in partnership with Gennady \"GGG\" Golovkin. Gennady is boxing's unified WBC, WBA, IBF, IBO middleweight champion of the world, who personifies the Chivas spirit of shared success and dedication, both in and out of the ring. \"This movement is special to Chivas as it brings to life our core values, embracing the mixture of cultures and importance of shared success, as every person has a unique battle they fight with passion, gloves on and off,\" said Shefali Murdia, Brand Director for Chivas Regal, Pernod Ricard USA."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["PR Newswire•7 months ago"]
["Smithworks® Vodka Makes Its Debut In The Mid-Atlantic Expanding To The Keystone State"]
["NEW YORK, June 29, 2017 /PRNewswire/ -- Making its long awaited arrival to the Mid-Atlantic, the award-winning spirit of the Heartland expands its roots today in Pennsylvania, introducing Smithworks Vodka to its newest home. Since its launch in 2016, Smithworks has continued to grow and Pennsylvania marks the brand's second expansion since its debut. \"We are thrilled with the success Smithworks has seen over the last year and look forward to a continuation of that by bringing the spirit of the Heartland to new markets,\" said Troy Gorczyca, Brand Director, Smithworks."]
[]
["Yahoo Finance Video•5 months ago"]
["Pernod Ricard CEO on the business of spirits"]
["Shares of Pernod Ricard, which trades in France, has soared 24% over the past two years. CEO Alexandre Ricard joins us to discuss innovation in the spirits business."]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (24)"]
[]
["Current 127.40"]
["Average 132.45"]
["Low 110.00"]
["High 148.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"PDRDY Mktwth Gr","index":182,"n_rows":306,"n_cols":1,"rows_kept":306,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
[]
["Analyst Recommendations"]
[]
["Credit Suisse: 8 Top European Consumer Stocks"]
[]
["11:52 a.m. Oct. 14, 2015"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Income Qtr","index":183,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Pernod Ricard S.A. ADR"]
["View Ratios"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Sales/Revenue","3.94B","4.96B","3.72B","5.06B","3.95B"]
["Sales Growth","-",0.25929999999999997,-0.24890000000000001,0.35899999999999999,-0.21970000000000001]
["Cost of Goods Sold (COGS) incl. D&A","1.53B","1.88B","1.43B","1.9B","1.5B"]
["COGS excluding D&A","1.42B","1.77B","1.32B","1.8B","1.39B"]
["Depreciation & Amortization Expense","113M","107M","112M","106M","113M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.2288,-0.23880000000000001,0.32979999999999998,-0.2097]
["Gross Income","2.41B","3.08B","2.29B","3.16B","2.45B"]
["Gross Income Growth","-",0.27879999999999999,-0.255,0.37719999999999998,-0.2258]
["Gross Profit Margin","-","-","-","-",0.61909999999999998,"NA"]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["SG&A Expense","1.53B","1.64B","1.45B","1.66B","1.55B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","1.53B","1.64B","1.45B","1.66B","1.55B"]
["SGA Growth","-",7.3999999999999996E-2,-0.1134,0.1396,-6.4000000000000001E-2]
["Other Operating Expense","46M","24M","-","-","-"]
["Unusual Expense","697M","19M","184M","12M","119M"]
["EBIT after Unusual Expense","(697M)","(19M)","(184M)","(12M)","(119M)"]
["Non Operating Income/Expense","74M","(4M)","17M","(2M)","(47M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","229M","244M","219M","215M","188M"]
["Interest Expense Growth","-",6.5500000000000003E-2,-0.10249999999999999,-1.83E-2,-0.12559999999999999]
["Gross Interest Expense","229M","244M","219M","215M","188M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","17M","1.19B","478M","1.3B","563M"]
["Pretax Income Growth","-",68.7059,-0.59660000000000002,1.7092000000000001,-0.56530000000000002]
["Pretax Margin","-","-","-","-",0.1426,"NA"]
["Income Tax","(69M)","289M","119M","372M","66M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","1M","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","86M","896M","359M","924M","497M"]
["Minority Interest Expense","13M","10M","10M","10M","18M"]
["Net Income","73M","886M","349M","914M","479M"]
["Net Income Growth","-",11.137,-0.60609999999999997,1.6189,-0.47589999999999999]
["Net Margin Growth","-","-","-","-",0.12130000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","73M","886M","349M","914M","479M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","73M","886M","349M","914M","479M"]
["EPS (Basic)",0.28000000000000003,3.36,1.32,3.46,1.81]
["EPS (Basic) Growth","-",11,-0.60709999999999997,1.6212,-0.47689999999999999]
["Basic Shares Outstanding","264.28M","263.93M","263.99M","264.27M","264.23M"]
["EPS (Diluted)",0.27,3.34,1.31,3.44,1.81]
["EPS (Diluted) Growth","-",11.3704,-0.60780000000000001,1.6259999999999999,-0.4738]
["Diluted Shares Outstanding","266.38M","265.63M","265.49M","265.44M","264.64M"]
["EBITDA","947M","1.52B","951M","1.61B","1.01B"]
["EBITDA Growth","-",0.60609999999999997,-0.37480000000000002,0.68979999999999997,-0.37340000000000001]
["EBITDA Margin","-","-","-","-",0.255,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Balance Qtr","index":184,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Pernod Ricard S.A. ADR"]
["View Ratios"]
["Assets"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Cash & Short Term Investments","595M","564M","577M","764M","701M"]
["Cash Only","545M","524M","569M","728M","677M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-5.21E-2,2.3E-2,0.3241,-8.2500000000000004E-2]
["Cash & ST Investments / Total Assets",1.9599999999999999E-2,1.7999999999999999E-2,1.89E-2,2.41E-2,2.3300000000000001E-2]
["Total Accounts Receivable","1.37B","2.03B","1.31B","2.18B","1.4B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",0.48720000000000002,-0.35370000000000001,0.66459999999999997,-0.35809999999999997]
["Accounts Receivable Turnover",2.88,2.44,2.84,2.3199999999999998,2.82]
["Inventories","5.35B","5.31B","5.29B","5.19B","5.31B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","97M","102M","87M","90M","97M"]
["Miscellaneous Current Assets","-","-","-","-","-"]
["Total Current Assets","7.41B","8.01B","7.27B","8.23B","7.51B"]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Net Property, Plant & Equipment","2.35B","2.35B","2.39B","2.26B","2.34B"]
["Property, Plant & Equipment - Gross","4.25B","-","4.28B","-","4.33B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","1.9B","-","1.89B","-","2B"]
["Total Investments and Advances","92M","628M","146M","173M","60M"]
["Other Long-Term Investments","76M","611M","129M","155M","45M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","17.71B","17.84B","17.57B","17.95B","17.15B"]
["Net Goodwill","5.49B","5.54B","5.49B","5.77B","5.4B"]
["Net Other Intangibles","12.21B","12.3B","12.08B","12.19B","11.76B"]
["Other Assets","489M","51M","708M","609M","642M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","30.4B","31.29B","30.6B","31.75B","30.09B"]
["Assets - Total - Growth","-",2.9499999999999998E-2,-2.2200000000000001E-2,3.7699999999999997E-2,-5.2400000000000002E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","2.05B","1.84B","2.03B","2.27B","1.17B"]
["Short Term Debt","538M","447M","2.03B","2.27B","1.07B"]
["Current Portion of Long Term Debt","1.51B","1.39B","-","-","94M"]
["Accounts Payable","1.7B","1.89B","1.69B","2.01B","1.83B"]
["Accounts Payable Growth","-",0.11260000000000001,-0.1055,0.1908,-9.1499999999999998E-2]
["Income Tax Payable","116M","196M","101M","242M","156M"]
["Other Current Liabilities","1.27B","1.04B","1.14B","892M","1.11B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","1.27B","1.04B","1.14B","892M","1.11B"]
["Total Current Liabilities","5.14B","4.96B","4.96B","5.41B","4.26B"]
["Long-Term Debt","7.46B","7.88B","7.34B","7.43B","7.38B"]
["Long-Term Debt excl. Capitalized Leases","7.46B","7.88B","7.34B","7.43B","7.38B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","1.03B","1.1B","1.05B","1.08B","1.04B"]
["Deferred Taxes - Credit","3.37B","3.52B","3.56B","3.61B","3.42B"]
["Deferred Taxes - Debit","2.34B","2.42B","2.51B","2.53B","2.38B"]
["Other Liabilities","87M","53M","84M","53M","42M"]
["Other Liabilities (excl. Deferred Income)","87M","53M","84M","53M","42M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","17.11B","17.45B","17.09B","17.73B","16.2B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.56289999999999996,0.55759999999999998,0.55859999999999999,0.55840000000000001,0.53849999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","13.12B","13.68B","13.34B","13.85B","13.71B"]
["Common Stock Par/Carry Value","411M","411M","411M","411M","411M"]
["Retained Earnings","861M","886M","-","-","1.39B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","773M","649M","177M","226M","(208M)"]
["Unrealized Gain/Loss Marketable Securities","(83M)","(58M)","(95M)","(75M)","(56M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(254M)","(280M)","(273M)","(295M)","(309M)"]
["Common Equity / Total Assets",0.43159999999999998,0.43719999999999998,0.43590000000000001,0.43619999999999998,0.45550000000000002]
["Total Shareholders' Equity","13.12B","13.68B","13.34B","13.85B","13.71B"]
["Total Shareholders' Equity / Total Assets",0.43159999999999998,0.43719999999999998,0.43590000000000001,0.43619999999999998,0.45550000000000002]
["Accumulated Minority Interest","167M","162M","169M","171M","180M"]
["Total Equity","13.29B","13.84B","13.51B","14.02B","13.89B"]
["Liabilities & Shareholders' Equity","30.4B","31.29B","30.6B","31.75B","30.09B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PDRDY Cash Qtr","index":185,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Pernod Ricard S.A. ADR"]
["OTC: PDRDY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Pernod Ricard S.A. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["PDRDY"]
["/quotes/zigman/527724/delayed"]
[]
["$"]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 68,246"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/527724/delayed"]
[]
["Previous close"]
[]
[30.94]
[]
[31.44]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[30.79]
[]
[31.52]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[22.58]
[]
[32.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Pernod Ricard S.A. ADR"]
["View Ratios"]
["Operating Activities"]
["All values EUR millions.",42185,42369,42551,42735,42916,"5-qtr trend"]
["Net Income before Extraordinaries","73M","886M","349M","914M","479M"]
["Net Income Growth","-",11.137,-0.60609999999999997,1.6189,-0.47589999999999999]
["Depreciation, Depletion & Amortization","113M","107M","112M","106M","113M"]
["Depreciation and Depletion","113M","107M","112M","106M","113M"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","96M","69M","(9M)","165M","(56M)"]
["Funds from Operations","282M","1.06B","452M","1.19B","536M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","251M","(455M)","277M","(385M)","306M"]
["Receivables","614M","(696M)","735M","(817M)","730M"]
["Accounts Payable","(92M)","223M","(203M)","285M","-"]
["Other Assets/Liabilities","(75M)","61M","(61M)","85M","67M"]
["Net Operating Cash Flow","533M","607M","729M","800M","842M"]
["Net Operating Cash Flow Growth","-",0.13880000000000001,0.20100000000000001,9.74E-2,5.2499999999999998E-2]
["Net Operating Cash Flow / Sales",0.13539999999999999,0.12239999999999999,0.1958,0.15809999999999999,0.2132]
[]
["Investing Activities"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Capital Expenditures","(184M)","(166M)","(167M)","(152M)","(215M)"]
["Capital Expenditures (Fixed Assets)","(184M)","(166M)","(167M)","(152M)","(215M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",9.7799999999999998E-2,-6.0000000000000001E-3,8.9800000000000005E-2,-0.41449999999999998]
["Capital Expenditures / Sales",-4.6699999999999998E-2,-3.3500000000000002E-2,-4.48E-2,-0.03,-5.4399999999999997E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","18M","7M","9M","6M","11M"]
["Purchase/Sale of Investments","124M","3M","(45M)","4M","53M"]
["Purchase of Investments","11M","-","(108M)","(13M)","(22M)"]
["Sale/Maturity of Investments","113M","3M","63M","17M","75M"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(42M)","(156M)","(203M)","(142M)","(151M)"]
["Net Investing Cash Flow Growth","-",-2.7143000000000002,-0.30130000000000001,0.30049999999999999,-6.3399999999999998E-2]
["Net Investing Cash Flow / Sales",-1.0699999999999999E-2,-3.15E-2,-5.45E-2,-2.81E-2,-3.8199999999999998E-2]
[]
["Financing Activities"]
[]
[null,42185,42369,42551,42735,42916,"5-qtr trend"]
["Cash Dividends Paid - Total","(16M)","(483M)","(14M)","(501M)","(10M)"]
["Common Dividends","(16M)","(483M)","(14M)","(501M)","(10M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(14M)","(28M)","10M","(23M)","(13M)"]
["Repurchase of Common & Preferred Stk.","(13M)","(28M)","10M","(23M)","(13M)"]
["Sale of Common & Preferred Stock","(1M)","-","-","-","-"]
["Proceeds from Stock Options","(1M)","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(503M)","56M","(469M)","10M","(619M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(503M)","56M","(469M)","10M","(619M)"]
["Issuance of Long-Term Debt","1.28B","915M","2.29B","194M","1.41B"]
["Reduction in Long-Term Debt","(1.78B)","(859M)","(2.76B)","(184M)","(2.03B)"]
["Other Funds","(1M)","-","-","-","-"]
["Other Uses","(1M)","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(534M)","(455M)","(473M)","(514M)","(642M)"]
["Net Financing Cash Flow Growth","-",0.1479,-3.9600000000000003E-2,-8.6699999999999999E-2,-0.249]
["Net Financing Cash Flow / Sales",-0.1356,-9.1800000000000007E-2,-0.127,-0.1016,-0.16259999999999999]
["Exchange Rate Effect","7M","(17M)","(8M)","15M","(100M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(36M)","(21M)","45M","159M","(51M)"]
["Free Cash Flow","349M","441M","562M","648M","627M"]
["Free Cash Flow Growth","-",0.2636,0.27439999999999998,0.153,-3.2399999999999998E-2]
["Free Cash Flow Yield","-","-","-","-",2.4500000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Income St","index":186,"n_rows":359,"n_cols":7,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Thai Beverage PCL ADR"]
["View Ratios"]
["Fiscal year is October-September. All values SGD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","6.34B","6.32B","6.9B","7.23B","7.67B"]
["Sales Growth","-",-3.5999999999999999E-3,9.2299999999999993E-2,4.7899999999999998E-2,6.0199999999999997E-2]
["Cost of Goods Sold (COGS) incl. D&A","4.6B","4.51B","4.93B","5.11B","5.35B"]
["COGS excluding D&A","4.44B","4.35B","4.75B","4.93B","5.18B"]
["Depreciation & Amortization Expense","162.19M","157.42M","178.57M","171.2M","173.71M"]
["Depreciation","158.12M","153.79M","174.87M","169.44M","171.73M"]
["Amortization of Intangibles","4.07M","1.21M","1.69M","1.77M","1.98M"]
["COGS Growth","-",-1.9E-2,9.3399999999999997E-2,3.5400000000000001E-2,4.8800000000000003E-2]
["Gross Income","1.75B","1.81B","1.97B","2.13B","2.32B"]
["Gross Income Growth","-",3.6799999999999999E-2,8.9800000000000005E-2,7.9200000000000007E-2,8.7599999999999997E-2]
["Gross Profit Margin","-","-","-","-",0.30180000000000001,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","890.61M","898.22M","1.04B","1.12B","1.18B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","890.61M","898.22M","1.04B","1.12B","1.18B"]
["SGA Growth","-",8.6E-3,0.15989999999999999,7.5999999999999998E-2,5.3499999999999999E-2]
["Other Operating Expense","-","-","-","(4.78M)","21.56M"]
["Unusual Expense","-","(4.1M)","2.61M","(4.47M)","3.31M"]
["EBIT after Unusual Expense","-","915.85M","927.98M","1.02B","1.11B"]
["Non Operating Income/Expense","42.96M","21.92M","56.82M","27.03M","28.42M"]
["Non-Operating Interest Income","2.77M","4.13M",762413,"1.92M","1.74M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","94.43M","60.57M","54.69M","42.27M","39.6M"]
["Interest Expense Growth","-",-0.35859999999999997,-9.7100000000000006E-2,-0.22720000000000001,-6.3100000000000003E-2]
["Gross Interest Expense","94.43M","61.08M","55.3M","42.27M","39.6M"]
["Interest Capitalized","-",507052,601905,"-","-"]
["Pretax Income","806.44M","881.33M","930.87M","1B","1.1B"]
["Pretax Income Growth","-",9.2899999999999996E-2,5.62E-2,7.8200000000000006E-2,9.5799999999999996E-2]
["Pretax Margin","-","-","-","-",0.1434,"NA"]
["Income Tax","172.49M","177.51M","180.89M","189.4M","207.14M"]
["Income Tax - Current Domestic","181.53M","189.87M","186.91M","195.17M","216.5M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","(9.04M)","(12.36M)","(6.02M)","(5.77M)","(9.37M)"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","139.84M","132.15M","311.95M","175.47M","507.41M"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","773.78M","835.97M","1.06B","989.68M","1.4B"]
["Minority Interest Expense","(5.21M)","(10.18M)",40127,"6.03M","6.9M"]
["Net Income","778.99M","846.15M","1.06B","983.65M","1.39B"]
["Net Income Growth","-",8.6199999999999999E-2,0.255,-7.3700000000000002E-2,0.4163]
["Net Margin Growth","-","-","-","-",0.18160000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","778.99M","846.15M","1.06B","983.65M","1.39B"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","778.99M","846.15M","1.06B","983.65M","1.39B"]
["EPS (Basic)",0.03,0.03,0.04,0.03,0.06]
["EPS (Basic) Growth","-",8.4099999999999994E-2,0.25669999999999998,-0.30640000000000001,0.89380000000000004]
["Basic Shares Outstanding","25.11B","25.11B","25.11B","33.48B","25.11B"]
["EPS (Diluted)",0.03,0.03,0.04,0.03,0.06]
["EPS (Diluted) Growth","-",8.4099999999999994E-2,0.25669999999999998,-0.30640000000000001,0.89380000000000004]
["Diluted Shares Outstanding","25.11B","25.11B","25.11B","33.48B","25.11B"]
["EBITDA","1.02B","1.07B","1.11B","1.18B","1.29B"]
["EBITDA Growth","-",5.0999999999999997E-2,3.7400000000000003E-2,6.7199999999999996E-2,8.6699999999999999E-2]
["EBITDA Margin","-","-","-","-",0.16769999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Balance Sheet","index":187,"n_rows":387,"n_cols":7,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Thai Beverage PCL ADR"]
["View Ratios"]
["Assets"]
["Fiscal year is October-September. All values SGD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","196.27M","89.82M","137.75M","199.23M","404.29M"]
["Cash Only","196M","89.82M","137.59M","199.07M","404.29M"]
["Short-Term Investments",268965,"-",157693,157397,"-"]
["Cash & Short Term Investments Growth","-",-0.54239999999999999,0.53359999999999996,0.44629999999999997,1.0293000000000001]
["Cash & ST Investments / Total Assets",2.7900000000000001E-2,1.2999999999999999E-2,1.9199999999999998E-2,2.7E-2,5.11E-2]
["Total Accounts Receivable","238.38M","218.26M","235.67M","175.34M","184.33M"]
["Accounts Receivables, Net","149.51M","147.73M","153.99M","101.84M","106.97M"]
["Accounts Receivables, Gross","152.12M","150.84M","157.38M","104.47M","109.21M"]
["Bad Debt/Doubtful Accounts","(2.61M)","(3.1M)","(3.39M)","(2.64M)","(2.24M)"]
["Other Receivables","88.87M","70.52M","81.69M","73.5M","77.36M"]
["Accounts Receivable Growth","-",-8.4400000000000003E-2,7.9799999999999996E-2,-0.25600000000000001,5.1299999999999998E-2]
["Accounts Receivable Turnover",26.61,28.96,29.29,41.26,41.61]
["Inventories","1.34B","1.41B","1.39B","1.5B","1.54B"]
["Finished Goods","493.44M","599.88M","435.27M","541.72M","570.99M"]
["Work in Progress","173.83M","715.35M","742.58M","713.32M","729.1M"]
["Raw Materials","72.74M","65.41M","180.72M","212.21M","213.32M"]
["Progress Payments & Other","598.56M","32.42M","29.29M","33.72M","24.15M"]
["Other Current Assets","137.33M","174.6M","136.09M","95.97M","150.82M"]
["Miscellaneous Current Assets","55.79M","116.88M","63.87M","28.72M","77.61M"]
["Total Current Assets","1.91B","1.9B","1.9B","1.97B","2.28B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","1.8B","1.86B","1.85B","1.88B","1.98B"]
["Property, Plant & Equipment - Gross","4B","4.34B","4.42B","4.55B","4.87B"]
["Buildings","881.28M","988.63M","1.04B","1.04B","1.11B"]
["Land & Improvements","673.26M","698.92M","720.42M","795.8M","806.75M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","165.53M","181.73M","190.61M","194.62M","207.21M"]
["Accumulated Depreciation","2.2B","2.48B","2.57B","2.67B","2.89B"]
["Total Investments and Advances","2.95B","2.78B","3.05B","3.15B","3.26B"]
["Other Long-Term Investments","49.53M","55.78M","60.24M","58.39M","68.85M"]
["Long-Term Note Receivable","2.8M","3.1M","3.47M","3.86M","4.36M"]
["Intangible Assets","277.11M","289.75M","284.95M","284.77M","291.42M"]
["Net Goodwill","270.96M","283.71M","277.97M","276.43M","283.56M"]
["Net Other Intangibles","6.15M","6.04M","6.98M","8.34M","7.86M"]
["Other Assets","86.65M","81M","77.66M","79.68M","79.4M"]
["Tangible Other Assets","21.29M","15.06M","15.38M","19.48M","7.45M"]
["Total Assets","7.04B","6.93B","7.18B","7.38B","7.91B"]
["Assets - Total - Growth","-",-1.66E-2,3.5900000000000001E-2,2.9000000000000001E-2,7.1099999999999997E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","474.76M","894.83M","724.37M","747.48M","1.25B"]
["Short Term Debt","83.26M","354.68M","309.16M","137.53M","232.42M"]
["Current Portion of Long Term Debt","391.5M","540.15M","415.21M","609.95M","1.02B"]
["Accounts Payable","199.88M","193.45M","191.24M","178.33M","195.32M"]
["Accounts Payable Growth","-",-3.2199999999999999E-2,-1.14E-2,-6.7500000000000004E-2,9.5299999999999996E-2]
["Income Tax Payable","101.71M","105.97M","89.37M","67.56M","149.23M"]
["Other Current Liabilities","231.5M","257.17M","299.54M","297.99M","348.18M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","57.19M","-","-","-"]
["Miscellaneous Current Liabilities","231.5M","199.97M","299.54M","297.99M","348.18M"]
["Total Current Liabilities","1.01B","1.45B","1.3B","1.29B","1.94B"]
["Long-Term Debt","2.13B","1.11B","1.02B","1.07B","407.18M"]
["Long-Term Debt excl. Capitalized Leases","2.13B","1.11B","1.02B","1.07B","407.18M"]
["Non-Convertible Debt","2.13B","1.11B","1.02B","1.07B","407.18M"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","88.87M","103.79M","111.06M","113.6M","125.78M"]
["Deferred Taxes","35.46M","23.28M","15.89M","25.77M","14.62M"]
["Deferred Taxes - Credit","50.53M","38.87M","32.33M","40.41M","35.34M"]
["Deferred Taxes - Debit","15.06M","15.59M","16.44M","14.64M","20.73M"]
["Other Liabilities","5.19M","7.17M","5.56M","4.72M","4.03M"]
["Other Liabilities (excl. Deferred Income)","5.19M","7.17M","5.56M","4.72M","4.03M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","3.28B","2.71B","2.47B","2.52B","2.51B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.46550000000000002,0.39140000000000003,0.3448,0.3407,0.31780000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","3.62B","4.08B","4.57B","4.72B","5.24B"]
["Common Stock Par/Carry Value","964.82M","1.01B","989.92M","988.06M","1.02B"]
["Retained Earnings","2.42B","2.96B","3.38B","2.64B","3.32B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(757.64M)","(70.81M)","26.18M","(33.8M)","(127.57M)"]
["Unrealized Gain/Loss Marketable Securities","-",281936,275964,472190,407181]
["Revaluation Reserves","-","161.23M","156.16M","201.27M","203.71M"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.51429999999999998,0.58879999999999999,0.63670000000000004,0.63990000000000002,0.66300000000000003]
["Total Shareholders' Equity","3.62B","4.08B","4.57B","4.72B","5.24B"]
["Total Shareholders' Equity / Total Assets",0.51429999999999998,0.58879999999999999,0.63670000000000004,0.63990000000000002,0.66300000000000003]
["Accumulated Minority Interest","142.44M","137.46M","133.29M","143.31M","152M"]
["Total Equity","3.77B","4.22B","4.7B","4.87B","5.4B"]
["Liabilities & Shareholders' Equity","7.04B","6.93B","7.18B","7.38B","7.91B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Cash Flow","index":188,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Thai Beverage PCL ADR"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is October-September. All values SGD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","773.78M","835.97M","1.06B","742.3M","1.4B"]
["Net Income Growth","-",8.0399999999999999E-2,0.27029999999999998,-0.30099999999999999,0.8861]
["Depreciation, Depletion & Amortization","162.19M","157.42M","178.57M","128.4M","173.71M"]
["Depreciation and Depletion","160.16M","153.79M","174.87M","127.08M","171.73M"]
["Amortization of Intangible Assets","2.04M","3.63M","3.69M","1.33M","1.98M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(102.74M)","(35.53M)","(251.88M)","(64.3M)","(322.39M)"]
["Funds from Operations","833.23M","957.86M","988.61M","806.41M","1.25B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(98.83M)","44.27M","(49.56M)","(28.97M)","4M"]
["Receivables","27.16M","-","(24.04M)","60.83M","6.5M"]
["Accounts Payable","3.42M","(15.37M)","1.89M","(12.44M)","10.7M"]
["Other Assets/Liabilities","(67.52M)","74.61M","18.18M","37.32M","(26.81M)"]
["Net Operating Cash Flow","734.4M","1B","939.05M","777.44M","1.26B"]
["Net Operating Cash Flow Growth","-",0.36459999999999998,-6.2899999999999998E-2,-0.1721,0.61480000000000001]
["Net Operating Cash Flow / Sales",0.1158,0.15859999999999999,0.13600000000000001,0.1075,0.16370000000000001]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(198.07M)","(186.99M)","(165.44M)","(117.37M)","(224.29M)"]
["Capital Expenditures (Fixed Assets)","(196.44M)","(185.74M)","(163.12M)","(115.18M)","(222.32M)"]
["Capital Expenditures (Other Assets)","(1.63M)","(1.25M)","(2.33M)","(2.18M)","(1.98M)"]
["Capital Expenditures Growth","-",5.5899999999999998E-2,0.1152,0.29060000000000002,-0.91100000000000003]
["Capital Expenditures / Sales",-3.1199999999999999E-2,-2.9600000000000001E-2,-2.4E-2,-1.6199999999999999E-2,-2.92E-2]
["Net Assets from Acquisitions","-","-","-","-",-80739]
["Sale of Fixed Assets & Businesses","112.76M","7.96M","75.24M","5.69M","6.66M"]
["Purchase/Sale of Investments","1.36B","174.39M","(6.18M)",857840,"1.86M"]
["Purchase of Investments","-","-","(6.18M)","-","-"]
["Sale/Maturity of Investments","1.36B","174.39M","-",857840,"1.86M"]
["Other Uses","(9.81M)","-",-601905,"-",-928502]
["Other Sources","2.65M","7.1M",160508,155971,80739]
["Net Investing Cash Flow","1.27B","2.46M","(96.83M)","(110.66M)","(216.7M)"]
["Net Investing Cash Flow Growth","-",-0.99809999999999999,-40.404299999999999,-0.1429,-0.95830000000000004]
["Net Investing Cash Flow / Sales",0.19950000000000001,4.0000000000000002E-4,-1.4E-2,-1.5299999999999999E-2,-2.8299999999999999E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(429.44M)","(440.75M)","(614.63M)","(646.23M)","(608.21M)"]
["Common Dividends","(429.44M)","(440.75M)","(614.63M)","(646.23M)","(608.21M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","-","-","-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(1.62B)","(670.95M)","(149.63M)","78.34M","(226.72M)"]
["Change in Current Debt","(384.57M)","248.46M","(27.05M)","(169.89M)","90.99M"]
["Change in Long-Term Debt","(1.24B)","(919.4M)","(122.59M)","248.23M","(317.71M)"]
["Issuance of Long-Term Debt","40.72M","19.93M","1.22B","428.92M","322.96M"]
["Reduction in Long-Term Debt","(1.28B)","(939.33M)","(1.35B)","(180.69M)","(640.67M)"]
["Other Funds","40.97M","(2.34M)","(2.45M)","(3.78M)","(3.84M)"]
["Other Uses","(10.95M)","(2.34M)","(2.45M)","(3.78M)","(3.84M)"]
["Other Sources","51.92M","-","-","-","-"]
["Net Financing Cash Flow","(2.01B)","(1.11B)","(766.71M)","(571.67M)","(838.76M)"]
["Net Financing Cash Flow Growth","-",0.44590000000000002,0.31180000000000002,0.25440000000000002,-0.4672]
["Net Financing Cash Flow / Sales",-0.317,-0.17630000000000001,-0.1111,-7.9000000000000001E-2,-0.1094]
["Exchange Rate Effect","33.39M","(2.54M)","(24.96M)","(33.92M)","(3.31M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","22.68M","(111.98M)","50.56M","61.18M","196.6M"]
["Free Cash Flow","537.96M","816.39M","775.94M","662.25M","1.03B"]
["Free Cash Flow Growth","-",0.51759999999999995,-4.9599999999999998E-2,-0.14649999999999999,0.55989999999999995]
["Free Cash Flow Yield","-","-","-","-",1.8800000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:10 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"Y92.SI Summary","index":189,"n_rows":312,"n_cols":2,"rows_kept":312,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Thai Beverage Public Company Limited (Y92.SI)"]
["SES - SES Delayed Price. Currency in SGD"]
["0.890.00 (0.00%)"]
["At close: 5:04PM SGT"]
["People also watch"]
["C52.SIOV8.SICC3.SIU96.SIS63.SI"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",0.89]
["Open",0.88]
["Bid","0.88 x 0"]
["Ask","0.89 x 0"]
["Day's Range","0.88 - 0.89"]
["52 Week Range","0.84 - 0.99"]
["Volume",17470900]
["Avg. Volume",18817166]
["Market Cap","22.348B"]
["Beta","N/A"]
["PE Ratio (TTM)",20.7]
["EPS (TTM)",0.04]
["Earnings Date",43145]
["Forward Dividend & Yield","0.00 (0.00%)"]
["Ex-Dividend Date",42495]
["1y Target Est",1.05]
["Currency in SGD"]
["Valuation Measures"]
["Market Cap (intraday) 5","22.35B"]
["Enterprise Value 3","23.28B"]
["Trailing P/E ",20.7]
["Forward P/E 1",17.8]
["PEG Ratio (5 yr expected) 1",1375.74]
["Price/Sales (ttm)",3.7]
["Price/Book (mrq)",5.46]
["Enterprise Value/Revenue 3",3.85]
["Enterprise Value/EBITDA 6",22.69]
["Financial Highlights"]
["Currency in THB. "]
["Fiscal Year"]
["Fiscal Year Ends ",43008]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.1812]
["Operating Margin (ttm)",0.1472]
["Management Effectiveness"]
["Return on Assets (ttm)",9.1800000000000007E-2]
["Return on Equity (ttm)",0.2707]
["Income Statement"]
["Revenue (ttm)","6.04B"]
["Revenue Per Share (ttm)",0.24]
["Quarterly Revenue Growth (yoy)",0.23200000000000001]
["Gross Profit (ttm)","58.56B"]
["EBITDA ","1.03B"]
["Net Income Avi to Common (ttm)","1.09B"]
["Diluted EPS (ttm)",0.04]
["Quarterly Earnings Growth (yoy)",9.9000000000000005E-2]
["Balance Sheet"]
["Total Cash (mrq)","354.65M"]
["Total Cash Per Share (mrq)",0.01]
["Total Debt (mrq)","1.29B"]
["Total Debt/Equity (mrq)",30.68]
["Current Ratio (mrq)",1.17]
["Book Value Per Share (mrq)",0.16]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","938.06M"]
["Levered Free Cash Flow (ttm)","601.97M"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",0.99]
["52 Week Low 3",0.84]
["50-Day Moving Average 3",0.92]
["200-Day Moving Average 3",0.94]
["Share Statistics"]
["Avg Vol (3 month) 3","18.82M"]
["Avg Vol (10 day) 3","24.33M"]
["Shares Outstanding 5","25.11B"]
["Float ","7.19B"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4",0]
["Trailing Annual Dividend Rate 3",0.02]
["Trailing Annual Dividend Yield 3",2.3599999999999999E-2]
["5 Year Average Dividend Yield 4",0]
["Payout Ratio 4",0]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",42495]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
[]
["Singapore Business Review•5 days ago"]
["ThaiBev's profit forecast trimmed 3% after Sabeco acquisition"]
["UOB Kay Hian trimmed down its forecast of Thai Beverage Public Company Limited's (ThaiBev) profits by 3% after its acquisition of a 53.59% stake in Saigon Beer - Alcohol - Beverage Joint Stock Corporation (SABECO). Singapore Business Review previously reported that debt backs the majority of the acquisition. CIMB Research also said ThaiBev will be burdened by an additional debt load of $147.98m-164.42m (THB3.6b-4b)."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Singapore Business Review•27 days ago"]
["Will ThaiBev swap its FCL shares for Fraser & Neave?"]
["The potential exercise could involve swapping its 28% stake in FCL for a 60% stake in F&N. Thai Beverage Public Company Limited (ThaiBev) previously guided that the long-awaited swap to consolidate Thai conglomerate TCC's stake in Fraser & Neave (F&N) under ThaiBev would be completed by the end of 2017."]
[]
["Singapore Business Review•last month"]
["ThaiBev's full-year profit up 38.5% to $1.44b"]
["But sales revenue slightly fell to $7.9b due to weaker beer business. Thai Beverage Public Company Limited's (ThaiBev) net profit for 2017 hit $1.44b (THB34.68b), an increase of 38.5% or $401.11m (THB9.65b) ..."]
["Reuters•last month"]
["SE Asia Stocks-Philippines rises over 1 pct on foreign buying"]
["By Sandhya Sampath Jan 9 (Reuters) - Most Southeast Asian stock markets rose on Tuesday, tracking broader Asian peers, with the Philippine index climbing more than 1 percent on foreign investor purchases ..."]
["Reuters•last month"]
["Asia Graphics-Asia-Pacific shares see biggest gains in eight years in 2017"]
["Jan 3 (Reuters) - Asia-Pacific shares, led by those Vietnam, South Korea and India, registered their highest gains in eight years in 2017, driven by a pick-up in global demand that boosted the region's ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Singapore Business Review•2 months ago"]
["Is ThaiBev's Sabeco deal too expensive?"]
["Debt backs the majority of consideration price for the beermaker. Thai Beverage Public Company Limited's (ThaiBev) acquisition of a 53.59% stake in Saigon Beer - Alcohol - Beverage Joint Stock Corporation ..."]
[]
["Singapore Business Review•2 months ago"]
["ThaiBev buys Sabeco for $6.52b"]
["It sees it fit for its emergence as the largest Southeast Asian beverage firm. Thai Beverage Public Company Limited (ThaiBev), through its associate Vietnam Beverage, successfully bought 53.59% of Saigon ..."]
["Reuters•2 months ago"]
["Thai beer magnate extends SE Asia push with $4.8 billion Sabeco deal"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Thai Beverage (TBEV.SI) has won an auction to buy a majority stake worth $4.84 billion (£3.62 billion) in Vietnam's top brewer Sabeco (SAB.HM), a lofty deal that adds a major asset to the beer-to-property empire of Thai magnate Charoen Sirivadhanabhakdi. The deal is a big step for Charoen, the son of a Bangkok street vendor, who is emerging as one of Asia's biggest power players in brewing. The Sabeco deal will also help Thai Beverage (Thai Bev) tap into Vietnam's beer market, worth about $6.48 billion last year, where a young population and booming economy are an attractive lure, despite political resistance, a high minimum bid price and a cap on foreign ownership."]
["Reuters•2 months ago"]
["Thai beer magnate extends SE Asia push with $4.8 billion Sabeco deal"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Thai Beverage (TBEV.SI) has won an auction to buy a majority stake worth $4.84 billion in Vietnam's top brewer Sabeco (SAB.HM), a lofty deal that adds a major asset to the beer-to-property empire of Thai magnate Charoen Sirivadhanabhakdi. The deal is a big step for Charoen, the son of a Bangkok street vendor, who is emerging as one of Asia's biggest power players in brewing. The Sabeco deal will also help Thai Beverage (Thai Bev) tap into Vietnam's beer market, worth about $6.48 billion last year, where a young population and booming economy are an attractive lure, despite political resistance, a high minimum bid price and a cap on foreign ownership."]
[]
["Sponsored"]
[]
["Money Morning"]
["6th Graders Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Reuters•2 months ago"]
["SE Asia Stocks-Vietnam up 2.5 pct on Sabeco stake sale; Philippines rebounds"]
["By Nikhil Nainan Dec 18 (Reuters) - Vietnam shares rose more than 2 percent on Monday, helped by a $5 billion stake sale in state-owned Sabeco in the country's biggest ever privatisation process, while ..."]
["Reuters•2 months ago"]
["Thai Beverage unit wins auction to buy 54 percent stake in Sabeco"]
["HO CHI MINH CITY (Reuters) - A unit of Thai Beverage (TBEV.SI) won the auction to buy a $5 billion (3.74 billion pounds) or 54 percent stake in top brewer Sabeco (SAB.HM) in the country's biggest ever ..."]
["Reuters•2 months ago"]
["Thai Beverage unit wins auction to buy 54 percent stake in Sabeco"]
["A unit of Thai Beverage won the auction to buy a $5 billion or 54 percent stake in top brewer Sabeco in the country's biggest ever privatization process, an official from the Ho Chi Minh City Stock Exchange ..."]
[]
["Singapore Business Review•2 months ago"]
["ThaiBev bids for 53.59% stake in Sabeco"]
["Thai Beverage Public Company Limited (ThaiBev) submitted a bid for 53.59% of Saigon Beer - Alcohol - Beverage Joint Stock Corporation (SABECO) through its associate Vietnam Beverage Company Limited (Vietnam Beverage). According to an announcement, Vietnam Beverage will have to submit its bid to Vietnam's trade ministry by 2 p.m. Ho Chi Minh City time on 18 December 2017. \"Vietnam Beverage’s bidding price will only be finalised and notified to the Ministry, together with the submission of its bid, on 18 December 2017,\" ThaiBev said."]
[]
["Sponsored"]
[]
["Stansberry Research"]
["Guess Who's About To Go Bankrupt Next In America"]
["The man who predicted the collapse of GM, Fannie, and Freddie says the next big bankruptcy is going to catch everyone by surprise. Learn more here."]
[]
["Simply Wall St.•2 months ago"]
["What Investors Should Know About Thai Beverage Public Company Limited’s (SGX:Y92) Financial Strength"]
["A market capitalization of SGD24.36B puts Thai Beverage Public Company Limited (SGX:Y92) in the basket of stocks categorized as large-caps. These stocks draw significant attention from the investing community dueRead More..."]
[]
["Bloomberg•2 months ago"]
["ThaiBev Bets Big in Vietnam With $4.8 Billion Brewery Stake"]
["Thai Beverage Pcl is doubling down on Vietnam after it partnered with a local company to buy a $4.8 billion stake in the country’s largest brewer, a key step for the company controlled by billionaire Charoen ..."]
["Reuters•2 months ago"]
["Thai Bev's unit seeks to buy a near $5 billion stake in Sabeco"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Vietnam's trade ministry said on Sunday that Vietnam Beverage Co Ltd, a unit of Thai Beverage, was the only investor seeking to buy all shares of Vietnamese brewer Sabeco on offer worth nearly $5 billion. The government has set a minimum sale price of 320,000 dong or $14.10 per share for Saigon Beer Alcohol Beverage Corp (Sabeco), whose shares have nearly trebled to 309,200 dong since its listing a year ago. The trade ministry said in a statement on Sunday that two investors had registered to participate in the Dec. 18 sale auction for a stake in Sabeco, with Thai Bev's unit Vietnam Beverage wanting to buy all shares on offer worth around 54 percent of Sabeco."]
["Reuters•2 months ago"]
["Vietnam to name buyer of up to $5 billion stake in top brewer Sabeco"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Vietnam is set to auction an up to $5 billion stake in top brewer Sabeco (SAB.HM) on Monday, with Thai Beverage (TBEV.SI) the only potential bidder to have expressed interest in a majority stake. The keenly anticipated sale of the state-owned maker of Bia Saigon gained momentum in recent months after being hampered for years by political resistance, fickle policy-making and complications over valuations. The government has set a minimum sale price of 320,000 dong or $14.10 a share for Saigon Beer Alcohol Beverage Corp (Sabeco), whose shares have nearly trebled to 309,200 dong since its listing a year ago."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Reuters•2 months ago"]
["Thai Beverage unit seeks to buy 51 percent of Vietnam's Sabeco"]
["A unit of Thai Beverage has expressed interest in buying about 51 percent of Vietnam's Sabeco, the Vietnamese trade ministry, which is looking to sell a $5 billion (3.8 billion pounds) stake in the nation's biggest brewer, said. Vietnam Beverage Company Ltd wants to buy 327 million Sabeco shares, equal to around 51 percent of the beer firm, the ministry said in a statement sent to reporters on Wednesday. The Sabeco auction is on Dec. 18, and bidders keen to own a stake of 25 percent or more of Sabeco's shares need to inform local authorities a week ahead."]
["The Wall Street Journal•2 months ago"]
["[$$] Thai Tycoon Makes Frothy Offer for Stake in Vietnam’s Largest Beer Maker"]
["One of Thailand’s richest tycoons is looking to buy a quarter of Vietnam’s largest beer maker in a deal worth at least $2.25 billion, making his company the sole bidder wanting to buy a substantial stake...."]
[]
["Capital Cube•2 months ago"]
["Thai Beverage Public Co., Ltd. breached its 50 day moving average in a Bullish Manner : Y92-SG : December 13, 2017"]
["Categories: Europe Stock Alerts Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Thai Beverage Public Co., Ltd.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving ... Read more (Read more...)"]
["Reuters•2 months ago"]
["Thai Beverage emerges as only potential bidder for large stake in Vietnam's Sabeco"]
["HANOI/SINGAPORE (Reuters) - Thai Beverage, through a Vietnam unit, has emerged as the only potential bidder which has registered to own at least 25 percent of the nation's top brewer, Sabeco, in which the government is selling a $5 billion (3.8 billion pounds) stake, although no formal bid has been made. Last month, Vietnam announced its biggest-ever and long-delayed state sale of Sabeco, or Saigon Beer Alcohol Beverage Corp, and said it was open to selling a stake of nearly 54 percent, but retained a cap of 49 percent on foreign ownership."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
["Reuters•2 months ago"]
["SE Asia Stocks-Mark time ahead of Fed meeting"]
["By Chris Thomas Dec 12 (Reuters) - Most Southeast Asian stock markets marked time on Tuesday with investors awaiting the U.S Federal Reserve's policy meeting for cues about the world's largest economy, ..."]
[]
["Bloomberg•2 months ago"]
["ThaiBev Is Chief Bidder for Vietnam Beer Stake Deemed Pricey"]
["Vietnam’s largest stake sale is drawing tepid response as Thai Beverage Pcl emerges as the sole bidder willing to fork out more than $2 billion for a stake in Saigon Beer Alcohol Beverage Corp."]
[]
["Simply Wall St.•2 months ago"]
["When Should You Buy Thai Beverage Public Company Limited (SGX:Y92)?"]
["Thai Beverage Public Company Limited (SGX:Y92) maintained its current share price over the past couple of month on the SGX, with a relatively tight range of SGD0.9 to SGD0.98. However,Read More..."]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (15)"]
[]
["Current 0.89"]
["Average 1.05"]
["Low 0.83"]
["High 1.17"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TBVPY Mktw Sum","index":190,"n_rows":531,"n_cols":4,"rows_kept":531,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
[]
["Company Description"]
[]
["Thai Beverage Public Co., Ltd. is a holding company, which engages in beverages business. It operates through the following segments: Spirits, Beer, Non-alcoholic beverage, and Food. The Spirits segment refers to the production and sale of spirits products. The Beer segment is the sale and productio..."]
[]
["Thai Beverage Public Co., Ltd. is a holding company, which engages in beverages business. It operates through the following segments: Spirits, Beer, Non-alcoholic beverage, and Food. The Spirits segment refers to the production and sale of spirits products. The Beer segment is the sale and production of branded beer products. The Non-alcoholic beverages segment refers to the production and sale of branded water, soda, ready-to-drink coffee, energy drink, green tea, and fruit flavoured drinks. The Food segment is the operation of Japanese restaurants and distribution of foods and beverages. The company was founded on October 29, 2003 and is headquartered in Bangkok, Thailand."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[16.09]
[]
["P/E Ratio (with extraordinary items)"]
[]
[16.03]
[]
["P/E Ratio (without extraordinary items)"]
[]
[16.27]
[]
["Price to Sales Ratio"]
[]
[2.95]
[]
["Price to Book Ratio"]
[]
[4.3099999999999996]
[]
["Price to Cash Flow Ratio"]
[]
[18]
[]
["Enterprise Value to EBITDA"]
[]
[18.93]
[]
["Enterprise Value to Sales"]
[]
[3.17]
[]
["Total Debt to Enterprise Value"]
[]
[7.0000000000000007E-2]
[]
["Efficiency"]
[]
["Receivables Turnover"]
[]
[42.65]
[]
["Total Asset Turnover"]
[]
[1]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.17]
[]
["Quick Ratio"]
[]
[0.38]
[]
["Cash Ratio"]
[]
[0.21]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[30.18]
[]
["Operating Margin"]
[]
[14.5]
[]
["Pretax Margin"]
[]
[14.34]
[]
["Net Margin"]
[]
[18.16]
[]
["Return on Assets"]
[]
[18.22]
[]
["Return on Equity"]
[]
[27.95]
[]
["Return on Total Capital"]
[]
[20.74]
[]
["Return on Invested Capital"]
[]
[24.35]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[31.57]
[]
["Total Debt to Total Capital"]
[]
[24]
[]
["Total Debt to Total Assets"]
[]
[20.93]
[]
["Long-Term Debt to Equity"]
[]
[7.77]
[]
["Long-Term Debt to Total Capital"]
[]
[5.9]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Charoen Sirivadhanabhakdi",72,2003,"Executive Chairman"]
["Mr. Thapana Sirivadhanabhakdi",42,2003,"President, Chief Executive Officer & Director"]
["Mr. Sithichai Chaikriangkrai",63,2003,"Chief Financial Officer"]
["Dr. Pisanu Vichiensanth",61,2004,"Director & Executive VP-Technology & Engineering"]
["Ms. Nongnuch Buranasetkul",50,2017,"Senior Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/tbvpy"]
[]
["MarketWatch News on TBVPY"]
[]
["No News currently available for TBVPY"]
[]
["/news/nonmarketwatch/company/us/tbvpy"]
[]
["Other News on TBVPY"]
[]
["Thai Beverage Public Co., Ltd. ADR 2017 Q4 - Results - Earnings Call Slides"]
[]
["12:03 p.m. Nov. 24, 2017"]
[]
["- Seeking Alpha"]
[]
["Thai Beverage: Discount To Global Peers Unwarranted With Catalysts To Narrow The Gap"]
[]
["10:36 a.m. April 22, 2017"]
[]
["- Seeking Alpha"]
[]
["A Look At Distillers: Brown Forman, Constellation Brands And Diageo In The Global Context"]
[]
["11:11 a.m. March 21, 2017"]
[]
["- Seeking Alpha"]
[]
["Thai Beverage Public Co., Ltd. ADR 2016 Q3 - Results - Earnings Call Slides"]
[]
["12:02 p.m. Nov. 22, 2016"]
[]
["- Seeking Alpha"]
[]
["Drinking ETF open for business"]
[]
["8:59 a.m. Oct. 13, 2016"]
[]
["- Seeking Alpha"]
[]
["Why Invest In Singapore Stocks?"]
[]
["8:40 a.m. Jan. 6, 2014"]
[]
["- Seeking Alpha"]
[]
["At a Glance"]
[]
["Thai Beverage Public Co., Ltd."]
[]
["14 Vibhavadee Rangsit Road"]
[]
["Chomphon, Chatuchak"]
[]
["Bangkok, BM 10900"]
[]
["Phone"]
[]
["66 27855555"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43344]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$7.67B"]
[]
["Net Income"]
[]
["$1.39B"]
[]
["2017 Sales Growth"]
[]
[0.06]
[]
["Employees"]
[]
["-"]
[]
["Annual Report for TBVPY"]
[]
["/news/pressrelease/company/us/tbvpy"]
[]
["Press Releases on TBVPY"]
[]
["No News currently available for TBVPY"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Mkwt Basic","index":191,"n_rows":281,"n_cols":5,"rows_kept":281,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["TBVPY"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["TBVPY U.S.: OTC"]
["Thai Beverage PCL ADR"]
["Watchlist CreateTBVPYAlert"]
["TBVPYUSClosedBack To Top"]
["Last Updated: Nov 27, 2017 5:20 p.m. EST Delayed quote"]
[71.77]
["0.99 1.40%"]
["Previous Close"]
[70.78]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["160.5% vs Avg."]
["Volume: 10 65 Day Avg. - 6.2 "]
["Open: 0.00"]
["Close: 71.77"]
["0.00 Day Low/High 0.00"]
["Day Range"]
["67.75 52 Week Low/High 71.77"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $0.00 "]
["Day Range 0.00 - 0.00 "]
["52 Week Range 67.75 - 71.77 "]
["Market Cap $16.81B "]
["Shares Outstanding 251.1M "]
["Public Float n/a "]
["Beta n/a "]
["Rev. per Employee n/a "]
["P/E Ratio 17.92 "]
["EPS $4.00 "]
["Yield 4.06% "]
["Dividend $1.46 "]
["Ex-Dividend Date Feb 8, 2018 "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 6.23 "]
["Performance"]
["5 Day",0]
["1 Month",0]
["3 Month",1.4E-2]
["YTD",0]
["1 Year",0.1832]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["No Headlines Available"]
[]
["No Headlines Available"]
[]
["Recent News"]
["Other News"]
["Press Releases"]
["Thai Beverage Public Co., Ltd. ADR 2017 Q4 - Results - Earnings Call Slides"]
["Thai Beverage Public Co., Ltd. ADR 2017 Q4 - Results - Earnings Call Slides"]
[]
["Nov. 24, 2017 at 12:03 p.m. ET"]
["on Seeking Alpha"]
["Thai Beverage: Discount To Global Peers Unwarranted With Catalysts To Narrow The Gap"]
[]
["Apr. 22, 2017 at 11:36 a.m. ET"]
["on Seeking Alpha"]
["A Look At Distillers: Brown Forman, Constellation Brands And Diageo In The Global Context"]
[]
["Mar. 21, 2017 at 12:11 p.m. ET"]
["on Seeking Alpha"]
["Thai Beverage Public Co., Ltd. ADR 2016 Q3 - Results - Earnings Call Slides"]
[]
["Nov. 22, 2016 at 12:02 p.m. ET"]
["on Seeking Alpha"]
["Drinking ETF open for business"]
[]
["Oct. 13, 2016 at 9:59 a.m. ET"]
["on Seeking Alpha"]
["Why Invest In Singapore Stocks?"]
[]
["Jan. 6, 2014 at 8:40 a.m. ET"]
["on Seeking Alpha"]
[]
["No Headlines Available"]
[]
[]
["Thai Beverage PCL ADR"]
[]
["Thai Beverage Public Co., Ltd. is a holding company, which engages in beverages business. It operates through the following segments: Spirits, Beer, Non-alcoholic beverage, and Food. The Spirits segment refers to the production and sale of spirits products. The Beer segment is the sale and production of branded beer products. The Non-alcoholic beverages segment refers to the production and sale of branded water, soda, ready-to-drink coffee, energy drink, green tea, and fruit flavoured drinks. The Food segment is the operation of Japanese restaurants and distribution of foods and beverages. The company was founded on October 29, 2003 and is headquartered in Bangkok, Thailand.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 14 Full Ratings "]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["TXRH -0.58% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"Y92.SI Yahoo Gr","index":192,"n_rows":277,"n_cols":5,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Thai Beverage Public Company Limited (Y92.SI)"]
["SES - SES Delayed Price. Currency in SGD"]
["0.890.00 (0.00%)"]
["At close: 5:04PM SGT"]
["People also watch"]
["C52.SIOV8.SICC3.SIU96.SIS63.SI"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",0.89]
["Open",0.88]
["Bid","0.88 x 0"]
["Ask","0.89 x 0"]
["Day's Range","0.88 - 0.89"]
["52 Week Range","0.84 - 0.99"]
["Volume",17470900]
["Avg. Volume",18817166]
["Market Cap","22.348B"]
["Beta","N/A"]
["PE Ratio (TTM)",20.7]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.00 (0.00%)"]
["Ex-Dividend Date",42495]
["1y Target Est",1.05]
["Currency in SGD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",2,2,15,14]
["Avg. Estimate",0.01,0.01,0.05,0.05]
["Low Estimate",0.01,0.01,0.04,0.04]
["High Estimate",0.01,0.01,0.06,0.06]
["Year Ago EPS",0.01,0.01,0.04,0.05]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",1,1,15,14]
["Avg. Estimate","2.12B","2.28B","8.55B","8.91B"]
["Low Estimate","2.12B","2.28B","7.96B","8.23B"]
["High Estimate","2.12B","2.28B","9.09B","9.31B"]
["Year Ago Sales","N/A","2.1B","7.89B","8.55B"]
["Sales Growth (year/est)","N/A",8.6999999999999994E-2,8.4000000000000005E-2,4.2000000000000003E-2]
["Earnings History",42735,42825,42916,43008]
["EPS Est.",0.01,0.01,0.01,0.01]
["EPS Actual",0.01,0.01,0.01,0.01]
["Difference",0,0,0,0]
["Surprise %",0,0,0,0]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0.01,0.01,0.05,0.05]
["7 Days Ago",0.01,0.01,0.05,0.05]
["30 Days Ago",0.01,0.01,0.05,0.05]
["60 Days Ago",0.01,0.01,0.05,0.05]
["90 Days Ago",0.01,0.01,0.05,0.05]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","Y92.SI","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year",0.25,"N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",3.0999999999999999E-3,"N/A","N/A",0.12]
["Past 5 Years (per annum)",0.1103,"N/A","N/A","N/A"]
[]
["Singapore Business Review•5 days ago"]
["ThaiBev's profit forecast trimmed 3% after Sabeco acquisition"]
["UOB Kay Hian trimmed down its forecast of Thai Beverage Public Company Limited's (ThaiBev) profits by 3% after its acquisition of a 53.59% stake in Saigon Beer - Alcohol - Beverage Joint Stock Corporation (SABECO). Singapore Business Review previously reported that debt backs the majority of the acquisition. CIMB Research also said ThaiBev will be burdened by an additional debt load of $147.98m-164.42m (THB3.6b-4b)."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Singapore Business Review•27 days ago"]
["Will ThaiBev swap its FCL shares for Fraser & Neave?"]
["The potential exercise could involve swapping its 28% stake in FCL for a 60% stake in F&N. Thai Beverage Public Company Limited (ThaiBev) previously guided that the long-awaited swap to consolidate Thai conglomerate TCC's stake in Fraser & Neave (F&N) under ThaiBev would be completed by the end of 2017."]
[]
["Singapore Business Review•last month"]
["ThaiBev's full-year profit up 38.5% to $1.44b"]
["But sales revenue slightly fell to $7.9b due to weaker beer business. Thai Beverage Public Company Limited's (ThaiBev) net profit for 2017 hit $1.44b (THB34.68b), an increase of 38.5% or $401.11m (THB9.65b) ..."]
["Reuters•last month"]
["SE Asia Stocks-Philippines rises over 1 pct on foreign buying"]
["By Sandhya Sampath Jan 9 (Reuters) - Most Southeast Asian stock markets rose on Tuesday, tracking broader Asian peers, with the Philippine index climbing more than 1 percent on foreign investor purchases ..."]
["Reuters•last month"]
["Asia Graphics-Asia-Pacific shares see biggest gains in eight years in 2017"]
["Jan 3 (Reuters) - Asia-Pacific shares, led by those Vietnam, South Korea and India, registered their highest gains in eight years in 2017, driven by a pick-up in global demand that boosted the region's ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Singapore Business Review•2 months ago"]
["Is ThaiBev's Sabeco deal too expensive?"]
["Debt backs the majority of consideration price for the beermaker. Thai Beverage Public Company Limited's (ThaiBev) acquisition of a 53.59% stake in Saigon Beer - Alcohol - Beverage Joint Stock Corporation ..."]
[]
["Singapore Business Review•2 months ago"]
["ThaiBev buys Sabeco for $6.52b"]
["It sees it fit for its emergence as the largest Southeast Asian beverage firm. Thai Beverage Public Company Limited (ThaiBev), through its associate Vietnam Beverage, successfully bought 53.59% of Saigon ..."]
["Reuters•2 months ago"]
["Thai beer magnate extends SE Asia push with $4.8 billion Sabeco deal"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Thai Beverage (TBEV.SI) has won an auction to buy a majority stake worth $4.84 billion (£3.62 billion) in Vietnam's top brewer Sabeco (SAB.HM), a lofty deal that adds a major asset to the beer-to-property empire of Thai magnate Charoen Sirivadhanabhakdi. The deal is a big step for Charoen, the son of a Bangkok street vendor, who is emerging as one of Asia's biggest power players in brewing. The Sabeco deal will also help Thai Beverage (Thai Bev) tap into Vietnam's beer market, worth about $6.48 billion last year, where a young population and booming economy are an attractive lure, despite political resistance, a high minimum bid price and a cap on foreign ownership."]
["Reuters•2 months ago"]
["Thai beer magnate extends SE Asia push with $4.8 billion Sabeco deal"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Thai Beverage (TBEV.SI) has won an auction to buy a majority stake worth $4.84 billion in Vietnam's top brewer Sabeco (SAB.HM), a lofty deal that adds a major asset to the beer-to-property empire of Thai magnate Charoen Sirivadhanabhakdi. The deal is a big step for Charoen, the son of a Bangkok street vendor, who is emerging as one of Asia's biggest power players in brewing. The Sabeco deal will also help Thai Beverage (Thai Bev) tap into Vietnam's beer market, worth about $6.48 billion last year, where a young population and booming economy are an attractive lure, despite political resistance, a high minimum bid price and a cap on foreign ownership."]
[]
["Sponsored"]
[]
["Money Morning"]
["6th Graders Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Reuters•2 months ago"]
["SE Asia Stocks-Vietnam up 2.5 pct on Sabeco stake sale; Philippines rebounds"]
["By Nikhil Nainan Dec 18 (Reuters) - Vietnam shares rose more than 2 percent on Monday, helped by a $5 billion stake sale in state-owned Sabeco in the country's biggest ever privatisation process, while ..."]
["Reuters•2 months ago"]
["Thai Beverage unit wins auction to buy 54 percent stake in Sabeco"]
["HO CHI MINH CITY (Reuters) - A unit of Thai Beverage (TBEV.SI) won the auction to buy a $5 billion (3.74 billion pounds) or 54 percent stake in top brewer Sabeco (SAB.HM) in the country's biggest ever ..."]
["Reuters•2 months ago"]
["Thai Beverage unit wins auction to buy 54 percent stake in Sabeco"]
["A unit of Thai Beverage won the auction to buy a $5 billion or 54 percent stake in top brewer Sabeco in the country's biggest ever privatization process, an official from the Ho Chi Minh City Stock Exchange ..."]
[]
["Singapore Business Review•2 months ago"]
["ThaiBev bids for 53.59% stake in Sabeco"]
["Thai Beverage Public Company Limited (ThaiBev) submitted a bid for 53.59% of Saigon Beer - Alcohol - Beverage Joint Stock Corporation (SABECO) through its associate Vietnam Beverage Company Limited (Vietnam Beverage). According to an announcement, Vietnam Beverage will have to submit its bid to Vietnam's trade ministry by 2 p.m. Ho Chi Minh City time on 18 December 2017. \"Vietnam Beverage’s bidding price will only be finalised and notified to the Ministry, together with the submission of its bid, on 18 December 2017,\" ThaiBev said."]
[]
["Sponsored"]
[]
["Stansberry Research"]
["Guess Who's About To Go Bankrupt Next In America"]
["The man who predicted the collapse of GM, Fannie, and Freddie says the next big bankruptcy is going to catch everyone by surprise. Learn more here."]
[]
["Simply Wall St.•2 months ago"]
["What Investors Should Know About Thai Beverage Public Company Limited’s (SGX:Y92) Financial Strength"]
["A market capitalization of SGD24.36B puts Thai Beverage Public Company Limited (SGX:Y92) in the basket of stocks categorized as large-caps. These stocks draw significant attention from the investing community dueRead More..."]
[]
["Bloomberg•2 months ago"]
["ThaiBev Bets Big in Vietnam With $4.8 Billion Brewery Stake"]
["Thai Beverage Pcl is doubling down on Vietnam after it partnered with a local company to buy a $4.8 billion stake in the country’s largest brewer, a key step for the company controlled by billionaire Charoen ..."]
["Reuters•2 months ago"]
["Thai Bev's unit seeks to buy a near $5 billion stake in Sabeco"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Vietnam's trade ministry said on Sunday that Vietnam Beverage Co Ltd, a unit of Thai Beverage, was the only investor seeking to buy all shares of Vietnamese brewer Sabeco on offer worth nearly $5 billion. The government has set a minimum sale price of 320,000 dong or $14.10 per share for Saigon Beer Alcohol Beverage Corp (Sabeco), whose shares have nearly trebled to 309,200 dong since its listing a year ago. The trade ministry said in a statement on Sunday that two investors had registered to participate in the Dec. 18 sale auction for a stake in Sabeco, with Thai Bev's unit Vietnam Beverage wanting to buy all shares on offer worth around 54 percent of Sabeco."]
["Reuters•2 months ago"]
["Vietnam to name buyer of up to $5 billion stake in top brewer Sabeco"]
["Ho CHI MINH CITY/SINGAPORE (Reuters) - Vietnam is set to auction an up to $5 billion stake in top brewer Sabeco (SAB.HM) on Monday, with Thai Beverage (TBEV.SI) the only potential bidder to have expressed interest in a majority stake. The keenly anticipated sale of the state-owned maker of Bia Saigon gained momentum in recent months after being hampered for years by political resistance, fickle policy-making and complications over valuations. The government has set a minimum sale price of 320,000 dong or $14.10 a share for Saigon Beer Alcohol Beverage Corp (Sabeco), whose shares have nearly trebled to 309,200 dong since its listing a year ago."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
["Reuters•2 months ago"]
["Thai Beverage unit seeks to buy 51 percent of Vietnam's Sabeco"]
["A unit of Thai Beverage has expressed interest in buying about 51 percent of Vietnam's Sabeco, the Vietnamese trade ministry, which is looking to sell a $5 billion (3.8 billion pounds) stake in the nation's biggest brewer, said. Vietnam Beverage Company Ltd wants to buy 327 million Sabeco shares, equal to around 51 percent of the beer firm, the ministry said in a statement sent to reporters on Wednesday. The Sabeco auction is on Dec. 18, and bidders keen to own a stake of 25 percent or more of Sabeco's shares need to inform local authorities a week ahead."]
["The Wall Street Journal•2 months ago"]
["[$$] Thai Tycoon Makes Frothy Offer for Stake in Vietnam’s Largest Beer Maker"]
["One of Thailand’s richest tycoons is looking to buy a quarter of Vietnam’s largest beer maker in a deal worth at least $2.25 billion, making his company the sole bidder wanting to buy a substantial stake...."]
[]
["Capital Cube•2 months ago"]
["Thai Beverage Public Co., Ltd. breached its 50 day moving average in a Bullish Manner : Y92-SG : December 13, 2017"]
["Categories: Europe Stock Alerts Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Thai Beverage Public Co., Ltd.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving ... Read more (Read more...)"]
["Reuters•2 months ago"]
["Thai Beverage emerges as only potential bidder for large stake in Vietnam's Sabeco"]
["HANOI/SINGAPORE (Reuters) - Thai Beverage, through a Vietnam unit, has emerged as the only potential bidder which has registered to own at least 25 percent of the nation's top brewer, Sabeco, in which the government is selling a $5 billion (3.8 billion pounds) stake, although no formal bid has been made. Last month, Vietnam announced its biggest-ever and long-delayed state sale of Sabeco, or Saigon Beer Alcohol Beverage Corp, and said it was open to selling a stake of nearly 54 percent, but retained a cap of 49 percent on foreign ownership."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Reuters•2 months ago"]
["SE Asia Stocks-Mark time ahead of Fed meeting"]
["By Chris Thomas Dec 12 (Reuters) - Most Southeast Asian stock markets marked time on Tuesday with investors awaiting the U.S Federal Reserve's policy meeting for cues about the world's largest economy, ..."]
[]
["Bloomberg•2 months ago"]
["ThaiBev Is Chief Bidder for Vietnam Beer Stake Deemed Pricey"]
["Vietnam’s largest stake sale is drawing tepid response as Thai Beverage Pcl emerges as the sole bidder willing to fork out more than $2 billion for a stake in Saigon Beer Alcohol Beverage Corp."]
[]
["Simply Wall St.•2 months ago"]
["When Should You Buy Thai Beverage Public Company Limited (SGX:Y92)?"]
["Thai Beverage Public Company Limited (SGX:Y92) maintained its current share price over the past couple of month on the SGX, with a relatively tight range of SGD0.9 to SGD0.98. However,Read More..."]
["Recommendation Rating"]
[]
[2.1]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (15)"]
[]
["Current 0.89"]
["Average 1.05"]
["Low 0.83"]
["High 1.17"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TBVPY Mktwth Gr","index":193,"n_rows":295,"n_cols":1,"rows_kept":295,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Income Qtr","index":194,"n_rows":359,"n_cols":7,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Thai Beverage PCL ADR"]
["View Ratios"]
["All values SGD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","1.5B","1.87B","2.03B","1.84B","1.94B"]
["Sales Growth","-",0.2472,8.7599999999999997E-2,-9.4899999999999998E-2,5.4800000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","1.04B","1.3B","1.4B","1.27B","1.36B"]
["COGS excluding D&A","1B","1.25B","1.36B","1.22B","1.32B"]
["Depreciation & Amortization Expense","43.03M","42.84M","43.46M","44.22M","43.41M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.2422,8.2000000000000003E-2,-9.8100000000000007E-2,7.5399999999999995E-2]
["Gross Income","452.6M","569.81M","626.89M","571.82M","577.03M"]
["Gross Income Growth","-",0.25900000000000001,0.1002,-8.7900000000000006E-2,9.1000000000000004E-3]
["Gross Profit Margin","-","-","-","-",0.29780000000000001,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","310.25M","272.89M","327.52M","318.38M","316.07M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","310.25M","272.89M","327.52M","318.38M","316.07M"]
["SGA Growth","-",-0.12039999999999999,0.20019999999999999,-2.7900000000000001E-2,-7.3000000000000001E-3]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-","-","-","-","-"]
["EBIT after Unusual Expense","-","-","-","-","-"]
["Non Operating Income/Expense","12.47M","5.74M","9.92M","5.36M","5.5M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","10.72M","11.04M","9.39M","9.37M","9.78M"]
["Interest Expense Growth","-",2.9899999999999999E-2,-0.14910000000000001,-2.3E-3,4.3900000000000002E-2]
["Gross Interest Expense","10.72M","11.04M","9.39M","9.37M","9.78M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","144.29M","292.42M","299.94M","250.15M","256.8M"]
["Pretax Income Growth","-",1.0266,2.5700000000000001E-2,-0.16600000000000001,2.6599999999999999E-2]
["Pretax Margin","-","-","-","-",0.13250000000000001,"NA"]
["Income Tax","28.31M","56.08M","56.2M","46.29M","48.51M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","60.9M","72.26M","21.45M","416.56M","(1.79M)"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","176.87M","308.6M","265.19M","620.46M","206.5M"]
["Minority Interest Expense","-","1.12M",846607,"2.47M","2.49M"]
["Net Income","176.87M","307.48M","264.34M","617.98M","204.02M"]
["Net Income Growth","-",0.73839999999999995,-0.14030000000000001,1.3378000000000001,-0.66990000000000005]
["Net Margin Growth","-","-","-","-",0.1053,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","176.87M","307.48M","264.34M","617.98M","204.02M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","176.87M","307.48M","264.34M","617.98M","204.02M"]
["EPS (Basic)",0.01,0.01,0.01,0.02,0.01]
["EPS (Basic) Growth","-",0.77139999999999997,-0.1532,1.3524,-0.66800000000000004]
["Basic Shares Outstanding","25.11B","25.11B","25.11B","25.11B","25.11B"]
["EPS (Diluted)",0.01,0.01,0.01,0.02,0.01]
["EPS (Diluted) Growth","-",0.77139999999999997,-0.1532,1.3524,-0.66800000000000004]
["Diluted Shares Outstanding","25.11B","25.11B","25.11B","25.11B","25.11B"]
["EBITDA","185.38M","339.76M","342.84M","297.65M","304.37M"]
["EBITDA Growth","-",0.83279999999999998,8.9999999999999993E-3,-0.1318,2.2599999999999999E-2]
["EBITDA Margin","-","-","-","-",0.15709999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Balance Qtr","index":195,"n_rows":387,"n_cols":7,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Thai Beverage PCL ADR"]
["View Ratios"]
["Assets"]
["All values SGD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","199.23M","191.87M","101.62M","157.59M","404.29M"]
["Cash Only","199.07M","191.87M","101.62M","157.59M","404.29M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-3.6900000000000002E-2,-0.47039999999999998,0.55079999999999996,1.5654999999999999]
["Cash & ST Investments / Total Assets",2.7E-2,2.5499999999999998E-2,1.34E-2,2.07E-2,5.11E-2]
["Total Accounts Receivable","175.34M","178.03M","209.46M","169.99M","184.33M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","2.64M","2.66M","2.52M","2.31M","2.24M"]
["Bad Debt/Doubtful Accounts","(2.64M)","(2.66M)","(2.52M)","(2.31M)","(2.24M)"]
["Other Receivables","73.5M","42.24M","66.08M","50.1M","77.36M"]
["Accounts Receivable Growth","-",1.54E-2,0.17649999999999999,-0.18840000000000001,8.4400000000000003E-2]
["Accounts Receivable Turnover",8.5299999999999994,10.48,9.69,10.81,10.51]
["Inventories","1.5B","1.44B","1.53B","1.56B","1.54B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","95.97M","173.11M","179.9M","150.45M","150.82M"]
["Miscellaneous Current Assets","28.72M","173.11M","179.9M","150.45M","77.61M"]
["Total Current Assets","1.97B","1.98B","2.02B","2.04B","2.28B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","1.88B","1.94B","1.95B","1.94B","1.98B"]
["Property, Plant & Equipment - Gross","4.55B","-","-","-","4.87B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","2.67B","-","-","-","2.89B"]
["Total Investments and Advances","3.15B","3.2B","3.24B","3.25B","3.26B"]
["Other Long-Term Investments","58.39M","72.17M","68.84M","68.46M","68.85M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","284.77M","291.92M","294.04M","293.04M","291.42M"]
["Net Goodwill","276.43M","283.29M","285.43M","284.65M","283.56M"]
["Net Other Intangibles","8.34M","8.63M","8.61M","8.39M","7.86M"]
["Other Assets","79.68M","80.48M","80.11M","82.16M","79.4M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","7.38B","7.52B","7.61B","7.62B","7.91B"]
["Assets - Total - Growth","-",1.83E-2,1.1900000000000001E-2,2.0999999999999999E-3,3.7400000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","747.48M","935.92M","1.06B","1.31B","1.25B"]
["Short Term Debt","137.53M","138.5M","243.29M","302.24M","232.42M"]
["Current Portion of Long Term Debt","609.95M","797.42M","819.61M","1.01B","1.02B"]
["Accounts Payable","178.33M","168.59M","229.83M","187.17M","195.32M"]
["Accounts Payable Growth","-",-5.4600000000000003E-2,0.36320000000000002,-0.18559999999999999,4.3499999999999997E-2]
["Income Tax Payable","67.56M","124.18M","110.69M","97.6M","149.23M"]
["Other Current Liabilities","297.99M","265.3M","302.05M","292.03M","348.18M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","297.99M","265.3M","302.05M","292.03M","348.18M"]
["Total Current Liabilities","1.29B","1.49B","1.71B","1.89B","1.94B"]
["Long-Term Debt","1.07B","681.39M","609.95M","405.31M","407.18M"]
["Long-Term Debt excl. Capitalized Leases","1.07B","681.39M","609.95M","405.31M","407.18M"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","113.56M","116.79M","114.51M","116.32M","125.78M"]
["Deferred Taxes","25.77M","22.35M","19.8M","18.48M","14.62M"]
["Deferred Taxes - Credit","40.41M","38.65M","37.45M","36.03M","35.34M"]
["Deferred Taxes - Debit","14.64M","16.3M","17.65M","17.55M","20.73M"]
["Other Liabilities","4.76M","4.84M","4.55M","4.13M","4.03M"]
["Other Liabilities (excl. Deferred Income)","4.76M","4.84M","4.55M","4.13M","4.03M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","2.52B","2.34B","2.47B","2.45B","2.51B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.3407,0.31059999999999999,0.32490000000000002,0.32140000000000002,0.31780000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","4.72B","5.04B","4.99B","5.03B","5.24B"]
["Common Stock Par/Carry Value","988.06M","1.01B","1.02B","1.02B","1.02B"]
["Retained Earnings","2.64B","3.02B","2.9B","3.3B","3.32B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(33.8M)","(100.82M)","(125.53M)","(117.62M)","(127.57M)"]
["Unrealized Gain/Loss Marketable Securities",472190,443772,528626,445845,407181]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.63990000000000002,0.66959999999999997,0.65559999999999996,0.65910000000000002,0.66300000000000003]
["Total Shareholders' Equity","4.72B","5.04B","4.99B","5.03B","5.24B"]
["Total Shareholders' Equity / Total Assets",0.63990000000000002,0.66959999999999997,0.65559999999999996,0.65910000000000002,0.66300000000000003]
["Accumulated Minority Interest","143.31M","148.42M","148.34M","148.55M","152M"]
["Total Equity","4.87B","5.18B","5.14B","5.17B","5.4B"]
["Liabilities & Shareholders' Equity","7.38B","7.52B","7.61B","7.62B","7.91B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TBVPY Cash Qtr","index":196,"n_rows":368,"n_cols":7,"rows_kept":368,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Thai Beverage PCL ADR"]
["OTC: TBVPY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Thai Beverage PCL ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Nov 27, 2017, 5:20 p.m."]
[]
["TBVPY"]
["/quotes/zigman/531054/delayed"]
[]
["$"]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 10"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/531054/delayed"]
[]
["Previous close"]
[]
[70.78]
[]
[71.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
["n/a"]
[]
["n/a"]
[]
["52 week low"]
[]
["52 week high"]
[]
[67.75]
[]
[71.77]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Thai Beverage PCL ADR"]
["View Ratios"]
["Operating Activities"]
["All values SGD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","181.81M","308.6M","268.79M","624.05M","212.25M"]
["Net Income Growth","-",0.69740000000000002,-0.129,1.3217000000000001,-0.65990000000000004]
["Depreciation, Depletion & Amortization","43.77M","42.88M","43.91M","44.77M","43.84M"]
["Depreciation and Depletion","43.26M","42.41M","43.42M","44.27M","43.3M"]
["Amortization of Intangible Assets",512009,478261,489290,492920,536894]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(93.04M)","(14.23M)","32.93M","(400.09M)","55.86M"]
["Funds from Operations","132.54M","337.25M","345.64M","268.77M","311.9M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","40.75M","(33.12M)","(21.39M)","(16.73M)","75.27M"]
["Receivables","16.62M","(27.3M)","(27.57M)","36.33M","25.1M"]
["Accounts Payable","(12.7M)","(14.07M)","59.38M","(41.99M)","7.48M"]
["Other Assets/Liabilities","47.64M","(90.51M)","24.96M","19.83M","18.65M"]
["Net Operating Cash Flow","173.3M","304.13M","324.25M","252.04M","387.17M"]
["Net Operating Cash Flow Growth","-",0.755,6.6100000000000006E-2,-0.22270000000000001,0.53620000000000001]
["Net Operating Cash Flow / Sales",0.1158,0.16300000000000001,0.15970000000000001,0.13719999999999999,0.19980000000000001]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(42.94M)","(73.61M)","(42.21M)","(39.15M)","(69.32M)"]
["Capital Expenditures (Fixed Assets)","(41.69M)","(72.89M)","(41.84M)","(38.98M)","(68.6M)"]
["Capital Expenditures (Other Assets)","(1.26M)",-717391,-371104,-169133,-720485]
["Capital Expenditures Growth","-",-0.71409999999999996,0.42659999999999998,7.2599999999999998E-2,-0.77070000000000005]
["Capital Expenditures / Sales",-2.87E-2,-3.9399999999999998E-2,-2.0799999999999999E-2,-2.1299999999999999E-2,-3.5799999999999998E-2]
["Net Assets from Acquisitions","-","-","-",-40569,-40956]
["Sale of Fixed Assets & Businesses","2.78M","1.28M","1.59M","2.17M","1.7M"]
["Purchase/Sale of Investments",7434,518116,"1.74M",-391461,8920]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments",7434,518116,"1.74M",-391461,8920]
["Other Uses","-",-398550,35719,"(2.96M)","2.39M"]
["Other Sources",-383664,39855,460,40823,388]
["Net Investing Cash Flow","(40.08M)","(72.18M)","(38.85M)","(40.34M)","(67.45M)"]
["Net Investing Cash Flow Growth","-",-0.80100000000000005,0.46179999999999999,-3.8300000000000001E-2,-0.67230000000000001]
["Net Investing Cash Flow / Sales",-2.6800000000000001E-2,-3.8699999999999998E-2,-1.9099999999999999E-2,-2.1999999999999999E-2,-3.4799999999999998E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","(201.5M)","-","(404.92M)","(206.29M)","3M"]
["Common Dividends","(198.96M)","-","(404.92M)","(206.29M)","(2.92M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","-","-","-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","159.84M","(242.12M)","38.09M","48.25M","(70.93M)"]
["Change in Current Debt","3.1M","(2.55M)","103.1M","62.74M","(72.3M)"]
["Change in Long-Term Debt","156.75M","(239.57M)","(65.01M)","(14.5M)","1.36M"]
["Issuance of Long-Term Debt","236.41M","-","322.52M","2.03M","(1.59M)"]
["Reduction in Long-Term Debt","(79.66M)","(239.57M)","(387.53M)","(16.53M)","2.96M"]
["Other Funds","(1.61M)","-","(2.18M)","(1.72M)",22148]
["Other Uses","(1.61M)","-","(2.18M)","(1.72M)",22148]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(41.03M)","(242.12M)","(369.01M)","(159.76M)","(76.04M)"]
["Net Financing Cash Flow Growth","-",-4.9009999999999998,-0.52410000000000001,0.56710000000000005,0.52400000000000002]
["Net Financing Cash Flow / Sales",-2.7400000000000001E-2,-0.12970000000000001,-0.18179999999999999,-8.6999999999999994E-2,-3.9199999999999999E-2]
["Exchange Rate Effect","(9.73M)","(1.91M)","(7.52M)","3.79M","2.3M"]
["Miscellaneous Funds",0,0,0,-40569,40569]
["Net Change in Cash","82.46M","(12.08M)","(91.13M)","55.7M","246.02M"]
["Free Cash Flow","131.61M","231.24M","282.41M","213.06M","318.57M"]
["Free Cash Flow Growth","-",0.75700000000000001,0.2213,-0.24560000000000001,0.49519999999999997]
["Free Cash Flow Yield","-","-","-","-",1.8800000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Income St","index":197,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Brown-Forman Corp. Cl A"]
["View Ratios"]
["Fiscal year is May-April. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","2.85B","2.99B","3.07B","3.03B","2.95B"]
["Sales Growth","-",4.99E-2,2.58E-2,-1.2699999999999999E-2,-2.5100000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","898M","913M","951M","945M","973M"]
["COGS excluding D&A","847M","863M","900M","889M","915M"]
["Depreciation & Amortization Expense","51M","50M","51M","56M","58M"]
["Depreciation","51M","50M","51M","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",1.67E-2,4.1599999999999998E-2,-6.3E-3,2.9600000000000001E-2]
["Gross Income","1.95B","2.08B","2.12B","2.08B","1.98B"]
["Gross Income Growth","-",6.5100000000000005E-2,1.8800000000000001E-2,-1.5599999999999999E-2,-4.99E-2]
["Gross Profit Margin","-","-","-","-",0.6704,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","1.06B","1.12B","1.13B","1.11B","1.05B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","1.06B","1.12B","1.13B","1.11B","1.05B"]
["SGA Growth","-",6.0499999999999998E-2,1.0699999999999999E-2,-2.5600000000000001E-2,-4.9799999999999997E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","(5M)","(11M)","(30M)","4M","3M"]
["EBIT after Unusual Expense","897M","966M","1.01B","974M","926M"]
["Non Operating Income/Expense","3M","5M","15M","559M","63M"]
["Non-Operating Interest Income","3M","2M","2M","2M","3M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","38M","26M","27M","46M","59M"]
["Interest Expense Growth","-",-0.31580000000000003,3.85E-2,0.70369999999999999,0.28260000000000002]
["Gross Interest Expense","38M","26M","27M","46M","59M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","865M","947M","1B","1.49B","933M"]
["Pretax Income Growth","-",9.4799999999999995E-2,5.8099999999999999E-2,0.48599999999999999,-0.37340000000000001]
["Pretax Margin","-","-","-","-",0.31609999999999999,"NA"]
["Income Tax","274M","288M","318M","422M","264M"]
["Income Tax - Current Domestic","207M","244M","270M","365M","234M"]
["Income Tax - Current Foreign","41M","49M","42M","47M","40M"]
["Income Tax - Deferred Domestic","25M","1M","17M","27M","(1M)"]
["Income Tax - Deferred Foreign","1M","(6M)","(11M)","(17M)","(9M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","591M","659M","684M","1.07B","669M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","591M","659M","684M","1.07B","669M"]
["Net Income Growth","-",0.11509999999999999,3.7900000000000003E-2,0.55989999999999995,-0.373]
["Net Margin Growth","-","-","-","-",0.2266,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","591M","659M","684M","1.07B","669M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","591M","659M","684M","1.07B","669M"]
["EPS (Basic)",1.39,1.54,1.62,2.63,1.73]
["EPS (Basic) Growth","-",0.11459999999999999,4.6199999999999998E-2,0.62849999999999995,-0.34389999999999998]
["Basic Shares Outstanding","426.74M","426.91M","423.19M","405.95M","387.71M"]
["EPS (Diluted)",1.38,1.53,1.61,2.61,1.71]
["EPS (Diluted) Growth","-",0.11269999999999999,4.9000000000000002E-2,0.62619999999999998,-0.3448]
["Diluted Shares Outstanding","429.97M","430.16M","426.17M","408.56M","390.46M"]
["EBITDA","943M","1.01B","1.03B","1.03B","987M"]
["EBITDA Growth","-",6.5699999999999995E-2,2.7900000000000001E-2,1E-3,-4.5499999999999999E-2]
["EBITDA Margin","-","-","-","-",0.33429999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Balance Sheet","index":198,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Brown-Forman Corp. Cl A"]
["View Ratios"]
["Assets"]
["Fiscal year is May-April. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","204M","437M","370M","263M","182M"]
["Cash Only","204M","437M","370M","263M","182M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.1422000000000001,-0.15329999999999999,-0.28920000000000001,-0.308]
["Cash & ST Investments / Total Assets",5.6300000000000003E-2,0.1065,8.8200000000000001E-2,6.2899999999999998E-2,3.9399999999999998E-2]
["Total Accounts Receivable","548M","569M","583M","559M","557M"]
["Accounts Receivables, Net","548M","569M","583M","559M","557M"]
["Accounts Receivables, Gross","557M","578M","593M","568M","564M"]
["Bad Debt/Doubtful Accounts","(9M)","(9M)","(10M)","(9M)","(7M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",3.8300000000000001E-2,2.46E-2,-4.1200000000000001E-2,-3.5999999999999999E-3]
["Accounts Receivable Turnover",5.2,5.25,5.26,5.42,5.3]
["Inventories","827M","882M","953M","1.05B","1.27B"]
["Finished Goods","633M","691M","771M","853M","1.06B"]
["Work in Progress","137M","144M","121M","116M","119M"]
["Raw Materials","57M","47M","61M","85M","92M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","242M","289M","348M","357M","342M"]
["Miscellaneous Current Assets","119M","117M","167M","149M","132M"]
["Total Current Assets","1.82B","2.18B","2.25B","2.23B","2.35B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","450M","526M","586M","629M","713M"]
["Property, Plant & Equipment - Gross","956M","1.05B","1.14B","1.22B","1.33B"]
["Buildings","351M","381M","419M","468M","497M"]
["Land & Improvements","70M","72M","72M","76M","81M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","506M","528M","554M","588M","620M"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","1.29B","1.3B","1.22B","1.19B","1.39B"]
["Net Goodwill","617M","620M","607M","590M","753M"]
["Net Other Intangibles","668M","677M","611M","595M","641M"]
["Other Assets","56M","85M","117M","119M","151M"]
["Tangible Other Assets","56M","85M","69M","55M","70M"]
["Total Assets","3.63B","4.1B","4.19B","4.18B","4.63B"]
["Assets - Total - Growth","-",0.13150000000000001,2.1899999999999999E-2,-2.3999999999999998E-3,0.1057]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","5M","8M","440M","271M","460M"]
["Short Term Debt","3M","8M","190M","271M","211M"]
["Current Portion of Long Term Debt","2M","-","250M","-","249M"]
["Accounts Payable","133M","134M","123M","121M","137M"]
["Accounts Payable Growth","-",7.4999999999999997E-3,-8.2100000000000006E-2,-1.6299999999999999E-2,0.13220000000000001]
["Income Tax Payable","17M","79M","21M","19M","9M"]
["Other Current Liabilities","318M","340M","374M","380M","364M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","112M","111M","110M","105M","97M"]
["Miscellaneous Current Liabilities","206M","229M","264M","275M","267M"]
["Total Current Liabilities","473M","561M","958M","791M","970M"]
["Long-Term Debt","997M","997M","748M","1.23B","1.69B"]
["Long-Term Debt excl. Capitalized Leases","997M","997M","748M","1.23B","1.69B"]
["Non-Convertible Debt","997M","997M","748M","1.23B","1.69B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","244M","311M","353M","314M"]
["Deferred Taxes","166M","174M","164M","143M","179M"]
["Deferred Taxes - Credit","180M","192M","182M","160M","195M"]
["Deferred Taxes - Debit","14M","18M","18M","17M","16M"]
["Other Liabilities","348M","77M","89M","87M","87M"]
["Other Liabilities (excl. Deferred Income)","348M","77M","89M","87M","87M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","2B","2.07B","2.29B","2.62B","3.26B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.55100000000000005,0.50480000000000003,0.54569999999999996,0.62660000000000005,0.70379999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","1.63B","2.03B","1.91B","1.56B","1.37B"]
["Common Stock Par/Carry Value","34M","34M","34M","34M","68M"]
["Retained Earnings","2.5B","2.89B","3.3B","4.07B","4.47B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","10M","6M","(108M)","(131M)","(204M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(766M)","(789M)","(1.23B)","(2.3B)","(2.84B)"]
["Common Equity / Total Assets",0.44900000000000001,0.49519999999999997,0.45429999999999998,0.37340000000000001,0.29620000000000002]
["Total Shareholders' Equity","1.63B","2.03B","1.91B","1.56B","1.37B"]
["Total Shareholders' Equity / Total Assets",0.44900000000000001,0.49519999999999997,0.45429999999999998,0.37340000000000001,0.29620000000000002]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","1.63B","2.03B","1.91B","1.56B","1.37B"]
["Liabilities & Shareholders' Equity","3.63B","4.1B","4.19B","4.18B","4.63B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Cash Flow","index":199,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Brown-Forman Corp. Cl A"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is May-April. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","591M","659M","684M","1.07B","669M"]
["Net Income Growth","-",0.11509999999999999,3.7900000000000003E-2,0.55989999999999995,-0.373]
["Depreciation, Depletion & Amortization","51M","50M","51M","56M","58M"]
["Depreciation and Depletion","51M","50M","51M","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","26M","(5M)","6M","10M","(10M)"]
["Deferred Taxes","26M","(5M)","6M","10M","(10M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","13M","14M","24M","(468M)","16M"]
["Funds from Operations","681M","718M","765M","665M","733M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(144M)","(69M)","(157M)","(141M)","(94M)"]
["Receivables","(65M)","(34M)","(50M)","8M","6M"]
["Accounts Payable","58M","31M","64M","29M","(17M)"]
["Other Assets/Liabilities","(49M)","(59M)","(11M)","(58M)","14M"]
["Net Operating Cash Flow","537M","649M","608M","524M","639M"]
["Net Operating Cash Flow Growth","-",0.20860000000000001,-6.3200000000000006E-2,-0.13819999999999999,0.2195]
["Net Operating Cash Flow / Sales",0.18859999999999999,0.21709999999999999,0.19819999999999999,0.1731,0.2165]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(97M)","(129M)","(125M)","(110M)","(115M)"]
["Capital Expenditures (Fixed Assets)","(95M)","(126M)","(120M)","(110M)","(115M)"]
["Capital Expenditures (Other Assets)","(2M)","(3M)","(5M)","-","-"]
["Capital Expenditures Growth","-",-0.32990000000000003,3.1E-2,0.12,-4.5499999999999999E-2]
["Capital Expenditures / Sales",-3.4099999999999998E-2,-4.3099999999999999E-2,-4.0800000000000003E-2,-3.6299999999999999E-2,-3.9E-2]
["Net Assets from Acquisitions","-","-","-","-","(307M)"]
["Sale of Fixed Assets & Businesses","-","2M","-","543M","-"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(97M)","(127M)","(125M)","433M","(422M)"]
["Net Investing Cash Flow Growth","-",-0.30930000000000002,1.5699999999999999E-2,4.4640000000000004,-1.9745999999999999]
["Net Investing Cash Flow / Sales",-3.4099999999999998E-2,-4.2500000000000003E-2,-4.0800000000000003E-2,0.14299999999999999,-0.14299999999999999]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(1.06B)","(233M)","(256M)","(266M)","(274M)"]
["Common Dividends","(1.06B)","(233M)","(256M)","(266M)","(274M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(16M)","(49M)","(462M)","(1.11B)","(561M)"]
["Repurchase of Common & Preferred Stk.","(16M)","(49M)","(462M)","(1.11B)","(561M)"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","486M","3M","183M","315M","590M"]
["Change in Current Debt","(1M)","5M","183M","80M","(122M)"]
["Change in Long-Term Debt","487M","(2M)","-","235M","712M"]
["Issuance of Long-Term Debt","740M","-","-","485M","712M"]
["Reduction in Long-Term Debt","(253M)","(2M)","-","(250M)","-"]
["Other Funds","17M","(9M)","4M","(2M)","(40M)"]
["Other Uses","-","(19M)","(14M)","(17M)","(40M)"]
["Other Sources","17M","10M","18M","15M","-"]
["Net Financing Cash Flow","(576M)","(288M)","(531M)","(1.06B)","(285M)"]
["Net Financing Cash Flow Growth","-",0.5,-0.84379999999999999,-0.99619999999999997,0.73109999999999997]
["Net Financing Cash Flow / Sales",-0.20219999999999999,-9.6299999999999997E-2,-0.1731,-0.35010000000000002,-9.6500000000000002E-2]
["Exchange Rate Effect","2M","(1M)","(19M)","(4M)","(13M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(134M)","233M","(67M)","(107M)","(81M)"]
["Free Cash Flow","442M","523M","488M","414M","524M"]
["Free Cash Flow Growth","-",0.18329999999999999,-6.6900000000000001E-2,-0.15160000000000001,0.26569999999999999]
["Free Cash Flow Yield","-","-","-","-",1.35E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:11 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF-A Summary","index":200,"n_rows":299,"n_cols":2,"rows_kept":299,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Brown-Forman Corporation (BF-A)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["64.77+2.08 (+3.32%)"]
["At close: 4:00PM EST"]
["People also watch"]
["BF-BSTZ-BTAPBREWHEINY"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",62.69]
["Open",63.04]
["Bid","62.55 x 100"]
["Ask","64.16 x 100"]
["Day's Range","62.96 - 64.83"]
["52 Week Range","34.50 - 66.00"]
["Volume",14681]
["Avg. Volume",32380]
["Market Cap","24.956B"]
["Beta",0.69]
["PE Ratio (TTM)",33.729999999999997]
["EPS (TTM)",1.92]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.63 (1.01%)"]
["Ex-Dividend Date",43188]
["1y Target Est","N/A"]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","24.96B"]
["Enterprise Value 3","26.09B"]
["Trailing P/E ",33.729999999999997]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",7.95]
["Price/Book (mrq)",15.11]
["Enterprise Value/Revenue 3",8.31]
["Enterprise Value/EBITDA 6",22.84]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42855]
["Most Recent Quarter (mrq)",43039]
["Profitability"]
["Profit Margin ",0.2369]
["Operating Margin (ttm)",0.34429999999999999]
["Management Effectiveness"]
["Return on Assets (ttm)",0.13930000000000001]
["Return on Equity (ttm)",0.50780000000000003]
["Income Statement"]
["Revenue (ttm)","3.14B"]
["Revenue Per Share (ttm)",8.17]
["Quarterly Revenue Growth (yoy)",0.10100000000000001]
["Gross Profit (ttm)","N/A"]
["EBITDA ","1.14B"]
["Net Income Avi to Common (ttm)","744M"]
["Diluted EPS (ttm)",1.92]
["Quarterly Earnings Growth (yoy)",0.21299999999999999]
["Balance Sheet"]
["Total Cash (mrq)","212M"]
["Total Cash Per Share (mrq)",0.55000000000000004]
["Total Debt (mrq)","2.2B"]
["Total Debt/Equity (mrq)",133.82]
["Current Ratio (mrq)",2.5299999999999998]
["Book Value Per Share (mrq)",4.29]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","684M"]
["Levered Free Cash Flow (ttm)","440.25M"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.69]
["52-Week Change 3",0.75060000000000004]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",66]
["52 Week Low 3",34.5]
["50-Day Moving Average 3",51.17]
["200-Day Moving Average 3",44.47]
["Share Statistics"]
["Avg Vol (3 month) 3","32.38k"]
["Avg Vol (10 day) 3","32.89k"]
["Shares Outstanding 5","169.06M"]
["Float ","195.24M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","505.05k"]
["Short Ratio 3",17.399999999999999]
["Short % of Float 3",2.7E-2]
["Shares Short (prior month) 3","501.8k"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.63]
["Forward Annual Dividend Yield 4",1.01E-2]
["Trailing Annual Dividend Rate 3",0.73]
["Trailing Annual Dividend Yield 3",1.1599999999999999E-2]
["5 Year Average Dividend Yield 4",1.3]
["Payout Ratio 4",0.38019999999999998]
["Dividend Date 3",43192]
["Ex-Dividend Date 4",43188]
["Last Split Factor (new per old) 2","1339/1000"]
["Last Split Date 3",43138]
["TheStreet.com•19 hours ago"]
["Maybe There's a Bull Market In Your Wine Fridge"]
["After a tumultuous week, it's time for a glass of wine -- and maybe a look at some wine stocks. Not only has wine been proven to lower your cholesterol, but maybe it's a great defensive play for your portfolio ..."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Markit•2 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["This represents an increase in short interest as investors who seek to profit from falling equity prices added to their short positions on February 6. Index (PMI) data, output in the Consumer Goods sector is rising."]
["American City Business Journals•3 days ago"]
["Brown-Forman invests in renewable energy"]
["Louisville-based distiller Brown-Forman Corp. (BF-B) has signed an agreement to buy 30 megawatts of electricity annually from Solomon Forks Wind Project, a new wind-power project in Kansas. Brown-Forman will buy the wind power generated over the next 15 years. The company will retain ownership of the resulting renewable energy credits to offset the greenhouse gas emissions from electricity usage at its U.S. facilities, according to a news release."]
["Benzinga•4 days ago"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["BMO Capital Markets analyst Amit Sharma initiated coverage across the alcoholic beverage sector.  Constellation Brands, Inc. (NYSE: STZ ) with an Outperform rating and $275 price target. Molson Coors Brewing ..."]
["Business Wire•4 days ago"]
["Brown-Forman Invests in Renewable Energy"]
["Brown-Forman Corporation today announced a major commitment to renewable energy with an agreement to purchase 30 megawatts of electricity annually from Solomon Forks Wind Project, a new wind power project in Kansas."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Business Wire•12 days ago"]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
["Brown-Forman Corporation received a perfect score of 100 percent on the 2018 Corporate Equality Index , a national benchmarking survey and report on corporate policies and practices related to LGBTQ workplace equality, administered by the Human Rights Campaign Foundation."]
[]
["Markit•15 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.B"]
[]
["Zacks•16 days ago"]
["Stock Market News For Jan 25, 2018"]
["Markets closed mostly lower after a decline in tech stocks following a dip in the shares of Apple."]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["Sponsored"]
[]
["Money Morning"]
["6th Graders Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Business Wire•18 days ago"]
["Brown-Forman Announces a Series of Beneficial Stakeholder Actions"]
["Brown-Forman announced today that its Board of Directors has approved a number of capital deployment actions aimed at benefiting shareholders, employees, and the community."]
["American City Business Journals•22 days ago"]
["Old Forester, Bourbon Barrel Foods team up on new product line"]
["Two Louisville-based companies are teaming up on a new product line that aims to help you craft better cocktails. Bourbon Barrel Foods LLC recently worked with Louisville-based Old Forester to create Cocktail Provisions, a line of cocktail ingredients, such as bitters and syrups. \"We want people to enjoy our bourbon the way they like it — whether it's neat, on the rocks or in a hand-crafted cocktail,\" Jackie Zykan, Old Forester master taster and bourbon specialist, said in a news release."]
["GlobeNewswire•22 days ago"]
["New Research Coverage Highlights AMC Networks, Associated Banc-Corp, Internap, Peoples, MidWestOne Financial Group, and Brown Forman — Consolidated Revenues, Company Growth, and Expectations for 2018"]
["NEW YORK, Jan. 19, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of AMC ..."]
[]
["Markit•22 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.B"]
[]
["Sponsored"]
[]
["Stansberry Research"]
["Guess Who's About To Go Bankrupt Next In America"]
["The man who predicted the collapse of GM, Fannie, and Freddie says the next big bankruptcy is going to catch everyone by surprise. Learn more here."]
[]
["Markit•23 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.B"]
[]
["Zacks•25 days ago"]
["Brown-Forman (BF.B) Poised to Ride the Momentum: Time to Buy?"]
["Brown-Forman (BF.B) is displaying growth driven by robust surprise trend, strong brand portfolio, efforts to expand globally, strategic initiatives and an optimistic outlook."]
[]
["Markit•26 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.A"]
["ACCESSWIRE•last month"]
["Free Post Earnings Research Report: Brown-Forman’s Diluted EPS advanced 23.00%; Beat Expectations"]
["LONDON, UK / ACCESSWIRE / January 05, 2018 / Active-Investors.com has just released a free earnings report on Brown-Forman Corp. (NYSE: BF-B ) (NYSE: BF-A ) (\"Brown-Forman\"). If you want access ..."]
[]
["Sponsored"]
[]
["American Finance Report"]
["7 Ways Retirees Can Make a Fortune in 2018"]
["These are 7 amazing ways to make a killing in 2018. From investing wisely, to nifty mortgage tips, it's insane more people don't take advantage..."]
[]
["Zacks•last month"]
["Zacks Industry Outlook Highlights: Brown-Forman, Estee Lauder, Ollie's Bargain Outlet Holdings and John Wiley & Sons"]
["Zacks Industry Outlook Highlights: Brown-Forman, Estee Lauder, Ollie's Bargain Outlet Holdings and John Wiley & Sons"]
[]
["Investor's Business Daily•last month"]
["Top-Rated Stocks: Brown Forman Sees Composite Rating Climb To 96"]
["Brown Forman saw an improvement in its IBD SmartSelect Composite Rating Tuesday, from 94 to 96."]
[]
["Investor's Business Daily•last month"]
["Constellation Brands Breaks Out Ahead Of Earnings, Legal Pot In California"]
["Constellation Brands, the parent of Corona, Robert Mondavi and other alcoholic beverages, cleared a buy point in a flat base on Thursday."]
[]
["Zacks•last month"]
["Will Brown-Forman & Boston Surge Higher Post a 52-Week High?"]
["Both Brown-Forman (BF.B) and Boston Beer (SAM) have been gaining traction from solid alcohol market trends. Also, these companies have sturdy fundamentals."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["Zacks•last month"]
["The Zacks Analyst Blog Highlights: Brown-Forman, Wal-Mart, 3M, Cintas and S&P Global"]
["The Zacks Analyst Blog Highlights: Brown-Forman, Wal-Mart, 3M, Cintas and S&P Global"]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.A"]
[]
["Zacks•2 months ago"]
["Brown-Forman (BF.B) Up 46.6% YTD, Will the Upsurge Continue?"]
["Brown-Forman (BF.B) looks good on the back of solid growth strategies, a robust outlook for fiscal 2018 and impressive brand strength."]
[]
["CNBC Videos•2 months ago"]
["Distillers bet big on bourbon"]
["CNBC's Landon Dowdy reports on rising sales in bourbon and whiskey as distillers invest in modernizing facilities to meet growing demand."]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"BF.A Mktw Sum","index":201,"n_rows":930,"n_cols":5,"rows_kept":930,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
[]
["Company Description"]
[]
["Brown-Forman Corp. engages in the production and distribution of alcoholic beverages. It offers champagne, liqueur, scotch, tequila, vodka, whiskey and wine. The firm brands include Jack Daniel, Finlandia, Herradura, El Jimador, New Mix, Canadian Mist, Chambord, Woodford Reserve, Sonoma Cutrer and K..."]
[]
["Brown-Forman Corp. engages in the production and distribution of alcoholic beverages. It offers champagne, liqueur, scotch, tequila, vodka, whiskey and wine. The firm brands include Jack Daniel, Finlandia, Herradura, El Jimador, New Mix, Canadian Mist, Chambord, Woodford Reserve, Sonoma Cutrer and Korbel. The company was founded by George Garvin Brown III in 1870 and is headquartered in Louisville, KY."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[38.229999999999997]
[]
["P/E Ratio (with extraordinary items)"]
[]
[34.020000000000003]
[]
["P/E Ratio (without extraordinary items)"]
[]
[27.67]
[]
["Price to Sales Ratio"]
[]
[6.26]
[]
["Price to Book Ratio"]
[]
[13.27]
[]
["Price to Cash Flow Ratio"]
[]
[28.91]
[]
["Enterprise Value to EBITDA"]
[]
[28.08]
[]
["Enterprise Value to Sales"]
[]
[8.9]
[]
["Total Debt to Enterprise Value"]
[]
[0.11]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[628085]
[]
["Income Per Employee"]
[]
[142340]
[]
["Receivables Turnover"]
[]
[5.29]
[]
["Total Asset Turnover"]
[]
[0.67]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.42]
[]
["Quick Ratio"]
[]
[1.1100000000000001]
[]
["Cash Ratio"]
[]
[0.19]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[67.040000000000006]
[]
["Operating Margin"]
[]
[31.47]
[]
["Pretax Margin"]
[]
[31.61]
[]
["Net Margin"]
[]
[22.66]
[]
["Return on Assets"]
[]
[15.19]
[]
["Return on Equity"]
[]
[45.63]
[]
["Return on Total Capital"]
[]
[20.329999999999998]
[]
["Return on Invested Capital"]
[]
[22.87]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[156.86000000000001]
[]
["Total Debt to Total Capital"]
[]
[61.07]
[]
["Total Debt to Total Assets"]
[]
[46.46]
[]
["Long-Term Debt to Equity"]
[]
[123.28]
[]
["Long-Term Debt to Total Capital"]
[]
[48]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. George Garvin Brown",48,1996,"Co-Chairman"]
["Mr. Paul C. Varga",52,1986,"Co-Chairman & Chief Executive Officer"]
["Mr. Lawson E. Whiting",48,1997,"Chief Operating Officer"]
["Ms. Jane C. Morreau",58,1991,"Chief Financial Officer & Executive Vice President"]
["Mr. Tim Nall","-",2013,"Chief Information Officer"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43080,"Mark I. McCallum",33111,"  Disposition at $65.85 per share. ",2180359]
[null,"EVP/Pres. Jack Daniel s Brands"]
[43080,"Mark I. McCallum",54673,"  Derivative/Non-derivative trans. at $66.48 per share. ",3634661]
[null,"EVP/Pres. Jack Daniel s Brands"]
[43080,"Mark I. McCallum",40910,"  Derivative/Non-derivative trans. at $19.22 per share. ",786290]
[null,"EVP/Pres. Jack Daniel s Brands"]
[43080,"Mark I. McCallum",46874,"  Derivative/Non-derivative trans. at $13.52 per share. ",633736]
[null,"EVP/Pres. Jack Daniel s Brands"]
[43031,"John V. Hayes",9742,"  Disposition at $56.08 per share. ",546331]
[null,"SVP, Chief Marketing Officer"]
[42984,"Matthew E. Hamel",133,"  Acquisition at $53.93 per share. ",7172]
[null,"EVP, Gen Counsel and Secretary"]
[42984,"Matthew E. Hamel",250,"  Acquisition at $56.37 per share. ",14092]
[null,"EVP, Gen Counsel and Secretary"]
[42887,"Paul C. Varga",15920,"  Award at $0 per share. ",0]
[null,"Chairman & CEO; Director"]
[42887,"Jill Ackerman Jones",2668,"  Award at $0 per share. ",0]
[null,"Executive Vice President"]
[42887,"Mark I. McCallum",3059,"  Award at $0 per share. ",0]
[null,"EVP/Pres. Jack Daniel s Brands"]
[42887,"Jane C. Morreau",3094,"  Award at $0 per share. ",0]
[null,"EVP, Chief Financial Officer"]
[42887,"Matthew E. Hamel",1480,"  Award at $0 per share. ",0]
[null,"EVP, Gen Counsel and Secretary"]
[42887,"Lisa P. Steiner",1225,"  Award at $0 per share. ",0]
[null,"SVP, Chief of Staff"]
[42887,"Lawson E. Whiting",1351,"  Award at $0 per share. ",0]
[null,"EVP, Chief Brands & Strategy"]
[42887,"Kirsten M. Hawley",995,"  Award at $0 per share. ",0]
[null,"SVP, Chief HR Officer"]
[42887,"Alejandro Aquilino Alvarez",569,"  Award at $0 per share. ",0]
[null,"SVP, CPO"]
[42855,"Matthew E. Hamel",1073,"  Derivative/Non-derivative trans. at $48.06 per share. ",51568]
[null,"EVP, Gen Counsel and Secretary"]
[42855,"Lisa P. Steiner",859,"  Derivative/Non-derivative trans. at $48.06 per share. ",41283]
[null,"SVP, Chief of Staff"]
[42855,"Kirsten M. Hawley",314,"  Derivative/Non-derivative trans. at $48.06 per share. ",15090]
[null,"SVP, Chief HR Officer"]
[42853,"Matthew E. Hamel",4440,"  Derivative/Non-derivative trans. at $46.78 per share. ",207703]
[null,"EVP, Gen Counsel and Secretary"]
[42853,"Matthew E. Hamel",7559,"  Derivative/Non-derivative trans. at $16.82 per share. ",127142]
[null,"EVP, Gen Counsel and Secretary"]
[42818,"Lisa P. Steiner",4630,"  Disposition at $47.42 per share. ",219554]
[null,"SVP, Chief of Staff"]
[42817,"George Garvin Brown",3000000,"  ",0]
[null,"Director"]
[42817,"Augusta Brown Holland",15000,"  Gift at $0 per share. ",0]
[null,"Director"]
[42811,"Brooke Brown Barzun",2150,"  ",0]
[42811,"Augusta Brown Holland",2150,"  ",0]
[null,"Director"]
[42811,"Owsley Iii Brown",2150,"  ",0]
[42811,"Brooke Brown Barzun",212850,"  Gift at $0 per share. ",0]
[42811,"Augusta Brown Holland",212850,"  Gift at $0 per share. ",0]
[null,"Director"]
[42811,"Owsley Iii Brown",212850,"  Gift at $0 per share. ",0]
[42804,"Mark I. McCallum",14750,"  Disposition at $46.49 per share. ",685727]
[null,"EVP/Pres. Jack Daniel s Brands"]
[42804,"Mark I. McCallum",17872,"  Disposition at $47.47 per share. ",848383]
[null,"EVP/Pres. Jack Daniel s Brands"]
[42804,"Lawson E. Whiting",6723,"  Disposition at $46.52 per share. ",312753]
[null,"EVP, Chief Brands & Strategy"]
[42804,"Lawson E. Whiting",9885,"  Derivative/Non-derivative trans. at $46.21 per share. ",456785]
[null,"EVP, Chief Brands & Strategy"]
[42804,"Lawson E. Whiting",8248,"  Derivative/Non-derivative trans. at $13.52 per share. ",111512]
[null,"EVP, Chief Brands & Strategy"]
[42804,"Lawson E. Whiting",7910,"  Derivative/Non-derivative trans. at $19.22 per share. ",152030]
[null,"EVP, Chief Brands & Strategy"]
["/news/latest/company/us/bf.a"]
[]
["MarketWatch News on BF.A"]
[]
["â€˜Kingsman: The Golden Circleâ€™ is a flashy example of the future of Hollywood marketing"]
[]
["6:29 a.m. Sept. 20, 2017"]
[]
["- Trey Williams"]
[]
["The company that makes Jack Danielâ€™s is skirting accounting rules, experts say"]
[]
["11:48 a.m. Sept. 7, 2017"]
[]
["- Francine McKenna"]
[]
["Hereâ€™s how bitcoin is dwarfing housing and dot-com bubbles"]
[]
["8:52 a.m. Aug. 30, 2017"]
[]
["- Barbara Kollmeyer"]
[]
["Shares of Jack Daniel's parent Brown-Forman rise premarket after company's better-than-expected Q1 earnings report"]
[]
["7:15 a.m. Aug. 30, 2017"]
[]
["- Trey Williams"]
[]
["Brown-Forman raises FY18 EPS guidance to $1.85 to $1.95"]
[]
["6:47 a.m. Aug. 30, 2017"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman FY18 FactSet EPS consensus $1.85"]
[]
["6:48 a.m. Aug. 30, 2017"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman Q1 EPS 46 cents vs. 36 cents"]
[]
["6:46 a.m. Aug. 30, 2017"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman Q1 sales $929 mln vs. 856 mln"]
[]
["6:47 a.m. Aug. 30, 2017"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman Q1 FactSet EPS consensus 39 cents; sales $687 mln"]
[]
["6:47 a.m. Aug. 30, 2017"]
[]
["- Ciara Linnane"]
[]
["How the stock market â€” even near records â€” shows the emptiness of Trumpâ€™s bluster"]
[]
["6:42 a.m. July 5, 2017"]
[]
["- Tim Mullaney"]
[]
["These stocks are outrunning the bull market with quadruple-digit gains"]
[]
["11:21 a.m. March 7, 2017"]
[]
["- Barbara Kollmeyer"]
[]
["Booming Irish whiskey market draws Diageo back after two-year break"]
[]
["7:23 a.m. Feb. 7, 2017"]
[]
["- Ciara Linnane"]
[]
["Share buybacks will continue posing a risk to bondholders in 2017"]
[]
["7:07 a.m. Jan. 20, 2017"]
[]
["- Ciara Linnane"]
[]
["Stocks close at new heights as investors shake off Trump-inspired health-care woes"]
[]
["7:28 a.m. Dec. 8, 2016"]
[]
["- Wallace Witkowski"]
[]
["This indicator says the stock marketâ€™s celebration has gone too far"]
[]
["11:36 a.m. Dec. 7, 2016"]
[]
["- Barbara Kollmeyer"]
[]
["Brown-Forman sales fall, cuts revenue outlook"]
[]
["9:05 a.m. Dec. 7, 2016"]
[]
["- MarketWatch.com"]
[]
["Brown-Forman sales top estimates, sticks with full-year view"]
[]
["7:58 a.m. Dec. 7, 2016"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman still sees FY17 EPS $1.71 to $1.81"]
[]
["7:48 a.m. Dec. 7, 2016"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman FY17 FactSet EPS consensus $1.76"]
[]
["7:49 a.m. Dec. 7, 2016"]
[]
["- Ciara Linnane"]
[]
["Brown-Forman Q2 FactSet EPS consensus 50 cents; sales $840 mln"]
[]
["7:48 a.m. Dec. 7, 2016"]
[]
["- Ciara Linnane"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/bf.a"]
[]
["Other News on BF.A"]
[]
["Distilling Wealth With America's Top-Selling Whiskey"]
[]
["4:54 p.m. Feb. 9, 2018"]
[]
["- Seeking Alpha"]
[]
["What Changed At Brown-Forman, Makers Of Jack Daniel's?"]
[]
["5:02 p.m. Dec. 12, 2017"]
[]
["- Seeking Alpha"]
[]
["10-Q: BROWN FORMAN CORP"]
[]
["4:43 p.m. Dec. 6, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Morgan Stanley negative on Brown-Forman"]
[]
["1:13 p.m. Nov. 14, 2017"]
[]
["- Seeking Alpha"]
[]
["Consumer Defensive Stocks - Searching For The Next Gem"]
[]
["1:22 a.m. Sept. 27, 2017"]
[]
["- Seeking Alpha"]
[]
["Brown-Forman: America's Whiskey King Is A Fast-Growing Dividend Aristocrat"]
[]
["11:35 p.m. Sept. 14, 2017"]
[]
["- Seeking Alpha"]
[]
["Wrong About Brown-Forman"]
[]
["9:23 a.m. Sept. 4, 2017"]
[]
["- Seeking Alpha"]
[]
["10-Q: BROWN FORMAN CORP"]
[]
["2:52 p.m. Aug. 30, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Brown-Forman: Best For Those With A Long Term View"]
[]
["8:27 a.m. Aug. 30, 2017"]
[]
["- Seeking Alpha"]
[]
["The Perfect Stock In The World?"]
[]
["10:18 a.m. Aug. 29, 2017"]
[]
["- Seeking Alpha"]
[]
["Mario Gabelli Comments on Brown-Forman Corp."]
[]
["5:01 p.m. Aug. 18, 2017"]
[]
["- GuruFocus.com"]
[]
["Mario Gabelli's Gabelli Asset Fund Shareholder Commentary"]
[]
["4:47 p.m. Aug. 18, 2017"]
[]
["- GuruFocus.com"]
[]
["Brown-Forman Could Be A Good Buy For Conservative Investors"]
[]
["12:30 a.m. Aug. 16, 2017"]
[]
["- Seeking Alpha"]
[]
["IMF August Buys: The 14 Stocks Added To My Fund"]
[]
["11:35 a.m. Aug. 15, 2017"]
[]
["- Seeking Alpha"]
[]
["As Smooth as Tennessee Whiskey: The Case for Brown-Forman"]
[]
["4:53 p.m. July 21, 2017"]
[]
["- GuruFocus.com"]
[]
["July Buys: The 15 Stocks Added To My Fund"]
[]
["7:00 a.m. July 17, 2017"]
[]
["- Seeking Alpha"]
[]
["Wine In The Summer"]
[]
["10:34 a.m. July 12, 2017"]
[]
["- Seeking Alpha"]
[]
["Brown-Forman: This Dividend Aristocrat Is Nearing My Price Target"]
[]
["7:55 a.m. July 11, 2017"]
[]
["- Seeking Alpha"]
[]
["Constellation Brands: A Split-Up in the Stars?"]
[]
["10:15 p.m. June 11, 2017"]
[]
["- Barrons.com"]
[]
["Family Boozers: Constellation Brands Wants Brown-Forman"]
[]
["5:37 a.m. June 5, 2017"]
[]
["- Seeking Alpha"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Brown-Forman Corp."]
[]
["850 Dixie Highway"]
[]
["Louisville, Kentucky 40210"]
[]
["Phone"]
[]
["1 5025851100"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43191]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$2.95B"]
[]
["Net Income"]
[]
["$669.00M"]
[]
["Employees"]
[]
[4700]
[]
["Annual Report for BF.A"]
[]
["/news/pressrelease/company/us/bf.a"]
[]
["Press Releases on BF.A"]
[]
["Flavored Spirits Market 2018 by Growth Rate Analysis, Company Profiles, Segmentation, Opportunities and Global Trends by Forecast 2023"]
[]
["6:42 a.m. Feb. 7, 2018"]
[]
["- Financeswire"]
[]
["Brown-Forman Invests in Renewable Energy"]
[]
["2:44 p.m. Feb. 6, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
[]
["7:26 a.m. Feb. 1, 2018"]
[]
["- 3BL Media"]
[]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
[]
["11:27 a.m. Jan. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Brown-Forman Announces a Series of Beneficial Stakeholder Actions"]
[]
["5:35 p.m. Jan. 23, 2018"]
[]
["- BusinessWire - BZX"]
[]
["New Research Coverage Highlights AMC Networks, Associated Banc-Corp, Internap, Peoples, MidWestOne Financial Group, and Brown Forman -- Consolidated Revenues, Company Growth, and Expectations for 2018"]
[]
["8:21 a.m. Jan. 19, 2018"]
[]
["- GlobeNewswire"]
[]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
[]
["7:57 a.m. Jan. 4, 2018"]
[]
["- Financeswire"]
[]
["NH Liquor Commission & Jack Daniel's Encourage Customers to Celebrate Responsibly This Holiday Season"]
[]
["9:43 a.m. Dec. 19, 2017"]
[]
["- 3BL Media"]
[]
["Jack Daniel's and the Armed Services YMCA Kick Off Seventh Year of \"Operation Ride Home\""]
[]
["9:43 a.m. Dec. 19, 2017"]
[]
["- 3BL Media"]
[]
["Brown-Forman Reports Strong First Half Results; Raises Full Year Outlook"]
[]
["7:45 a.m. Dec. 6, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Brown-Forman Corporation Class B to Host Earnings Call"]
[]
["7:30 a.m. Dec. 6, 2017"]
[]
["- ACCESSWIRE"]
[]
["Brown-Forman Increases Cash Dividend 8.2%"]
[]
["2:04 p.m. Nov. 16, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Brown-Formanâ€™s Second Quarter Earnings Release and Conference Call Scheduled for December 6, 2017"]
[]
["3:10 p.m. Nov. 14, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Opportunities in the North American Spirits Sector: Analysis of Opportunities Offered by Countries in the Region"]
[]
["5:39 p.m. Nov. 6, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Woodford Reserve Bourbon to Be Presenting Sponsor of the Kentucky Derby®"]
[]
["9:15 a.m. Oct. 25, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["1:10 p.m. Oct. 16, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Brown-Forman Names U.K. Country Manager"]
[]
["8:39 a.m. Oct. 12, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Brown-Forman Names Lawson Whiting Chief Operating Officer"]
[]
["7:51 p.m. Sept. 28, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Dr Pepper Snapple, Coca-Cola, Brown-Forman, and Castle Brands"]
[]
["5:05 a.m. Sept. 22, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Brown-Forman Makes Commitment to Barrel Making with Investment"]
[]
["2:07 p.m. Sept. 14, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Mkwt Basic","index":202,"n_rows":597,"n_cols":5,"rows_kept":597,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["BF.A"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["NYSE"]
["BF.A U.S.: NYSE"]
["Brown-Forman Corp. Cl A"]
["Watchlist CreateBF.AAlert"]
["BF.AUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:14 p.m. EST Delayed quote"]
[64.77]
["0.00 0.00%"]
["After Hours Volume: 206"]
["Close","Chg","Chg %"]
[64.77,2.08,3.32E-2,"2.08 3.32%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["59.95% vs Avg."]
["Volume: 14.5K 65 Day Avg. - 24.1K "]
["Open: 63.04"]
["Close: 64.77"]
["62.96 Day Low/High 64.83"]
["Day Range"]
["46.19 52 Week Low/High 69.04"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $63.04 "]
["Day Range 62.96 - 64.83 "]
["52 Week Range 46.19 - 69.04 "]
["Market Cap $25.02B "]
["Shares Outstanding 169.06M "]
["Public Float 63.42M "]
["Beta 0.71 "]
["Rev. per Employee $662.55K "]
["P/E Ratio 33.73 "]
["EPS $1.92 "]
["Yield 0.98% "]
["Dividend $1.00 "]
["Ex-Dividend Date Mar 29, 2018 "]
["Short Interest 63.12K 01/31/18"]
["% of Float Shorted 0.10% "]
["Average Volume 24.15K "]
["Performance"]
["5 Day",-2.6700000000000002E-2]
["1 Month",-7.4000000000000003E-3]
["3 Month",0.1227]
["YTD",-3.6700000000000003E-2]
["1 Year",0.34660000000000002]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["‘Kingsman: The Golden Circle’ is a flashy example of the future of Hollywood marketing"]
["Sep. 20, 2017 at 7:29 a.m. ET"]
["by Trey Williams"]
[]
["The company that makes Jack Daniel’s is skirting accounting rules, experts say"]
["Sep. 7, 2017 at 12:48 p.m. ET"]
["by Francine McKenna"]
[]
["Here’s how bitcoin is dwarfing housing and dot-com bubbles"]
["Aug. 30, 2017 at 9:52 a.m. ET"]
["by Barbara Kollmeyer"]
["Shares of Jack Daniel's parent Brown-Forman rise premarket after company's better-than-expected Q1 earnings report"]
[]
["Aug. 30, 2017 at 8:15 a.m. ET"]
["by Trey Williams"]
["Brown-Forman raises FY18 EPS guidance to $1.85 to $1.95"]
[]
["Aug. 30, 2017 at 7:48 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman FY18 FactSet EPS consensus $1.85"]
[]
["Aug. 30, 2017 at 7:48 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman Q1 EPS 46 cents vs. 36 cents"]
[]
["Aug. 30, 2017 at 7:47 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman Q1 sales $929 mln vs. 856 mln"]
[]
["Aug. 30, 2017 at 7:47 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman Q1 FactSet EPS consensus 39 cents; sales $687 mln"]
[]
["Aug. 30, 2017 at 7:47 a.m. ET"]
["by Ciara Linnane"]
[]
["Opinion "]
["How the stock market — even near records — shows the emptiness of Trump’s bluster"]
["Jul. 5, 2017 at 7:42 a.m. ET"]
["by Tim Mullaney"]
[]
["These stocks are outrunning the bull market with quadruple-digit gains"]
["Mar. 7, 2017 at 11:21 a.m. ET"]
["by Barbara Kollmeyer"]
[]
["Booming Irish whiskey market draws Diageo back after two-year break"]
["Feb. 7, 2017 at 7:23 a.m. ET"]
["by Ciara Linnane"]
[]
["Share buybacks will continue posing a risk to bondholders in 2017"]
["Jan. 20, 2017 at 7:07 a.m. ET"]
["by Ciara Linnane"]
[]
["Stocks close at new heights as investors shake off Trump-inspired health-care woes"]
["Dec. 8, 2016 at 7:28 a.m. ET"]
["by Wallace Witkowski"]
[]
["This indicator says the stock market’s celebration has gone too far"]
["Dec. 7, 2016 at 6:56 p.m. ET"]
["by Barbara Kollmeyer"]
["Brown-Forman sales fall, cuts revenue outlook"]
[]
["Dec. 7, 2016 at 9:05 a.m. ET"]
["Brown-Forman sales top estimates, sticks with full-year view"]
[]
["Dec. 7, 2016 at 7:58 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman still sees FY17 EPS $1.71 to $1.81"]
[]
["Dec. 7, 2016 at 7:49 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman FY17 FactSet EPS consensus $1.76"]
[]
["Dec. 7, 2016 at 7:49 a.m. ET"]
["by Ciara Linnane"]
["Brown-Forman Q2 FactSet EPS consensus 50 cents; sales $840 mln"]
[]
["Dec. 7, 2016 at 7:48 a.m. ET"]
["by Ciara Linnane"]
["Constellation Brands: A Split-Up in the Stars?"]
[]
["Jun. 11, 2017 at 11:15 p.m. ET"]
["on Barron's"]
["Our 2016 Stock Picks Beat the Market"]
[]
["Jan. 14, 2017 at 4:37 a.m. ET"]
["on Barron's"]
[]
["U.S. Consumer Prices Posted Fourth Straight Rise in November"]
["Dec. 15, 2016 at 12:22 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks to Watch: Dave & Buster’s, Vera Bradley, SunPower, Mastercard, AeroVironment"]
["Dec. 7, 2016 at 9:25 a.m. ET"]
["on The Wall Street Journal"]
[]
["Brown-Forman Cuts Revenue Forecast as Sales Decline"]
["Dec. 7, 2016 at 9:03 a.m. ET"]
["on The Wall Street Journal"]
[]
["Flavoring Their Drinks Can Be Risky for Booze Makers"]
["Nov. 18, 2016 at 11:05 a.m. ET"]
["on The Wall Street Journal"]
[]
["Irish Whiskey Barrels Ahead"]
["Oct. 21, 2016 at 9:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Worker Revolt Roils Beam Amid Bourbon Boom"]
["Oct. 18, 2016 at 12:01 a.m. ET"]
["on The Wall Street Journal"]
[]
["Will Investors Drink Up New WSKY ETF?"]
["Oct. 12, 2016 at 4:56 p.m. ET"]
["on The Wall Street Journal"]
[]
["Death of the Stock Split: It’s Value Not Price That Matters​"]
["Sep. 30, 2016 at 2:22 p.m. ET"]
["on The Wall Street Journal"]
[]
["Pernod Ricard to Sell FRÏS Vodka Brand to Sazerac"]
["Sep. 30, 2016 at 12:36 p.m. ET"]
["on The Wall Street Journal"]
[]
["Why Liquor Executives No Longer Toast Big Deals"]
["Sep. 13, 2016 at 8:49 a.m. ET"]
["on The Wall Street Journal"]
[]
["Alcohol Companies Push Back Against U.K. Health Warnings"]
["Sep. 7, 2016 at 2:39 p.m. ET"]
["on The Wall Street Journal"]
[]
["Brown-Forman to Sell Southern Comfort, Tuaca Brands to Sazerac for $543.5 Million"]
["Jan. 14, 2016 at 8:49 p.m. ET"]
["on The Wall Street Journal"]
[]
["U.S. Businesses Worry Stronger Dollar May Weigh on Growth and Exports"]
["Dec. 16, 2015 at 7:23 p.m. ET"]
["on The Wall Street Journal"]
[]
["Brown-Forman Profit Falls 3.8%"]
["Dec. 2, 2015 at 2:11 p.m. ET"]
["on The Wall Street Journal"]
[]
["Sober Times at Brown-Forman"]
["Dec. 1, 2015 at 2:11 p.m. ET"]
["on The Wall Street Journal"]
[]
["Tasmania’s Wee Whisky Makers Resist Urge to Partner Up"]
["Oct. 30, 2015 at 4:28 a.m. ET"]
["on The Wall Street Journal"]
["Curbs Don’t Stop Tax-Driven Mergers"]
["Sep. 21, 2015 at 8:32 p.m. ET"]
["on The Wall Street Journal"]
[]
["‘Craft’ Bourbon Is in the Eye of the Distiller"]
["Aug. 28, 2015 at 9:01 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Distilling Wealth With America's Top-Selling Whiskey"]
["Distilling Wealth With America's Top-Selling Whiskey"]
[]
["Feb. 9, 2018 at 4:54 p.m. ET"]
["on Seeking Alpha"]
["What Changed At Brown-Forman, Makers Of Jack Daniel's?"]
["What Changed At Brown-Forman, Makers Of Jack Daniel's?"]
[]
["Dec. 12, 2017 at 5:02 p.m. ET"]
["on Seeking Alpha"]
["10-Q: BROWN FORMAN CORP"]
["10-Q: BROWN FORMAN CORP"]
[]
["Dec. 6, 2017 at 4:43 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Morgan Stanley negative on Brown-Forman"]
["Morgan Stanley negative on Brown-Forman"]
[]
["Nov. 14, 2017 at 1:13 p.m. ET"]
["on Seeking Alpha"]
["Consumer Defensive Stocks - Searching For The Next Gem"]
[]
["Sep. 27, 2017 at 2:22 a.m. ET"]
["on Seeking Alpha"]
["Brown-Forman: America's Whiskey King Is A Fast-Growing Dividend Aristocrat"]
[]
["Sep. 15, 2017 at 12:35 a.m. ET"]
["on Seeking Alpha"]
["Wrong About Brown-Forman"]
[]
["Sep. 4, 2017 at 10:23 a.m. ET"]
["on Seeking Alpha"]
["10-Q: BROWN FORMAN CORP"]
[]
["Aug. 30, 2017 at 3:53 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Brown-Forman: Best For Those With A Long Term View"]
[]
["Aug. 30, 2017 at 9:27 a.m. ET"]
["on Seeking Alpha"]
["The Perfect Stock In The World?"]
[]
["Aug. 29, 2017 at 11:18 a.m. ET"]
["on Seeking Alpha"]
["Mario Gabelli Comments on Brown-Forman Corp."]
[]
["Aug. 18, 2017 at 6:01 p.m. ET"]
["on GuruFocus.com"]
["Mario Gabelli's Gabelli Asset Fund Shareholder Commentary"]
[]
["Aug. 18, 2017 at 5:47 p.m. ET"]
["on GuruFocus.com"]
["Brown-Forman Could Be A Good Buy For Conservative Investors"]
[]
["Aug. 16, 2017 at 1:30 a.m. ET"]
["on Seeking Alpha"]
["IMF August Buys: The 14 Stocks Added To My Fund"]
[]
["Aug. 15, 2017 at 12:35 p.m. ET"]
["on Seeking Alpha"]
["As Smooth as Tennessee Whiskey: The Case for Brown-Forman"]
[]
["Jul. 21, 2017 at 5:53 p.m. ET"]
["on GuruFocus.com"]
["July Buys: The 15 Stocks Added To My Fund"]
[]
["Jul. 17, 2017 at 8:00 a.m. ET"]
["on Seeking Alpha"]
["Wine In The Summer"]
[]
["Jul. 12, 2017 at 11:34 a.m. ET"]
["on Seeking Alpha"]
["Brown-Forman: This Dividend Aristocrat Is Nearing My Price Target"]
[]
["Jul. 11, 2017 at 8:55 a.m. ET"]
["on Seeking Alpha"]
["Constellation Brands: A Split-Up in the Stars?"]
[]
["Jun. 11, 2017 at 11:15 p.m. ET"]
["on Barron's"]
["Family Boozers: Constellation Brands Wants Brown-Forman"]
[]
["Jun. 5, 2017 at 6:37 a.m. ET"]
["on Seeking Alpha"]
["Flavored Spirits Market 2018 by Growth Rate Analysis, Company Profiles, Segmentation, Opportunities and Global Trends by Forecast 2023"]
["Flavored Spirits Market 2018 by Growth Rate Analysis, Company Profiles, Segmentation, Opportunities and Global Trends by Forecast 2023"]
[]
["Feb. 7, 2018 at 6:42 a.m. ET"]
["on Financeswire"]
["Brown-Forman Invests in Renewable Energy"]
["Brown-Forman Invests in Renewable Energy"]
[]
["Feb. 6, 2018 at 2:44 p.m. ET"]
["on BusinessWire - BZX"]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
[]
["Feb. 1, 2018 at 7:26 a.m. ET"]
["on 3BL Media"]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
[]
["Jan. 29, 2018 at 11:27 a.m. ET"]
["on BusinessWire - BZX"]
["Brown-Forman Announces a Series of Beneficial Stakeholder Actions"]
["Brown-Forman Announces a Series of Beneficial Stakeholder Actions"]
[]
["Jan. 23, 2018 at 5:35 p.m. ET"]
["on BusinessWire - BZX"]
["New Research Coverage Highlights AMC Networks, Associated Banc-Corp, Internap, Peoples, MidWestOne Financial Group, and Brown Forman -- Consolidated Revenues, Company Growth, and Expectations for 2018"]
["New Research Coverage Highlights AMC Networks, Associated Banc-Corp, Internap, Peoples, MidWestOne Financial Group, and Brown Forman -- Consolidated Revenues, Company Growth, and Expectations for 2018"]
[]
["Jan. 19, 2018 at 8:21 a.m. ET"]
["on GlobeNewswire"]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
["Global Flavored Spirits Market 2017 Consumption Volume, Value, Sale Price, Import & Export Report Forecast 2022"]
[]
["Jan. 4, 2018 at 7:57 a.m. ET"]
["on Financeswire"]
["Jack Daniel's and the Armed Services YMCA Kick Off Seventh Year of \"Operation Ride Home\""]
["Jack Daniel's and the Armed Services YMCA Kick Off Seventh Year of \"Operation Ride Home\""]
[]
["Dec. 19, 2017 at 9:43 a.m. ET"]
["on 3BL Media"]
["NH Liquor Commission & Jack Daniel's Encourage Customers to Celebrate Responsibly This Holiday Season"]
["NH Liquor Commission & Jack Daniel's Encourage Customers to Celebrate Responsibly This Holiday Season"]
[]
["Dec. 19, 2017 at 9:43 a.m. ET"]
["on 3BL Media"]
["Brown-Forman Reports Strong First Half Results; Raises Full Year  Outlook"]
["Brown-Forman Reports Strong First Half Results; Raises Full Year  Outlook"]
[]
["Dec. 6, 2017 at 7:45 a.m. ET"]
["on BusinessWire - BZX"]
["Brown-Forman Corporation Class B to Host Earnings Call"]
["Brown-Forman Corporation Class B to Host Earnings Call"]
[]
["Dec. 6, 2017 at 7:30 a.m. ET"]
["on ACCESSWIRE"]
["Brown-Forman Increases Cash Dividend 8.2%"]
["Brown-Forman Increases Cash Dividend 8.2%"]
[]
["Nov. 16, 2017 at 2:04 p.m. ET"]
["on BusinessWire - BZX"]
["Brown-Forman’s Second Quarter Earnings Release and Conference Call  Scheduled for December 6, 2017"]
["Brown-Forman’s Second Quarter Earnings Release and Conference Call  Scheduled for December 6, 2017"]
[]
["Nov. 14, 2017 at 3:10 p.m. ET"]
["on BusinessWire - BZX"]
["Opportunities in the North American Spirits Sector: Analysis of Opportunities Offered by Countries in the Region"]
[]
["Nov. 6, 2017 at 5:39 p.m. ET"]
["on PR Newswire - PRF"]
["Woodford Reserve Bourbon to Be Presenting Sponsor of the Kentucky  Derby®"]
[]
["Oct. 25, 2017 at 10:15 a.m. ET"]
["on BusinessWire - BZX"]
["Alcoholic Beverages Market - Global Industry Analysis, Size, Share, Growth, Trends and Forecast 2017 - 2025"]
[]
["Oct. 16, 2017 at 2:10 p.m. ET"]
["on PR Newswire - PRF"]
["Brown-Forman Names U.K. Country Manager"]
[]
["Oct. 12, 2017 at 9:39 a.m. ET"]
["on BusinessWire - BZX"]
["Brown-Forman Names Lawson Whiting Chief Operating Officer"]
[]
["Sep. 28, 2017 at 8:52 p.m. ET"]
["on BusinessWire - BZX"]
["Pre-Market Technical Recap on Consumer Goods Stocks -- Dr Pepper Snapple, Coca-Cola, Brown-Forman, and Castle Brands"]
[]
["Sep. 22, 2017 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["Brown-Forman Makes Commitment to Barrel Making with Investment"]
[]
["Sep. 14, 2017 at 3:07 p.m. ET"]
["on BusinessWire - BZX"]
[]
["Brown-Forman Corp. Cl A"]
[]
["Brown-Forman Corp. engages in the production and distribution of alcoholic beverages. It offers champagne, liqueur, scotch, tequila, vodka, whiskey and wine. The firm brands include Jack Daniel, Finlandia, Herradura, El Jimador, New Mix, Canadian Mist, Chambord, Woodford Reserve, Sonoma Cutrer and Korbel. The company was founded by George Garvin Brown III in 1870 and is headquartered in Louisville, KY.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 22 Full Ratings "]
["Competitors"]
["Name","Chg %","Market Cap"]
["Diageo PLC ADR",3.5999999999999999E-3,"$83.25B"]
["Willamette Valley Vineyards Inc.",-1.26E-2,"$39.02M"]
["Vina Concha y Toro S.A. ADR",-5.1700000000000003E-2,"$1.58B"]
["Constellation Brands Inc. Cl A",7.3000000000000001E-3,"$40.83B"]
["Castle Brands Inc.",7.9600000000000004E-2,"$202.69M"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["ETR 2.93% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"BF-A Yahoo Gr","index":203,"n_rows":230,"n_cols":2,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Brown-Forman Corporation (BF-A)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["64.77+2.08 (+3.32%)"]
["At close: 4:00PM EST"]
["People also watch"]
["BF-BSTZ-BTAPBREWHEINY"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",62.69]
["Open",63.04]
["Bid","62.55 x 100"]
["Ask","64.16 x 100"]
["Day's Range","62.96 - 64.83"]
["52 Week Range","34.50 - 66.00"]
["Volume",14681]
["Avg. Volume",32380]
["Market Cap","24.956B"]
["Beta",0.69]
["PE Ratio (TTM)",33.729999999999997]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.63 (1.01%)"]
["Ex-Dividend Date",43188]
["1y Target Est","N/A"]
["Trade prices are not sourced from all markets"]
[]
["Analyst estimates are not available."]
["TheStreet.com•19 hours ago"]
["Maybe There's a Bull Market In Your Wine Fridge"]
["After a tumultuous week, it's time for a glass of wine -- and maybe a look at some wine stocks. Not only has wine been proven to lower your cholesterol, but maybe it's a great defensive play for your portfolio ..."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Markit•2 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["This represents an increase in short interest as investors who seek to profit from falling equity prices added to their short positions on February 6. Index (PMI) data, output in the Consumer Goods sector is rising."]
["American City Business Journals•3 days ago"]
["Brown-Forman invests in renewable energy"]
["Louisville-based distiller Brown-Forman Corp. (BF-B) has signed an agreement to buy 30 megawatts of electricity annually from Solomon Forks Wind Project, a new wind-power project in Kansas. Brown-Forman will buy the wind power generated over the next 15 years. The company will retain ownership of the resulting renewable energy credits to offset the greenhouse gas emissions from electricity usage at its U.S. facilities, according to a news release."]
["Benzinga•4 days ago"]
["Reach For A Cold One: Analyst Weighs In On The Alcoholic Beverage Sector"]
["BMO Capital Markets analyst Amit Sharma initiated coverage across the alcoholic beverage sector.  Constellation Brands, Inc. (NYSE: STZ ) with an Outperform rating and $275 price target. Molson Coors Brewing ..."]
["Business Wire•4 days ago"]
["Brown-Forman Invests in Renewable Energy"]
["Brown-Forman Corporation today announced a major commitment to renewable energy with an agreement to purchase 30 megawatts of electricity annually from Solomon Forks Wind Project, a new wind power project in Kansas."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Business Wire•12 days ago"]
["Brown-Forman Earns Top Marks in 2018 Corporate Equality Index"]
["Brown-Forman Corporation received a perfect score of 100 percent on the 2018 Corporate Equality Index , a national benchmarking survey and report on corporate policies and practices related to LGBTQ workplace equality, administered by the Human Rights Campaign Foundation."]
[]
["Markit•15 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.B"]
[]
["Zacks•16 days ago"]
["Stock Market News For Jan 25, 2018"]
["Markets closed mostly lower after a decline in tech stocks following a dip in the shares of Apple."]
[]
["Zacks•16 days ago"]
["Brown-Forman Woos Shareholders with Stock Split & Dividend"]
["Brown-Forman Corporation's (BF.B) commitment to shareholders has been vital in its success story. The company has a tradition of returning cash to shareholders through regular dividend payouts and share repurchases."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["Business Wire•18 days ago"]
["Brown-Forman Announces a Series of Beneficial Stakeholder Actions"]
["Brown-Forman announced today that its Board of Directors has approved a number of capital deployment actions aimed at benefiting shareholders, employees, and the community."]
["American City Business Journals•22 days ago"]
["Old Forester, Bourbon Barrel Foods team up on new product line"]
["Two Louisville-based companies are teaming up on a new product line that aims to help you craft better cocktails. Bourbon Barrel Foods LLC recently worked with Louisville-based Old Forester to create Cocktail Provisions, a line of cocktail ingredients, such as bitters and syrups. \"We want people to enjoy our bourbon the way they like it — whether it's neat, on the rocks or in a hand-crafted cocktail,\" Jackie Zykan, Old Forester master taster and bourbon specialist, said in a news release."]
["GlobeNewswire•22 days ago"]
["New Research Coverage Highlights AMC Networks, Associated Banc-Corp, Internap, Peoples, MidWestOne Financial Group, and Brown Forman — Consolidated Revenues, Company Growth, and Expectations for 2018"]
["NEW YORK, Jan. 19, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of AMC ..."]
[]
["Markit•22 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.B"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Markit•23 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.B"]
[]
["Zacks•25 days ago"]
["Brown-Forman (BF.B) Poised to Ride the Momentum: Time to Buy?"]
["Brown-Forman (BF.B) is displaying growth driven by robust surprise trend, strong brand portfolio, efforts to expand globally, strategic initiatives and an optimistic outlook."]
[]
["Markit•26 days ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.A"]
["ACCESSWIRE•last month"]
["Free Post Earnings Research Report: Brown-Forman’s Diluted EPS advanced 23.00%; Beat Expectations"]
["LONDON, UK / ACCESSWIRE / January 05, 2018 / Active-Investors.com has just released a free earnings report on Brown-Forman Corp. (NYSE: BF-B ) (NYSE: BF-A ) (\"Brown-Forman\"). If you want access ..."]
[]
["Sponsored"]
[]
["Lithium News"]
["Battery-Hungry World Turns To The Lithium Triangle"]
["Over half of the earth’s identified resources of the mineral are found in South America’s “lithium triangle” - Which companies are well positioned?"]
[]
["Zacks•last month"]
["Zacks Industry Outlook Highlights: Brown-Forman, Estee Lauder, Ollie's Bargain Outlet Holdings and John Wiley & Sons"]
["Zacks Industry Outlook Highlights: Brown-Forman, Estee Lauder, Ollie's Bargain Outlet Holdings and John Wiley & Sons"]
[]
["Investor's Business Daily•last month"]
["Top-Rated Stocks: Brown Forman Sees Composite Rating Climb To 96"]
["Brown Forman saw an improvement in its IBD SmartSelect Composite Rating Tuesday, from 94 to 96."]
[]
["Investor's Business Daily•last month"]
["Constellation Brands Breaks Out Ahead Of Earnings, Legal Pot In California"]
["Constellation Brands, the parent of Corona, Robert Mondavi and other alcoholic beverages, cleared a buy point in a flat base on Thursday."]
[]
["Zacks•last month"]
["Will Brown-Forman & Boston Surge Higher Post a 52-Week High?"]
["Both Brown-Forman (BF.B) and Boston Beer (SAM) have been gaining traction from solid alcohol market trends. Also, these companies have sturdy fundamentals."]
[]
["Sponsored"]
[]
["The Motley Fool"]
["Wealthiest Man in the World Issues Warning"]
["The richest man in the world has issued a dire warning… and investors who don’t heed it could be in serious trouble."]
[]
["Zacks•last month"]
["The Zacks Analyst Blog Highlights: Brown-Forman, Wal-Mart, 3M, Cintas and S&P Global"]
["The Zacks Analyst Blog Highlights: Brown-Forman, Wal-Mart, 3M, Cintas and S&P Global"]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Brown-Forman Corp."]
["Brown-Forman Corp NYSE:BF.A"]
[]
["Zacks•2 months ago"]
["Brown-Forman (BF.B) Up 46.6% YTD, Will the Upsurge Continue?"]
["Brown-Forman (BF.B) looks good on the back of solid growth strategies, a robust outlook for fiscal 2018 and impressive brand strength."]
[]
["CNBC Videos•2 months ago"]
["Distillers bet big on bourbon"]
["CNBC's Landon Dowdy reports on rising sales in bourbon and whiskey as distillers invest in modernizing facilities to meet growing demand."]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"BF.A Mktwth Gr","index":204,"n_rows":344,"n_cols":5,"rows_kept":344,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:",65]
["Number of Ratings:",22,"Current Quarters Estimate:",0.52]
["FY Report Date:",43191,"Current Year's Estimate:",1.99]
["Last Quarter's Earnings:",0.62,"Median PE on CY Estimate:",33.96]
["Year Ago Earnings:",1.74,"Next Fiscal Year Estimate:",2.2200000000000002]
[null,null,"Median PE on Next FY Estimate:",29.19]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",17,17,20,20]
["Mean Estimate",0.52,0.4,1.99,2.2200000000000002]
["High Estimates",0.56000000000000005,0.44,2.0499999999999998,2.4500000000000002]
["Low Estimates",0.49,0.37,1.94,2.09]
["Coefficient Variance",3.39,5.49,1.56,4.83]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",1,0,1]
["OVERWEIGHT",0,0,0]
["HOLD",18,17,15]
["UNDERWEIGHT",1,1,1]
["SELL",2,2,2]
["MEAN","Hold","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["UPDATE: Brown-Forman Posts In-Line Q3 Earnings, Misses Sales Estimates"]
[]
["9:05 a.m. March 4, 2015"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Income Qtr","index":205,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Brown-Forman Corp. Cl A"]
["View Ratios"]
["All values USD millions.",42674,42766,42855,42947,43039,"5-qtr trend"]
["Sales/Revenue","819M","793M","689M","724M","908M"]
["Sales Growth","-",-3.1699999999999999E-2,-0.13109999999999999,5.0799999999999998E-2,0.25409999999999999]
["Cost of Goods Sold (COGS) incl. D&A","278M","272M","214M","230M","304M"]
["COGS excluding D&A","265M","258M","198M","215M","288M"]
["Depreciation & Amortization Expense","13M","14M","16M","15M","16M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-2.1600000000000001E-2,-0.2132,7.4800000000000005E-2,0.32169999999999999]
["Gross Income","541M","521M","475M","494M","604M"]
["Gross Income Growth","-",-3.6999999999999998E-2,-8.8300000000000003E-2,0.04,0.22270000000000001]
["Gross Profit Margin","-","-","-","-",0.66520000000000001,"NA"]
[null,42674,42766,42855,42947,43039,"5-qtr trend"]
["SG&A Expense","270M","264M","270M","250M","274M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","270M","264M","270M","250M","274M"]
["SGA Growth","-",-2.2200000000000001E-2,2.2700000000000001E-2,-7.4099999999999999E-2,9.6000000000000002E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","(2M)","1M","1M","(4M)","2M"]
["EBIT after Unusual Expense","2M","(1M)","(1M)","4M","(2M)"]
["Non Operating Income/Expense","18M","17M","8M","(4M)","18M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","16M","16M","16M","16M","16M"]
["Interest Expense Growth","-",0,0,0,0]
["Gross Interest Expense","16M","16M","16M","16M","16M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","276M","258M","197M","229M","331M"]
["Pretax Income Growth","-",-6.5199999999999994E-2,-0.2364,0.16239999999999999,0.44540000000000002]
["Pretax Margin","-","-","-","-",0.36449999999999999,"NA"]
["Income Tax","79M","76M","53M","51M","92M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","197M","182M","144M","178M","239M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","197M","182M","144M","178M","239M"]
["Net Income Growth","-",-7.6100000000000001E-2,-0.20880000000000001,0.2361,0.3427]
["Net Margin Growth","-","-","-","-",0.26319999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","197M","182M","144M","178M","239M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","197M","182M","144M","178M","239M"]
["EPS (Basic)",0.51,0.47,0.38,0.46,0.62]
["EPS (Basic) Growth","-",-7.8399999999999997E-2,-0.1915,0.21049999999999999,0.3478]
["Basic Shares Outstanding","389.05M","384.52M","383.76M","384.04M","384.12M"]
["EPS (Diluted)",0.5,0.47,0.37,0.46,0.62]
["EPS (Diluted) Growth","-",-0.06,-0.21279999999999999,0.2432,0.3478]
["Diluted Shares Outstanding","391.85M","387.17M","386.34M","386.39M","386.63M"]
["EBITDA","284M","271M","221M","259M","346M"]
["EBITDA Growth","-",-4.58E-2,-0.1845,0.1719,0.33589999999999998]
["EBITDA Margin","-","-","-","-",0.38109999999999999,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Balance Qtr","index":206,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Brown-Forman Corp. Cl A"]
["View Ratios"]
["Assets"]
["All values USD millions.",42674,42766,42855,42947,43039,"5-qtr trend"]
["Cash & Short Term Investments","211M","197M","182M","238M","212M"]
["Cash Only","211M","197M","182M","238M","212M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-6.6400000000000001E-2,-7.6100000000000001E-2,0.30769999999999997,-0.10920000000000001]
["Cash & ST Investments / Total Assets",4.4699999999999997E-2,4.2799999999999998E-2,3.9399999999999998E-2,4.9599999999999998E-2,4.2599999999999999E-2]
["Total Accounts Receivable","660M","611M","557M","576M","753M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","9M","9M","7M","7M","7M"]
["Bad Debt/Doubtful Accounts","(9M)","(9M)","(7M)","(7M)","(7M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-7.4200000000000002E-2,-8.8400000000000006E-2,3.4099999999999998E-2,0.30730000000000002]
["Accounts Receivable Turnover",1.24,1.3,1.24,1.26,1.21]
["Inventories","1.29B","1.24B","1.27B","1.34B","1.36B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","373M","331M","342M","352M","337M"]
["Miscellaneous Current Assets","373M","331M","132M","352M","337M"]
["Total Current Assets","2.53B","2.38B","2.35B","2.5B","2.66B"]
[null,42674,42766,42855,42947,43039,"5-qtr trend"]
["Net Property, Plant & Equipment","651M","669M","713M","719M","740M"]
["Property, Plant & Equipment - Gross","-","-","1.33B","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","-","620M","-","-"]
["Total Investments and Advances","-","-","-","-","-"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","1.38B","1.38B","1.39B","1.42B","1.42B"]
["Net Goodwill","743M","746M","753M","755M","756M"]
["Net Other Intangibles","640M","636M","641M","661M","659M"]
["Other Assets","140M","156M","151M","147M","147M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","4.72B","4.6B","4.63B","4.8B","4.98B"]
["Assets - Total - Growth","-",-2.5399999999999999E-2,5.4000000000000003E-3,3.8300000000000001E-2,3.6700000000000003E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42674,42766,42855,42947,43039,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","337M","557M","460M","508M","485M"]
["Short Term Debt","337M","308M","211M","258M","235M"]
["Current Portion of Long Term Debt","-","249M","249M","250M","250M"]
["Accounts Payable","554M","478M","501M","454M","556M"]
["Accounts Payable Growth","-",-0.13719999999999999,4.8099999999999997E-2,-9.3799999999999994E-2,0.22470000000000001]
["Income Tax Payable","13M","25M","9M","57M","11M"]
["Other Current Liabilities","-","70M","-","70M","-"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","-","-","-","-","-"]
["Total Current Liabilities","904M","1.13B","970M","1.09B","1.05B"]
["Long-Term Debt","1.92B","1.67B","1.69B","1.72B","1.72B"]
["Long-Term Debt excl. Capitalized Leases","1.92B","1.67B","1.69B","1.72B","1.72B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","335M","336M","314M","298M","287M"]
["Deferred Taxes","134M","134M","179M","118M","124M"]
["Deferred Taxes - Credit","150M","150M","195M","135M","139M"]
["Deferred Taxes - Debit","16M","16M","16M","17M","15M"]
["Other Liabilities","131M","131M","87M","140M","134M"]
["Other Liabilities (excl. Deferred Income)","131M","131M","87M","140M","134M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","3.44B","3.42B","3.26B","3.38B","3.33B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.72819999999999996,0.74260000000000004,0.70379999999999998,0.70430000000000004,0.66910000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","1.28B","1.18B","1.37B","1.42B","1.65B"]
["Common Stock Par/Carry Value","68M","68M","68M","58M","58M"]
["Retained Earnings","4.28B","4.33B","4.47B","1.82B","2.06B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(216M)","(241M)","(204M)","(170M)","(195M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(2.74B)","(2.85B)","(2.84B)","(133M)","(132M)"]
["Common Equity / Total Assets",0.27179999999999999,0.25740000000000002,0.29620000000000002,0.29570000000000002,0.33090000000000003]
["Total Shareholders' Equity","1.28B","1.18B","1.37B","1.42B","1.65B"]
["Total Shareholders' Equity / Total Assets",0.27179999999999999,0.25740000000000002,0.29620000000000002,0.29570000000000002,0.33090000000000003]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","1.28B","1.18B","1.37B","1.42B","1.65B"]
["Liabilities & Shareholders' Equity","4.72B","4.6B","4.63B","4.8B","4.98B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"BF.A Cash Qtr","index":207,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Brown-Forman Corp. Cl A"]
["NYSE: BF.A"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Brown-Forman Corp. Cl A"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:14 p.m."]
[]
["BF.A"]
["/quotes/zigman/220616/composite"]
[]
["$"]
[]
[64.77]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 206"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/220616/composite"]
[]
["Previous close"]
[]
[62.69]
[]
[64.77]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[62.96]
[]
[64.83]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[46.19]
[]
[69.040000000000006]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Brown-Forman Corp. Cl A"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42674,42766,42855,42947,43039,"5-qtr trend"]
["Net Income before Extraordinaries","198M","182M","145M","178M","239M"]
["Net Income Growth","-",-8.0799999999999997E-2,-0.20330000000000001,0.2276,0.3427]
["Depreciation, Depletion & Amortization","13M","14M","16M","15M","16M"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","4M","(4M)","1M","(3M)","(7M)"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","3M","3M","6M","4M","5M"]
["Funds from Operations","218M","195M","168M","194M","253M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(177M)","81M","26M","(92M)","(141M)"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","(177M)","81M","134M","(92M)","(141M)"]
["Net Operating Cash Flow","41M","276M","194M","102M","112M"]
["Net Operating Cash Flow Growth","-",5.7317,-0.29709999999999998,-0.47420000000000001,9.8000000000000004E-2]
["Net Operating Cash Flow / Sales",5.0099999999999999E-2,0.34799999999999998,0.28160000000000002,0.1409,0.12330000000000001]
[]
["Investing Activities"]
[]
[null,42674,42766,42855,42947,43039,"5-qtr trend"]
["Capital Expenditures","(20M)","(36M)","(42M)","(28M)","(37M)"]
["Capital Expenditures (Fixed Assets)","(20M)","(36M)","(42M)","(28M)","(37M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-0.8,-0.16669999999999999,0.33329999999999999,-0.32140000000000002]
["Capital Expenditures / Sales",-2.4400000000000002E-2,-4.5400000000000003E-2,-6.0999999999999999E-2,-3.8699999999999998E-2,-4.07E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(20M)","(36M)","(42M)","(28M)","(37M)"]
["Net Investing Cash Flow Growth","-",-0.8,-0.16669999999999999,0.33329999999999999,-0.32140000000000002]
["Net Investing Cash Flow / Sales",-2.4400000000000002E-2,-4.5400000000000003E-2,-6.0999999999999999E-2,-3.8699999999999998E-2,-4.07E-2]
[]
["Financing Activities"]
[]
[null,42674,42766,42855,42947,43039,"5-qtr trend"]
["Cash Dividends Paid - Total","(67M)","(69M)","(71M)","(70M)","(70M)"]
["Common Dividends","(67M)","(69M)","(71M)","(70M)","(70M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(241M)","(119M)","-","(1M)","-"]
["Repurchase of Common & Preferred Stk.","(241M)","(119M)","-","(1M)","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","49M","(30M)","(98M)","45M","(24M)"]
["Change in Current Debt","49M","(30M)","(98M)","45M","(24M)"]
["Change in Long-Term Debt","-","-","-","-","-"]
["Issuance of Long-Term Debt","-","-","-","-","-"]
["Reduction in Long-Term Debt","-","-","-","-","-"]
["Other Funds","(2M)","(30M)","(5M)","(5M)","(2M)"]
["Other Uses","(2M)","(30M)","(5M)","(5M)","(2M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(261M)","(248M)","(174M)","(31M)","(96M)"]
["Net Financing Cash Flow Growth","-",4.9799999999999997E-2,0.2984,0.82179999999999997,-2.0968]
["Net Financing Cash Flow / Sales",-0.31869999999999998,-0.31269999999999998,-0.2525,-4.2799999999999998E-2,-0.1057]
["Exchange Rate Effect","(8M)","(6M)","7M","13M","(5M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(248M)","(14M)","(15M)","56M","(26M)"]
["Free Cash Flow","21M","240M","152M","74M","75M"]
["Free Cash Flow Growth","-",10.428599999999999,-0.36670000000000003,-0.51319999999999999,1.35E-2]
["Free Cash Flow Yield","-","-","-","-",1.35E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Income St","index":208,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Treasury Wine Estates Ltd. ADR"]
["View Ratios"]
["Fiscal year is July-June. All values AUD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","1.66B","1.7B","1.96B","2.23B","2.4B"]
["Sales Growth","-",2.7699999999999999E-2,0.1525,0.13789999999999999,7.5700000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","1.31B","1.24B","1.35B","1.53B","1.58B"]
["COGS excluding D&A","1.23B","1.15B","1.26B","1.42B","1.47B"]
["Depreciation & Amortization Expense","76.8M","85.7M","84.5M","106.8M","108.3M"]
["Depreciation","72.3M","78.6M","75.2M","96.4M","99.4M"]
["Amortization of Intangibles","4.5M","7.1M","9.3M","10.4M","8.9M"]
["COGS Growth","-",-5.3400000000000003E-2,8.8400000000000006E-2,0.1333,3.2399999999999998E-2]
["Gross Income","348.1M","463.9M","614.1M","704.9M","824.5M"]
["Gross Income Growth","-",0.3327,0.32379999999999998,0.1479,0.16969999999999999]
["Gross Profit Margin","-","-","-","-",0.34329999999999999,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","347.9M","378.3M","389.2M","524.5M","460.6M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","347.9M","378.3M","389.2M","524.5M","460.6M"]
["SGA Growth","-",8.7400000000000005E-2,2.8799999999999999E-2,0.34760000000000002,-0.12180000000000001]
["Other Operating Expense","14.2M","-","-","(10.4M)","(8.9M)"]
["Unusual Expense","(4.8M)","399M","85M","28.3M","55.7M"]
["EBIT after Unusual Expense","4.8M","(313.4M)","139.9M","(28.3M)","317.1M"]
["Non Operating Income/Expense","73.5M","203.7M","(7.4M)","107.9M","97.2M"]
["Non-Operating Interest Income",700000,"1.5M","5.4M","13.6M","19.9M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","15.1M","23.1M","27M","34.8M","47M"]
["Interest Expense Growth","-",0.52980000000000005,0.16880000000000001,0.28889999999999999,0.35060000000000002]
["Gross Interest Expense","15.1M","23.1M","27M","34.8M","47M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","49.9M","(241M)","110.9M","249.2M","387.2M"]
["Pretax Income Growth","-",-5.8296999999999999,1.4601999999999999,1.2471000000000001,0.55379999999999996]
["Pretax Margin","-","-","-","-",0.16120000000000001,"NA"]
["Income Tax","3.3M","(138.6M)","33.3M","75.8M","117.3M"]
["Income Tax - Current Domestic","30.9M","(40.8M)","21.7M","38.3M","75.7M"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","(27.6M)","(97.8M)","11.6M","37.5M","41.6M"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","1M","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","47.6M","(102.4M)","77.6M","173.4M","269.9M"]
["Minority Interest Expense",400000,"(1.5M)","-",100000,800000]
["Net Income","47.2M","(100.9M)","77.6M","173.3M","269.1M"]
["Net Income Growth","-",-3.1377000000000002,1.7690999999999999,1.2332000000000001,0.55279999999999996]
["Net Margin Growth","-","-","-","-",0.112,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","47.2M","(100.9M)","77.6M","173.3M","269.1M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","47.2M","(100.9M)","77.6M","173.3M","269.1M"]
["EPS (Basic)",7.0000000000000007E-2,-0.15,0.12,0.24,0.37]
["EPS (Basic) Growth","-",-3.1381000000000001,1.7625999999999999,1.0787,0.50209999999999999]
["Basic Shares Outstanding","658.67M","659.36M","661.44M","713.7M","736.77M"]
["EPS (Diluted)",7.0000000000000007E-2,-0.15,0.12,0.24,0.36]
["EPS (Diluted) Growth","-",-3.1682999999999999,1.7625999999999999,1.0529999999999999,0.50419999999999998]
["Diluted Shares Outstanding","667.38M","659.36M","665.5M","720.92M","744.5M"]
["EBITDA","62.8M","171.3M","309.4M","297.6M","481.1M"]
["EBITDA Growth","-",1.7277,0.80620000000000003,-3.8100000000000002E-2,0.61660000000000004]
["EBITDA Margin","-","-","-","-",0.20030000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Balance Sheet","index":209,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Treasury Wine Estates Ltd. ADR"]
["View Ratios"]
["Assets"]
["Fiscal year is July-June. All values AUD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","11.8M","55.1M","122.1M","256.1M","240.8M"]
["Cash Only","10.8M","52M","122.1M","256.1M","240.8M"]
["Short-Term Investments","1M","3.1M","-","-","-"]
["Cash & Short Term Investments Growth","-",3.6695000000000002,1.216,1.0974999999999999,-5.9700000000000003E-2]
["Cash & ST Investments / Total Assets",2.8999999999999998E-3,1.43E-2,2.9399999999999999E-2,4.8399999999999999E-2,4.5600000000000002E-2]
["Total Accounts Receivable","437.4M","433.1M","497.9M","569.6M","578.3M"]
["Accounts Receivables, Net","419.6M","362.7M","465.6M","549M","474.5M"]
["Accounts Receivables, Gross","422.6M","363.7M","468.9M","554M","476M"]
["Bad Debt/Doubtful Accounts","(3M)","(1M)","(3.3M)","(5M)","(1.5M)"]
["Other Receivables","17.8M","70.4M","32.3M","20.6M","103.8M"]
["Accounts Receivable Growth","-",-9.7999999999999997E-3,0.14960000000000001,0.14399999999999999,1.5299999999999999E-2]
["Accounts Receivable Turnover",3.79,3.93,3.94,3.92,4.1500000000000004]
["Inventories","714.5M","707.1M","704.2M","895.7M","947.9M"]
["Finished Goods","287M","279.9M","312.5M","453.4M","470M"]
["Work in Progress","404.6M","401M","368.8M","414.8M","442.6M"]
["Raw Materials","22.9M","26.2M","22.9M","27.5M","35.3M"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","22.3M","23M","119.5M","106.2M","68.2M"]
["Miscellaneous Current Assets","2.5M","2.5M","94.3M","72.4M","40M"]
["Total Current Assets","1.19B","1.22B","1.44B","1.83B","1.84B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","1.25B","1.19B","1.18B","1.38B","1.37B"]
["Property, Plant & Equipment - Gross","2.16B","2.2B","2.29B","2.64B","2.77B"]
["Buildings","357.9M","362.5M","377M","423.8M","432.3M"]
["Land & Improvements","306.3M","299M","342.4M","378.7M","372.2M"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","227.1M","229.9M","255.1M","1.65B","1.75B"]
["Accumulated Depreciation","910M","1.01B","1.11B","1.25B","1.41B"]
["Total Investments and Advances","2.2M","3.3M","-","-","-"]
["Other Long-Term Investments",200000,"1.3M","-","-","-"]
["Long-Term Note Receivable","3.8M","6.7M","-","-","-"]
["Intangible Assets","1.01B","747.1M","791.1M","1.1B","1.1B"]
["Net Goodwill","37.9M","36.3M","34.7M","129.9M","126.4M"]
["Net Other Intangibles","972M","710.8M","756.4M","971.6M","969.4M"]
["Other Assets","446M","525.5M","537.8M","703.8M","774.1M"]
["Tangible Other Assets","446M","525.2M","537.8M","703.8M","774.1M"]
["Total Assets","4.13B","3.86B","4.15B","5.29B","5.28B"]
["Assets - Total - Growth","-",-6.4799999999999996E-2,7.4899999999999994E-2,0.27389999999999998,-1.4E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt",700000,800000,"13.2M","4M","-"]
["Short Term Debt","-","-","13M","4M","-"]
["Current Portion of Long Term Debt",700000,800000,200000,"-","-"]
["Accounts Payable","480M","449.8M","455.2M","654M","662.5M"]
["Accounts Payable Growth","-",-6.2899999999999998E-2,1.2E-2,0.43669999999999998,1.2999999999999999E-2]
["Income Tax Payable","-","39M","5.2M","18.4M","51.1M"]
["Other Current Liabilities","92.5M","92.5M","97.1M","85.1M","65.7M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","37.3M","37.4M","36.9M","38.8M","34.9M"]
["Miscellaneous Current Liabilities","55.2M","55.1M","60.2M","46.3M","30.8M"]
["Total Current Liabilities","573.2M","582.1M","570.7M","761.5M","779.3M"]
["Long-Term Debt","224.3M","264.8M","324.4M","626.8M","596.4M"]
["Long-Term Debt excl. Capitalized Leases","224.3M","264.8M","324.4M","541.8M","518.5M"]
["Non-Convertible Debt","224.3M","264.8M","324.4M","541.8M","518.5M"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","85M","77.9M"]
["Provision for Risks & Charges","3.7M","3.3M","-","-","-"]
["Deferred Taxes","85.6M","(11.8M)",800000,"(24.9M)","25.9M"]
["Deferred Taxes - Credit","314.4M","159.6M","194.1M","245.1M","233.9M"]
["Deferred Taxes - Debit","228.8M","171.4M","193.3M","270M","208M"]
["Other Liabilities","4.7M","1.9M","9.9M","83.9M","61.2M"]
["Other Liabilities (excl. Deferred Income)","4.7M","1.9M","9.9M","83.9M","61.2M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","1.12B","1.01B","1.1B","1.72B","1.67B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.27139999999999997,0.2621,0.26490000000000002,0.32479999999999998,0.3165]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","3B","2.85B","3.05B","3.57B","3.6B"]
["Common Stock Par/Carry Value","3.05B","3.06B","3.06B","3.53B","3.54B"]
["Retained Earnings","202.2M","17.2M","10.1M","15.1M","99.6M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(246M)","(234.2M)","(26.7M)","(1M)","(51.8M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","(11.9M)"]
["Common Equity / Total Assets",0.72760000000000002,0.73729999999999996,0.73450000000000004,0.67449999999999999,0.68269999999999997]
["Total Shareholders' Equity","3B","2.85B","3.05B","3.57B","3.6B"]
["Total Shareholders' Equity / Total Assets",0.72760000000000002,0.73729999999999996,0.73450000000000004,0.67449999999999999,0.68269999999999997]
["Accumulated Minority Interest","4.2M","2.6M","2.6M","3.4M","4.2M"]
["Total Equity","3.01B","2.85B","3.05B","3.57B","3.61B"]
["Liabilities & Shareholders' Equity","4.13B","3.86B","4.15B","5.29B","5.28B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Cash Flow","index":210,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Treasury Wine Estates Ltd. ADR"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is July-June. All values AUD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","47.6M","(102.4M)","77.6M","173.4M","269.9M"]
["Net Income Growth","-",-3.1513,1.7578,1.2344999999999999,0.55649999999999999]
["Depreciation, Depletion & Amortization","76.8M","85.7M","84.5M","106.8M","108.3M"]
["Depreciation and Depletion","72.3M","78.6M","75.2M","96.4M","99.4M"]
["Amortization of Intangible Assets","4.5M","7.1M","9.3M","10.4M","8.9M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(5.8M)","370.7M","35.6M","26.9M","36.1M"]
["Funds from Operations","118.6M","354M","197.7M","307.1M","414.3M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(5.5M)","(168.5M)","(21.9M)","109.7M","(31.8M)"]
["Receivables","2.6M","54.4M","(63.8M)",200000,"42.9M"]
["Accounts Payable","12M","(40.3M)","(29M)","72.2M","25.8M"]
["Other Assets/Liabilities","41.2M","(3.8M)","6M","(26.7M)","(16.2M)"]
["Net Operating Cash Flow","113.1M","185.5M","175.8M","416.8M","382.5M"]
["Net Operating Cash Flow Growth","-",0.6401,-5.2299999999999999E-2,1.3709,-8.2299999999999998E-2]
["Net Operating Cash Flow / Sales",6.83E-2,0.109,8.9599999999999999E-2,0.1867,0.1593]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(163.8M)","(112.3M)","(90.8M)","(133.8M)","(210.4M)"]
["Capital Expenditures (Fixed Assets)","(134.9M)","(98.4M)","(78.8M)","(114.9M)","(187.8M)"]
["Capital Expenditures (Other Assets)","(28.9M)","(13.9M)","(12M)","(18.9M)","(22.6M)"]
["Capital Expenditures Growth","-",0.31440000000000001,0.1915,-0.47360000000000002,-0.57250000000000001]
["Capital Expenditures / Sales",-9.8900000000000002E-2,-6.6000000000000003E-2,-4.6300000000000001E-2,-5.9900000000000002E-2,-8.7599999999999997E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","2.2M","8.1M","6.8M","86.8M","106.9M"]
["Purchase/Sale of Investments","(2M)",-800000,"-","-","-"]
["Purchase of Investments","(2M)",-800000,"-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","(27.5M)",-100000,"(1.3M)","(803.7M)","(26.4M)"]
["Other Sources","2.5M","-","-","-","-"]
["Net Investing Cash Flow","(188.6M)","(105.1M)","(85.3M)","(850.7M)","(129.9M)"]
["Net Investing Cash Flow Growth","-",0.44269999999999998,0.18840000000000001,-8.9730000000000008,0.84730000000000005]
["Net Investing Cash Flow / Sales",-0.1139,-6.1699999999999998E-2,-4.3499999999999997E-2,-0.38100000000000001,-5.4100000000000002E-2]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","(84.1M)","(77.8M)","(84.7M)","(111.2M)","(184.6M)"]
["Common Dividends","(84.1M)","(77.8M)","(84.7M)","(111.2M)","(184.6M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(4.5M)","(1.1M)","-","470.9M","(65.9M)"]
["Repurchase of Common & Preferred Stk.","-","-","-","(4.5M)","(65.9M)"]
["Sale of Common & Preferred Stock","(4.5M)","(1.1M)","-","475.4M","-"]
["Proceeds from Stock Options","(4.5M)","(1.1M)","-","475.4M","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","139.8M","40.9M","1.4M","212M","(2.8M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","139.8M","40.9M","1.4M","212M","(2.8M)"]
["Issuance of Long-Term Debt","750.3M","972.4M","190.9M","470.7M","384.5M"]
["Reduction in Long-Term Debt","(610.5M)","(931.5M)","(189.5M)","(258.7M)","(387.3M)"]
["Other Funds","-","-","46.9M","10.3M",600000]
["Other Uses","-","-",-100000,"-","-"]
["Other Sources","-","-","47M","10.3M",600000]
["Net Financing Cash Flow","51.2M","(38M)","(36.4M)","582M","(252.7M)"]
["Net Financing Cash Flow Growth","-",-1.7422,4.2099999999999999E-2,16.989000000000001,-1.4341999999999999]
["Net Financing Cash Flow / Sales",3.09E-2,-2.23E-2,-1.8599999999999998E-2,0.26069999999999999,-0.1052]
["Exchange Rate Effect","6.5M","(1.2M)","3M","(5.1M)","(11.2M)"]
["Miscellaneous Funds",0,0,0,0,0]
["Net Change in Cash","(17.8M)","41.2M","57.1M","143M","(11.3M)"]
["Free Cash Flow","(21.8M)","87.1M","97M","301.9M","194.7M"]
["Free Cash Flow Growth","-",4.9954000000000001,0.1137,2.1124000000000001,-0.35510000000000003]
["Free Cash Flow Yield","-","-","-","-",1E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:12 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TWE.AX Summary","index":211,"n_rows":290,"n_cols":2,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Treasury Wine Estates Limited (TWE.AX)"]
["ASX - ASX Delayed Price. Currency in AUD"]
["17.21-0.17 (-0.98%)"]
["At close: 4:10PM AEDT"]
["People also watch"]
["SYD.AXBLD.AXANN.AXCOH.AXRHC.AX"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",17.38]
["Open",17.07]
["Bid","17.07 x 19100"]
["Ask","17.25 x 443700"]
["Day's Range","16.92 - 17.25"]
["52 Week Range","11.20 - 17.75"]
["Volume",3192984]
["Avg. Volume",1902337]
["Market Cap","12.382B"]
["Beta","N/A"]
["PE Ratio (TTM)",39.840000000000003]
["EPS (TTM)",0.43]
["Earnings Date",43146]
["Forward Dividend & Yield","0.17 (1.76%)"]
["Ex-Dividend Date",42978]
["1y Target Est",17.07]
["Currency in AUD"]
["Valuation Measures"]
["Market Cap (intraday) 5","12.38B"]
["Enterprise Value 3","13.08B"]
["Trailing P/E ",39.840000000000003]
["Forward P/E 1","N/A"]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",4.95]
["Price/Book (mrq)",3.62]
["Enterprise Value/Revenue 3",5.23]
["Enterprise Value/EBITDA 6",22.48]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42916]
["Most Recent Quarter (mrq)",43100]
["Profitability"]
["Profit Margin ",0.12790000000000001]
["Operating Margin (ttm)",0.19670000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",5.8400000000000001E-2]
["Return on Equity (ttm)",8.9899999999999994E-2]
["Income Statement"]
["Revenue (ttm)","2.5B"]
["Revenue Per Share (ttm)",3.41]
["Quarterly Revenue Growth (yoy)",-2.3E-2]
["Gross Profit (ttm)","986.8M"]
["EBITDA ","582M"]
["Net Income Avi to Common (ttm)","320.1M"]
["Diluted EPS (ttm)",0.43]
["Quarterly Earnings Growth (yoy)",0.374]
["Balance Sheet"]
["Total Cash (mrq)","202.5M"]
["Total Cash Per Share (mrq)",0.28000000000000003]
["Total Debt (mrq)","699.1M"]
["Total Debt/Equity (mrq)",20.100000000000001]
["Current Ratio (mrq)",2.41]
["Book Value Per Share (mrq)",4.75]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","333.6M"]
["Levered Free Cash Flow (ttm)","66.7M"]
["Trading Information"]
["Stock Price History"]
["Beta ","N/A"]
["52-Week Change 3",0.4617]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",17.75]
["52 Week Low 3",11.2]
["50-Day Moving Average 3",16.11]
["200-Day Moving Average 3",14.95]
["Share Statistics"]
["Avg Vol (3 month) 3","1.9M"]
["Avg Vol (10 day) 3","3.4M"]
["Shares Outstanding 5","719.47M"]
["Float ","725.82M"]
["% Held by Insiders 1","N/A"]
["% Held by Institutions 1","N/A"]
["Shares Short 3","N/A"]
["Short Ratio 3","N/A"]
["Short % of Float 3","N/A"]
["Shares Short (prior month) 3","N/A"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",0.17]
["Forward Annual Dividend Yield 4",1.7600000000000001E-2]
["Trailing Annual Dividend Rate 3",0.28000000000000003]
["Trailing Annual Dividend Yield 3",1.61E-2]
["5 Year Average Dividend Yield 4",2.35]
["Payout Ratio 4",0.6925]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4",42978]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
[]
["Simply Wall St.•9 days ago"]
["Should You Be Tempted To Sell Treasury Wine Estates Limited (ASX:TWE) At Its Current PE Ratio?"]
["Treasury Wine Estates Limited (ASX:TWE) is trading with a trailing P/E of 39.3x, which is higher than the industry average of 34.3x. While TWE might seem like a stock toRead More..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•11 days ago"]
["Australia's Treasury Wine cheers record half profit on Asia appetite"]
["Australia's Treasury Wine Estates Ltd on Wednesday posted a record interim profit on soaring China exports and said it would roll out its Asian direct distribution model in the United States, sending its shares to a record high. Since joining the world's largest winemaker in the wake of that episode, CEO Michael Clarke has led Treasury's A$754 million ($608 million) buyout of Diageo Plc's U.S. assets."]
[]
["Business Wire•25 days ago"]
["Watch The Dead Rise On The Walking Dead Wine Labels"]
["An epidemic of apocalyptic proportions is sweeping the globe, as fans of Robert Kirkman’s best-selling comic series and one of cable TV’s most popular shows well know, causing the dead to rise, society to crumble, food to become scarce and all manner of hardships to be visited upon the populace."]
[]
["Simply Wall St.•last month"]
["Is Treasury Wine Estates Limited (ASX:TWE) Worth $15.55 Based On Its Intrinsic Value?"]
["I am going to run you through how I calculated the intrinsic value of Treasury Wine Estates Limited (ASX:TWE) using the discounted cash flow (DCF) method. If you want toRead More..."]
["Business Wire•2 months ago"]
["The SommFoundation Joins With Treasury Wine Estates To Award 21 Sommeliers $25,000 In Scholarships As Part of Luxicon Tour"]
["Sommeliers who scored highest in a blind tasting conducted as part of Treasury Wine Estates Luxicon tour were awarded cash scholarships in a unique event combining a master class in tasting techniques with an opportunity to demonstrate how the deductive reasoning approach used by the Court of Master Sommeliers applies in a blind setting."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Simply Wall St.•2 months ago"]
["Is It Too Late To Buy Treasury Wine Estates Limited (ASX:TWE)?"]
["Treasury Wine Estates Limited (ASX:TWE) saw a double-digit share price rise of over 10% in the past couple of months on the ASX. With many analysts covering the large-cap stock,Read More..."]
[]
["Reuters•4 months ago"]
["Silent Partners - The bankrollers behind the rush of Australia shareholder lawsuits"]
["After Australian internet company Vocus Telecommunications Ltd (VOC.AX) gave its second profit warning in seven months, fund manager David Pace received an email from a law firm asking him to join a shareholder class action. Pace's response reflects a growing impatience in Australia's listed company sector, as local regulations encourage global litigation funders to prosecute more lawsuits of Australian corporates. Unlike the United States, lawyers in Australia are banned from taking percentage cuts of damages payouts, opening the door for litigation funders to fill the gap."]
["Reuters•4 months ago"]
["Silent Partners: The bankrollers behind the rush of Australia shareholder lawsuits"]
["After Australian internet company Vocus Telecommunications Ltd gave its second profit warning in seven months, fund manager David Pace received an email from a law firm asking him to join a shareholder class action. Pace's response reflects a growing impatience in Australia's listed company sector, as local regulations encourage global litigation funders to prosecute more lawsuits of Australian corporates."]
[]
["Bloomberg•4 months ago"]
["Wildfires Wreak Havoc on California’s $58 Billion Wine Industry"]
["The fires ravaging Northern California stand to leave the area’s renowned wine industry with damage that will be felt long after the final flames burn out."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Simply Wall St.•4 months ago"]
["Is It Time To Sell Treasury Wine Estates Limited (ASX:TWE) Based Off Its PE Ratio?"]
["Treasury Wine Estates Limited (ASX:TWE) trades with a trailing P/E of 37.5x, which is higher than the industry average of 29x. While this makes TWE appear like a stock toRead More..."]
[]
["Capital Cube•5 months ago"]
["Treasury Wine Estates Ltd. : TWE-AU: Dividend Analysis : September 01st, 2017 (record date) : By the numbers : September 2, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Our analysis is based on comparing Treasury Wine Estates Ltd. with the following peers – Fastbrick Robotics Limited, Australian Vintage Ltd, Coca-Cola Amatil Limited and Dawine Ltd. (FBR-AU, AVG-AU, CCL-AU and DW8-AU). Treasury Wine Estates Ltd.’s dividend yield is 2.62 percent and its dividend payout is 72.02 percent. This compares to ... Read more (Read more...)"]
["Reuters•5 months ago"]
["Australia's Treasury Wine pays $39 mln to settle shareholder class action"]
["Australian winemaker Treasury Wine Estates Ltd said on Monday it will pay A$49 million ($39 million) to settle a class action lawsuit over allegations it misled shareholders about problems at its U.S. business. Law firm Maurice Blackburn filed the suit in 2014 after the world's biggest listed stand-alone winemaker announced a surprise A$190 million writedown at its U.S. unit, partly to cover the cost of pouring out millions of bottles of unsold wine. The writedown prompted a sharp decline in Treasury Wine's shares, and the company subsequently fought off two takeover attempts by private equity firms."]
[]
["Capital Cube•6 months ago"]
["Treasury Wine Estates Ltd. :TWE-AU: Earnings Analysis: For the six months ended June 30, 2017 : August 23, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Treasury Wine Estates Ltd. reports financial results for the half-year ended June 30, 2017. Highlights Summary numbers: Revenues of AUD 1,165.80 million, Net Earnings of AUD 132.90 million. Gross margins widened from 35.24% to 39.48% compared to the same period last year, operating (EBITDA) margins now 21.21% from 19.12%. Earnings growth ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Capital Cube•6 months ago"]
["Treasury Wine Estates Ltd. breached its 50 day moving average in a Bullish Manner : TWE-AU : August 18, 2017"]
["Categories: Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Treasury Wine Estates Ltd.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
["Thomson Reuters StreetEvents•6 months ago"]
["Edited Transcript of TWE.AX earnings conference call or presentation 17-Aug-17 12:30am GMT"]
["Preliminary 2017 Treasury Wine Estates Ltd Earnings Call"]
["Capital Cube•7 months ago"]
["ETFs with exposure to Treasury Wine Estates Ltd. : July 25, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Treasury Wine Estates Ltd. Here are 5 ETFs with the largest exposure to TWE-AU. Comparing the performance and risk of Treasury Wine Estates Ltd. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
["Capital Cube•7 months ago"]
["Treasury Wine Estates Ltd. – Value Analysis (ASX:TWE) : July 7, 2017"]
["Categories: Asia Pacific Value Yahoo FinanceClick here to see latest analysis Capitalcube gives Treasury Wine Estates Ltd. a score of 84. Our analysis is based on comparing Treasury Wine Estates Ltd. with the following peers – Fastbrick Robotics Limited, Australian Vintage Ltd, Coca-Cola Amatil Limited and Woolworths Ltd (FBR-AU, AVG-AU, CCL-AU and WOW-AU). Investment Outlook Treasury Wine Estates Ltd. has ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["Capital Cube•7 months ago"]
["Treasury Wine Estates Ltd. breached its 50 day moving average in a Bearish Manner : TWE-AU : July 6, 2017"]
["Categories: Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Treasury Wine Estates Ltd.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
["Capital Cube•8 months ago"]
["ETFs with exposure to Treasury Wine Estates Ltd. : June 15, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Treasury Wine Estates Ltd. Here are 5 ETFs with the largest exposure to TWE-AU. Comparing the performance and risk of Treasury Wine Estates Ltd. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (10)"]
[]
["Current 17.21"]
["Average 17.07"]
["Low 13.30"]
["High 21.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TSRYY Mktw Sum","index":212,"n_rows":713,"n_cols":4,"rows_kept":713,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
[]
["Company Description"]
[]
["Treasury Wine Estates Ltd. engages in the wine production and marketing business. It operates through the following segments: Australia & New Zealand; Americas; Asia; and Europe. The Australia & New Zealand segment is responsible for the manufacture, sale, and marketing of wine within Australia and ..."]
[]
["Treasury Wine Estates Ltd. engages in the wine production and marketing business. It operates through the following segments: Australia & New Zealand; Americas; Asia; and Europe. The Australia & New Zealand segment is responsible for the manufacture, sale, and marketing of wine within Australia and New Zealand; and also distributes beer and cider. The Americas segment engages in the manufacture, sale, and marketing of wine in the Americas region. The Asia segment involves the sales and marketing of wine within Asia, including the Middle East and Africa. The Europe segment includes the manufacture, sale, and marketing of wine within Europe and Latin America regions. The company was founded on March 20, 1957 and is headquartered in Southbank, Australia."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[48.14]
[]
["P/E Ratio (with extraordinary items)"]
[]
[40.020000000000003]
[]
["P/E Ratio (without extraordinary items)"]
[]
[36.049999999999997]
[]
["Price to Sales Ratio"]
[]
[4.08]
[]
["Price to Book Ratio"]
[]
[2.68]
[]
["Price to Cash Flow Ratio"]
[]
[25.61]
[]
["Enterprise Value to EBITDA"]
[]
[26.62]
[]
["Enterprise Value to Sales"]
[]
[5.33]
[]
["Total Debt to Enterprise Value"]
[]
[0.06]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[706382]
[]
["Income Per Employee"]
[]
[79147]
[]
["Receivables Turnover"]
[]
[4.18]
[]
["Total Asset Turnover"]
[]
[0.45]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.35]
[]
["Quick Ratio"]
[]
[1.1399999999999999]
[]
["Cash Ratio"]
[]
[0.31]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[34.33]
[]
["Operating Margin"]
[]
[15.52]
[]
["Pretax Margin"]
[]
[16.12]
[]
["Net Margin"]
[]
[11.2]
[]
["Return on Assets"]
[]
[5.05]
[]
["Return on Equity"]
[]
[7.44]
[]
["Return on Total Capital"]
[]
[6.36]
[]
["Return on Invested Capital"]
[]
[6.36]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[16.55]
[]
["Total Debt to Total Capital"]
[]
[14.2]
[]
["Total Debt to Total Assets"]
[]
[11.3]
[]
["Long-Term Debt to Equity"]
[]
[16.55]
[]
["Long-Term Debt to Total Capital"]
[]
[14.2]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Gunther Burghardt","-",2017,"Chief Financial Officer"]
["Mr. Robert Spooner",62,2015,"President-Americas"]
["Mr. Matthew Young","-",2014,"Deputy Chief Financial Officer"]
["Ms. Megan Collins","-",2013,"Chief People & Communications Officer"]
["Ms. Fiona Last","-",2016,"Co-Secretary"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["/news/latest/company/us/tsryy"]
[]
["MarketWatch News on TSRYY"]
[]
["Australian winemaker Accolade drops IPO plan"]
[]
["4:23 a.m. March 7, 2017"]
[]
["- MarketWatch.com"]
[]
["Diageo sells wine operations for $552 million"]
[]
["2:33 a.m. Oct. 14, 2015"]
[]
["- MarketWatch.com"]
[]
["Treasury Wine says KKR raises takeover bid"]
[]
["10:56 p.m. Aug. 3, 2014"]
[]
["- MarketWatch.com"]
[]
["Treasury Wine warning sinks investor hopes"]
[]
["12:55 a.m. Jan. 30, 2014"]
[]
["- MarketWatch.com"]
[]
["Treasury Wine Estates CEO stands down"]
[]
["6:56 p.m. Sept. 22, 2013"]
[]
["- MarketWatch.com"]
[]
["Australian winemaker Treasury sees profits rising"]
[]
["1:27 a.m. Feb. 28, 2013"]
[]
["- MarketWatch.com"]
[]
["Treasury Wine's profit jumps, but challenges ahead"]
[]
["9:27 p.m. Aug. 16, 2012"]
[]
["- MarketWatch.com"]
[]
["Australia's Treasury Wine names Rayner chairman"]
[]
["6:36 p.m. July 19, 2012"]
[]
["- MarketWatch.com"]
[]
["Australia stocks feed new world growth"]
[]
["6:00 p.m. June 13, 2012"]
[]
["- Virginia Harrison"]
[]
["Treasury Wine gets cash payment from Foster's"]
[]
["10:47 p.m. April 3, 2012"]
[]
["- MarketWatch.com"]
[]
["China buying more Australian bottled wines"]
[]
["11:48 p.m. Jan. 10, 2012"]
[]
["- MarketWatch.com"]
[]
["Australia's Treasury Wine taps Diageo executives"]
[]
["11:45 p.m. Jan. 10, 2012"]
[]
["- MarketWatch.com"]
[]
["SABMiller to buy Foster's for A$9.9 billion"]
[]
["7:42 a.m. Sept. 21, 2011"]
[]
["- MarketWatch.com"]
[]
["Treasury Wine Estates profit reaches A$64.1 mln"]
[]
["7:48 p.m. Aug. 21, 2011"]
[]
["- MarketWatch.com"]
[]
["Foster's CEO says SABMiller offer far from reality"]
[]
["11:20 p.m. July 28, 2011"]
[]
["- MarketWatch.com"]
[]
["/news/nonmarketwatch/company/us/tsryy"]
[]
["Other News on TSRYY"]
[]
["Treasury Wine Estates Ltd. ADR 2018 Q2 - Results - Earnings Call Slides"]
[]
["1:48 p.m. Jan. 31, 2018"]
[]
["- Seeking Alpha"]
[]
["Sheep Give Way to Grapes in New Zealand Wine Boom"]
[]
["7:34 a.m. March 29, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Australian Winemaker Abandons Plans for IPO"]
[]
["10:43 p.m. March 7, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Treasury Wine Estates Ltd. ADR 2017 Q2 - Results - Earnings Call Slides"]
[]
["3:28 p.m. Feb. 14, 2017"]
[]
["- Seeking Alpha"]
[]
["Treasury Wine Estates' (TSRYY) CEO Michael Clarke on 2017 Interim Results - Earnings Call Transcript"]
[]
["4:40 a.m. Feb. 14, 2017"]
[]
["- Seeking Alpha"]
[]
["Treasury Wine Estates Ltd. ADR 2017 Q2 - Results - Earnings Call Slides"]
[]
["8:03 p.m. Feb. 13, 2017"]
[]
["- Seeking Alpha"]
[]
["Wine for Women: Is That a Selling Point?"]
[]
["6:02 a.m. Jan. 3, 2017"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Winemakers Toil to Beat the Heat of Climate Change"]
[]
["9:15 p.m. Sept. 18, 2016"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Australian Vintage Limited: Will There Be A Toast?"]
[]
["8:37 a.m. Aug. 25, 2016"]
[]
["- Seeking Alpha"]
[]
["Treasury Wine Estates Works to Integrate Diageo's Wine Unit"]
[]
["4:05 p.m. Aug. 23, 2016"]
[]
["- GuruFocus.com"]
[]
["Pernod Ricard Could Be So Much More"]
[]
["7:53 a.m. July 28, 2016"]
[]
["- Seeking Alpha"]
[]
["Treasury Wine Sharpens Focus in U.S."]
[]
["10:27 p.m. Dec. 27, 2015"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Business Watch"]
[]
["12:37 p.m. Nov. 12, 2015"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["As Chinaâ€™s Economy Slows, Consumers Buoy Some Businesses"]
[]
["3:38 a.m. Jan. 12, 2016"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Sales of Pricey Booze Inch Back Up in China"]
[]
["9:54 p.m. Oct. 18, 2015"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Australian Winemaker Treasury to Buy Diageoâ€™s Wine Operations"]
[]
["5:45 p.m. Oct. 14, 2015"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Treasury Wine Estates: No Secret Treasure Here"]
[]
["7:17 a.m. Oct. 14, 2015"]
[]
["- Seeking Alpha"]
[]
["Wall Street Breakfast: Global Markets Slide On More China Worries"]
[]
["5:41 a.m. Oct. 14, 2015"]
[]
["- Seeking Alpha"]
[]
["Diageo selling most of its wine assets to Treasury Wine for $552M"]
[]
["6:37 p.m. Oct. 13, 2015"]
[]
["- Seeking Alpha"]
[]
["Treasury Wine Toasts Asia Demand"]
[]
["1:32 a.m. Sept. 17, 2015"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Treasury Wine Estates Ltd."]
[]
["58 Queensbridge Street"]
[]
["Southbank, Victoria (VIC) 3006"]
[]
["Phone"]
[]
["61 385333000"]
[]
["Industry"]
[]
["Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43252]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$2.40B"]
[]
["Net Income"]
[]
["$269.10M"]
[]
["2017 Sales Growth"]
[]
[2.5000000000000001E-2]
[]
["Employees"]
[]
[3400]
[]
["Annual Report for TSRYY"]
[]
["/news/pressrelease/company/us/tsryy"]
[]
["Press Releases on TSRYY"]
[]
["No News currently available for TSRYY"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Mkwt Basic","index":213,"n_rows":422,"n_cols":5,"rows_kept":422,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["11:44a"]
["Updated The tax bill is making the fourth-quarter earnings season a muddle"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["ADRs"]
["TSRYY"]
["Overview"]
[]
["Compare Quotes"]
["Market Screener"]
["Sectors"]
["TSRYY U.S.: OTC"]
["Treasury Wine Estates Ltd. ADR"]
["Watchlist CreateTSRYYAlert"]
["TSRYYUSClosedBack To Top"]
["Last Updated: Feb 9, 2018 5:20 p.m. EST Delayed quote"]
[13.46]
["0.16 1.20%"]
["Previous Close"]
[13.3]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["196.8% vs Avg."]
["Volume: 16.9K 65 Day Avg. - 8.6K "]
["Open: 13.49"]
["Close: 13.46"]
["13.08 Day Low/High 13.49"]
["Day Range"]
["8.62 52 Week Low/High 14.10"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $13.49 "]
["Day Range 13.08 - 13.49 "]
["52 Week Range 8.62 - 14.10 "]
["Market Cap n/a "]
["Shares Outstanding 726.65M "]
["Public Float n/a "]
["Beta n/a "]
["Rev. per Employee n/a "]
["P/E Ratio n/a "]
["EPS n/a "]
["Yield 0.18% "]
["Dividend $0.01 "]
["Ex-Dividend Date Mar 6, 2018 "]
["Short Interest n/a "]
["% of Float Shorted n/a "]
["Average Volume 8.57K "]
["Performance"]
["5 Day",-1.17E-2]
["1 Month",0.1416]
["3 Month",0.1042]
["YTD",7.3800000000000004E-2]
["1 Year",0.50900000000000001]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Australian winemaker Accolade drops IPO plan"]
[]
["Mar. 7, 2017 at 4:23 a.m. ET"]
["Diageo sells wine operations for $552 million"]
[]
["Oct. 14, 2015 at 3:34 a.m. ET"]
["Treasury Wine says KKR raises takeover bid"]
[]
["Aug. 3, 2014 at 11:56 p.m. ET"]
["Treasury Wine warning sinks investor hopes"]
[]
["Jan. 30, 2014 at 12:56 a.m. ET"]
["Treasury Wine Estates CEO stands down"]
[]
["Sep. 22, 2013 at 7:57 p.m. ET"]
["Australian winemaker Treasury sees profits rising"]
[]
["Feb. 28, 2013 at 1:28 a.m. ET"]
["Treasury Wine's profit jumps, but challenges ahead"]
[]
["Aug. 16, 2012 at 10:28 p.m. ET"]
["Australia's Treasury Wine names Rayner chairman"]
[]
["Jul. 19, 2012 at 7:37 p.m. ET"]
[]
["Australia stocks feed new world growth"]
["Jun. 13, 2012 at 7:01 p.m. ET"]
["by Virginia Harrison"]
["Treasury Wine gets cash payment from Foster's"]
[]
["Apr. 3, 2012 at 11:48 p.m. ET"]
["China buying more Australian bottled wines"]
[]
["Jan. 10, 2012 at 11:49 p.m. ET"]
["Australia's Treasury Wine taps Diageo executives"]
[]
["Jan. 10, 2012 at 11:45 p.m. ET"]
["SABMiller to buy Foster's for A$9.9 billion"]
[]
["Sep. 21, 2011 at 8:43 a.m. ET"]
["Treasury Wine Estates profit reaches A$64.1 mln"]
[]
["Aug. 21, 2011 at 8:48 p.m. ET"]
["Foster's CEO says SABMiller offer far from reality"]
[]
["Jul. 29, 2011 at 12:20 a.m. ET"]
[]
["World's Winemakers Turn New Zealand's Farms Into Vineyards"]
["Mar. 28, 2017 at 5:30 a.m. ET"]
["on WSJ Video"]
[]
["Sheep Give Way to Grapes in New Zealand Wine Boom"]
["Mar. 28, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["Australian Winemaker Abandons Plans for IPO"]
["Mar. 7, 2017 at 4:12 a.m. ET"]
["on The Wall Street Journal"]
[]
["Wine for Women: Is That a Selling Point?"]
["Jan. 2, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["Winemakers Toil to Beat the Heat of Climate Change"]
["Sep. 14, 2016 at 8:58 a.m. ET"]
["on The Wall Street Journal"]
[]
["Treasury Wine Sharpens Focus in U.S. With Instagram Push"]
["Dec. 27, 2015 at 2:30 p.m. ET"]
["on The Wall Street Journal"]
[]
["Instagram Star Says 'Follow Me' to Beringer Wines"]
["Dec. 27, 2015 at 2:30 p.m. ET"]
["on The Wall Street Journal"]
["Business Watch"]
[]
["Nov. 12, 2015 at 12:37 p.m. ET"]
["on The Wall Street Journal"]
["As China’s Economy Slows, Consumers Pick Up Some of the Slack"]
[]
["Nov. 5, 2015 at 2:25 a.m. ET"]
["on The Wall Street Journal"]
[]
["Sales of Luxury Alcohol Rising Again in China"]
["Oct. 16, 2015 at 10:32 a.m. ET"]
["on The Wall Street Journal"]
[]
["Australian Winemaker Treasury to Buy Diageo’s Wine Operations"]
["Oct. 14, 2015 at 2:16 p.m. ET"]
["on The Wall Street Journal"]
[]
["Deals of the Day: Beer Antitrust Review Looms, Vonovia’s $16 Billion Bid"]
["Oct. 14, 2015 at 8:59 a.m. ET"]
["on The Wall Street Journal"]
[]
["Treasury Wine Toasts Asia Demand"]
["Aug. 19, 2015 at 3:58 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Treasury Wine Estates Ltd. ADR 2018 Q2 - Results - Earnings Call Slides"]
["Treasury Wine Estates Ltd. ADR 2018 Q2 - Results - Earnings Call Slides"]
[]
["Jan. 31, 2018 at 1:48 p.m. ET"]
["on Seeking Alpha"]
["Sheep Give Way to Grapes in New Zealand Wine Boom"]
["Mar. 28, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
["Australian Winemaker Abandons Plans for IPO"]
["Mar. 7, 2017 at 4:12 a.m. ET"]
["on The Wall Street Journal"]
["Treasury Wine Estates Ltd. ADR 2017 Q2 - Results - Earnings Call Slides"]
[]
["Feb. 14, 2017 at 3:28 p.m. ET"]
["on Seeking Alpha"]
["Treasury Wine Estates' (TSRYY) CEO Michael Clarke on 2017 Interim Results - Earnings Call Transcript"]
[]
["Feb. 14, 2017 at 4:40 a.m. ET"]
["on Seeking Alpha"]
["Treasury Wine Estates Ltd. ADR 2017 Q2 - Results - Earnings Call Slides"]
[]
["Feb. 13, 2017 at 8:03 p.m. ET"]
["on Seeking Alpha"]
["Wine for Women: Is That a Selling Point?"]
["Jan. 2, 2017 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
["Winemakers Toil to Beat the Heat of Climate Change"]
["Sep. 14, 2016 at 8:58 a.m. ET"]
["on The Wall Street Journal"]
["Australian Vintage Limited: Will There Be A Toast?"]
[]
["Aug. 25, 2016 at 9:37 a.m. ET"]
["on Seeking Alpha"]
["Treasury Wine Estates Works to Integrate Diageo's Wine Unit"]
[]
["Aug. 23, 2016 at 5:05 p.m. ET"]
["on GuruFocus.com"]
["Pernod Ricard Could Be So Much More"]
[]
["Jul. 28, 2016 at 8:53 a.m. ET"]
["on Seeking Alpha"]
["Treasury Wine Sharpens Focus in U.S. With Instagram Push"]
["Dec. 27, 2015 at 2:30 p.m. ET"]
["on The Wall Street Journal"]
["Business Watch"]
[]
["Nov. 12, 2015 at 12:37 p.m. ET"]
["on The Wall Street Journal"]
["As China’s Economy Slows, Consumers Pick Up Some of the Slack"]
[]
["Nov. 5, 2015 at 2:25 a.m. ET"]
["on The Wall Street Journal"]
["Sales of Luxury Alcohol Rising Again in China"]
["Oct. 16, 2015 at 10:32 a.m. ET"]
["on The Wall Street Journal"]
["Australian Winemaker Treasury to Buy Diageo’s Wine Operations"]
["Oct. 14, 2015 at 2:16 p.m. ET"]
["on The Wall Street Journal"]
["Treasury Wine Estates: No Secret Treasure Here"]
[]
["Oct. 14, 2015 at 8:17 a.m. ET"]
["on Seeking Alpha"]
["Wall Street Breakfast: Global Markets Slide On More China Worries"]
[]
["Oct. 14, 2015 at 6:41 a.m. ET"]
["on Seeking Alpha"]
["Diageo selling most of its wine assets to Treasury Wine for $552M"]
[]
["Oct. 13, 2015 at 7:37 p.m. ET"]
["on Seeking Alpha"]
["Treasury Wine Toasts Asia Demand"]
["Aug. 19, 2015 at 3:58 p.m. ET"]
["on The Wall Street Journal"]
[]
["No Headlines Available"]
[]
[]
["Treasury Wine Estates Ltd. ADR"]
[]
["Treasury Wine Estates Ltd. engages in the wine production and marketing business. It operates through the following segments: Australia & New Zealand; Americas; Asia; and Europe. The Australia & New Zealand segment is responsible for the manufacture, sale, and marketing of wine within Australia and New Zealand; and also distributes beer and cider. The Americas segment engages in the manufacture, sale, and marketing of wine in the Americas region. The Asia segment involves the sales and marketing of wine within Asia, including the Middle East and Africa. The Europe segment includes the manufacture, sale, and marketing of wine within Europe and Latin America regions. The company was founded on March 20, 1957 and is headquartered in Southbank, Australia.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 12 Full Ratings "]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["ETR 2.93% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"TWE.AX Yahoo Gr","index":214,"n_rows":256,"n_cols":5,"rows_kept":256,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Treasury Wine Estates Limited (TWE.AX)"]
["ASX - ASX Delayed Price. Currency in AUD"]
["17.21-0.17 (-0.98%)"]
["At close: 4:10PM AEDT"]
["People also watch"]
["SYD.AXBLD.AXANN.AXCOH.AXRHC.AX"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",17.38]
["Open",17.07]
["Bid","17.07 x 19100"]
["Ask","17.25 x 443700"]
["Day's Range","16.92 - 17.25"]
["52 Week Range","11.20 - 17.75"]
["Volume",3192984]
["Avg. Volume",1902337]
["Market Cap","12.382B"]
["Beta","N/A"]
["PE Ratio (TTM)",39.840000000000003]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","0.17 (1.76%)"]
["Ex-Dividend Date",42978]
["1y Target Est",17.07]
["Currency in AUD"]
["Earnings Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate",0,0,0,0]
["Low Estimate",0,0,0,0]
["High Estimate",0,0,0,0]
["Year Ago EPS","N/A","N/A","N/A","N/A"]
["Revenue Estimate","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate","N/A","N/A","N/A","N/A"]
["Low Estimate","N/A","N/A","N/A","N/A"]
["High Estimate","N/A","N/A","N/A","N/A"]
["Year Ago Sales","N/A","N/A","N/A","N/A"]
["Sales Growth (year/est)","N/A","N/A","N/A","N/A"]
["Earnings History","Invalid Date","Invalid Date","Invalid Date","Invalid Date"]
["EPS Est.","N/A","N/A","N/A","N/A"]
["EPS Actual","N/A","N/A","N/A","N/A"]
["Difference","N/A","N/A","N/A","N/A"]
["Surprise %","N/A","N/A","N/A","N/A"]
["EPS Trend","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Current Estimate",0,0,0,0]
["7 Days Ago",0,0,0,0]
["30 Days Ago",0,0,0,0]
["60 Days Ago",0,0,0,0]
["90 Days Ago",0,0,0,0]
["EPS Revisions","Current Qtr.","Next Qtr.","Current Year","Next Year"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","TWE.AX","Industry","Sector","S&P 500"]
["Current Qtr.","N/A","N/A","N/A",0.32]
["Next Qtr.","N/A","N/A","N/A",0.38]
["Current Year","N/A","N/A","N/A",0.15]
["Next Year","N/A","N/A","N/A",0.12]
["Next 5 Years (per annum)",0.19470000000000001,"N/A","N/A",0.12]
["Past 5 Years (per annum)",0.31840000000000002,"N/A","N/A","N/A"]
[]
["Simply Wall St.•9 days ago"]
["Should You Be Tempted To Sell Treasury Wine Estates Limited (ASX:TWE) At Its Current PE Ratio?"]
["Treasury Wine Estates Limited (ASX:TWE) is trading with a trailing P/E of 39.3x, which is higher than the industry average of 34.3x. While TWE might seem like a stock toRead More..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Reuters•11 days ago"]
["Australia's Treasury Wine cheers record half profit on Asia appetite"]
["Australia's Treasury Wine Estates Ltd on Wednesday posted a record interim profit on soaring China exports and said it would roll out its Asian direct distribution model in the United States, sending its shares to a record high. Since joining the world's largest winemaker in the wake of that episode, CEO Michael Clarke has led Treasury's A$754 million ($608 million) buyout of Diageo Plc's U.S. assets."]
[]
["Business Wire•25 days ago"]
["Watch The Dead Rise On The Walking Dead Wine Labels"]
["An epidemic of apocalyptic proportions is sweeping the globe, as fans of Robert Kirkman’s best-selling comic series and one of cable TV’s most popular shows well know, causing the dead to rise, society to crumble, food to become scarce and all manner of hardships to be visited upon the populace."]
[]
["Simply Wall St.•last month"]
["Is Treasury Wine Estates Limited (ASX:TWE) Worth $15.55 Based On Its Intrinsic Value?"]
["I am going to run you through how I calculated the intrinsic value of Treasury Wine Estates Limited (ASX:TWE) using the discounted cash flow (DCF) method. If you want toRead More..."]
["Business Wire•2 months ago"]
["The SommFoundation Joins With Treasury Wine Estates To Award 21 Sommeliers $25,000 In Scholarships As Part of Luxicon Tour"]
["Sommeliers who scored highest in a blind tasting conducted as part of Treasury Wine Estates Luxicon tour were awarded cash scholarships in a unique event combining a master class in tasting techniques with an opportunity to demonstrate how the deductive reasoning approach used by the Court of Master Sommeliers applies in a blind setting."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Simply Wall St.•2 months ago"]
["Is It Too Late To Buy Treasury Wine Estates Limited (ASX:TWE)?"]
["Treasury Wine Estates Limited (ASX:TWE) saw a double-digit share price rise of over 10% in the past couple of months on the ASX. With many analysts covering the large-cap stock,Read More..."]
[]
["Reuters•4 months ago"]
["Silent Partners - The bankrollers behind the rush of Australia shareholder lawsuits"]
["After Australian internet company Vocus Telecommunications Ltd (VOC.AX) gave its second profit warning in seven months, fund manager David Pace received an email from a law firm asking him to join a shareholder class action. Pace's response reflects a growing impatience in Australia's listed company sector, as local regulations encourage global litigation funders to prosecute more lawsuits of Australian corporates. Unlike the United States, lawyers in Australia are banned from taking percentage cuts of damages payouts, opening the door for litigation funders to fill the gap."]
["Reuters•4 months ago"]
["Silent Partners: The bankrollers behind the rush of Australia shareholder lawsuits"]
["After Australian internet company Vocus Telecommunications Ltd gave its second profit warning in seven months, fund manager David Pace received an email from a law firm asking him to join a shareholder class action. Pace's response reflects a growing impatience in Australia's listed company sector, as local regulations encourage global litigation funders to prosecute more lawsuits of Australian corporates."]
[]
["Bloomberg•4 months ago"]
["Wildfires Wreak Havoc on California’s $58 Billion Wine Industry"]
["The fires ravaging Northern California stand to leave the area’s renowned wine industry with damage that will be felt long after the final flames burn out."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Simply Wall St.•4 months ago"]
["Is It Time To Sell Treasury Wine Estates Limited (ASX:TWE) Based Off Its PE Ratio?"]
["Treasury Wine Estates Limited (ASX:TWE) trades with a trailing P/E of 37.5x, which is higher than the industry average of 29x. While this makes TWE appear like a stock toRead More..."]
[]
["Capital Cube•5 months ago"]
["Treasury Wine Estates Ltd. : TWE-AU: Dividend Analysis : September 01st, 2017 (record date) : By the numbers : September 2, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Our analysis is based on comparing Treasury Wine Estates Ltd. with the following peers – Fastbrick Robotics Limited, Australian Vintage Ltd, Coca-Cola Amatil Limited and Dawine Ltd. (FBR-AU, AVG-AU, CCL-AU and DW8-AU). Treasury Wine Estates Ltd.’s dividend yield is 2.62 percent and its dividend payout is 72.02 percent. This compares to ... Read more (Read more...)"]
["Reuters•5 months ago"]
["Australia's Treasury Wine pays $39 mln to settle shareholder class action"]
["Australian winemaker Treasury Wine Estates Ltd said on Monday it will pay A$49 million ($39 million) to settle a class action lawsuit over allegations it misled shareholders about problems at its U.S. business. Law firm Maurice Blackburn filed the suit in 2014 after the world's biggest listed stand-alone winemaker announced a surprise A$190 million writedown at its U.S. unit, partly to cover the cost of pouring out millions of bottles of unsold wine. The writedown prompted a sharp decline in Treasury Wine's shares, and the company subsequently fought off two takeover attempts by private equity firms."]
[]
["Capital Cube•6 months ago"]
["Treasury Wine Estates Ltd. :TWE-AU: Earnings Analysis: For the six months ended June 30, 2017 : August 23, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Treasury Wine Estates Ltd. reports financial results for the half-year ended June 30, 2017. Highlights Summary numbers: Revenues of AUD 1,165.80 million, Net Earnings of AUD 132.90 million. Gross margins widened from 35.24% to 39.48% compared to the same period last year, operating (EBITDA) margins now 21.21% from 19.12%. Earnings growth ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Capital Cube•6 months ago"]
["Treasury Wine Estates Ltd. breached its 50 day moving average in a Bullish Manner : TWE-AU : August 18, 2017"]
["Categories: Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Treasury Wine Estates Ltd.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
["Thomson Reuters StreetEvents•6 months ago"]
["Edited Transcript of TWE.AX earnings conference call or presentation 17-Aug-17 12:30am GMT"]
["Preliminary 2017 Treasury Wine Estates Ltd Earnings Call"]
["Capital Cube•7 months ago"]
["ETFs with exposure to Treasury Wine Estates Ltd. : July 25, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Treasury Wine Estates Ltd. Here are 5 ETFs with the largest exposure to TWE-AU. Comparing the performance and risk of Treasury Wine Estates Ltd. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
["Capital Cube•7 months ago"]
["Treasury Wine Estates Ltd. – Value Analysis (ASX:TWE) : July 7, 2017"]
["Categories: Asia Pacific Value Yahoo FinanceClick here to see latest analysis Capitalcube gives Treasury Wine Estates Ltd. a score of 84. Our analysis is based on comparing Treasury Wine Estates Ltd. with the following peers – Fastbrick Robotics Limited, Australian Vintage Ltd, Coca-Cola Amatil Limited and Woolworths Ltd (FBR-AU, AVG-AU, CCL-AU and WOW-AU). Investment Outlook Treasury Wine Estates Ltd. has ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
[]
["Capital Cube•7 months ago"]
["Treasury Wine Estates Ltd. breached its 50 day moving average in a Bearish Manner : TWE-AU : July 6, 2017"]
["Categories: Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Treasury Wine Estates Ltd.. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
["Capital Cube•8 months ago"]
["ETFs with exposure to Treasury Wine Estates Ltd. : June 15, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Treasury Wine Estates Ltd. Here are 5 ETFs with the largest exposure to TWE-AU. Comparing the performance and risk of Treasury Wine Estates Ltd. with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (10)"]
[]
["Current 17.21"]
["Average 17.07"]
["Low 13.30"]
["High 21.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"TSRYY Mktwth Gr","index":215,"n_rows":297,"n_cols":1,"rows_kept":297,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Income Qtr","index":216,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Treasury Wine Estates Ltd. ADR"]
["View Ratios"]
["All values AUD millions.",42369,42551,42735,42916,43100,"5-qtr trend"]
["Sales/Revenue","1.14B","1.21B","1.29B","1.11B","1.3B"]
["Sales Growth","-",5.91E-2,7.4200000000000002E-2,-0.14499999999999999,0.17019999999999999]
["Cost of Goods Sold (COGS) incl. D&A","739.4M","780.5M","871.7M","700.5M","796.1M"]
["COGS excluding D&A","695.6M","725.3M","814.6M","649.3M","748.6M"]
["Depreciation & Amortization Expense","43.8M","55.2M","57.1M","51.2M","47.5M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",5.5599999999999997E-2,0.1168,-0.19639999999999999,0.13650000000000001]
["Gross Income","398.6M","424.8M","423M","406.5M","499.3M"]
["Gross Income Growth","-",6.5699999999999995E-2,-4.1999999999999997E-3,-3.9E-2,0.2283]
["Gross Profit Margin","-","-","-","-",0.38540000000000002,"NA"]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["SG&A Expense","215.8M","254.2M","266.1M","250.2M","251M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","215.8M","254.2M","266.1M","250.2M","251M"]
["SGA Growth","-",0.1779,4.6800000000000001E-2,-5.9799999999999999E-2,3.2000000000000002E-3]
["Other Operating Expense","(5.7M)","(4.7M)","(3.9M)","-","(5.3M)"]
["Unusual Expense","34.3M","20.2M","9.8M","25.3M",-200000]
["EBIT after Unusual Expense","(34.3M)","(20.2M)","(9.8M)","(25.3M)",200000]
["Non Operating Income/Expense","(58.6M)","30M","55.5M","76.8M","4M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","10.3M","24.5M","23.9M","23.1M","25.9M"]
["Interest Expense Growth","-",1.3786,-2.4500000000000001E-2,-3.3500000000000002E-2,0.1212]
["Gross Interest Expense","10.3M","24.5M","23.9M","23.1M","25.9M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","88.1M","171.4M","193.4M","193.8M","242.7M"]
["Pretax Income Growth","-",0.94550000000000001,0.12839999999999999,2.0999999999999999E-3,0.25230000000000002]
["Pretax Margin","-","-","-","-",0.18740000000000001,"NA"]
["Income Tax","27.4M","52.6M","56.7M","60.6M","55.5M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","60.7M","118.8M","136.7M","133.2M","187.2M"]
["Minority Interest Expense",100000,"-",500000,300000,"-"]
["Net Income","60.6M","118.8M","136.2M","132.9M","187.2M"]
["Net Income Growth","-",0.96040000000000003,0.14649999999999999,-2.4199999999999999E-2,0.40860000000000002]
["Net Margin Growth","-","-","-","-",0.14449999999999999,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","60.6M","118.8M","136.2M","132.9M","187.2M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","60.6M","118.8M","136.2M","132.9M","187.2M"]
["EPS (Basic)",0.09,0.16,0.19,0.18,0.26]
["EPS (Basic) Growth","-",0.83179999999999998,0.14760000000000001,-2.0500000000000001E-2,0.4128]
["Basic Shares Outstanding","690.74M","736.84M","736.62M","733.24M","731.25M"]
["EPS (Diluted)",0.09,0.16,0.18,0.18,0.25]
["EPS (Diluted) Growth","-",0.85289999999999999,0.13519999999999999,-2.7300000000000001E-2,0.42699999999999999]
["Diluted Shares Outstanding","696.58M","736.84M","744.37M","746.63M","737.01M"]
["EBITDA","232.3M","230.5M","217.9M","207.5M","301.1M"]
["EBITDA Growth","-",-7.7000000000000002E-3,-5.4699999999999999E-2,-4.7699999999999999E-2,0.4511]
["EBITDA Margin","-","-","-","-",0.2324,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["11:38a"]
[]
["How Viacom plans to turn Paramount Pictures around by 2019 "]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Balance Qtr","index":217,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Treasury Wine Estates Ltd. ADR"]
["View Ratios"]
["Assets"]
["All values AUD millions.",42369,42551,42735,42916,43100,"5-qtr trend"]
["Cash & Short Term Investments","1.1B","256.1M","339.9M","240.8M","202.5M"]
["Cash Only","1.1B","256.1M","339.9M","240.8M","202.5M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.76739999999999997,0.32719999999999999,-0.29160000000000003,-0.15909999999999999]
["Cash & ST Investments / Total Assets",0.2157,4.7600000000000003E-2,6.3600000000000004E-2,4.5600000000000002E-2,3.9E-2]
["Total Accounts Receivable","594M","569.6M","620.9M","578.3M","661.4M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","-","-","-","-"]
["Bad Debt/Doubtful Accounts","-","-","-","-","-"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-4.1099999999999998E-2,9.01E-2,-6.8599999999999994E-2,0.14369999999999999]
["Accounts Receivable Turnover",1.92,2.12,2.09,1.91,1.96]
["Inventories","710.9M","904M","927.3M","947.9M","1.05B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","19.4M","136.8M","44.6M","68.2M","20M"]
["Miscellaneous Current Assets","19.4M","103M","44.6M","40M","20M"]
["Total Current Assets","2.43B","1.87B","1.93B","1.84B","1.94B"]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["Net Property, Plant & Equipment","1.22B","1.49B","1.39B","1.37B","1.36B"]
["Property, Plant & Equipment - Gross","255.5M","2.65B","37.2M","2.77B","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","1.15B","-","1.41B","-"]
["Total Investments and Advances","-","14.8M","6.1M","-","-"]
["Other Long-Term Investments","-","14.8M","6.1M","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","812.2M","1.06B","1.12B","1.1B","1.09B"]
["Net Goodwill","-","88.6M","-","126.4M","-"]
["Net Other Intangibles","-","971.6M","-","969.4M","-"]
["Other Assets","471.8M","689M","649.1M","774.1M","672.2M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","5.1B","5.38B","5.35B","5.28B","5.19B"]
["Assets - Total - Growth","-",5.3400000000000003E-2,-5.8999999999999999E-3,-1.24E-2,-1.6299999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42369,42551,42735,42916,43100,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","-","8.3M","4.2M","-","-"]
["Short Term Debt","-","4M","-","-","-"]
["Current Portion of Long Term Debt","-","4.3M","4.2M","-","-"]
["Accounts Payable","503.9M","653.1M","642.9M","662.5M","712.7M"]
["Accounts Payable Growth","-",0.29609999999999997,-1.5599999999999999E-2,3.0499999999999999E-2,7.5800000000000006E-2]
["Income Tax Payable","7.8M","18.4M","33.2M","51.1M","37.1M"]
["Other Current Liabilities","118.1M","78.1M","76.2M","65.7M","52.4M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","118.1M","39.3M","76.2M","30.8M","52.4M"]
["Total Current Liabilities","629.8M","757.9M","756.5M","779.3M","802.2M"]
["Long-Term Debt","670.6M","626.6M","636M","596.4M","695.3M"]
["Long-Term Debt excl. Capitalized Leases","670.6M","541.6M","636M","518.5M","695.3M"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","85M","-","77.9M","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","11.6M","21.5M","(6M)","25.9M","22M"]
["Deferred Taxes - Credit","190.1M","273.7M","239.8M","233.9M","160.7M"]
["Deferred Taxes - Debit","178.5M","252.2M","245.8M","208M","138.7M"]
["Other Liabilities","8.4M","83.9M","64.7M","61.2M","57.5M"]
["Other Liabilities (excl. Deferred Income)","8.4M","83.9M","64.7M","61.2M","57.5M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","1.5B","1.74B","1.7B","1.67B","1.72B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.29360000000000003,0.32400000000000001,0.3175,0.3165,0.33040000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","3.6B","3.63B","3.64B","3.6B","3.47B"]
["Common Stock Par/Carry Value","3.53B","3.53B","3.52B","3.54B","3.37B"]
["Retained Earnings","18.6M","78.3M","62.7M","99.6M","190.8M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","44.6M","2.4M","32.1M","(51.8M)","(74.6M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","(11.9M)","-"]
["Common Equity / Total Assets",0.70579999999999998,0.67549999999999999,0.68179999999999996,0.68269999999999997,0.66879999999999995]
["Total Shareholders' Equity","3.6B","3.63B","3.64B","3.6B","3.47B"]
["Total Shareholders' Equity / Total Assets",0.70579999999999998,0.67549999999999999,0.68179999999999996,0.68269999999999997,0.66879999999999995]
["Accumulated Minority Interest","2.7M","2.7M","3.9M","4.2M","4.2M"]
["Total Equity","3.61B","3.64B","3.65B","3.61B","3.48B"]
["Liabilities & Shareholders' Equity","5.1B","5.38B","5.35B","5.28B","5.19B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"TSRYY Cash Qtr","index":218,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Treasury Wine Estates Ltd. ADR"]
["OTC: TSRYY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Treasury Wine Estates Ltd. ADR"]
[]
["Market closed"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:20 p.m."]
[]
["TSRYY"]
["/quotes/zigman/5097369/delayed"]
[]
["$"]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 16,861"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/5097369/delayed"]
[]
["Previous close"]
[]
[13.3]
[]
[13.46]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[13.08]
[]
[13.49]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[8.6199999999999992]
[]
[14.1]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Treasury Wine Estates Ltd. ADR"]
["View Ratios"]
["Operating Activities"]
[null,null,42369,42551,42735,42916,"5-qtr trend"]
["Net Income before Extraordinaries","-","-","-","-","-"]
["Net Income Growth","-","-","-","-","-"]
["Depreciation, Depletion & Amortization","-","-","-","-","-"]
["Depreciation and Depletion","-","-","-","-","-"]
["Amortization of Intangible Assets","-","-","-","-","-"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","-","-","-","-"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","-","-","-","-","-"]
["Funds from Operations","-","-","-","-","-"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","-","-","-","-","-"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","-","-","-","-","-"]
["Net Operating Cash Flow","-","190.3M","226.5M","232.9M","149.6M"]
["Net Operating Cash Flow Growth","-","-",0.19020000000000001,2.8299999999999999E-2,-0.35770000000000002]
["Net Operating Cash Flow / Sales","-",0.15790000000000001,0.1749,0.2104,0.11550000000000001]
[]
["Investing Activities"]
[]
[null,null,42369,42551,42735,42916,"5-qtr trend"]
["Capital Expenditures","-","(43.4M)","(90.4M)","(60.7M)","(149.7M)"]
["Capital Expenditures (Fixed Assets)","-","(34.2M)","(80.7M)","(51.5M)","(136.3M)"]
["Capital Expenditures (Other Assets)","-","(9.2M)","(9.7M)","(9.2M)","(13.4M)"]
["Capital Expenditures Growth","-","-",-1.0829,0.32850000000000001,-1.4661999999999999]
["Capital Expenditures / Sales","-",-3.5999999999999997E-2,-6.9800000000000001E-2,-5.4800000000000001E-2,-0.11559999999999999]
["Net Assets from Acquisitions","-","-","(803.7M)","-","-"]
["Sale of Fixed Assets & Businesses","-","78.6M","8.2M","50.5M","56.4M"]
["Purchase/Sale of Investments","-","-","-","-","-"]
["Purchase of Investments","-","-","-","-","-"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","(26.4M)","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","-","35.2M","(885.9M)","(36.6M)","(93.3M)"]
["Net Investing Cash Flow Growth","-","-",-26.1676,0.9587,-1.5491999999999999]
["Net Investing Cash Flow / Sales","-",2.92E-2,-0.68430000000000002,-3.3099999999999997E-2,-7.1999999999999995E-2]
[]
["Financing Activities"]
[]
[null,null,42369,42551,42735,42916,"5-qtr trend"]
["Cash Dividends Paid - Total","-","(52.1M)","(59.1M)","(88.6M)","(96M)"]
["Common Dividends","-","(52.1M)","(59.1M)","(88.6M)","(96M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","475.5M",-100000,"-","(65.9M)"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","(65.9M)"]
["Sale of Common & Preferred Stock","-","475.5M",-100000,"-","-"]
["Proceeds from Stock Options","-","475.5M",-100000,"-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","-","325.9M","(113.9M)","-","(2.8M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","-","325.9M","(113.9M)","-","(2.8M)"]
["Issuance of Long-Term Debt","-","325.9M","144.8M","-","384.5M"]
["Reduction in Long-Term Debt","-","-","(258.7M)","-","(387.3M)"]
["Other Funds","-","9M","(3.2M)","(17.3M)","17.9M"]
["Other Uses","-","(4.6M)",100000,"(18.4M)","-"]
["Other Sources","-","13.6M","(3.3M)","1.1M",-500000]
["Net Financing Cash Flow","-","758.3M","(176.3M)","(105.9M)","(146.8M)"]
["Net Financing Cash Flow Growth","-","-",-1.2324999999999999,0.39929999999999999,-0.38619999999999999]
["Net Financing Cash Flow / Sales","-",0.62909999999999999,-0.13619999999999999,-9.5699999999999993E-2,-0.1133]
["Exchange Rate Effect","-","8.3M","(13.4M)","(2.6M)","(8.6M)"]
["Miscellaneous Funds","-",0,0,0,0]
["Net Change in Cash","-","992.1M","(849.1M)","87.8M","(99.1M)"]
["Free Cash Flow","-","156.1M","145.8M","181.4M","13.3M"]
["Free Cash Flow Growth","-","-",-6.6000000000000003E-2,0.2442,-0.92669999999999997]
["Free Cash Flow Yield","-","-","-","-",1E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Income St","index":219,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for PepsiCo Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","65.49B","66.42B","66.68B","63.05B","62.8B"]
["Sales Growth","-",1.41E-2,4.0000000000000001E-3,-5.4399999999999997E-2,-4.0000000000000001E-3]
["Cost of Goods Sold (COGS) incl. D&A","31.34B","31.18B","30.99B","28.53B","28.32B"]
["COGS excluding D&A","28.65B","28.52B","28.37B","26.11B","25.95B"]
["Depreciation & Amortization Expense","2.69B","2.66B","2.63B","2.42B","2.37B"]
["Depreciation","2.57B","2.55B","2.53B","2.34B","2.3B"]
["Amortization of Intangibles","119M","110M","92M","75M","70M"]
["COGS Growth","-",-5.0000000000000001E-3,-6.1000000000000004E-3,-7.9600000000000004E-2,-7.1999999999999998E-3]
["Gross Income","34.15B","35.23B","35.69B","34.53B","34.48B"]
["Gross Income Growth","-",3.1600000000000003E-2,1.2999999999999999E-2,-3.2599999999999997E-2,-1.4E-3]
["Gross Profit Margin","-","-","-","-",0.54900000000000004,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","24.62B","25.24B","25.54B","24.45B","24.16B"]
["Research & Development","552M","665M","718M","754M","760M"]
["Other SG&A","24.07B","24.58B","24.82B","23.69B","23.4B"]
["SGA Growth","-",2.53E-2,1.17E-2,-4.2700000000000002E-2,-1.15E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","376M","343M","576M","1.82B","905M"]
["EBIT after Unusual Expense","9.16B","9.65B","9.58B","8.26B","9.41B"]
["Non Operating Income/Expense","(88M)","(45M)","(249M)","(97M)","(150M)"]
["Non-Operating Interest Income","91M","97M","85M","59M","110M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","858M","809M","655M","779M","817M"]
["Interest Expense Growth","-",-5.7099999999999998E-2,-0.19040000000000001,0.1893,4.8800000000000003E-2]
["Gross Interest Expense","863M","816M","664M","787M","826M"]
["Interest Capitalized","5M","7M","9M","8M","9M"]
["Pretax Income","8.3B","8.89B","8.76B","7.44B","8.55B"]
["Pretax Income Growth","-",7.0699999999999999E-2,-1.5100000000000001E-2,-0.1502,0.14929999999999999]
["Pretax Margin","-","-","-","-",0.13619999999999999,"NA"]
["Income Tax","2.09B","2.1B","2.2B","1.94B","2.17B"]
["Income Tax - Current Domestic","1.06B","1.22B","1.57B","1.21B","1.3B"]
["Income Tax - Current Foreign","940M","807M","851M","773M","824M"]
["Income Tax - Deferred Domestic","181M","70M","(166M)","(8M)","87M"]
["Income Tax - Deferred Foreign","(95M)","11M","(60M)","(32M)","(33M)"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","6.21B","6.79B","6.56B","5.5B","6.38B"]
["Minority Interest Expense","36M","47M","45M","49M","50M"]
["Net Income","6.18B","6.74B","6.51B","5.45B","6.33B"]
["Net Income Growth","-",9.0999999999999998E-2,-3.3700000000000001E-2,-0.16289999999999999,0.16089999999999999]
["Net Margin Growth","-","-","-","-",0.1008,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","6.18B","6.74B","6.51B","5.45B","6.33B"]
["Preferred Dividends","7M","8M","10M","6M","6M"]
["Net Income Available to Common","6.17B","6.73B","6.5B","5.45B","6.32B"]
["EPS (Basic)",3.96,4.37,4.3099999999999996,3.71,4.3899999999999997]
["EPS (Basic) Growth","-",0.10349999999999999,-1.37E-2,-0.13919999999999999,0.18329999999999999]
["Basic Shares Outstanding","1.56B","1.54B","1.51B","1.47B","1.44B"]
["EPS (Diluted)",3.92,4.32,4.2699999999999996,3.67,4.3600000000000003]
["EPS (Diluted) Growth","-",0.10199999999999999,-1.1599999999999999E-2,-0.14050000000000001,0.188]
["Diluted Shares Outstanding","1.58B","1.56B","1.53B","1.49B","1.45B"]
["EBITDA","12.22B","12.65B","12.78B","12.5B","12.68B"]
["EBITDA Growth","-",3.5200000000000002E-2,9.7000000000000003E-3,-2.1899999999999999E-2,1.49E-2]
["EBITDA Margin","-","-","-","-",0.20200000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Balance Sheet","index":220,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for PepsiCo Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","6.62B","9.68B","8.73B","12.01B","16.13B"]
["Cash Only","6.3B","9.38B","6.13B","9.1B","9.16B"]
["Short-Term Investments","322M","303M","2.59B","2.91B","6.97B"]
["Cash & Short Term Investments Growth","-",0.4622,-9.8400000000000001E-2,0.37619999999999998,0.3427]
["Cash & ST Investments / Total Assets",8.8700000000000001E-2,0.1249,0.12379999999999999,0.1724,0.2175]
["Total Accounts Receivable","7.04B","6.95B","6.65B","6.44B","6.69B"]
["Accounts Receivables, Net","6.22B","6.18B","5.82B","5.5B","5.71B"]
["Accounts Receivables, Gross","6.37B","6.32B","5.95B","5.63B","5.84B"]
["Bad Debt/Doubtful Accounts","(157M)","(145M)","(137M)","(130M)","(134M)"]
["Other Receivables","826M","776M","834M","940M","985M"]
["Accounts Receivable Growth","-",-1.24E-2,-4.36E-2,-3.2199999999999999E-2,3.9899999999999998E-2]
["Accounts Receivable Turnover",9.3000000000000007,9.5500000000000007,10.029999999999999,9.8000000000000007,9.3800000000000008]
["Inventories","3.58B","3.41B","3.14B","2.72B","2.72B"]
["Finished Goods","1.53B","1.51B","1.38B","1.25B","1.26B"]
["Work in Progress","173M","168M","173M","161M","150M"]
["Raw Materials","1.88B","1.73B","1.59B","1.31B","1.32B"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.39B","2.09B","2.1B","1.83B","1.52B"]
["Miscellaneous Current Assets","1.39B","2.09B","2.1B","1.83B","1.52B"]
["Total Current Assets","18.63B","22.14B","20.62B","22.99B","27.06B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","19.14B","18.58B","17.24B","16.32B","16.59B"]
["Property, Plant & Equipment - Gross","36.16B","36.96B","36.3B","35.75B","36.82B"]
["Buildings","7.79B","7.83B","8.11B","8.06B","8.31B"]
["Land & Improvements","1.89B","1.88B","1.29B","1.18B","1.15B"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","17.03B","18.39B","19.06B","19.43B","20.23B"]
["Total Investments and Advances","2.35B","2.62B","2.69B","2.31B","1.95B"]
["Other Long-Term Investments","718M","782M","-","-","-"]
["Long-Term Note Receivable","136M","105M","93M","140M","105M"]
["Intangible Assets","33.5B","32.65B","29.05B","27.26B","27.86B"]
["Net Goodwill","16.97B","16.61B","14.97B","14.18B","14.43B"]
["Net Other Intangibles","16.53B","16.04B","14.09B","13.08B","13.43B"]
["Other Assets","887M","1.39B","809M","650M","563M"]
["Tangible Other Assets","542M","419M","447M","391M","338M"]
["Total Assets","74.64B","77.48B","70.51B","69.67B","74.13B"]
["Assets - Total - Growth","-",3.8100000000000002E-2,-8.9899999999999994E-2,-1.1900000000000001E-2,6.4000000000000001E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","4.82B","5.31B","5.08B","4.07B","6.89B"]
["Short Term Debt","1.91B","3.08B","980M","962M","2.49B"]
["Current Portion of Long Term Debt","2.9B","2.22B","4.1B","3.11B","4.4B"]
["Accounts Payable","4.45B","4.87B","5.13B","5.55B","6.16B"]
["Accounts Payable Growth","-",9.5000000000000001E-2,5.1900000000000002E-2,8.1699999999999995E-2,0.1103]
["Income Tax Payable","371M","-","-","-","-"]
["Other Current Liabilities","7.45B","7.66B","7.89B","7.96B","8.09B"]
["Dividends Payable","838M","877M","1.01B","1.04B","1.1B"]
["Accrued Payroll","1.71B","1.79B","1.75B","1.76B","1.77B"]
["Miscellaneous Current Liabilities","4.91B","4.99B","5.13B","5.16B","5.22B"]
["Total Current Liabilities","17.09B","17.84B","18.09B","17.58B","21.14B"]
["Long-Term Debt","23.54B","24.33B","23.82B","29.21B","30.05B"]
["Long-Term Debt excl. Capitalized Leases","23.54B","24.33B","23.82B","29.21B","30.05B"]
["Non-Convertible Debt","23.54B","24.33B","23.82B","29.21B","30.05B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","4.82B","2.35B","3.11B","3.24B","3.86B"]
["Deferred Taxes","5.06B","5.99B","5.3B","4.96B","5.07B"]
["Deferred Taxes - Credit","5.06B","5.99B","5.3B","4.96B","5.07B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","1.73B","2.58B","2.64B","2.65B","2.81B"]
["Other Liabilities (excl. Deferred Income)","1.73B","2.58B","2.64B","2.65B","2.81B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","52.24B","53.09B","52.96B","57.64B","62.93B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.69989999999999997,0.68520000000000003,0.75109999999999999,0.82730000000000004,0.84889999999999999]
["Preferred Stock (Carrying Value)","(123M)","(130M)","(140M)","(145M)","(151M)"]
["Redeemable Preferred Stock","(123M)","(130M)","(140M)","(145M)","(151M)"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","22.42B","24.41B","17.58B","12.07B","11.25B"]
["Common Stock Par/Carry Value","26M","25M","25M","24M","24M"]
["Retained Earnings","43.16B","46.42B","49.09B","50.47B","52.52B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(1.95B)","(3.25B)","(8.26B)","(11.08B)","(11.39B)"]
["Unrealized Gain/Loss Marketable Securities","80M","109M","87M","88M","64M"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(19.46B)","(21B)","(24.99B)","(29.19B)","(31.47B)"]
["Common Equity / Total Assets",0.30030000000000001,0.315,0.24929999999999999,0.17319999999999999,0.1517]
["Total Shareholders' Equity","22.29B","24.28B","17.44B","11.92B","11.1B"]
["Total Shareholders' Equity / Total Assets",0.29870000000000002,0.31340000000000001,0.24729999999999999,0.1711,0.1497]
["Accumulated Minority Interest","105M","110M","110M","107M","104M"]
["Total Equity","22.4B","24.39B","17.55B","12.03B","11.2B"]
["Liabilities & Shareholders' Equity","74.64B","77.48B","70.51B","69.67B","74.13B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Cash Flow","index":221,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for PepsiCo Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","6.21B","6.79B","6.56B","5.5B","6.38B"]
["Net Income Growth","-",9.2200000000000004E-2,-3.3700000000000001E-2,-0.16120000000000001,0.15959999999999999]
["Depreciation, Depletion & Amortization","2.69B","2.66B","2.63B","2.42B","2.37B"]
["Depreciation and Depletion","2.57B","2.55B","2.53B","2.34B","2.3B"]
["Amortization of Intangible Assets","119M","110M","92M","75M","70M"]
["Deferred Taxes & Investment Tax Credit","321M","(1.06B)","(19M)","78M","452M"]
["Deferred Taxes","321M","(1.06B)","(19M)","78M","452M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(979M)","687M","452M","1.88B","359M"]
["Funds from Operations","8.25B","9.08B","9.62B","9.87B","9.56B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","234M","609M","890M","707M","846M"]
["Receivables","(250M)","(88M)","(343M)","(461M)","(349M)"]
["Accounts Payable","548M","1.01B","1.16B","1.69B","997M"]
["Other Assets/Liabilities","(111M)","(400M)","(189M)","(335M)","(56M)"]
["Net Operating Cash Flow","8.48B","9.69B","10.51B","10.58B","10.4B"]
["Net Operating Cash Flow Growth","-",0.1426,8.4400000000000003E-2,7.0000000000000001E-3,-1.66E-2]
["Net Operating Cash Flow / Sales",0.1295,0.1459,0.15759999999999999,0.1678,0.16569999999999999]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(2.71B)","(2.8B)","(2.86B)","(2.76B)","(3.04B)"]
["Capital Expenditures (Fixed Assets)","(2.71B)","(2.8B)","(2.86B)","(2.76B)","(3.04B)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-2.98E-2,-2.29E-2,3.5299999999999998E-2,-0.1022]
["Capital Expenditures / Sales",-4.1399999999999999E-2,-4.2099999999999999E-2,-4.2900000000000001E-2,-4.3700000000000003E-2,-4.8399999999999999E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","95M","109M","115M","86M","99M"]
["Purchase/Sale of Investments","(398M)","82M","(2.18B)","(324M)","(4.22B)"]
["Purchase of Investments","(459M)","(112M)","(6.39B)","(4.51B)","(12.72B)"]
["Sale/Maturity of Investments","61M","194M","4.21B","4.19B","8.5B"]
["Other Uses","-","(21M)","(10M)","(573M)","-"]
["Other Sources","12M","-","-","-","9M"]
["Net Investing Cash Flow","(3.01B)","(2.63B)","(4.94B)","(3.57B)","(7.15B)"]
["Net Investing Cash Flow Growth","-",0.1265,-0.88080000000000003,0.27710000000000001,-1.0027999999999999]
["Net Investing Cash Flow / Sales",-4.5900000000000003E-2,-3.95E-2,-7.3999999999999996E-2,-5.6599999999999998E-2,-0.1138]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(3.31B)","(3.43B)","(3.73B)","(4.04B)","(4.23B)"]
["Common Dividends","(3.31B)","(3.43B)","(3.73B)","(4.04B)","(4.23B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(2.1B)","(1.89B)","(4.27B)","(4.5B)","(2.54B)"]
["Repurchase of Common & Preferred Stk.","(3.23B)","(3.01B)","(5.02B)","(5.01B)","(3.01B)"]
["Sale of Common & Preferred Stock","1.12B","1.12B","755M","504M","465M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","1.12B","1.12B","755M","504M","465M"]
["Issuance/Reduction of Debt, Net","2.09B","1.47B","(331M)","4.63B","3.75B"]
["Change in Current Debt","(1.46B)","1.17B","(2B)","25M","1.54B"]
["Change in Long-Term Debt","3.55B","301M","1.67B","4.61B","2.21B"]
["Issuance of Long-Term Debt","6B","4.2B","3.86B","8.7B","7.82B"]
["Reduction in Long-Term Debt","(2.45B)","(3.89B)","(2.19B)","(4.1B)","(5.61B)"]
["Other Funds","14M","64M","64M","81M","81M"]
["Other Uses","(110M)","(53M)","(50M)","(52M)","(58M)"]
["Other Sources","124M","117M","114M","133M","139M"]
["Net Financing Cash Flow","(3.31B)","(3.79B)","(8.26B)","(3.83B)","(2.94B)"]
["Net Financing Cash Flow Growth","-",-0.14610000000000001,-1.1811,0.53680000000000005,0.23150000000000001]
["Net Financing Cash Flow / Sales",-5.0500000000000003E-2,-5.7099999999999998E-2,-0.1239,-6.0699999999999997E-2,-4.6800000000000001E-2]
["Exchange Rate Effect","62M","(196M)","(546M)","(221M)","(252M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","2.23B","3.08B","(3.24B)","2.96B","62M"]
["Free Cash Flow","5.77B","6.89B","7.65B","7.82B","7.36B"]
["Free Cash Flow Growth","-",0.19570000000000001,0.1094,2.29E-2,-5.8599999999999999E-2]
["Free Cash Flow Yield","-","-","-","-",2.06E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:13 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Summary","index":222,"n_rows":320,"n_cols":2,"rows_kept":320,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Pepsico, Inc. (PEP)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["111.18+1.03 (+0.94%)"]
["At close: 4:00PM EST"]
["People also watch"]
["KOPGJNJCLMMM"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",110.15]
["Open",110.81]
["Bid","110.35 x 100"]
["Ask","111.99 x 100"]
["Day's Range","108.88 - 111.99"]
["52 Week Range","104.77 - 122.51"]
["Volume",5301683]
["Avg. Volume",3890222]
["Market Cap","158.114B"]
["Beta",0.59]
["PE Ratio (TTM)",22.98]
["EPS (TTM)",4.84]
["Earnings Date",43144]
["Forward Dividend & Yield","3.22 (2.92%)"]
["Ex-Dividend Date",43069]
["1y Target Est",125.55]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","158.11B"]
["Enterprise Value 3","179B"]
["Trailing P/E ",22.98]
["Forward P/E 1",19.61]
["PEG Ratio (5 yr expected) 1",2.73]
["Price/Sales (ttm)",2.4900000000000002]
["Price/Book (mrq)",11.76]
["Enterprise Value/Revenue 3",2.82]
["Enterprise Value/EBITDA 6",14.23]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",42987]
["Profitability"]
["Profit Margin ",0.10970000000000001]
["Operating Margin (ttm)",0.16420000000000001]
["Management Effectiveness"]
["Return on Assets (ttm)",8.5599999999999996E-2]
["Return on Equity (ttm)",0.5373]
["Income Statement"]
["Revenue (ttm)","63.51B"]
["Revenue Per Share (ttm)",44.51]
["Quarterly Revenue Growth (yoy)",1.2999999999999999E-2]
["Gross Profit (ttm)","34.59B"]
["EBITDA ","12.58B"]
["Net Income Avi to Common (ttm)","6.96B"]
["Diluted EPS (ttm)",4.84]
["Quarterly Earnings Growth (yoy)",7.5999999999999998E-2]
["Balance Sheet"]
["Total Cash (mrq)","18.28B"]
["Total Cash Per Share (mrq)",12.85]
["Total Debt (mrq)","39.17B"]
["Total Debt/Equity (mrq)",292.07]
["Current Ratio (mrq)",1.35]
["Book Value Per Share (mrq)",9.4499999999999993]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","9.64B"]
["Levered Free Cash Flow (ttm)","6.12B"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.59]
["52-Week Change 3",3.4099999999999998E-2]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",122.51]
["52 Week Low 3",104.77]
["50-Day Moving Average 3",118.22]
["200-Day Moving Average 3",115.47]
["Share Statistics"]
["Avg Vol (3 month) 3","3.89M"]
["Avg Vol (10 day) 3","4.75M"]
["Shares Outstanding 5","1.42B"]
["Float ","1.42B"]
["% Held by Insiders 1",1.9E-3]
["% Held by Institutions 1",0.71919999999999995]
["Shares Short 3","8.17M"]
["Short Ratio 3",2.54]
["Short % of Float 3",5.7000000000000002E-3]
["Shares Short (prior month) 3","6.63M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",3.22]
["Forward Annual Dividend Yield 4",2.92E-2]
["Trailing Annual Dividend Rate 3",3.12]
["Trailing Annual Dividend Yield 3",2.8299999999999999E-2]
["5 Year Average Dividend Yield 4",2.71]
["Payout Ratio 4",0.64359999999999995]
["Dividend Date 3",43108]
["Ex-Dividend Date 4",43069]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",35214]
["The Wall Street Journal•4 hours ago"]
["[$$] Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump"]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Associated Press•5 hours ago"]
["This week in odd news: Lettuce lizard; Dog and pony show"]
["ROMANIAN STUDY: HALF-DAY OLD SNOW IS SAFE TO EAT"]
["CNBC•19 hours ago"]
["Cramer's game plan: No common stock is safe until the volatility bets unravel"]
["Jim Cramer looks ahead to key stocks and events investors should watch next week as the stock market lifts from its lows."]
[]
["Market Realist•20 hours ago"]
["Why Is Hain Celestial Looking to Divest Its Hain Protein Segment?"]
["At the fiscal 2Q18 earnings call, Hain Celestial’s CEO, Irwin Simon, noted that despite building a great business, there had been limitations to the Pure Protein segment’s growth. In fiscal 2Q18, Hain Pure Protein sales rose 4.0% to $159 million, and its adjusted operating income rose 256.0% to $12.6 million. The operational effectiveness achieved across its segments helped the company reduce its operating expenses, leading to improved operating income."]
["American City Business Journals•23 hours ago"]
["Pepsi sees 'opportunity to innovate' with new challenge to Coca-Cola"]
["The Coca-Cola Co.'s biggest rival is shaking up the competition in the sparkling water wars. PepsiCo Inc. (PEP) has launched \"bubly,\" a new flavored sparkling water that the company said has an \"upbeat and playful sense of humor to shake up the sparkling water category\" while not including artificial flavors, sweeteners or calories. Packaging for each flavor comes with its own greeting on the tab, such as: \"Hey u,\" \"hiii,\" and \"yo,\" plus \"personal messages\" on the can\" \"I feel like I can be open around u,\" \"hold cans with me,\" and \"love at first phssst.\" Pepsi said the brand will make its official TV debut with two ads airing during the 90th Oscars broadcast on March 4."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Market Realist•yesterday"]
["PepsiCo Stock: Gauging Analysts’ Sentiment"]
["As of February 6, 2018, PepsiCo (PEP) stock was rated as a “buy” by 13 out of 24 (or 54%) analysts covering the stock. Eleven analysts had a “hold” rating for the stock, while none of the analysts rated it as a “sell.” On January 29, SunTrust Robinson initiated coverage on PepsiCo stock with a “hold” recommendation and a target price of $125.00. PepsiCo is a leading snack food and beverage company with an extensive presence in over 200 countries."]
[]
["Market Realist•yesterday"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about PepsiCo Inc."]
["PepsiCo Inc NASDAQ/NGS:PEP"]
[]
["Market Realist•yesterday"]
["What Could Drive PepsiCo’s 4Q17 Earnings?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["InvestorPlace•2 days ago"]
["Should You Buy Coca-Cola Co Stock? 3 Pros, 3 Cons"]
["Beverage titan The Coca-Cola Co (NYSE:KO) has long been an investor favorite with its top-of-the-market position and ever-increasing dividend. Traders who jumped on board KO stock at the very beginning will have seen their shares rise nearly 6,000%. Coca-Cola stock has been the victim of quickly changing consumer tastes and, so far, its efforts to revive the public’s interest in soda have been lackluster at best."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Margins Could Expand in Fiscal 4Q17"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
["Fortune•2 days ago"]
["PepsiCo Challenges LaCroix in the Sparkling Water Wars With ‘Bubly’"]
["There will be eight flavors and monosyllabic greetings on bottles."]
[]
["Market Realist•2 days ago"]
["PepsiCo: What to Expect from Its Revenue Growth Rate"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?Movement in 2018"]
[]
["Bloomberg•2 days ago"]
["PepsiCo Takes on LaCroix in Sparkling-Water Battle"]
["PepsiCo Inc. is bringing its marketing muscle to the sparkling-water craze with a new drink aimed squarely at LaCroix, the upstart market leader."]
[]
["Zacks•2 days ago"]
["Can Cost Saving Plans Boost PepsiCo's (PEP) Q4 Earnings?"]
["PepsiCo (PEP) Q4 results are likely to benefit from higher cost-saving plans, partly offset by lower revenues."]
[]
["PR Newswire•2 days ago"]
["Oh Hi! Meet bubly™ Sparkling Water And #CrackASmile"]
["PURCHASE, N.Y., Feb. 8, 2018 /PRNewswire/ -- PepsiCo (PEP) today announced the launch of bubly, a new sparkling water that combines refreshing and delicious flavors with an upbeat and playful sense of humor to shake up the sparkling water category while keeping it real with no artificial flavors, no sweeteners, and no calories. Available across the U.S. beginning February 2018, bubly is available in eight crisp flavors that are as fun to say as they are to drink: limebubly, grapefruitbubly, strawberrybubly, lemonbubly, orangebubly, applebubly, mangobubly and cherrybubly. To meet a variety of ready-to-drink packaging options, bubly will be available in 12oz."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["GuruFocus.com•3 days ago"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["The $21 billion deal will create intense competition among beverage companies but the industry has bigger problems"]
["Moody's•3 days ago"]
["Moody's: US tax overhaul will benefit large beverage companies, contingent on spending discipline"]
["The US tax overhaul is broadly credit positive for US-based global beverage companies, including The Coca-Cola company and PepsiCo Inc., so long as the companies use any repatriated cash to meaningfully ..."]
[]
["Motley Fool•3 days ago"]
["Death of Big Brands: 5 “Safe” Dividend Stocks That Could Be Headed for Trouble"]
["The yields will go up. Here's why that can be a dangerous trap."]
["GuruFocus.com•3 days ago"]
["PepsiCo Drops 6% in 2 days but Declares Quarterly Dividend"]
["The company will pay 80.5 cents per share on March 30. It presents a unique opportunity at current levels."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["PR Newswire•3 days ago"]
["Lay's Is On A Mission To Spread Smiles Across America"]
["Lay's – one of the marquee brands from PepsiCo's Frito-Lay division – is on a mission to spread smiles in 2018. The brand is releasing specially designed bags featuring infectious smiles to create a ripple effect of smiles across the country in support of a life-changing cause. For every purchase of Lay's specially designed bags, a donation will be made to Operation Smile, an international children's medical charity dedicated to improving the health and lives of children and young adults worldwide who suffer from cleft conditions by providing access to safe surgical care."]
[]
["CNBC Videos•18 hours ago"]
["No common stock safe until volatility bets unravel"]
["Jim Cramer looks ahead to key stocks and events investors should watch next week as the stock market lifts from its lows."]
[]
["CNBC Videos•19 hours ago"]
["Cramer's game plan: No common stock is safe until the vol..."]
["Jim Cramer looks ahead to key stocks and events investors should watch next week as the stock market lifts from its lows."]
[]
["Yahoo Finance Video•2 days ago"]
["Kate Upton tells her story, Wynn board sued, Obamacare numbers rolls in, Philly celebrates"]
["Here’s a quick wrap up of other headlines making news today."]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (24)"]
[]
["Current 111.18"]
["Average 125.55"]
["Low 113.00"]
["High 139.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"PEP Mktw Sum","index":223,"n_rows":944,"n_cols":5,"rows_kept":944,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
[]
["Company Description"]
[]
["PepsiCo, Inc. engages in the manufacturing, marketing, distribution, and sale of beverages, foods, and snacks. It is a food and beverage company with a complementary portfolio of brands, including Frito-Lay, Gatorade, Pepsi-Cola, Quaker and Tropicana. It operates through the following segments: Frit..."]
[]
["PepsiCo, Inc. engages in the manufacturing, marketing, distribution, and sale of beverages, foods, and snacks. It is a food and beverage company with a complementary portfolio of brands, including Frito-Lay, Gatorade, Pepsi-Cola, Quaker and Tropicana. It operates through the following segments: Frito-Lay North America; Quaker Foods North America; North America Beverages; Latin America; Europe Sub-Saharan Africa; and Asia, Middle East, and North Africa. The Frito-Lay North America segment markets, distributes, and sells snack foods under the Lay's, Doritos, Cheetos, Tostitos, Fritos, Ruffles, and Santitas brands. The Quaker Foods North America segment includes cereals, rice, and pasta under the Quaker, Aunt Jemima, Quaker Chewy, Cap'n Crunch, Life, and Rice-A-Roni brands. The North America Beverages segment consists of beverage concentrates, fountain syrups, and finished goods under various beverage brands such as Pepsi, Gatorade, Mountain Dew, Diet Pepsi, Aquafina, Diet Mountain Dew, Tropicana Pure Premium, Sierra Mist, and Mug. The Latin America segment covers beverage, food, and snack businesses in Latin America region. The Europe Sub-Saharan Africa segment comprises of beverage, food, and snack goods in Europe and Sub-Saharan Africa regions. The Asia, Middle East, and North Africa segment offers snack food products under the Lay's, Kurkure, Chipsy, Doritos, Cheetos, and Crunchy brands. The company was founded by Donald M. Kendall, Sr. and Herman W. Lay in 1965 and is headquartered in Purchase, NY."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[25.5]
[]
["P/E Ratio (with extraordinary items)"]
[]
[22.94]
[]
["P/E Ratio (without extraordinary items)"]
[]
[24]
[]
["Price to Sales Ratio"]
[]
[2.42]
[]
["Price to Book Ratio"]
[]
[13.29]
[]
["Price to Cash Flow Ratio"]
[]
[14.6]
[]
["Enterprise Value to EBITDA"]
[]
[14.95]
[]
["Enterprise Value to Sales"]
[]
[2.98]
[]
["Total Debt to Enterprise Value"]
[]
[0.21]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[237883]
[]
["Income Per Employee"]
[]
[23973]
[]
["Receivables Turnover"]
[]
[9.57]
[]
["Total Asset Turnover"]
[]
[0.87]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.28]
[]
["Quick Ratio"]
[]
[1.1499999999999999]
[]
["Cash Ratio"]
[]
[0.76]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[54.9]
[]
["Operating Margin"]
[]
[16.420000000000002]
[]
["Pretax Margin"]
[]
[13.62]
[]
["Net Margin"]
[]
[10.08]
[]
["Return on Assets"]
[]
[8.8000000000000007]
[]
["Return on Equity"]
[]
[54.99]
[]
["Return on Total Capital"]
[]
[13.57]
[]
["Return on Invested Capital"]
[]
[15.38]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[328.52]
[]
["Total Debt to Total Capital"]
[]
[76.900000000000006]
[]
["Total Debt to Total Assets"]
[]
[49.84]
[]
["Long-Term Debt to Equity"]
[]
[267.23]
[]
["Long-Term Debt to Total Capital"]
[]
[62.56]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Ms. Indra K. Nooyi",60,1994,"Chairman & Chief Executive Officer"]
["Mr. Ramon Luis Laguarta",53,1996,"President"]
["Mr. Brian Newman","-",1993,"Executive Vice President-Global Operations"]
["Mr. Hugh F. Johnston",55,2010,"Vice Chairman & Chief Financial Officer"]
["Ms. Jody R. Davids",60,2016,"Global Chief Information Officer & Senior VP"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43070,"Daniel Lucius Vasella",599,"  Award at $116.78 per share. ",69951]
[null,"Director"]
[43070,"George William Buckley",471,"  Award at $116.78 per share. ",55003]
[null,"Director"]
[43018,"Ramon Luis Laguarta",21449,"  Disposition at $110.51 per share. ",2370328]
[null,"President, PepsiCo"]
[43009,"Robert C. Pohlad",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Daniel Lucius Vasella",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Silviu Eugeniu Popovici",5020,"  Award at $0 per share. ",0]
[null,"President, ESSA"]
[43009,"Dina Dublon",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Ian M. Cook",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Shona L. Brown",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"George William Buckley",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Alberto Weisser",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"William R. Johnson",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"David C. Page",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Richard W. Fisher",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Cesar R. Conde",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43009,"Darren Walker",1650,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Robert C. Pohlad",120,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Daniel Lucius Vasella",594,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Dina Dublon",688,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Ian M. Cook",656,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Shona L. Brown",713,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"George William Buckley",213,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Alberto Weisser",376,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"William R. Johnson",120,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"David C. Page",137,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Richard W. Fisher",120,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Cesar R. Conde",71,"  Award at $0 per share. ",0]
[null,"Director"]
[43007,"Darren Walker",43,"  Award at $0 per share. ",0]
[null,"Director"]
[42998,"Ramon Luis Laguarta",16674,"  Derivative/Non-derivative trans. at $113.69 per share. ",1895667]
[null,"President, PepsiCo"]
[42954,"Marie T. Gallagher",41489,"  Disposition at $116.77 per share. ",4844670]
[null,"SVP and Controller"]
[42954,"Marie T. Gallagher",18196,"  Derivative/Non-derivative trans. at $63.75 per share. ",1159995]
[null,"SVP and Controller"]
[42954,"Marie T. Gallagher",15789,"  Derivative/Non-derivative trans. at $66.5 per share. ",1049968]
[null,"SVP and Controller"]
[42941,"Indra K. Nooyi",112381,"  Disposition at $116.5 per share. ",13092386]
[null,"Chairman and CEO; Director"]
[42941,"Indra K. Nooyi",112381,"  Derivative/Non-derivative trans. at $53 per share. ",5956193]
[null,"Chairman and CEO; Director"]
[42940,"Indra K. Nooyi",340449,"  Disposition at $116.42 per share. ",39635072]
[null,"Chairman and CEO; Director"]
[42940,"Mehmood A. Khan",63396,"  Disposition at $116.39 per share. ",7378660]
[null,"Vice Chair,EVP,CSO,Global R&D"]
[42940,"Indra K. Nooyi",340449,"  Derivative/Non-derivative trans. at $53 per share. ",18043797]
[null,"Chairman and CEO; Director"]
[42940,"Mehmood A. Khan",63396,"  Derivative/Non-derivative trans. at $53 per share. ",3359988]
[null,"Vice Chair,EVP,CSO,Global R&D"]
[42930,"Marie T. Gallagher",13072,"  Award at $0 per share. ",0]
[null,"SVP and Controller"]
[42887,"Daniel Lucius Vasella",597,"  Award at $117.23 per share. ",69986]
[null,"Director"]
[42887,"George William Buckley",469,"  Award at $117.23 per share. ",54980]
[null,"Director"]
["/news/latest/company/us/pep"]
[]
["MarketWatch News on PEP"]
[]
["Charting a corrective bounce, S&P 500 rallies to retest 50-day average"]
[]
["12:00 p.m. Feb. 7, 2018"]
[]
["- Michael Ashbaugh"]
[]
["PepsiCo has some ideas about what women want ... from their chips"]
[]
["12:32 p.m. Feb. 5, 2018"]
[]
["- MarketWatch"]
[]
["Amid health concerns, Diet Cokeâ€™s new TV ad boldly says, â€˜Life is shortâ€™"]
[]
["7:24 p.m. Feb. 4, 2018"]
[]
["- Quentin Fottrell"]
[]
["PepsiCo CEO Indra Nooyi has a theory on why there arenâ€™t more women CEOs"]
[]
["11:13 a.m. Feb. 4, 2018"]
[]
["- Alessandra Malito"]
[]
["PepsiCo started at hold with $125 stock price target at SunTrust RH"]
[]
["7:20 a.m. Jan. 29, 2018"]
[]
["- Tomi Kilgore"]
[]
["These companies want to trademark #MeToo"]
[]
["5:46 p.m. Jan. 25, 2018"]
[]
["- Kari Paul"]
[]
["Would you pay $12 for â€˜rawâ€™ water?"]
[]
["2:11 p.m. Jan. 21, 2018"]
[]
["- Quentin Fottrell"]
[]
["Coca-Cola sets recycling goals to reduce plastic"]
[]
["12:05 p.m. Jan. 19, 2018"]
[]
["- MarketWatch.com"]
[]
["Too many hours of TV may lead kids to binge on more junk food"]
[]
["6:34 a.m. Jan. 17, 2018"]
[]
["- Alessandra Malito"]
[]
["Diet Coke now comes in 4 new flavors â€” hereâ€™s why you should still avoid it"]
[]
["3:06 p.m. Jan. 10, 2018"]
[]
["- Quentin Fottrell"]
[]
["For Tesla, 2018 is all about getting Model 3 production going"]
[]
["8:53 a.m. Jan. 2, 2018"]
[]
["- Claudia Assis"]
[]
["How much has been lost in Fridayâ€™s cryptocurrency rout? Nearly $200 billion"]
[]
["9:55 a.m. Dec. 22, 2017"]
[]
["- Ryan Vlastelica"]
[]
["Tesla's stock climbs after UPS reserves 125 Semi trucks"]
[]
["9:14 a.m. Dec. 19, 2017"]
[]
["- Tomi Kilgore"]
[]
["PepsiCo orders 100 Tesla Semi trucks in biggest deal since launch"]
[]
["7:20 a.m. Dec. 13, 2017"]
[]
["- Claudia Assis"]
[]
["Pepsi raises dividend 7% to 80.5 cents"]
[]
["4:21 p.m. Nov. 17, 2017"]
[]
["- Claudia Assis"]
[]
["AB InBev swaps out U.S. boss amid Bud sales slump"]
[]
["9:19 a.m. Nov. 13, 2017"]
[]
["- MarketWatch.com"]
[]
["This company is parsing earnings calls to identify the speech patterns that move stock prices"]
[]
["7:17 a.m. Nov. 1, 2017"]
[]
["- Tomi Kilgore"]
[]
["Your next burger may have worms and bugs"]
[]
["10:28 a.m. Oct. 25, 2017"]
[]
["- Jennifer Maloney"]
[]
["The future of grocery shopping is all about data"]
[]
["11:55 a.m. Oct. 24, 2017"]
[]
["- Heather Haddon"]
[]
["Ransomware market soars 2,500% amid high-profile attacks, rise of cryptocurrencies"]
[]
["8:00 a.m. Oct. 11, 2017"]
[]
["- Wallace Witkowski"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/pep"]
[]
["Other News on PEP"]
[]
["Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump "]
[]
["9:31 a.m. Today9:31 a.m. Feb. 10, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Stocks To Watch: Digging For Gems In The Shakeout"]
[]
["8:37 a.m. Today8:37 a.m. Feb. 10, 2018"]
[]
["- Seeking Alpha"]
[]
["PepsiCo: Expecting A Good Quarter, Stock Looks De-Risked"]
[]
["8:29 p.m. Feb. 9, 2018"]
[]
["- Seeking Alpha"]
[]
["Market Ignores Impressive Earnings Performance"]
[]
["3:52 p.m. Feb. 9, 2018"]
[]
["- Zacks.com"]
[]
["Why Is Hain Celestial Looking to Divest Its Hain Protein Segment? "]
[]
["3:22 p.m. Feb. 9, 2018"]
[]
["- MarketRealist.com"]
[]
["Should You Buy Coca-Cola Co Stock? 3 Pros, 3 Cons"]
[]
["4:03 p.m. Feb. 8, 2018"]
[]
["- InvestorPlace.com"]
[]
["PepsiCo Stock: Gauging Analystsâ€™ Sentiment "]
[]
["11:16 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Margins Could Expand in Fiscal 4Q17 "]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyzing PepsiCoâ€™s Valuation before Its 4Q17 Results "]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["What Could Drive PepsiCoâ€™s 4Q17 Earnings? "]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Fiscal 4Q17 Results: Will Its Stock Gain Momentum? "]
[]
["11:14 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCo: What to Expect from Its Revenue Growth Rate "]
[]
["11:14 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Can Cost Saving Plans Boost PepsiCo's (PEP) Q4 Earnings?"]
[]
["10:24 a.m. Feb. 8, 2018"]
[]
["- Zacks.com"]
[]
["PepsiCo launches bubly across U.S."]
[]
["9:19 a.m. Feb. 8, 2018"]
[]
["- Seeking Alpha"]
[]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["3:44 p.m. Feb. 7, 2018"]
[]
["- GuruFocus.com"]
[]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["3:40 p.m. Feb. 7, 2018"]
[]
["- GuruFocus.com"]
[]
["Death of Big Brands: 5 â€œSafeâ€\u009d Dividend Stocks That Could Be Headed for Trouble"]
[]
["2:00 p.m. Feb. 7, 2018"]
[]
["- Motley Fool"]
[]
["'Safer' Dividend Aristocrats Top Gainers Are Leggett, Procter, Air, Nucor, And Praxair, Per Broker February Targets"]
[]
["10:41 a.m. Feb. 7, 2018"]
[]
["- Seeking Alpha"]
[]
["PepsiCo Drops 6% in 2 days but Declares Quarterly Dividend "]
[]
["9:20 a.m. Feb. 7, 2018"]
[]
["- GuruFocus.com"]
[]
["What Drove 3Mâ€™s Consumer Segment Revenues in 4Q17? "]
[]
["9:36 a.m. Feb. 5, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["PepsiCo, Inc."]
[]
["700 Anderson Hill Road"]
[]
["Purchase, New York 10577"]
[]
["Phone"]
[]
["1 9142532000"]
[]
["Industry"]
[]
["Non-Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$62.80B"]
[]
["Net Income"]
[]
["$6.33B"]
[]
["Employees"]
[]
[264000]
[]
["Annual Report for PEP"]
[]
["/news/pressrelease/company/us/pep"]
[]
["Press Releases on PEP"]
[]
["Oh Hi! Meet bublyâ„¢ Sparkling Water And #CrackASmile"]
[]
["8:58 a.m. Feb. 8, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Robin Hood and PepsiCo Foundation call all young philanthropists for fundraising concert"]
[]
["4:20 p.m. Feb. 7, 2018"]
[]
["- GlobeNewswire"]
[]
["Lay's Is On A Mission To Spread Smiles Across America"]
[]
["8:00 a.m. Feb. 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["PepsiCo Extends Global UEFA Champions League Partnership"]
[]
["5:00 a.m. Feb. 6, 2018"]
[]
["- PR Newswire - PRF"]
[]
["PepsiCo Declares Quarterly Dividend"]
[]
["8:00 p.m. Feb. 5, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Research Report Identifies Franklin Electric Co., Univest Corporation of Pennsylvania, Otter Tail, First Horizon National, Pepsico, and Becton, Dickinson with Renewed Outlook -- Fundamental Analysis, Calculating Forward Movement"]
[]
["8:10 a.m. Feb. 5, 2018"]
[]
["- GlobeNewswire"]
[]
["PepsiCo to Present at the Consumer Analyst Group of New York Conference"]
[]
["4:05 p.m. Feb. 2, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Morning Technical Insight on These Beverages Stocks -- Dr Pepper Snapple, Future FinTech, Leading Brands, and PepsiCo"]
[]
["6:05 a.m. Feb. 2, 2018"]
[]
["- PR Newswire - PRF"]
[]
["PepsiCo, Inc. (Nasdaq: PEP) to Ring The Nasdaq Stock Market Opening Bell"]
[]
["10:01 a.m. Feb. 1, 2018"]
[]
["- GlobeNewswire"]
[]
["Rush2Recycle Plans to Recover More Than 40 Tons of Stadium Waste"]
[]
["9:06 a.m. Feb. 1, 2018"]
[]
["- 3BL Media"]
[]
["Global Bottled Water Market Report 2018 - Danone, Coca-Cola, Nestle, PepsiCo, and Nongfu Spring are Dominating - ResearchAndMarkets.com"]
[]
["11:23 a.m. Jan. 31, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Women That Soar Announces Two New Board Members"]
[]
["11:25 a.m. Jan. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Former NBA Executive Rachel Jacobson Joins Landit as Chief Business Development Officer"]
[]
["10:31 a.m. Jan. 30, 2018"]
[]
["- BusinessWire - BZX"]
[]
["PepsiCo Debuts Star-Studded Joint Advertisement For Doritos Blaze And MTN DEW ICE® Ahead Of Super Bowl LII"]
[]
["9:30 a.m. Jan. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["As Environmentalists Warn About Water Scarcity, Pepsico Is Saving Water and Money"]
[]
["9:02 a.m. Jan. 30, 2018"]
[]
["- 3BL Media"]
[]
["PepsiCo, NHL And NHLPA Ink Multi-Year North American Strategic Alliance"]
[]
["8:00 a.m. Jan. 25, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Forbes Names Levy To #3 Spot On 2018 Best Employers For Diversity List"]
[]
["7:01 p.m. Jan. 24, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Unifi Elects PepsiCo North America CEO Albert P. Carey to the Board of Directors"]
[]
["9:07 a.m. Jan. 24, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Breakfast Cereals Market 2018-2025: Global Demand, Current Trends, Industry Overview and Future Growth by Key players, Type and Application"]
[]
["5:13 a.m. Jan. 24, 2018"]
[]
["- MarketersMedia"]
[]
["NFL, PepsiCo And U.S. Bank Stadium Partners Including Aramark, SMG And The Minnesota Sports Facilities Authority Team Up To Score First Zero Waste Legacy Project At Super Bowl LII"]
[]
["9:04 a.m. Jan. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:14 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Mkwt Basic","index":224,"n_rows":653,"n_cols":5,"rows_kept":653,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["1:13p"]
["Updated Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["11:44a"]
["Updated Cardlytics IPO: What it’s like to go public during market madness"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["PEP"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["Nasdaq"]
["PEP U.S.: Nasdaq"]
["PepsiCo Inc."]
["Watchlist CreatePEPAlert"]
["PEPUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 7:57 p.m. EST Delayed quote"]
[111.79]
["0.61 0.55%"]
["After Hours Volume: 132.6K"]
["Close","Chg","Chg %"]
[111.18,1.03,9.4000000000000004E-3,"1.03 0.94%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["133.5% vs Avg."]
["Volume: 5.2M 65 Day Avg. - 3.9M "]
["Open: 110.81"]
["Close: 111.18"]
["108.88 Day Low/High 111.99"]
["Day Range"]
["104.77 52 Week Low/High 122.51"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $110.81 "]
["Day Range 108.88 - 111.99 "]
["52 Week Range 104.77 - 122.51 "]
["Market Cap $158.11B "]
["Shares Outstanding 1.42B "]
["Public Float 1.42B "]
["Beta 0.63 "]
["Rev. per Employee $240.58K "]
["P/E Ratio 22.99 "]
["EPS $4.84 "]
["Yield 2.90% "]
["Dividend $0.81 "]
["Ex-Dividend Date Mar 1, 2018 "]
["Short Interest 8.58M 01/31/18"]
["% of Float Shorted 0.61% "]
["Average Volume 3.87M "]
["Performance"]
["5 Day",-6.3100000000000003E-2]
["1 Month",-5.28E-2]
["3 Month",-1.3899999999999999E-2]
["YTD",-7.2900000000000006E-2]
["1 Year",4.7899999999999998E-2]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Premium "]
["Charting a corrective bounce, S&P 500 rallies to retest 50-day average"]
["U.S. stocks are firmly higher early Wednesday, rising as the major benchmarks digest a swift February market downdraft. In the process, the S&P 500 is retesting the 50-day moving average from underneath — currently S&P 2,720 — against the backdrop of an initially lukewarm rally attempt from two-month lows."]
[]
["Feb. 7, 2018 at 12:00 p.m. ET"]
["by Michael Ashbaugh"]
[]
["PepsiCo has some ideas about what women want ... from their chips"]
["Feb. 5, 2018 at 12:32 p.m. ET"]
["by MarketWatch"]
[]
["Amid health concerns, Diet Coke’s new TV ad boldly says, ‘Life is short’ "]
["Feb. 4, 2018 at 7:24 p.m. ET"]
["by Quentin Fottrell"]
[]
["PepsiCo CEO Indra Nooyi has a theory on why there aren’t more women CEOs"]
["Feb. 4, 2018 at 11:13 a.m. ET"]
["by Alessandra Malito"]
["PepsiCo started at hold with $125 stock price target at SunTrust RH"]
["PepsiCo started at hold with $125 stock price target at SunTrust RH"]
[]
["Jan. 29, 2018 at 7:20 a.m. ET"]
["by Tomi Kilgore"]
[]
["These companies want to trademark #MeToo"]
["Jan. 25, 2018 at 5:46 p.m. ET"]
["by Kari Paul"]
[]
["Would you pay $12 for ‘raw’ water?"]
["Jan. 21, 2018 at 2:11 p.m. ET"]
["by Quentin Fottrell"]
["Coca-Cola sets recycling goals to reduce plastic"]
["Coca-Cola Co., long criticized by environmental advocates for producing billions of plastic bottles that end up in landfills and oceans, said Friday it wants to collect and recycle the equivalent of all the packaging it puts out into the world by 2030."]
[]
["Jan. 19, 2018 at 12:05 p.m. ET"]
["by MarketWatch.com"]
[]
["Too many hours of TV may lead kids to binge on more junk food"]
["Jan. 17, 2018 at 6:34 a.m. ET"]
["by Alessandra Malito"]
[]
["Diet Coke now comes in 4 new flavors — here’s why you should still avoid it"]
["Jan. 10, 2018 at 3:06 p.m. ET"]
["by Quentin Fottrell"]
[]
["For Tesla, 2018 is all about getting Model 3 production going"]
["Jan. 2, 2018 at 8:53 a.m. ET"]
["by Claudia Assis"]
[]
["How much has been lost in Friday’s cryptocurrency rout? Nearly $200 billion"]
["Dec. 22, 2017 at 9:55 a.m. ET"]
["by Ryan Vlastelica"]
["Tesla's stock climbs after UPS reserves 125 Semi trucks"]
["Shares of Tesla Inc. rose 0.8% in premarket trade Tuesday, after United Parcel Service Inc. said it has reserved 125 of Tesla's new Semi fully-electric trucks. Tesla is expected to begin production of the trucks in 2019. The pre-order is part of UPS plan that by 2020, one in four new vehicles will be an alternative fuel or advanced technology vehicle. \"We look forward to expanding further our commitment to fleet excellence with Tesla,\" said Juan Perez, chief information and engineering officer at UPS. \"These groundbreaking electric tractors are poised to usher in a new era in improved safety, reduced environmental impact, and reduced cost of ownership.\" UPS joins other companies which have announced Semi pre-orders, including PepsiCo. Inc. , Wal-Mart Stores Inc. and J.B. Hunt Transport Services Inc. . Tesla's stock has run up 58.6% year to date through Monday, while UPS shares have tacked on 3.6% and the S&P 500 has rallied 20%."]
[]
["Dec. 19, 2017 at 9:14 a.m. ET"]
["by Tomi Kilgore"]
[]
["PepsiCo orders 100 Tesla Semi trucks in biggest deal since launch"]
["Dec. 13, 2017 at 7:20 a.m. ET"]
["by Claudia Assis"]
["Pepsi raises dividend 7% to 80.5 cents"]
["PepsiCo Inc. said late Friday its board of directors declared a quarterly dividend of 80.5 cents a share, a 7% increase compared with the comparable year-earlier period. The move is consistent with PepsiCo's previously announced increase in its annualized dividend to $3.22 a share, from $3.01 a share, which began with the June payment, the company said. The dividend is payable on Jan. 8 to shareholders of record on Dec. 1. Shares were flat in after-hours trading after ending the regular session down 0.5%."]
[]
["Nov. 17, 2017 at 4:21 p.m. ET"]
["by Claudia Assis"]
["AB InBev swaps out U.S. boss amid Bud sales slump"]
["Anheuser-Busch InBev NV is shuffling the leadership of its North American business, putting another company veteran from Brazil in charge of the largest U.S. brewer as it struggles to end a long slump in sales of Budweiser and Bud Light."]
[]
["Nov. 13, 2017 at 9:19 a.m. ET"]
["by MarketWatch.com"]
[]
["This company is parsing earnings calls to identify the speech patterns that move stock prices"]
["Nov. 1, 2017 at 8:17 a.m. ET"]
["by Tomi Kilgore"]
[]
["Your next burger may have worms and bugs"]
["Oct. 25, 2017 at 11:29 a.m. ET"]
["by Jennifer Maloney"]
[]
["The future of grocery shopping is all about data"]
["Oct. 24, 2017 at 12:55 p.m. ET"]
["by Heather Haddon"]
[]
["Ransomware market soars 2,500% amid high-profile attacks, rise of cryptocurrencies"]
["Oct. 11, 2017 at 9:00 a.m. ET"]
["by Wallace Witkowski"]
["Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump "]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Feb. 10, 2018 at 9:31 a.m. ET"]
["on The Wall Street Journal"]
["For Madison Ave., No Fumbles Allowed With the Super Bowl "]
["Marketers go to extraordinary lengths to produce Super Bowl ads, hoping television’s biggest stage can help them define a brand or revive sales."]
[]
["Jan. 31, 2018 at 8:18 a.m. ET"]
["on The Wall Street Journal"]
["Some Companies Play It Safe in Super Bowl Ads"]
["Many marketers are steering clear of controversy after some companies faced a social-media backlash last year for taking on political and social issues. In the lineup: Amazon’s Alexa loses her voice, actors Morgan Freeman and Peter Dinklage have a lip-sync battle, and factory workers bottle water for people in disaster areas."]
[]
["Feb. 1, 2018 at 5:57 p.m. ET"]
["on The Wall Street Journal"]
["Time to Get Selective on Consumer Staples"]
["With interest rates rising, income investors will need to pick more carefully through payout-rich consumer stocks."]
[]
["Jan. 27, 2018 at 12:01 a.m. ET"]
["on Barron's Online"]
["Gatorade Organic ‘Might’ve Been Too Little Too Late’"]
["PepsiCo’s Gatorade, a sideline staple for fatigued athletes that has long dominated the sports-drink market, needs a pick-me-up of its own as sales declined for the first time since 2012."]
[]
["Jan. 23, 2018 at 6:00 p.m. ET"]
["on The Wall Street Journal"]
["Coca-Cola, Criticized for Plastic Bottles, Sets Recycling Goals"]
["Coca-Cola said it wants to collect and recycle the equivalent of 100% of the packaging it puts out into the world by 2030."]
[]
["Jan. 22, 2018 at 6:34 a.m. ET"]
["on The Wall Street Journal"]
["Henry Ellenbogen: The Case for a Credit Bureau, a Ski Resort, and More"]
["Why he likes Equifax and Vail."]
[]
["Jan. 20, 2018 at 12:01 a.m. ET"]
["on Barron's Online"]
["Cindy Crawford Returns to the Super Bowl for Pepsi"]
["PepsiCo Inc. is devoting one of its coveted Super Bowl ads to its namesake soda brand and enlisting Cindy Crawford’s help."]
[]
["Jan. 11, 2018 at 4:27 p.m. ET"]
["on The Wall Street Journal"]
["Hungry for Income? The Best—and Worst—Yield Plays for 2018"]
["MLPs, dividend stocks could offer the most upside, while utilities and Treasuries bring up the rear. The outlook for 10 yield sectors"]
[]
["Dec. 16, 2017 at 12:01 a.m. ET"]
["on Barron's Online"]
["Today’s Top Supply Chain and Logistics News From WSJ"]
["Delivering up-to-the minute news, analysis, interviews and explanatory journalism on logistics, supply-chain management, e-commerce and more"]
[]
["Dec. 13, 2017 at 6:11 a.m. ET"]
["on The Wall Street Journal"]
["Exxon Insiders Hit the Gas on Stock Sales"]
["December sales by executives of the energy giant were two-thirds of total sales for 2017."]
[]
["Dec. 11, 2017 at 6:00 a.m. ET"]
["on Barron's Online"]
["Uber Security Managers Resign After Hack, Surveillance Allegations "]
["Uber Technologies’ security team is crumbling after a scandalous two weeks that included the surprise disclosure of a year-old data breach and a damaging letter from a former employee detailing clandestine operations."]
[]
["Dec. 1, 2017 at 9:25 p.m. ET"]
["on The Wall Street Journal"]
["How Sweet It Is: Rising Sales Could Lift Mondelez "]
["The global snack maker’s new CEO has a “golden opportunity” to reaccelerate growth."]
[]
["Nov. 25, 2017 at 12:01 a.m. ET"]
["on Barron's Online"]
["AB InBev Switches U.S. Boss as It Struggles With Sales Slump "]
["Anheuser-Busch InBev, unable to arrest a nearly two-decade decline in Budweiser sales, has picked company veteran Michel Doukeris as chief of the largest U.S. brewer."]
[]
["Nov. 13, 2017 at 8:41 a.m. ET"]
["on The Wall Street Journal"]
["Italy’s Mossi & Ghisolfi  Puts Part of M&G Chemicals Business Into Chapter 11"]
[]
["Oct. 31, 2017 at 10:48 a.m. ET"]
["on The Wall Street Journal"]
[]
["How a Hollywood Powerhouse Built a High-School Football Factory"]
["Oct. 27, 2017 at 12:49 p.m. ET"]
["on The Wall Street Journal"]
[]
["A Trumpian Victory at Procter & Gamble"]
["Oct. 17, 2017 at 6:50 p.m. ET"]
["on The Wall Street Journal"]
[]
["Grocers Imagine the Store of the Future"]
["Oct. 15, 2017 at 10:08 p.m. ET"]
["on The Wall Street Journal"]
[]
["The Race to Find Meatless Protein Products"]
["Oct. 15, 2017 at 10:08 p.m. ET"]
["on The Wall Street Journal"]
[]
["Can Food Companies Get People to Make Impulse Purchases Online?"]
["Oct. 15, 2017 at 10:06 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump "]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Feb. 10, 2018 at 9:31 a.m. ET"]
["on The Wall Street Journal"]
["Stocks To Watch: Digging For Gems In The Shakeout"]
["Stocks To Watch: Digging For Gems In The Shakeout"]
[]
["Feb. 10, 2018 at 8:37 a.m. ET"]
["on Seeking Alpha"]
["PepsiCo: Expecting A Good Quarter, Stock Looks De-Risked"]
["PepsiCo: Expecting A Good Quarter, Stock Looks De-Risked"]
[]
["Feb. 9, 2018 at 8:29 p.m. ET"]
["on Seeking Alpha"]
["Market Ignores Impressive Earnings Performance"]
["Estimates for earnings and cash flows are going up at a pace that we haven&#39;t seen in years."]
[]
["Feb. 9, 2018 at 3:52 p.m. ET"]
["on Zacks.com"]
["Why Is Hain Celestial Looking to Divest Its Hain Protein Segment? "]
["In fiscal 2Q18, Hain's Pure Protein sales rose 4.0% to $159 million, and its adjusted operating income rose 256.0% to $12.6 million."]
[]
["Feb. 9, 2018 at 3:22 p.m. ET"]
["on MarketRealist.com"]
["PepsiCo Stock: Gauging Analysts’ Sentiment "]
["On January 29, SunTrust Robinson initiated coverage on PepsiCo stock with a “hold” recommendation and a target price of $125.00."]
[]
["Feb. 8, 2018 at 11:16 a.m. ET"]
["on MarketRealist.com"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results "]
["Currently, PepsiCo is trading at a lower valuation multiple than other major players in the non-alcoholic beverage space."]
[]
["Feb. 8, 2018 at 11:15 a.m. ET"]
["on MarketRealist.com"]
["What Could Drive PepsiCo’s 4Q17 Earnings? "]
["For fiscal 4Q17, analysts expect PepsiCo's adjusted earnings per share to rise ~9.2% to $1.31. The growth is expected due to better margins."]
[]
["Feb. 8, 2018 at 11:15 a.m. ET"]
["on MarketRealist.com"]
["Should You Buy Coca-Cola Co Stock? 3 Pros, 3 Cons"]
["Should You Buy Coca-Cola Co Stock? 3 Pros, 3 Cons"]
[]
["Feb. 8, 2018 at 4:03 p.m. ET"]
["on InvestorPlace.com"]
["PepsiCo’s Margins Could Expand in Fiscal 4Q17 "]
["PepsiCo's (PEP) reported gross margin and operating margin improved in fiscal 3Q17, which ended on September 9, 2017."]
[]
["Feb. 8, 2018 at 11:15 a.m. ET"]
["on MarketRealist.com"]
["PepsiCo: What to Expect from Its Revenue Growth Rate "]
["Analysts expect PepsiCo’s 4Q17 revenue to fall 0.6% on a YoY basis to $19.4 billion. For fiscal 2017, analysts expect PepsiCo’s revenue to rise ~1.0%."]
[]
["Feb. 8, 2018 at 11:14 a.m. ET"]
["on MarketRealist.com"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum? "]
["PepsiCo (PEP) will announce its fiscal 4Q17 results on February 13, 2018. As of February 6, PepsiCo stock has declined 5.3% since the beginning of 2018."]
[]
["Feb. 8, 2018 at 11:14 a.m. ET"]
["on MarketRealist.com"]
["Can Cost Saving Plans Boost PepsiCo's (PEP) Q4 Earnings?"]
["PepsiCo (PEP) Q4 results are likely to benefit from higher cost-saving plans, partly offset by lower revenues."]
[]
["Feb. 8, 2018 at 10:24 a.m. ET"]
["on Zacks.com"]
["PepsiCo launches bubly across U.S."]
["PepsiCo launches bubly across U.S."]
[]
["Feb. 8, 2018 at 9:19 a.m. ET"]
["on Seeking Alpha"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["Feb. 7, 2018 at 3:40 p.m. ET"]
["on GuruFocus.com"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
[]
["Feb. 7, 2018 at 3:44 p.m. ET"]
["on GuruFocus.com"]
["Death of Big Brands: 5 “Safe” Dividend Stocks That Could Be Headed for Trouble"]
[]
["Feb. 7, 2018 at 2:00 p.m. ET"]
["on Motley Fool"]
["'Safer' Dividend Aristocrats Top Gainers Are Leggett, Procter, Air, Nucor, And Praxair, Per Broker February Targets"]
["'Safer' Dividend Aristocrats Top Gainers Are Leggett, Procter, Air, Nucor, And Praxair, Per Broker February Targets"]
[]
["Feb. 7, 2018 at 10:41 a.m. ET"]
["on Seeking Alpha"]
["PepsiCo Drops 6% in 2 days but Declares Quarterly Dividend "]
["PepsiCo Drops 6% in 2 days but Declares Quarterly Dividend"]
[]
["Feb. 7, 2018 at 9:20 a.m. ET"]
["on GuruFocus.com"]
["What Drove 3M’s Consumer Segment Revenues in 4Q17? "]
["The Consumer segment is 3M’s (MMM) lowest revenue contributor with a revenue share of 14.7% in 4Q17 compared to 14.9% in 4Q16."]
[]
["Feb. 5, 2018 at 9:36 a.m. ET"]
["on MarketRealist.com"]
["Oh Hi! Meet bubly™ Sparkling Water And #CrackASmile"]
["Oh Hi! Meet bubly™ Sparkling Water And #CrackASmile"]
[]
["Feb. 8, 2018 at 8:58 a.m. ET"]
["on PR Newswire - PRF"]
["Robin Hood and PepsiCo Foundation call all young philanthropists for fundraising concert"]
["Robin Hood and PepsiCo Foundation call all young philanthropists for fundraising concert"]
[]
["Feb. 7, 2018 at 4:20 p.m. ET"]
["on GlobeNewswire"]
["Lay's Is On A Mission To Spread Smiles Across America"]
["Lay's Is On A Mission To Spread Smiles Across America"]
[]
["Feb. 7, 2018 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["PepsiCo Extends Global UEFA Champions League Partnership"]
["PepsiCo Extends Global UEFA Champions League Partnership"]
[]
["Feb. 6, 2018 at 5:00 a.m. ET"]
["on PR Newswire - PRF"]
["PepsiCo Declares Quarterly Dividend"]
["PepsiCo Declares Quarterly Dividend"]
[]
["Feb. 5, 2018 at 8:00 p.m. ET"]
["on PR Newswire - PRF"]
["Research Report Identifies Franklin Electric Co., Univest Corporation of Pennsylvania, Otter Tail, First Horizon National, Pepsico, and Becton, Dickinson with Renewed Outlook -- Fundamental Analysis, Calculating Forward Movement"]
["Research Report Identifies Franklin Electric Co., Univest Corporation of Pennsylvania, Otter Tail, First Horizon National, Pepsico, and Becton, Dickinson with Renewed Outlook -- Fundamental Analysis, Calculating Forward Movement"]
[]
["Feb. 5, 2018 at 8:10 a.m. ET"]
["on GlobeNewswire"]
["PepsiCo to Present at the Consumer Analyst Group of New York Conference"]
["PepsiCo to Present at the Consumer Analyst Group of New York Conference"]
[]
["Feb. 2, 2018 at 4:05 p.m. ET"]
["on PR Newswire - PRF"]
["Morning Technical Insight on These Beverages Stocks -- Dr Pepper Snapple, Future FinTech, Leading Brands, and PepsiCo"]
["Morning Technical Insight on These Beverages Stocks -- Dr Pepper Snapple, Future FinTech, Leading Brands, and PepsiCo"]
[]
["Feb. 2, 2018 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["PepsiCo, Inc. (Nasdaq: PEP) to Ring The Nasdaq Stock Market Opening Bell"]
["PepsiCo, Inc. (Nasdaq: PEP) to Ring The Nasdaq Stock Market Opening Bell"]
[]
["Feb. 1, 2018 at 10:01 a.m. ET"]
["on GlobeNewswire"]
["Rush2Recycle Plans to Recover More Than 40 Tons of Stadium Waste"]
["Rush2Recycle Plans to Recover More Than 40 Tons of Stadium Waste"]
[]
["Feb. 1, 2018 at 9:06 a.m. ET"]
["on 3BL Media"]
["Global Bottled Water Market Report 2018 - Danone, Coca-Cola, Nestle,  PepsiCo, and Nongfu Spring are Dominating - ResearchAndMarkets.com"]
["Global Bottled Water Market Report 2018 - Danone, Coca-Cola, Nestle,  PepsiCo, and Nongfu Spring are Dominating - ResearchAndMarkets.com"]
[]
["Jan. 31, 2018 at 11:23 a.m. ET"]
["on BusinessWire - BZX"]
["Women That Soar Announces Two New Board Members"]
["Women That Soar Announces Two New Board Members"]
[]
["Jan. 30, 2018 at 11:25 a.m. ET"]
["on PR Newswire - PRF"]
["Former NBA Executive Rachel Jacobson Joins Landit as Chief Business  Development Officer"]
["Former NBA Executive Rachel Jacobson Joins Landit as Chief Business  Development Officer"]
[]
["Jan. 30, 2018 at 10:31 a.m. ET"]
["on BusinessWire - BZX"]
["PepsiCo Debuts Star-Studded Joint Advertisement For Doritos Blaze And MTN DEW ICE® Ahead Of Super Bowl LII"]
["PepsiCo Debuts Star-Studded Joint Advertisement For Doritos Blaze And MTN DEW ICE® Ahead Of Super Bowl LII"]
[]
["Jan. 30, 2018 at 9:30 a.m. ET"]
["on PR Newswire - PRF"]
["As Environmentalists Warn About Water Scarcity, Pepsico Is Saving Water and Money"]
["As Environmentalists Warn About Water Scarcity, Pepsico Is Saving Water and Money"]
[]
["Jan. 30, 2018 at 9:02 a.m. ET"]
["on 3BL Media"]
["PepsiCo, NHL And NHLPA Ink Multi-Year North American Strategic Alliance"]
["PepsiCo, NHL And NHLPA Ink Multi-Year North American Strategic Alliance"]
[]
["Jan. 25, 2018 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["Forbes Names Levy To #3 Spot On 2018 Best Employers For Diversity List"]
["Forbes Names Levy To #3 Spot On 2018 Best Employers For Diversity List"]
[]
["Jan. 24, 2018 at 7:01 p.m. ET"]
["on PR Newswire - PRF"]
["Unifi Elects PepsiCo North America CEO Albert P. Carey to the Board of Directors"]
["Unifi Elects PepsiCo North America CEO Albert P. Carey to the Board of Directors"]
[]
["Jan. 24, 2018 at 9:07 a.m. ET"]
["on PR Newswire - PRF"]
["Breakfast Cereals Market 2018-2025: Global Demand, Current Trends, Industry Overview and Future Growth by Key players, Type and Application"]
["Breakfast Cereals Market 2018-2025: Global Demand, Current Trends, Industry Overview and Future Growth by Key players, Type and Application"]
[]
["Jan. 24, 2018 at 5:13 a.m. ET"]
["on MarketersMedia"]
["NFL, PepsiCo And U.S. Bank Stadium Partners Including Aramark, SMG And The Minnesota Sports Facilities Authority Team Up To Score First Zero Waste Legacy Project At Super Bowl LII"]
["NFL, PepsiCo And U.S. Bank Stadium Partners Including Aramark, SMG And The Minnesota Sports Facilities Authority Team Up To Score First Zero Waste Legacy Project At Super Bowl LII"]
[]
["Jan. 22, 2018 at 9:04 a.m. ET"]
["on PR Newswire - PRF"]
[]
["PepsiCo Inc."]
[]
["PepsiCo, Inc. engages in the manufacturing, marketing, distribution, and sale of beverages, foods, and snacks. It is a food and beverage company with a complementary portfolio of brands, including Frito-Lay, Gatorade, Pepsi-Cola, Quaker and Tropicana. It operates through the following segments: Frito-Lay North America; Quaker Foods North America; North America Beverages; Latin America; Europe Sub-Saharan Africa; and Asia, Middle East, and North Africa. The Frito-Lay North America segment markets, distributes, and sells snack foods under the Lay's, Doritos, Cheetos, Tostitos, Fritos, Ruffles, and Santitas brands. The Quaker Foods North America segment includes cereals, rice, and pasta under the Quaker, Aunt Jemima, Quaker Chewy, Cap'n Crunch, Life, and Rice-A-Roni brands. The North America Beverages segment consists of beverage concentrates, fountain syrups, and finished goods under various beverage brands such as Pepsi, Gatorade, Mountain Dew, Diet Pepsi, Aquafina, Diet Mountain Dew, Tropicana Pure Premium, Sierra Mist, and Mug. The Latin America segment covers beverage, food, and snack businesses in Latin America region. The Europe Sub-Saharan Africa segment comprises of beverage, food, and snack goods in Europe and Sub-Saharan Africa regions. The Asia, Middle East, and North Africa segment offers snack food products under the Lay's, Kurkure, Chipsy, Doritos, Cheetos, and Crunchy brands. The company was founded by Donald M. Kendall, Sr. and Herman W. Lay in 1965 and is headquartered in Purchase, NY.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 28 Full Ratings "]
["Analysts’ Reaction to the Dr Pepper Snapple–Keurig Merger"]
[]
["Jan. 31, 2018 at 11:38 a.m. ET"]
["on MarketRealist.com"]
["Benzinga's Top Upgrades, Downgrades For January 29, 2018"]
[]
["Jan. 29, 2018 at 9:19 a.m. ET"]
["on Benzinga.com"]
["How Analysts Rate Coca-Cola and PepsiCo Stock"]
[]
["Jan. 26, 2018 at 1:47 p.m. ET"]
["on MarketRealist.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Nestle S.A. ADR",1.1999999999999999E-3,"$250.56B"]
["Unilever PLC ADR",-6.7999999999999996E-3,"$64.34B"]
["Coca-Cola Co.",6.9999999999999999E-4,"$183.76B"]
["Kellogg Co.",2.0500000000000001E-2,"$23.26B"]
["Dr Pepper Snapple Group Inc.",-1.9E-3,"$20.98B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["ETR 2.93% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"PEP Yahoo Gr","index":225,"n_rows":286,"n_cols":5,"rows_kept":286,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Pepsico, Inc. (PEP)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["111.18+1.03 (+0.94%)"]
["At close: 4:00PM EST"]
["People also watch"]
["KOPGJNJCLMMM"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",110.15]
["Open",110.81]
["Bid","110.35 x 100"]
["Ask","111.99 x 100"]
["Day's Range","108.88 - 111.99"]
["52 Week Range","104.77 - 122.51"]
["Volume",5301683]
["Avg. Volume",3890222]
["Market Cap","158.114B"]
["Beta",0.59]
["PE Ratio (TTM)",22.98]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","3.22 (2.92%)"]
["Ex-Dividend Date",43069]
["1y Target Est",125.55]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",20,15,25,25]
["Avg. Estimate",1.3,1.02,5.22,5.67]
["Low Estimate",1.22,0.97,5.14,5.54]
["High Estimate",1.33,1.06,5.28,5.9]
["Year Ago EPS",1.2,0.94,4.8499999999999996,5.22]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",17,13,23,23]
["Avg. Estimate","19.39B","12.49B","63.42B","65.59B"]
["Low Estimate","18.8B","12.36B","62.8B","64.34B"]
["High Estimate","19.72B","12.76B","63.88B","66.72B"]
["Year Ago Sales","19.52B","12.05B","62.8B","63.42B"]
["Sales Growth (year/est)",-6.0000000000000001E-3,3.5999999999999997E-2,0.01,3.4000000000000002E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",1.1599999999999999,0.92,1.4,1.44]
["EPS Actual",1.2,0.94,1.5,1.48]
["Difference",0.04,0.02,0.1,0.04]
["Surprise %",3.4000000000000002E-2,2.1999999999999999E-2,7.0999999999999994E-2,2.8000000000000001E-2]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",1.3,1.02,5.22,5.67]
["7 Days Ago",1.31,1.02,5.22,5.67]
["30 Days Ago",1.3,1.01,5.22,5.66]
["60 Days Ago",1.3,1,5.22,5.6]
["90 Days Ago",1.3,1,5.22,5.6]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days",1,"N/A",1,2]
["Up Last 30 Days",5,2,5,4]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","PEP","Industry","Sector","S&P 500"]
["Current Qtr.",8.3000000000000004E-2,"N/A","N/A",0.32]
["Next Qtr.",8.5000000000000006E-2,"N/A","N/A",0.38]
["Current Year",7.5999999999999998E-2,"N/A","N/A",0.15]
["Next Year",8.5999999999999993E-2,"N/A","N/A",0.12]
["Next 5 Years (per annum)",7.7200000000000005E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",3.8899999999999997E-2,"N/A","N/A","N/A"]
["The Wall Street Journal•4 hours ago"]
["[$$] Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump"]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Associated Press•5 hours ago"]
["This week in odd news: Lettuce lizard; Dog and pony show"]
["ROMANIAN STUDY: HALF-DAY OLD SNOW IS SAFE TO EAT"]
["CNBC•19 hours ago"]
["Cramer's game plan: No common stock is safe until the volatility bets unravel"]
["Jim Cramer looks ahead to key stocks and events investors should watch next week as the stock market lifts from its lows."]
[]
["Market Realist•20 hours ago"]
["Why Is Hain Celestial Looking to Divest Its Hain Protein Segment?"]
["At the fiscal 2Q18 earnings call, Hain Celestial’s CEO, Irwin Simon, noted that despite building a great business, there had been limitations to the Pure Protein segment’s growth. In fiscal 2Q18, Hain Pure Protein sales rose 4.0% to $159 million, and its adjusted operating income rose 256.0% to $12.6 million. The operational effectiveness achieved across its segments helped the company reduce its operating expenses, leading to improved operating income."]
["American City Business Journals•23 hours ago"]
["Pepsi sees 'opportunity to innovate' with new challenge to Coca-Cola"]
["The Coca-Cola Co.'s biggest rival is shaking up the competition in the sparkling water wars. PepsiCo Inc. (PEP) has launched \"bubly,\" a new flavored sparkling water that the company said has an \"upbeat and playful sense of humor to shake up the sparkling water category\" while not including artificial flavors, sweeteners or calories. Packaging for each flavor comes with its own greeting on the tab, such as: \"Hey u,\" \"hiii,\" and \"yo,\" plus \"personal messages\" on the can\" \"I feel like I can be open around u,\" \"hold cans with me,\" and \"love at first phssst.\" Pepsi said the brand will make its official TV debut with two ads airing during the 90th Oscars broadcast on March 4."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Market Realist•yesterday"]
["PepsiCo Stock: Gauging Analysts’ Sentiment"]
["As of February 6, 2018, PepsiCo (PEP) stock was rated as a “buy” by 13 out of 24 (or 54%) analysts covering the stock. Eleven analysts had a “hold” rating for the stock, while none of the analysts rated it as a “sell.” On January 29, SunTrust Robinson initiated coverage on PepsiCo stock with a “hold” recommendation and a target price of $125.00. PepsiCo is a leading snack food and beverage company with an extensive presence in over 200 countries."]
[]
["Market Realist•yesterday"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about PepsiCo Inc."]
["PepsiCo Inc NASDAQ/NGS:PEP"]
[]
["Market Realist•yesterday"]
["What Could Drive PepsiCo’s 4Q17 Earnings?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["InvestorPlace•2 days ago"]
["Should You Buy Coca-Cola Co Stock? 3 Pros, 3 Cons"]
["Beverage titan The Coca-Cola Co (NYSE:KO) has long been an investor favorite with its top-of-the-market position and ever-increasing dividend. Traders who jumped on board KO stock at the very beginning will have seen their shares rise nearly 6,000%. Coca-Cola stock has been the victim of quickly changing consumer tastes and, so far, its efforts to revive the public’s interest in soda have been lackluster at best."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Margins Could Expand in Fiscal 4Q17"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
["Fortune•2 days ago"]
["PepsiCo Challenges LaCroix in the Sparkling Water Wars With ‘Bubly’"]
["There will be eight flavors and monosyllabic greetings on bottles."]
[]
["Market Realist•2 days ago"]
["PepsiCo: What to Expect from Its Revenue Growth Rate"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?Movement in 2018"]
[]
["Bloomberg•2 days ago"]
["PepsiCo Takes on LaCroix in Sparkling-Water Battle"]
["PepsiCo Inc. is bringing its marketing muscle to the sparkling-water craze with a new drink aimed squarely at LaCroix, the upstart market leader."]
[]
["Zacks•2 days ago"]
["Can Cost Saving Plans Boost PepsiCo's (PEP) Q4 Earnings?"]
["PepsiCo (PEP) Q4 results are likely to benefit from higher cost-saving plans, partly offset by lower revenues."]
[]
["PR Newswire•2 days ago"]
["Oh Hi! Meet bubly™ Sparkling Water And #CrackASmile"]
["PURCHASE, N.Y., Feb. 8, 2018 /PRNewswire/ -- PepsiCo (PEP) today announced the launch of bubly, a new sparkling water that combines refreshing and delicious flavors with an upbeat and playful sense of humor to shake up the sparkling water category while keeping it real with no artificial flavors, no sweeteners, and no calories. Available across the U.S. beginning February 2018, bubly is available in eight crisp flavors that are as fun to say as they are to drink: limebubly, grapefruitbubly, strawberrybubly, lemonbubly, orangebubly, applebubly, mangobubly and cherrybubly. To meet a variety of ready-to-drink packaging options, bubly will be available in 12oz."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["GuruFocus.com•3 days ago"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["The $21 billion deal will create intense competition among beverage companies but the industry has bigger problems"]
["Moody's•3 days ago"]
["Moody's: US tax overhaul will benefit large beverage companies, contingent on spending discipline"]
["The US tax overhaul is broadly credit positive for US-based global beverage companies, including The Coca-Cola company and PepsiCo Inc., so long as the companies use any repatriated cash to meaningfully ..."]
[]
["Motley Fool•3 days ago"]
["Death of Big Brands: 5 “Safe” Dividend Stocks That Could Be Headed for Trouble"]
["The yields will go up. Here's why that can be a dangerous trap."]
["GuruFocus.com•3 days ago"]
["PepsiCo Drops 6% in 2 days but Declares Quarterly Dividend"]
["The company will pay 80.5 cents per share on March 30. It presents a unique opportunity at current levels."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["PR Newswire•3 days ago"]
["Lay's Is On A Mission To Spread Smiles Across America"]
["Lay's – one of the marquee brands from PepsiCo's Frito-Lay division – is on a mission to spread smiles in 2018. The brand is releasing specially designed bags featuring infectious smiles to create a ripple effect of smiles across the country in support of a life-changing cause. For every purchase of Lay's specially designed bags, a donation will be made to Operation Smile, an international children's medical charity dedicated to improving the health and lives of children and young adults worldwide who suffer from cleft conditions by providing access to safe surgical care."]
[]
["CNBC Videos•18 hours ago"]
["No common stock safe until volatility bets unravel"]
["Jim Cramer looks ahead to key stocks and events investors should watch next week as the stock market lifts from its lows."]
[]
["CNBC Videos•19 hours ago"]
["Cramer's game plan: No common stock is safe until the vol..."]
["Jim Cramer looks ahead to key stocks and events investors should watch next week as the stock market lifts from its lows."]
[]
["Yahoo Finance Video•2 days ago"]
["Kate Upton tells her story, Wynn board sued, Obamacare numbers rolls in, Philly celebrates"]
["Here’s a quick wrap up of other headlines making news today."]
["Recommendation Rating"]
[]
[2.2999999999999998]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (24)"]
[]
["Current 111.18"]
["Average 125.55"]
["Low 113.00"]
["High 139.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"PEP Mktwth Gr","index":226,"n_rows":376,"n_cols":5,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",124.73]
["Number of Ratings:",28,"Current Quarters Estimate:",1.3]
["FY Report Date:",43070,"Current Year's Estimate:",5.22]
["Last Quarter's Earnings:",1.48,"Median PE on CY Estimate:",22.93]
["Year Ago Earnings:",4.8,"Next Fiscal Year Estimate:",5.67]
[null,null,"Median PE on Next FY Estimate:",20.12]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",22,16,26,26]
["Mean Estimate",1.3,1.01,5.22,5.67]
["High Estimates",1.33,1.06,5.28,5.9]
["Low Estimates",1.22,0.97,5.14,5.54]
["Coefficient Variance",1.7,2.72,0.49,1.97]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",12,13,12]
["OVERWEIGHT",3,3,2]
["HOLD",13,11,11]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["PepsiCo Stock: Gauging Analystsâ€™ Sentiment"]
[]
["11:16 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Margins Could Expand in Fiscal 4Q17"]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["What Could Drive PepsiCoâ€™s 4Q17 Earnings?"]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Analystsâ€™ Reaction to the Dr Pepper Snappleâ€“Keurig Merger"]
[]
["11:38 a.m. Jan. 31, 2018"]
[]
["- MarketRealist.com"]
[]
["Benzinga's Top Upgrades, Downgrades For January 29, 2018"]
[]
["9:19 a.m. Jan. 29, 2018"]
[]
["- Benzinga.com"]
[]
["How Analysts Rate Coca-Cola and PepsiCo Stock"]
[]
["1:47 p.m. Jan. 26, 2018"]
[]
["- MarketRealist.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:14 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Income Qtr","index":227,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for PepsiCo Inc."]
["View Ratios"]
["All values USD millions.",42613,42735,42825,42916,42978,"5-qtr trend"]
["Sales/Revenue","16.03B","19.52B","12.05B","15.71B","16.24B"]
["Sales Growth","-",0.21759999999999999,-0.3826,0.30380000000000001,3.3700000000000001E-2]
["Cost of Goods Sold (COGS) incl. D&A","7.31B","8.97B","5.3B","7.08B","7.38B"]
["COGS excluding D&A","6.74B","8.21B","4.83B","6.52B","6.8B"]
["Depreciation & Amortization Expense","567M","757M","477M","554M","573M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",0.2271,-0.40860000000000002,0.33460000000000001,4.2500000000000003E-2]
["Gross Income","8.72B","10.55B","6.75B","8.63B","8.86B"]
["Gross Income Growth","-",0.20960000000000001,-0.36049999999999999,0.2797,2.6499999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.54579999999999995,"NA"]
[null,42613,42735,42825,42916,42978,"5-qtr trend"]
["SG&A Expense","5.79B","8.17B","4.79B","5.7B","5.87B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","5.79B","8.17B","4.79B","5.7B","5.87B"]
["SGA Growth","-",0.41110000000000002,-0.41339999999999999,0.1903,2.9600000000000001E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","153M","-","47M","3M","(26M)"]
["EBIT after Unusual Expense","(153M)","-","(47M)","(3M)","26M"]
["Non Operating Income/Expense","(71M)","-","33M","152M","97M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","135M","594M","260M","354M","389M"]
["Interest Expense Growth","-",3.4,-0.56230000000000002,0.36149999999999999,9.8900000000000002E-2]
["Gross Interest Expense","137M","597M","263M","357M","391M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2.6B","1.83B","1.72B","2.77B","2.78B"]
["Pretax Income Growth","-",-0.2969,-6.0100000000000001E-2,0.6119,6.9999999999999999E-4]
["Pretax Margin","-","-","-","-",0.1709,"NA"]
["Income Tax","600M","414M","392M","656M","620M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2B","1.42B","1.33B","2.12B","2.16B"]
["Minority Interest Expense","12M","16M","11M","13M","12M"]
["Net Income","1.99B","1.4B","1.32B","2.11B","2.14B"]
["Net Income Growth","-",-0.29670000000000002,-5.9200000000000003E-2,0.59709999999999996,1.8499999999999999E-2]
["Net Margin Growth","-","-","-","-",0.13200000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","1.99B","1.4B","1.32B","2.11B","2.14B"]
["Preferred Dividends","1M","3M","2M","-","1M"]
["Net Income Available to Common","1.99B","1.4B","1.32B","2.11B","2.14B"]
["EPS (Basic)",1.38,0.98,0.92,1.47,1.5]
["EPS (Basic) Growth","-",-0.28989999999999999,-6.1199999999999997E-2,0.5978,2.0400000000000001E-2]
["Basic Shares Outstanding","1.44B","1.43B","1.43B","1.43B","1.43B"]
["EPS (Diluted)",1.37,0.97,0.92,1.46,1.49]
["EPS (Diluted) Growth","-",-0.29199999999999998,-5.6399999999999999E-2,0.59509999999999996,2.0500000000000001E-2]
["Diluted Shares Outstanding","1.45B","1.44B","1.44B","1.44B","1.44B"]
["EBITDA","3.5B","3.14B","2.43B","3.48B","3.56B"]
["EBITDA Growth","-",-0.10340000000000001,-0.22500000000000001,0.43259999999999998,2.2700000000000001E-2]
["EBITDA Margin","-","-","-","-",0.21940000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:14 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Balance Qtr","index":228,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for PepsiCo Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42613,42735,42825,42916,42978,"5-qtr trend"]
["Cash & Short Term Investments","14.78B","16.13B","15.99B","17.16B","18.28B"]
["Cash Only","10.26B","9.16B","9.53B","10.28B","10.24B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",9.0999999999999998E-2,-8.3999999999999995E-3,7.3200000000000001E-2,6.5199999999999994E-2]
["Cash & ST Investments / Total Assets",0.2,0.2175,0.21429999999999999,0.223,0.23300000000000001]
["Total Accounts Receivable","7.75B","6.69B","6.85B","7.54B","7.92B"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","157M","134M","139M","137M","146M"]
["Bad Debt/Doubtful Accounts","(157M)","(134M)","(139M)","(137M)","(146M)"]
["Other Receivables","-","985M","-","-","-"]
["Accounts Receivable Growth","-",-0.13569999999999999,2.3E-2,0.10150000000000001,5.04E-2]
["Accounts Receivable Turnover",2.0699999999999998,2.92,1.76,2.08,2.0499999999999998]
["Inventories","3.12B","2.72B","3.28B","3.61B","3.25B"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.45B","1.52B","1.03B","933M","745M"]
["Miscellaneous Current Assets","1.45B","1.52B","1.03B","933M","745M"]
["Total Current Assets","27.1B","27.06B","27.15B","29.25B","30.2B"]
[null,42613,42735,42825,42916,42978,"5-qtr trend"]
["Net Property, Plant & Equipment","16.31B","16.59B","16.65B","16.74B","16.96B"]
["Property, Plant & Equipment - Gross","36.6B","36.82B","37.37B","37.97B","38.75B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","-","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","20.3B","20.23B","20.72B","21.22B","21.79B"]
["Total Investments and Advances","1.98B","1.95B","2B","1.96B","1.95B"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","27.68B","27.86B","28.18B","28.38B","28.59B"]
["Net Goodwill","14.39B","14.43B","14.58B","14.66B","14.75B"]
["Net Other Intangibles","13.28B","13.43B","13.6B","13.73B","13.84B"]
["Other Assets","843M","563M","639M","608M","771M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","73.9B","74.13B","74.62B","76.94B","78.46B"]
["Assets - Total - Growth","-",3.0999999999999999E-3,6.7000000000000002E-3,3.1099999999999999E-2,1.9800000000000002E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42613,42735,42825,42916,42978,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","6.28B","6.89B","8.58B","8.28B","7.72B"]
["Short Term Debt","6.28B","2.49B","8.58B","8.28B","7.72B"]
["Current Portion of Long Term Debt","-","4.4B","-","-","-"]
["Accounts Payable","14.31B","6.16B","13.07B","13.83B","14.64B"]
["Accounts Payable Growth","-",-0.56950000000000001,1.1220000000000001,5.8700000000000002E-2,5.8299999999999998E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","-","8.09B","-","-","-"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","-","5.22B","-","-","-"]
["Total Current Liabilities","20.59B","21.14B","21.64B","22.11B","22.36B"]
["Long-Term Debt","29.32B","30.05B","30.08B","31.21B","31.45B"]
["Long-Term Debt excl. Capitalized Leases","29.32B","30.05B","30.08B","31.21B","31.45B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","3.86B","-","-","-"]
["Deferred Taxes","5.18B","5.07B","4.52B","4.43B","4.42B"]
["Deferred Taxes - Credit","5.18B","5.07B","4.52B","4.43B","4.42B"]
["Deferred Taxes - Debit","-","-","-","-","-"]
["Other Liabilities","6.09B","2.81B","6.69B","6.67B","6.82B"]
["Other Liabilities (excl. Deferred Income)","6.09B","2.81B","6.69B","6.67B","6.82B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","61.18B","62.93B","62.94B","64.41B","65.05B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.82789999999999997,0.84889999999999999,0.84340000000000004,0.83720000000000006,0.82909999999999995]
["Preferred Stock (Carrying Value)","(148M)","(151M)","(153M)","(153M)","(155M)"]
["Redeemable Preferred Stock","(148M)","(151M)","(153M)","(153M)","(155M)"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","12.75B","11.25B","11.72B","12.56B","13.45B"]
["Common Stock Par/Carry Value","24M","24M","24M","24M","24M"]
["Retained Earnings","52.2B","52.52B","52.76B","53.71B","54.7B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-","(11.39B)","-","-","-"]
["Unrealized Gain/Loss Marketable Securities","-","64M","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(30.65B)","(31.47B)","(31.5B)","(31.91B)","(32.34B)"]
["Common Equity / Total Assets",0.17249999999999999,0.1517,0.15709999999999999,0.16320000000000001,0.1714]
["Total Shareholders' Equity","12.6B","11.1B","11.57B","12.4B","13.3B"]
["Total Shareholders' Equity / Total Assets",0.17050000000000001,0.1497,0.155,0.16120000000000001,0.1694]
["Accumulated Minority Interest","116M","104M","114M","126M","116M"]
["Total Equity","12.72B","11.2B","11.68B","12.53B","13.41B"]
["Liabilities & Shareholders' Equity","73.9B","74.13B","74.62B","76.94B","78.46B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:14 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"PEP Cash Qtr","index":229,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["PepsiCo Inc."]
["NASDAQ: PEP"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["PepsiCo Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 7:57 p.m."]
[]
["PEP"]
["/quotes/zigman/103041771/composite"]
[]
["$"]
[]
[111.79]
[]
["Change"]
[]
[0]
[]
["Volume"]
[]
["Volume 132,636"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/103041771/composite"]
[]
["Previous close"]
[]
[110.15]
[]
[111.18]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[108.88]
[]
[111.99]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[104.77]
[]
[122.51]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for PepsiCo Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42613,42735,42825,42916,42978,"5-qtr trend"]
["Net Income before Extraordinaries","2B","1.42B","1.33B","2.12B","2.16B"]
["Net Income Growth","-",-0.29289999999999999,-6.2100000000000002E-2,0.59370000000000001,1.7899999999999999E-2]
["Depreciation, Depletion & Amortization","567M","757M","477M","554M","573M"]
["Depreciation and Depletion","549M","736M","464M","538M","557M"]
["Amortization of Intangible Assets","18M","21M","13M","16M","16M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","166M","167M","129M","1M","154M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","80M","(114M)","57M","83M","24M"]
["Funds from Operations","2.82B","2.23B","1.99B","2.76B","2.91B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","857M","1.58B","(2.19B)","(316M)","914M"]
["Receivables","(252M)","952M","(128M)","(605M)","(266M)"]
["Accounts Payable","596M","474M","(1.39B)","548M","342M"]
["Other Assets/Liabilities","30M","334M","(336M)","(84M)","113M"]
["Net Operating Cash Flow","3.67B","3.81B","(199M)","2.44B","3.82B"]
["Net Operating Cash Flow Growth","-",3.6700000000000003E-2,-1.0522,13.2613,0.56599999999999995]
["Net Operating Cash Flow / Sales",0.22919999999999999,0.19520000000000001,-1.6500000000000001E-2,0.15529999999999999,0.23530000000000001]
[]
["Investing Activities"]
[]
[null,42613,42735,42825,42916,42978,"5-qtr trend"]
["Capital Expenditures","(647M)","(1.47B)","(317M)","(561M)","(596M)"]
["Capital Expenditures (Fixed Assets)","(647M)","(1.47B)","(317M)","(561M)","(596M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-1.2782,0.78490000000000004,-0.76970000000000005,-6.2399999999999997E-2]
["Capital Expenditures / Sales",-4.0399999999999998E-2,-7.5499999999999998E-2,-2.63E-2,-3.5700000000000003E-2,-3.6700000000000003E-2]
["Net Assets from Acquisitions","-","-","-","-","-"]
["Sale of Fixed Assets & Businesses","12M","40M","12M","18M","52M"]
["Purchase/Sale of Investments","(796M)","(2.68B)","573M","(304M)","(1.16B)"]
["Purchase of Investments","(2.49B)","(5.62B)","(3.47B)","(3.35B)","(4.96B)"]
["Sale/Maturity of Investments","1.7B","2.93B","4.05B","3.05B","3.8B"]
["Other Uses","-","-","-","-","-"]
["Other Sources","8M","-","1M","7M","1M"]
["Net Investing Cash Flow","(1.42B)","(4.12B)","269M","(840M)","(1.71B)"]
["Net Investing Cash Flow Growth","-",-1.8932,1.0652999999999999,-4.1227,-1.0321]
["Net Investing Cash Flow / Sales",-8.8800000000000004E-2,-0.21099999999999999,2.23E-2,-5.3499999999999999E-2,-0.1051]
[]
["Financing Activities"]
[]
[null,42613,42735,42825,42916,42978,"5-qtr trend"]
["Cash Dividends Paid - Total","(1.08B)","(1.08B)","(1.1B)","(1.08B)","(1.15B)"]
["Common Dividends","(1.08B)","(1.08B)","(1.1B)","(1.08B)","(1.15B)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(629M)","(875M)","(200M)","(428M)","(444M)"]
["Repurchase of Common & Preferred Stk.","(751M)","(925M)","(445M)","(499M)","(524M)"]
["Sale of Common & Preferred Stock","122M","50M","245M","71M","80M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","122M","50M","245M","71M","80M"]
["Issuance/Reduction of Debt, Net","71M","1.41B","1.67B","672M","(563M)"]
["Change in Current Debt","(750M)","(532M)","2.42B","(2.6B)","1.69B"]
["Change in Long-Term Debt","821M","1.94B","(752M)","3.27B","(2.25B)"]
["Issuance of Long-Term Debt","823M","4.46B","-","3.53B","-"]
["Reduction in Long-Term Debt","(2M)","(2.52B)","(752M)","(251M)","(2.25B)"]
["Other Funds","6M","(5M)","(117M)","(6M)","(37M)"]
["Other Uses","(25M)","(29M)","(117M)","(6M)","(37M)"]
["Other Sources","31M","24M","-","-","-"]
["Net Financing Cash Flow","(1.64B)","(556M)","257M","(839M)","(2.19B)"]
["Net Financing Cash Flow Growth","-",0.66010000000000002,1.4621999999999999,-4.2645999999999997,-1.6137999999999999]
["Net Financing Cash Flow / Sales",-0.1021,-2.8500000000000001E-2,2.1299999999999999E-2,-5.3400000000000003E-2,-0.13500000000000001]
["Exchange Rate Effect","(5M)","(234M)","43M","(7M)","40M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","610M","(1.1B)","370M","754M","(39M)"]
["Free Cash Flow","3.03B","2.34B","(516M)","1.88B","3.23B"]
["Free Cash Flow Growth","-",-0.2286,-1.2210000000000001,4.6414999999999997,0.71630000000000005]
["Free Cash Flow Yield","-","-","-","-",2.06E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:14 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Income St","index":230,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Coca-Cola Bottling Co. Consolidated"]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",null,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","-","1.64B","1.75B","2.31B","3.16B"]
["Sales Growth","-","-",6.4000000000000001E-2,0.32069999999999999,0.36849999999999999]
["Cost of Goods Sold (COGS) incl. D&A","-","982.19M","1.04B","1.4B","1.94B"]
["COGS excluding D&A","-","923.52M","980M","1.32B","1.83B"]
["Depreciation & Amortization Expense","-","58.67M","61.13M","80.9M","116.62M"]
["Depreciation","-","58.34M","60.4M","78.1M","111.61M"]
["Amortization of Intangibles","-",333000,733000,"2.8M","5.01M"]
["COGS Growth","-","-",0.06,0.34760000000000002,0.38519999999999999]
["Gross Income","-","659.14M","705.24M","903.39M","1.21B"]
["Gross Income Growth","-","-",6.9900000000000004E-2,0.28100000000000003,0.34250000000000003]
["Gross Profit Margin","-","-","-","-",0.38419999999999999,"NA"]
[null,null,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","-","584.99M","619.27M","796M","1.08B"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","-","584.99M","619.27M","796M","1.08B"]
["SGA Growth","-","-",5.8599999999999999E-2,0.28539999999999999,0.36130000000000001]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","-",500000,"-","12.82M",-538000]
["EBIT after Unusual Expense","-","73.65M","-","(12.82M)","129.78M"]
["Non Operating Income/Expense","-","-","(1.08M)","33.46M",-743000]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","29.4M","29.27M","28.92M","36.33M"]
["Interest Expense Growth","-","-",-4.4999999999999997E-3,-1.2200000000000001E-2,0.25629999999999997]
["Gross Interest Expense","-","29.58M","29.45M","29.26M","36.81M"]
["Interest Capitalized","-",177000,173000,348000,489000]
["Pretax Income","-","44.24M","55.62M","99.12M","92.71M"]
["Pretax Income Growth","-","-",0.2571,0.78220000000000001,-6.4699999999999994E-2]
["Pretax Margin","-","-","-","-",2.9399999999999999E-2,"NA"]
["Income Tax","-","12.14M","19.54M","34.08M","36.05M"]
["Income Tax - Current Domestic","-","22.16M","15.32M","23.67M","(6.89M)"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","(10.02M)","4.22M","10.41M","42.94M"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","-","32.1M","36.08M","65.04M","56.66M"]
["Minority Interest Expense","-","4.43M","4.73M","6.04M","6.52M"]
["Net Income","-","27.68M","31.35M","59M","50.15M"]
["Net Income Growth","-","-",0.13289999999999999,0.88180000000000003,-0.15010000000000001]
["Net Margin Growth","-","-","-","-",1.5900000000000001E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","-","27.68M","31.35M","59M","50.15M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","-","27.68M","31.35M","59M","50.15M"]
["EPS (Basic)","-",2.99,3.38,6.35,5.39]
["EPS (Basic) Growth","-","-",0.13039999999999999,0.87749999999999995,-0.152]
["Basic Shares Outstanding","-","9.25M","9.27M","9.29M","9.31M"]
["EPS (Diluted)","-",2.98,3.37,6.32,5.36]
["EPS (Diluted) Growth","-","-",0.1305,0.87829999999999997,-0.15210000000000001]
["Diluted Shares Outstanding","-","11.43M","11.47M","11.52M","11.56M"]
["EBITDA","-","132.82M","147.1M","188.29M","245.87M"]
["EBITDA Growth","-","-",0.1075,0.28000000000000003,0.30580000000000002]
["EBITDA Margin","-","-","-","-",7.7899999999999997E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:15 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Balance Sheet","index":231,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Coca-Cola Bottling Co. Consolidated"]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",null,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","-","11.76M","9.1M","55.5M","21.85M"]
["Cash Only","-","11.76M","9.1M","55.5M","21.85M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-","-",-0.22670000000000001,5.1020000000000003,-0.60629999999999995]
["Cash & ST Investments / Total Assets","-",8.5000000000000006E-3,5.7999999999999996E-3,2.7400000000000001E-2,8.0999999999999996E-3]
["Total Accounts Receivable","-","138.6M","163M","236.62M","364.57M"]
["Accounts Receivables, Net","-","123.46M","148.47M","212.57M","334.8M"]
["Accounts Receivables, Gross","-","124.86M","149.8M","214.69M","339.25M"]
["Bad Debt/Doubtful Accounts","-","(1.4M)","(1.33M)","(2.12M)","(4.45M)"]
["Other Receivables","-","15.14M","14.53M","24.05M","29.77M"]
["Accounts Receivable Growth","-","-",0.17610000000000001,0.45169999999999999,0.54079999999999995]
["Accounts Receivable Turnover","-",11.84,10.71,9.75,8.66]
["Inventories","-","61.99M","70.74M","89.46M","143.55M"]
["Finished Goods","-","35.36M","42.53M","56.25M","90.26M"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","9.13M","10.13M","12.28M","23.2M"]
["Progress Payments & Other","-","17.5M","18.08M","20.94M","30.1M"]
["Other Current Assets","-","26.87M","44.17M","53.34M","63.83M"]
["Miscellaneous Current Assets","-","26.87M","44.17M","53.34M","63.83M"]
["Total Current Assets","-","239.22M","287M","434.92M","593.81M"]
[null,null,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","-","351.98M","401.2M","565.97M","846.54M"]
["Property, Plant & Equipment - Gross","-","1.05B","1.14B","1.35B","1.71B"]
["Buildings","-","113.86M","120.53M","134.5M","201.25M"]
["Land & Improvements","-","12.31M","14.76M","24.73M","68.54M"]
["Computer Software and Equipment","-","81.72M","91.16M","97.76M","105.41M"]
["Other Property, Plant & Equipment","-","116.35M","120.73M","153.71M","190.61M"]
["Accumulated Depreciation","-","700.56M","737.8M","783.68M","859.03M"]
["Total Investments and Advances","-","17.6M","18.4M","-","21.6M"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","-","626.4M","684.04M","781.94M","923.04M"]
["Net Goodwill","-","102.05M","106.22M","117.95M","144.59M"]
["Net Other Intangibles","-","524.35M","577.82M","663.99M","778.46M"]
["Other Assets","-","40.96M","42.43M","63.74M","64.49M"]
["Tangible Other Assets","-","40.96M","42.43M","63.74M","64.49M"]
["Total Assets","-","1.38B","1.57B","2.03B","2.68B"]
["Assets - Total - Growth","-","-",0.14269999999999999,0.28870000000000001,0.32450000000000001]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,null,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","-","25.94M","6.45M","7.06M","7.53M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","-","25.94M","6.45M","7.06M","7.53M"]
["Accounts Payable","-","69.45M","109.87M","162M","251.98M"]
["Accounts Payable Growth","-","-",0.58199999999999996,0.47449999999999998,0.5554]
["Income Tax Payable","-","2.52M","-","-","-"]
["Other Current Liabilities","-","110.91M","111.11M","157.49M","198.4M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","49.4M","51.19M","68.99M","84.74M"]
["Miscellaneous Current Liabilities","-","61.52M","59.91M","88.49M","113.67M"]
["Total Current Liabilities","-","208.82M","227.42M","326.55M","457.91M"]
["Long-Term Debt","-","437.62M","497.36M","668.35M","948.45M"]
["Long-Term Debt excl. Capitalized Leases","-","378.57M","444.76M","619.63M","907.25M"]
["Non-Convertible Debt","-","378.57M","444.76M","619.63M","907.25M"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","59.05M","52.6M","48.72M","41.19M"]
["Provision for Risks & Charges","-","90.6M","134.1M","243.87M","364.33M"]
["Deferred Taxes","-","153.41M","140M","146.94M","174.85M"]
["Deferred Taxes - Credit","-","253.44M","279.5M","326.94M","409.5M"]
["Deferred Taxes - Debit","-","100.04M","139.5M","179.99M","234.65M"]
["Other Liabilities","-","125.79M","177.25M","138.42M","140.92M"]
["Other Liabilities (excl. Deferred Income)","-","125.79M","177.25M","138.42M","140.92M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","-","1.12B","1.32B","1.7B","2.32B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets","-",0.81110000000000004,0.83660000000000001,0.84089999999999998,0.86480000000000001]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","-","191.32M","183.61M","243.06M","277.13M"]
["Common Stock Par/Carry Value","-","12.94M","12.96M","12.98M","13M"]
["Retained Earnings","-","188.87M","210.96M","260.67M","301.51M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","-",4000,-1000,-5000,-11000]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","(61.25M)","(61.25M)","(61.25M)","(61.25M)"]
["Common Equity / Total Assets","-",0.13900000000000001,0.1168,0.11990000000000001,0.1032]
["Total Shareholders' Equity","-","191.32M","183.61M","243.06M","277.13M"]
["Total Shareholders' Equity / Total Assets","-",0.13900000000000001,0.1168,0.11990000000000001,0.1032]
["Accumulated Minority Interest","-","68.61M","73.33M","79.38M","85.89M"]
["Total Equity","-","259.93M","256.94M","322.43M","363.02M"]
["Liabilities & Shareholders' Equity","-","1.38B","1.57B","2.03B","2.68B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:15 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Cash Flow","index":232,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Coca-Cola Bottling Co. Consolidated"]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",null,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","-","32.1M","36.08M","65.04M","56.66M"]
["Net Income Growth","-","-",0.124,0.80269999999999997,-0.12889999999999999]
["Depreciation, Depletion & Amortization","-","58.67M","61.13M","80.9M","116.62M"]
["Depreciation and Depletion","-","58.34M","60.4M","78.1M","111.61M"]
["Amortization of Intangible Assets","-",333000,733000,"2.8M","5.01M"]
["Deferred Taxes & Investment Tax Credit","-","(10.02M)","4.22M","10.41M","42.94M"]
["Deferred Taxes","-","(10.02M)","4.22M","10.41M","42.94M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","-","14.78M","6.8M","(19.17M)","11.07M"]
["Funds from Operations","-","95.53M","108.23M","137.18M","227.29M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","-",843000,"(16.33M)","(28.89M)","(65.3M)"]
["Receivables","-","-","-","(77.34M)","(120.16M)"]
["Accounts Payable","-","-","-","48.5M","72.03M"]
["Other Assets/Liabilities","-",843000,"(16.33M)","(16.89M)","(23.11M)"]
["Net Operating Cash Flow","-","96.37M","91.9M","108.29M","162M"]
["Net Operating Cash Flow Growth","-","-",-4.6399999999999997E-2,0.17829999999999999,0.49590000000000001]
["Net Operating Cash Flow / Sales","-",5.8700000000000002E-2,5.2600000000000001E-2,4.7E-2,5.1299999999999998E-2]
[]
["Investing Activities"]
[]
[null,null,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","-","(61.43M)","(84.36M)","(163.89M)","(172.59M)"]
["Capital Expenditures (Fixed Assets)","-","(61.43M)","(84.36M)","(163.89M)","(172.59M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-","-",-0.37330000000000002,-0.94259999999999999,-5.3100000000000001E-2]
["Capital Expenditures / Sales","-",-3.7400000000000003E-2,-4.8300000000000003E-2,-7.1099999999999997E-2,-5.4699999999999999E-2]
["Net Assets from Acquisitions","-","-","(41.59M)","(81.71M)","(272.64M)"]
["Sale of Fixed Assets & Businesses","-","6.14M","1.7M","28.25M","1.07M"]
["Purchase/Sale of Investments","-","-","-","-","(7.88M)"]
["Purchase of Investments","-","-","-","-","(7.88M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","-","-","-"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","-","(55.3M)","(124.25M)","(217.34M)","(452.03M)"]
["Net Investing Cash Flow Growth","-","-",-1.2470000000000001,-0.74919999999999998,-1.0798000000000001]
["Net Investing Cash Flow / Sales","-",-3.3700000000000001E-2,-7.1099999999999997E-2,-9.4200000000000006E-2,-0.14319999999999999]
[]
["Financing Activities"]
[]
[null,null,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","-","(9.25M)","(9.27M)","(9.29M)","(9.31M)"]
["Common Dividends","-","(9.25M)","(9.27M)","(9.29M)","(9.31M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","-","-","-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","-","(30.31M)","39.21M","172.36M","280.18M"]
["Change in Current Debt","-","-","(20M)","-","-"]
["Change in Long-Term Debt","-","(30.31M)","59.21M","172.36M","280.18M"]
["Issuance of Long-Term Debt","-","60M","190.77M","683.91M","710M"]
["Reduction in Long-Term Debt","-","(90.31M)","(131.56M)","(511.56M)","(429.82M)"]
["Other Funds","-",-164000,-260000,"(7.62M)","(14.49M)"]
["Other Uses","-",-164000,-436000,"(7.62M)","(14.49M)"]
["Other Sources","-","-",176000,"-","-"]
["Net Financing Cash Flow","-","(39.72M)","29.68M","155.46M","256.38M"]
["Net Financing Cash Flow Growth","-","-",1.7474000000000001,4.2374000000000001,0.6492]
["Net Financing Cash Flow / Sales","-",-2.4199999999999999E-2,1.7000000000000001E-2,6.7400000000000002E-2,8.1199999999999994E-2]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-",0,0,"-",0]
["Net Change in Cash","-","1.36M","(2.67M)","46.4M","(33.65M)"]
["Free Cash Flow","-","34.94M","7.54M","(55.6M)","(10.59M)"]
["Free Cash Flow Growth","-","-",-0.78420000000000001,-8.3745999999999992,0.8095]
["Free Cash Flow Yield","-","-","-","-",-9.5999999999999992E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:15 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["11:39a"]
[]
["Tax overhaul is a credit negative for tech sector, S&P says"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Summary","index":233,"n_rows":313,"n_cols":2,"rows_kept":313,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Coca-Cola Bottling Co. Consolidated (COKE)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["182.29-0.29 (-0.16%)"]
["At close: 4:00PM EST"]
["People also watch"]
["PEPCCENKEBUDSNE"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",182.58]
["Open",184.48]
["Bid","182.13 x 100"]
["Ask","189.95 x 100"]
["Day's Range","178.49 - 187.48"]
["52 Week Range","170.93 - 249.54"]
["Volume",52964]
["Avg. Volume",57690]
["Market Cap","1.702B"]
["Beta",-0.32]
["PE Ratio (TTM)",42.72]
["EPS (TTM)",4.2699999999999996]
["Earnings Date","Mar 7, 2018 - Mar 12, 2018"]
["Forward Dividend & Yield","1.00 (0.55%)"]
["Ex-Dividend Date",43125]
["1y Target Est",144]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","1.7B"]
["Enterprise Value 3","2.86B"]
["Trailing P/E ",42.72]
["Forward P/E 1",20.64]
["PEG Ratio (5 yr expected) 1","N/A"]
["Price/Sales (ttm)",0.42]
["Price/Book (mrq)",5.79]
["Enterprise Value/Revenue 3",0.71]
["Enterprise Value/EBITDA 6",10.96]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42736]
["Most Recent Quarter (mrq)",43009]
["Profitability"]
["Profit Margin ",9.9000000000000008E-3]
["Operating Margin (ttm)",2.93E-2]
["Management Effectiveness"]
["Return on Assets (ttm)",2.87E-2]
["Return on Equity (ttm)",0.12180000000000001]
["Income Statement"]
["Revenue (ttm)","4.04B"]
["Revenue Per Share (ttm)",433.16]
["Quarterly Revenue Growth (yoy)",0.36899999999999999]
["Gross Profit (ttm)","1.22B"]
["EBITDA ","261.08M"]
["Net Income Avi to Common (ttm)","40.01M"]
["Diluted EPS (ttm)",4.2699999999999996]
["Quarterly Earnings Growth (yoy)",-0.252]
["Balance Sheet"]
["Total Cash (mrq)","11.92M"]
["Total Cash Per Share (mrq)",1.28]
["Total Debt (mrq)","1.17B"]
["Total Debt/Equity (mrq)",305.64]
["Current Ratio (mrq)",1.61]
["Book Value Per Share (mrq)",31.47]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","236.3M"]
["Levered Free Cash Flow (ttm)","-274.4M"]
["Trading Information"]
["Stock Price History"]
["Beta ",-0.32]
["52-Week Change 3",3.44E-2]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",249.54]
["52 Week Low 3",170.93]
["50-Day Moving Average 3",203.73]
["200-Day Moving Average 3",214.22]
["Share Statistics"]
["Avg Vol (3 month) 3","57.69k"]
["Avg Vol (10 day) 3","62.52k"]
["Shares Outstanding 5","7.14M"]
["Float ","4.66M"]
["% Held by Insiders 1",0.34770000000000001]
["% Held by Institutions 1",0.50119999999999998]
["Shares Short 3","213.13k"]
["Short Ratio 3",4.1900000000000004]
["Short % of Float 3",5.79E-2]
["Shares Short (prior month) 3","184.8k"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",1]
["Forward Annual Dividend Yield 4",5.4999999999999997E-3]
["Trailing Annual Dividend Rate 3",1]
["Trailing Annual Dividend Yield 3",5.4999999999999997E-3]
["5 Year Average Dividend Yield 4",0.92]
["Payout Ratio 4",0.23419999999999999]
["Dividend Date 3",43140]
["Ex-Dividend Date 4",43125]
["Last Split Factor (new per old) 2",43132]
["Last Split Date 3",30762]
[]
["Markit•8 days ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["MarketWatch•9 days ago"]
["Super Bowl Commercials: What to Watch for During the Big Game"]
["With advertisers forking out over $5 million for a 30-second Super Bowl slot this year, they don't want to fumble. WSJ’s Suzanne Vranica has a sneak peek at what commercials to look out for at this year’s ..."]
[]
["Markit•10 days ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Coca-Cola Bottling Co Consolidated NASDAQ/NGS:COKE"]
["GlobeNewswire•15 days ago"]
["Coca Cola Bottling Co. Consolidated Announces Repositioning of its Executive Vice Presidents"]
["CHARLOTTE, N.C., Jan. 26, 2018-- Coca‑ Cola Bottling Co. Consolidated today announced a repositioning of its executive vice president officer group effective January 26, 2018. The following officers will ..."]
["GlobeNewswire•15 days ago"]
["New Research: Key Drivers of Growth for Coca-Cola Bottling Co. Consolidated, McGrath RentCorp, Exact Sciences, Healthcare Trust of America, Gramercy Property Trust, and Apollo Commercial Real Estate Finance — Factors of Influence, Major Initiatives and Sustained Production"]
["NEW YORK, Jan. 26, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of Coca-Cola ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Simply Wall St.•20 days ago"]
["Did Coca-Cola Bottling Co Consolidated’s (NASDAQ:COKE) Recent Earnings Growth Beat The Trend?"]
["Understanding Coca-Cola Bottling Co Consolidated’s (NASDAQ:COKE) performance as a company requires examining more than earnings from one point in time. Today I will take you through a basic sense checkRead More..."]
["GlobeNewswire•25 days ago"]
["Coca-Cola Bottling Co. Consolidated Announces First Quarter Dividend"]
["CHARLOTTE, N.C., Jan. 16, 2018-- Coca-Cola Bottling Co. Consolidated announced that the Board of Directors has declared a dividend for the first quarter of 2018 of$. 25 per share on shares of the Company's ..."]
[]
["Capital Cube•last month"]
["Coca-Cola Bottling Co. Consolidated breached its 50 day moving average in a Bearish Manner : COKE-US : January 1, 2018"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Coca-Cola Bottling Co. Consolidated. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
[]
["Markit•last month"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["TheStreet.com•2 months ago"]
["Giving Stocks as a Gift Could Be New Holiday Tradition"]
["Some apps allow investors to buy fractional shares of stocks since many stocks, especially ones in the tech sector are expensive."]
["American City Business Journals•2 months ago"]
["Need a sales expert? This Google vet has 'Emissaries' ready to help"]
["Data mining, analytics and artificial intelligence can only solve so many problems. A human component is still a crucial part of troubleshooting. That's according to David Hammer, a New York entrepreneur ..."]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Coca-Cola Bottling Co. Consolidated : December 18, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Coca-Cola Bottling Co. Consolidated Here are 5 ETFs with the largest exposure to COKE-US. Comparing the performance and risk of Coca-Cola Bottling Co. Consolidated with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Coca-Cola Bottling Co Consolidated NASDAQ/NGS:COKE"]
[]
["Investor's Business Daily•2 months ago"]
["Coca Cola Bottling Getting Closer To Key Technical Measure"]
["Coca Cola Bottling shows rising price performance, earning an upgrade to its IBD Relative Strength Rating"]
[]
["Capital Cube•2 months ago"]
["Coca-Cola Bottling Co. Consolidated breached its 50 day moving average in a Bullish Manner : COKE-US : December 4, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Coca-Cola Bottling Co. Consolidated. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Capital Cube•2 months ago"]
["ETFs with exposure to Coca-Cola Bottling Co. Consolidated : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Coca-Cola Bottling Co. Consolidated Here are 5 ETFs with the largest exposure to COKE-US. Comparing the performance and risk of Coca-Cola Bottling Co. Consolidated with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Capital Cube•3 months ago"]
["Coca-Cola Bottling Co. Consolidated :COKE-US: Earnings Analysis: Q3, 2017 By the Numbers : November 22, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Coca-Cola Bottling Co. Consolidated reports financial results for the quarter ended September 30, 2017. We analyze the earnings along side the following peers of Coca-Cola Bottling Co. Consolidated – Dr Pepper Snapple Group, Inc., Coca-Cola European Partners Plc, Coca-Cola FEMSA SAB de CV Sponsored ADR Class L, Monster Beverage Corporation, Cott ... Read more (Read more...)"]
[]
["Markit•3 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Coca-Cola Bottling Co Consolidated NASDAQ/NGS:COKE"]
[]
["Markit•3 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Index (PMI) data, output in the Consumer Goods sector is rising. To the fullest extent permitted by law, IHS Markit disclaims any responsibility or liability, whether in contract, tort (including, without limitation, negligence), equity or otherwise, for any loss or damage arising from any reliance on or the use of this material in any way."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Capital Cube•3 months ago"]
["ETFs with exposure to Coca-Cola Bottling Co. Consolidated : November 9, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Coca-Cola Bottling Co. Consolidated Here are 5 ETFs with the largest exposure to COKE-US. Comparing the performance and risk of Coca-Cola Bottling Co. Consolidated with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Zacks•3 months ago"]
["Coca-Cola Bottling (COKE) Earnings & Revenues Grow in Q3"]
["Coca-Cola Bottling's (COKE) third-quarter results affected by a challenging retail sales environment, storm-related negative impacts and changes in product mix."]
[]
["Simply Wall St.•3 months ago"]
["Will Coca-Cola Bottling Co Consolidated (COKE) Continue To Underperform Its Industry?"]
["Coca-Cola Bottling Co Consolidated (NASDAQ:COKE) delivered a less impressive 14.80% ROE over the past year, compared to the 18.78% return generated by its industry. Though COKE’s recent performance is underwhelming,Read More..."]
["Recommendation Rating"]
[]
[3]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (1)"]
[]
["Low 144.00"]
["High 144.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"COKE Mktw Sum","index":234,"n_rows":867,"n_cols":5,"rows_kept":867,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
[]
["Company Description"]
[]
["Coca-Cola Bottling Co. Consolidated engages in the provision of producing, marketing and distributing nonalcoholic beverages. Its products include POWERade, vitaminwater, Minute Maid Juices To Go and Dasani water and other products, including Dr Pepper, Sundrop and Monster Energy. The company was fo..."]
[]
["Coca-Cola Bottling Co. Consolidated engages in the provision of producing, marketing and distributing nonalcoholic beverages. Its products include POWERade, vitaminwater, Minute Maid Juices To Go and Dasani water and other products, including Dr Pepper, Sundrop and Monster Energy. The company was founded by J. Frank Harrison III in 1980 and is headquartered in Charlotte, NC."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[34]
[]
["P/E Ratio (with extraordinary items)"]
[]
[42.75]
[]
["P/E Ratio (without extraordinary items)"]
[]
[33.36]
[]
["Price to Sales Ratio"]
[]
[0.65]
[]
["Price to Book Ratio"]
[]
[6.01]
[]
["Price to Cash Flow Ratio"]
[]
[12.76]
[]
["Enterprise Value to EBITDA"]
[]
[11.36]
[]
["Enterprise Value to Sales"]
[]
[0.69]
[]
["Total Debt to Enterprise Value"]
[]
[0.31]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[239123]
[]
["Income Per Employee"]
[]
[3799]
[]
["Receivables Turnover"]
[]
[10.5]
[]
["Total Asset Turnover"]
[]
[1.39]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[1.3]
[]
["Quick Ratio"]
[]
[0.98]
[]
["Cash Ratio"]
[]
[0.05]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[38.42]
[]
["Operating Margin"]
[]
[4.09]
[]
["Pretax Margin"]
[]
[2.94]
[]
["Net Margin"]
[]
[1.59]
[]
["Return on Assets"]
[]
[2.21]
[]
["Return on Equity"]
[]
[19.28]
[]
["Return on Total Capital"]
[]
[4.6500000000000004]
[]
["Return on Invested Capital"]
[]
[4.68]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[344.95]
[]
["Total Debt to Total Capital"]
[]
[77.53]
[]
["Total Debt to Total Assets"]
[]
[35.619999999999997]
[]
["Long-Term Debt to Equity"]
[]
[342.24]
[]
["Long-Term Debt to Total Capital"]
[]
[76.92]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. J. Frank Harrison",62,1980,"Chairman & Chief Executive Officer"]
["Mr. Henry W. Flint",62,2004,"President, Chief Operating Officer & Director"]
["Mr. David Michael Katz",49,2016,"Chief Financial Officer & Executive Vice President"]
["Mr. James E. Harris",55,2008,"EVP- Business Transformation & Services"]
["Mr. Robert G. Chambless",52,1986,"Executive VP-Franchise Beverage Operations"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[41389,"Bill B. Elmore",1000,"  Gift at $0 per share. ",0]
["/news/latest/company/us/coke"]
[]
["MarketWatch News on COKE"]
[]
["Amid health concerns, Diet Cokeâ€™s new TV ad boldly says, â€˜Life is shortâ€™"]
[]
["7:24 p.m. Feb. 4, 2018"]
[]
["- Quentin Fottrell"]
[]
["Chipotleâ€™s foray into frozen margaritas, draft beer could be step forward, analyst says"]
[]
["2:29 p.m. April 1, 2016"]
[]
["- Emma Court"]
[]
["Coca-Cola to expand bottling partnership"]
[]
["3:46 p.m. May 13, 2015"]
[]
["- Angela Chen"]
[]
["Wall Street Prepping for Corporate Earnings"]
[]
["9:36 a.m. Oct. 6, 2014"]
[]
["- MarketWatch"]
[]
["What western industries are most vulnerable to Russia?"]
[]
["2:20 p.m. March 5, 2014"]
[]
["- blogs.marketwatch.com"]
[]
["Coca-Cola Q1 profit hit by restructuring costs"]
[]
["7:21 a.m. April 16, 2013"]
[]
["- MarketWatch.com"]
[]
["Stocks to watch Wednesday: Priceline, Cypress"]
[]
["6:37 a.m. March 7, 2012"]
[]
["- MarketWatch"]
[]
["Stocks to watch Tuesday: Dynegy, Priceline"]
[]
["6:57 a.m. Nov. 8, 2011"]
[]
["- MarketWatch"]
[]
["Radio Update: Dr. Pepper Snapple earnings fizzle"]
[]
["11:23 a.m. July 27, 2011"]
[]
["- Alisa Marie Parenti"]
[]
["Summer packaging to heat up sales?"]
[]
["7:44 a.m. June 17, 2011"]
[]
["- Alisa Marie Parenti"]
[]
["DeVry, Brocade, Coca-Cola among Thursday gainers"]
[]
["12:05 p.m. June 2, 2011"]
[]
["- Tom Bemis"]
[]
["U.S. Week Ahead: Consumers, Jobs and Profits"]
[]
["3:30 p.m. Jan. 28, 2011"]
[]
["- MarketWatch"]
[]
["Use social media for your firm -- and for you"]
[]
["5:07 p.m. June 16, 2009"]
[]
["- Jennifer Openshaw"]
[]
["MarketWatch's Hot Stocks: Consumer Products"]
[]
["11:02 a.m. May 5, 2009"]
[]
["- Chris Morino"]
[]
["Davos stars left to dig out of economic avalanche"]
[]
["7:12 p.m. Jan. 23, 2009"]
[]
["- William L. Watts"]
[]
["Stronger dollar could pressure earnings if risks left unhedged"]
[]
["6:14 p.m. Jan. 9, 2009"]
[]
["- Lisa Twaronite"]
[]
["MedCath's James Harris to become Coca-Cola Bottling CFO"]
[]
["9:19 a.m. Dec. 20, 2007"]
[]
["- Michael Kitchen"]
[]
["MedCath's James Harris to become Coca-Cola Bottling CFO"]
[]
["9:14 a.m. Dec. 20, 2007"]
[]
["- Robert Daniel"]
[]
["Coca-Cola to invest $250 million in India over 3 years"]
[]
["8:46 p.m. Dec. 2, 2007"]
[]
["- MarketWatch.com"]
[]
["Stocks in focus for Monday"]
[]
["11:01 p.m. Oct. 26, 2007"]
[]
["- MarketWatch"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/coke"]
[]
["Other News on COKE"]
[]
["Stock Tips From Teenagers: What To Buy Us Now"]
[]
["2:21 p.m. Feb. 6, 2018"]
[]
["- Seeking Alpha"]
[]
["What Investors Need To Know About The Business Of College Hoops"]
[]
["2:39 p.m. Nov. 27, 2017"]
[]
["- Zacks.com"]
[]
["Coca-Cola Bottling (COKE) Earnings & Revenues Grow in Q3"]
[]
["8:55 a.m. Nov. 8, 2017"]
[]
["- Zacks.com"]
[]
["10-Q: COCA COLA BOTTLING CO CONSOLIDATED /DE/"]
[]
["5:14 p.m. Nov. 7, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Will Coca-Cola Bottling (COKE) See Earnings Growth in Q3?"]
[]
["2:57 p.m. Nov. 6, 2017"]
[]
["- Zacks.com"]
[]
["Pepsi Vs. Coke: Two Tastes For Two Different Investors"]
[]
["1:55 p.m. Aug. 22, 2017"]
[]
["- Seeking Alpha"]
[]
["Pepsi Vs. Coke: 2 Tastes For 2 Different Investors"]
[]
["1:55 p.m. Aug. 22, 2017"]
[]
["- Seeking Alpha"]
[]
["Coca-Cola Bottling (COKE) Earnings & Revenues Grow in Q2"]
[]
["8:16 a.m. Aug. 9, 2017"]
[]
["- Zacks.com"]
[]
["10-Q: COCA COLA BOTTLING CO CONSOLIDATED /DE/"]
[]
["4:04 p.m. Aug. 8, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Will Coca-Cola Bottling (COKE) Post Higher Earnings in Q2?"]
[]
["8:44 a.m. Aug. 7, 2017"]
[]
["- Zacks.com"]
[]
["Orange Juice Continues to Trade Lower This Week"]
[]
["9:15 a.m. July 13, 2017"]
[]
["- MarketRealist.com"]
[]
["The Coca-Cola Company: Swap Your Long For A Short"]
[]
["4:23 a.m. July 6, 2017"]
[]
["- Seeking Alpha"]
[]
["How Orange Juice Prices Moved Last Week"]
[]
["2:52 p.m. July 5, 2017"]
[]
["- MarketRealist.com"]
[]
["How Orange Juice Futures Traded for the Week Ended June 23"]
[]
["7:58 p.m. June 26, 2017"]
[]
["- MarketRealist.com"]
[]
["Is the OJ Contango as Bad as It Sounds?"]
[]
["9:49 a.m. June 20, 2017"]
[]
["- MarketRealist.com"]
[]
["Coca-Cola Bottling Company Consolidated: The Stock Has Doubled But Trouble Looms Ahead"]
[]
["7:04 a.m. June 7, 2017"]
[]
["- Seeking Alpha"]
[]
["10-Q: COCA COLA BOTTLING CO CONSOLIDATED /DE/"]
[]
["3:09 p.m. May 11, 2017"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["Coca-Cola Bottling (COKE) Q1 Earnings Flat, Revenues Grow"]
[]
["7:41 a.m. May 10, 2017"]
[]
["- Zacks.com"]
[]
["Coca-Cola Bottling May Be Ready To Pop Into New High Ground"]
[]
["10:22 a.m. May 1, 2017"]
[]
["- Investors Business Daily"]
[]
["Coca Cola Bottling Shows Some Pop With New And Improved IBD Rating"]
[]
["9:13 a.m. March 22, 2017"]
[]
["- Investors Business Daily"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Coca-Cola Bottling Co. Consolidated"]
[]
["4100 Coca-Cola Plaza"]
[]
["Charlotte, North Carolina 28211"]
[]
["Phone"]
[]
["1 7045574400"]
[]
["Industry"]
[]
["Non-Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$3.16B"]
[]
["Net Income"]
[]
["$50.15M"]
[]
["2016 Sales Growth"]
[]
[0.36899999999999999]
[]
["Employees"]
[]
[13200]
[]
["Annual Report for COKE"]
[]
["/news/pressrelease/company/us/coke"]
[]
["Press Releases on COKE"]
[]
["Coca Cola Bottling Co. Consolidated Announces Repositioning of its Executive Vice Presidents"]
[]
["4:06 p.m. Jan. 26, 2018"]
[]
["- GlobeNewswire"]
[]
["New Research: Key Drivers of Growth for Coca-Cola Bottling Co. Consolidated, McGrath RentCorp, Exact Sciences, Healthcare Trust of America, Gramercy Property Trust, and Apollo Commercial Real Estate Finance -- Factors of Influence, Major Initiatives and Sustained Production"]
[]
["8:30 a.m. Jan. 26, 2018"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Announces First Quarter Dividend"]
[]
["4:05 p.m. Jan. 16, 2018"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Reports Third Quarter 2017 Results"]
[]
["4:05 p.m. Nov. 7, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated To Release Third Quarter 2017 Results"]
[]
["8:20 a.m. Oct. 24, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Announces Fourth Quarter Dividend"]
[]
["6:31 a.m. Oct. 13, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Acquires Distribution Territories and Manufacturing Facilities"]
[]
["6:30 a.m. Oct. 2, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Consolidated Builds Driving Skills with the Lytx DriveCam® Video Safety Program"]
[]
["7:00 a.m. Sept. 19, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Mr. Richard T. Williams Named to Coca-Cola Consolidated's Board of Directors"]
[]
["12:05 p.m. Aug. 24, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Reports Second Quarter 2017 Results"]
[]
["3:06 p.m. Aug. 8, 2017"]
[]
["- GlobeNewswire"]
[]
["Women in Manufacturing (WiM) Welcomes 23 New Members to its Corporate Partnership Council"]
[]
["9:30 a.m. July 27, 2017"]
[]
["- BusinessWire - BZX"]
[]
["Coca-Cola Bottling Co. Consolidated To Release Second Quarter 2017 Results"]
[]
["3:05 p.m. July 25, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Announces Third Quarter Dividend"]
[]
["5:11 p.m. July 21, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca--Cola Bottling Co. Consolidated Reports First Quarter 2017 Results"]
[]
["4:32 p.m. May 9, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola UNITED Closes Transaction with The Coca-Cola Company for Atlanta and Seven Other Georgia Territories"]
[]
["5:05 p.m. April 28, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Coca-Cola Bottling Co. Consolidated To Release First Quarter 2017 Results"]
[]
["3:06 p.m. April 25, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Signs Definitive Agreements To Expand Distribution Territory and Purchase Manufacturing Facility"]
[]
["4:57 p.m. April 13, 2017"]
[]
["- GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated Announces Second Quarter Dividend"]
[]
["9:00 a.m. April 13, 2017"]
[]
["- GlobeNewswire"]
[]
["Synopsys Set to Join S&P 500; The GEO Group to Join S&P MidCap 400; Coca-Cola Bottling and Orthofix International to Join S&P SmallCap 600"]
[]
["5:17 p.m. March 13, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Coca--Cola Bottling Co. Consolidated Reports Fourth Quarter 2016 and Fiscal 2016 Results"]
[]
["4:09 p.m. March 8, 2017"]
[]
["- GlobeNewswire"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:15 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Mkwt Basic","index":235,"n_rows":570,"n_cols":5,"rows_kept":570,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["1:15p"]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
["1:13p"]
["Updated Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["COKE"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["Nasdaq"]
["COKE U.S.: Nasdaq"]
["Coca-Cola Bottling Co. Consolidated"]
["Watchlist CreateCOKEAlert"]
["COKEUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 4:51 p.m. EST Delayed quote"]
[182.29]
["0.00 0.00%"]
["After Hours Volume: 813"]
["Close","Chg","Chg %"]
[182.29,-0.28999999999999998,-1.6000000000000001E-3,0]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["83.42% vs Avg."]
["Volume: 52.2K 65 Day Avg. - 62.5K "]
["Open: 184.48"]
["Close: 182.29"]
["178.49 Day Low/High 187.48"]
["Day Range"]
["170.93 52 Week Low/High 249.54"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $184.48 "]
["Day Range 178.49 - 187.48 "]
["52 Week Range 170.93 - 249.54 "]
["Market Cap $1.7B "]
["Shares Outstanding 7.14M "]
["Public Float 4.66M "]
["Beta 0.70 "]
["Rev. per Employee $305.99K "]
["P/E Ratio 42.72 "]
["EPS $4.27 "]
["Yield 0.55% "]
["Dividend $0.25 "]
["Ex-Dividend Date Jan 25, 2018 "]
["Short Interest 173K 01/31/18"]
["% of Float Shorted 3.71% "]
["Average Volume 62.52K "]
["Performance"]
["5 Day",-8.5099999999999995E-2]
["1 Month",-9.0899999999999995E-2]
["3 Month",-6.93E-2]
["YTD",-0.1532]
["1 Year",2.9899999999999999E-2]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["Amid health concerns, Diet Coke’s new TV ad boldly says, ‘Life is short’ "]
["Feb. 4, 2018 at 7:24 p.m. ET"]
["by Quentin Fottrell"]
[]
["Chipotle’s foray into frozen margaritas, draft beer could be step forward, analyst says"]
["Apr. 1, 2016 at 3:30 p.m. ET"]
["by Emma Court"]
["Coca-Cola to expand bottling partnership"]
["May. 13, 2015 at 4:47 p.m. ET"]
["by Angela Chen"]
[]
["Wall Street Prepping for Corporate Earnings; U.S. Stock Futures Higher Riding Friday's Momentum"]
["Oct. 6, 2014 at 10:34 a.m. ET"]
["by MarketWatch"]
["What western industries are most vulnerable to Russia?"]
[]
["Mar. 5, 2014 at 2:14 p.m. ET"]
["Coca-Cola Q1 profit hit by restructuring costs"]
[]
["Apr. 16, 2013 at 8:22 a.m. ET"]
["Stocks to watch Wednesday: Priceline, Cypress"]
[]
["Mar. 7, 2012 at 6:37 a.m. ET"]
["by MarketWatch"]
["Stocks to watch Tuesday: Dynegy, Priceline"]
[]
["Nov. 8, 2011 at 6:58 a.m. ET"]
["by MarketWatch"]
["DeVry, Brocade, Coca-Cola among Thursday gainers"]
[]
["Jun. 2, 2011 at 1:04 p.m. ET"]
["by Tom Bemis"]
["Use social media for your firm -- and for you"]
[]
["Jun. 16, 2009 at 6:07 p.m. ET"]
["by Jennifer Openshaw"]
[]
["MarketWatch's Hot Stocks: Consumer Products"]
["May. 5, 2009 at 11:50 a.m. ET"]
["by Chris Morino"]
["Davos stars left to dig out of economic avalanche"]
[]
["Jan. 23, 2009 at 7:12 p.m. ET"]
["by William L. Watts"]
["Stronger dollar could pressure earnings if risks left unhedged"]
[]
["Jan. 9, 2009 at 6:14 p.m. ET"]
["by Lisa Twaronite"]
["MedCath's James Harris to become Coca-Cola Bottling CFO"]
[]
["Dec. 20, 2007 at 9:19 a.m. ET"]
["by Michael Kitchen"]
["MedCath's James Harris to become Coca-Cola Bottling CFO"]
[]
["Dec. 20, 2007 at 9:14 a.m. ET"]
["by Robert Daniel"]
["Coca-Cola to invest $250 million in India over 3 years"]
[]
["Dec. 2, 2007 at 8:46 p.m. ET"]
["Stocks in focus for Monday"]
[]
["Oct. 27, 2007 at 12:01 a.m. ET"]
["by MarketWatch"]
[]
["The Super Bowl Commercials: What to Watch for During the Big Game"]
["Feb. 1, 2018 at 6:23 p.m. ET"]
["on WSJ Video"]
[]
["Coke Tweaks Its Business Model Again"]
["Mar. 22, 2016 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["Super Bowl's Top Five Ads With Kids"]
["Feb. 4, 2016 at 7:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Super Bowl's Top Five Ads With Celebrities"]
["Feb. 3, 2016 at 7:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Coca-Cola Expanding Distribution to Three U.S. Bottlers"]
["Dec. 9, 2015 at 9:00 a.m. ET"]
["on The Wall Street Journal"]
[]
["Coke Plans to Sell Nine U.S. Production Plants"]
["Sep. 24, 2015 at 11:05 a.m. ET"]
["on The Wall Street Journal"]
[]
["Coca-Cola to Expand Bottling Partnership"]
["May. 13, 2015 at 4:41 p.m. ET"]
["on The Wall Street Journal"]
[]
["Berkshire Hathaway After 50 Years of Warren Buffett"]
["May. 1, 2015 at 5:32 p.m. ET"]
["on The Wall Street Journal"]
[]
["Tues., Feb. 10: Watch Coca-Cola, Aeropostale, RetailMeNot Stock"]
["Feb. 10, 2015 at 10:34 a.m. ET"]
["on The Wall Street Journal"]
[]
["U.S. Stock Futures Point to Slightly Higher Open"]
["Feb. 18, 2014 at 9:21 a.m. ET"]
["on The Wall Street Journal"]
[]
["HEARD ON THE STREET: Pour a Coke Down Under"]
["Nov. 19, 2013 at 1:15 a.m. ET"]
["on The Wall Street Journal"]
[]
["Tuesday, Nov. 5: Coca-Cola Bottling Ready to Pop?"]
["Nov. 5, 2013 at 9:07 a.m. ET"]
["on The Wall Street Journal"]
[]
["Big Macs, Beers and the Search for Global Bargains"]
["Apr. 3, 2013 at 5:21 p.m. ET"]
["on The Wall Street Journal"]
[]
["Coke Bottler Looks to Slash Supply Chain Costs"]
["Nov. 11, 2011 at 11:49 a.m. ET"]
["on The Wall Street Journal"]
[]
["Coke Hopes to Score With Campaign"]
["Jun. 29, 2010 at 5:43 p.m. ET"]
["on The Wall Street Journal"]
[]
["Coke Hopes to Score With Campaign"]
["Jun. 29, 2010 at 3:12 p.m. ET"]
["on The Wall Street Journal"]
[]
["Coke Hopes to Score With Campaign"]
["Jun. 28, 2010 at 10:21 p.m. ET"]
["on The Wall Street Journal"]
[]
["Coke Hopes to Score With Campaign"]
["Jun. 28, 2010 at 7:35 p.m. ET"]
["on The Wall Street Journal"]
[]
["Coca-Cola Tackles Rural Indian Market"]
["May. 3, 2010 at 4:04 a.m. ET"]
["on The Wall Street Journal"]
[]
["Heard on the Street: PepsiCo"]
["Jul. 31, 2009 at 2:48 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Stock Tips From Teenagers: What To Buy Us Now"]
["Stock Tips From Teenagers: What To Buy Us Now"]
[]
["Feb. 6, 2018 at 2:21 p.m. ET"]
["on Seeking Alpha"]
["What Investors Need To Know About The Business Of College Hoops"]
["Welcome to the eighth episode of Full-Court Finance, the podcast from Zacks Investment Research focused on the intersection of sports, business, and the stock market. On this week's episode, we jump into the business of college basketball to help provide investors deeper insights into the world of big-time NCAA hoops, as the likes of Nike (NKE), CBS (CBS), ESPN, and others continue to fuel the sport."]
[]
["Nov. 27, 2017 at 2:39 p.m. ET"]
["on Zacks.com"]
["Coca-Cola Bottling (COKE) Earnings & Revenues Grow in Q3"]
[]
["Nov. 8, 2017 at 8:55 a.m. ET"]
["on Zacks.com"]
["10-Q: COCA COLA BOTTLING CO CONSOLIDATED /DE/"]
[]
["Nov. 7, 2017 at 5:14 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Will Coca-Cola Bottling (COKE) See Earnings Growth in Q3?"]
[]
["Nov. 6, 2017 at 2:57 p.m. ET"]
["on Zacks.com"]
["Pepsi Vs. Coke: Two Tastes For Two Different Investors"]
[]
["Aug. 22, 2017 at 2:55 p.m. ET"]
["on Seeking Alpha"]
["Pepsi Vs. Coke: 2 Tastes For 2 Different Investors"]
[]
["Aug. 22, 2017 at 2:55 p.m. ET"]
["on Seeking Alpha"]
["Coca-Cola Bottling (COKE) Earnings & Revenues Grow in Q2"]
[]
["Aug. 9, 2017 at 9:16 a.m. ET"]
["on Zacks.com"]
["10-Q: COCA COLA BOTTLING CO CONSOLIDATED /DE/"]
[]
["Aug. 8, 2017 at 5:04 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Will Coca-Cola Bottling (COKE) Post Higher Earnings in Q2?"]
[]
["Aug. 7, 2017 at 9:44 a.m. ET"]
["on Zacks.com"]
["Orange Juice Continues to Trade Lower This Week"]
[]
["Jul. 13, 2017 at 10:15 a.m. ET"]
["on MarketRealist.com"]
["The Coca-Cola Company: Swap Your Long For A Short"]
[]
["Jul. 6, 2017 at 5:23 a.m. ET"]
["on Seeking Alpha"]
["How Orange Juice Prices Moved Last Week"]
[]
["Jul. 5, 2017 at 3:52 p.m. ET"]
["on MarketRealist.com"]
["How Orange Juice Futures Traded for the Week Ended June 23"]
[]
["Jun. 26, 2017 at 8:58 p.m. ET"]
["on MarketRealist.com"]
["Is the OJ Contango as Bad as It Sounds?"]
[]
["Jun. 20, 2017 at 10:49 a.m. ET"]
["on MarketRealist.com"]
["Coca-Cola Bottling Company Consolidated: The Stock Has Doubled But Trouble Looms Ahead"]
[]
["Jun. 7, 2017 at 8:04 a.m. ET"]
["on Seeking Alpha"]
["10-Q: COCA COLA BOTTLING CO CONSOLIDATED /DE/"]
[]
["May. 11, 2017 at 4:10 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["Coca-Cola Bottling (COKE) Q1 Earnings Flat, Revenues Grow"]
[]
["May. 10, 2017 at 8:41 a.m. ET"]
["on Zacks.com"]
["Coca-Cola Bottling May Be Ready To Pop Into New High Ground"]
[]
["May. 1, 2017 at 11:23 a.m. ET"]
["on Investors Business Daily"]
["Coca Cola Bottling Shows Some Pop With New And Improved IBD Rating"]
[]
["Mar. 22, 2017 at 10:13 a.m. ET"]
["on Investors Business Daily"]
["Coca Cola Bottling Co. Consolidated Announces Repositioning of its Executive Vice Presidents"]
["Coca Cola Bottling Co. Consolidated Announces Repositioning of its Executive Vice Presidents"]
[]
["Jan. 26, 2018 at 4:06 p.m. ET"]
["on GlobeNewswire"]
["New Research: Key Drivers of Growth for Coca-Cola Bottling Co. Consolidated, McGrath RentCorp, Exact Sciences, Healthcare Trust of America, Gramercy Property Trust, and Apollo Commercial Real Estate Finance -- Factors of Influence, Major Initiatives and Sustained Production"]
["New Research: Key Drivers of Growth for Coca-Cola Bottling Co. Consolidated, McGrath RentCorp, Exact Sciences, Healthcare Trust of America, Gramercy Property Trust, and Apollo Commercial Real Estate Finance -- Factors of Influence, Major Initiatives and Sustained Production"]
[]
["Jan. 26, 2018 at 8:30 a.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Announces First Quarter Dividend"]
["Coca-Cola Bottling Co. Consolidated Announces First Quarter Dividend"]
[]
["Jan. 16, 2018 at 4:05 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Reports Third Quarter 2017 Results"]
[]
["Nov. 7, 2017 at 4:06 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated To Release Third Quarter 2017 Results"]
[]
["Oct. 24, 2017 at 9:21 a.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Announces Fourth Quarter Dividend"]
[]
["Oct. 13, 2017 at 7:31 a.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Acquires Distribution Territories and Manufacturing Facilities"]
[]
["Oct. 2, 2017 at 7:31 a.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Consolidated Builds Driving Skills with the Lytx DriveCam® Video Safety Program"]
[]
["Sep. 19, 2017 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["Mr. Richard T. Williams Named to Coca-Cola Consolidated's Board of Directors"]
[]
["Aug. 24, 2017 at 1:05 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Reports Second Quarter 2017 Results"]
[]
["Aug. 8, 2017 at 4:07 p.m. ET"]
["on GlobeNewswire"]
["Women in Manufacturing (WiM) Welcomes 23 New Members to its Corporate  Partnership Council"]
[]
["Jul. 27, 2017 at 10:30 a.m. ET"]
["on BusinessWire - BZX"]
["Coca-Cola Bottling Co. Consolidated To Release Second Quarter 2017 Results"]
[]
["Jul. 25, 2017 at 4:06 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Announces Third Quarter Dividend"]
[]
["Jul. 21, 2017 at 6:12 p.m. ET"]
["on GlobeNewswire"]
["Coca--Cola Bottling Co. Consolidated Reports First Quarter 2017 Results"]
[]
["May. 9, 2017 at 5:33 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola UNITED Closes Transaction with The Coca-Cola Company for Atlanta and Seven Other Georgia Territories"]
[]
["Apr. 28, 2017 at 6:05 p.m. ET"]
["on PR Newswire - PRF"]
["Coca-Cola Bottling Co. Consolidated To Release First Quarter 2017 Results"]
[]
["Apr. 25, 2017 at 4:06 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Signs Definitive Agreements To Expand Distribution Territory and Purchase Manufacturing Facility"]
[]
["Apr. 13, 2017 at 5:57 p.m. ET"]
["on GlobeNewswire"]
["Coca-Cola Bottling Co. Consolidated Announces Second Quarter Dividend"]
[]
["Apr. 13, 2017 at 10:00 a.m. ET"]
["on GlobeNewswire"]
["Synopsys Set to Join S&P 500; The GEO Group to Join S&P MidCap 400; Coca-Cola Bottling and Orthofix International to Join S&P SmallCap 600"]
[]
["Mar. 13, 2017 at 6:17 p.m. ET"]
["on PR Newswire - PRF"]
["Coca--Cola Bottling Co. Consolidated Reports Fourth Quarter 2016 and Fiscal 2016 Results"]
[]
["Mar. 8, 2017 at 4:09 p.m. ET"]
["on GlobeNewswire"]
[]
["Coca-Cola Bottling Co. Consolidated"]
[]
["Coca-Cola Bottling Co. Consolidated engages in the provision of producing, marketing and distributing nonalcoholic beverages. Its products include POWERade, vitaminwater, Minute Maid Juices To Go and Dasani water and other products, including Dr Pepper, Sundrop and Monster Energy. The company was founded by J. Frank Harrison III in 1980 and is headquartered in Charlotte, NC.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 1 Full Ratings "]
["Competitors"]
["Name","Chg %","Market Cap"]
["Cott Corp.",-5.1999999999999998E-3,"$2.11B"]
["National Beverage Corp.",-1.7000000000000001E-2,"$4.44B"]
["Coca-Cola Femsa S.A.B. de C.V. ADR",1.0200000000000001E-2,"$15.13B"]
["Embotelladora Andina S.A. (Series B) ADR",1.5299999999999999E-2,"$4.34B"]
["Coca-Cola Co.",6.9999999999999999E-4,"$183.76B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["ETR 2.93% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"COKE Yahoo Gr","index":236,"n_rows":279,"n_cols":5,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Coca-Cola Bottling Co. Consolidated (COKE)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["182.29-0.29 (-0.16%)"]
["At close: 4:00PM EST"]
["People also watch"]
["PEPCCENKEBUDSNE"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",182.58]
["Open",184.48]
["Bid","182.13 x 100"]
["Ask","189.95 x 100"]
["Day's Range","178.49 - 187.48"]
["52 Week Range","170.93 - 249.54"]
["Volume",52964]
["Avg. Volume",57690]
["Market Cap","1.702B"]
["Beta",-0.32]
["PE Ratio (TTM)",42.72]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","1.00 (0.55%)"]
["Ex-Dividend Date",43125]
["1y Target Est",144]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",1,1,1,1]
["Avg. Estimate",1.1299999999999999,1.18,7.57,8.83]
["Low Estimate",1.1299999999999999,1.18,7.57,8.83]
["High Estimate",1.1299999999999999,1.18,7.57,8.83]
["Year Ago EPS",0.72,0.75,5.79,7.57]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",0,0,0,0]
["Avg. Estimate","N/A","N/A","N/A","N/A"]
["Low Estimate","N/A","N/A","N/A","N/A"]
["High Estimate","N/A","N/A","N/A","N/A"]
["Year Ago Sales","N/A","N/A","N/A","N/A"]
["Sales Growth (year/est)","N/A","N/A","N/A","N/A"]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",0.9,1.04,4.0999999999999996,3.17]
["EPS Actual",0.72,0.75,3.36,2.33]
["Difference",-0.18,-0.28999999999999998,-0.74,-0.84]
["Surprise %",-0.2,-0.27900000000000003,-0.18,-0.26500000000000001]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",1.1299999999999999,1.18,7.57,8.83]
["7 Days Ago",1.1299999999999999,1.18,7.57,8.83]
["30 Days Ago",1.1299999999999999,1.18,7.57,8.83]
["60 Days Ago",1.1299999999999999,0,7.57,8.83]
["90 Days Ago",1.1299999999999999,0,7.57,8.83]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A","N/A","N/A","N/A"]
["Up Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","COKE","Industry","Sector","S&P 500"]
["Current Qtr.",0.56899999999999995,"N/A","N/A",0.32]
["Next Qtr.",0.57299999999999995,"N/A","N/A",0.38]
["Current Year",0.307,"N/A","N/A",0.15]
["Next Year",0.16600000000000001,"N/A","N/A",0.12]
["Next 5 Years (per annum)","N/A","N/A","N/A",0.12]
["Past 5 Years (per annum)",0.24399999999999999,"N/A","N/A","N/A"]
[]
["Markit•8 days ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
["MarketWatch•9 days ago"]
["Super Bowl Commercials: What to Watch for During the Big Game"]
["With advertisers forking out over $5 million for a 30-second Super Bowl slot this year, they don't want to fumble. WSJ’s Suzanne Vranica has a sneak peek at what commercials to look out for at this year’s ..."]
[]
["Markit•10 days ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Coca-Cola Bottling Co Consolidated NASDAQ/NGS:COKE"]
["GlobeNewswire•15 days ago"]
["Coca Cola Bottling Co. Consolidated Announces Repositioning of its Executive Vice Presidents"]
["CHARLOTTE, N.C., Jan. 26, 2018-- Coca‑ Cola Bottling Co. Consolidated today announced a repositioning of its executive vice president officer group effective January 26, 2018. The following officers will ..."]
["GlobeNewswire•15 days ago"]
["New Research: Key Drivers of Growth for Coca-Cola Bottling Co. Consolidated, McGrath RentCorp, Exact Sciences, Healthcare Trust of America, Gramercy Property Trust, and Apollo Commercial Real Estate Finance — Factors of Influence, Major Initiatives and Sustained Production"]
["NEW YORK, Jan. 26, 2018-- In new independent research reports released early this morning, Fundamental Markets released its latest key findings for all current investors, traders, and shareholders of Coca-Cola ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Simply Wall St.•20 days ago"]
["Did Coca-Cola Bottling Co Consolidated’s (NASDAQ:COKE) Recent Earnings Growth Beat The Trend?"]
["Understanding Coca-Cola Bottling Co Consolidated’s (NASDAQ:COKE) performance as a company requires examining more than earnings from one point in time. Today I will take you through a basic sense checkRead More..."]
["GlobeNewswire•25 days ago"]
["Coca-Cola Bottling Co. Consolidated Announces First Quarter Dividend"]
["CHARLOTTE, N.C., Jan. 16, 2018-- Coca-Cola Bottling Co. Consolidated announced that the Board of Directors has declared a dividend for the first quarter of 2018 of$. 25 per share on shares of the Company's ..."]
[]
["Capital Cube•last month"]
["Coca-Cola Bottling Co. Consolidated breached its 50 day moving average in a Bearish Manner : COKE-US : January 1, 2018"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Coca-Cola Bottling Co. Consolidated. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bearish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
[]
["Markit•last month"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["TheStreet.com•2 months ago"]
["Giving Stocks as a Gift Could Be New Holiday Tradition"]
["Some apps allow investors to buy fractional shares of stocks since many stocks, especially ones in the tech sector are expensive."]
["American City Business Journals•2 months ago"]
["Need a sales expert? This Google vet has 'Emissaries' ready to help"]
["Data mining, analytics and artificial intelligence can only solve so many problems. A human component is still a crucial part of troubleshooting. That's according to David Hammer, a New York entrepreneur ..."]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
["Capital Cube•2 months ago"]
["ETFs with exposure to Coca-Cola Bottling Co. Consolidated : December 18, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Coca-Cola Bottling Co. Consolidated Here are 5 ETFs with the largest exposure to COKE-US. Comparing the performance and risk of Coca-Cola Bottling Co. Consolidated with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Coca-Cola Bottling Co Consolidated NASDAQ/NGS:COKE"]
[]
["Investor's Business Daily•2 months ago"]
["Coca Cola Bottling Getting Closer To Key Technical Measure"]
["Coca Cola Bottling shows rising price performance, earning an upgrade to its IBD Relative Strength Rating"]
[]
["Capital Cube•2 months ago"]
["Coca-Cola Bottling Co. Consolidated breached its 50 day moving average in a Bullish Manner : COKE-US : December 4, 2017"]
["Categories: ETFs Yahoo FinanceGet full CapitalCube analysis *Disclaimer : This is as of previous day’s closing price. Technical Indicators Below is a quick look at 5 technical indicators for Coca-Cola Bottling Co. Consolidated. More studies are available on the Technical Chart. Indicator Signal Closing Price above/below 50 Day Moving Average Bullish Closing Price above/below 200 Day Moving Average ... Read more (Read more...)"]
[]
["Markit•2 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["The last change in the short interest score occurred more than 1 month ago and implies that there has been little change in sentiment among investors who seek to profit from falling equity prices. Index (PMI) data, output in the Consumer Goods sector is rising."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Capital Cube•2 months ago"]
["ETFs with exposure to Coca-Cola Bottling Co. Consolidated : November 27, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Coca-Cola Bottling Co. Consolidated Here are 5 ETFs with the largest exposure to COKE-US. Comparing the performance and risk of Coca-Cola Bottling Co. Consolidated with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Capital Cube•3 months ago"]
["Coca-Cola Bottling Co. Consolidated :COKE-US: Earnings Analysis: Q3, 2017 By the Numbers : November 22, 2017"]
["Categories: Yahoo FinanceGet free summary analysis Coca-Cola Bottling Co. Consolidated reports financial results for the quarter ended September 30, 2017. We analyze the earnings along side the following peers of Coca-Cola Bottling Co. Consolidated – Dr Pepper Snapple Group, Inc., Coca-Cola European Partners Plc, Coca-Cola FEMSA SAB de CV Sponsored ADR Class L, Monster Beverage Corporation, Cott ... Read more (Read more...)"]
[]
["Markit•3 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Coca-Cola Bottling Co Consolidated NASDAQ/NGS:COKE"]
[]
["Markit•3 months ago"]
["See what the IHS Markit Score report has to say about Coca-Cola Bottling Co Consolidated."]
["Index (PMI) data, output in the Consumer Goods sector is rising. To the fullest extent permitted by law, IHS Markit disclaims any responsibility or liability, whether in contract, tort (including, without limitation, negligence), equity or otherwise, for any loss or damage arising from any reliance on or the use of this material in any way."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Capital Cube•3 months ago"]
["ETFs with exposure to Coca-Cola Bottling Co. Consolidated : November 9, 2017"]
["Categories: ETFs Yahoo FinanceClick here to see latest analysis ETFs with exposure to Coca-Cola Bottling Co. Consolidated Here are 5 ETFs with the largest exposure to COKE-US. Comparing the performance and risk of Coca-Cola Bottling Co. Consolidated with the ETFs that have exposure to it gives us some ETF choices that could give us similar returns with lower ... Read more (Read more...)"]
[]
["Zacks•3 months ago"]
["Coca-Cola Bottling (COKE) Earnings & Revenues Grow in Q3"]
["Coca-Cola Bottling's (COKE) third-quarter results affected by a challenging retail sales environment, storm-related negative impacts and changes in product mix."]
[]
["Simply Wall St.•3 months ago"]
["Will Coca-Cola Bottling Co Consolidated (COKE) Continue To Underperform Its Industry?"]
["Coca-Cola Bottling Co Consolidated (NASDAQ:COKE) delivered a less impressive 14.80% ROE over the past year, compared to the 18.78% return generated by its industry. Though COKE’s recent performance is underwhelming,Read More..."]
["Recommendation Rating"]
[]
[3]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (1)"]
[]
["Low 144.00"]
["High 144.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"COKE Mktwth Gr","index":237,"n_rows":356,"n_cols":5,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Snapshot"]
["Average Recommendation:","Hold","Average Target Price:","N/A"]
["Number of Ratings:",1,"Current Quarters Estimate:",1.1299999999999999]
["FY Report Date:",43070,"Current Year's Estimate:",7.57]
["Last Quarter's Earnings:",1.65,"Median PE on CY Estimate:",28.44]
["Year Ago Earnings:",7.25,"Next Fiscal Year Estimate:",8.83]
[null,null,"Median PE on Next FY Estimate:",21.24]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",1,1,1,1]
["Mean Estimate",1.1299999999999999,1.18,7.57,8.83]
["High Estimates",1.1299999999999999,1.18,7.57,8.83]
["Low Estimates",1.1299999999999999,1.18,7.57,8.83]
["Coefficient Variance","N/A","N/A","N/A","N/A"]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",0,0,0]
["OVERWEIGHT",0,0,0]
["HOLD",1,1,1]
["UNDERWEIGHT",0,0,0]
["SELL",0,0,0]
["MEAN","Hold","Hold","Hold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Earnings Scheduled For November 8, 2016"]
[]
["4:27 a.m. Nov. 8, 2016"]
[]
["- Benzinga.com"]
[]
["Mid-Day Market Update: LendingClub Slides Amid Dept. Of Justice Subpoena; Top Image Systems Shares Surge"]
[]
["11:05 a.m. May 17, 2016"]
[]
["- Benzinga.com"]
[]
["Earnings Scheduled For March 9, 2016"]
[]
["4:07 a.m. March 9, 2016"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:15 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Income Qtr","index":238,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Coca-Cola Bottling Co. Consolidated"]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","849.03M","841.56M","865.7M","1.17B","1.16B"]
["Sales Growth","-",-8.8000000000000005E-3,2.87E-2,0.35070000000000001,-5.7999999999999996E-3]
["Cost of Goods Sold (COGS) incl. D&A","522.24M","516.83M","534.38M","753.44M","754.24M"]
["COGS excluding D&A","491.18M","483.6M","499.4M","711.37M","711M"]
["Depreciation & Amortization Expense","31.06M","33.24M","34.98M","42.07M","43.25M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-1.03E-2,3.39E-2,0.40989999999999999,1.1000000000000001E-3]
["Gross Income","326.79M","324.73M","331.32M","415.85M","408.28M"]
["Gross Income Growth","-",-6.3E-3,2.0299999999999999E-2,0.25509999999999999,-1.8200000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.35120000000000001,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","277.58M","304.01M","310.34M","365.95M","369.34M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","277.58M","304.01M","310.34M","365.95M","369.34M"]
["SGA Growth","-",9.5200000000000007E-2,2.0799999999999999E-2,0.1792,9.1999999999999998E-3]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","2.05M",-201000,"19.62M","28.11M","8.04M"]
["EBIT after Unusual Expense","(2.05M)",201000,"(19.62M)","(28.11M)","(8.04M)"]
["Non Operating Income/Expense",-40000,"27.97M","-",-30000,"10.45M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","8.45M","8.7M","9.47M","10.44M","10.7M"]
["Interest Expense Growth","-",2.98E-2,8.7999999999999995E-2,0.1024,2.46E-2]
["Gross Interest Expense","8.52M","8.79M","9.6M","10.59M","10.81M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","38.67M","40.19M","(8.11M)","11.32M","30.66M"]
["Pretax Income Growth","-",3.9100000000000003E-2,-1.2018,2.3965999999999998,1.7074]
["Pretax Margin","-","-","-","-",2.64E-2,"NA"]
["Income Tax","13.12M","17.37M","(3.69M)","3.74M","11.75M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","25.55M","22.82M","(4.42M)","7.58M","18.91M"]
["Minority Interest Expense","2.41M","1.43M",634000,"1.23M","1.6M"]
["Net Income","23.14M","21.39M","(5.05M)","6.35M","17.32M"]
["Net Income Growth","-",-7.5600000000000001E-2,-1.2361,2.2568000000000001,1.7278]
["Net Margin Growth","-","-","-","-",1.49E-2,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","23.14M","21.39M","(5.05M)","6.35M","17.32M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","23.14M","21.39M","(5.05M)","6.35M","17.32M"]
["EPS (Basic)",2.48,2.2999999999999998,-0.54,0.68,1.86]
["EPS (Basic) Growth","-",-7.5600000000000001E-2,-1.2359,2.2547999999999999,1.7278]
["Basic Shares Outstanding","9.31M","9.31M","9.32M","9.33M","9.33M"]
["EPS (Diluted)",2.4700000000000002,2.29,-0.54,0.68,1.85]
["EPS (Diluted) Growth","-",-7.5800000000000006E-2,-1.2371000000000001,2.2479,1.7296]
["Diluted Shares Outstanding","11.57M","11.57M","11.5M","11.61M","11.61M"]
["EBITDA","80.27M","53.96M","55.96M","91.97M","82.19M"]
["EBITDA Growth","-",-0.32779999999999998,3.7199999999999997E-2,0.64339999999999997,-0.10630000000000001]
["EBITDA Margin","-","-","-","-",7.0699999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:15 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Balance Qtr","index":239,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Coca-Cola Bottling Co. Consolidated"]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","54.22M","21.85M","31.94M","43.51M","11.92M"]
["Cash Only","54.22M","21.85M","31.94M","43.51M","11.92M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-0.59699999999999998,0.46179999999999999,0.3624,-0.72599999999999998]
["Cash & ST Investments / Total Assets",2.41E-2,8.0999999999999996E-3,1.2E-2,1.4999999999999999E-2,4.1000000000000003E-3]
["Total Accounts Receivable","349.28M","364.57M","385.57M","500.55M","480.21M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","3.37M","4.45M","5.25M","5.69M","5.84M"]
["Bad Debt/Doubtful Accounts","(3.37M)","(4.45M)","(5.25M)","(5.69M)","(5.84M)"]
["Other Receivables","32.49M","29.77M","21.34M","29.83M","38.08M"]
["Accounts Receivable Growth","-",4.3799999999999999E-2,5.7599999999999998E-2,0.29820000000000002,-4.0599999999999997E-2]
["Accounts Receivable Turnover",2.4300000000000002,2.31,2.25,2.34,2.42]
["Inventories","126.04M","143.55M","180.05M","200.44M","191.94M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","51.13M","63.83M","61.6M","66.87M","258.64M"]
["Miscellaneous Current Assets","51.13M","63.83M","61.6M","66.87M","258.64M"]
["Total Current Assets","580.67M","593.81M","659.16M","811.38M","942.72M"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","757.03M","846.54M","956.3M","1.01B","968.53M"]
["Property, Plant & Equipment - Gross","1.54B","1.71B","1.78B","1.86B","1.8B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","102.38M","105.41M","107.22M","109.37M","112.19M"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","781.88M","859.03M","822.38M","851.3M","832.3M"]
["Total Investments and Advances","22.33M","21.6M","21.87M","25.1M","25.1M"]
["Other Long-Term Investments","-","-","-","-","-"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","833.72M","923.04M","956.94M","972.24M","895.74M"]
["Net Goodwill","141.27M","144.59M","149.38M","160.43M","152.7M"]
["Net Other Intangibles","692.45M","778.46M","807.56M","811.81M","743.04M"]
["Other Assets","60.29M","64.49M","70.55M","74.49M","79.02M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","2.25B","2.68B","2.66B","2.89B","2.91B"]
["Assets - Total - Growth","-",0.1908,-7.1999999999999998E-3,8.5000000000000006E-2,6.7999999999999996E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","7.38M","7.53M","7.7M","7.88M","7.96M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","7.38M","7.53M","7.7M","7.88M","7.96M"]
["Accounts Payable","243.17M","251.98M","269.47M","352.1M","347.97M"]
["Accounts Payable Growth","-",3.6200000000000003E-2,6.9400000000000003E-2,0.30659999999999998,-1.17E-2]
["Income Tax Payable","-","-","-","-","-"]
["Other Current Liabilities","184.3M","198.4M","189.14M","242.12M","231.15M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","118.65M","113.67M","138.75M","162.63M","147.36M"]
["Total Current Liabilities","434.84M","457.91M","466.31M","602.09M","587.08M"]
["Long-Term Debt","863.19M","948.45M","1.04B","1.12B","1.16B"]
["Long-Term Debt excl. Capitalized Leases","820.06M","907.25M","1B","1.08B","1.13B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","43.13M","41.19M","39.19M","37.15M","35.16M"]
["Provision for Risks & Charges","312.98M","364.33M","410.22M","425.84M","389.28M"]
["Deferred Taxes","150.91M","174.85M","156.46M","146.65M","153.77M"]
["Deferred Taxes - Credit","150.91M","409.5M","156.46M","146.65M","153.77M"]
["Deferred Taxes - Debit","-","234.65M","-","-","-"]
["Other Liabilities","138.16M","140.92M","229.93M","233.04M","234.85M"]
["Other Liabilities (excl. Deferred Income)","138.16M","140.92M","229.93M","233.04M","234.85M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","1.9B","2.32B","2.3B","2.53B","2.53B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.84299999999999997,0.86480000000000001,0.86480000000000001,0.87339999999999995,0.86839999999999995]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","269.47M","277.13M","273.86M","278.33M","293.76M"]
["Common Stock Par/Carry Value","13M","13M","13.02M","13.02M","13.02M"]
["Retained Earnings","282.45M","301.51M","294.13M","298.15M","313.13M"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain",2000,-11000,-9000,5000,12000]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(61.25M)","(61.25M)","(61.25M)","(61.25M)","(61.25M)"]
["Common Equity / Total Assets",0.1196,0.1032,0.1028,9.6299999999999997E-2,0.1009]
["Total Shareholders' Equity","269.47M","277.13M","273.86M","278.33M","293.76M"]
["Total Shareholders' Equity / Total Assets",0.1196,0.1032,0.1028,9.6299999999999997E-2,0.1009]
["Accumulated Minority Interest","84.47M","85.89M","86.53M","87.76M","89.36M"]
["Total Equity","353.94M","363.02M","360.39M","366.09M","383.12M"]
["Liabilities & Shareholders' Equity","2.25B","2.68B","2.66B","2.89B","2.91B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"COKE Cash Qtr","index":240,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Coca-Cola Bottling Co. Consolidated"]
["NASDAQ: COKE"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Coca-Cola Bottling Co. Consolidated"]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 4:51 p.m."]
[]
["COKE"]
["/quotes/zigman/70089/composite"]
[]
["$"]
[]
[182.29]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 813"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/70089/composite"]
[]
["Previous close"]
[]
[182.58]
[]
[182.29]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[178.49]
[]
[187.48]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[170.93]
[]
[249.54]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Coca-Cola Bottling Co. Consolidated"]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","25.55M","22.82M","(4.42M)","7.58M","18.91M"]
["Net Income Growth","-",-0.107,-1.1936,2.7162999999999999,1.4944999999999999]
["Depreciation, Depletion & Amortization","31.06M","33.24M","34.98M","42.07M","43.25M"]
["Depreciation and Depletion","30M","31.71M","32.99M","37.34M","38.37M"]
["Amortization of Intangible Assets","1.06M","1.52M","1.99M","4.72M","4.88M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","6.99M","37.43M","(15.5M)","(9.42M)",177000]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(4.95M)","(23.9M)","102.45M","20.07M","(1.62M)"]
["Funds from Operations","58.65M","69.59M","117.52M","60.29M","60.72M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","8.28M","(35.72M)","(1M)","2.16M","(37.27M)"]
["Receivables","12.04M","(9.77M)","(18.12M)","(118M)","20.34M"]
["Accounts Payable","(12.84M)","(11.93M)","38.49M","81.64M","(7.35M)"]
["Other Assets/Liabilities","(2.49M)","(17.95M)","3.09M","(4.64M)","(15.81M)"]
["Net Operating Cash Flow","66.93M","33.87M","116.52M","62.45M","23.45M"]
["Net Operating Cash Flow Growth","-",-0.49390000000000001,2.4401999999999999,-0.46400000000000002,-0.62450000000000006]
["Net Operating Cash Flow / Sales",7.8799999999999995E-2,4.02E-2,0.1346,5.3400000000000003E-2,2.0199999999999999E-2]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(44.97M)","(47.99M)","(41.58M)","(38.03M)","(35.35M)"]
["Capital Expenditures (Fixed Assets)","(44.97M)","(47.99M)","(41.58M)","(38.03M)","(35.35M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",-6.7000000000000004E-2,0.13350000000000001,8.5400000000000004E-2,7.0499999999999993E-2]
["Capital Expenditures / Sales",-5.2999999999999999E-2,-5.7000000000000002E-2,-4.8000000000000001E-2,-3.2500000000000001E-2,-3.04E-2]
["Net Assets from Acquisitions",124000,"(98.07M)","(139.96M)","(87.8M)",-10000]
["Sale of Fixed Assets & Businesses",51000,739000,211000,"8.57M",109000]
["Purchase/Sale of Investments",-582000,-659000,-134000,-867000,-975000]
["Purchase of Investments",-582000,-659000,-134000,-867000,-975000]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","-","(15.6M)","-","(56.5M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(45.38M)","(145.97M)","(197.06M)","(118.12M)","(92.72M)"]
["Net Investing Cash Flow Growth","-",-2.2166000000000001,-0.35,0.40060000000000001,0.215]
["Net Investing Cash Flow / Sales",-5.3499999999999999E-2,-0.17349999999999999,-0.2276,-0.10100000000000001,-7.9799999999999996E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","(2.33M)","(2.33M)","(2.33M)","(2.33M)","(2.33M)"]
["Common Dividends","(2.33M)","(2.33M)","(2.33M)","(2.33M)","(2.33M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","-","-","-","-","-"]
["Repurchase of Common & Preferred Stk.","-","-","-","-","-"]
["Sale of Common & Preferred Stock","-","-","-","-","-"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(11.79M)","85.22M","93.17M","76.13M","45.1M"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(11.79M)","85.22M","93.17M","76.13M","45.1M"]
["Issuance of Long-Term Debt","-","100M","245M","118M","95M"]
["Reduction in Long-Term Debt","(11.79M)","(14.78M)","(151.83M)","(41.87M)","(49.9M)"]
["Other Funds","(2.53M)","(3.15M)",-213000,"(6.56M)","(5.09M)"]
["Other Uses","(2.53M)","(3.15M)",-213000,"(6.56M)","(5.09M)"]
["Other Sources","-","-","-","-","-"]
["Net Financing Cash Flow","(16.65M)","79.74M","90.63M","67.24M","37.67M"]
["Net Financing Cash Flow Growth","-",5.7881,0.1366,-0.2581,-0.43969999999999998]
["Net Financing Cash Flow / Sales",-1.9599999999999999E-2,9.4700000000000006E-2,0.1047,5.7500000000000002E-2,3.2399999999999998E-2]
["Exchange Rate Effect","-","-","-","-","-"]
["Miscellaneous Funds","-",0,"-","-","-"]
["Net Change in Cash","4.89M","(32.37M)","10.09M","11.57M","(31.59M)"]
["Free Cash Flow","21.95M","(14.12M)","74.94M","24.43M","(11.89M)"]
["Free Cash Flow Growth","-",-1.643,6.3083999999999998,-0.67410000000000003,-1.4869000000000001]
["Free Cash Flow Yield","-","-","-","-",-9.5999999999999992E-3,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Income St","index":241,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Dr Pepper Snapple Group Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Sales/Revenue","6B","6B","6.12B","6.28B","6.44B"]
["Sales Growth","-",2.9999999999999997E-4,2.07E-2,2.63E-2,2.52E-2]
["Cost of Goods Sold (COGS) incl. D&A","2.63B","2.59B","2.62B","2.63B","2.72B"]
["COGS excluding D&A","2.39B","2.36B","2.39B","2.41B","2.49B"]
["Depreciation & Amortization Expense","240M","234M","235M","227M","224M"]
["Depreciation","203M","196M","199M","192M","191M"]
["Amortization of Intangibles","37M","38M","36M","35M","33M"]
["COGS Growth","-",-1.3299999999999999E-2,1.2E-2,3.8E-3,3.1099999999999999E-2]
["Gross Income","3.37B","3.41B","3.5B","3.65B","3.73B"]
["Gross Income Growth","-",1.0999999999999999E-2,2.7300000000000001E-2,4.3200000000000002E-2,2.0799999999999999E-2]
["Gross Profit Margin","-","-","-","-",0.57840000000000003,"NA"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["SG&A Expense","2.27B","2.32B","2.3B","2.3B","2.38B"]
["Research & Development","15M","21M","18M","19M","20M"]
["Other SG&A","2.25B","2.3B","2.29B","2.28B","2.36B"]
["SGA Growth","-",2.2499999999999999E-2,-5.5999999999999999E-3,-4.0000000000000002E-4,3.1300000000000001E-2]
["Other Operating Expense","11M","11M","-","-","-"]
["Unusual Expense","(13M)","12M","(2M)","(5M)","(48M)"]
["EBIT after Unusual Expense","1.1B","1.07B","1.2B","1.35B","1.4B"]
["Non Operating Income/Expense","4M","(400M)","(8M)","(43M)","22M"]
["Non-Operating Interest Income","2M","2M","2M","2M","3M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","132M","125M","117M","126M","140M"]
["Interest Expense Growth","-",-5.2999999999999999E-2,-6.4000000000000001E-2,7.6899999999999996E-2,0.1111]
["Gross Interest Expense","134M","126M","119M","127M","143M"]
["Interest Capitalized","2M","1M","2M","1M","3M"]
["Pretax Income","978M","542M","1.07B","1.18B","1.28B"]
["Pretax Income Growth","-",-0.44579999999999997,0.97970000000000002,0.10340000000000001,8.3599999999999994E-2]
["Pretax Margin","-","-","-","-",0.19919999999999999,"NA"]
["Income Tax","349M","(81M)","371M","420M","434M"]
["Income Tax - Current Domestic","247M","(269M)","308M","359M","361M"]
["Income Tax - Current Foreign","11M","50M","20M","32M","44M"]
["Income Tax - Deferred Domestic","82M","105M","37M","28M","26M"]
["Income Tax - Deferred Foreign","9M","33M","6M","1M","3M"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","1M","1M","-","(2M)"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","629M","624M","703M","764M","847M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","629M","624M","703M","764M","847M"]
["Net Income Growth","-",-7.9000000000000008E-3,0.12659999999999999,8.6800000000000002E-2,0.1086]
["Net Margin Growth","-","-","-","-",0.13150000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","629M","624M","703M","764M","847M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","629M","624M","703M","764M","847M"]
["EPS (Basic)",2.99,3.08,3.59,4,4.57]
["EPS (Basic) Growth","-",3.0099999999999998E-2,0.1656,0.1142,0.14249999999999999]
["Basic Shares Outstanding","210.6M","202.9M","195.8M","190.9M","185.4M"]
["EPS (Diluted)",2.96,3.05,3.56,3.97,4.54]
["EPS (Diluted) Growth","-",3.04E-2,0.16719999999999999,0.1152,0.14360000000000001]
["Diluted Shares Outstanding","212.3M","204.5M","197.4M","192.4M","186.6M"]
["EBITDA","1.33B","1.31B","1.43B","1.57B","1.57B"]
["EBITDA Growth","-",-1.4999999999999999E-2,0.09,0.1008,5.9999999999999995E-4]
["EBITDA Margin","-","-","-","-",0.24440000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Balance Sheet","index":242,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Dr Pepper Snapple Group Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Cash & Short Term Investments","366M","153M","248M","920M","1.81B"]
["Cash Only","366M","153M","237M","911M","1.79B"]
["Short-Term Investments","-","-","11M","9M","19M"]
["Cash & Short Term Investments Growth","-",-0.58199999999999996,0.62090000000000001,2.7097000000000002,0.96299999999999997]
["Cash & ST Investments / Total Assets",4.1000000000000002E-2,1.8700000000000001E-2,0.03,0.1037,0.1845]
["Total Accounts Receivable","602M","622M","617M","628M","646M"]
["Accounts Receivables, Net","552M","564M","556M","570M","595M"]
["Accounts Receivables, Gross","555M","564M","558M","572M","598M"]
["Bad Debt/Doubtful Accounts","(3M)","-","(2M)","(2M)","(3M)"]
["Other Receivables","50M","58M","61M","58M","51M"]
["Accounts Receivable Growth","-",3.32E-2,-8.0000000000000002E-3,1.78E-2,2.87E-2]
["Accounts Receivable Turnover",9.9600000000000009,9.64,9.92,10,9.9700000000000006]
["Inventories","197M","200M","204M","209M","202M"]
["Finished Goods","151M","122M","126M","123M","130M"]
["Work in Progress","5M","4M","5M","4M","5M"]
["Raw Materials","114M","108M","110M","119M","99M"]
["Progress Payments & Other","(73M)","(34M)","(37M)","(37M)","(32M)"]
["Other Current Assets","170M","144M","124M","60M","82M"]
["Miscellaneous Current Assets","170M","144M","124M","60M","64M"]
["Total Current Assets","1.34B","1.12B","1.19B","1.82B","2.74B"]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Net Property, Plant & Equipment","1.2B","1.17B","1.14B","1.16B","1.14B"]
["Property, Plant & Equipment - Gross","2.37B","2.45B","2.54B","2.65B","2.72B"]
["Buildings","465M","483M","488M","504M","533M"]
["Land & Improvements","72M","73M","73M","73M","73M"]
["Computer Software and Equipment","195M","221M","244M","252M","253M"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","1.16B","1.28B","1.4B","1.49B","1.58B"]
["Total Investments and Advances","40M","36M","68M","104M","115M"]
["Other Long-Term Investments","26M","21M","54M","58M","76M"]
["Long-Term Note Receivable","439M","-","-","-","-"]
["Intangible Assets","5.67B","5.68B","5.67B","5.65B","5.65B"]
["Net Goodwill","2.98B","2.99B","2.99B","2.99B","2.99B"]
["Net Other Intangibles","2.68B","2.69B","2.68B","2.66B","2.66B"]
["Other Assets","115M","106M","123M","77M","91M"]
["Tangible Other Assets","39M","95M","16M","77M","91M"]
["Total Assets","8.93B","8.2B","8.27B","8.87B","9.79B"]
["Assets - Total - Growth","-",-8.14E-2,8.8000000000000005E-3,7.1999999999999995E-2,0.104]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["ST Debt & Current Portion LT Debt","251M","66M","3M","507M","10M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","251M","66M","3M","507M","10M"]
["Accounts Payable","283M","271M","289M","277M","303M"]
["Accounts Payable Growth","-",-4.24E-2,6.6400000000000001E-2,-4.1500000000000002E-2,9.3899999999999997E-2]
["Income Tax Payable","45M","33M","10M","27M","4M"]
["Other Current Liabilities","653M","660M","736M","772M","734M"]
["Dividends Payable","70M","75M","79M","90M","97M"]
["Accrued Payroll","105M","107M","127M","133M","134M"]
["Miscellaneous Current Liabilities","478M","478M","530M","549M","503M"]
["Total Current Liabilities","1.23B","1.03B","1.04B","1.58B","1.05B"]
["Long-Term Debt","2.55B","2.51B","2.59B","2.88B","4.47B"]
["Long-Term Debt excl. Capitalized Leases","2.5B","2.45B","2.5B","2.75B","4.33B"]
["Non-Convertible Debt","2.5B","2.45B","2.5B","2.75B","4.33B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","56M","56M","86M","129M","143M"]
["Provision for Risks & Charges","524M","96M","191M","171M","108M"]
["Deferred Taxes","500M","670M","727M","723M","750M"]
["Deferred Taxes - Credit","630M","755M","801M","787M","812M"]
["Deferred Taxes - Debit","130M","85M","74M","64M","62M"]
["Other Liabilities","1.71B","1.54B","1.36B","1.27B","1.22B"]
["Other Liabilities (excl. Deferred Income)","322M","217M","111M","89M","101M"]
["Deferred Income","1.39B","1.32B","1.25B","1.18B","1.12B"]
["Total Liabilities","6.65B","5.92B","5.98B","6.69B","7.66B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.74460000000000004,0.72240000000000004,0.72270000000000001,0.75390000000000001,0.78200000000000003]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","2.28B","2.28B","2.29B","2.18B","2.13B"]
["Common Stock Par/Carry Value","2M","2M","2M","2M","2M"]
["Retained Earnings","1.08B","1.39B","1.77B","2.17B","2.27B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(8M)","(17M)","(61M)","(125M)","(164M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.25540000000000002,0.27760000000000001,0.27729999999999999,0.24610000000000001,0.218]
["Total Shareholders' Equity","2.28B","2.28B","2.29B","2.18B","2.13B"]
["Total Shareholders' Equity / Total Assets",0.25540000000000002,0.27760000000000001,0.27729999999999999,0.24610000000000001,0.218]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","2.28B","2.28B","2.29B","2.18B","2.13B"]
["Liabilities & Shareholders' Equity","8.93B","8.2B","8.27B","8.87B","9.79B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Cash Flow","index":243,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for Dr Pepper Snapple Group Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2012,2013,2014,2015,2016,"5-year trend"]
["Net Income before Extraordinaries","629M","624M","703M","764M","847M"]
["Net Income Growth","-",-7.9000000000000008E-3,0.12659999999999999,8.6800000000000002E-2,0.1086]
["Depreciation, Depletion & Amortization","240M","234M","235M","227M","224M"]
["Depreciation and Depletion","203M","196M","199M","192M","191M"]
["Amortization of Intangible Assets","37M","38M","36M","35M","33M"]
["Deferred Taxes & Investment Tax Credit","91M","138M","43M","29M","29M"]
["Deferred Taxes","91M","138M","43M","29M","29M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(48M)","7M","4M","(23M)","(63M)"]
["Funds from Operations","912M","1B","985M","997M","1.04B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(454M)","(137M)","37M","(6M)","(98M)"]
["Receivables","37M","(22M)","(5M)","(25M)","(28M)"]
["Accounts Payable","10M","(6M)","29M","(9M)","32M"]
["Other Assets/Liabilities","(50M)","(100M)","33M","(3M)","(103M)"]
["Net Operating Cash Flow","458M","866M","1.02B","991M","939M"]
["Net Operating Cash Flow Growth","-",0.89080000000000004,0.18010000000000001,-3.0300000000000001E-2,-5.2499999999999998E-2]
["Net Operating Cash Flow / Sales",7.6399999999999996E-2,0.1444,0.16700000000000001,0.1578,0.14580000000000001]
[]
["Investing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Capital Expenditures","(200M)","(184M)","(171M)","(180M)","(182M)"]
["Capital Expenditures (Fixed Assets)","(193M)","(179M)","(170M)","(179M)","(180M)"]
["Capital Expenditures (Other Assets)","(7M)","(5M)","(1M)","(1M)","(2M)"]
["Capital Expenditures Growth","-",0.08,7.0699999999999999E-2,-5.2600000000000001E-2,-1.11E-2]
["Capital Expenditures / Sales",-3.3399999999999999E-2,-3.0700000000000002E-2,-2.7900000000000001E-2,-2.87E-2,-2.8299999999999999E-2]
["Net Assets from Acquisitions","-","(10M)","(19M)","-","(15M)"]
["Sale of Fixed Assets & Businesses","7M","1M","8M","20M","23M"]
["Purchase/Sale of Investments","-","-","-","(35M)","(7M)"]
["Purchase of Investments","-","-","-","(35M)","(7M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","(2M)","(3M)","-","(8M)"]
["Other Sources","-","-","-","1M","-"]
["Net Investing Cash Flow","(193M)","(195M)","(185M)","(194M)","(189M)"]
["Net Investing Cash Flow Growth","-",-1.04E-2,5.1299999999999998E-2,-4.8599999999999997E-2,2.58E-2]
["Net Investing Cash Flow / Sales",-3.2199999999999999E-2,-3.2500000000000001E-2,-3.0200000000000001E-2,-3.09E-2,-2.93E-2]
[]
["Financing Activities"]
[]
[null,2012,2013,2014,2015,2016,"5-year trend"]
["Cash Dividends Paid - Total","(284M)","(302M)","(317M)","(355M)","(386M)"]
["Common Dividends","(284M)","(302M)","(317M)","(355M)","(386M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(378M)","(385M)","(359M)","(491M)","(505M)"]
["Repurchase of Common & Preferred Stk.","(400M)","(400M)","(400M)","(521M)","(519M)"]
["Sale of Common & Preferred Stock","22M","15M","41M","30M","14M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","22M","15M","41M","30M","14M"]
["Issuance/Reduction of Debt, Net","46M","(185M)","(65M)","739M","1.03B"]
["Change in Current Debt","-","-","(65M)","-","-"]
["Change in Long-Term Debt","46M","(185M)","-","739M","1.03B"]
["Issuance of Long-Term Debt","496M","65M","-","744M","1.93B"]
["Reduction in Long-Term Debt","(450M)","(250M)","-","(5M)","(900M)"]
["Other Funds","13M","(8M)","(6M)","(7M)","(10M)"]
["Other Uses","(3M)","(14M)","(17M)","(30M)","(32M)"]
["Other Sources","16M","6M","11M","23M","22M"]
["Net Financing Cash Flow","(603M)","(880M)","(747M)","(114M)","130M"]
["Net Financing Cash Flow Growth","-",-0.45939999999999998,0.15110000000000001,0.84740000000000004,2.1404000000000001]
["Net Financing Cash Flow / Sales",-0.10059999999999999,-0.1467,-0.122,-1.8100000000000002E-2,2.0199999999999999E-2]
["Exchange Rate Effect","3M","(4M)","(6M)","(9M)","(4M)"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","(335M)","(213M)","84M","674M","876M"]
["Free Cash Flow","265M","687M","852M","812M","759M"]
["Free Cash Flow Growth","-",1.5925,0.2402,-4.6899999999999997E-2,-6.5299999999999997E-2]
["Free Cash Flow Yield","-","-","-","-",2.1999999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Summary","index":244,"n_rows":314,"n_cols":2,"rows_kept":314,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Dr Pepper Snapple Group, Inc. (DPS)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["116.71-0.22 (-0.19%)"]
["At close: 4:05PM EST"]
["People also watch"]
["CPBTAPELHRLCLX"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",116.93]
["Open",117.11]
["Bid","117.00 x 2800"]
["Ask","118.78 x 100"]
["Day's Range","116.25 - 117.80"]
["52 Week Range","81.70 - 126.65"]
["Volume",3014584]
["Avg. Volume",1975551]
["Market Cap","20.978B"]
["Beta",0.85]
["PE Ratio (TTM)",29.27]
["EPS (TTM)",3.99]
["Earnings Date",43145]
["Forward Dividend & Yield","2.32 (1.98%)"]
["Ex-Dividend Date",43082]
["1y Target Est",120.47]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","20.98B"]
["Enterprise Value 3","25.53B"]
["Trailing P/E ",29.27]
["Forward P/E 1",22.53]
["PEG Ratio (5 yr expected) 1",2.25]
["Price/Sales (ttm)",3.17]
["Price/Book (mrq)",9.9]
["Enterprise Value/Revenue 3",3.85]
["Enterprise Value/EBITDA 6",16.23]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",42735]
["Most Recent Quarter (mrq)",43008]
["Profitability"]
["Profit Margin ",0.1106]
["Operating Margin (ttm)",0.20469999999999999]
["Management Effectiveness"]
["Return on Assets (ttm)",9.06E-2]
["Return on Equity (ttm)",0.34429999999999999]
["Income Statement"]
["Revenue (ttm)","6.62B"]
["Revenue Per Share (ttm)",36.229999999999997]
["Quarterly Revenue Growth (yoy)",3.5999999999999997E-2]
["Gross Profit (ttm)","3.86B"]
["EBITDA ","1.57B"]
["Net Income Avi to Common (ttm)","733M"]
["Diluted EPS (ttm)",3.99]
["Quarterly Earnings Growth (yoy)",-0.154]
["Balance Sheet"]
["Total Cash (mrq)","68M"]
["Total Cash Per Share (mrq)",0.38]
["Total Debt (mrq)","4.49B"]
["Total Debt/Equity (mrq)",210.71]
["Current Ratio (mrq)",0.93]
["Book Value Per Share (mrq)",11.79]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","966M"]
["Levered Free Cash Flow (ttm)","784M"]
["Trading Information"]
["Stock Price History"]
["Beta ",0.85]
["52-Week Change 3",0.25069999999999998]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",126.65]
["52 Week Low 3",81.7]
["50-Day Moving Average 3",102.69]
["200-Day Moving Average 3",92.95]
["Share Statistics"]
["Avg Vol (3 month) 3","1.98M"]
["Avg Vol (10 day) 3","4.17M"]
["Shares Outstanding 5","179.74M"]
["Float ","179.91M"]
["% Held by Insiders 1",3.3E-3]
["% Held by Institutions 1",0.96189999999999998]
["Shares Short 3","7.31M"]
["Short Ratio 3",5.21]
["Short % of Float 3",3.9899999999999998E-2]
["Shares Short (prior month) 3","7M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4",2.3199999999999998]
["Forward Annual Dividend Yield 4",1.9800000000000002E-2]
["Trailing Annual Dividend Rate 3",2.27]
["Trailing Annual Dividend Yield 3",1.9400000000000001E-2]
["5 Year Average Dividend Yield 4",2.4900000000000002]
["Payout Ratio 4",0.56889999999999996]
["Dividend Date 3",43104]
["Ex-Dividend Date 4",43082]
["Last Split Factor (new per old) 2","N/A"]
["Last Split Date 3","N/A"]
["The Wall Street Journal•4 hours ago"]
["[$$] Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump"]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Motley Fool•17 hours ago"]
["Here's Why Dr Pepper Snapple Investors Should Take Keurig's Money"]
["Its own progress has stumbled."]
["Business Wire•21 hours ago"]
["DR PEPPER SNAPPLE INVESTOR ALERT by the Former Attorney General of Louisiana: Kahn Swick & Foti, LLC Investigates Adequacy of Price and Process in Proposed Sale of Dr Pepper Snapple Group, Inc."]
["Former Attorney General of Louisiana Charles C. Foti, Jr., Esq. and the law firm of Kahn Swick & Foti, LLC are investigating the proposed sale of Dr Pepper Snapple Group, Inc."]
[]
["Market Realist•yesterday"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["PR Newswire•2 days ago"]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
["PLANO, Texas , Feb. 8, 2018 /PRNewswire/ -- Dr Pepper Snapple Group, Inc. (NYSE: DPS) today announced that its Board of Directors declared a quarterly dividend of $0.58 per share on the company's common ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Fortune•2 days ago"]
["PepsiCo Challenges LaCroix in the Sparkling Water Wars With ‘Bubly’"]
["There will be eight flavors and monosyllabic greetings on bottles."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?Movement in 2018"]
["The Wall Street Journal•3 days ago"]
["[$$] What Happens If You Mix Keurig Coffee and Dr Pepper? Bob Gamgort Aims to Find Out."]
["Bob Gamgort has sold Americans Kool-Aid, Snickers and Duncan Hines cake mix. But can he pull off one of the biggest beverage deals of all time?"]
["Business Wire•3 days ago"]
["DR. PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Rigrodsky & Long, P.A. Announces Investigation of Merger"]
["Rigrodsky & Long, P.A.:"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["GuruFocus.com•3 days ago"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["The $21 billion deal will create intense competition among beverage companies but the industry has bigger problems"]
["Motley Fool•4 days ago"]
["Who Will Pull the Strings at Keurig Dr Pepper?"]
["JAB is pouring $9 billion into the deal to win controlling interest of the publicly traded company."]
["Benzinga•4 days ago"]
["Barclays: Combined Dr Pepper Snapple, Keurig Are Undervalued"]
["Dr Pepper Snapple Group Inc. (NYSE: DPS ) and privately owned Keurig Green Mountain Inc announced an $18.7-billion deal Jan. 29 to merge the two brands, with Dr Pepper Snapple shareholders receiving $103.75 ..."]
[]
["Market Realist•4 days ago"]
["Key Events for Consumer Stocks: February 5–9, 2018"]
["On February 2, SocGen upgraded Mondelez International (MDLZ) to “buy” from “hold” and raised the target price to $55 from $45. On February 2, Credit Suisse downgraded Hershey (HSY) to “neutral” from “outperform” and cut the target price to $115 from $129. On January 30, Deutsche Bank downgraded Dr Pepper Snapple Group (DPS) to “hold” from “buy” and raised the target price to $123 from $114."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["InvestorPlace•4 days ago"]
["Can Dunkin Brands Group Inc Stock Survive Its Latest Beating?"]
["Dunkin Brands Group Inc (NASDAQ:DNKN) delivered earnings Feb. 6 that slightly beat estimates, but not by enough to resist the market’s down opening. In fact, DNKN stock is down more than 2% at the time of this writing. The previous year’s fourth quarter had an extra week in it. The earnings beat consensus estimates by 1-cent-per-share, but fell 1-cent short of the 65-cents-per-share “whisper number” analysts had been hoping for."]
["Investopedia•4 days ago"]
["How Does PepsiCo Make Money?"]
["A look at how snack and beverage behemoth PepsiCo operates and its key regional markets and products."]
[]
["Market Realist•4 days ago"]
["Who Gained the Most in the Consumer Sector Last Week?"]
["Consumer Sector: Reviewing Important Updates for Investors"]
[]
["Motley Fool•4 days ago"]
["What the Keurig-Dr Pepper Deal Means for SodaStream"]
["Shares of the DIY soda maker sold off on the news, but the deal could make it a more appealing acquisition target."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Motley Fool•4 days ago"]
["Should Investors Be Wary of the New Keurig Dr Pepper?"]
["A merger that left many investors scratching their heads."]
["Motley Fool•5 days ago"]
["Keurig Dr Pepper to Offer Investors an $11 Billion Soda and Coffee Business"]
["On the surface, the two companies gain some efficiencies ... but not much else."]
[]
["Motley Fool•5 days ago"]
["Why Dr Pepper Snapple Group, Inc. Stock Soared in January"]
["Shares of the beverage giant jumped after it said it would merge with Keurig. Here's what you need to know."]
["Motley Fool•5 days ago"]
["A Look at the Ingredient Companies Behind Keurig Dr Pepper"]
["The recently announced deal brings hot and cold beverages together under one roof."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
[]
["PR Newswire•9 days ago"]
["DR PEPPER SNAPPLE INVESTOR ALERT BY THE FORMER ATTORNEY GENERAL OF LOUISIANA: Kahn Swick & Foti, LLC Investigates Adequacy of Price and Process in Proposed Sale of Dr Pepper Snapple Group, Inc."]
["NEW ORLEANS , Feb. 1, 2018 /PRNewswire/ -- Former Attorney General of Louisiana Charles C. Foti, Jr., Esq. and the law firm of Kahn Swick & Foti, LLC (\"KSF\") are investigating the proposed sale ..."]
["Business Wire•9 days ago"]
["SHAREHOLDER ALERT: Levi & Korsinsky, LLP Notifies Investors of an Investigation Concerning Whether the Sale of Dr Pepper Snapple Group, Inc. to Keurig Green Mountain, Inc. is Fair to Shareholders"]
["The following statement is being issued by Levi & Korsinsky, LLP:"]
["Business Wire•9 days ago"]
["DR PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Former SEC Attorney Willie Briscoe Investigates Sale to Keurig Green Mountain, Inc."]
["Former United States Securities and Exchange Commission attorney Willie Briscoe is investigating potential claims against the Board of Directors of Dr Pepper Snapple Group, Inc. concerning the sale to Keurig Green Mountain, Inc."]
[]
["Bloomberg Video•4 days ago"]
["Keurig CEO Says Market Jitters Won't Hurt Dr. Pepper Deal"]
["Feb.06 -- Robert Gamgort, Keurig Green Mountain chief executive officer, discusses the company's agreement to take control of Dr Pepper Snapple Group Inc. with Bloomberg's Ed Hammond on \"Bloomberg Markets.\""]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (15)"]
[]
["Current 116.71"]
["Average 120.47"]
["Low 91.00"]
["High 130.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"DPS Mktw Sum","index":245,"n_rows":902,"n_cols":5,"rows_kept":902,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
[]
["Company Description"]
[]
["Dr Pepper Snapple Group, Inc. engages in the manufacturing, marketing and distribution of non-alcoholic beverages with a portfolio of flavored carbonated soft drinks and non-carbonated beverages. It operates through the following segments: Beverage Concentrates, Packaged Beverages, and Latin America..."]
[]
["Dr Pepper Snapple Group, Inc. engages in the manufacturing, marketing and distribution of non-alcoholic beverages with a portfolio of flavored carbonated soft drinks and non-carbonated beverages. It operates through the following segments: Beverage Concentrates, Packaged Beverages, and Latin America Beverages. The Beverage Concentrates segment involves in manufacturing and selling carbonated soft drinks and other branded concentrates and syrup. The Packaged Beverages segment offers manufacturing and distribution of packaged beverages and other products through both direct store delivery system and warehouse direct delivery system. The Latin America Beverages segment includes manufacturing and distribution of concentrates, syrup and finished beverages. The company was founded on May 7, 2008 and is headquartered in Plano, TX."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[25.71]
[]
["P/E Ratio (with extraordinary items)"]
[]
[28.99]
[]
["P/E Ratio (without extraordinary items)"]
[]
[19.97]
[]
["Price to Sales Ratio"]
[]
[2.63]
[]
["Price to Book Ratio"]
[]
[7.78]
[]
["Price to Cash Flow Ratio"]
[]
[18.02]
[]
["Enterprise Value to EBITDA"]
[]
[15.25]
[]
["Enterprise Value to Sales"]
[]
[3.62]
[]
["Total Debt to Enterprise Value"]
[]
[0.23]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[322000]
[]
["Income Per Employee"]
[]
[42350]
[]
["Receivables Turnover"]
[]
[10.11]
[]
["Total Asset Turnover"]
[]
[0.69]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.6]
[]
["Quick Ratio"]
[]
[2.41]
[]
["Cash Ratio"]
[]
[1.72]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[57.84]
[]
["Operating Margin"]
[]
[20.96]
[]
["Pretax Margin"]
[]
[19.920000000000002]
[]
["Net Margin"]
[]
[13.15]
[]
["Return on Assets"]
[]
[9.08]
[]
["Return on Equity"]
[]
[39.24]
[]
["Return on Total Capital"]
[]
[13.91]
[]
["Return on Invested Capital"]
[]
[14.53]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[209.84]
[]
["Total Debt to Total Capital"]
[]
[67.73]
[]
["Total Debt to Total Assets"]
[]
[45.74]
[]
["Long-Term Debt to Equity"]
[]
[209.37]
[]
["Long-Term Debt to Total Capital"]
[]
[67.569999999999993]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Larry D. Young",61,2007,"President, Chief Executive Officer & Director"]
["Mr. Martin M. Ellen",62,2010,"Chief Financial Officer"]
["Dr. David J. Thomas",54,2008,"Executive Vice President-Research & Development"]
["Mr. James R. Trebilcock",58,2008,"Chief Commercial Officer & Executive VP"]
["Ms. Carolyn Ross","-",2011,"Senior Vice President-Strategy & Innovation"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43104,"James J. Johnston",42,"  ",0]
[null,"Executive Vice President"]
[43087,"Ronald G. Rogers",2496,"  ",0]
[null,"Director"]
[43087,"Ronald G. Rogers",2496,"  ",0]
[null,"Director"]
[43057,"Dunia A. Shive",31,"  ",0]
[null,"Director"]
[43057,"Dunia A. Shive",423,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"Director"]
[43014,"James J. Johnston",45,"  ",0]
[null,"Executive Vice President"]
[42979,"Angela A. Stephens",7700,"  Disposition at $91.12 per share. ",701624]
[null,"Sr. Vice President, Controller"]
[42963,"Angela A. Stephens",3160,"  Disposition at $92.51 per share. ",292331]
[null,"Sr. Vice President, Controller"]
[42963,"Angela A. Stephens",3160,"  Derivative/Non-derivative trans. at $51.68 per share. ",163308]
[null,"Sr. Vice President, Controller"]
[42956,"M. Anne Szostak",4000,"  Gift at $0 per share. ",0]
[null,"Director"]
[42922,"James J. Johnston",43,"  ",0]
[null,"Executive Vice President"]
[42899,"Wayne R. Sanders",4672,"  Gift at $0 per share. ",0]
[null,"Director"]
[42873,"Joyce M. Roché",7,"  ",0]
[null,"Director"]
[42873,"Joyce M. Roché",18,"  ",0]
[null,"Director"]
[42873,"Joyce M. Roché",42,"  ",0]
[null,"Director"]
[42873,"Joyce M. Roché",271,"  Derivative/Non-derivative trans. at $92.23 per share. ",24994]
[null,"Director"]
[42873,"Joyce M. Roché",349,"  Derivative/Non-derivative trans. at $71.6 per share. ",24988]
[null,"Director"]
[42873,"Joyce M. Roché",524,"  Derivative/Non-derivative trans. at $47.67 per share. ",24979]
[null,"Director"]
["/news/latest/company/us/dps"]
[]
["MarketWatch News on DPS"]
[]
["Dr Pepper Snapple price target raised to $125 from $91 at RBC Capital Markets"]
[]
["8:15 a.m. Feb. 9, 2018"]
[]
["- Tonya Garcia"]
[]
["The big question about the Dr Pepper Snapple-Keurig mergerâ€”why?"]
[]
["4:31 p.m. Jan. 31, 2018"]
[]
["- Tonya Garcia"]
[]
["Dr. Pepper Snapple downgraded on questions about why it merged with Keurig"]
[]
["7:40 a.m. Jan. 30, 2018"]
[]
["- Tonya Garcia"]
[]
["Dr. Pepper Snapple price target lowered to $112 from $124 at Wells Fargo"]
[]
["7:17 a.m. Jan. 30, 2018"]
[]
["- Tonya Garcia"]
[]
["Dr. Pepper Snapple downgraded to market perform from outperform at Wells Fargo"]
[]
["7:17 a.m. Jan. 30, 2018"]
[]
["- Tonya Garcia"]
[]
["Stocks have worst day of the year as 10-year bond yield trades at highest since 2014"]
[]
["4:28 p.m. Jan. 29, 2018"]
[]
["- Sue Chang"]
[]
["Dow falls about 180 points, marks worst daily drop in nearly 5 months as Wall Street focuses on rising yields"]
[]
["4:27 p.m. Jan. 29, 2018"]
[]
["- Mark DeCambre"]
[]
["Keurig to acquire Dr Pepper Snapple in biggest soft-drinks deal ever"]
[]
["3:00 p.m. Jan. 29, 2018"]
[]
["- Cara Lombardo"]
[]
["Keurig pods could get cheaper after Snapple merger"]
[]
["2:34 p.m. Jan. 29, 2018"]
[]
["- Maria LaMagna"]
[]
["Mondelez doesn't plan to invest new money into proposed merger of Keurig and Dr. Pepper"]
[]
["8:09 a.m. Jan. 29, 2018"]
[]
["- Tomi Kilgore"]
[]
["Dr Pepper Snapple and Keurig Green Mountain to merge, creating Keurig Dr Pepper"]
[]
["7:56 a.m. Jan. 29, 2018"]
[]
["- Tonya Garcia"]
[]
["Dr Pepper Snapple Keurig deal expected to close in Q2"]
[]
["7:36 a.m. Jan. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Dr Pepper Snapple shares soar 27% premarket"]
[]
["7:37 a.m. Jan. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Dr Pepper Snapple Keurig merged entity expected to generate $600 mln in synergies"]
[]
["7:36 a.m. Jan. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Dr Snapple shareholders to receive $103.75 a share in special cash dividend, retain 13% of co."]
[]
["7:34 a.m. Jan. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Dr Pepper Snapple Keurig merged entity will have annual revenue of about $11 bln"]
[]
["7:35 a.m. Jan. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Dr Pepper Snapple and Keurig Green Mountain to merge"]
[]
["7:34 a.m. Jan. 29, 2018"]
[]
["- Ciara Linnane"]
[]
["Bitcoin could bankrupt you, but could it trigger a recession?"]
[]
["5:52 p.m. Dec. 11, 2017"]
[]
["- Tim Mullaney"]
[]
["Dr. Pepper Snapple price target lowered to $91 from $105 at CFRA"]
[]
["11:40 a.m. Oct. 25, 2017"]
[]
["- Tonya Garcia"]
[]
["Dr. Pepper Snapple shares down 6.4% in Wednesday trading"]
[]
["11:41 a.m. Oct. 25, 2017"]
[]
["- Tonya Garcia"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/dps"]
[]
["Other News on DPS"]
[]
["Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump "]
[]
["9:31 a.m. Today9:31 a.m. Feb. 10, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Here's Why Dr Pepper Snapple Investors Should Take Keurig's Money"]
[]
["8:08 p.m. Feb. 9, 2018"]
[]
["- Motley Fool"]
[]
["Kellogg (K) Q4 Earnings In Line, Revenues Beat Estimates"]
[]
["11:20 a.m. Feb. 8, 2018"]
[]
["- Zacks.com"]
[]
["Analyzing PepsiCoâ€™s Valuation before Its 4Q17 Results "]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Fiscal 4Q17 Results: Will Its Stock Gain Momentum? "]
[]
["11:14 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["Who Will Pull the Strings at Keurig Dr Pepper?"]
[]
["6:02 p.m. Feb. 6, 2018"]
[]
["- Motley Fool"]
[]
["Can Dunkin Brands Group Inc Stock Survive Its Latest Beating?"]
[]
["11:33 a.m. Feb. 6, 2018"]
[]
["- InvestorPlace.com"]
[]
["How Does PepsiCo Make Money? "]
[]
["10:56 a.m. Feb. 6, 2018"]
[]
["- Investopedia.com"]
[]
["Big Data Crushers Have Peaked For Now, Regardless Of Hortonworks' Upcoming Earnings"]
[]
["10:27 a.m. Feb. 6, 2018"]
[]
["- Seeking Alpha"]
[]
["Key Events for Consumer Stocks: February 5â€“9, 2018 "]
[]
["8:31 a.m. Feb. 6, 2018"]
[]
["- MarketRealist.com"]
[]
["Who Gained the Most in the Consumer Sector Last Week? "]
[]
["8:30 a.m. Feb. 6, 2018"]
[]
["- MarketRealist.com"]
[]
["What Happens If You Mix Coffee and Dr Pepper? Bob Gamgort Aims to Find Out."]
[]
["8:22 a.m. Feb. 6, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["What The Keurig-Dr Pepper Deal Means for SodaStream"]
[]
["8:18 a.m. Feb. 6, 2018"]
[]
["- Motley Fool"]
[]
["Should Investors Be Wary of the New Keurig Dr Pepper?"]
[]
["6:48 a.m. Feb. 6, 2018"]
[]
["- Motley Fool"]
[]
["Keurig Dr Pepper to Offer Investors an $11 Billion Soda and Coffee Business"]
[]
["4:05 p.m. Feb. 5, 2018"]
[]
["- Motley Fool"]
[]
["Why Dr Pepper Snapple Group, Inc. Stock Soared in January"]
[]
["2:57 p.m. Feb. 5, 2018"]
[]
["- Motley Fool"]
[]
["A Look at the Ingredient Companies Behind Keurig Dr Pepper"]
[]
["11:11 a.m. Feb. 5, 2018"]
[]
["- Motley Fool"]
[]
["Autus Asset Management, LLC Buys DowDuPont Inc, iShares Cohen & Steers REIT, Becton, ..."]
[]
["4:38 p.m. Feb. 1, 2018"]
[]
["- GuruFocus.com"]
[]
["Dr. Pepper Snapple - The Germans Have Arrived"]
[]
["12:09 p.m. Feb. 1, 2018"]
[]
["- Seeking Alpha"]
[]
["Mondelez (MDLZ) Q1 Earnings Top, Grows Internationally "]
[]
["7:33 a.m. Feb. 1, 2018"]
[]
["- Zacks.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["Dr Pepper Snapple Group, Inc."]
[]
["5301 Legacy Drive"]
[]
["Plano, Texas 75024-3109"]
[]
["Phone"]
[]
["1 9726737000"]
[]
["Industry"]
[]
["Non-Alcoholic Beverages/Drinks"]
[]
["Sector"]
[]
["Consumer Goods"]
[]
["Fiscal Year-end"]
[]
[43070]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$6.44B"]
[]
["Net Income"]
[]
["$847.00M"]
[]
["2016 Sales Growth"]
[]
[2.5000000000000001E-2]
[]
["Employees"]
[]
[20000]
[]
["Annual Report for DPS"]
[]
["/news/pressrelease/company/us/dps"]
[]
["Press Releases on DPS"]
[]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
[]
["4:35 p.m. Feb. 8, 2018"]
[]
["- PR Newswire - PRF"]
[]
["DR. PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Rigrodsky & Long, P.A. Announces Investigation of Merger"]
[]
["7:02 p.m. Feb. 7, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Morning Technical Insight on These Beverages Stocks -- Dr Pepper Snapple, Future FinTech, Leading Brands, and PepsiCo"]
[]
["6:05 a.m. Feb. 2, 2018"]
[]
["- PR Newswire - PRF"]
[]
["SHAREHOLDER ALERT: Levi & Korsinsky, LLP Notifies Investors of an Investigation Concerning Whether the Sale of Dr Pepper Snapple Group, Inc. to Keurig Green Mountain, Inc. is Fair to Shareholders"]
[]
["4:30 p.m. Feb. 1, 2018"]
[]
["- BusinessWire - BZX"]
[]
["DR PEPPER SNAPPLE GROUP, INC.SHAREHOLDER ALERT:Former SEC Attorney Willie Briscoe Investigates Sale to Keurig Green Mountain, Inc."]
[]
["11:22 a.m. Feb. 1, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Dr Pepper (DPS) Alert: Johnson Fistel Investigates Proposed Merger of Dr Pepper Snapple Group, Inc.; Are Shareholders Getting a Fair Deal?"]
[]
["7:00 p.m. Jan. 30, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Thinking about buying stock in Apple, Dr. Pepper Snapple Group, Lockheed Martin Corporation, Microsoft and Wynn Resorts"]
[]
["9:31 a.m. Jan. 29, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Dr Pepper Snapple and Keurig Green Mountain to Merge, Creating a Challenger in the Beverage Industry with a World-Class Portfolio of Iconic Brands and an Unrivaled Nationwide Distribution Capability"]
[]
["7:30 a.m. Jan. 29, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Dr Pepper Snapple Group To Webcast Conference Call And Slide Presentation On Fourth Quarter And Full Year 2017 Earnings"]
[]
["10:00 a.m. Jan. 22, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Dr Pepper & TSM Sponsorship Announcement"]
[]
["6:10 p.m. Jan. 19, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Dr Pepper Snapple Group and Keep America Beautiful Kick Off Sixth Year of Recycling Partnership"]
[]
["10:00 a.m. Jan. 18, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Dr Pepper Snapple Group and Keep America Beautiful Kick Off Sixth Year of Recycling Partnership"]
[]
["9:00 a.m. Jan. 18, 2018"]
[]
["- 3BL Media"]
[]
["This Morning's Technical Outlook on Consumer Goods Stocks -- Leading Brands, Pepsico, Dr Pepper Snapple, and Castle Brands"]
[]
["6:45 a.m. Dec. 21, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Ex-Dividend Alert: Dr Pepper Snapple Has a Dividend Yield of 2.46%; Will Trade Ex-Dividend on December 12, 2017"]
[]
["7:02 a.m. Dec. 12, 2017"]
[]
["- ACCESSWIRE"]
[]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
[]
["4:35 p.m. Nov. 16, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Earnings Review and Free Research Report: Dr Pepper Snapple Group's Revenue Increased 11.2%"]
[]
["7:02 a.m. Nov. 14, 2017"]
[]
["- ACCESSWIRE"]
[]
["Dr Pepper Snapple Group Reports Third Quarter 2017 Results"]
[]
["6:00 a.m. Oct. 25, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Dr Pepper Snapple Group, Inc. to Host Earnings Call"]
[]
["5:56 a.m. Oct. 25, 2017"]
[]
["- ACCESSWIRE"]
[]
["Dr Pepper Snapple Group To Webcast Conference Call And Slide Presentation On Third Quarter 2017 Earnings"]
[]
["9:00 a.m. Oct. 2, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Thinking about buying stock in Dr. Pepper Snapple Group, Ford, Nike, Transocean or Wayfair?"]
[]
["8:31 a.m. Sept. 25, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Mkwt Basic","index":246,"n_rows":648,"n_cols":9,"rows_kept":648,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["1:15p"]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
["1:13p"]
["Updated Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["DPS"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["NYSE"]
["DPS U.S.: NYSE"]
["Dr Pepper Snapple Group Inc."]
["Watchlist CreateDPSAlert"]
["DPSUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 5:10 p.m. EST Delayed quote"]
[116.71]
["0.00 0.00%"]
["After Hours Volume: 34.9K"]
["Close","Chg","Chg %"]
[116.71,-0.22,-1.9E-3,0]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["153.4% vs Avg."]
["Volume: 3M 65 Day Avg. - 1.9M "]
["Open: 117.11"]
["Close: 116.71"]
["116.25 Day Low/High 117.80"]
["Day Range"]
["83.23 52 Week Low/High 126.65"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $117.11 "]
["Day Range 116.25 - 117.80 "]
["52 Week Range 83.23 - 126.65 "]
["Market Cap $20.98B "]
["Shares Outstanding 180.54M "]
["Public Float 179.9M "]
["Beta 0.58 "]
["Rev. per Employee $331.25K "]
["P/E Ratio 29.30 "]
["EPS $3.98 "]
["Yield 1.99% "]
["Dividend $0.58 "]
["Ex-Dividend Date Mar 20, 2018 "]
["Short Interest 5.46M 01/31/18"]
["% of Float Shorted 3.04% "]
["Average Volume 1.94M "]
["Performance"]
["5 Day",-1.6799999999999999E-2]
["1 Month",0.22539999999999999]
["3 Month",0.35210000000000002]
["YTD",0.20250000000000001]
["1 Year",0.24740000000000001]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
["Dr Pepper Snapple price target raised to $125 from $91 at RBC Capital Markets"]
["Dr Pepper Snapple price target raised to $125 from $91 at RBC Capital Markets"]
[]
["Feb. 9, 2018 at 8:15 a.m. ET"]
["by Tonya Garcia"]
[]
["The big question about the Dr Pepper Snapple-Keurig merger—why?"]
["Jan. 31, 2018 at 4:31 p.m. ET"]
["by Tonya Garcia"]
["Dr. Pepper Snapple downgraded on questions about why it merged with Keurig"]
["Dr. Pepper Snapple Group Inc. was downgraded to market perform from outperform at Wells Fargo on questions about why the beverage company merged with Keurig Green Mountain. Its price target was raised to $124 from $112. \"In short, we're not entirely clear by see some benefits given expanded distribution, stepped up innovation and more allied brand type partnerships,\" analysts led by Bonnie Herzog wrote. Wells Fargo proposes a few reasons why the companies would combine, like JAB's plans for additional M&A in the future. But it's unclear. \"We believe enough uncertainty exists to keep shares range-bound in the near-term and are therefore reducing our rating to market perform,\" the note said. Dr. Pepper Snapple shares closed Monday up 22.4%, and shares are up 29% for the past year. The S&P 500 index is up 25.1% for the last 12 months."]
[]
["Jan. 30, 2018 at 7:40 a.m. ET"]
["by Tonya Garcia"]
["Dr. Pepper Snapple price target lowered to $112 from $124 at Wells Fargo"]
["Dr. Pepper Snapple price target lowered to $112 from $124 at Wells Fargo"]
[]
["Jan. 30, 2018 at 7:17 a.m. ET"]
["by Tonya Garcia"]
["Dr. Pepper Snapple downgraded to market perform from outperform at Wells Fargo"]
["Dr. Pepper Snapple downgraded to market perform from outperform at Wells Fargo"]
[]
["Jan. 30, 2018 at 7:17 a.m. ET"]
["by Tonya Garcia"]
[]
["Stocks have worst day of the year as 10-year bond yield trades at highest since 2014"]
["Jan. 29, 2018 at 4:28 p.m. ET"]
["by Barbara Kollmeyer"]
["Dow falls about 180 points, marks worst daily drop in nearly 5 months as Wall Street focuses on rising yields"]
["The Dow Jones Industrial Average logged a triple-digit drop on Monday, its worst one-day decline since early September, as the yield for benchmark 10-year Treasury note hit the highest level since April 2014 above 2.7%, raising concerns that rising borrowing costs could upend a relentless uptrend for equities. The Dow closed down about 177 points, or 0.7%, at 26,439, the S&P 500 index closed off 19 points, or 0.7%, at 2,853, registering its worst daily fall since August, while the Nasdaq Composite Index closed down 0.5% at 7,466. The slump for the blue-chip benchmark was the worst daily slide since Sept. 5, according to FactSet data. Anxiety over a coming State of the Union address from President Donald Trump set for Tuesday, an updated policy statement from the Federal Reserve on Wednesday, a monthly jobs report on Friday and corporate quarterly results throughout the week contributed to investor jitters. In corporate news, Dr Pepper Snapple Group Inc. soared 22% after a merger deal with privately held Keurig Green Mountain was announced early Monday. Meanwhile, shares of Wynn Resorts Ltd. finished off 6.5%, adding to losses from Friday, as investors reacted to allegations that founder Steve Wynn has a history of sexual misconduct."]
[]
["Jan. 29, 2018 at 4:27 p.m. ET"]
["by Mark DeCambre"]
[]
["Keurig to acquire Dr Pepper Snapple in biggest soft-drinks deal ever"]
["Jan. 29, 2018 at 3:00 p.m. ET"]
["by Cara Lombardo"]
[]
["Keurig pods could get cheaper after Snapple merger"]
["Jan. 29, 2018 at 2:34 p.m. ET"]
["by Maria LaMagna"]
["Mondelez doesn't plan to invest new money into proposed merger of Keurig and Dr. Pepper"]
["Mondelez International Inc. said Monday that it does not plan to invest new capital in Keurig Dr. Pepper, which would before after the proposed merger of Keurig Green Mountain Inc. and Dr. Pepper Snapple Group Inc. is completed. Mondelez said in a filing with the Securities and Exchange Commission that it currently owns a 24.24% stake in Keurig Green Mountain, and expects to own a 13% to 14% stake in the new Keurig Dr. Pepper. Mondelez said that it has entered into an agreement, in which it will not be allowed to sell any of its shares in the newly formed Keurig Dr. Pepper (KDP) for six months, and will have the right to nominate two directors to the new company's board of directors. If Mondelez's stake in KDP falls below 8%, it will have the right to nominate one board member, and if the stake falls below 5%, it would not have the right to nominate any board members. Mondelez's stock rose 0.5% in premarket trade, while Dr. Pepper Snapple shares soared 34%. Mondelez's stock has edged up 0.5% over the past 12 months through Friday, while the S&P 500 has gained 25%."]
[]
["Jan. 29, 2018 at 8:09 a.m. ET"]
["by Tomi Kilgore"]
["Dr Pepper Snapple and Keurig Green Mountain to merge, creating Keurig Dr Pepper"]
["Dr Pepper Snapple Group Inc. and Keurig Green Mountain announced plans Monday to merge, creating Keurig Dr Pepper. Dr Pepper Snapple shareholders will receive $103.75 per share as a special cash dividend and hold on to 13% of the newly merged company. Keurig shareholders will hold the other 87%. Dr Pepper Snapple shares shot up 39% in premarket trading after the announcement. The combined company would have pro forma revenue of about $11 billion. Keurig Dr Pepper brands would include the namesake Dr Pepper soft drinks, 7 Up, Sunkist and Green Mountain Coffee Roasters, which includes the Keurig single-serve coffee business. Global investment firm JAB Holding Co. will make a $9 billion equity investment as a part of the transaction financing, and will be the controlling shareholder when the transaction closes. Mondelez International Inc. , JAB's partner in Keurig, is slated to have about a 13% to 14% stake in the merged company. Mondelez shares are up 0.7% in premarket trading. Keurig Dr Pepper will target $600 million in synergies on an annualized basis by 2021. Keurig went private in 2016. Dr Pepper Snapple shares are up 6.2% over the past year, while the S&P 500 index is up 25.2% for the period."]
[]
["Jan. 29, 2018 at 7:56 a.m. ET"]
["by Tonya Garcia"]
["Dr Pepper Snapple shares soar 27% premarket"]
["Dr Pepper Snapple shares soar 27% premarket"]
[]
["Jan. 29, 2018 at 7:37 a.m. ET"]
["by Ciara Linnane"]
["Dr Pepper Snapple Keurig deal expected to close in Q2 "]
["Dr Pepper Snapple Keurig deal expected to close in Q2"]
[]
["Jan. 29, 2018 at 7:36 a.m. ET"]
["by Ciara Linnane"]
["Dr Pepper Snapple Keurig merged entity expected to generate $600 mln in synergies"]
["Dr Pepper Snapple Keurig merged entity expected to generate $600 mln in synergies"]
[]
["Jan. 29, 2018 at 7:36 a.m. ET"]
["by Ciara Linnane"]
["Dr Pepper Snapple Keurig merged entity will have annual revenue of about $11 bln"]
["Dr Pepper Snapple Keurig merged entity will have annual revenue of about $11 bln"]
[]
["Jan. 29, 2018 at 7:35 a.m. ET"]
["by Ciara Linnane"]
["Dr Snapple shareholders to receive $103.75 a share in special cash dividend, retain 13% of co."]
["Dr Snapple shareholders to receive $103.75 a share in special cash dividend, retain 13% of co."]
[]
["Jan. 29, 2018 at 7:34 a.m. ET"]
["by Ciara Linnane"]
["Dr Pepper Snapple and Keurig Green Mountain to merge"]
["Dr Pepper Snapple and Keurig Green Mountain to merge"]
[]
["Jan. 29, 2018 at 7:34 a.m. ET"]
["by Ciara Linnane"]
[]
["Bitcoin could bankrupt you, but could it trigger a recession? "]
["Dec. 11, 2017 at 5:52 p.m. ET"]
["by Tim Mullaney"]
["Dr. Pepper Snapple price target lowered to $91 from $105 at CFRA"]
[]
["Oct. 25, 2017 at 12:41 p.m. ET"]
["by Tonya Garcia"]
["Dr. Pepper Snapple shares down 6.4% in Wednesday trading"]
[]
["Oct. 25, 2017 at 12:41 p.m. ET"]
["by Tonya Garcia"]
["Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump "]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Feb. 10, 2018 at 9:31 a.m. ET"]
["on The Wall Street Journal"]
["What Happens If You Mix Coffee and Dr Pepper? Bob Gamgort Aims to Find Out."]
["Bob Gamgort has sold Americans Kool-Aid, Snickers and Duncan Hines cake mix. But can he pull off one of the biggest beverage deals of all time?"]
[]
["Feb. 6, 2018 at 8:22 a.m. ET"]
["on The Wall Street Journal"]
["Charting the Market"]
["A graphic look at selected stock activity for the week ended February 2, 2018. Includes Wynn Resorts, MetLife, and Harley-Davidson."]
[]
["Feb. 3, 2018 at 12:01 a.m. ET"]
["on Barron's Online"]
["Today’s Top Supply Chain and Logistics News From WSJ"]
["Delivering up-to-the minute news, analysis, interviews and explanatory journalism on logistics, supply-chain management, e-commerce and more"]
[]
["Jan. 30, 2018 at 7:01 a.m. ET"]
["on The Wall Street Journal"]
["Keurig to Acquire Dr Pepper Snapple in Largest Soft-Drink Deal Ever"]
["The combination gives Keurig, best known for its K-Cup coffee systems, an express lane to get its bottled coffee drinks into coolers at convenience stores, drugstores and other retailers."]
[]
["Jan. 29, 2018 at 6:41 p.m. ET"]
["on The Wall Street Journal"]
["Keurig-Dr Pepper: Why Coffee and Soda Might Just Mix "]
["Acquisitive German investment group JAB Holding is the force behind the Keurig Green Mountain-Dr Pepper Snapple merger. Expect more soda deals to come."]
[]
["Jan. 29, 2018 at 2:36 p.m. ET"]
["on The Wall Street Journal"]
["Stocks to Watch: Apple, Dr. Pepper, Lockheed Martin, Avon, Intel, Lowe’s, Wynn, Starbucks, AMD"]
["Among the companies with shares expected to trade actively in Monday's session are Apple Inc., Dr. Pepper Snapple Group Inc., Lockheed Martin Corp., Avon Products Inc. and Intel Corp."]
[]
["Jan. 29, 2018 at 9:33 a.m. ET"]
["on The Wall Street Journal"]
["The Morning Risk Report: Brexit May Weaken Employment Law in U.K."]
["In a report published Tuesday by the Fawcett Society, a charity focused on gender issues, a panel of legal experts, academics and policy makers called for curbs to government powers to amend employment laws under the withdrawal bill."]
[]
["Jan. 24, 2018 at 8:05 a.m. ET"]
["on The Wall Street Journal"]
["The Morning Ledger: M&A Revs Up in January, Spurred by Tax Overhaul"]
["M&A Revs Up in January, Spurred by Tax Overhaul; Teamsters seek to prohibit UPS from using drones or driverless vehicles; EU fines Qualcomm for abusing its position."]
[]
["Jan. 24, 2018 at 7:58 a.m. ET"]
["on The Wall Street Journal"]
["Sexual-Harassment Suit Naming Ad Agency Shines Light on Client Dealings "]
["A former staffer at IPG’s Initiative media agency claims she was sexually assaulted by an employee of Dr Pepper, an important client, and agency executives retaliated against her."]
[]
["Jan. 23, 2018 at 6:43 p.m. ET"]
["on The Wall Street Journal"]
["Gatorade Organic ‘Might’ve Been Too Little Too Late’"]
["PepsiCo’s Gatorade, a sideline staple for fatigued athletes that has long dominated the sports-drink market, needs a pick-me-up of its own as sales declined for the first time since 2012."]
[]
["Jan. 23, 2018 at 6:00 p.m. ET"]
["on The Wall Street Journal"]
["Can New Flavors Reverse Diet Coke’s Slump? "]
["Coca-Cola Co. hopes four new flavors of Diet Coke and skinnier, redesigned cans hitting U.S. shelves this week will lure back lapsed soda drinkers and young people who have moved on to LaCroix sparkling waters."]
[]
["Jan. 22, 2018 at 10:01 p.m. ET"]
["on The Wall Street Journal"]
["Americans Drink Their Sugar Differently, but Still Steadily"]
["The beverage industry is falling further behind in its drive to reduce the amount of calories Americans drink, as sales of diet sodas continue to slide and people consume more fountain drinks and sweetened tea."]
[]
["Dec. 22, 2017 at 2:00 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks Drop on Lackluster Earnings"]
["Oct. 25, 2017 at 5:28 p.m. ET"]
["on The Wall Street Journal"]
[]
["Stocks to Watch: AT&T, Boeing, Coca-Cola, Advanced Micro Devices, Chipotle, Visa"]
["Oct. 25, 2017 at 9:30 a.m. ET"]
["on The Wall Street Journal"]
[]
["AB InBev to Buy Energy-Drinks Maker Hiball for Undisclosed Terms"]
["Jul. 20, 2017 at 11:46 a.m. ET"]
["on The Wall Street Journal"]
["Mid-Year Roundtable:",null,null,null,null,null,null,null,"26 Investment Picks"]
[]
["Jun. 13, 2017 at 5:01 p.m. ET"]
["on Barron's"]
[]
["Coke and Pepsi Lose Some Fizz Amid Wall Street Downgrade"]
["Jun. 7, 2017 at 11:45 a.m. ET"]
["on The Wall Street Journal"]
[]
["When Viral Marketing Backfires"]
["Jun. 1, 2017 at 4:41 p.m. ET"]
["on The Wall Street Journal"]
[]
["Kobe Bryant Pursues Second Act as Director"]
["Apr. 18, 2017 at 10:00 a.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump "]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Feb. 10, 2018 at 9:31 a.m. ET"]
["on The Wall Street Journal"]
["Here's Why Dr Pepper Snapple Investors Should Take Keurig's Money"]
[]
["Feb. 9, 2018 at 8:08 p.m. ET"]
["on Motley Fool"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results "]
["Currently, PepsiCo is trading at a lower valuation multiple than other major players in the non-alcoholic beverage space."]
[]
["Feb. 8, 2018 at 11:15 a.m. ET"]
["on MarketRealist.com"]
["Kellogg (K) Q4 Earnings In Line, Revenues Beat Estimates"]
["Cost-saving initiatives and higher contribution from the acquisitions help Kellogg (K) offset the industry-wide soft consumption trends for packaged food items."]
[]
["Feb. 8, 2018 at 11:20 a.m. ET"]
["on Zacks.com"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum? "]
["PepsiCo (PEP) will announce its fiscal 4Q17 results on February 13, 2018. As of February 6, PepsiCo stock has declined 5.3% since the beginning of 2018."]
[]
["Feb. 8, 2018 at 11:14 a.m. ET"]
["on MarketRealist.com"]
["Who Will Pull the Strings at Keurig Dr Pepper?"]
[]
["Feb. 6, 2018 at 6:02 p.m. ET"]
["on Motley Fool"]
["Can Dunkin Brands Group Inc Stock Survive Its Latest Beating?"]
["Can Dunkin Brands Group Inc Stock Survive Its Latest Beating?"]
[]
["Feb. 6, 2018 at 11:33 a.m. ET"]
["on InvestorPlace.com"]
["Key Events for Consumer Stocks: February 5–9, 2018 "]
["On February 2, SocGen upgraded Mondelez International (MDLZ) to “buy” from “hold” and raised the target price to $55 from $45."]
[]
["Feb. 6, 2018 at 8:31 a.m. ET"]
["on MarketRealist.com"]
["How Does PepsiCo Make Money? "]
["A look at how snack and beverage behemoth PepsiCo operates and its key regional markets and products."]
[]
["Feb. 6, 2018 at 10:56 a.m. ET"]
["on Investopedia.com"]
["Big Data Crushers Have Peaked For Now, Regardless Of Hortonworks' Upcoming Earnings"]
["Big Data Crushers Have Peaked For Now, Regardless Of Hortonworks' Upcoming Earnings"]
[]
["Feb. 6, 2018 at 10:27 a.m. ET"]
["on Seeking Alpha"]
["Who Gained the Most in the Consumer Sector Last Week? "]
["Mondelez International (MDLZ) announced its fiscal 4Q17 results on January 31 after the markets closed. The revenue for the quarter rose 2.8% YoY."]
[]
["Feb. 6, 2018 at 8:30 a.m. ET"]
["on MarketRealist.com"]
["What The Keurig-Dr Pepper Deal Means for SodaStream"]
[]
["Feb. 6, 2018 at 8:18 a.m. ET"]
["on Motley Fool"]
["What Happens If You Mix Coffee and Dr Pepper? Bob Gamgort Aims to Find Out."]
["Bob Gamgort has sold Americans Kool-Aid, Snickers and Duncan Hines cake mix. But can he pull off one of the biggest beverage deals of all time?"]
[]
["Feb. 6, 2018 at 8:22 a.m. ET"]
["on The Wall Street Journal"]
["Should Investors Be Wary of the New Keurig Dr Pepper?"]
[]
["Feb. 6, 2018 at 6:48 a.m. ET"]
["on Motley Fool"]
["Keurig Dr Pepper to Offer Investors an $11 Billion Soda and Coffee Business"]
[]
["Feb. 5, 2018 at 4:05 p.m. ET"]
["on Motley Fool"]
["Why Dr Pepper Snapple Group, Inc. Stock Soared in January"]
[]
["Feb. 5, 2018 at 2:57 p.m. ET"]
["on Motley Fool"]
["A Look at the Ingredient Companies Behind Keurig Dr Pepper"]
[]
["Feb. 5, 2018 at 11:11 a.m. ET"]
["on Motley Fool"]
["Autus Asset Management, LLC Buys DowDuPont Inc, iShares Cohen & Steers REIT, Becton, ..."]
["Autus Asset Management, LLC Buys DowDuPont Inc, iShares Cohen & Steers REIT, Becton, Dickinson and Co, Sells Intuitive Surgical Inc, Stericycle Inc, C.R. Bard Inc"]
[]
["Feb. 1, 2018 at 4:38 p.m. ET"]
["on GuruFocus.com"]
["Dr. Pepper Snapple - The Germans Have Arrived"]
["Dr. Pepper Snapple - The Germans Have Arrived"]
[]
["Feb. 1, 2018 at 12:09 p.m. ET"]
["on Seeking Alpha"]
["Mondelez (MDLZ) Q1 Earnings Top, Grows Internationally "]
["Mondelez's (MDLZ) Q4 earnings surpass the Zacks Consensus Estimate, courtesy of a solid demand from key brands."]
[]
["Feb. 1, 2018 at 7:33 a.m. ET"]
["on Zacks.com"]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
[]
["Feb. 8, 2018 at 4:35 p.m. ET"]
["on PR Newswire - PRF"]
["DR. PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Rigrodsky & Long,  P.A. Announces Investigation of Merger"]
["DR. PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Rigrodsky & Long,  P.A. Announces Investigation of Merger"]
[]
["Feb. 7, 2018 at 7:02 p.m. ET"]
["on BusinessWire - BZX"]
["Morning Technical Insight on These Beverages Stocks -- Dr Pepper Snapple, Future FinTech, Leading Brands, and PepsiCo"]
["Morning Technical Insight on These Beverages Stocks -- Dr Pepper Snapple, Future FinTech, Leading Brands, and PepsiCo"]
[]
["Feb. 2, 2018 at 6:05 a.m. ET"]
["on PR Newswire - PRF"]
["SHAREHOLDER ALERT: Levi & Korsinsky, LLP Notifies Investors of an  Investigation Concerning Whether the Sale of Dr Pepper Snapple Group,  Inc. to Keurig Green Mountain, Inc. is Fair to Shareholders"]
["SHAREHOLDER ALERT: Levi & Korsinsky, LLP Notifies Investors of an  Investigation Concerning Whether the Sale of Dr Pepper Snapple Group,  Inc. to Keurig Green Mountain, Inc. is Fair to Shareholders"]
[]
["Feb. 1, 2018 at 4:30 p.m. ET"]
["on BusinessWire - BZX"]
["DR PEPPER SNAPPLE GROUP, INC.SHAREHOLDER ALERT:Former  SEC Attorney Willie Briscoe Investigates Sale to Keurig Green Mountain,  Inc."]
["DR PEPPER SNAPPLE GROUP, INC.SHAREHOLDER ALERT:Former  SEC Attorney Willie Briscoe Investigates Sale to Keurig Green Mountain,  Inc."]
[]
["Feb. 1, 2018 at 11:22 a.m. ET"]
["on BusinessWire - BZX"]
["Dr Pepper (DPS) Alert: Johnson Fistel Investigates Proposed Merger of Dr Pepper Snapple Group, Inc.; Are Shareholders Getting a Fair Deal?"]
["Dr Pepper (DPS) Alert: Johnson Fistel Investigates Proposed Merger of Dr Pepper Snapple Group, Inc.; Are Shareholders Getting a Fair Deal?"]
[]
["Jan. 30, 2018 at 7:00 p.m. ET"]
["on PR Newswire - PRF"]
["Thinking about buying stock in Apple, Dr. Pepper Snapple Group, Lockheed Martin Corporation, Microsoft and Wynn Resorts"]
["Thinking about buying stock in Apple, Dr. Pepper Snapple Group, Lockheed Martin Corporation, Microsoft and Wynn Resorts"]
[]
["Jan. 29, 2018 at 9:31 a.m. ET"]
["on PR Newswire - PRF"]
["Dr Pepper Snapple and Keurig Green Mountain to Merge, Creating a  Challenger in the Beverage Industry with a World-Class Portfolio of  Iconic Brands and an Unrivaled Nationwide Distribution Capability"]
["Dr Pepper Snapple and Keurig Green Mountain to Merge, Creating a  Challenger in the Beverage Industry with a World-Class Portfolio of  Iconic Brands and an Unrivaled Nationwide Distribution Capability"]
[]
["Jan. 29, 2018 at 7:30 a.m. ET"]
["on BusinessWire - BZX"]
["Dr Pepper Snapple Group To Webcast Conference Call And Slide Presentation On Fourth Quarter And Full Year 2017 Earnings"]
["Dr Pepper Snapple Group To Webcast Conference Call And Slide Presentation On Fourth Quarter And Full Year 2017 Earnings"]
[]
["Jan. 22, 2018 at 10:00 a.m. ET"]
["on PR Newswire - PRF"]
["Dr Pepper & TSM Sponsorship Announcement"]
["Dr Pepper & TSM Sponsorship Announcement"]
[]
["Jan. 19, 2018 at 6:10 p.m. ET"]
["on PR Newswire - PRF"]
["Dr Pepper Snapple Group and Keep America Beautiful Kick Off Sixth Year of Recycling Partnership"]
["Dr Pepper Snapple Group and Keep America Beautiful Kick Off Sixth Year of Recycling Partnership"]
[]
["Jan. 18, 2018 at 10:00 a.m. ET"]
["on PR Newswire - PRF"]
["Dr Pepper Snapple Group and Keep America Beautiful Kick Off Sixth Year of Recycling Partnership"]
["Dr Pepper Snapple Group and Keep America Beautiful Kick Off Sixth Year of Recycling Partnership"]
[]
["Jan. 18, 2018 at 9:00 a.m. ET"]
["on 3BL Media"]
["This Morning's Technical Outlook on Consumer Goods Stocks -- Leading Brands, Pepsico, Dr Pepper Snapple, and Castle Brands"]
["This Morning's Technical Outlook on Consumer Goods Stocks -- Leading Brands, Pepsico, Dr Pepper Snapple, and Castle Brands"]
[]
["Dec. 21, 2017 at 6:45 a.m. ET"]
["on PR Newswire - PRF"]
["Ex-Dividend Alert: Dr Pepper Snapple Has a Dividend Yield of 2.46%; Will Trade Ex-Dividend on December 12, 2017"]
["Ex-Dividend Alert: Dr Pepper Snapple Has a Dividend Yield of 2.46%; Will Trade Ex-Dividend on December 12, 2017"]
[]
["Dec. 12, 2017 at 7:02 a.m. ET"]
["on ACCESSWIRE"]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
[]
["Nov. 16, 2017 at 4:35 p.m. ET"]
["on PR Newswire - PRF"]
["Earnings Review and Free Research Report: Dr Pepper Snapple Group's Revenue Increased 11.2%"]
["Earnings Review and Free Research Report: Dr Pepper Snapple Group's Revenue Increased 11.2%"]
[]
["Nov. 14, 2017 at 7:02 a.m. ET"]
["on ACCESSWIRE"]
["Dr Pepper Snapple Group Reports Third Quarter 2017 Results"]
[]
["Oct. 25, 2017 at 7:00 a.m. ET"]
["on PR Newswire - PRF"]
["Dr Pepper Snapple Group, Inc. to Host Earnings Call"]
[]
["Oct. 25, 2017 at 6:56 a.m. ET"]
["on ACCESSWIRE"]
["Dr Pepper Snapple Group To Webcast Conference Call And Slide Presentation On Third Quarter 2017 Earnings"]
[]
["Oct. 2, 2017 at 10:00 a.m. ET"]
["on PR Newswire - PRF"]
["Thinking about buying stock in Dr. Pepper Snapple Group, Ford, Nike, Transocean or Wayfair?"]
[]
["Sep. 25, 2017 at 9:31 a.m. ET"]
["on PR Newswire - PRF"]
[]
["Dr Pepper Snapple Group Inc."]
[]
["Dr Pepper Snapple Group, Inc. engages in the manufacturing, marketing and distribution of non-alcoholic beverages with a portfolio of flavored carbonated soft drinks and non-carbonated beverages. It operates through the following segments: Beverage Concentrates, Packaged Beverages, and Latin America Beverages. The Beverage Concentrates segment involves in manufacturing and selling carbonated soft drinks and other branded concentrates and syrup. The Packaged Beverages segment offers manufacturing and distribution of packaged beverages and other products through both direct store delivery system and warehouse direct delivery system. The Latin America Beverages segment includes manufacturing and distribution of concentrates, syrup and finished beverages. The company was founded on May 7, 2008 and is headquartered in Plano, TX.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 18 Full Ratings "]
["Barclays: Combined Dr Pepper Snapple, Keurig Are Undervalued"]
[]
["Feb. 6, 2018 at 1:12 p.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["Feb. 6, 2018 at 9:52 a.m. ET"]
["on Benzinga.com"]
["Benzinga's Top Upgrades, Downgrades For February 1, 2018"]
[]
["Feb. 1, 2018 at 9:15 a.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Cott Corp.",-5.1999999999999998E-3,"$2.11B"]
["Coca-Cola Bottling Co. Consolidated",-1.6000000000000001E-3,"$1.7B"]
["National Beverage Corp.",-1.7000000000000001E-2,"$4.44B"]
["Coca-Cola Co.",6.9999999999999999E-4,"$183.76B"]
["Jones Soda Co.",0,"$15.21M"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["SHLM 2.39% "]
["USM 0.58% "]
["ETR 2.93% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"DPS Yahoo Gr","index":247,"n_rows":280,"n_cols":5,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["Dr Pepper Snapple Group, Inc. (DPS)"]
["NYSE - NYSE Delayed Price. Currency in USD"]
["116.71-0.22 (-0.19%)"]
["At close: 4:05PM EST"]
["People also watch"]
["CPBTAPELHRLCLX"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",116.93]
["Open",117.11]
["Bid","117.00 x 2800"]
["Ask","118.78 x 100"]
["Day's Range","116.25 - 117.80"]
["52 Week Range","81.70 - 126.65"]
["Volume",3014584]
["Avg. Volume",1975551]
["Market Cap","20.978B"]
["Beta",0.85]
["PE Ratio (TTM)",29.27]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","2.32 (1.98%)"]
["Ex-Dividend Date",43082]
["1y Target Est",120.47]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",18,17,20,19]
["Avg. Estimate",1.1599999999999999,1.04,4.51,5.18]
["Low Estimate",1.1000000000000001,0.88,4.28,4.6399999999999997]
["High Estimate",1.18,1.19,4.5599999999999996,5.82]
["Year Ago EPS",1.04,1.01,4.3899999999999997,4.51]
["Revenue Estimate","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["No. of Analysts",15,12,19,19]
["Avg. Estimate","1.66B","1.57B","6.71B","6.95B"]
["Low Estimate","1.64B","1.53B","6.69B","6.82B"]
["High Estimate","1.68B","1.6B","6.73B","7.01B"]
["Year Ago Sales","1.58B","1.51B","6.44B","6.71B"]
["Sales Growth (year/est)",5.1999999999999998E-2,4.1000000000000002E-2,4.2000000000000003E-2,3.5999999999999997E-2]
["Earnings History",42734,42824,42915,43007]
["EPS Est.",1.06,0.97,1.28,1.1599999999999999]
["EPS Actual",1.04,1.01,1.25,1.1000000000000001]
["Difference",-0.02,0.04,-0.03,-0.06]
["Surprise %",-1.9E-2,4.1000000000000002E-2,-2.3E-2,-5.1999999999999998E-2]
["EPS Trend","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Current Estimate",1.1599999999999999,1.04,4.51,5.18]
["7 Days Ago",1.1599999999999999,1.02,4.51,5.17]
["30 Days Ago",1.1599999999999999,1.01,4.51,5.08]
["60 Days Ago",1.1599999999999999,0.96,4.5199999999999996,4.8600000000000003]
["90 Days Ago",1.1599999999999999,0.96,4.5199999999999996,4.8600000000000003]
["EPS Revisions","Current Qtr. (Dec 2017)","Next Qtr. (Mar 2018)","Current Year (2017)","Next Year (2018)"]
["Up Last 7 Days","N/A",1,"N/A",1]
["Up Last 30 Days",1,2,2,2]
["Down Last 30 Days",1,"N/A",1,1]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","DPS","Industry","Sector","S&P 500"]
["Current Qtr.",0.115,"N/A","N/A",0.32]
["Next Qtr.",0.03,"N/A","N/A",0.38]
["Current Year",2.7E-2,"N/A","N/A",0.15]
["Next Year",0.14899999999999999,"N/A","N/A",0.12]
["Next 5 Years (per annum)",0.115,"N/A","N/A",0.12]
["Past 5 Years (per annum)",9.3100000000000002E-2,"N/A","N/A","N/A"]
["The Wall Street Journal•4 hours ago"]
["[$$] Coca-Cola, PepsiCo Try New Ways to Combat Soda Slump"]
["Coca-Cola, PepsiCo and Dr Pepper Snapple have been remaking themselves for the past decade, adding products like kombucha tea and coconut water as consumers migrate to less sugary drinks."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Motley Fool•17 hours ago"]
["Here's Why Dr Pepper Snapple Investors Should Take Keurig's Money"]
["Its own progress has stumbled."]
["Business Wire•21 hours ago"]
["DR PEPPER SNAPPLE INVESTOR ALERT by the Former Attorney General of Louisiana: Kahn Swick & Foti, LLC Investigates Adequacy of Price and Process in Proposed Sale of Dr Pepper Snapple Group, Inc."]
["Former Attorney General of Louisiana Charles C. Foti, Jr., Esq. and the law firm of Kahn Swick & Foti, LLC are investigating the proposed sale of Dr Pepper Snapple Group, Inc."]
[]
["Market Realist•yesterday"]
["Analyzing PepsiCo’s Valuation before Its 4Q17 Results"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?"]
[]
["PR Newswire•2 days ago"]
["Dr Pepper Snapple Group Declares Quarterly Dividend"]
["PLANO, Texas , Feb. 8, 2018 /PRNewswire/ -- Dr Pepper Snapple Group, Inc. (NYSE: DPS) today announced that its Board of Directors declared a quarterly dividend of $0.58 per share on the company's common ..."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
["Fortune•2 days ago"]
["PepsiCo Challenges LaCroix in the Sparkling Water Wars With ‘Bubly’"]
["There will be eight flavors and monosyllabic greetings on bottles."]
[]
["Market Realist•2 days ago"]
["PepsiCo’s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
["Will PepsiCo Impress Investors with Strong Fiscal 4Q17 Results?Movement in 2018"]
["The Wall Street Journal•3 days ago"]
["[$$] What Happens If You Mix Keurig Coffee and Dr Pepper? Bob Gamgort Aims to Find Out."]
["Bob Gamgort has sold Americans Kool-Aid, Snickers and Duncan Hines cake mix. But can he pull off one of the biggest beverage deals of all time?"]
["Business Wire•3 days ago"]
["DR. PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Rigrodsky & Long, P.A. Announces Investigation of Merger"]
["Rigrodsky & Long, P.A.:"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
["GuruFocus.com•3 days ago"]
["Keurig-Dr Pepper Merger Stirs Up Trouble for Coke and Pepsi"]
["The $21 billion deal will create intense competition among beverage companies but the industry has bigger problems"]
["Motley Fool•4 days ago"]
["Who Will Pull the Strings at Keurig Dr Pepper?"]
["JAB is pouring $9 billion into the deal to win controlling interest of the publicly traded company."]
["Benzinga•4 days ago"]
["Barclays: Combined Dr Pepper Snapple, Keurig Are Undervalued"]
["Dr Pepper Snapple Group Inc. (NYSE: DPS ) and privately owned Keurig Green Mountain Inc announced an $18.7-billion deal Jan. 29 to merge the two brands, with Dr Pepper Snapple shareholders receiving $103.75 ..."]
[]
["Market Realist•4 days ago"]
["Key Events for Consumer Stocks: February 5–9, 2018"]
["On February 2, SocGen upgraded Mondelez International (MDLZ) to “buy” from “hold” and raised the target price to $55 from $45. On February 2, Credit Suisse downgraded Hershey (HSY) to “neutral” from “outperform” and cut the target price to $115 from $129. On January 30, Deutsche Bank downgraded Dr Pepper Snapple Group (DPS) to “hold” from “buy” and raised the target price to $123 from $114."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
["InvestorPlace•4 days ago"]
["Can Dunkin Brands Group Inc Stock Survive Its Latest Beating?"]
["Dunkin Brands Group Inc (NASDAQ:DNKN) delivered earnings Feb. 6 that slightly beat estimates, but not by enough to resist the market’s down opening. In fact, DNKN stock is down more than 2% at the time of this writing. The previous year’s fourth quarter had an extra week in it. The earnings beat consensus estimates by 1-cent-per-share, but fell 1-cent short of the 65-cents-per-share “whisper number” analysts had been hoping for."]
["Investopedia•4 days ago"]
["How Does PepsiCo Make Money?"]
["A look at how snack and beverage behemoth PepsiCo operates and its key regional markets and products."]
[]
["Market Realist•4 days ago"]
["Who Gained the Most in the Consumer Sector Last Week?"]
["Consumer Sector: Reviewing Important Updates for Investors"]
[]
["Motley Fool•4 days ago"]
["What the Keurig-Dr Pepper Deal Means for SodaStream"]
["Shares of the DIY soda maker sold off on the news, but the deal could make it a more appealing acquisition target."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Motley Fool•4 days ago"]
["Should Investors Be Wary of the New Keurig Dr Pepper?"]
["A merger that left many investors scratching their heads."]
["Motley Fool•5 days ago"]
["Keurig Dr Pepper to Offer Investors an $11 Billion Soda and Coffee Business"]
["On the surface, the two companies gain some efficiencies ... but not much else."]
[]
["Motley Fool•5 days ago"]
["Why Dr Pepper Snapple Group, Inc. Stock Soared in January"]
["Shares of the beverage giant jumped after it said it would merge with Keurig. Here's what you need to know."]
["Motley Fool•5 days ago"]
["A Look at the Ingredient Companies Behind Keurig Dr Pepper"]
["The recently announced deal brings hot and cold beverages together under one roof."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
[]
["PR Newswire•9 days ago"]
["DR PEPPER SNAPPLE INVESTOR ALERT BY THE FORMER ATTORNEY GENERAL OF LOUISIANA: Kahn Swick & Foti, LLC Investigates Adequacy of Price and Process in Proposed Sale of Dr Pepper Snapple Group, Inc."]
["NEW ORLEANS , Feb. 1, 2018 /PRNewswire/ -- Former Attorney General of Louisiana Charles C. Foti, Jr., Esq. and the law firm of Kahn Swick & Foti, LLC (\"KSF\") are investigating the proposed sale ..."]
["Business Wire•9 days ago"]
["SHAREHOLDER ALERT: Levi & Korsinsky, LLP Notifies Investors of an Investigation Concerning Whether the Sale of Dr Pepper Snapple Group, Inc. to Keurig Green Mountain, Inc. is Fair to Shareholders"]
["The following statement is being issued by Levi & Korsinsky, LLP:"]
["Business Wire•9 days ago"]
["DR PEPPER SNAPPLE GROUP, INC. SHAREHOLDER ALERT: Former SEC Attorney Willie Briscoe Investigates Sale to Keurig Green Mountain, Inc."]
["Former United States Securities and Exchange Commission attorney Willie Briscoe is investigating potential claims against the Board of Directors of Dr Pepper Snapple Group, Inc. concerning the sale to Keurig Green Mountain, Inc."]
[]
["Bloomberg Video•4 days ago"]
["Keurig CEO Says Market Jitters Won't Hurt Dr. Pepper Deal"]
["Feb.06 -- Robert Gamgort, Keurig Green Mountain chief executive officer, discusses the company's agreement to take control of Dr Pepper Snapple Group Inc. with Bloomberg's Ed Hammond on \"Bloomberg Markets.\""]
["Recommendation Rating"]
[]
[2.6]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (15)"]
[]
["Current 116.71"]
["Average 120.47"]
["Low 91.00"]
["High 130.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"DPS Mktwth Gr","index":248,"n_rows":376,"n_cols":5,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",124.47]
["Number of Ratings:",18,"Current Quarters Estimate:",1.1599999999999999]
["FY Report Date:",43070,"Current Year's Estimate:",4.5]
["Last Quarter's Earnings:",1.1000000000000001,"Median PE on CY Estimate:",21.47]
["Year Ago Earnings:",4.41,"Next Fiscal Year Estimate:",5.22]
[null,null,"Median PE on Next FY Estimate:",22.16]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",16,13,17,16]
["Mean Estimate",1.1599999999999999,1.03,4.5,5.22]
["High Estimates",1.18,1.1499999999999999,4.5599999999999996,5.77]
["Low Estimates",1.1000000000000001,0.88,4.28,4.6399999999999997]
["Coefficient Variance",1.76,8.48,1.36,7.89]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",5,8,7]
["OVERWEIGHT",0,0,0]
["HOLD",13,14,14]
["UNDERWEIGHT",0,1,1]
["SELL",0,0,0]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Analyzing PepsiCoâ€™s Valuation before Its 4Q17 Results"]
[]
["11:15 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["PepsiCoâ€™s Fiscal 4Q17 Results: Will Its Stock Gain Momentum?"]
[]
["11:14 a.m. Feb. 8, 2018"]
[]
["- MarketRealist.com"]
[]
["How Monster Beverageâ€™s 3Q17 Results Affected Its Valuation"]
[]
["4:08 p.m. Nov. 10, 2017"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Barclays: Combined Dr Pepper Snapple, Keurig Are Undervalued"]
[]
["1:11 p.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For February 6, 2018"]
[]
["10:04 a.m. Feb. 6, 2018"]
[]
["- Benzinga.com"]
[]
["Benzinga's Top Upgrades, Downgrades For February 1, 2018"]
[]
["9:29 a.m. Feb. 1, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Income Qtr","index":249,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Dr Pepper Snapple Group Inc."]
["View Ratios"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Sales/Revenue","1.68B","1.58B","1.51B","1.8B","1.74B"]
["Sales Growth","-",-6.0699999999999997E-2,-4.3099999999999999E-2,0.19009999999999999,-3.1699999999999999E-2]
["Cost of Goods Sold (COGS) incl. D&A","709M","652M","671M","737M","749M"]
["COGS excluding D&A","654M","594M","611M","682M","692M"]
["Depreciation & Amortization Expense","55M","58M","60M","55M","57M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-8.0399999999999999E-2,2.9100000000000001E-2,9.8400000000000001E-2,1.6299999999999999E-2]
["Gross Income","971M","926M","839M","1.06B","991M"]
["Gross Income Growth","-",-4.6300000000000001E-2,-9.4E-2,0.26340000000000002,-6.5100000000000005E-2]
["Gross Profit Margin","-","-","-","-",0.56950000000000001,"NA"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["SG&A Expense","604M","590M","633M","690M","660M"]
["Research & Development","-","-","-","-","-"]
["Other SG&A","604M","590M","633M","690M","660M"]
["SGA Growth","-",-2.3199999999999998E-2,7.2900000000000006E-2,0.09,-4.3499999999999997E-2]
["Other Operating Expense","-","-","-","-","-"]
["Unusual Expense","(10M)","31M","(50M)","49M","(7M)"]
["EBIT after Unusual Expense","10M","(31M)","50M","(49M)","7M"]
["Non Operating Income/Expense","(3M)","(1M)","34M","6M","19M"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","32M","48M","43M","45M","41M"]
["Interest Expense Growth","-",0.5,-0.1042,4.65E-2,-8.8900000000000007E-2]
["Gross Interest Expense","33M","49M","43M","45M","41M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","343M","257M","248M","283M","317M"]
["Pretax Income Growth","-",-0.25069999999999998,-3.5000000000000003E-2,0.1411,0.1201]
["Pretax Margin","-","-","-","-",0.1822,"NA"]
["Income Tax","102M","91M","71M","94M","114M"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","(1M)","(1M)","-","(1M)","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","240M","165M","177M","188M","203M"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","240M","165M","177M","188M","203M"]
["Net Income Growth","-",-0.3125,7.2700000000000001E-2,6.2100000000000002E-2,7.9799999999999996E-2]
["Net Margin Growth","-","-","-","-",0.1167,"NA"]
["Extraordinaries & Discontinued Operations","-","-","-","-","-"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","-","-","-","-"]
["Net Income After Extraordinaries","240M","165M","177M","188M","203M"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","240M","165M","177M","188M","203M"]
["EPS (Basic)",1.3,0.9,0.97,1.03,1.1200000000000001]
["EPS (Basic) Growth","-",-0.30769999999999997,7.7799999999999994E-2,5.79E-2,9.1399999999999995E-2]
["Basic Shares Outstanding","184.8M","183.6M","183.4M","183.2M","181.4M"]
["EPS (Diluted)",1.29,0.89,0.96,1.02,1.1100000000000001]
["EPS (Diluted) Growth","-",-0.3075,7.4700000000000003E-2,6.25E-2,8.8200000000000001E-2]
["Diluted Shares Outstanding","185.7M","184.7M","184.6M","183.7M","182.1M"]
["EBITDA","422M","394M","266M","425M","388M"]
["EBITDA Growth","-",-6.6400000000000001E-2,-0.32490000000000002,0.59770000000000001,-8.7099999999999997E-2]
["EBITDA Margin","-","-","-","-",0.223,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:16 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Balance Qtr","index":250,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Dr Pepper Snapple Group Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash & Short Term Investments","629M","1.81B","177M","390M","176M"]
["Cash Only","620M","1.79B","160M","375M","155M"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",1.8712,-0.90200000000000002,1.2034,-0.54869999999999997]
["Cash & ST Investments / Total Assets",7.2499999999999995E-2,0.1845,1.77E-2,3.78E-2,1.7500000000000002E-2]
["Total Accounts Receivable","640M","646M","661M","748M","706M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","-","3M","-","-","-"]
["Bad Debt/Doubtful Accounts","-","(3M)","-","-","-"]
["Other Receivables","59M","51M","55M","50M","47M"]
["Accounts Receivable Growth","-",9.4000000000000004E-3,2.3199999999999998E-2,0.13159999999999999,-5.6099999999999997E-2]
["Accounts Receivable Turnover",2.63,2.44,2.2799999999999998,2.4,2.46]
["Inventories","226M","202M","246M","267M","261M"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","107M","82M","163M","150M","123M"]
["Miscellaneous Current Assets","63M","64M","77M","64M","59M"]
["Total Current Assets","1.6B","2.74B","1.25B","1.56B","1.27B"]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Property, Plant & Equipment","1.12B","1.14B","1.13B","1.12B","1.13B"]
["Property, Plant & Equipment - Gross","-","2.72B","-","-","-"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","-","253M","-","-","-"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","-","1.58B","-","-","-"]
["Total Investments and Advances","152M","115M","128M","110M","116M"]
["Other Long-Term Investments","112M","76M","104M","86M","91M"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","5.65B","5.65B","7.34B","7.35B","7.35B"]
["Net Goodwill","2.99B","2.99B","3.56B","3.56B","3.56B"]
["Net Other Intangibles","2.66B","2.66B","3.78B","3.79B","3.79B"]
["Other Assets","82M","91M","101M","121M","123M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","8.67B","9.79B","10.01B","10.32B","10.04B"]
["Assets - Total - Growth","-",0.12889999999999999,2.2200000000000001E-2,3.1099999999999999E-2,-2.7099999999999999E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","368M","10M","10M","312M","82M"]
["Short Term Debt","-","-","-","301M","70M"]
["Current Portion of Long Term Debt","368M","10M","10M","11M","12M"]
["Accounts Payable","311M","303M","353M","367M","387M"]
["Accounts Payable Growth","-",-2.5700000000000001E-2,0.16500000000000001,3.9699999999999999E-2,5.45E-2]
["Income Tax Payable","52M","4M","24M","41M","10M"]
["Other Current Liabilities","752M","734M","760M","860M","880M"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","544M","503M","577M","656M","661M"]
["Total Current Liabilities","1.48B","1.05B","1.15B","1.58B","1.36B"]
["Long-Term Debt","2.96B","4.47B","4.47B","4.39B","4.4B"]
["Long-Term Debt excl. Capitalized Leases","2.82B","4.33B","4.32B","4.23B","4.23B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","138M","143M","147M","162M","172M"]
["Provision for Risks & Charges","100M","108M","130M","132M","98M"]
["Deferred Taxes","719M","750M","779M","798M","817M"]
["Deferred Taxes - Credit","781M","812M","842M","859M","877M"]
["Deferred Taxes - Debit","62M","62M","63M","61M","60M"]
["Other Liabilities","1.22B","1.22B","1.23B","1.2B","1.18B"]
["Other Liabilities (excl. Deferred Income)","90M","101M","128M","116M","106M"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","6.54B","7.66B","7.82B","8.16B","7.91B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.75449999999999995,0.78200000000000003,0.78090000000000004,0.79120000000000001,0.78790000000000004]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","2.13B","2.13B","2.19B","2.16B","2.13B"]
["Common Stock Par/Carry Value","2M","2M","2M","2M","2M"]
["Retained Earnings","2.25B","2.27B","2.34B","2.35B","2.31B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(149M)","(164M)","(139M)","(127M)","(126M)"]
["Unrealized Gain/Loss Marketable Securities","-","-","-","-","-"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","-","-","-","-","-"]
["Common Equity / Total Assets",0.2455,0.218,0.21909999999999999,0.20880000000000001,0.21210000000000001]
["Total Shareholders' Equity","2.13B","2.13B","2.19B","2.16B","2.13B"]
["Total Shareholders' Equity / Total Assets",0.2455,0.218,0.21909999999999999,0.20880000000000001,0.21210000000000001]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","2.13B","2.13B","2.19B","2.16B","2.13B"]
["Liabilities & Shareholders' Equity","8.67B","9.79B","10.01B","10.32B","10.04B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:17 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"DPS Cash Qtr","index":251,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["Dr Pepper Snapple Group Inc."]
["NYSE: DPS"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["Dr Pepper Snapple Group Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 5:10 p.m."]
[]
["DPS"]
["/quotes/zigman/507521/composite"]
[]
["$"]
[]
[116.71]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 34,856"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/507521/composite"]
[]
["Previous close"]
[]
[116.93]
[]
[116.71]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[116.25]
[]
[117.8]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[83.23]
[]
[126.65]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for Dr Pepper Snapple Group Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42643,42735,42825,42916,43008,"5-qtr trend"]
["Net Income before Extraordinaries","240M","165M","177M","188M","203M"]
["Net Income Growth","-",-0.3125,7.2700000000000001E-2,6.2100000000000002E-2,7.9799999999999996E-2]
["Depreciation, Depletion & Amortization","55M","58M","60M","55M","57M"]
["Depreciation and Depletion","47M","49M","49M","49M","49M"]
["Amortization of Intangible Assets","8M","9M","11M","6M","8M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","(30M)","29M","30M","18M","17M"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(18M)","36M","(39M)","57M","(2M)"]
["Funds from Operations","247M","288M","228M","318M","275M"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","29M","(32M)","(131M)","(5M)","47M"]
["Receivables","60M","(9M)","23M","(85M)","33M"]
["Accounts Payable","(46M)","(3M)","19M","5M","17M"]
["Other Assets/Liabilities","4M","6M","(177M)","77M","22M"]
["Net Operating Cash Flow","276M","256M","97M","313M","322M"]
["Net Operating Cash Flow Growth","-",-7.2499999999999995E-2,-0.62109999999999999,2.2267999999999999,2.8799999999999999E-2]
["Net Operating Cash Flow / Sales",0.1643,0.16220000000000001,6.4199999999999993E-2,0.17419999999999999,0.18509999999999999]
[]
["Investing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Capital Expenditures","(43M)","(71M)","(17M)","(29M)","(44M)"]
["Capital Expenditures (Fixed Assets)","(42M)","(70M)","(16M)","(25M)","(44M)"]
["Capital Expenditures (Other Assets)","(1M)","(1M)","(1M)","(4M)","-"]
["Capital Expenditures Growth","-",-0.6512,0.76060000000000005,-0.70589999999999997,-0.51719999999999999]
["Capital Expenditures / Sales",-2.5600000000000001E-2,-4.4999999999999998E-2,-1.1299999999999999E-2,-1.61E-2,-2.53E-2]
["Net Assets from Acquisitions","-","(32M)","(1.55B)","(2M)","(3M)"]
["Sale of Fixed Assets & Businesses","1M","19M","4M","-","2M"]
["Purchase/Sale of Investments","(15M)","15M","(1M)","-","(2M)"]
["Purchase of Investments","(15M)","15M","(1M)","-","(2M)"]
["Sale/Maturity of Investments","-","-","-","-","-"]
["Other Uses","-","(1M)","(7M)","5M","(1M)"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","(40M)","(70M)","(1.57B)","(26M)","(48M)"]
["Net Investing Cash Flow Growth","-",-0.75,-21.414300000000001,0.98340000000000005,-0.84619999999999995]
["Net Investing Cash Flow / Sales",-2.3800000000000002E-2,-4.4400000000000002E-2,-1.0390999999999999,-1.4500000000000001E-2,-2.76E-2]
[]
["Financing Activities"]
[]
[null,42643,42735,42825,42916,43008,"5-qtr trend"]
["Cash Dividends Paid - Total","(98M)","(98M)","(97M)","(107M)","(105M)"]
["Common Dividends","(98M)","(98M)","(97M)","(107M)","(105M)"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(155M)","(59M)","(11M)","(147M)","(142M)"]
["Repurchase of Common & Preferred Stk.","(157M)","(59M)","(28M)","(149M)","(143M)"]
["Sale of Common & Preferred Stock","2M","-","17M","2M","1M"]
["Proceeds from Stock Options","-","-","-","-","-"]
["Other Proceeds from Sale of Stock","2M","-","17M","2M","1M"]
["Issuance/Reduction of Debt, Net","395M","1.14B","(4M)","162M","(247M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","395M","1.14B","(4M)","162M","(247M)"]
["Issuance of Long-Term Debt","397M","1.53B","(1M)","412M","70M"]
["Reduction in Long-Term Debt","(2M)","(394M)","(3M)","(250M)","(317M)"]
["Other Funds","(1M)","1M","(30M)","14M","(3M)"]
["Other Uses","(2M)","1M","(30M)","-","(2M)"]
["Other Sources","1M","-","-","-","(1M)"]
["Net Financing Cash Flow","141M","984M","(142M)","(78M)","(497M)"]
["Net Financing Cash Flow Growth","-",5.9786999999999999,-1.1443000000000001,0.45069999999999999,-5.3718000000000004]
["Net Financing Cash Flow / Sales",8.3900000000000002E-2,0.62360000000000004,-9.4E-2,-4.3400000000000001E-2,-0.28560000000000002]
["Exchange Rate Effect","(2M)","(3M)","3M","2M","1M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","375M","1.17B","(1.61B)","211M","(222M)"]
["Free Cash Flow","234M","186M","81M","288M","278M"]
["Free Cash Flow Growth","-",-0.2051,-0.5645,2.5556000000000001,-3.4700000000000002E-2]
["Free Cash Flow Yield","-","-","-","-",2.1999999999999999E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:17 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Income St","index":252,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for eBay Inc."]
["View Ratios"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Sales/Revenue","16.05B","8.79B","8.59B","8.98B","9.57B"]
["Sales Growth","-",-0.45240000000000002,-2.2499999999999999E-2,4.4999999999999998E-2,6.5500000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","5.35B","1.74B","1.84B","2.05B","2.26B"]
["COGS excluding D&A","3.95B","1.06B","1.15B","1.36B","1.6B"]
["Depreciation & Amortization Expense","1.4B","682M","687M","682M","676M"]
["Depreciation","976M","562M","621M","626M","612M"]
["Amortization of Intangibles","424M","120M","66M","56M","64M"]
["COGS Growth","-",-0.67520000000000002,5.6399999999999999E-2,0.1138,0.1051]
["Gross Income","10.7B","7.05B","6.76B","6.93B","7.31B"]
["Gross Income Growth","-",-0.34089999999999998,-4.2000000000000003E-2,2.63E-2,5.3800000000000001E-2]
["Gross Profit Margin","-","-","-","-",0.76380000000000003,"NA"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["SG&A Expense","7.31B","4.58B","4.64B","4.62B","4.77B"]
["Research & Development","1.77B","983M","957M","1.12B","1.23B"]
["Other SG&A","5.55B","3.59B","3.68B","3.5B","3.82B"]
["SGA Growth","-",-0.37430000000000002,1.38E-2,-5.0000000000000001E-3,3.3399999999999999E-2]
["Other Operating Expense","-","-","-","-","272M"]
["Unusual Expense","(1M)","(10M)","(8M)","(11M)","-"]
["EBIT after Unusual Expense","3.39B","10M","2.13B","2.33B","-"]
["Non Operating Income/Expense","67M","13M","328M","1.42B","140M"]
["Non-Operating Interest Income","111M","125M","97M","125M","177M"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","100M","109M","144M","225M","-"]
["Interest Expense Growth","-",0.09,0.3211,0.5625,"-"]
["Gross Interest Expense","100M","109M","144M","225M","292M"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","3.47B","2.52B","2.41B","3.65B","2.28B"]
["Pretax Income Growth","-",-0.27439999999999998,-4.3299999999999998E-2,0.51749999999999996,-0.37659999999999999]
["Pretax Margin","-","-","-","-",0.2379,"NA"]
["Income Tax","610M","3.38B","459M","(3.63B)","3.29B"]
["Income Tax - Current Domestic","451M","509M","385M","744M","1.41B"]
["Income Tax - Current Foreign","190M","127M","106M","178M","150M"]
["Income Tax - Deferred Domestic","(4M)","2.11B","(55M)","77M","(1.35B)"]
["Income Tax - Deferred Foreign","(27M)","632M","23M","(4.63B)","(63M)"]
["Income Tax Credits","-","-","-","-","(3.14B)"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","2.86B","(865M)","1.95B","7.29B","(1.01B)"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","2.86B","(865M)","1.95B","7.29B","(1.01B)"]
["Net Income Growth","-",-1.3028999999999999,3.2509000000000001,2.7416999999999998,-1.1389]
["Net Margin Growth","-","-","-","-",-0.10580000000000001,"NA"]
["Extraordinaries & Discontinued Operations","-","911M","(222M)","(19M)","(4M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","-","911M","(222M)","(19M)","(4M)"]
["Net Income After Extraordinaries","2.86B","46M","1.73B","7.27B","(1.02B)"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","2.86B","46M","1.73B","7.27B","(1.02B)"]
["EPS (Basic)",2.21,0.04,1.43,6.41,-0.95]
["EPS (Basic) Growth","-",-0.9819,34.75,3.4824999999999999,-1.1482000000000001]
["Basic Shares Outstanding","1.3B","1.25B","1.21B","1.13B","1.06B"]
["EPS (Diluted)",2.1800000000000002,0.04,1.41,6.35,-0.95]
["EPS (Diluted) Growth","-",-0.98170000000000002,34.347499999999997,3.4910999999999999,-1.1496]
["Diluted Shares Outstanding","1.31B","1.25B","1.22B","1.14B","1.06B"]
["EBITDA","4.79B","3.16B","2.8B","3B","2.94B"]
["EBITDA Growth","-",-0.34029999999999999,-0.11210000000000001,6.9900000000000004E-2,-1.9699999999999999E-2]
["EBITDA Margin","-","-","-","-",0.30740000000000001,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:17 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Balance Sheet","index":253,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for eBay Inc."]
["View Ratios"]
["Assets"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Cash & Short Term Investments","9.03B","7.84B","6.13B","7.15B","5.86B"]
["Cash Only","4.51B","4.12B","1.86B","1.84B","2.12B"]
["Short-Term Investments","4.51B","3.71B","4.27B","5.31B","3.72B"]
["Cash & Short Term Investments Growth","-",-0.13189999999999999,-0.2175,0.16600000000000001,-0.1799]
["Cash & ST Investments / Total Assets",0.2175,0.1736,0.34470000000000001,0.29980000000000001,0.22570000000000001]
["Total Accounts Receivable","12.95B","600M","619M","592M","695M"]
["Accounts Receivables, Net","12.95B","600M","619M","592M","695M"]
["Accounts Receivables, Gross","12.95B","686M","703M","673M","797M"]
["Bad Debt/Doubtful Accounts","-","(86M)","(84M)","(81M)","(102M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",-0.95369999999999999,3.1699999999999999E-2,-4.36E-2,0.17399999999999999]
["Accounts Receivable Turnover",1.24,14.65,13.88,15.17,13.77]
["Inventories","-","-","-","-","-"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.31B","18.1B","1.15B","1.13B","1.19B"]
["Miscellaneous Current Assets","1.31B","18.1B","1.15B","1.13B","1.19B"]
["Total Current Assets","23.28B","26.53B","7.9B","8.88B","7.74B"]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Net Property, Plant & Equipment","2.76B","1.49B","1.55B","1.52B","1.6B"]
["Property, Plant & Equipment - Gross","7.12B","4.54B","5.08B","5.48B","6.01B"]
["Buildings","931M","535M","591M","619M","620M"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","5.18B","3.46B","3.89B","4.21B","4.61B"]
["Other Property, Plant & Equipment","802M","411M","462M","491M","539M"]
["Accumulated Depreciation","4.36B","3.06B","3.52B","3.97B","4.41B"]
["Total Investments and Advances","4.97B","5.74B","3.39B","3.97B","6.33B"]
["Other Long-Term Investments","4.7B","5.74B","3.39B","3.85B","5.45B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","10.21B","4.8B","4.54B","4.6B","4.84B"]
["Net Goodwill","9.27B","4.67B","4.45B","4.5B","4.77B"]
["Net Other Intangibles","941M","133M","90M","102M","69M"]
["Other Assets","266M","6.58B","395M","276M","273M"]
["Tangible Other Assets","266M","6.58B","395M","276M","273M"]
["Total Assets","41.49B","45.13B","17.79B","23.85B","25.98B"]
["Assets - Total - Growth","-",8.7800000000000003E-2,-0.60589999999999999,0.34079999999999999,8.9499999999999996E-2]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["ST Debt & Current Portion LT Debt","6M","850M","-","1.45B","781M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","6M","850M","-","1.45B","781M"]
["Accounts Payable","9.57B","107M","349M","283M","330M"]
["Accounts Payable Growth","-",-0.98880000000000001,2.2616999999999998,-0.18909999999999999,0.1661]
["Income Tax Payable","107M","125M","72M","110M","177M"]
["Other Current Liabilities","2.96B","16.45B","1.84B","2B","2.25B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","448M","448M","430M","469M"]
["Miscellaneous Current Liabilities","2.96B","16B","1.39B","1.57B","1.78B"]
["Total Current Liabilities","12.64B","17.53B","2.26B","3.85B","3.54B"]
["Long-Term Debt","4.12B","6.78B","6.78B","7.51B","9.23B"]
["Long-Term Debt excl. Capitalized Leases","4.12B","6.78B","6.78B","7.51B","9.23B"]
["Non-Convertible Debt","4.12B","6.78B","6.78B","7.51B","9.23B"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","841M","522M","2.09B","(2.72B)","(1.77B)"]
["Deferred Taxes - Credit","841M","522M","2.09B","1.89B","3.43B"]
["Deferred Taxes - Debit","-","-","-","4.61B","5.2B"]
["Other Liabilities","244M","396M","75M","64M","1.72B"]
["Other Liabilities (excl. Deferred Income)","244M","396M","75M","64M","1.72B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","17.84B","25.23B","11.21B","13.31B","17.92B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.43,0.55889999999999995,0.63029999999999997,0.55810000000000004,0.68969999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","23.65B","19.91B","6.58B","10.54B","8.06B"]
["Common Stock Par/Carry Value","2M","2M","2M","2M","2M"]
["Retained Earnings","18.85B","18.9B","7.71B","14.96B","13.94B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","657M","334M","(45M)","(230M)","748M"]
["Unrealized Gain/Loss Marketable Securities","921M","1.03B","845M","51M","(15M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(9.4B)","(14.05B)","(16.2B)","(19.21B)","(21.89B)"]
["Common Equity / Total Assets",0.56999999999999995,0.44109999999999999,0.36969999999999997,0.44190000000000002,0.31030000000000002]
["Total Shareholders' Equity","23.65B","19.91B","6.58B","10.54B","8.06B"]
["Total Shareholders' Equity / Total Assets",0.56999999999999995,0.44109999999999999,0.36969999999999997,0.44190000000000002,0.31030000000000002]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","23.65B","19.91B","6.58B","10.54B","8.06B"]
["Liabilities & Shareholders' Equity","41.49B","45.13B","17.79B","23.85B","25.98B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:17 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Cash Flow","index":254,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Annual Financials for eBay Inc."]
["View Ratios"]
["Operating Activities"]
["Fiscal year is January-December. All values USD millions.",2013,2014,2015,2016,2017,"5-year trend"]
["Net Income before Extraordinaries","2.86B","46M","1.73B","7.27B","(1.01B)"]
["Net Income Growth","-",-0.9839,36.5,3.2122000000000002,-1.1393]
["Depreciation, Depletion & Amortization","1.4B","682M","687M","682M","676M"]
["Depreciation and Depletion","976M","562M","621M","626M","612M"]
["Amortization of Intangible Assets","424M","120M","66M","56M","64M"]
["Deferred Taxes & Investment Tax Credit","(31M)","2.74B","(32M)","(4.56B)","1.73B"]
["Deferred Taxes","(31M)","2.74B","(32M)","(4.56B)","1.73B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","1.12B","2.06B","1.76B","(586M)","584M"]
["Funds from Operations","5.35B","5.53B","4.14B","2.81B","1.98B"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","(354M)","148M","(106M)","20M","1.17B"]
["Receivables","(123M)","51M","(105M)","(48M)","(195M)"]
["Accounts Payable","7M","81M","226M","(28M)","19M"]
["Other Assets/Liabilities","(466M)","(35M)","9M","121M","(123M)"]
["Net Operating Cash Flow","5B","5.68B","4.03B","2.83B","3.15B"]
["Net Operating Cash Flow Growth","-",0.13650000000000001,-0.28960000000000002,-0.29930000000000001,0.1132]
["Net Operating Cash Flow / Sales",0.31119999999999998,0.64580000000000004,0.46939999999999998,0.31469999999999998,0.32879999999999998]
[]
["Investing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Capital Expenditures","(1.25B)","(622M)","(668M)","(626M)","(666M)"]
["Capital Expenditures (Fixed Assets)","(1.25B)","(622M)","(668M)","(626M)","(666M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",0.50239999999999996,-7.3999999999999996E-2,6.2899999999999998E-2,-6.3899999999999998E-2]
["Capital Expenditures / Sales",-7.7899999999999997E-2,-7.0800000000000002E-2,-7.7700000000000005E-2,-6.9699999999999998E-2,-6.9599999999999995E-2]
["Net Assets from Acquisitions","(869M)","(55M)","(24M)","(212M)","(34M)"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","(3.56B)","(637M)","37M","(1.15B)","(593M)"]
["Purchase of Investments","(7.51B)","(8.75B)","(6.74B)","(11.21B)","(15.11B)"]
["Sale/Maturity of Investments","3.94B","8.12B","6.78B","10.06B","14.52B"]
["Other Uses","(816M)","(1.36B)","(2.96B)","(21M)","(3M)"]
["Other Sources","485M","-","-","-","-"]
["Net Investing Cash Flow","(6.01B)","(2.67B)","(3.61B)","(2.01B)","(1.3B)"]
["Net Investing Cash Flow Growth","-",0.5554,-0.35089999999999999,0.44390000000000002,0.35460000000000003]
["Net Investing Cash Flow / Sales",-0.37459999999999999,-0.30409999999999998,-0.42030000000000001,-0.22359999999999999,-0.13550000000000001]
[]
["Financing Activities"]
[]
[null,2013,2014,2015,2016,2017,"5-year trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(906M)","(4.36B)","(1.93B)","(2.84B)","(2.63B)"]
["Repurchase of Common & Preferred Stk.","(1.34B)","(4.66B)","(2.15B)","(2.94B)","(2.75B)"]
["Sale of Common & Preferred Stock","437M","300M","221M","102M","120M"]
["Proceeds from Stock Options","437M","300M","221M","102M","120M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(400M)","3.48B","(850M)","2.2B","1.03B"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(400M)","3.48B","(850M)","2.2B","1.03B"]
["Issuance of Long-Term Debt","-","3.48B","-","2.22B","2.48B"]
["Reduction in Long-Term Debt","(400M)","-","(850M)","(20M)","(1.45B)"]
["Other Funds","(48M)","(146M)","(1.78B)","(99M)","(190M)"]
["Other Uses","(1.42B)","(252M)","(1.85B)","(121M)","(219M)"]
["Other Sources","1.37B","106M","74M","22M","29M"]
["Net Financing Cash Flow","(1.35B)","(1.02B)","(4.55B)","(744M)","(1.78B)"]
["Net Financing Cash Flow Growth","-",0.2452,-3.456,0.83660000000000001,-1.3977999999999999]
["Net Financing Cash Flow / Sales",-8.4400000000000003E-2,-0.1163,-0.53,-8.2900000000000001E-2,-0.1865]
["Exchange Rate Effect","48M","(148M)","(364M)","(90M)","238M"]
["Miscellaneous Funds","-","-","-","-",0]
["Net Change in Cash","(2.32B)","1.83B","(4.5B)","(16M)","304M"]
["Free Cash Flow","3.75B","5.06B","3.37B","2.2B","2.48B"]
["Free Cash Flow Growth","-",0.3498,-0.33429999999999999,-0.34620000000000001,0.1273]
["Free Cash Flow Yield","-","-","-","-",6.1800000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:17 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Summary","index":255,"n_rows":323,"n_cols":2,"rows_kept":323,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["eBay Inc. (EBAY)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["41.66+0.64 (+1.56%)"]
["At close: 4:00PM EST"]
["People also watch"]
["GOOGAMZNQCOMORCLCSCO"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",41.02]
["Open",41.5]
["Bid","41.36 x 300"]
["Ask","41.66 x 300"]
["Day's Range","40.43 - 41.98"]
["52 Week Range","31.89 - 46.99"]
["Volume",15976151]
["Avg. Volume",10321658]
["Market Cap","43.517B"]
["Beta",1.64]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)",-0.95]
["Earnings Date","Apr 17, 2018 - Apr 23, 2018"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",46.94]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Valuation Measures"]
["Market Cap (intraday) 5","43.52B"]
["Enterprise Value 3","46.32B"]
["Trailing P/E ","N/A"]
["Forward P/E 1",16.149999999999999]
["PEG Ratio (5 yr expected) 1",1.9]
["Price/Sales (ttm)",4.55]
["Price/Book (mrq)",5.32]
["Enterprise Value/Revenue 3",4.84]
["Enterprise Value/EBITDA 6",15.75]
["Financial Highlights"]
["Fiscal Year"]
["Fiscal Year Ends ",43100]
["Most Recent Quarter (mrq)",43100]
["Profitability"]
["Profit Margin ",-0.1062]
["Operating Margin (ttm)",0.23669999999999999]
["Management Effectiveness"]
["Return on Assets (ttm)",5.6800000000000003E-2]
["Return on Equity (ttm)",-0.10879999999999999]
["Income Statement"]
["Revenue (ttm)","9.57B"]
["Revenue Per Share (ttm)",8.99]
["Quarterly Revenue Growth (yoy)",9.0999999999999998E-2]
["Gross Profit (ttm)","7.34B"]
["EBITDA ","2.94B"]
["Net Income Avi to Common (ttm)","-1.01B"]
["Diluted EPS (ttm)",-0.95]
["Quarterly Earnings Growth (yoy)","N/A"]
["Balance Sheet"]
["Total Cash (mrq)","5.86B"]
["Total Cash Per Share (mrq)",5.79]
["Total Debt (mrq)","10.01B"]
["Total Debt/Equity (mrq)",124.21]
["Current Ratio (mrq)",2.19]
["Book Value Per Share (mrq)",7.84]
["Cash Flow Statement"]
["Operating Cash Flow (ttm)","3.15B"]
["Levered Free Cash Flow (ttm)","1.93B"]
["Trading Information"]
["Stock Price History"]
["Beta ",1.64]
["52-Week Change 3",0.214]
["S&P500 52-Week Change 3",0.1086]
["52 Week High 3",46.99]
["52 Week Low 3",31.89]
["50-Day Moving Average 3",39.78]
["200-Day Moving Average 3",37.51]
["Share Statistics"]
["Avg Vol (3 month) 3","10.32M"]
["Avg Vol (10 day) 3","18.36M"]
["Shares Outstanding 5","1.04B"]
["Float ","951.83M"]
["% Held by Insiders 1",5.9299999999999999E-2]
["% Held by Institutions 1",0.90639999999999998]
["Shares Short 3","25.49M"]
["Short Ratio 3",2.5499999999999998]
["Short % of Float 3",2.53E-2]
["Shares Short (prior month) 3","22.42M"]
["Dividends & Splits"]
["Forward Annual Dividend Rate 4","N/A"]
["Forward Annual Dividend Yield 4","N/A"]
["Trailing Annual Dividend Rate 3","N/A"]
["Trailing Annual Dividend Yield 3","N/A"]
["5 Year Average Dividend Yield 4","N/A"]
["Payout Ratio 4","N/A"]
["Dividend Date 3","N/A"]
["Ex-Dividend Date 4","N/A"]
["Last Split Factor (new per old) 2","2376/1000"]
["Last Split Date 3",42205]
[]
["Motley Fool•2 hours ago"]
["PayPal Continues to Execute but Gets Put on Notice"]
["PayPal reported impressive earnings, but eBay managed to steal its thunder."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Market Realist•yesterday"]
["Facebook’s Audience Metrics: What You Should Know"]
["Facebook (FB) closed 4Q17 with more daily and monthly users overall than it started with at the beginning of the quarter. The company’s DAUs (daily active users) averaged slightly more than 1.4 billion in 4Q17 compared to 1.37 billion in 3Q17 and 1.23 billion in 4Q16. Wall Street analysts on average expected it to close 4Q17 with 1.41 billion DAUs, a target that it met. The above metrics are for Facebook’s flagship social media platform, but we also know that the company has other digital platforms, including Instagram, WhatsApp, and Messenger."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about eBay Inc."]
["eBay Inc NASDAQ/NGS:EBAY"]
["The Wall Street Journal•yesterday"]
["[$$] EBay Finds Unlikely Fans in Luxury-Home Sellers"]
["At a time when home sellers and real-estate agents have countless options for digital marketing, some still swear by the old-school online marketplace."]
["GuruFocus.com•2 days ago"]
["Ebay Inc (EBAY) President and CEO Devin Wenig Sold $5.7 million of Shares"]
["President and CEO of Ebay Inc (NASDAQ:EBAY) Devin Wenig sold 134,207 shares of EBAY on 02/06/2018 at an average price of $42.69 a share."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Motley Fool•2 days ago"]
["3 Ways eBay Is Becoming More Like Amazon"]
["eBay isn't reinventing the wheel, but it doesn't have to."]
["Investopedia•2 days ago"]
["Share Buybacks Double Under Trump Tax Plan"]
["Companies have jumped to buy back their own stock as a primary means to spend their tax savings."]
[]
["Motley Fool•2 days ago"]
["What Investors Got Wrong About the eBay/PayPal Announcement"]
["While both companies are complying with the terms of the divorce, the details are important, and investors on both sides are overreacting."]
[]
["Market Realist•2 days ago"]
["A Closer Look at Facebook"]
["Breaking Down Facebook’s 4Q17 Results"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Market Realist•2 days ago"]
["What Became of Amazon’s Seller Flex?"]
["e-Commerce Update: Amazon, Walmart, eBay, and Alibaba"]
["Investopedia•3 days ago"]
["The Top Tesla Shareholders"]
["Discover the largest single shareholders of Tesla Motors, and learn about their backgrounds and how much their shares are worth."]
[]
["Motley Fool•3 days ago"]
["3 Big Takeaways From PayPal's Fourth Quarter"]
["Sure, eBay plans to move on from PayPal. But PayPal's fourth quarter still gave investors several good reasons to be optimistic."]
[]
["Market Realist•3 days ago"]
["How Amazon Could Benefit from Its Healthcare Partnership"]
["Amazon’s (AMZN) agreement with Berkshire Hathaway (BRK) and JPMorgan Chase (JPM) to create an independent healthcare company for their employees could yield several gains for the e-commerce and cloud computing giant. The basis of the partnership among Amazon, Berkshire Hathaway, and JPMorgan Chase is to offer more affordable and transparent healthcare services for their employees in the US (SPY)."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Motley Fool•4 days ago"]
["eBay Sends PayPal Packing: What PayPal Investors Need to Know"]
["eBay announced it would not be renewing its agreement with PayPal when its current deal expires in 2020. Should PayPal shareholders be worried?"]
[]
["Motley Fool•4 days ago"]
["7 Things Investors Need to Know About the eBay-PayPal Situation"]
["eBay is ending its payment processing relationship with PayPal, but let's dive deeper."]
[]
["Motley Fool•5 days ago"]
["Here's My Top Stock for February"]
["After a strong start to the year, this e-commerce specialist looks ready to step on the gas."]
[]
["Motley Fool•5 days ago"]
["PayPal Investors, Stop Worrying About eBay"]
["eBay was part of PayPal's past, but it was never part of its future."]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["Benzinga•5 days ago"]
["Wells Fargo Says Buy The PayPal Dip"]
["PayPal Holdings Inc (NASDAQ: PYPL ) took a major hit after the company announced it would no longer be the primary payment processor for eBay Inc (NASDAQ: EBAY ) starting in 2021. But one Wall Street analyst ..."]
[]
["Market Realist•5 days ago"]
["Why PayPal Fell 14% despite Beating Estimates"]
["Global payments giant PayPal (PYPL) reported its fiscal 4Q17 earnings after the bell on Wednesday, January 31, beating Wall Street expectations on both earnings and revenue. The company’s payment volume for the quarter was $131.5 billion, up almost a third from fiscal 4Q16."]
[]
["Motley Fool•5 days ago"]
["Why Shopify Inc. Stock Jumped 27% in January"]
["The e-commerce specialist surged alongside strong growth from its retail partners. Here's what you need to know."]
[]
["Market Realist•5 days ago"]
["How eBay Is Partnering with Mashable"]
["e-Commerce Update: Amazon, Walmart, eBay, and Alibaba"]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["GuruFocus.com•5 days ago"]
["eBay Inc (EBAY) Files 10-K for the Fiscal Year Ended on December 31, 2017"]
["eBay Inc (NASDAQ:EBAY) files its latest 10-K with SEC for the fiscal year ended on December 31, 2017."]
[]
["Market Realist•5 days ago"]
["Inside Alibaba’s Initiatives to Hire Senior Citizens"]
["e-Commerce Update: Amazon, Walmart, eBay, and Alibaba"]
[]
["Bloomberg Video•4 days ago"]
["PayPal Co-Founder Max Levchin on Gender Diversity in Silicon Valley"]
["Feb.06 -- Affirm CEO Max Levchin, a co-founder of PayPal, discusses his experience with gender diversity in Silicon Valley. He speaks with Emily Chang on \"Bloomberg Technology.\""]
[]
["CNBC Videos•5 days ago"]
["Nvidia, Charles Schwab, eBay & CME Group"]
["The \"Halftime Report\" traders give their top stocks to watch for the second half."]
["Recommendation Rating"]
[]
[2.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (33)"]
[]
["Current 41.66"]
["Average 46.94"]
["Low 32.00"]
["High 55.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"EBAY Mktw Sum","index":256,"n_rows":1016,"n_cols":5,"rows_kept":1016,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
[]
["Company Description"]
[]
["eBay, Inc. operates as a commerce leader company including Marketplace, StubHub, and Classifieds platforms. It engages in the provision of investments and acquisitions to help enable commerce on platforms for buyers and sellers online or on mobile devices. It includes marketing services, including c..."]
[]
["eBay, Inc. operates as a commerce leader company including Marketplace, StubHub, and Classifieds platforms. It engages in the provision of investments and acquisitions to help enable commerce on platforms for buyers and sellers online or on mobile devices. It includes marketing services, including classifieds, and advertising. The company was founded by Pierre M. Omidyar in September 1995 and is headquartered in San Jose, CA."]
[]
["Valuation"]
[]
["P/E Current"]
[]
[-43.85]
[]
["P/E Ratio (with extraordinary items)"]
[]
[-42.44]
[]
["Price to Sales Ratio"]
[]
[4.2]
[]
["Price to Cash Flow Ratio"]
[]
[12.76]
[]
["Enterprise Value to EBITDA"]
[]
[16.62]
[]
["Enterprise Value to Sales"]
[]
[5.1100000000000003]
[]
["Total Debt to Enterprise Value"]
[]
[0.23]
[]
["Efficiency"]
[]
["Revenue/Employee"]
[]
[680496]
[]
["Income Per Employee"]
[]
[-71773]
[]
["Receivables Turnover"]
[]
[14.91]
[]
["Total Asset Turnover"]
[]
[0.38]
[]
["Liquidity"]
[]
["Current Ratio"]
[]
[2.19]
[]
["Cash Ratio"]
[]
[1.66]
[]
["Profitability"]
[]
["Gross Margin"]
[]
[76.38]
[]
["Operating Margin"]
[]
[23.68]
[]
["Pretax Margin"]
[]
[23.79]
[]
["Net Margin"]
[]
[-10.58]
[]
["Return on Assets"]
[]
[-4.0599999999999996]
[]
["Return on Equity"]
[]
[-10.88]
[]
["Return on Total Capital"]
[]
[-5.39]
[]
["Return on Invested Capital"]
[]
[-5.73]
[]
["Capital Structure"]
[]
["Total Debt to Total Equity"]
[]
[124.21]
[]
["Total Debt to Total Capital"]
[]
[55.4]
[]
["Total Debt to Total Assets"]
[]
[38.549999999999997]
[]
["Long-Term Debt to Equity"]
[]
[114.52]
[]
["Long-Term Debt to Total Capital"]
[]
[51.08]
[]
["Officers and Executives"]
[]
["Name","Age","Officer Since","Title"]
["Mr. Thomas J. Tierney",63,2003,"Chairman"]
["Mr. Devin N. Wenig",49,2011,"President, Chief Executive Officer & Director"]
["Ms. Wendy Jones","-",2003,"Senior Vice President-Global Operations"]
["Mr. Scott Schenkel","-","-","Chief Financial Officer & Senior Vice President"]
["Mr. Stephen Fisher",52,2014,"Chief Technology Officer & Senior Vice President"]
[]
["Insider Actions"]
[]
["– Purchase – Sale 1 – Number of Transactions"]
["{\"OrganizationDocuments\":[{\"Documents\":[{\"document\":[{\"reportDateGroup\":[{\"reportDate\":\"2011-06-09\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"3\",\"tradeType\":\"D\"},{\"numTransactions\":\"1\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-16\",\"tradeTypeGroup\":[{\"numTransactions\":\"2\",\"tradeType\":\"D\"},{\"numTransactions\":\"8\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-05-13\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-12\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-11\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-05-02\",\"tradeTypeGroup\":[{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]},{\"reportDate\":\"2011-03-10\",\"tradeTypeGroup\":[{\"numTransactions\":\"5\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-17\",\"tradeTypeGroup\":[{\"numTransactions\":\"4\",\"tradeType\":\"D\"},{\"numTransactions\":\"2\",\"tradeType\":\"A\"}]},{\"reportDate\":\"2011-02-15\",\"tradeTypeGroup\":[{\"numTransactions\":\"8\",\"tradeType\":\"A\"},{\"numTransactions\":\"1\",\"tradeType\":\"D\"}]}]}]}]}]}"]
["Date Name Shares Transaction Value"]
[43136,"Stephen Fisher",6018,"  Disposition at $43.96 per share. ",264551]
[null,"SVP, Chief Technology Officer"]
[43136,"Stephen Fisher",7278,"  Disposition at $43.97 per share. ",320013]
[null,"SVP, Chief Technology Officer"]
[43136,"Stephen Fisher",9265,"  Disposition at $43.97 per share. ",407382]
[null,"SVP, Chief Technology Officer"]
[43136,"Stephen Fisher",7278,"  Derivative/Non-derivative trans. at $23.21 per share. ",168922]
[null,"SVP, Chief Technology Officer"]
[43136,"Stephen Fisher",9265,"  Derivative/Non-derivative trans. at $20.41 per share. ",189098]
[null,"SVP, Chief Technology Officer"]
[43132,"Robert Holmes Swan",433,"  Award at $0 per share. ",0]
[null,"Director"]
[43132,"Thomas J. Tierney",1094,"  Award at $0 per share. ",0]
[null,"Director"]
[43132,"Paul S. Pressler",553,"  Award at $0 per share. ",0]
[null,"Director"]
[43132,"Perry Marques Traquina",585,"  Award at $0 per share. ",0]
[null,"Director"]
[43115,"Wendy Jones",160,"  Derivative/Non-derivative trans. at $38.02 per share. ",6083]
[null,"SVP, Global Operations"]
[43115,"Wendy Jones",391,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Global Operations"]
[43084,"Devin N. Wenig",5441,"  Derivative/Non-derivative trans. at $38.37 per share. ",208771]
[null,"President and CEO"]
[43084,"Devin N. Wenig",6829,"  Derivative/Non-derivative trans. at $38.37 per share. ",262028]
[null,"President and CEO"]
[43084,"Raymond J Pittman",2156,"  Derivative/Non-derivative trans. at $38.37 per share. ",82725]
[null,"SVP, Chief Product Officer"]
[43084,"Raymond J Pittman",2991,"  Derivative/Non-derivative trans. at $38.37 per share. ",114764]
[null,"SVP, Chief Product Officer"]
[43084,"Raymond J Pittman",68833,"  Derivative/Non-derivative trans. at $38.37 per share. ",2641122]
[null,"SVP, Chief Product Officer"]
[43084,"Scott F. Schenkel",2665,"  Derivative/Non-derivative trans. at $38.37 per share. ",102256]
[null,"SVP, Chief Financial Officer"]
[43084,"Scott F. Schenkel",3263,"  Derivative/Non-derivative trans. at $38.37 per share. ",125201]
[null,"SVP, Chief Financial Officer"]
[43084,"Stephen Fisher",2732,"  Derivative/Non-derivative trans. at $38.37 per share. ",104826]
[null,"SVP, Chief Technology Officer"]
[43084,"Stephen Fisher",3800,"  Derivative/Non-derivative trans. at $38.37 per share. ",145806]
[null,"SVP, Chief Technology Officer"]
[43084,"Kristin Yetto",1470,"  Derivative/Non-derivative trans. at $38.37 per share. ",56403]
[null,"SVP, Chief People Officer"]
[43084,"Kristin Yetto",1632,"  Derivative/Non-derivative trans. at $38.37 per share. ",62619]
[null,"SVP, Chief People Officer"]
[43084,"Scott Cutler",1959,"  Derivative/Non-derivative trans. at $38.37 per share. ",75166]
[null,"SVP, Americas"]
[43084,"Scott Cutler",1396,"  Derivative/Non-derivative trans. at $38.37 per share. ",53564]
[null,"SVP, Americas"]
[43084,"Scott Cutler",970,"  Derivative/Non-derivative trans. at $38.37 per share. ",37218]
[null,"SVP, Americas"]
[43084,"Scott Cutler",3398,"  Derivative/Non-derivative trans. at $38.37 per share. ",130381]
[null,"SVP, Americas"]
[43084,"Marie Oh Huber",941,"  Derivative/Non-derivative trans. at $38.37 per share. ",36106]
[null,"SVP, GC & Secretary"]
[43084,"Marie Oh Huber",1306,"  Derivative/Non-derivative trans. at $38.37 per share. ",50111]
[null,"SVP, GC & Secretary"]
[43084,"Brian J. Doerger",245,"  Derivative/Non-derivative trans. at $38.37 per share. ",9400]
[null,"VP, Chief Accounting Officer"]
[43084,"Brian J. Doerger",1470,"  Derivative/Non-derivative trans. at $38.37 per share. ",56403]
[null,"VP, Chief Accounting Officer"]
[43084,"Brian J. Doerger",2379,"  Derivative/Non-derivative trans. at $38.37 per share. ",91282]
[null,"VP, Chief Accounting Officer"]
[43084,"Brian J. Doerger",7268,"  Derivative/Non-derivative trans. at $38.37 per share. ",278873]
[null,"VP, Chief Accounting Officer"]
[43084,"Wendy Jones",980,"  Derivative/Non-derivative trans. at $38.37 per share. ",37602]
[null,"SVP, Global Operations"]
[43084,"Wendy Jones",2719,"  Derivative/Non-derivative trans. at $38.37 per share. ",104328]
[null,"SVP, Global Operations"]
[43084,"Devin N. Wenig",10426,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"President and CEO"]
[43084,"Devin N. Wenig",13086,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"President and CEO"]
[43084,"Raymond J Pittman",4130,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Product Officer"]
[43084,"Raymond J Pittman",5731,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Product Officer"]
[43084,"Raymond J Pittman",131912,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Product Officer"]
[43084,"Scott F. Schenkel",5106,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Financial Officer"]
[43084,"Scott F. Schenkel",6252,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Financial Officer"]
[43084,"Jae Hyun Lee",2005,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, EMEA"]
[43084,"Jae Hyun Lee",3003,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, EMEA"]
[43084,"Jae Hyun Lee",3126,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, EMEA"]
[43084,"Stephen Fisher",5256,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Technology Officer"]
[43084,"Stephen Fisher",7294,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief Technology Officer"]
[43084,"Jooman Park",1337,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, APAC"]
[43084,"Jooman Park",3003,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, APAC"]
[43084,"Jooman Park",751,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, APAC"]
[43084,"Jooman Park",2214,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, APAC"]
[43084,"Kristin Yetto",2816,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief People Officer"]
[43084,"Kristin Yetto",3126,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Chief People Officer"]
[43084,"Scott Cutler",2674,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Americas"]
[43084,"Scott Cutler",3754,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Americas"]
[43084,"Scott Cutler",1877,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Americas"]
[43084,"Scott Cutler",6512,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Americas"]
[43084,"Marie Oh Huber",1802,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, GC & Secretary"]
[43084,"Marie Oh Huber",2501,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, GC & Secretary"]
[43084,"Brian J. Doerger",2816,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Chief Accounting Officer"]
[43084,"Brian J. Doerger",469,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Chief Accounting Officer"]
[43084,"Brian J. Doerger",4558,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Chief Accounting Officer"]
[43084,"Brian J. Doerger",13928,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"VP, Chief Accounting Officer"]
[43084,"Wendy Jones",1877,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Global Operations"]
[43084,"Wendy Jones",5210,"  Derivative/Non-derivative trans. at $0 per share. ",0]
[null,"SVP, Global Operations"]
[43066,"Brian J. Doerger",6660,"  Disposition at $35.99 per share. ",239693]
[null,"VP, Chief Accounting Officer"]
[43056,"Raymond J Pittman",9027,"  Disposition at $35.58 per share. ",321180]
[null,"SVP, Chief Product Officer"]
[43056,"Raymond J Pittman",3174,"  Disposition at $35.58 per share. ",112930]
[null,"SVP, Chief Product Officer"]
[43056,"Raymond J Pittman",7799,"  Disposition at $35.58 per share. ",277488]
[null,"SVP, Chief Product Officer"]
[43056,"Raymond J Pittman",11400,"  Disposition at $35.57 per share. ",405498]
[null,"SVP, Chief Product Officer"]
[43056,"Raymond J Pittman",9027,"  Derivative/Non-derivative trans. at $20.94 per share. ",189025]
[null,"SVP, Chief Product Officer"]
[43056,"Raymond J Pittman",3174,"  Derivative/Non-derivative trans. at $22.76 per share. ",72240]
[null,"SVP, Chief Product Officer"]
[43056,"Raymond J Pittman",7799,"  Derivative/Non-derivative trans. at $23.21 per share. ",181014]
[null,"SVP, Chief Product Officer"]
[43055,"Pierre M. Omidyar",2251000,"  Gift at $0 per share. ",0]
[null,"Director"]
[43049,"Brian J. Doerger",4359,"  Disposition at $35.75 per share. ",155834]
[null,"VP, Chief Accounting Officer"]
[43040,"Robert Holmes Swan",533,"  Award at $0 per share. ",0]
[null,"Director"]
[43040,"Thomas J. Tierney",1346,"  Award at $0 per share. ",0]
[null,"Director"]
[43040,"Paul S. Pressler",715,"  Award at $0 per share. ",0]
[null,"Director"]
[43040,"Perry Marques Traquina",720,"  Award at $0 per share. ",0]
[null,"Director"]
[43031,"Marie Oh Huber",34347,"  Disposition at $37.53 per share. ",1289042]
[null,"SVP, GC & Secretary"]
[43031,"Marie Oh Huber",38070,"  Disposition at $37.53 per share. ",1428767]
[null,"SVP, GC & Secretary"]
[43031,"Marie Oh Huber",42078,"  Derivative/Non-derivative trans. at $24.37 per share. ",1025440]
[null,"SVP, GC & Secretary"]
["/news/latest/company/us/ebay"]
[]
["MarketWatch News on EBAY"]
[]
["Dow notches slight gain, but S&P 500, Nasdaq end lower ahead of jobs report"]
[]
["4:40 p.m. Feb. 1, 2018"]
[]
["- Victor Reklaitis"]
[]
["Alibaba stock sinks on new Ant arrangement, but fears may be overblown"]
[]
["4:14 p.m. Feb. 1, 2018"]
[]
["- Emily Bary"]
[]
["Dow logs a gain, but set for worst weekly decline in more than a year ahead of jobs report"]
[]
["4:10 p.m. Feb. 1, 2018"]
[]
["- Mark DeCambre"]
[]
["EBay breaks up with PayPal again, stock soars as PayPal shares dive"]
[]
["9:48 a.m. Feb. 1, 2018"]
[]
["- Jeremy C. Owens"]
[]
["The Amazon chart you may not want to see, but probably should"]
[]
["9:38 a.m. Feb. 1, 2018"]
[]
["- Barbara Kollmeyer"]
[]
["U.S. stocks stumble as investors digest corporate earnings"]
[]
["9:36 a.m. Feb. 1, 2018"]
[]
["- Sunny Oh"]
[]
["EBay stock price target raised to $51 from $39 at RBC Capital"]
[]
["8:29 a.m. Feb. 1, 2018"]
[]
["- Tomi Kilgore"]
[]
["EBay upgraded to outperform from sector perform at RBC Capital"]
[]
["8:29 a.m. Feb. 1, 2018"]
[]
["- Tomi Kilgore"]
[]
["PayPal: Just how bad is the eBay breakup?"]
[]
["8:08 a.m. Feb. 1, 2018"]
[]
["- Emily Bary"]
[]
["EBay stock price target raised to $46 from $40 at Wedbush"]
[]
["7:48 a.m. Feb. 1, 2018"]
[]
["- Tomi Kilgore"]
[]
["EBay stock price target raised to $41 from $37 at Stifel Nicolaus"]
[]
["7:47 a.m. Feb. 1, 2018"]
[]
["- Tomi Kilgore"]
[]
["EBay's stock soars 12% premarket toward record high after Q4 results late Wednesday"]
[]
["7:28 a.m. Feb. 1, 2018"]
[]
["- Tomi Kilgore"]
[]
["PayPal stock falls after fourth-quarter earnings"]
[]
["4:38 p.m. Jan. 31, 2018"]
[]
["- Max A. Cherney"]
[]
["PayPal earnings: Can perfect record as a public company continue?"]
[]
["7:38 a.m. Jan. 31, 2018"]
[]
["- Emily Bary"]
[]
["Dinner in Davos: Devin Wenig in Conversation With Gerard Baker"]
[]
["12:09 p.m. Jan. 25, 2018"]
[]
["- WSJ Video"]
[]
["Former HPE boss Meg Whitman lands new CEO job at mobile-video startup"]
[]
["3:56 p.m. Jan. 24, 2018"]
[]
["- Max A. Cherney"]
[]
["Why people love to buy Tide Pods and Clorox"]
[]
["6:33 p.m. Jan. 23, 2018"]
[]
["- Quentin Fottrell"]
[]
["NYPD is upset about â€˜get-out-of-jail-freeâ€™ cards, but not for the reason you may think"]
[]
["12:02 a.m. Jan. 22, 2018"]
[]
["- Dean Balsamini"]
[]
["Amazon stock rockets toward 10th straight record close as analysts cheer ad opportunities"]
[]
["9:18 a.m. Jan. 17, 2018"]
[]
["- Emily Bary"]
[]
["Warren Buffett prefers flip phones â€” and heâ€™s not alone"]
[]
["11:10 a.m. Jan. 15, 2018"]
[]
["- Alessandra Malito"]
[]
["Loading more headlines..."]
[]
["/news/nonmarketwatch/company/us/ebay"]
[]
["Other News on EBAY"]
[]
["PayPal Continues to Execute but Gets Put on Notice"]
[]
["11:35 a.m. Today11:35 a.m. Feb. 10, 2018"]
[]
["- Motley Fool"]
[]
["Ebay Inc (EBAY) President and CEO Devin Wenig Sold $5.7 million of Shares"]
[]
["7:15 p.m. Feb. 8, 2018"]
[]
["- GuruFocus.com"]
[]
["Canadian Tech Sector Thrives, but Struggles to Keep Its Talent "]
[]
["3:42 p.m. Feb. 8, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Top Research Reports for Novartis, BP & Biogen"]
[]
["3:23 p.m. Feb. 8, 2018"]
[]
["- Zacks.com"]
[]
["3 Ways eBay Is Becoming More Like Amazon"]
[]
["3:00 p.m. Feb. 8, 2018"]
[]
["- Motley Fool"]
[]
["Why Some Homes Sell for $500,000 Over Ask"]
[]
["2:04 p.m. Feb. 8, 2018"]
[]
["- The Wall Street Journal Interactive Edition"]
[]
["Share Buybacks Double Under Trump Tax Plan"]
[]
["12:36 p.m. Feb. 8, 2018"]
[]
["- Investopedia.com"]
[]
["What Investors Got Wrong About the eBay/PayPal Announcement"]
[]
["11:18 a.m. Feb. 8, 2018"]
[]
["- Motley Fool"]
[]
["10-K: PAYPAL HOLDINGS, INC."]
[]
["4:37 p.m. Feb. 7, 2018"]
[]
["- Edgar Online - (EDG = 10Q, 10K)"]
[]
["The Top Tesla Shareholders"]
[]
["4:25 p.m. Feb. 7, 2018"]
[]
["- Investopedia.com"]
[]
["Facebookâ€™s Audience Metrics: What You Should Know "]
[]
["3:29 p.m. Feb. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["A Closer Look at Facebook "]
[]
["3:28 p.m. Feb. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["3 Big Takeaways From PayPal's Fourth Quarter"]
[]
["11:06 a.m. Feb. 7, 2018"]
[]
["- Motley Fool"]
[]
["Improving Earnings Visibility Metrics Drive Upgrade of EBay (EBAY) to Buy at recent price of $42.79"]
[]
["9:45 a.m. Feb. 7, 2018"]
[]
["- InvestorPlace.com"]
[]
["PayPal Stock Crashes: Buying Opportunity Or Time To Panic?"]
[]
["5:20 a.m. Feb. 7, 2018"]
[]
["- Seeking Alpha"]
[]
["eBay Sends PayPal Packing: What PayPal Investors Need to Know"]
[]
["9:04 p.m. Feb. 6, 2018"]
[]
["- Motley Fool"]
[]
["Better E-Commerce Buy: JD.com or MercadoLibre?"]
[]
["7:33 p.m. Feb. 6, 2018"]
[]
["- Motley Fool"]
[]
["7 Things Investors Need to Know About the eBay-PayPal Situation"]
[]
["9:00 a.m. Feb. 6, 2018"]
[]
["- Motley Fool"]
[]
["What Became of Amazonâ€™s Seller Flex? "]
[]
["6:30 p.m. Feb. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["How Amazon Could Benefit from Its Healthcare Partnership "]
[]
["6:26 p.m. Feb. 2, 2018"]
[]
["- MarketRealist.com"]
[]
["Loading more headlines..."]
[]
["At a Glance"]
[]
["eBay, Inc."]
[]
["2025 Hamilton Avenue"]
[]
["San Jose, California 95125-5905"]
[]
["Phone"]
[]
["1 4083767400"]
[]
["Industry"]
[]
["Mixed Retailing"]
[]
["Sector"]
[]
["Retail/Wholesale"]
[]
["Fiscal Year-end"]
[]
[43435]
[]
["View SEC Filings"]
[]
["Revenue"]
[]
["$9.57B"]
[]
["Net Income"]
[]
["$-1.01B"]
[]
["2017 Sales Growth"]
[]
[6.9000000000000006E-2]
[]
["Employees"]
[]
[14100]
[]
["Annual Report for EBAY"]
[]
["/news/pressrelease/company/us/ebay"]
[]
["Press Releases on EBAY"]
[]
["E-Commerce Automotive Aftermarket, Steering and Suspension Hub Assemblies, Universal Joints, Gaskets, Wipers, Filters, Lighting, and Spark Plugs; By Channel - Global Industry Analysis, Size, Share, Growth, Trends, and Forecast 2017 - 2025"]
[]
["7:48 a.m. Feb. 7, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Investor Expectations to Drive Momentum within Valero Energy Partners LP, Middlesex Water, ForeScout Technologies, Calithera Biosciences, eBay, and DexCom -- Discovering Underlying Factors of Influence"]
[]
["8:26 a.m. Feb. 2, 2018"]
[]
["- GlobeNewswire"]
[]
["Today's Research Reports on Stocks to Watch: PayPal Holdings and eBay Inc."]
[]
["8:02 a.m. Feb. 2, 2018"]
[]
["- ACCESSWIRE"]
[]
["Thinking about buying or selling Alibaba, eBay, Facebook, PayPal Holdings Inc. and Tesla Motors?"]
[]
["9:31 a.m. Feb. 1, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Meg Whitman Joins NewTV as CEO"]
[]
["1:02 p.m. Jan. 24, 2018"]
[]
["- BusinessWire - BZX"]
[]
["StubHub Releases 'Immersive View' AR Product to Event Planning Experience for Super Bowl Ticket Buyers"]
[]
["1:25 p.m. Jan. 23, 2018"]
[]
["- PR Newswire - PRF"]
[]
["StubHub Drafts Maria Menounos As \"Honorary Quarterback\" Calling The Plays For The StubHub \"Playbook\" For The Big Game"]
[]
["1:00 p.m. Jan. 18, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Innovus Pharma Announces Official Launch of its Amazon®, Walmart®, eBay® and Wish® On-Line Stores with a Combined 116 Product SKUs"]
[]
["6:00 a.m. Jan. 18, 2018"]
[]
["- BusinessWire - BZX"]
[]
["Automotive E-tailing Market To Witness 12% CAGR Leading To Surging Development in Automotive Industry"]
[]
["8:34 a.m. Jan. 15, 2018"]
[]
["- Financeswire"]
[]
["Today's Research Reports on Stocks to Watch: Shopify and eBay"]
[]
["8:15 a.m. Jan. 11, 2018"]
[]
["- ACCESSWIRE"]
[]
["Automotive E-Commerce Market To Perceive Huge Accretions By 2023; Asserts MRFR"]
[]
["7:22 a.m. Jan. 10, 2018"]
[]
["- Financeswire"]
[]
["Specialty Retail Stocks' Research Reports Released on Barnes & Noble, LiNiu Technology, Etsy, and eBay"]
[]
["6:35 a.m. Jan. 9, 2018"]
[]
["- PR Newswire - PRF"]
[]
["Star Wars, Commerce for Good, the Rise of Gen-Z Yellow, and the Solar Eclipse: eBay's 'Top Shopped' Reveals the Moments and Movements that Mattered Most in 2017"]
[]
["1:00 p.m. Jan. 4, 2018"]
[]
["- PR Newswire - PRF"]
[]
["79 Million Gifts Could be Re-sold as 'Boxing up' Day Returns"]
[]
["7:01 p.m. Dec. 25, 2017"]
[]
["- PR Newswire - PRF"]
[]
["eBay Partners With Openbay To Expand Automotive Parts Sales to Aftermarket Industry"]
[]
["10:00 a.m. Dec. 20, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Light Force or Dark Force? eBay Reveals the Star Wars Characters Most Likely to be Joining You This Christmas"]
[]
["4:00 a.m. Dec. 18, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Today's Research Reports on Trending Tickers: eBay Inc. and Square, Inc."]
[]
["8:22 a.m. Dec. 14, 2017"]
[]
["- ACCESSWIRE"]
[]
["eBay Launches Last-Minute Deals Starting on the 10th Anniversary of Green Monday"]
[]
["8:00 a.m. Dec. 7, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Official Commemorative Note Launched to Mark the Release of Star Wars: The Last Jedi"]
[]
["7:22 a.m. Dec. 5, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Star Wars Excitement Builds: eBay Team Up with Colin Furze to Create Life-size Model of Kylo Ren's TIE Silencer"]
[]
["11:00 a.m. Nov. 30, 2017"]
[]
["- PR Newswire - PRF"]
[]
["Loading more headlines..."]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:17 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Mkwt Basic","index":257,"n_rows":657,"n_cols":5,"rows_kept":657,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Sections Watchlist"]
["Signup • Login"]
["Search"]
["Home"]
["Latest News"]
["Markets"]
["Personal Finance"]
["The Moneyist"]
["Retirement"]
["Investing"]
["FA Center"]
["Economy & Politics"]
["Real Estate"]
["Quotes"]
["Video"]
["SectorWatch"]
["Entertainment"]
["Premium Newsletters"]
["Profile Settings"]
["Email & Alerts"]
["Watchlist"]
["Games"]
["Signup Login"]
["Bulletin"]
["US"]
["Europe"]
["Asia"]
["FX"]
["Rates"]
["Futures"]
["Crypto"]
["Range "]
[]
[null,"Dow",24190.9,330.44,1.38E-2]
[null,"S&P 500",2619.5500000000002,38.549999999999997,1.49E-2]
[null,"Nasdaq",6874.49,97.33,1.44E-2]
[null,"GlobalDow",3017.05,-9.85,-3.3E-3]
[null,"Gold",1318.1,-0.9,-6.9999999999999999E-4]
[null,"Oil",59.05,-2.1,-3.4299999999999997E-2]
["S&P 500 Movers(%)"]
["MAT 7.9 "]
["NVDA 6.7 "]
["DLTR 5.9 "]
["DXC 5.5 "]
["EXPE -15.5 "]
["TRIP -4.3 "]
["CMG -4.0 "]
["BHGE -3.6 "]
["Latest NewsAll Times Eastern"]
["1:15p"]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
["1:13p"]
["Updated Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
["12:58p"]
["Updated Remember when the head of the world’s largest hedge fund said you’d ‘feel pretty stupid’ holding cash? How’d that work out? "]
["12:19p"]
["Updated As Expedia spends money on ad war, its stock pays the price"]
["12:02p"]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
["12:00p"]
["Fed officials sound almost glib discussing stock-market correction"]
["11:50a"]
["Updated Blue Apron earnings: What’s happening in New Jersey?"]
["11:47a"]
["Updated Did the stock market crash? Do the math, and check the yield curve "]
["11:46a"]
["Updated MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
["11:45a"]
["Updated Tesla clarifies Musk’s Model 3 promise amid worst week for the stock since July"]
["to be replaced"]
[]
["Home"]
["Investing"]
["Quotes"]
["Stocks"]
["United States"]
["EBAY"]
["Overview"]
[]
["Compare Quotes"]
["Stock Screener"]
["Earnings Calendar"]
["Sectors"]
["Nasdaq"]
["EBAY U.S.: Nasdaq"]
["eBay Inc."]
["Watchlist CreateEBAYAlert"]
["EBAYUSAfter HoursBack To Top"]
["Last Updated: Feb 9, 2018 6:23 p.m. EST Delayed quote"]
[41.66]
["0.00 0.00%"]
["After Hours Volume: 461.9K"]
["Close","Chg","Chg %"]
[41.66,0.64,1.5599999999999999E-2,"0.64 1.56%"]
[]
[]
["Advanced Charting"]
[]
["$"]
["%"]
["Vol"]
["Advanced Charting"]
["150.5% vs Avg."]
["Volume: 15.5M 65 Day Avg. - 10.3M "]
["Open: 41.50"]
["Close: 41.66"]
["40.43 Day Low/High 41.98"]
["Day Range"]
["31.89 52 Week Low/High 46.99"]
["Your Watchlist"]
["Customize MarketWatch"]
[]
["Have Watchlists? Log in to see them here or sign up to get started."]
[]
["Create Account … or Log In"]
[]
[null,"Symbol","Price"]
[null,"Company","Chg/Chg %"]
[]
["(Go to Your Watchlist) "]
["No Items in Watchlist"]
[]
["There are currently no items in this Watchlist."]
[]
["Add Tickers"]
["No Saved Watchlists"]
[]
["Create a list of the investments you want to track."]
[]
["Create Watchlist …or try this starter list"]
["Uh oh"]
[]
["Something went wrong while loading Watchlist."]
[]
["Go to Watchlist"]
["Recently Viewed Tickers"]
["No Recent Tickers"]
[]
["Visit a quote page and your recently viewed tickers will be displayed here."]
[]
["Search Tickers"]
["Overview"]
["Profile"]
["News"]
["Charts"]
["Financials"]
["Historical Quotes"]
["Analyst Estimates"]
["Options"]
["SEC Filings"]
["Insiders"]
["Key Data"]
["Open $41.50 "]
["Day Range 40.43 - 41.98 "]
["52 Week Range 31.89 - 46.99 "]
["Market Cap $42.16B "]
["Shares Outstanding 1.04B "]
["Public Float 984.32M "]
["Beta 1.03 "]
["Rev. per Employee $680.5K "]
["P/E Ratio n/a "]
["EPS $-1.07 "]
["Yield n/a "]
["Dividend n/a "]
["Ex-Dividend Date n/a "]
["Short Interest 34.31M 01/31/18"]
["% of Float Shorted 3.49% "]
["Average Volume 10.31M "]
["Performance"]
["5 Day",-5.96E-2]
["1 Month",9.5699999999999993E-2]
["3 Month",0.15820000000000001]
["YTD",0.10390000000000001]
["1 Year",0.23880000000000001]
["Recent News"]
["MarketWatch"]
["Other Dow Jones"]
[]
["Dow notches slight gain, but S&P 500, Nasdaq end lower ahead of jobs report"]
["Feb. 1, 2018 at 4:40 p.m. ET"]
["by Victor Reklaitis"]
[]
["Alibaba stock sinks on new Ant arrangement, but fears may be overblown"]
["Feb. 1, 2018 at 4:14 p.m. ET"]
["by Emily Bary"]
["Breaking "]
["Dow logs a gain, but set for worst weekly decline in more than a year ahead of jobs report"]
["U.S. stock indexes ended mostly lower on Thursday, in a bumpy day of trade as concerns about a pick up in inflation and rising bond yields fostered emerging volatility on Wall Street. The Dow Jones Industrial Average closed up about 37 points at 26,186, with shares of Goldman Sachs Group Inc. and J.P. Morgan Chase & Co. , buoying the blue-chip gauge as borrowing costs rose. The Dow was on track for its worst weekly loss, off 1.6%, since the 2.2% weekly decline back in Sept. 9, 2016, according to FactSet data. The S&P 500 index lost 2 points, or 0.1%, at 2,821, tracking its steepest weekly drop since Nov. 4, 2016, while the Nasdaq Composite Index ended the session off 0.4% at 7,385. The Nasdaq is on pace for its worst weekly slide since June. The 30-year Treasury yield hit 3%, marking its highest level since May and underlining a steady reflation taking place in government bonds, which can erode appetite for assets perceived as risky like stocks. The moves for equities come ahead of an important job market report on Friday, which should indicate whether wages are rising. In corporate news, shares of eBay Inc. finished up about 14% after announcing plans to take over payments from PayPal Holdings Inc. . Market participants were looking to quarterly results from Apple Inc. after the close."]
[]
["Feb. 1, 2018 at 4:10 p.m. ET"]
["by Mark DeCambre"]
[]
["EBay breaks up with PayPal again, stock soars as PayPal shares dive"]
["Feb. 1, 2018 at 9:48 a.m. ET"]
["by Jeremy C. Owens"]
[]
["The Amazon chart you may not want to see, but probably should"]
["Feb. 1, 2018 at 9:38 a.m. ET"]
["by Barbara Kollmeyer"]
["Breaking "]
["U.S. stocks stumble as investors digest corporate earnings"]
["U.S. benchmark stock indexes all opened lower on Thursday amid concerns over lackluster corporate earnings. The Dow Jones Industrial Average slipped 129 points, or 0.5%, to 26,020. The S&P 500 was down 7 points, or 0.2%, to 2,817. The Nasdaq Composite Index fell 26 points, or 0.4%, to 7,385. The three equity gauges are on track to post their third decline for this week after the three indexes fell on Monday and Tuesday. Qorvo Inc. climbed 11.5% after better than expected earnings late Wednesday, while PayPal Holdings Inc. fell 7.9% after eBay said it would take over payments-processing duties from its business partner."]
[]
["Feb. 1, 2018 at 9:36 a.m. ET"]
["by Sunny Oh"]
["EBay stock price target raised to $51 from $39 at RBC Capital"]
["EBay stock price target raised to $51 from $39 at RBC Capital"]
[]
["Feb. 1, 2018 at 8:29 a.m. ET"]
["by Tomi Kilgore"]
["EBay upgraded to outperform from sector perform at RBC Capital"]
["EBay upgraded to outperform from sector perform at RBC Capital"]
[]
["Feb. 1, 2018 at 8:29 a.m. ET"]
["by Tomi Kilgore"]
[]
["PayPal: Just how bad is the eBay breakup?"]
["Feb. 1, 2018 at 8:08 a.m. ET"]
["by Emily Bary"]
["EBay stock price target raised to $46 from $40 at Wedbush"]
["EBay stock price target raised to $46 from $40 at Wedbush"]
[]
["Feb. 1, 2018 at 7:48 a.m. ET"]
["by Tomi Kilgore"]
["EBay stock price target raised to $41 from $37 at Stifel Nicolaus"]
["EBay stock price target raised to $41 from $37 at Stifel Nicolaus"]
[]
["Feb. 1, 2018 at 7:47 a.m. ET"]
["by Tomi Kilgore"]
["EBay's stock soars 12% premarket toward record high after Q4 results late Wednesday"]
["EBay's stock soars 12% premarket toward record high after Q4 results late Wednesday"]
[]
["Feb. 1, 2018 at 7:28 a.m. ET"]
["by Tomi Kilgore"]
["PayPal stock falls after fourth-quarter earnings"]
["PayPal Holdings Inc. shares fell in the extended session Wednesday after the payments company reported fourth-quarter results that beat expectations on earnings and outlook. PayPal stock fell than 3.31% after hours to $82.50. The company reported fourth-quarter net income of $620 million, or 50 cents a share, compared with $390 million, or 32 cents a share, in the year-ago period. Adjusted earnings were 55 cents a share. Revenue rose to $3.74 billion from $2.98 billion in the year-ago period. Analysts surveyed by FactSet had estimated earnings of 48 cents a share on revenue of $3.63 billion. PayPal also said that it had inked a deal with eBay Inc. that will continue to make PayPal a payment method on eBay through July 2023. EBay as a percentage of total payment volume on PayPal shrank to 13% from 16% a year ago, PayPal said. For the first quarter, analysts model earnings of 40 cents a share on revenue of $3.55 billion. PayPal said it expects first-quarter earnings of 41 cents to 43 cents a share on sales of $3.58 billion to $3.63 billion. PayPal stock has gained 115% in the past year, with the S&P 500 index rising 24%."]
[]
["Jan. 31, 2018 at 4:38 p.m. ET"]
["by Max A. Cherney"]
[]
["PayPal earnings: Can perfect record as a public company continue?"]
["Jan. 31, 2018 at 7:38 a.m. ET"]
["by Emily Bary"]
["Former HPE boss Meg Whitman lands new CEO job at mobile-video startup"]
["Meg Whitman has taken the chief executive officer job at NewTV, one of Jeffrey Katzenberg's WndrCo LLC portfolio companies, the company said Wednesday. Whitman has previously run Hewlett Packard Enterprise Co. and eBay Inc. NewTV is the company's working name. Whitman stepped down from HPE in November, after a six-year tenure with the company where she promised to turn the business around, and including splitting the company into two parts in 2014. Whitman is tasked with building the online service which will target 18- to 34-year olds, according to The Wall Street Journal."]
[]
["Jan. 24, 2018 at 3:56 p.m. ET"]
["by Max A. Cherney"]
[]
["Why people love to buy Tide Pods and Clorox"]
["Jan. 23, 2018 at 6:33 p.m. ET"]
["by Quentin Fottrell"]
[]
["NYPD is upset about ‘get-out-of-jail-free’ cards, but not for the reason you may think"]
["Jan. 22, 2018 at 12:02 a.m. ET"]
["by Dean Balsamini"]
[]
["Amazon stock rockets toward 10th straight record close as analysts cheer ad opportunities"]
["Jan. 17, 2018 at 9:18 a.m. ET"]
["by Emily Bary"]
[]
["Warren Buffett prefers flip phones — and he’s not alone"]
["Jan. 15, 2018 at 11:10 a.m. ET"]
["by Alessandra Malito"]
[]
["Bitcoin and cryptocurrencies are just the Beanie Babies of the moment"]
["Jan. 13, 2018 at 9:03 a.m. ET"]
["by Vitaliy Katsenelson"]
["Canadian Tech Sector Thrives, but Struggles to Keep Its Talent "]
["As Canada sees a resurgence in its tech sector, which is drawing interest from top U.S. players, policy makers try to encourage investment from big-name companies while nurturing its homegrown firms."]
[]
["Feb. 8, 2018 at 3:42 p.m. ET"]
["on The Wall Street Journal"]
["Why Some Homes Sell for $500,000 Over Ask"]
["Almost a quarter of U.S. home sales were above the asking price last year, with an average premium of $7,000. These sellers managed to get a lot more."]
[]
["Feb. 8, 2018 at 2:04 p.m. ET"]
["on The Wall Street Journal"]
["Markets Confront the New Normal"]
["Also, Wynn Resorts gains on CEO resignation; Chipotle slumps on earnings; and The View From Silicon Valley."]
[]
["Feb. 7, 2018 at 9:10 a.m. ET"]
["on Barron's Online"]
["Charting the Market"]
["A graphic look at selected stock activity for the week ended February 2, 2018. Includes Wynn Resorts, MetLife, and Harley-Davidson."]
[]
["Feb. 3, 2018 at 12:01 a.m. ET"]
["on Barron's Online"]
["PayPal: What’s Next?"]
["The questions about the future of PayPal go beyond lost future revenue from eBay."]
[]
["Feb. 2, 2018 at 2:41 p.m. ET"]
["on Barron's Online"]
["U.S. Stocks Waver"]
["U.S. stocks swung between gains and losses, sending the S&P 500 lower for the day, as investors parsed a flurry of earnings reports."]
[]
["Feb. 1, 2018 at 4:34 p.m. ET"]
["on The Wall Street Journal"]
["PayPal: Show Me the Venmo Money "]
["PayPal’s monetization of Venmo is key after eBay breaks ties."]
[]
["Feb. 1, 2018 at 11:16 a.m. ET"]
["on The Wall Street Journal"]
["Stocks to Watch: Facebook, Microsoft, AT&T, Qualcomm, PayPal, EBay, Mastercard, UPS"]
["Among the companies with shares expected to trade actively in Thursday's session are Facebook, Microsoft, AT&T, Qualcomm, PayPal, EBay and Mastercard."]
[]
["Feb. 1, 2018 at 9:22 a.m. ET"]
["on The Wall Street Journal"]
["Philippine President Duterte’s Enemies List Grows Longer"]
["The Philippine government’s move against an online publication critical of Rodrigo Duterte is the latest example of what his opponents and human rights figures say are state efforts to silence critics."]
[]
["Jan. 31, 2018 at 9:17 p.m. ET"]
["on The Wall Street Journal"]
["PayPal Takes a Hit, Despite Soaring Profit"]
["PayPal Holdings said that fourth-quarter profit rose 59%, but the results were overshadowed by news that eBay, one of its biggest sources of customers, plans to replace PayPal as its primary payments processor."]
[]
["Jan. 31, 2018 at 8:34 p.m. ET"]
["on The Wall Street Journal"]
["It’s the Super Bowl! Why Didn’t I Keep My Nick Foles Jersey?"]
["He was a star quarterback for the Philadelphia Eagles before getting injured and traded; now he’s back—and fans are scrambling to find their No. 9 apparel again."]
[]
["Jan. 31, 2018 at 12:01 p.m. ET"]
["on The Wall Street Journal"]
["EBay Earnings: What to Watch "]
["Ebay reports fourth-quarter earnings after the market closes on Wednesday, and two years of initiatives aimed at improving aspects of eBay’s site are expected to continue to pay off."]
[]
["Jan. 31, 2018 at 5:30 a.m. ET"]
["on The Wall Street Journal"]
["Can Zimbabwe Rise From Mugabe’s Ruins?"]
["After nearly four decades of corruption and brutality, the new president seems serious about reform."]
[]
["Jan. 24, 2018 at 6:25 p.m. ET"]
["on The Wall Street Journal"]
["Meg Whitman to Lead Mobile-Video Startup New TV"]
["Meg Whitman, the former head of eBay and the departing chief executive of Hewlett Packard Enterprise, is joining Jeffrey Katzenberg’s WndrCo LLC as the first CEO in the media and tech venture’s planned portfolio of companies."]
[]
["Jan. 24, 2018 at 1:12 p.m. ET"]
["on The Wall Street Journal"]
["The Latest Perk at Malls: Gas Fill-Ups While You Shop"]
["As the competition for shoppers intensifies, a California mall is now offering customers the perk of having gas delivered to their cars in the parking lot while they shop."]
[]
["Jan. 23, 2018 at 3:14 p.m. ET"]
["on The Wall Street Journal"]
["Possible GE Breakup Could Bring Better Days"]
["A split of General Electric Co. into separate companies should make management more focused and nimble, resulting in stronger individual companies, corporate finance experts said."]
[]
["Jan. 17, 2018 at 4:53 p.m. ET"]
["on The Wall Street Journal"]
["Philippines Shuts Down News Site Critical of Duterte "]
["Rappler, a popular news website that has been critical of the government of Philippine President Rodrigo Duterte, was shut down by the country’s securities regulator, a move the company called harassment."]
[]
["Jan. 15, 2018 at 4:23 a.m. ET"]
["on The Wall Street Journal"]
["How to Play Alibaba Now"]
["After a swoon, the Chinese e-commerce giant is now trading near all-time highs. The case for selling put options."]
[]
["Jan. 8, 2018 at 5:00 p.m. ET"]
["on Barron's Online"]
["Kinetics Internet Was No. 1, Up 56.9%, Boosted by Bitcoin"]
["Winners’ Circle: The fund’s largest holding was a position of 12% in Bitcoin Investment Trust."]
[]
["Jan. 7, 2018 at 10:12 p.m. ET"]
["on The Wall Street Journal"]
["Why Alibaba’s Jack Ma Can’t Seem to Win Over the U.S."]
["Ant Financial’s failed bid to acquire Dallas-based MoneyGram was the latest in a string of setbacks for the Chinese billionaire, whose companies have long sought to establish beachheads in America."]
[]
["Jan. 3, 2018 at 10:33 p.m. ET"]
["on The Wall Street Journal"]
["Recent News"]
["Other News"]
["Press Releases"]
["PayPal Continues to Execute but Gets Put on Notice"]
[]
["Feb. 10, 2018 at 11:35 a.m. ET"]
["on Motley Fool"]
["Facebook’s Audience Metrics: What You Should Know "]
["Facebook's (FB) DAUs (daily active users) averaged slightly more than 1.4 billion in 4Q17 compared to 1.37 billion in 3Q17 and 1.23 billion in 4Q16."]
[]
["Feb. 7, 2018 at 3:29 p.m. ET"]
["on MarketRealist.com"]
["Ebay Inc (EBAY) President and CEO Devin Wenig Sold $5.7 million of Shares"]
["Ebay Inc (EBAY) President and CEO Devin Wenig Sold $5.7 million of Shares"]
[]
["Feb. 8, 2018 at 7:15 p.m. ET"]
["on GuruFocus.com"]
["Canadian Tech Sector Thrives, but Struggles to Keep Its Talent "]
["As Canada sees a resurgence in its tech sector, which is drawing interest from top U.S. players, policy makers try to encourage investment from big-name companies while nurturing its homegrown firms."]
[]
["Feb. 8, 2018 at 3:42 p.m. ET"]
["on The Wall Street Journal"]
["Top Research Reports for Novartis, BP & Biogen"]
["Today&#39;s Research Daily features new research reports on 16 major stocks, including Novartis (NVS), BP (BP) and Biogen (BIIB)."]
[]
["Feb. 8, 2018 at 3:23 p.m. ET"]
["on Zacks.com"]
["3 Ways eBay Is Becoming More Like Amazon"]
[]
["Feb. 8, 2018 at 3:00 p.m. ET"]
["on Motley Fool"]
["Why Some Homes Sell for $500,000 Over Ask"]
["Almost a quarter of U.S. home sales were above the asking price last year, with an average premium of $7,000. These sellers managed to get a lot more."]
[]
["Feb. 8, 2018 at 2:04 p.m. ET"]
["on The Wall Street Journal"]
["Share Buybacks Double Under Trump Tax Plan"]
["Companies have jumped to buy back their own stock as a primary means to spend their tax savings."]
[]
["Feb. 8, 2018 at 12:36 p.m. ET"]
["on Investopedia.com"]
["What Investors Got Wrong About the eBay/PayPal Announcement"]
[]
["Feb. 8, 2018 at 11:18 a.m. ET"]
["on Motley Fool"]
["A Closer Look at Facebook "]
["Facebook (FB) generated investor returns of -2.9% in the trailing one-month period and 38.4% in the trailing 12-month period."]
[]
["Feb. 7, 2018 at 3:28 p.m. ET"]
["on MarketRealist.com"]
["What Became of Amazon’s Seller Flex? "]
["Amazon receives commissions on sales that third-party merchants make on its site. The company’s revenues grew 34% year-over-year to $43.7 billion in 3Q17."]
[]
["Feb. 2, 2018 at 6:30 p.m. ET"]
["on MarketRealist.com"]
["The Top Tesla Shareholders"]
["Discover the largest single shareholders of Tesla Motors, and learn about their backgrounds and how much their shares are worth."]
[]
["Feb. 7, 2018 at 4:25 p.m. ET"]
["on Investopedia.com"]
["10-K: PAYPAL HOLDINGS, INC."]
["10-K: PAYPAL HOLDINGS, INC."]
[]
["Feb. 7, 2018 at 4:37 p.m. ET"]
["on Edgar Online - (EDG = 10Q, 10K)"]
["3 Big Takeaways From PayPal's Fourth Quarter"]
[]
["Feb. 7, 2018 at 11:06 a.m. ET"]
["on Motley Fool"]
["How Amazon Could Benefit from Its Healthcare Partnership "]
["Amazon's operating expenses totaled $131.8 billion in 2016 compared with $104.8 billion in 2015."]
[]
["Feb. 2, 2018 at 6:26 p.m. ET"]
["on MarketRealist.com"]
["Improving Earnings Visibility Metrics Drive Upgrade of EBay (EBAY) to Buy at recent price of $42.79"]
["Improving Earnings Visibility Metrics Drive Upgrade of EBay (EBAY) to Buy at recent price of $42.79"]
[]
["Feb. 7, 2018 at 9:45 a.m. ET"]
["on InvestorPlace.com"]
["PayPal Stock Crashes: Buying Opportunity Or Time To Panic?"]
["PayPal Stock Crashes: Buying Opportunity Or Time To Panic?"]
[]
["Feb. 7, 2018 at 5:20 a.m. ET"]
["on Seeking Alpha"]
["eBay Sends PayPal Packing: What PayPal Investors Need to Know"]
[]
["Feb. 6, 2018 at 9:04 p.m. ET"]
["on Motley Fool"]
["Better E-Commerce Buy: JD.com or MercadoLibre?"]
[]
["Feb. 6, 2018 at 7:33 p.m. ET"]
["on Motley Fool"]
["7 Things Investors Need to Know About the eBay-PayPal Situation"]
[]
["Feb. 6, 2018 at 9:00 a.m. ET"]
["on Motley Fool"]
["E-Commerce Automotive Aftermarket, Steering and Suspension Hub Assemblies, Universal Joints, Gaskets, Wipers, Filters, Lighting, and Spark Plugs; By Channel - Global Industry Analysis, Size, Share, Growth, Trends, and Forecast 2017 - 2025"]
["E-Commerce Automotive Aftermarket, Steering and Suspension Hub Assemblies, Universal Joints, Gaskets, Wipers, Filters, Lighting, and Spark Plugs; By Channel - Global Industry Analysis, Size, Share, Growth, Trends, and Forecast 2017 - 2025"]
[]
["Feb. 7, 2018 at 7:48 a.m. ET"]
["on PR Newswire - PRF"]
["Investor Expectations to Drive Momentum within Valero Energy Partners LP, Middlesex Water, ForeScout Technologies, Calithera Biosciences, eBay, and DexCom -- Discovering Underlying Factors of Influence"]
["Investor Expectations to Drive Momentum within Valero Energy Partners LP, Middlesex Water, ForeScout Technologies, Calithera Biosciences, eBay, and DexCom -- Discovering Underlying Factors of Influence"]
[]
["Feb. 2, 2018 at 8:26 a.m. ET"]
["on GlobeNewswire"]
["Today's Research Reports on Stocks to Watch: PayPal Holdings and eBay Inc."]
["Today's Research Reports on Stocks to Watch: PayPal Holdings and eBay Inc."]
[]
["Feb. 2, 2018 at 8:02 a.m. ET"]
["on ACCESSWIRE"]
["Thinking about buying or selling Alibaba, eBay, Facebook, PayPal Holdings Inc. and Tesla Motors?"]
["Thinking about buying or selling Alibaba, eBay, Facebook, PayPal Holdings Inc. and Tesla Motors?"]
[]
["Feb. 1, 2018 at 9:31 a.m. ET"]
["on PR Newswire - PRF"]
["Meg Whitman Joins NewTV as CEO"]
["Meg Whitman Joins NewTV as CEO"]
[]
["Jan. 24, 2018 at 1:02 p.m. ET"]
["on BusinessWire - BZX"]
["StubHub Releases 'Immersive View' AR Product to Event Planning Experience for Super Bowl Ticket Buyers"]
["StubHub Releases 'Immersive View' AR Product to Event Planning Experience for Super Bowl Ticket Buyers"]
[]
["Jan. 23, 2018 at 1:25 p.m. ET"]
["on PR Newswire - PRF"]
["StubHub Drafts Maria Menounos As \"Honorary Quarterback\" Calling The Plays For The StubHub \"Playbook\" For The Big Game"]
["StubHub Drafts Maria Menounos As \"Honorary Quarterback\" Calling The Plays For The StubHub \"Playbook\" For The Big Game"]
[]
["Jan. 18, 2018 at 1:00 p.m. ET"]
["on PR Newswire - PRF"]
["Innovus Pharma Announces Official Launch of its Amazon®, Walmart®,  eBay® and Wish® On-Line Stores with a Combined 116 Product SKUs"]
["Innovus Pharma Announces Official Launch of its Amazon®, Walmart®,  eBay® and Wish® On-Line Stores with a Combined 116 Product SKUs"]
[]
["Jan. 18, 2018 at 6:00 a.m. ET"]
["on BusinessWire - BZX"]
["Automotive E-tailing Market To Witness 12% CAGR Leading To Surging Development in Automotive Industry"]
["Automotive E-tailing Market To Witness 12% CAGR Leading To Surging Development in Automotive Industry"]
[]
["Jan. 15, 2018 at 8:34 a.m. ET"]
["on Financeswire"]
["Today's Research Reports on Stocks to Watch: Shopify and eBay"]
["Today's Research Reports on Stocks to Watch: Shopify and eBay"]
[]
["Jan. 11, 2018 at 8:15 a.m. ET"]
["on ACCESSWIRE"]
["Automotive E-Commerce Market To Perceive Huge Accretions By 2023; Asserts MRFR"]
["Automotive E-Commerce Market To Perceive Huge Accretions By 2023; Asserts MRFR"]
[]
["Jan. 10, 2018 at 7:22 a.m. ET"]
["on Financeswire"]
["Specialty Retail Stocks' Research Reports Released on Barnes & Noble, LiNiu Technology, Etsy, and eBay"]
["Specialty Retail Stocks' Research Reports Released on Barnes & Noble, LiNiu Technology, Etsy, and eBay"]
[]
["Jan. 9, 2018 at 6:35 a.m. ET"]
["on PR Newswire - PRF"]
["Star Wars, Commerce for Good, the Rise of Gen-Z Yellow, and the Solar Eclipse: eBay's 'Top Shopped' Reveals the Moments and Movements that Mattered Most in 2017"]
["Star Wars, Commerce for Good, the Rise of Gen-Z Yellow, and the Solar Eclipse: eBay's 'Top Shopped' Reveals the Moments and Movements that Mattered Most in 2017"]
[]
["Jan. 4, 2018 at 1:00 p.m. ET"]
["on PR Newswire - PRF"]
["79 Million Gifts Could be Re-sold as 'Boxing up' Day Returns"]
["79 Million Gifts Could be Re-sold as 'Boxing up' Day Returns"]
[]
["Dec. 25, 2017 at 7:01 p.m. ET"]
["on PR Newswire - PRF"]
["eBay Partners With Openbay To Expand Automotive Parts Sales to Aftermarket Industry"]
["eBay Partners With Openbay To Expand Automotive Parts Sales to Aftermarket Industry"]
[]
["Dec. 20, 2017 at 10:00 a.m. ET"]
["on PR Newswire - PRF"]
["Light Force or Dark Force? eBay Reveals the Star Wars Characters Most Likely to be Joining You This Christmas"]
["Light Force or Dark Force? eBay Reveals the Star Wars Characters Most Likely to be Joining You This Christmas"]
[]
["Dec. 18, 2017 at 4:00 a.m. ET"]
["on PR Newswire - PRF"]
["Today's Research Reports on Trending Tickers: eBay Inc. and Square, Inc."]
["Today's Research Reports on Trending Tickers: eBay Inc. and Square, Inc."]
[]
["Dec. 14, 2017 at 8:22 a.m. ET"]
["on ACCESSWIRE"]
["eBay Launches Last-Minute Deals Starting on the 10th Anniversary of Green Monday"]
["eBay Launches Last-Minute Deals Starting on the 10th Anniversary of Green Monday"]
[]
["Dec. 7, 2017 at 8:00 a.m. ET"]
["on PR Newswire - PRF"]
["Official Commemorative Note Launched to Mark the Release of Star Wars: The Last Jedi"]
["Official Commemorative Note Launched to Mark the Release of Star Wars: The Last Jedi"]
[]
["Dec. 5, 2017 at 7:22 a.m. ET"]
["on PR Newswire - PRF"]
["Star Wars Excitement Builds: eBay Team Up with Colin Furze to Create Life-size Model of Kylo Ren's TIE Silencer"]
["Star Wars Excitement Builds: eBay Team Up with Colin Furze to Create Life-size Model of Kylo Ren's TIE Silencer"]
[]
["Nov. 30, 2017 at 11:00 a.m. ET"]
["on PR Newswire - PRF"]
[]
["eBay Inc."]
[]
["eBay, Inc. operates as a commerce leader company including Marketplace, StubHub, and Classifieds platforms. It engages in the provision of investments and acquisitions to help enable commerce on platforms for buyers and sellers online or on mobile devices. It includes marketing services, including classifieds, and advertising. The company was founded by Pierre M. Omidyar in September 1995 and is headquartered in San Jose, CA.  (See Full Profile)"]
[]
["Analyst Ratings"]
["Sell"]
["Under"]
["Hold"]
["Over"]
["Buy"]
["Number of Ratings 38 Full Ratings "]
["Wells Fargo Says Buy The PayPal Dip"]
[]
["Feb. 5, 2018 at 3:27 p.m. ET"]
["on Benzinga.com"]
["Vetr Crowd Upgrades PayPal"]
[]
["Feb. 2, 2018 at 5:08 p.m. ET"]
["on Benzinga.com"]
["PreMarket Prep: Piper Jaffray's Mike Olson Talks Tech Earnings"]
[]
["Feb. 2, 2018 at 2:38 p.m. ET"]
["on Benzinga.com"]
["Competitors"]
["Name","Chg %","Market Cap"]
["Microsoft Corp.",3.73E-2,"$678.97B"]
["Amazon.com Inc.",-8.0999999999999996E-3,"$648.51B"]
["Costco Wholesale Corp.",1.18E-2,"$79.36B"]
["Fiserv Inc.",3.3099999999999997E-2,"$28.65B"]
["Overstock.com Inc.",8.6199999999999999E-2,"$1.47B"]
["Competitor Data Provided By"]
[]
[]
[]
["Partner Content"]
["×"]
["Back to Top"]
["MarketWatch"]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Dow Jones Network"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
[]
["By using this site you agree to the Terms of Service, Privacy Policy, and Cookie Policy."]
[]
[]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["Trending Tickers"]
["Powered by"]
[]
[]
["THS 0.52% "]
["USM 0.58% "]
["SHLM 2.39% "]
["CCE -1.04% "]
["CHGG -1.18% "]
[]
["Advanced Search"]
["Stocks"]
["Columns"]
["Authors"]
["Topics"]
["No results found"]
["Video Center"]
["×"]

{"sheet":"EBAY Yahoo Gr","index":258,"n_rows":289,"n_cols":5,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Mail"]
["Flickr"]
["Tumblr"]
["News"]
["Sports"]
["Finance"]
["Entertainment"]
["Lifestyle"]
["Answers"]
["Groups"]
["More"]
["Yahoo"]
["Search"]
[null,"Search"]
[]
[]
["Skip to Navigation"]
["Skip to Market Summary"]
["Skip to Main Content"]
["Skip to Related Content"]
[]
[]
["Finance Home"]
["Watchlists"]
["My Portfolio"]
["My Screeners"]
["Markets"]
["Industries"]
["Personal Finance"]
["Technology"]
["Originals"]
["Events"]
[]
[]
["Some parts of this page is not supported on your current browser version. Upgrade to new Firefox."]
["x"]
[]
["U.S. Markets closed"]
["S&P 500"]
[2619.5500000000002]
["+38.55(+1.49%)"]
["Dow 30"]
[24190.9]
["+330.44(+1.38%)"]
["Nasdaq"]
[6874.49]
["+97.33(+1.44%)"]
["Russell 2000"]
[1477.84]
["+14.04(+0.96%)"]
["Crude Oil"]
[59.05]
["-2.10(-3.43%)"]
["Gold"]
[1318.1]
["-0.90(-0.07%)"]
["Silver"]
[16.3]
["-0.04(-0.25%)"]
["EUR/USD"]
[1.23]
["+0.00(+0.04%)"]
["eBay Inc. (EBAY)"]
["NasdaqGS - NasdaqGS Delayed Price. Currency in USD"]
["41.66+0.64 (+1.56%)"]
["At close: 4:00PM EST"]
["People also watch"]
["GOOGAMZNQCOMORCLCSCO"]
["Summary"]
["Statistics"]
["Profile"]
["Financials"]
["Options"]
["Holders"]
["Historical Data"]
["Analysts"]
["Sustainability"]
[]
["Stock chart is not supported by your current browser"]
["Previous Close",41.02]
["Open",41.5]
["Bid","41.36 x 300"]
["Ask","41.66 x 300"]
["Day's Range","40.43 - 41.98"]
["52 Week Range","31.89 - 46.99"]
["Volume",15976151]
["Avg. Volume",10321658]
["Market Cap","43.517B"]
["Beta",1.64]
["PE Ratio (TTM)","N/A"]
["EPS (TTM)","N/A"]
["Earnings Date","N/A"]
["Forward Dividend & Yield","N/A (N/A)"]
["Ex-Dividend Date","N/A"]
["1y Target Est",46.94]
["Trade prices are not sourced from all markets"]
["Currency in USD"]
["Earnings Estimate","Current Qtr. (Mar 2018)","Next Qtr. (Jun 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",33,32,33,35]
["Avg. Estimate",0.53,0.52,2.29,2.58]
["Low Estimate",0.51,0.5,2.23,2.29]
["High Estimate",0.55000000000000004,0.55000000000000004,2.35,2.79]
["Year Ago EPS",0.49,0.45,2,2.29]
["Revenue Estimate","Current Qtr. (Mar 2018)","Next Qtr. (Jun 2018)","Current Year (2018)","Next Year (2019)"]
["No. of Analysts",31,31,31,34]
["Avg. Estimate","2.59B","2.68B","10.98B","11.79B"]
["Low Estimate","2.49B","2.59B","10.62B","10.7B"]
["High Estimate","2.61B","2.73B","11.17B","12.64B"]
["Year Ago Sales","2.22B","2.33B","9.57B","10.98B"]
["Sales Growth (year/est)",0.16600000000000001,0.151,0.14799999999999999,7.3999999999999996E-2]
["Earnings History",42824,42915,43007,43099]
["EPS Est.",0.48,0.45,0.48,0.59]
["EPS Actual",0.49,0.45,0.48,0.59]
["Difference",0.01,0,0,0]
["Surprise %",2.1000000000000001E-2,0,0,0]
["EPS Trend","Current Qtr. (Mar 2018)","Next Qtr. (Jun 2018)","Current Year (2018)","Next Year (2019)"]
["Current Estimate",0.53,0.52,2.29,2.58]
["7 Days Ago",0.53,0.52,2.27,2.61]
["30 Days Ago",0.52,0.5,2.23,2.4900000000000002]
["60 Days Ago",0.52,0.5,2.2200000000000002,2.4700000000000002]
["90 Days Ago",0.52,0.5,2.2200000000000002,2.46]
["EPS Revisions","Current Qtr. (Mar 2018)","Next Qtr. (Jun 2018)","Current Year (2018)","Next Year (2019)"]
["Up Last 7 Days",2,2,3,2]
["Up Last 30 Days",22,20,27,21]
["Down Last 30 Days","N/A","N/A","N/A","N/A"]
["Down Last 90 Days","N/A","N/A","N/A","N/A"]
["Growth Estimates","EBAY","Industry","Sector","S&P 500"]
["Current Qtr.",8.2000000000000003E-2,"N/A","N/A",0.32]
["Next Qtr.",0.156,"N/A","N/A",0.38]
["Current Year",0.14499999999999999,"N/A","N/A",0.15]
["Next Year",0.127,"N/A","N/A",0.12]
["Next 5 Years (per annum)",9.4399999999999998E-2,"N/A","N/A",0.12]
["Past 5 Years (per annum)",-8.9800000000000005E-2,"N/A","N/A","N/A"]
[]
["Motley Fool•2 hours ago"]
["PayPal Continues to Execute but Gets Put on Notice"]
["PayPal reported impressive earnings, but eBay managed to steal its thunder."]
[]
["Sponsored"]
[]
["Invesco US"]
["What's happening in the markets — and why?"]
["Be the first to hear from Invesco’s Global Market Strategist Kristina Hooper in her weekly review of markets – subscribe now!"]
[]
["Market Realist•yesterday"]
["Facebook’s Audience Metrics: What You Should Know"]
["Facebook (FB) closed 4Q17 with more daily and monthly users overall than it started with at the beginning of the quarter. The company’s DAUs (daily active users) averaged slightly more than 1.4 billion in 4Q17 compared to 1.37 billion in 3Q17 and 1.23 billion in 4Q16. Wall Street analysts on average expected it to close 4Q17 with 1.41 billion DAUs, a target that it met. The above metrics are for Facebook’s flagship social media platform, but we also know that the company has other digital platforms, including Instagram, WhatsApp, and Messenger."]
[]
["Markit•yesterday"]
["See what the IHS Markit Score report has to say about eBay Inc."]
["eBay Inc NASDAQ/NGS:EBAY"]
["The Wall Street Journal•yesterday"]
["[$$] EBay Finds Unlikely Fans in Luxury-Home Sellers"]
["At a time when home sellers and real-estate agents have countless options for digital marketing, some still swear by the old-school online marketplace."]
["GuruFocus.com•2 days ago"]
["Ebay Inc (EBAY) President and CEO Devin Wenig Sold $5.7 million of Shares"]
["President and CEO of Ebay Inc (NASDAQ:EBAY) Devin Wenig sold 134,207 shares of EBAY on 02/06/2018 at an average price of $42.69 a share."]
[]
["Sponsored"]
[]
["American News Group"]
["Bitcoin Is NOT Blockchain - FINTECH Is Emerging"]
["Analysts review the impact of the Bitcoin bubble and how FINTECH will emerge as the top investment for 2018 - Position yourself on the dip for returns"]
[]
["Motley Fool•2 days ago"]
["3 Ways eBay Is Becoming More Like Amazon"]
["eBay isn't reinventing the wheel, but it doesn't have to."]
["Investopedia•2 days ago"]
["Share Buybacks Double Under Trump Tax Plan"]
["Companies have jumped to buy back their own stock as a primary means to spend their tax savings."]
[]
["Motley Fool•2 days ago"]
["What Investors Got Wrong About the eBay/PayPal Announcement"]
["While both companies are complying with the terms of the divorce, the details are important, and investors on both sides are overreacting."]
[]
["Market Realist•2 days ago"]
["A Closer Look at Facebook"]
["Breaking Down Facebook’s 4Q17 Results"]
[]
["Sponsored"]
[]
["CompareCards.com"]
["2 Credit Cards With A Lengthy 0% Intro APR"]
["You can save hundreds of dollars in interest fees. Get 0% Intro APR for up to 18 months with no annual fee. Apply securely online now!"]
[]
["Market Realist•2 days ago"]
["What Became of Amazon’s Seller Flex?"]
["e-Commerce Update: Amazon, Walmart, eBay, and Alibaba"]
["Investopedia•3 days ago"]
["The Top Tesla Shareholders"]
["Discover the largest single shareholders of Tesla Motors, and learn about their backgrounds and how much their shares are worth."]
[]
["Motley Fool•3 days ago"]
["3 Big Takeaways From PayPal's Fourth Quarter"]
["Sure, eBay plans to move on from PayPal. But PayPal's fourth quarter still gave investors several good reasons to be optimistic."]
[]
["Market Realist•3 days ago"]
["How Amazon Could Benefit from Its Healthcare Partnership"]
["Amazon’s (AMZN) agreement with Berkshire Hathaway (BRK) and JPMorgan Chase (JPM) to create an independent healthcare company for their employees could yield several gains for the e-commerce and cloud computing giant. The basis of the partnership among Amazon, Berkshire Hathaway, and JPMorgan Chase is to offer more affordable and transparent healthcare services for their employees in the US (SPY)."]
[]
["Sponsored"]
[]
["Canada News Group"]
["What's The Best Stock Market Sector In 2018?"]
["The rapid growth of this sector is starting to catch on, and it has many investors scrambling to get in early. Position yourself early to see returns."]
[]
["Motley Fool•4 days ago"]
["eBay Sends PayPal Packing: What PayPal Investors Need to Know"]
["eBay announced it would not be renewing its agreement with PayPal when its current deal expires in 2020. Should PayPal shareholders be worried?"]
[]
["Motley Fool•4 days ago"]
["7 Things Investors Need to Know About the eBay-PayPal Situation"]
["eBay is ending its payment processing relationship with PayPal, but let's dive deeper."]
[]
["Motley Fool•5 days ago"]
["Here's My Top Stock for February"]
["After a strong start to the year, this e-commerce specialist looks ready to step on the gas."]
[]
["Motley Fool•5 days ago"]
["PayPal Investors, Stop Worrying About eBay"]
["eBay was part of PayPal's past, but it was never part of its future."]
[]
["Sponsored"]
[]
["Money Morning"]
["11-year-olds Expose Simple $1m Stock Market Truth"]
["Engineer does the impossible: gets 11-year-olds hooked on the stock market."]
["Benzinga•5 days ago"]
["Wells Fargo Says Buy The PayPal Dip"]
["PayPal Holdings Inc (NASDAQ: PYPL ) took a major hit after the company announced it would no longer be the primary payment processor for eBay Inc (NASDAQ: EBAY ) starting in 2021. But one Wall Street analyst ..."]
[]
["Market Realist•5 days ago"]
["Why PayPal Fell 14% despite Beating Estimates"]
["Global payments giant PayPal (PYPL) reported its fiscal 4Q17 earnings after the bell on Wednesday, January 31, beating Wall Street expectations on both earnings and revenue. The company’s payment volume for the quarter was $131.5 billion, up almost a third from fiscal 4Q16."]
[]
["Motley Fool•5 days ago"]
["Why Shopify Inc. Stock Jumped 27% in January"]
["The e-commerce specialist surged alongside strong growth from its retail partners. Here's what you need to know."]
[]
["Market Realist•5 days ago"]
["How eBay Is Partnering with Mashable"]
["e-Commerce Update: Amazon, Walmart, eBay, and Alibaba"]
[]
["Sponsored"]
[]
["Choose Yourself Financial"]
["The Beginners Guide To Cryptocurrency Investing"]
["Market cap for cryptocurrencies went from 20 billion to 30 billion in 4 months. There are no other investments that are growing this fast, here's why!"]
["GuruFocus.com•5 days ago"]
["eBay Inc (EBAY) Files 10-K for the Fiscal Year Ended on December 31, 2017"]
["eBay Inc (NASDAQ:EBAY) files its latest 10-K with SEC for the fiscal year ended on December 31, 2017."]
[]
["Market Realist•5 days ago"]
["Inside Alibaba’s Initiatives to Hire Senior Citizens"]
["e-Commerce Update: Amazon, Walmart, eBay, and Alibaba"]
[]
["Bloomberg Video•4 days ago"]
["PayPal Co-Founder Max Levchin on Gender Diversity in Silicon Valley"]
["Feb.06 -- Affirm CEO Max Levchin, a co-founder of PayPal, discusses his experience with gender diversity in Silicon Valley. He speaks with Emily Chang on \"Bloomberg Technology.\""]
[]
["CNBC Videos•5 days ago"]
["Nvidia, Charles Schwab, eBay & CME Group"]
["The \"Halftime Report\" traders give their top stocks to watch for the second half."]
["Recommendation Rating"]
[]
[2.4]
[1]
["Strong"]
["Buy"]
[2]
["Buy"]
[3]
["Hold"]
[4]
["Under-"]
["perform"]
[5]
["Sell"]
["Analyst Price Targets (33)"]
[]
["Current 41.66"]
["Average 46.94"]
["Low 32.00"]
["High 55.00"]
["Yahoo Small Business"]
[]
["Data DisclaimerHelpSuggestions"]
["PrivacyAbout Our AdsTerms (Updated)"]

{"sheet":"EBAY Mktwth Gr","index":259,"n_rows":376,"n_cols":5,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Snapshot"]
["Average Recommendation:","Overweight","Average Target Price:",47.61]
["Number of Ratings:",38,"Current Quarters Estimate:",0.53]
["FY Report Date:",43435,"Current Year's Estimate:",2.29]
["Last Quarter's Earnings:",0.59,"Median PE on CY Estimate:",18.57]
["Year Ago Earnings:",2,"Next Fiscal Year Estimate:",2.63]
[null,null,"Median PE on Next FY Estimate:",16.34]
["Earnings Per Share"]
[null,"This Quarter","Next Quarter","This Fiscal","Next Fiscal"]
["# of Estimates",34,33,35,35]
["Mean Estimate",0.53,0.52,2.29,2.63]
["High Estimates",0.55000000000000004,0.55000000000000004,2.35,3.71]
["Low Estimates",0.51,0.5,2.23,2.36]
["Coefficient Variance",1.72,2.4700000000000002,1.17,8.14]
["Analysts Recommendations"]
[null,"current","1 Month Ago","3 Months Ago"]
["BUY",15,14,13]
["OVERWEIGHT",2,2,2]
["HOLD",19,21,21]
["UNDERWEIGHT",1,1,1]
["SELL",1,1,2]
["MEAN","Overweight","Overweight","Overweight"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mean Recomendation Conversion Table"]
["1.00 thru 1.24 = Buy"]
["1.25 thru 1.74 = Overweight"]
["1.75 thru 2.24 = Hold"]
["2.25 thru 2.74 = Underweight"]
["2.75 thru 3.00 = Sell"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
[]
["Earnings Summaries"]
[]
["Facebookâ€™s Audience Metrics: What You Should Know"]
[]
["3:29 p.m. Feb. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["A Closer Look at Facebook"]
[]
["3:28 p.m. Feb. 7, 2018"]
[]
["- MarketRealist.com"]
[]
["Why PayPal Fell 14% despite Beating Estimates"]
[]
["2:32 p.m. Feb. 5, 2018"]
[]
["- MarketRealist.com"]
[]
["Analyst Recommendations"]
[]
["Wells Fargo Says Buy The PayPal Dip"]
[]
["3:26 p.m. Feb. 5, 2018"]
[]
["- Benzinga.com"]
[]
["Vetr Crowd Upgrades PayPal"]
[]
["5:07 p.m. Feb. 2, 2018"]
[]
["- Benzinga.com"]
[]
["PreMarket Prep: Piper Jaffray's Mike Olson Talks Tech Earnings"]
[]
["2:39 p.m. Feb. 2, 2018"]
[]
["- Benzinga.com"]
[]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:18 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Income Qtr","index":260,"n_rows":361,"n_cols":7,"rows_kept":361,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for eBay Inc."]
["View Ratios"]
["All values USD millions.",42735,42825,42916,43008,43100,"5-qtr trend"]
["Sales/Revenue","2.4B","2.22B","2.33B","2.42B","2.61B"]
["Sales Growth","-",-7.4300000000000005E-2,5.0099999999999999E-2,3.78E-2,8.1500000000000003E-2]
["Cost of Goods Sold (COGS) incl. D&A","549M","526M","571M","566M","600M"]
["COGS excluding D&A","373M","363M","403M","393M","428M"]
["Depreciation & Amortization Expense","176M","163M","168M","173M","172M"]
["Depreciation","-","-","-","-","-"]
["Amortization of Intangibles","-","-","-","-","-"]
["COGS Growth","-",-4.19E-2,8.5599999999999996E-2,-8.8000000000000005E-3,6.0100000000000001E-2]
["Gross Income","1.85B","1.69B","1.76B","1.85B","2.01B"]
["Gross Income Growth","-",-8.4000000000000005E-2,3.9E-2,5.2900000000000003E-2,8.8099999999999998E-2]
["Gross Profit Margin","-","-","-","-",0.77039999999999997,"NA"]
[null,42735,42825,42916,43008,43100,"5-qtr trend"]
["SG&A Expense","1.21B","1.15B","1.28B","1.27B","1.27B"]
["Research & Development","292M","281M","315M","316M","317M"]
["Other SG&A","916M","871M","968M","949M","1.03B"]
["SGA Growth","-",-4.6399999999999997E-2,0.1137,-1.4E-2,4.7000000000000002E-3]
["Other Operating Expense","-","-","-","-","79M"]
["Unusual Expense","-","(9M)","(7M)","6M","-"]
["EBIT after Unusual Expense","-","9M","7M","(6M)","-"]
["Non Operating Income/Expense","-","10M","(21M)","125M","(116M)"]
["Non-Operating Interest Income","-","-","-","-","-"]
["Equity in Affiliates (Pretax)","-","-","-","-","-"]
["Interest Expense","-","-","-","-","102M"]
["Interest Expense Growth","-","-","-","-","-"]
["Gross Interest Expense","-","-","-","-","-"]
["Interest Capitalized","-","-","-","-","-"]
["Pretax Income","2B","558M","460M","697M","561M"]
["Pretax Income Growth","-",-0.72160000000000002,-0.17560000000000001,0.51519999999999999,-0.1951]
["Pretax Margin","-","-","-","-",0.2147,"NA"]
["Income Tax","(3.94B)","(477M)","433M","174M","3.16B"]
["Income Tax - Current Domestic","-","-","-","-","-"]
["Income Tax - Current Foreign","-","-","-","-","-"]
["Income Tax - Deferred Domestic","-","-","-","-","-"]
["Income Tax - Deferred Foreign","-","-","-","-","-"]
["Income Tax Credits","-","-","-","-","-"]
["Equity in Affiliates","-","-","-","-","-"]
["Other After Tax Income (Expense)","-","-","-","-","-"]
["Consolidated Net Income","5.95B","1.04B","27M","523M","(2.6B)"]
["Minority Interest Expense","-","-","-","-","-"]
["Net Income","5.95B","1.04B","27M","523M","(2.6B)"]
["Net Income Growth","-",-0.82599999999999996,-0.97389999999999999,18.3704,-5.9656000000000002]
["Net Margin Growth","-","-","-","-",-0.99390000000000001,"NA"]
["Extraordinaries & Discontinued Operations","(12M)","-","-","-","(4M)"]
["Extra Items & Gain/Loss Sale Of Assets","-","-","-","-","-"]
["Cumulative Effect - Accounting Chg","-","-","-","-","-"]
["Discontinued Operations","(12M)","-","-","-","(4M)"]
["Net Income After Extraordinaries","5.94B","1.04B","27M","523M","(2.6B)"]
["Preferred Dividends","-","-","-","-","-"]
["Net Income Available to Common","5.94B","1.04B","27M","523M","(2.6B)"]
["EPS (Basic)",5.37,0.96,0.03,0.49,-2.5099999999999998]
["EPS (Basic) Growth","-",-0.82120000000000004,-0.96879999999999999,15.333299999999999,-6.1223999999999998]
["Basic Shares Outstanding","1.11B","1.08B","1.08B","1.06B","1.04B"]
["EPS (Diluted)",5.3,0.94,0.02,0.48,-2.5099999999999998]
["EPS (Diluted) Growth","-",-0.8226,-0.97870000000000001,23,-6.2291999999999996]
["Diluted Shares Outstanding","1.12B","1.1B","1.09B","1.08B","1.04B"]
["EBITDA","814M","702M","642M","758M","835M"]
["EBITDA Growth","-",-0.1376,-8.5500000000000007E-2,0.1807,0.1016]
["EBITDA Margin","-","-","-","-",0.3196,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:18 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Balance Qtr","index":261,"n_rows":389,"n_cols":7,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for eBay Inc."]
["View Ratios"]
["Assets"]
["All values USD millions.",42735,42825,42916,43008,43100,"5-qtr trend"]
["Cash & Short Term Investments","7.15B","6.75B","9.02B","6.03B","5.86B"]
["Cash Only","1.84B","2B","2.66B","1.78B","2.12B"]
["Short-Term Investments","-","-","-","-","-"]
["Cash & Short Term Investments Growth","-",-5.5300000000000002E-2,0.33510000000000001,-0.33129999999999998,-2.7699999999999999E-2]
["Cash & ST Investments / Total Assets",0.29980000000000001,0.27229999999999999,0.3281,0.2324,0.22570000000000001]
["Total Accounts Receivable","592M","592M","619M","626M","695M"]
["Accounts Receivables, Net","-","-","-","-","-"]
["Accounts Receivables, Gross","81M","-","-","-","102M"]
["Bad Debt/Doubtful Accounts","(81M)","-","-","-","(102M)"]
["Other Receivables","-","-","-","-","-"]
["Accounts Receivable Growth","-",0,4.5600000000000002E-2,1.1299999999999999E-2,0.11020000000000001]
["Accounts Receivable Turnover",4.05,3.74,3.76,3.86,3.76]
["Inventories","-","-","-","-","-"]
["Finished Goods","-","-","-","-","-"]
["Work in Progress","-","-","-","-","-"]
["Raw Materials","-","-","-","-","-"]
["Progress Payments & Other","-","-","-","-","-"]
["Other Current Assets","1.13B","1.15B","1.27B","1.2B","1.19B"]
["Miscellaneous Current Assets","1.13B","1.15B","1.27B","1.2B","1.19B"]
["Total Current Assets","8.88B","8.49B","10.91B","7.86B","7.74B"]
[null,42735,42825,42916,43008,43100,"5-qtr trend"]
["Net Property, Plant & Equipment","1.52B","1.5B","1.54B","1.55B","1.6B"]
["Property, Plant & Equipment - Gross","5.48B","-","-","-","6.01B"]
["Buildings","-","-","-","-","-"]
["Land & Improvements","-","-","-","-","-"]
["Computer Software and Equipment","4.21B","-","-","-","4.61B"]
["Other Property, Plant & Equipment","-","-","-","-","-"]
["Accumulated Depreciation","3.97B","-","-","-","4.41B"]
["Total Investments and Advances","3.97B","4.54B","4.75B","6.3B","6.33B"]
["Other Long-Term Investments","3.85B","4.54B","4.75B","6.3B","5.45B"]
["Long-Term Note Receivable","-","-","-","-","-"]
["Intangible Assets","4.6B","4.73B","4.76B","4.75B","4.84B"]
["Net Goodwill","4.5B","4.65B","4.67B","4.67B","4.77B"]
["Net Other Intangibles","102M","86M","92M","78M","69M"]
["Other Assets","276M","282M","286M","276M","273M"]
["Tangible Other Assets","-","-","-","-","-"]
["Total Assets","23.85B","24.81B","27.48B","25.94B","25.98B"]
["Assets - Total - Growth","-",4.0300000000000002E-2,0.10780000000000001,-5.6000000000000001E-2,1.5E-3]
[]
["Liabilities & Shareholders' Equity"]
[]
[null,42735,42825,42916,43008,43100,"5-qtr trend"]
["ST Debt & Current Portion LT Debt","1.45B","2.21B","2.22B","749M","781M"]
["Short Term Debt","-","-","-","-","-"]
["Current Portion of Long Term Debt","1.45B","2.21B","2.22B","749M","781M"]
["Accounts Payable","283M","296M","284M","260M","330M"]
["Accounts Payable Growth","-",4.5900000000000003E-2,-4.0500000000000001E-2,-8.4500000000000006E-2,0.26919999999999999]
["Income Tax Payable","110M","122M","102M","100M","177M"]
["Other Current Liabilities","2B","1.81B","2B","2.08B","2.25B"]
["Dividends Payable","-","-","-","-","-"]
["Accrued Payroll","-","-","-","-","-"]
["Miscellaneous Current Liabilities","1.57B","1.81B","2B","2.08B","1.78B"]
["Total Current Liabilities","3.85B","4.43B","4.6B","3.19B","3.54B"]
["Long-Term Debt","7.51B","6.76B","9.25B","9.25B","9.23B"]
["Long-Term Debt excl. Capitalized Leases","7.51B","6.76B","9.25B","9.25B","9.23B"]
["Non-Convertible Debt","-","-","-","-","-"]
["Convertible Debt","-","-","-","-","-"]
["Capitalized Lease Obligations","-","-","-","-","-"]
["Provision for Risks & Charges","-","-","-","-","-"]
["Deferred Taxes","(2.72B)","(3.31B)","(3.14B)","(3.06B)","(1.77B)"]
["Deferred Taxes - Credit","1.89B","1.96B","2.1B","2.16B","3.43B"]
["Deferred Taxes - Debit","4.61B","5.26B","5.24B","5.21B","5.2B"]
["Other Liabilities","64M","66M","64M","64M","1.72B"]
["Other Liabilities (excl. Deferred Income)","64M","66M","64M","64M","1.72B"]
["Deferred Income","-","-","-","-","-"]
["Total Liabilities","13.31B","13.21B","16.01B","14.66B","17.92B"]
["Non-Equity Reserves","-","-","-","-","-"]
["Total Liabilities / Total Assets",0.55810000000000004,0.53259999999999996,0.58250000000000002,0.56510000000000005,0.68969999999999998]
["Preferred Stock (Carrying Value)","-","-","-","-","-"]
["Redeemable Preferred Stock","-","-","-","-","-"]
["Non-Redeemable Preferred Stock","-","-","-","-","-"]
["Common Equity (Total)","10.54B","11.6B","11.47B","11.28B","8.06B"]
["Common Stock Par/Carry Value","2M","2M","2M","2M","2M"]
["Retained Earnings","14.96B","15.99B","16.02B","16.54B","13.94B"]
["ESOP Debt Guarantee","-","-","-","-","-"]
["Cumulative Translation Adjustment/Unrealized For. Exch. Gain","(230M)","101M","446M","561M","748M"]
["Unrealized Gain/Loss Marketable Securities","51M","31M","2M","9M","(15M)"]
["Revaluation Reserves","-","-","-","-","-"]
["Treasury Stock","(19.21B)","(19.56B)","(20.06B)","(20.97B)","(21.89B)"]
["Common Equity / Total Assets",0.44190000000000002,0.46739999999999998,0.41749999999999998,0.43490000000000001,0.31030000000000002]
["Total Shareholders' Equity","10.54B","11.6B","11.47B","11.28B","8.06B"]
["Total Shareholders' Equity / Total Assets",0.44190000000000002,0.46739999999999998,0.41749999999999998,0.43490000000000001,0.31030000000000002]
["Accumulated Minority Interest","-","-","-","-","-"]
["Total Equity","10.54B","11.6B","11.47B","11.28B","8.06B"]
["Liabilities & Shareholders' Equity","23.85B","24.81B","27.48B","25.94B","25.98B"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:18 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"EBAY Cash Qtr","index":262,"n_rows":370,"n_cols":7,"rows_kept":370,"cut":false,"hidden":false,"merged":[]}
["Go to Menu Sheet"]
["Investor Alert "]
["Home"]
["News Viewer"]
["Markets"]
["Investing"]
["Personal Finance"]
["Retirement"]
["Economy"]
["Real Estate"]
["Entertainment"]
["Watchlist"]
["Alerts"]
["Games"]
[]
[]
["SEARCH"]
["Stocks"]
["Funds"]
["ETFs"]
["Options"]
["Bonds"]
["Commodities"]
["Currencies"]
["Crypto"]
["Futures"]
["FA Center"]
["Tools"]
["Getting Started"]
["Premium Newsletters"]
["eBay Inc."]
["NASDAQ: EBAY"]
[]
["GO"]
[]
["Set Alerts"]
[]
["Market Index"]
[]
["Overview Profile News Charts Financials Historical Quotes Analyst Estimates Options SEC Filings Insiders "]
["/marketstate/country/us"]
["eBay Inc."]
[]
["After Hours"]
[]
[" --Quotes are delayed by 20 min"]
[]
["Feb 9, 2018, 6:23 p.m."]
[]
["EBAY"]
["/quotes/zigman/76117/composite"]
[]
["$"]
[]
[41.66]
[]
["Change"]
[]
["0.00 0.00%"]
[]
["Volume"]
[]
["Volume 461,920"]
[]
["Quotes are delayed by 20 min"]
[]
["/quotes/zigman/76117/composite"]
[]
["Previous close"]
[]
[41.02]
[]
[41.66]
[]
["Change"]
[]
[0]
[]
["Day low"]
[]
["Day high"]
[]
[40.43]
[]
[41.98]
[]
[]
[]
["52 week low"]
[]
["52 week high"]
[]
[31.89]
[]
[46.99]
[]
[]
["Income Statement Balance Sheet Cash Flow Statement "]
[]
["Quarterly Financials for eBay Inc."]
["View Ratios"]
["Operating Activities"]
["All values USD millions.",42735,42825,42916,43008,43100,"5-qtr trend"]
["Net Income before Extraordinaries","5.94B","1.04B","27M","523M","(2.6B)"]
["Net Income Growth","-",-0.8256,-0.97389999999999999,18.3704,-5.9656000000000002]
["Depreciation, Depletion & Amortization","176M","163M","168M","173M","172M"]
["Depreciation and Depletion","158M","147M","152M","157M","156M"]
["Amortization of Intangible Assets","18M","16M","16M","16M","16M"]
["Deferred Taxes & Investment Tax Credit","-","-","-","-","-"]
["Deferred Taxes","-","(565M)","442M","85M","1.77B"]
["Investment Tax Credit","-","-","-","-","-"]
["Other Funds","(1.1B)","163M","200M","19M","202M"]
["Funds from Operations","461M","796M","837M","800M","(452M)"]
["Extraordinaries","-","-","-","-","-"]
["Changes in Working Capital","159M","(214M)","(138M)","77M","1.44B"]
["Receivables","-","-","-","-","-"]
["Accounts Payable","-","-","-","-","-"]
["Other Assets/Liabilities","260M","(214M)","(138M)","77M","152M"]
["Net Operating Cash Flow","620M","582M","699M","877M","988M"]
["Net Operating Cash Flow Growth","-",-6.13E-2,0.20100000000000001,0.25459999999999999,0.12659999999999999]
["Net Operating Cash Flow / Sales",0.25890000000000002,0.26250000000000001,0.30030000000000001,0.36299999999999999,0.37809999999999999]
[]
["Investing Activities"]
[]
[null,42735,42825,42916,43008,43100,"5-qtr trend"]
["Capital Expenditures","(136M)","(135M)","(182M)","(157M)","(192M)"]
["Capital Expenditures (Fixed Assets)","(136M)","(135M)","(182M)","(157M)","(192M)"]
["Capital Expenditures (Other Assets)","-","-","-","-","-"]
["Capital Expenditures Growth","-",7.4000000000000003E-3,-0.34810000000000002,0.13739999999999999,-0.22289999999999999]
["Capital Expenditures / Sales",-5.6800000000000003E-2,-6.0900000000000003E-2,-7.8200000000000006E-2,-6.5000000000000002E-2,-7.3499999999999996E-2]
["Net Assets from Acquisitions","(11M)","-","-","-","-"]
["Sale of Fixed Assets & Businesses","-","-","-","-","-"]
["Purchase/Sale of Investments","704M","20M","(1.81B)","776M","419M"]
["Purchase of Investments","(3.43B)","(2.75B)","(4.85B)","(4.19B)","(3.32B)"]
["Sale/Maturity of Investments","4.13B","2.77B","3.05B","4.96B","3.74B"]
["Other Uses","3M","-","(21M)","(3M)","21M"]
["Other Sources","-","-","-","-","-"]
["Net Investing Cash Flow","560M","(115M)","(2.01B)","616M","214M"]
["Net Investing Cash Flow Growth","-",-1.2054,-16.486999999999998,1.3063,-0.65259999999999996]
["Net Investing Cash Flow / Sales",0.23380000000000001,-5.1900000000000002E-2,-0.86380000000000001,0.255,8.1900000000000001E-2]
[]
["Financing Activities"]
[]
[null,42735,42825,42916,43008,43100,"5-qtr trend"]
["Cash Dividends Paid - Total","-","-","-","-","-"]
["Common Dividends","-","-","-","-","-"]
["Preferred Dividends","-","-","-","-","-"]
["Change in Capital Stock","(906M)","(399M)","(456M)","(895M)","(876M)"]
["Repurchase of Common & Preferred Stk.","(941M)","(410M)","(507M)","(907M)","(922M)"]
["Sale of Common & Preferred Stock","35M","11M","51M","12M","46M"]
["Proceeds from Stock Options","35M","11M","51M","12M","46M"]
["Other Proceeds from Sale of Stock","-","-","-","-","-"]
["Issuance/Reduction of Debt, Net","(3M)","-","2.48B","-","(2M)"]
["Change in Current Debt","-","-","-","-","-"]
["Change in Long-Term Debt","(3M)","-","2.48B","-","(2M)"]
["Issuance of Long-Term Debt","-","-","2.48B","-","-"]
["Reduction in Long-Term Debt","(3M)","-","-","-","(2M)"]
["Other Funds","(17M)","(19M)","(96M)","(57M)","(18M)"]
["Other Uses","(30M)","(29M)","(101M)","(42M)","(47M)"]
["Other Sources","13M","10M","5M","(15M)","29M"]
["Net Financing Cash Flow","(926M)","(418M)","1.93B","(2.4B)","(896M)"]
["Net Financing Cash Flow Growth","-",0.54859999999999998,5.6219999999999999,-2.2433000000000001,0.627]
["Net Financing Cash Flow / Sales",-0.3866,-0.1885,0.82989999999999997,-0.99419999999999997,-0.34289999999999998]
["Exchange Rate Effect","(191M)","114M","37M","33M","54M"]
["Miscellaneous Funds","-","-","-","-","-"]
["Net Change in Cash","63M","163M","657M","(876M)","360M"]
["Free Cash Flow","484M","447M","517M","720M","796M"]
["Free Cash Flow Growth","-",-7.6399999999999996E-2,0.15659999999999999,0.3926,0.1056]
["Free Cash Flow Yield","-","-","-","-",6.1800000000000001E-2,"NA"]
["Copyright 2018 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals."]
["Trending Tickers"]
["/quotes/zigman/17636479/composite VUZI+15.60%"]
["/quotes/zigman/237947/composite JCP-5.83%"]
["/quotes/zigman/59392505/composite NUGT-2.93%"]
["/quotes/zigman/59386294/composite JNUG-5.94%"]
["/quotes/zigman/65801738/composite TLT+1.11%"]
[]
["X"]
["Powered by "]
[]
["Log In "]
[]
["1:18 PM EST"]
[43141]
["/marketstate/country/us"]
["New York"]
["Closed"]
["/marketstate/country/uk"]
["London"]
["Closed"]
["/marketstate/country/jp"]
["Tokyo"]
["Closed"]
["/marketstate/country/us"]
[]
["/marketstate/country/uk"]
[]
["/marketstate/country/jp"]
[]
["View All "]
[]
["Latest News"]
[]
["/news/latest"]
["1:15p"]
[]
["Workers are down $10 trillion, and the stock market is worried about a 9-cent an hour raise?"]
[]
["1:13p"]
[]
["Fox News commentator Sean Hannity on stock-market drop: Thanks, Obama"]
[]
["12:59p"]
[]
["Remember when the head of the worldâ€™s largest hedge fund said youâ€™d â€˜feel pretty stupidâ€™ holding cash? Howâ€™d that work out? "]
[]
["12:19p"]
[]
["As Expedia spends money on ad war, its stock pays the price"]
[]
["12:03p"]
[]
["Inflation fears haunt Wall Street again, but investors might just be having a bad dream"]
[]
["12:00p"]
[]
["Fed officials sound almost glib discussing stock-market correction"]
[]
["11:50a"]
[]
["Blue Apron earnings: Whatâ€™s happening in New Jersey?"]
[]
["11:48a"]
[]
["Did the stock market crash? Do the math, and check the yield curve "]
[]
["11:46a"]
[]
["MoviePass defends abrupt subscription cancellations over terms-of-service violations"]
[]
["11:45a"]
[]
["Tesla clarifies Muskâ€™s Model 3 promise amid worst week for the stock since July"]
[]
["11:45a"]
[]
["Cardlytics IPO: What itâ€™s like to go public during market madness"]
[]
["11:44a"]
[]
["The tax bill is making the fourth-quarter earnings season a muddle"]
[]
["11:44a"]
[]
["Controversial supplement kratom is an opioid, FDA says"]
[]
["11:44a"]
[]
["Jim Cramer blames a â€˜group of complete moronsâ€™ for blowing up the market"]
[]
["11:43a"]
[]
["Chipotle to invest $50 million on restaurant refresh program, which may not be enough"]
[]
["11:41a"]
[]
["The stock market has turned turbulent: Hereâ€™s what advisers say you should do"]
[]
["11:41a"]
[]
["Teva stock drops on guidance, manufacturing problems"]
[]
["11:41a"]
[]
["GrubHubâ€™s stock rockets as Yum partnership is seen as a â€˜big winâ€™"]
[]
["11:39a"]
[]
["Will TVâ€™s recent reboot trend tarnish its golden era?"]
[]
["11:39a"]
[]
["Eye-popping Nvidia earnings send stock soaring, but automotive business still stalled"]
[]
["Loading more headlines..."]
[]
["dow"]
[]
["/quotes/zigman/627449/realtime"]
[24190.9]
[330.44]
[1.38E-2]
[]
["nasdaq"]
[]
["/quotes/zigman/12633936/realtime"]
[6874.49]
[97.33]
[1.44E-2]
[]
["s&p 500"]
[]
["/quotes/zigman/3870025/realtime"]
[2619.5500000000002]
[38.549999999999997]
[1.49E-2]
[]
["Kiosk"]
[]
[1320397200000]
[1320598500000]
[]
["Alerts"]
[]
[]
[]
[]
["/conga/kiosk/alerts.html 310238"]
[1333703400000]
[1333949700000]
[]
["Virtual Stock Exchange"]
[]
[]
[]
[]
["Our free stock-market game"]
["â€¢ Trade your virtual portfolio in real time"]
["â€¢ Talk strategies in group discussions"]
["â€¢ Find or create a game that suits you"]
["â€¢ Use our learning center to improve "]
["/conga/kiosk/games.html 310284"]
[]
["MarketWatch.com"]
[]
["Site Index"]
["Topics"]
["Help"]
["Feedback"]
["Newsroom Roster"]
["Media Archive"]
["Premium Products"]
["Mobile"]
["Company Info"]
["Code of Conduct"]
["Corrections"]
["Advertising Media Kit"]
["Advertise Locally"]
["Reprints & Licensing"]
["Your Ad Choices"]
["Follow MarketWatch"]
["RSS"]
["Podcasts"]
["WSJ.com"]
["Barron's Online"]
["BigCharts"]
["Virtual Stock Exchange"]
["Financial News London"]
["WSJ.com Small Business"]
["realtor.com"]
["Mansion Global"]
[]
[]
["Copyright © 2018 MarketWatch, Inc. All rights reserved."]
["By using this site, you agree to the Terms of Service, Privacy Policy and Cookie Policy."]
[]
["Intraday Data provided by SIX Financial Information and subject to terms of use. Historical and current end-of-day data provided by SIX Financial Information. All quotes are in local exchange time. Real-time last sale data for U.S. stock quotes reflect trades reported through Nasdaq only. Intraday data delayed at least 15 minutes or per exchange requirements."]
[]
["MarketWatch Top Stories"]
["Link to MarketWatch's Slice. 15"]

{"sheet":"CARL-B.CO Stock Price","index":263,"n_rows":946,"n_cols":7,"rows_kept":946,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[36527,238.13000500000001,238.13000500000001,213.912994,226.02200300000001,174.06475800000001,818390]
[36534,227.63600199999999,280,214.18800400000001,216.33500699999999,166.60455300000001,324449]
[36541,217.949005,220.371002,197.76899700000001,201.804993,155.414658,327323]
[36548,205.841003,205.841003,182.432007,189.69700599999999,146.09004200000001,719464]
[36555,185.66099500000001,203.419006,185.66099500000001,189.69700599999999,146.09004200000001,456296]
[36562,196.962006,205.033997,187.27499399999999,192.11799600000001,147.95451399999999,499491]
[36569,193.733002,201.804993,189.69700599999999,201.804993,155.414658,516010]
[36576,201.804993,217.949005,193.733002,199.38299599999999,153.54948400000001,202520]
[36583,197.76899700000001,213.912994,191.31100499999999,200.19099399999999,154.17167699999999,467088]
[36590,197.76899700000001,209.87699900000001,189.69700599999999,204.22700499999999,157.279922,327664]
[36597,205.033997,217.949005,190.503998,196.15400700000001,151.06272899999999,201786]
[36604,201.804993,201.804993,183.23899800000001,188.88900799999999,145.46778900000001,242629]
[36611,189.69700599999999,197.76899700000001,184.04600500000001,188.88900799999999,145.46778900000001,197113]
[36618,185.66099500000001,196.962006,183.23899800000001,188.08200099999999,144.84626800000001,568208]
[36625,189.69700599999999,196.15400700000001,177.587997,185.66099500000001,142.98182700000001,449406]
[36632,179.203003,238,174.358994,238,183.289276,173431]
[36639,238,238,193.53900100000001,207.334,159.672684,690604]
[36646,208.26300000000001,226.02200300000001,191.31100499999999,211.49200400000001,162.874878,569942]
[36653,217.141998,261,197.76899700000001,205.841003,158.52288799999999,416325]
[36660,209.87699900000001,255,199.38299599999999,255,196.38136299999999,287203]
[36667,209.87699900000001,217.949005,200.19099399999999,209.87699900000001,161.63111900000001,172495]
[36674,212.29899599999999,260,201.804993,221.17799400000001,170.334259,486776]
[36681,274,274,201.804993,211.725998,163.055069,265684]
[36688,262.290009,262.290009,175.97399899999999,185.66099500000001,142.98182700000001,733259]
[36695,230,230,181.62399300000001,187.27499399999999,144.22479200000001,1009273]
[36702,190.503998,195.34700000000001,178.395996,191.31100499999999,147.33299299999999,462611]
[36709,193.733002,239,186.46800200000001,239,184.05941799999999,984401]
[36716,216.87600699999999,241.59300200000001,210.401993,232.479004,179.03741500000001,2420474]
[36723,232.479004,248.62399300000001,232.479004,242.166,186.497635,1671443]
[36730,300,300,226.82899499999999,240.550995,185.25382999999999,673174]
[36737,238.13000500000001,246.20199600000001,234.09399400000001,240.550995,185.25382999999999,545654]
[36744,242.166,295,234.09399400000001,246.20199600000001,189.60581999999999,486488]
[36751,246.20199600000001,266.38299599999999,243.779999,252.66000399999999,194.579285,953957]
[36758,256.69601399999999,256.69601399999999,239.74400299999999,252.15100100000001,194.18727100000001,1208096]
[36765,254.274002,254.274002,242.166,242.166,186.497635,648577]
[36772,242.166,250.23800700000001,238.93699599999999,248.62399300000001,191.47105400000001,432469]
[36779,248.62399300000001,248.62399300000001,239.74400299999999,239.74400299999999,184.63240099999999,488689]
[36786,239.74400299999999,282.52700800000002,238.93699599999999,270.41900600000002,208.25592,1742847]
[36793,266.38299599999999,286.56298800000002,266.38299599999999,282.52700800000002,217.580536,1388107]
[36800,282.52700800000002,288.98498499999999,262.34600799999998,274.45498700000002,211.36412000000001,535622]
[36807,274.45498700000002,286.56298800000002,267.19000199999999,286.56298800000002,220.68876599999999,976915]
[36814,282.52700800000002,294.63501000000002,280.91198700000001,286.56298800000002,220.68876599999999,1560469]
[36821,290.59899899999999,306.74301100000002,286.56298800000002,306.74301100000002,236.22981300000001,399627]
[36828,305.12899800000002,380,302.70700099999999,323.69500699999998,249.28500399999999,725667]
[36835,322.88799999999998,322.88799999999998,306.74301100000002,306.74301100000002,236.22981300000001,402129]
[36842,306.74301100000002,383,298.67099000000002,314.81601000000001,242.44709800000001,142063]
[36849,310.77999899999998,316.42999300000002,290.59899899999999,290.59899899999999,223.79698200000001,384217]
[36856,292.21398900000003,347.10400399999997,292.21398900000003,347.10400399999997,267.31271400000003,1205173]
[36863,347.10400399999997,351.14099099999999,323.69500699999998,330.959991,254.87994399999999,365080]
[36870,332.57501200000002,351.94799799999998,315.62298600000003,347.10400399999997,267.31271400000003,445532]
[36877,359.21301299999999,383.42898600000001,347.10400399999997,355.17700200000002,273.52999899999998,507238]
[36884,358.40600599999999,379.39300500000002,351.14099099999999,377.77899200000002,290.93627900000001,254910]
[36891,375.35699499999998,423.790009,359.21301299999999,363.24899299999998,279.74642899999998,679035]
[36898,367.28500400000001,379.39300500000002,339.83999599999999,347.10400399999997,267.31271400000003,415433]
[36905,347.10400399999997,370.51400799999999,343.87600700000002,357.59799199999998,275.394409,852312]
[36912,355.17700200000002,359.21301299999999,337.41799900000001,339.83999599999999,261.718658,360342]
[36919,339.03201300000001,358.40600599999999,335.80300899999997,357.59799199999998,275.394409,827706]
[36926,358.40600599999999,375.35699499999998,351.14099099999999,371.50698899999998,286.10607900000002,804507]
[36933,379.39300500000002,395.53799400000003,314.81601000000001,337.41799900000001,259.85330199999999,2198904]
[36940,339.03201300000001,340.64700299999998,296.25,305.12899800000002,234.98689300000001,937137]
[36947,306.74301100000002,314.00799599999999,288.98498499999999,306.74301100000002,236.22981300000001,731091]
[36954,308.358002,314.81601000000001,300.28601099999997,305.12899800000002,234.98689300000001,159918]
[36961,318.04501299999998,318.04501299999998,278.49099699999999,286.56298800000002,224.62237500000001,367927]
[36968,285.756012,305.12899800000002,278.49099699999999,297.057007,232.84809899999999,479857]
[36975,301.09298699999999,318.04501299999998,291.40600599999999,310.77999899999998,243.60484299999999,578964]
[36982,306.74301100000002,310.77999899999998,297.057007,298.67099000000002,234.11325099999999,403699]
[36989,298.67099000000002,316.42999300000002,296.25,314.81601000000001,246.76852400000001,225861]
[36996,318.85199,326.11700400000001,310.77999899999998,311.58700599999997,244.23745700000001,527038]
[37003,310.77999899999998,314.81601000000001,294.63501000000002,304.32199100000003,238.54272499999999,430798]
[37010,300.28601099999997,305.93600500000002,273.64700299999998,274.45498700000002,215.131516,1137693]
[37017,274.45498700000002,302.70700099999999,272.83999599999999,298.67099000000002,234.11325099999999,1138203]
[37024,298.67099000000002,319.658997,297.057007,310.77999899999998,243.60484299999999,963503]
[37031,306.74301100000002,328.53799400000003,306.74301100000002,326.11700400000001,255.62676999999999,376326]
[37038,322.88799999999998,326.92401100000001,313.20098899999999,318.85199,249.932129,400948]
[37045,317.23700000000002,321.27301,316.42999300000002,318.44799799999998,249.61537200000001,228804]
[37052,319.658997,320.466003,306.74301100000002,313.20098899999999,245.502579,697351]
[37059,312.39401199999998,318.85199,298.67099000000002,302.70700099999999,237.27690100000001,760170]
[37066,303.91799900000001,309.165009,297.057007,297.057007,232.84809899999999,486805]
[37073,299.47900399999997,322.08099399999998,299.47900399999997,311.58700599999997,244.23745700000001,471170]
[37080,314.00799599999999,321.27301,306.74301100000002,314.81601000000001,246.76852400000001,290432]
[37087,318.85199,318.85199,301.89999399999999,305.12899800000002,239.175354,196881]
[37094,306.74301100000002,306.74301100000002,293.82800300000002,295.44198599999999,231.58218400000001,303391]
[37101,298.67099000000002,301.09298699999999,292.21398900000003,297.057007,232.84809899999999,521530]
[37108,297.057007,300.28601099999997,282.52700800000002,284.949005,223.35725400000001,1050331]
[37115,285.756012,302.70700099999999,284.949005,298.67099000000002,234.11325099999999,538933]
[37122,298.67099000000002,301.89999399999999,294.63501000000002,301.89999399999999,236.644272,382283]
[37129,302.70700099999999,310.77999899999998,294.63501000000002,298.67099000000002,234.11325099999999,1136621]
[37136,300.28601099999997,302.70700099999999,294.63501000000002,298.67099000000002,234.11325099999999,332940]
[37143,298.67099000000002,302.70700099999999,284.14099099999999,298.67099000000002,234.11325099999999,304147]
[37150,299.47900399999997,299.47900399999997,274.45498700000002,278.49099699999999,218.29513499999999,436667]
[37157,278.49099699999999,298.67099000000002,266.38299599999999,276.87600700000002,217.029236,251988]
[37164,281.72000100000002,318.85199,279.29800399999999,313.20098899999999,245.502579,503196]
[37171,309.97198500000002,321.27301,297.864014,298.67099000000002,234.11325099999999,660166]
[37178,301.09298699999999,301.09298699999999,293.02099600000003,295.44198599999999,231.58218400000001,265378]
[37185,295.44198599999999,301.09298699999999,293.02099600000003,293.82800300000002,230.317047,326417]
[37192,296.25,298.67099000000002,282.52700800000002,288.17700200000002,225.88751199999999,540419]
[37199,288.17700200000002,290.59899899999999,266.38299599999999,274.45498700000002,215.131516,736243]
[37206,274.45498700000002,285.756012,261.53900099999998,283.33401500000002,222.091339,606042]
[37213,283.33401500000002,286.56298800000002,274.45498700000002,278.49099699999999,218.29513499999999,409635]
[37220,275.26199300000002,280.10501099999999,272.03298999999998,274.45498700000002,215.131516,565606]
[37227,274.45498700000002,279.29800399999999,267.19000199999999,268.40100100000001,210.386078,386192]
[37234,270.41900600000002,276.06900000000002,262.34600799999998,274.45498700000002,215.131516,562554]
[37241,277.68398999999999,278.08700599999997,273.64700299999998,276.87600700000002,217.029236,303586]
[37248,275.26199300000002,282.52700800000002,275.26199300000002,281.72000100000002,220.82620199999999,66334]
[37255,274.45498700000002,286.158997,274.45498700000002,285.756012,223.989777,236152]
[37262,285.756012,286.56298800000002,270.41900600000002,276.87600700000002,217.029236,444499]
[37269,278.49099699999999,280.50900300000001,272.83999599999999,276.06900000000002,216.39665199999999,439472]
[37276,278.49099699999999,285.756012,274.858002,284.54501299999998,223.04054300000001,748509]
[37283,286.158997,297.057007,282.52700800000002,297.057007,232.84809899999999,414154]
[37290,297.057007,310.77999899999998,296.25,303.51501500000001,237.910156,982530]
[37297,306.74301100000002,307.550995,266.38299599999999,276.06900000000002,216.39665199999999,2165725]
[37304,342,346,331,337,264.15741000000003,0]
[37311,340,358,340,344,269.64434799999998,0]
[37318,345,345,330.5,335.5,262.98165899999998,0]
[37325,335,338.5,331,334.5,262.19784499999997,0]
[37332,336,341,317,321,251.61582899999999,0]
[37339,322,326,318,323,256.96237200000002,0]
[37346,262.34600799999998,262.34600799999998,249.43100000000001,254.274002,202.287476,1702078]
[37353,256.69601399999999,281.72000100000002,255.080994,274.45498700000002,218.342422,1661202]
[37360,272.43701199999998,280.10501099999999,264.76800500000002,279.29800399999999,222.19528199999999,636814]
[37367,278.49099699999999,288.17700200000002,276.87600700000002,286.158997,227.65356399999999,591797]
[37374,283.33401500000002,296.25,282.52700800000002,290.59899899999999,231.185776,1240704]
[37381,288.98498499999999,325.30999800000001,282.52700800000002,325.30999800000001,258.80014,1223827]
[37388,322.88799999999998,336.61099200000001,317.23700000000002,336.61099200000001,267.79058800000001,1182780]
[37395,336.61099200000001,337.41799900000001,310.77999899999998,318.04501299999998,253.02041600000001,572756]
[37402,318.85199,342.260986,318.85199,342.260986,272.28543100000002,882101]
[37409,340.64700299999998,349.52600100000001,338.22500600000001,341.45400999999998,271.64340199999998,682301]
[37416,337.41799900000001,355.17700200000002,328.53799400000003,333.38198899999998,265.22177099999999,974890]
[37423,335.80300899999997,338.22500600000001,310.77999899999998,314.81601000000001,250.451584,722823]
[37430,385,394,308.76199300000002,318.04501299999998,253.02041600000001,412562]
[37437,318.85199,322.88799999999998,295.44198599999999,302.30398600000001,240.49769599999999,546690]
[37444,301.89999399999999,306.33999599999999,294.63501000000002,301.09298699999999,239.53428600000001,235319]
[37451,298.67099000000002,299.88198899999998,286.56298800000002,286.56298800000002,227.97496000000001,379581]
[37458,286.56298800000002,290.19500699999998,260.73199499999998,277.68398999999999,220.91128499999999,1067194]
[37465,279.70199600000001,294.63501000000002,278.49099699999999,288.17700200000002,229.25900300000001,441265]
[37472,287.36999500000002,310.37600700000002,270.41900600000002,307.550995,244.671967,1269250]
[37479,305.12899800000002,322.88799999999998,274.45498700000002,311.18301400000001,247.56137100000001,1098997]
[37486,314.81601000000001,322.08099399999998,309.97198500000002,314.00799599999999,249.80882299999999,634586]
[37493,310.77999899999998,318.04501299999998,305.93600500000002,312.39401199999998,248.52477999999999,350904]
[37500,313.20098899999999,315.21899400000001,301.89999399999999,308.358002,245.31397999999999,526829]
[37507,306.74301100000002,306.74301100000002,297.864014,299.88198899999998,238.57084699999999,412235]
[37514,297.864014,315.21899400000001,294.63501000000002,312.39401199999998,248.52477999999999,686027]
[37521,311.58700599999997,312.39401199999998,289.79199199999999,311.58700599999997,247.88278199999999,589760]
[37528,309.165009,326.92401100000001,308.358002,314.00799599999999,249.80882299999999,1035983]
[37535,314.81601000000001,325.30999800000001,310.77999899999998,314.81601000000001,250.451584,740912]
[37542,311.98998999999998,317.23700000000002,242.166,287.36999500000002,228.61694299999999,808596]
[37549,286.56298800000002,296.25,276.06900000000002,291.40600599999999,231.82780500000001,879459]
[37556,290.59899899999999,290.59899899999999,265.57501200000002,276.87600700000002,220.268463,1755476]
[37563,282.52700800000002,283.33401500000002,255.080994,256.29199199999999,203.89288300000001,1764176]
[37570,255.88900799999999,262.34600799999998,250.23800700000001,261.135986,207.74650600000001,981253]
[37577,261.53900099999998,262.34600799999998,256.69601399999999,259.92498799999998,206.78312700000001,561808]
[37584,260.73199499999998,261.942993,247.81599399999999,247.81599399999999,197.149811,999714]
[37591,248.62399300000001,250.23800700000001,234.496994,236.51499899999999,188.159302,725596]
[37598,238.13000500000001,254.274002,230.865005,248.62399300000001,197.792587,1127966]
[37605,250.23800700000001,257.90701300000001,248.62399300000001,250.641998,199.39802599999999,847209]
[37612,250.23800700000001,255.88900799999999,250.23800700000001,254.274002,202.287476,78710]
[37619,254.274002,262.34600799999998,250.23800700000001,260.73199499999998,207.42514,329531]
[37626,260.73199499999998,262.34600799999998,251.85299699999999,256.69601399999999,204.214294,241389]
[37633,258.30999800000001,261.53900099999998,251.04499799999999,251.85299699999999,200.361435,423314]
[37640,253.466995,253.466995,238.13000500000001,240.550995,191.370148,320038]
[37647,238.13000500000001,238.13000500000001,217.949005,223.60000600000001,177.88479599999999,1117778]
[37654,224.40699799999999,228.442993,218.35299699999999,225.21400499999999,179.168823,630496]
[37661,223.195999,225.21400499999999,215.52799999999999,224.40699799999999,178.526794,362050]
[37668,224.40699799999999,227.63600199999999,180.817001,185.66099500000001,147.70242300000001,2086515]
[37675,187.27499399999999,188.08200099999999,161.848007,180.41400100000001,143.528198,1689503]
[37682,180.817001,181.22099299999999,170.32299800000001,171.533997,136.46369899999999,725927]
[37689,173.149002,177.18499800000001,161.44399999999999,176.78100599999999,140.63798499999999,1184785]
[37696,171.13099700000001,192.925995,171.13099700000001,191.31100499999999,152.19729599999999,924431]
[37703,190.90699799999999,191.31100499999999,181.62399300000001,185.66099500000001,151.84584000000001,438278]
[37710,185.66099500000001,189.29299900000001,179.203003,188.08200099999999,153.825897,795697]
[37717,189.69700599999999,193.733002,173.55200199999999,188.88900799999999,154.48593099999999,590614]
[37724,190.503998,193.733002,188.08200099999999,191.31100499999999,156.46678199999999,215910]
[37731,193.32899499999999,193.733002,188.08200099999999,188.88900799999999,154.48593099999999,309563]
[37738,191.31100499999999,197.76899700000001,187.27499399999999,192.925995,157.787643,760917]
[37745,193.733002,197.76899700000001,167.09399400000001,187.27499399999999,153.16587799999999,2037297]
[37752,187.679001,207.45500200000001,184.85299699999999,206.64799500000001,169.01040599999999,2124891]
[37759,201.804993,207.05200199999999,192.52200300000001,206.64799500000001,169.01040599999999,1362635]
[37766,205.033997,209.47399899999999,204.63000500000001,205.841003,168.35038800000001,482747]
[37773,205.841003,208.26300000000001,203.419006,205.033997,167.69035299999999,451853]
[37780,205.033997,206.64799500000001,199.38299599999999,205.033997,167.69035299999999,392118]
[37787,205.43699599999999,210.68400600000001,202.61199999999999,207.45500200000001,169.67039500000001,455210]
[37794,205.841003,205.841003,184.85299699999999,195.34700000000001,159.76767000000001,1073826]
[37801,196.962006,196.962006,186.46800200000001,189.69700599999999,155.146759,739796]
[37808,191.71499600000001,194.94399999999999,189.69700599999999,193.32899499999999,158.117233,357810]
[37815,193.32899499999999,197.76899700000001,190.90699799999999,193.32899499999999,158.117233,234794]
[37822,192.11799600000001,199.38299599999999,192.11799600000001,199.38299599999999,163.06860399999999,393629]
[37829,197.365005,200.99800099999999,196.962006,197.365005,161.41815199999999,244398]
[37836,200.19099399999999,210.28100599999999,196.962006,210.28100599999999,171.98168899999999,517740]
[37843,213.912994,215.52799999999999,203.419006,204.22700499999999,167.03031899999999,1342637]
[37850,205.841003,211.895004,205.841003,211.49200400000001,172.97215299999999,882484]
[37857,213.912994,220.371002,205.841003,217.949005,178.25311300000001,1002238]
[37864,221.98500100000001,228.274002,219.16000399999999,220.371002,180.23396299999999,748844]
[37871,221.17799400000001,224.40699799999999,217.949005,220.77499399999999,180.56436199999999,447502]
[37878,220.371002,225.21400499999999,218.75700399999999,225.21400499999999,184.19490099999999,355267]
[37885,224.40699799999999,224.40699799999999,219.56399500000001,222.79299900000001,182.21481299999999,260260]
[37892,219.56399500000001,224.40699799999999,214.720001,221.17799400000001,180.893967,483130]
[37899,221.17799400000001,226.02200300000001,209.070007,209.87699900000001,171.65129099999999,490169]
[37906,209.87699900000001,216.33500699999999,209.87699900000001,215.93100000000001,176.602631,361973]
[37913,215.52799999999999,216.73899800000001,212.29899599999999,213.912994,174.95216400000001,224367]
[37920,213.912994,216.33500699999999,211.49200400000001,214.317001,175.28263899999999,296248]
[37927,214.317001,219.16000399999999,211.087997,217.949005,178.25311300000001,716793]
[37934,217.949005,218.75700399999999,209.87699900000001,211.49200400000001,172.97215299999999,829509]
[37941,211.49200400000001,212.29899599999999,202.61199999999999,208.26300000000001,170.33123800000001,898222]
[37948,208.26300000000001,209.87699900000001,204.63000500000001,209.070007,170.991287,331704]
[37955,209.070007,211.49200400000001,204.22700499999999,209.070007,170.991287,671461]
[37962,207.05200199999999,213.10600299999999,207.05200199999999,212.70199600000001,173.96173099999999,725006]
[37969,213.912994,217.141998,211.895004,215.12399300000001,175.94259600000001,444618]
[37976,214.317001,218.35299699999999,214.317001,217.54600500000001,177.92352299999999,133638]
[37983,217.141998,222.79299900000001,217.141998,222.38900799999999,181.88441499999999,299690]
[37990,223.195999,225.21400499999999,215.12399300000001,215.93100000000001,176.602631,627636]
[37997,213.912994,224.003006,213.912994,221.58200099999999,181.22436500000001,541062]
[38004,221.98500100000001,232.479004,211.087997,213.509995,174.622589,1110375]
[38011,212.29899599999999,216.33500699999999,211.49200400000001,213.10600299999999,174.29217499999999,1360704]
[38018,213.10600299999999,217.141998,211.087997,215.93100000000001,176.602631,1620305]
[38025,216.73899800000001,220.371002,211.895004,211.895004,173.301727,1695687]
[38032,211.895004,226.82899499999999,210.68400600000001,226.02200300000001,184.85571300000001,4663373]
[38039,226.02200300000001,240.14799500000001,226.02200300000001,237.32299800000001,194.09841900000001,3128043]
[38046,238.533005,246.20199600000001,232.479004,238.533005,195.08805799999999,1704200]
[38053,239.74400299999999,244.18400600000001,226.82899499999999,229.25,187.49580399999999,1807903]
[38060,230.057999,243.779999,225.21400499999999,237.32299800000001,194.09841900000001,1212047]
[38067,236.11199999999999,246.20199600000001,228.442993,238.13000500000001,198.90675400000001,667809]
[38074,230.057999,239.341003,213.912994,220.371002,184.07292200000001,1467993]
[38081,221.17799400000001,223.195999,215.93100000000001,217.54600500000001,181.71324200000001,739508]
[38088,217.949005,230.057999,214.720001,227.63600199999999,190.14128099999999,2039602]
[38095,226.82899499999999,244.18400600000001,226.02200300000001,237.725998,198.56929,3449802]
[38102,240.14799500000001,254.274002,235.70799299999999,247.412994,206.66073600000001,2203596]
[38109,242.166,249.43100000000001,236.11199999999999,236.51499899999999,197.55779999999999,1965002]
[38116,234.09399400000001,236.919006,229.65400700000001,231.671997,193.51248200000001,1746693]
[38123,229.65400700000001,231.26800499999999,220.77499399999999,228.84700000000001,191.15283199999999,1620082]
[38130,229.25,240.550995,228.442993,240.550995,200.929001,1104416]
[38137,240.550995,240.95500200000001,234.90100100000001,238.533005,199.243393,1628083]
[38144,240.14799500000001,240.14799500000001,230.057999,235.70799299999999,196.883713,1230335]
[38151,236.11199999999999,251.85299699999999,231.671997,249.026993,208.008881,2070765]
[38158,247.81599399999999,259.52099600000003,247.81599399999999,254.274002,212.391617,1547078]
[38165,254.274002,265.17199699999998,254.274002,259.52099600000003,216.77436800000001,1848929]
[38172,257.50299100000001,257.50299100000001,248.62399300000001,249.83500699999999,208.68379200000001,1528973]
[38179,250.23800700000001,253.466995,248.62399300000001,250.641998,209.35784899999999,1175807]
[38186,252.66000399999999,261.53900099999998,248.62399300000001,259.11801100000002,216.43779000000001,1244726]
[38193,258.30999800000001,265.97900399999997,245.395004,251.04499799999999,209.69450399999999,1627275]
[38200,252.66000399999999,255.080994,242.973007,245.395004,204.97512800000001,1064043]
[38207,242.166,244.99099699999999,222.38900799999999,231.671997,193.51248200000001,3679749]
[38214,233.287003,234.09399400000001,222.79299900000001,225.61799600000001,188.45564300000001,1740026]
[38221,226.82899499999999,229.25,224.003006,226.425003,189.12973,897448]
[38228,226.02200300000001,232.479004,225.21400499999999,227.63600199999999,190.14128099999999,923699]
[38235,228.442993,235.304993,227.23199500000001,232.88299599999999,194.524033,940422]
[38242,234.09399400000001,239.341003,227.23199500000001,229.25,191.48942600000001,1107584]
[38249,229.25,229.25,222.79299900000001,225.61799600000001,188.45564300000001,1145514]
[38256,226.02200300000001,228.84700000000001,222.38900799999999,227.63600199999999,190.14128099999999,948634]
[38263,229.25,231.26800499999999,217.949005,222.79299900000001,186.09596300000001,2163476]
[38270,222.38900799999999,222.79299900000001,215.93100000000001,220.371002,184.07292200000001,1179449]
[38277,220.77499399999999,221.58200099999999,217.949005,219.16000399999999,183.061386,912600]
[38284,218.35299699999999,224.40699799999999,213.912994,218.35299699999999,182.38729900000001,1216851]
[38291,220.77499399999999,225.21400499999999,207.858994,209.47399899999999,174.97077899999999,2462414]
[38298,209.070007,216.73899800000001,205.841003,213.912994,178.67863500000001,2371457]
[38305,213.912994,213.912994,207.858994,210.28100599999999,175.644882,939119]
[38312,209.070007,213.10600299999999,207.45500200000001,211.49200400000001,176.656372,931958]
[38319,211.49200400000001,214.720001,209.87699900000001,212.70199600000001,177.667114,769803]
[38326,211.49200400000001,214.720001,209.47399899999999,210.68400600000001,175.981506,1164076]
[38333,212.29899599999999,225.61799600000001,210.68400600000001,223.60000600000001,186.77005,1409205]
[38340,223.195999,227.23199500000001,222.79299900000001,225.61799600000001,188.45564300000001,804118]
[38347,226.02200300000001,226.02200300000001,222.38900799999999,223.60000600000001,186.77005,212022]
[38354,224.40699799999999,229.25,222.79299900000001,225.61799600000001,188.45564300000001,1300120]
[38361,225.61799600000001,229.25,224.40699799999999,224.81100499999999,187.78156999999999,944989]
[38368,224.81100499999999,226.02200300000001,218.75700399999999,220.371002,184.07292200000001,820265]
[38375,221.58200099999999,221.58200099999999,215.93100000000001,219.966995,183.73545799999999,659571]
[38382,220.371002,226.82899499999999,217.54600500000001,226.82899499999999,189.46722399999999,1036787]
[38389,227.23199500000001,233.287003,226.425003,233.287003,194.86151100000001,1113341]
[38396,232.479004,237.32299800000001,230.057999,235.70799299999999,196.883713,1584188]
[38403,235.70799299999999,235.70799299999999,230.057999,233.69000199999999,195.19809000000001,1606050]
[38410,232.07600400000001,240.95500200000001,231.671997,240.95500200000001,201.266434,1426305]
[38417,241.358994,241.358994,230.865005,230.865005,192.83840900000001,904683]
[38424,231.26800499999999,236.919006,230.057999,233.287003,194.86151100000001,1906924]
[38431,231.671997,234.09399400000001,230.057999,230.057999,196.350967,653937]
[38438,230.057999,238.13000500000001,230.057999,236.51499899999999,201.86193800000001,1155053]
[38445,236.51499899999999,251.04499799999999,234.09399400000001,248.62399300000001,212.196777,1929653]
[38452,246.60600299999999,248.220001,238.93699599999999,238.93699599999999,203.929047,1754720]
[38459,240.550995,241.76199299999999,230.057999,238.533005,203.58427399999999,652372]
[38466,237.725998,238.533005,227.63600199999999,228.84700000000001,195.31741299999999,1766008]
[38473,230.057999,234.90100100000001,228.442993,233.287003,199.10685699999999,764967]
[38480,231.671997,242.166,222.79299900000001,240.95500200000001,205.651398,2196848]
[38487,239.74400299999999,244.587997,237.725998,238.533005,203.58427399999999,895044]
[38494,240.550995,242.166,236.51499899999999,240.95500200000001,205.651398,1110208]
[38501,238.93699599999999,249.83500699999999,238.533005,246.60600299999999,210.474457,1182984]
[38508,245.395004,247.81599399999999,242.973007,244.18400600000001,208.40730300000001,1184045]
[38515,244.587997,259.92498799999998,242.570007,254.274002,217.018967,2359348]
[38522,256.69601399999999,259.92498799999998,252.66000399999999,253.06300400000001,215.98541299999999,966624]
[38529,252.66000399999999,256.29199199999999,248.62399300000001,253.466995,216.33021500000001,875684]
[38536,255.88900799999999,262.75,248.62399300000001,261.135986,222.87554900000001,1519393]
[38543,263.15399200000002,268.80398600000001,258.71398900000003,264.76800500000002,225.97543300000001,2296061]
[38550,265.97900399999997,270.01501500000001,259.92498799999998,266.38299599999999,227.35380599999999,1382053]
[38557,264.76800500000002,270.41900600000002,263.96099900000002,265.57501200000002,226.66423,1389134]
[38564,265.57501200000002,273.243988,261.53900099999998,271.22601300000002,231.48725899999999,1915008]
[38571,272.83999599999999,282.52700800000002,263.96099900000002,282.52700800000002,241.13247699999999,3394703]
[38578,280.10501099999999,290.19500699999998,276.87600700000002,288.17700200000002,245.95469700000001,2187113]
[38585,286.56298800000002,290.59899899999999,282.93099999999998,284.949005,243.19963100000001,1265841]
[38592,287.36999500000002,287.36999500000002,279.70199600000001,284.54501299999998,242.85479699999999,1151713]
[38599,283.73800699999998,301.09298699999999,283.73800699999998,296.65301499999998,253.188782,1205454]
[38606,298.67099000000002,300.28601099999997,284.949005,287.77398699999998,245.61073300000001,1937549]
[38613,288.98498499999999,288.98498499999999,278.08700599999997,282.12298600000003,240.78761299999999,1846351]
[38620,282.52700800000002,301.89999399999999,281.72000100000002,293.02099600000003,250.08892800000001,2246938]
[38627,294.23199499999998,294.63501000000002,285.756012,288.17700200000002,245.95469700000001,1492433]
[38634,288.98498499999999,290.19500699999998,278.49099699999999,279.29800399999999,238.376587,1145595]
[38641,279.29800399999999,284.54501299999998,263.15399200000002,270.01501500000001,230.45368999999999,1690634]
[38648,267.19000199999999,276.06900000000002,264.76800500000002,270.41900600000002,230.79847699999999,2150225]
[38655,270.82199100000003,278.49099699999999,270.82199100000003,274.45498700000002,234.24316400000001,1280439]
[38662,274.050995,280.50900300000001,263.96099900000002,268.80398600000001,229.42010500000001,2598129]
[38669,270.41900600000002,270.41900600000002,261.53900099999998,262.34600799999998,223.90832499999999,1571259]
[38676,263.15399200000002,273.64700299999998,261.135986,272.83999599999999,232.86476099999999,1486308]
[38683,274.45498700000002,280.50900300000001,263.15399200000002,275.66598499999998,235.276749,1943312]
[38690,275.66598499999998,279.29800399999999,270.41900600000002,272.43701199999998,232.52079800000001,1525621]
[38697,272.83999599999999,275.66598499999998,266.78601099999997,268.40100100000001,229.07615699999999,1179851]
[38704,267.99700899999999,270.82199100000003,266.78601099999997,270.01501500000001,230.45368999999999,1140593]
[38711,270.01501500000001,274.858002,268.80398600000001,272.83999599999999,232.86476099999999,735313]
[38718,275.66598499999998,278.89401199999998,267.99700899999999,268.80398600000001,229.42010500000001,1688278]
[38725,268.40100100000001,284.54501299999998,267.19000199999999,279.29800399999999,238.376587,1886488]
[38732,279.29800399999999,293.42401100000001,279.29800399999999,291.40600599999999,248.71052599999999,2629344]
[38739,288.98498499999999,298.67099000000002,284.14099099999999,292.21398900000003,249.40013099999999,1707198]
[38746,291.00299100000001,294.63501000000002,280.91198700000001,286.56298800000002,244.57707199999999,2022793]
[38753,286.56298800000002,291.80999800000001,282.52700800000002,291.40600599999999,248.71052599999999,1624173]
[38760,293.42401100000001,317.23700000000002,291.40600599999999,313.20098899999999,267.31228599999997,4135632]
[38767,313.20098899999999,315.62298600000003,295.84600799999998,315.21899400000001,269.03454599999998,4824260]
[38774,316.83401500000002,321.27301,313.20098899999999,314.81601000000001,268.69064300000002,2275662]
[38781,315.21899400000001,321.27301,312.39401199999998,314.81601000000001,268.69064300000002,1815432]
[38788,315.62298600000003,330.959991,313.60501099999999,326.11700400000001,278.33587599999998,2668750]
[38795,326.92401100000001,338.22500600000001,325.71301299999999,329.74899299999998,285.76345800000001,1690163]
[38802,329.74899299999998,333.38198899999998,322.88799999999998,324.50201399999997,281.21636999999998,2486628]
[38809,324.09899899999999,326.11700400000001,316.83401500000002,320.06298800000002,277.369507,1390234]
[38816,320.06298800000002,320.466003,303.51501500000001,309.165009,267.92517099999998,1046652]
[38823,311.58700599999997,316.42999300000002,303.91799900000001,315.62298600000003,273.52169800000001,1207004]
[38830,313.20098899999999,324.50201399999997,311.98998999999998,321.27301,278.418091,965373]
[38837,321.27301,332.17099000000002,314.81601000000001,322.08099399999998,279.11831699999999,1149243]
[38844,326.51998900000001,358.40600599999999,319.25500499999998,348.71899400000001,302.203033,1969911]
[38851,346.29699699999998,346.29699699999998,315.21899400000001,327.32800300000002,283.66540500000002,2328419]
[38858,328.94198599999999,328.94198599999999,308.76199300000002,325.71301299999999,282.26586900000001,1303627]
[38865,324.90600599999999,340.64700299999998,318.04501299999998,330.959991,286.81289700000002,1341844]
[38872,326.92401100000001,331.766998,316.83401500000002,321.27301,278.418091,1251657]
[38879,322.08099399999998,327.73098800000002,311.98998999999998,323.29199199999999,280.16772500000002,1402096]
[38886,326.92401100000001,330.55599999999998,290.59899899999999,327.32800300000002,283.66540500000002,1750889]
[38893,327.32800300000002,345.08599900000002,324.50201399999997,344.27899200000002,298.355255,1107921]
[38900,343.87600700000002,344.27899200000002,331.766998,333.38198899999998,288.91180400000002,1325023]
[38907,333.38198899999998,334.59298699999999,324.50201399999997,328.94198599999999,285.06405599999999,678349]
[38914,328.53799400000003,346.29699699999998,325.71301299999999,339.83999599999999,294.50836199999998,1737838]
[38921,342.260986,349.52600100000001,340.64700299999998,346.29699699999998,300.10409499999997,1106778]
[38928,347.10400399999997,367.28500400000001,345.89401199999998,358.40600599999999,310.59789999999998,1599541]
[38935,359.21301299999999,362.44198599999999,347.10400399999997,353.966003,306.75012199999998,2021808]
[38942,353.966003,371.32101399999999,353.966003,366.881012,317.94238300000001,1786172]
[38949,368.09201000000002,371.72500600000001,360.42401100000001,361.23098800000002,313.046021,1412175]
[38956,361.63400300000001,369.70700099999999,358.40600599999999,368.09201000000002,318.99188199999998,1117827]
[38963,369.70700099999999,378.182007,364.86300699999998,376.16400099999998,325.98709100000002,1830405]
[38970,376.16400099999998,394.32699600000001,367.68899499999998,385.85101300000002,334.38198899999998,2378674]
[38977,387.868988,389.88699300000002,381.81500199999999,385.04400600000002,333.68261699999999,2560922]
[38984,386.65798999999998,399.17001299999998,381.81500199999999,399.17001299999998,345.92431599999998,1543317]
[38991,399.17001299999998,407.64599600000003,391.50201399999997,403.60998499999999,349.772064,2386193]
[38998,403.20599399999998,410.875,399.17001299999998,406.03201300000001,351.87103300000001,1902002]
[39005,403.60998499999999,415.71798699999999,400.381012,410.067993,355.368652,1425547]
[39012,413.29699699999998,418.94699100000003,407.64599600000003,411.682007,356.76730300000003,1147920]
[39019,409.26001000000002,420.56100500000002,402.80300899999997,414.91101099999997,359.56564300000002,1897131]
[39026,414.91101099999997,418.14001500000001,402.80300899999997,408.45300300000002,353.96905500000003,2102797]
[39033,410.875,423.790009,409.26001000000002,419.75399800000002,363.76260400000001,1925222]
[39040,420.56100500000002,439.12799100000001,418.94699100000003,433.47699,375.65508999999997,1218528]
[39047,433.47699,435.091003,417.33300800000001,426.21200599999997,369.35916099999997,1692587]
[39054,430.24798600000003,438.32000699999998,424.59799199999998,434.283997,376.35443099999998,1696705]
[39061,435.89898699999998,456.885986,434.283997,454.46499599999999,393.84347500000001,1391418]
[39068,455.27200299999998,459.30801400000001,446.39300500000002,448.81399499999998,388.946259,1387035]
[39075,447.20001200000002,456.885986,445.584991,452.85000600000001,392.443939,357915]
[39082,452.85000600000001,462.53698700000001,448.81399499999998,451.23599200000001,391.04516599999999,1117416]
[39089,452.85000600000001,454.46499599999999,443.97100799999998,452.85000600000001,392.443939,1888725]
[39096,452.85000600000001,460.11498999999998,447.20001200000002,453.65798999999998,393.14407299999999,1791187]
[39103,453.65798999999998,465.76599099999999,452.04299900000001,460.92199699999998,399.43914799999999,1547900]
[39110,458.50100700000002,484.33200099999999,458.50100700000002,484.33200099999999,419.726471,1337178]
[39117,484.33200099999999,500.47601300000002,473.83801299999999,477.06698599999999,413.43051100000002,2407530]
[39124,477.06698599999999,508.54800399999999,469.80200200000002,505.32000699999998,437.914917,2247501]
[39131,505.32000699999998,516.62097200000005,455.27200299999998,477.87399299999998,414.12991299999999,5241271]
[39138,477.87399299999998,491.59698500000002,453.65798999999998,472.22399899999999,409.23358200000001,3189551]
[39145,464.15100100000001,469.80200200000002,454.46499599999999,463.34399400000001,401.53808600000002,2408040]
[39152,466.57299799999998,474.64498900000001,454.46499599999999,465.76599099999999,403.63699300000002,3257599]
[39159,472.22399899999999,492.40399200000002,471.41598499999998,478.68099999999998,420.19570900000002,2023010]
[39166,481.91000400000001,492.40399200000002,460.92199699999998,489.98199499999998,430.11596700000001,3362346]
[39173,488.36801100000002,489.17498799999998,472.22399899999999,485.94601399999999,426.57308999999998,657247]
[39180,489.17498799999998,498.86200000000002,476.26001000000002,481.10299700000002,422.32180799999998,1372332]
[39187,484.33200099999999,489.98199499999998,479.489014,484.33200099999999,425.15628099999998,1899337]
[39194,483.52499399999999,513.39202899999998,479.489014,489.17498799999998,429.40756199999998,2628244]
[39201,492.40399200000002,508.54800399999999,491.59698500000002,505.32000699999998,443.580017,1072230]
[39208,511.77700800000002,541.64398200000005,505.32000699999998,531.15100099999995,466.25491299999999,3696238]
[39215,532.76501499999995,544.87298599999997,523.07800299999997,540.83697500000005,474.75750699999998,1583264]
[39222,540.83697500000005,550.52398700000003,530.34301800000003,540.03002900000001,474.04916400000002,3112327]
[39229,541.64398200000005,544.87298599999997,536.80102499999998,543.25897199999997,476.88354500000003,776465]
[39236,544.06597899999997,556.98199499999998,506.93398999999999,516.62097200000005,453.50021400000003,1633432]
[39243,520.65698199999997,531.15100099999995,512.58502199999998,530.34301800000003,465.54562399999998,1040890]
[39250,531.15100099999995,552.13800000000003,524.692993,528.72900400000003,464.12887599999999,1359909]
[39257,518.23498500000005,540.83697500000005,515.00598100000002,538.41601600000001,472.632385,1297491]
[39264,535.99401899999998,557.78900099999998,529.53601100000003,540.83697500000005,474.75750699999998,1440611]
[39271,544.87298599999997,569.09002699999996,537.60797100000002,560.21099900000002,491.76437399999998,2602636]
[39278,558.59600799999998,588.46301300000005,555.36700399999995,582.81298800000002,511.604828,1918685]
[39285,582.00500499999998,597.34301800000003,561.01800500000002,563.43902600000001,494.59799199999998,2428724]
[39292,563.43902600000001,586.04199200000005,558.59600799999998,573.12597700000003,503.10153200000002,2309098]
[39299,563.43902600000001,594.114014,538.41601600000001,540.03002900000001,474.04916400000002,4459758]
[39306,546.487976,580.39099099999999,544.87298599999997,570.703979,500.97540300000003,3290204]
[39313,576.35497999999995,584.42700200000002,561.82501200000002,575.54797399999995,505.22744799999998,1599401]
[39320,576.35497999999995,605.41497800000002,560.21099900000002,594.114014,521.52514599999995,1009394]
[39327,600.57202099999995,607.02899200000002,572.31897000000004,577.16198699999995,506.644318,1225845]
[39334,567.47601299999997,588.46301300000005,563.43902600000001,578.77697799999999,508.06195100000002,1379572]
[39341,578.77697799999999,588.46301300000005,565.05401600000005,579.58398399999999,508.77032500000001,1167191]
[39348,583.61999500000002,584.42700200000002,566.66803000000004,576.35497999999995,505.93591300000003,1572948]
[39355,573.93298300000004,607.83599900000002,572.31897000000004,604.60797100000002,530.73699999999997,1255490]
[39362,605.41497800000002,623.98101799999995,598.15002400000003,615.908997,540.65722700000003,1044626]
[39369,613.48699999999997,678.06500200000005,565.05401600000005,573.12597700000003,503.10153200000002,4517598]
[39376,556.98199499999998,569.896973,531.15100099999995,547.294983,480.426422,3777388]
[39383,552.13800000000003,566.66803000000004,545.68102999999996,555.36700399999995,487.51223800000002,1253829]
[39390,556.17401099999995,561.82501200000002,523.07800299999997,531.95800799999995,466.96337899999997,449184]
[39397,529.53601100000003,531.95800799999995,510.97000100000002,523.07800299999997,459.16821299999998,1194593]
[39404,523.07800299999997,527.11499000000003,489.98199499999998,503.70498700000002,442.16220099999998,355699]
[39411,508.54800399999999,531.15100099999995,487.56100500000002,527.92199700000003,463.42047100000002,487983]
[39418,522.27099599999997,530.34301800000003,507.74099699999999,527.92199700000003,463.42047100000002,161195]
[39425,531.95800799999995,541.64398200000005,506.93398999999999,511.77700800000002,449.24807700000002,82493]
[39432,505.32000699999998,509.35598800000002,494.82598899999999,499.66900600000002,438.619415,84363]
[39439,503.70498700000002,506.12701399999997,495.63299599999999,498.05499300000002,437.20266700000002,33886]
[39446,499.66900600000002,501.28298999999998,472.22399899999999,472.22399899999999,414.52761800000002,155037]
[39453,473.83801299999999,500.47601300000002,472.22399899999999,485.13900799999999,425.86471599999999,639350]
[39460,481.91000400000001,502.89801,419.75399800000002,440.74200400000001,386.89211999999998,124036]
[39467,442.35598800000002,492.40399200000002,422.983002,431.86300699999998,379.097961,370958]
[39474,443.16400099999998,464.15100100000001,417.33300800000001,441.54901100000001,387.600525,485278]
[39481,443.16400099999998,444.77801499999998,417.33300800000001,424.59799199999998,372.72058099999998,85479]
[39488,423.790009,452.04299900000001,420.56100500000002,437.51299999999998,384.05758700000001,146485]
[39495,444.77801499999998,477.87399299999998,442.35598800000002,448.00698899999998,393.26947000000001,274999]
[39502,454.46499599999999,502.091003,447.20001200000002,495.63299599999999,435.07653800000003,253612]
[39509,489.98199499999998,525.5,483.52499399999999,494.01800500000002,433.65878300000003,368275]
[39516,489.17498799999998,495.63299599999999,466.57299799999998,470.60900900000001,413.10995500000001,85556]
[39523,458.50100700000002,485.94601399999999,448.81399499999998,478.68099999999998,425.43994099999998,79537]
[39530,484.33200099999999,510.16299400000003,484.33200099999999,495.63299599999999,440.50646999999998,99511]
[39537,492.40399200000002,522.27099599999997,486.75399800000002,498.86200000000002,443.37634300000002,190038]
[39544,501.28298999999998,531.95800799999995,494.01800500000002,511.77700800000002,454.854828,1231353]
[39551,504.51199300000002,518.23498500000005,500.47601300000002,510.16299400000003,453.42034899999999,51231]
[39558,510.16299400000003,518.23498500000005,492.40399200000002,515.00598100000002,457.72467,96130]
[39565,515.81298800000002,527.92199700000003,506.12701399999997,524.692993,466.33419800000001,98715]
[39572,522.27099599999997,561.01800500000002,499.66900600000002,548.908997,487.85684199999997,905396]
[39579,520.65698199999997,565.86102300000005,510.97000100000002,550.52398700000003,489.29217499999999,1474594]
[39586,550.52398700000003,550.52398700000003,499,520,462.16323899999998,392643]
[39593,520,528,497.5,503,447.05404700000003,286478]
[39600,501,519,448.5,464,412.39178500000003,468677]
[39607,506,522,492.5,505,448.83160400000003,205458]
[39614,507,513,464,476,423.05715900000001,418828]
[39621,477,484,461,462,410.61425800000001,235037]
[39628,460,464,425,442,392.83874500000002,267635]
[39635,445,448,423,431.5,383.50668300000001,709368]
[39642,436,452,416,416.5,370.17501800000002,237978]
[39649,418,419.5,388,400,355.51019300000002,315163]
[39656,401,405,375,376,334.179596,282377]
[39663,375,464,374,447,397.28265399999998,720600]
[39670,445.5,477,442,456.5,405.72601300000002,362200]
[39677,458,466,446,456,405.281586,142246]
[39684,456.5,458,436,451.5,401.28213499999998,119987]
[39691,452.5,486,449.5,451.5,401.28213499999998,366377]
[39698,465,474,449,451,400.837738,471276]
[39705,445,452.5,383,420,373.28567500000003,507539]
[39712,425,444.5,411,425.5,378.17394999999999,201880]
[39719,426,426,306,325,288.85205100000002,681554]
[39726,310,315,258.5,270,239.96935999999999,784410]
[39733,309,309,222.25,240.25,213.52830499999999,1192689]
[39740,249,249,171.75,180,159.97958399999999,1427434]
[39747,173,230,161,230,204.41835,1416422]
[39754,235,257,218.5,228,202.640793,2490592]
[39761,241,242,169,188.5,167.534164,1446501]
[39768,191,191,147.75,159,141.31530799999999,895681]
[39775,163.5,187.25,154.75,176.25,156.646683,1083784]
[39782,178.5,195.75,160.5,178.25,158.42420999999999,843930]
[39789,194,202,184,194,172.42242400000001,1563728]
[39796,198.5,200,171.25,175,155.535721,856483]
[39803,177.75,177.75,164,165.5,147.09231600000001,1018979]
[39810,168.25,189.5,165.5,187.75,166.86758399999999,1156634]
[39817,197,215.5,190,200,177.75509600000001,1319855]
[39824,197.25,206.75,172,177.5,157.75765999999999,965645]
[39831,181,183,165.5,176,156.424454,776918]
[39838,177.75,200.5,177.75,194,172.42242400000001,789270]
[39845,190,191,177,182.25,161.97932399999999,569156]
[39852,182,193.25,180.75,189.25,168.20074500000001,708534]
[39859,187.75,210.5,186,207.25,184.1987,942340]
[39866,210,212.25,195,200,177.75509600000001,1123764]
[39873,195.25,203.75,185,195.75,173.97779800000001,320311]
[39880,196,220,189.5,208.5,185.30969200000001,529461]
[39887,212.75,231.5,211.25,218.5,197.488922,750361]
[39894,224.5,238.75,219.5,231,208.78689600000001,556712]
[39901,228,252,220.25,247.25,223.47427400000001,848311]
[39908,251.5,262,238,252.5,228.21946700000001,282350]
[39915,252.5,285,247,276,249.459686,525860]
[39922,277,281,241.5,253.5,229.123276,2027248]
[39929,250.5,277,245.25,272.5,246.29626500000001,544314]
[39936,276,336,260.5,333.5,301.43048099999999,1131163]
[39943,330.5,338.5,304,330,298.266998,828017]
[39950,328,350,325,342.5,309.56500199999999,290172]
[39957,342,348.5,325,334,301.88235500000002,404451]
[39964,334,345,322.5,338.5,305.94964599999997,389576]
[39971,338,365,330,360,325.38223299999999,627115]
[39978,358,358,320.5,335,302.786224,484318]
[39985,337,337,314,331,299.17083700000001,462202]
[39992,331,355,330.5,341,308.20925899999997,361622]
[39999,339,348,316,321,290.13244600000002,921334]
[40006,316.5,339.5,315.5,337,304.59390300000001,399536]
[40013,338,361.5,337.5,354,319.95916699999998,1542444]
[40020,360.5,364,350,364,328.99755900000002,2447248]
[40027,379,392,369,392,354.30505399999998,6323439]
[40034,382,387,371.5,378,341.65133700000001,2110209]
[40041,373,381,368.5,373,337.13207999999997,2092131]
[40048,371,383,369,369,333.51672400000001,1513005]
[40055,364.5,373,353,366,330.805206,1962387]
[40062,374,392,371,384.5,347.526276,1160353]
[40069,383,391,367,391,353.40121499999998,5225412]
[40076,392,403,375.5,378,341.65133700000001,1210728]
[40083,375.39999399999999,375.39999399999999,333,340.76599099999999,307.99774200000002,8500446]
[40090,345,356.25,335.75,350.5,316.79574600000001,3550711]
[40097,346,357,336,354,319.95916699999998,4626721]
[40104,359,376,354,367,331.70907599999998,2264561]
[40111,355,363,350.25,355.5,321.314911,1493743]
[40118,357.5,361,343,350,316.34378099999998,6507993]
[40125,348,352,346,349.75,316.11782799999997,2513457]
[40132,357,366.75,345,350,316.34378099999998,1933738]
[40139,350.5,359.5,346.5,355,320.86300699999998,700151]
[40146,357,391,351.5,387,349.78582799999998,4641981]
[40153,387,394.75,379.25,385,347.97818000000001,985910]
[40160,386.5,392,383.25,383.25,346.39648399999999,2457069]
[40167,370,382.5,370,380.75,344.13687099999999,2042234]
[40174,384,388.5,381.5,384,347.07427999999999,72244]
[40181,397,398,388,393,355.20886200000001,2221733]
[40188,403,403,391,393,355.20886200000001,3039319]
[40195,395,401.70001200000002,391.5,392,354.30505399999998,2687625]
[40202,390.39999399999999,405.29998799999998,382.20001200000002,404,365.15112299999998,2181092]
[40209,400.89999399999999,404.79998799999998,376.5,378,341.65133700000001,2805455]
[40216,377,384.79998799999998,357,378.20001200000002,341.83209199999999,4184185]
[40223,381.89999399999999,389.5,368.5,388.20001200000002,350.87051400000001,2403219]
[40230,391.79998799999998,430,384.10000600000001,422.10000600000001,381.51058999999998,6687845]
[40237,425,437.5,421.10000600000001,434,392.26635700000003,2741439]
[40244,435,438.29998799999998,428.29998799999998,432.5,390.91055299999999,2378255]
[40251,428.89999399999999,456,428.70001200000002,451.5,408.083527,2286246]
[40258,450.39999399999999,467,448,461.5,417.12191799999999,1858783]
[40265,464.79998799999998,469,456,462.60000600000001,421.31832900000001,1136597]
[40272,470,480,466,469.79998799999998,427.87579299999999,1160199]
[40279,470.5,476,446.70001200000002,448.5,408.47662400000002,2655857]
[40286,438,464,437.5,455.29998799999998,414.66973899999999,2622185]
[40293,457,462.60000600000001,441,455.5,414.85186800000002,1350031]
[40300,459.39999399999999,459.39999399999999,412.60000600000001,414.10000600000001,377.14639299999999,2654927]
[40307,425,490,421.10000600000001,470.5,428.51333599999998,2549495]
[40314,460,492.89999399999999,450.5,461.29998799999998,420.13430799999998,4136197]
[40321,447.60000600000001,471.39999399999999,438.89999399999999,460.10000600000001,419.04144300000002,2654067]
[40328,458,488.10000600000001,450,474.70001200000002,432.33856200000002,1952259]
[40335,467.5,504.5,458.79998799999998,488,444.45169099999998,2889963]
[40342,499.29998799999998,499.29998799999998,485.60000600000001,494.79998799999998,450.644836,2392785]
[40349,500,500.5,476.10000600000001,478.29998799999998,435.61724900000002,2119393]
[40356,479,481.20001200000002,447,465.5,423.95953400000002,1862734]
[40363,469.10000600000001,489,462.89999399999999,486,442.63009599999998,1329671]
[40370,489,495,474,478.89999399999999,436.16375699999998,1453332]
[40377,474.70001200000002,512,474.70001200000002,510,464.48837300000002,1484950]
[40384,512.5,522,503,507,461.75610399999999,2760861]
[40391,512,531.5,487.20001200000002,489,445.36245700000001,2985251]
[40398,496.39999399999999,505,489.29998799999998,499,454.47006199999998,2582473]
[40405,499.5,529.5,495.39999399999999,524,477.239014,4507749]
[40412,516,551.5,512,550.5,501.37426799999997,3766312]
[40419,550,571,539.5,562.5,512.303406,3002366]
[40426,566,580,550.5,575,523.68792699999995,2048888]
[40433,578,580,554.5,559,509.11578400000002,2328762]
[40440,561,580,560.5,577,525.50945999999999,1521080]
[40447,576,584,556,558.5,508.66033900000002,2327993]
[40454,559,600,555.5,590,537.34936500000003,1972049]
[40461,591,616.5,580,584,531.88470500000005,2038901]
[40468,585,606,574,595.5,542.358521,2411339]
[40475,598,605.5,578,586,533.70629899999994,1490690]
[40482,586,604,585.5,595.5,542.358521,1503867]
[40489,598,604,548,559,509.11578400000002,5254334]
[40496,554,561,545,548,499.097443,2246545]
[40503,550.5,555,538,551.5,502.28506499999997,2137964]
[40510,555,572.5,538.5,566.5,515.94641100000001,2363426]
[40517,566.5,572,559,565,514.58038299999998,1354590]
[40524,565.5,566.5,551,562,511.84808299999997,1469350]
[40531,562,569.5,559,567.5,516.85717799999998,596312]
[40538,561.5,569,558.5,558.5,508.66033900000002,503668]
[40545,562,582,555,555,505.47274800000002,2353052]
[40552,552,560,532.5,543,494.54342700000001,3163053]
[40559,545.5,568.5,534.5,543,494.54342700000001,2736661]
[40566,546,555,538,542,493.632813,1552777]
[40573,540.5,558,536,552.5,503.19576999999998,1561266]
[40580,555,570.5,553.5,569,518.223389,1638712]
[40587,570,575,554.5,561.5,511.39257800000001,2196569]
[40594,545,577.5,537.5,577.5,525.96484399999997,3909263]
[40601,575,595,571,582,530.06329300000004,2941313]
[40608,582,590,565.5,565.5,515.035706,2128989]
[40615,563.5,570,537,553,503.65115400000002,2597263]
[40622,558,572,555.5,568,517.31256099999996,1686456]
[40629,568.5,575,563,568,521.87445100000002,1766209]
[40636,568,587.5,563,584,536.57519500000001,1696687]
[40643,586.5,587.5,562.5,586,538.41272000000004,1822296]
[40650,585,599,575.5,593,544.84423800000002,1113706]
[40657,593,600,582,598,549.43823199999997,1186515]
[40664,600,607.5,582,596.5,548.06005900000002,1930872]
[40671,594.5,621,585,617.5,567.35467500000004,2851610]
[40678,615,623,605.5,617,566.895264,1568881]
[40685,614,615.5,593,596.5,548.06005900000002,1797359]
[40692,596,604.5,595.5,601,552.19457999999997,708179]
[40699,601,603.5,572.5,579.5,532.44055200000003,1712981]
[40706,581,582.5,551.5,564,518.199341,1752038]
[40713,559.5,575,551,567.5,521.41503899999998,1904166]
[40720,567,571.5,549,564.5,518.65863000000002,2901902]
[40727,567.5,571,541,554,509.01132200000001,3415774]
[40734,550.5,551.5,527,532,488.79791299999999,2290080]
[40741,530,535.5,507.5,534,490.63549799999998,2268044]
[40748,532,536.5,506.5,510,468.58444200000002,1176977]
[40755,515,519.5,472.5,489.10000600000001,449.38165300000003,3230526]
[40762,479.79998799999998,501.5,436.79998799999998,474,435.507904,3629204]
[40769,481.39999399999999,485.29998799999998,347.20001200000002,355.79998799999998,326.90652499999999,7559614]
[40776,352,375.39999399999999,342.5,366.70001200000002,336.92141700000002,4021197]
[40783,370.5,400.29998799999998,370,391.79998799999998,359.98312399999998,2808071]
[40790,384.10000600000001,401.89999399999999,382.79998799999998,393.39999399999999,361.45315599999998,2665774]
[40797,383,386,370.79998799999998,370.79998799999998,340.688446,2460429]
[40804,365.60000600000001,367,335.10000600000001,339.79998799999998,312.20584100000002,2826943]
[40811,335.10000600000001,351.29998799999998,327.70001200000002,330.79998799999998,303.93673699999999,2962248]
[40818,327.5,350.39999399999999,315.5,347.79998799999998,319.55621300000001,3094352]
[40825,349.89999399999999,362.5,343.5,357.60000600000001,328.56039399999997,2273506]
[40832,361.5,363,342.39999399999999,352.5,323.87451199999998,1887542]
[40839,352.5,381.60000600000001,350.60000600000001,370,339.95339999999999,2368227]
[40846,371,371,340,348.70001200000002,320.38314800000001,2271080]
[40853,350,409.20001200000002,348.70001200000002,406.20001200000002,373.21374500000002,4201349]
[40860,407.5,408.39999399999999,380.10000600000001,393,361.08563199999998,2583501]
[40867,390,390,374.89999399999999,379.89999399999999,349.04943800000001,1815987]
[40874,384.89999399999999,418.29998799999998,383.79998799999998,411.10000600000001,377.71579000000003,3005554]
[40881,415.79998799999998,425,393.20001200000002,395.60000600000001,363.47454800000003,2174222]
[40888,390.39999399999999,410.60000600000001,386.60000600000001,393.60000600000001,361.63696299999998,2327593]
[40895,393.29998799999998,403.79998799999998,385,400.89999399999999,368.34411599999999,1435051]
[40902,400.89999399999999,406.10000600000001,396.10000600000001,405,372.111176,624463]
[40909,406.5,443.89999399999999,406.10000600000001,440,404.26895100000002,2071223]
[40916,439,446.39999399999999,415.79998799999998,418,384.05545000000001,2136517]
[40923,418,423.70001200000002,405.29998799999998,406,373.029968,2611596]
[40930,406.79998799999998,435.20001200000002,403.39999399999999,426,391.405823,2143580]
[40937,424.79998799999998,437.89999399999999,423.5,433.79998799999998,398.57241800000003,2058760]
[40944,433.89999399999999,434.89999399999999,419,430,395.08099399999998,1671171]
[40951,430.5,448.60000600000001,426.39999399999999,429,394.16223100000002,2323678]
[40958,425,459.79998799999998,416.29998799999998,448,411.61926299999999,3548655]
[40965,445.70001200000002,447.70001200000002,431.5,443.5,407.48474099999999,2258344]
[40972,443.5,467.20001200000002,441.60000600000001,466.89999399999999,428.984467,2687737]
[40979,466,486.10000600000001,463.5,473.70001200000002,435.23230000000001,1711267]
[40986,474.5,474.60000600000001,452.39999399999999,454.70001200000002,417.77517699999999,1793805]
[40993,455.89999399999999,463.29998799999998,445,461,428.70388800000001,2195235]
[41000,466.5,473.60000600000001,454,454.39999399999999,422.566284,1152228]
[41007,454.39999399999999,468.60000600000001,438.60000600000001,458.39999399999999,426.28607199999999,1760625]
[41014,459,494.89999399999999,455.79998799999998,485,451.02255200000002,2564201]
[41021,485.79998799999998,499.70001200000002,468.5,486.70001200000002,452.60348499999998,2256013]
[41028,489.20001200000002,499.89999399999999,476.39999399999999,480,446.37286399999999,1705839]
[41035,477,499.89999399999999,466.20001200000002,497.70001200000002,462.832855,3541242]
[41042,495.10000600000001,495.79998799999998,478.60000600000001,487.5,453.34741200000002,1346634]
[41049,470,476.20001200000002,445.39999399999999,451.20001200000002,419.59051499999998,3172531]
[41056,451.20001200000002,464.89999399999999,425.89999399999999,427.29998799999998,397.36483800000002,2122255]
[41063,424,448.89999399999999,414.10000600000001,430.70001200000002,400.52664199999998,2025500]
[41070,436,441.70001200000002,419.39999399999999,437.10000600000001,406.47827100000001,2233981]
[41077,441,454.10000600000001,429,447.5,416.14968900000002,2527112]
[41084,447.20001200000002,463.5,430.5,461.20001200000002,428.88992300000001,2145461]
[41091,469.89999399999999,483,464.29998799999998,472.89999399999999,439.770264,2145463]
[41098,474,479,461.5,465,432.42370599999998,1226462]
[41105,467,486.89999399999999,466.10000600000001,481.29998799999998,447.58175699999998,1450189]
[41112,479.89999399999999,520,464.29998799999998,518,481.71066300000001,2986326]
[41119,518,519,468.60000600000001,503.5,468.22650099999998,3304959]
[41126,503,524,501,512,476.131012,1939547]
[41133,514,524,490,511,475.20107999999999,3103713]
[41140,510,516.5,505,508.5,472.87625100000002,1072089]
[41147,508,517,507,513,477.06097399999999,834626]
[41154,514,538,514,528.5,491.47503699999999,972417]
[41161,526.5,534,507,524.5,487.75531000000001,1489535]
[41168,521.5,543.5,512,533.5,496.12481700000001,1839618]
[41175,535,537,511,514,477.99093599999998,1733709]
[41182,515.5,539,515.5,535.5,497.98468000000003,1306000]
[41189,533.5,539,510,513.5,477.52593999999999,1289982]
[41196,514,527,512.5,518.5,482.17568999999997,1071241]
[41203,518,518.5,499.10000600000001,508.5,472.87625100000002,1013723]
[41210,505,525,487.5,518.5,482.17568999999997,1498518]
[41217,520,543.5,513,537,499.37960800000002,1797243]
[41224,538,541.5,520.5,534,496.58978300000001,1458390]
[41231,536,551,530,546,507.74908399999998,1222117]
[41238,544.5,561.5,535,558.5,519.37335199999995,1210992]
[41245,560.5,569,556.5,564.5,524.95300299999997,1206113]
[41252,566.5,579.5,556.5,558.5,519.37335199999995,1158476]
[41259,556.5,558,542,550,511.46890300000001,1845528]
[41266,550,556,547,554,515.18859899999995,245660]
[41273,554,565,553,565,525.418091,1020422]
[41280,565,577,559,564.5,524.95300299999997,1584154]
[41287,565,582,553.5,574.5,534.25250200000005,1876673]
[41294,577,599.5,567,598.5,556.57116699999995,1486764]
[41301,598.5,599,585.5,597.5,555.64117399999998,1508509]
[41308,598.5,600,585.5,592,550.52648899999997,1172421]
[41315,586.5,602.5,581.5,602.5,560.29095500000005,1519722]
[41322,565,591.5,557,591.5,550.06152299999997,3536866]
[41329,591,594.5,577.5,588,546.80676300000005,1545225]
[41336,588,606.5,586.5,594,552.38647500000002,1491048]
[41343,596.5,597.5,585.5,590,548.66656499999999,1206773]
[41350,585,593,562.5,571.5,531.46270800000002,1216345]
[41357,574.5,578.5,557,566,531.88848900000005,907336]
[41364,566,574,545.5,548.5,515.44317599999999,1166864]
[41371,554,583.5,552,568,533.76794400000006,2012769]
[41378,566.5,569,535,546.5,513.56366000000003,1299314]
[41385,549,552.5,513.5,525,493.35949699999998,2413365]
[41392,524.5,548.5,514.5,543.5,510.744507,2261119]
[41399,540.5,581,540.5,581,545.98443599999996,2037190]
[41406,582,585.5,564,569.5,535.17755099999999,1598666]
[41413,569.5,574.5,557.5,562,528.12957800000004,985454]
[41420,562,569.5,547.5,548,514.97332800000004,1094199]
[41427,547,558,523.5,533,500.877319,1613372]
[41434,531,535,504.5,515,483.96212800000001,1795565]
[41441,515.5,533,504,510,479.26345800000001,1680787]
[41448,509.5,533,495.5,513,482.08270299999998,1961182]
[41455,516,529,499,521.5,490.07043499999997,1697235]
[41462,523,545,523,533,500.877319,1080541]
[41469,534,542,528.5,530,498.05810500000001,950450]
[41476,530.5,551,528,546.5,513.56366000000003,1511056]
[41483,546.5,565.5,546,565.5,531.41857900000002,1249960]
[41490,566,570,551.5,569.5,535.17755099999999,1372355]
[41497,566,592,564,573.5,538.93652299999997,1566019]
[41504,575.5,579.5,543.5,554.5,521.08154300000001,2152299]
[41511,554,556.5,535.5,547.5,514.50341800000001,1419511]
[41518,547.5,557.5,546,554.5,521.08154300000001,1203008]
[41525,553.5,584.5,551,579,544.10497999999995,1408694]
[41532,583,583,564,575,540.34613000000002,1719245]
[41539,575,578.5,566,567.5,533.29803500000003,1163750]
[41546,565,573,559,562,528.12957800000004,1546906]
[41553,561,567,553.5,562.5,528.59942599999999,1353731]
[41560,561.5,583.5,560.5,583.5,548.33386199999995,991490]
[41567,582.5,589.5,557,566,531.88848900000005,2234280]
[41574,567,571,547.5,552.5,519.20208700000001,1756735]
[41581,551,560,542,549.5,516.38293499999997,1450661]
[41588,553,569.5,543.5,563,529.06927499999995,2466340]
[41595,565.5,587,562,582,546.92419400000006,1990629]
[41602,584,609,583,601.5,565.24896200000001,1823232]
[41609,603,613.5,579,591,555.38177499999995,1709346]
[41616,590,598,570,572,537.52691700000003,1228004]
[41623,573,587,570,586,550.68316700000003,1273659]
[41630,585.5,598,583,596,560.08044400000006,316485]
[41637,596,602.5,587.5,596,560.08044400000006,713216]
[41644,598.5,600,569.5,582,546.92419400000006,1515680]
[41651,584,605.5,573,592.5,556.79144299999996,1870642]
[41658,592.5,608.5,574.5,575,540.34613000000002,1901161]
[41665,571.5,573.5,536,539,506.515717,3086391]
[41672,541,555.5,537,546,513.09381099999996,2134999]
[41679,552,564,548.5,556.5,522.96105999999997,1624430]
[41686,558,591.5,544,589,553.50238000000002,3605897]
[41693,591.5,594,568,570.5,536.11730999999997,2595309]
[41700,548,557.5,531,541,508.395172,3740661]
[41707,537,547,522.5,529.5,497.58831800000002,1903536]
[41714,530,539,512.5,516.5,485.37176499999998,2396100]
[41721,516.5,542,510,535,510.58178700000002,2480685]
[41728,538,556,534.5,554,528.71460000000002,1910931]
[41735,552,552,530,538,513.44494599999996,1333415]
[41742,534.5,542,523.5,536.5,512.01336700000002,998899]
[41749,536.5,546,526.5,530,505.81002799999999,927784]
[41756,529.5,542,526,530.5,506.28720099999998,1243375]
[41763,530,556.5,518,546,521.07971199999997,2331370]
[41770,551,555.5,549,555.5,530.146118,259186]
[41777,"null","null","null","null","null","null"]
[41784,"null","null","null","null","null","null"]
[41791,"null","null","null","null","null","null"]
[41798,"null","null","null","null","null","null"]
[41805,581,587,573.5,575,548.75616500000001,946808]
[41812,576.5,583.5,570,578.5,552.09643600000004,1040800]
[41819,579.5,591,578.5,589,562.11718800000006,1370807]
[41826,587.5,588,570,576,549.71051,611079]
[41833,578.5,588.5,573.5,582,555.436646,858692]
[41840,576.5,578.5,565.5,565.5,539.68975799999998,816117]
[41847,559,566,532.5,535,510.58178700000002,1074108]
[41854,534.5,540,525.5,533,508.67309599999999,858623]
[41861,522,532.5,520.5,527,502.94695999999999,543212]
[41868,513,527.5,502.5,518,494.35769699999997,1679560]
[41875,524.5,525.5,517.5,525,501.038208,351291]
[41882,"null","null","null","null","null","null"]
[41889,"null","null","null","null","null","null"]
[41896,542,555,540.5,550,524.897156,592099]
[41903,"null","null","null","null","null","null"]
[41910,527,529.5,518,522,498.17514,260429]
[41917,514.5,518,508,509,485.76849399999998,590513]
[41924,516,518,480.79998799999998,500.5,477.65643299999999,1877928]
[41931,502.5,516,502,512.5,489.10876500000001,1899936]
[41938,518.5,529,511.5,523,499.12951700000002,1315147]
[41945,518.5,523.5,498.20001200000002,509.5,486.24566700000003,1740523]
[41952,525,532.5,509,512,488.631531,1232844]
[41959,515,520,512,519.5,495.78927599999997,538031]
[41966,541,550,537.5,542,517.26232900000002,1019371]
[41973,528.5,531,514,518.5,494.83486900000003,798324]
[41980,499.5,499.5,480.10000600000001,491.20001200000002,468.780914,931842]
[41987,488.39999399999999,494.20001200000002,483,483,460.95517000000001,892670]
[41994,"null","null","null","null","null","null"]
[42001,478.79998799999998,482,473.89999399999999,476.79998799999998,455.038116,319685]
[42008,475,479.29998799999998,458.60000600000001,478.10000600000001,456.27877799999999,1989296]
[42015,480,486.79998799999998,468.39999399999999,480.5,458.569275,2658763]
[42022,480.5,502,478.29998799999998,500.5,477.65643299999999,2017633]
[42029,498,498,483,485,462.86386099999999,2346524]
[42036,485,506.5,484,499,476.22488399999997,2362152]
[42043,494.20001200000002,545.5,484.5,526,501.992615,3366156]
[42050,526,549,514,540.5,515.83081100000004,2984459]
[42057,542,573,536.5,570.5,544.46148700000003,1967151]
[42064,570,579,557.5,577.5,551.14202899999998,1941634]
[42071,577.5,587.5,573,579,552.57360800000004,1874543]
[42078,578,584.5,567.5,578.5,552.09643600000004,1837473]
[42085,577,581.5,555.5,566,540.16693099999998,1649356]
[42092,568.5,577,567.5,577,559.47552499999995,1063064]
[42099,577,617,573.5,605,586.62512200000003,1761194]
[42106,599.5,623.5,595,601,582.74658199999999,2503987]
[42113,600.5,619,600,615.5,596.80621299999996,1654654]
[42120,619.5,634.5,602,607,588.56433100000004,1424540]
[42127,609,638,607.5,621.5,602.62396200000001,1854819]
[42134,624,638,599.5,608,589.53393600000004,2223387]
[42141,617,649,605.5,648.5,628.80389400000001,2549460]
[42148,648.5,652.5,621,624.5,605.53283699999997,2044464]
[42155,627.5,631,599,607.5,589.04913299999998,1577235]
[42162,601.5,614,593.5,605,586.62512200000003,1656239]
[42169,600.5,627,596,611,592.44287099999997,1592577]
[42176,619,624,605.5,614,595.35174600000005,1394143]
[42183,594,619,592.5,604,585.65545699999996,1704291]
[42190,599,612.5,582.5,610,591.47326699999996,1534077]
[42197,617,631,612.5,630,610.86578399999996,1077657]
[42204,629.5,635,613.5,618,599.23022500000002,1010249]
[42211,616,618.5,588.5,592,574.01989700000001,1668059]
[42218,590,607.5,588,602,583.71618699999999,1246694]
[42225,605.5,606.5,571.5,583,565.293274,1405448]
[42232,588,590,508,515,499.35855099999998,4194532]
[42239,503.5,513,479.29998799999998,505.5,490.14709499999998,3864882]
[42246,504,514.5,492.5,501.5,486.26855499999999,1794891]
[42253,505.5,515,493.60000600000001,498.29998799999998,483.16574100000003,1706066]
[42260,499.10000600000001,528.5,486.29998799999998,510.5,494.99520899999999,2334686]
[42267,510,516.5,500,508,492.571167,1927220]
[42274,505.5,520,490.60000600000001,512,496.44964599999997,1261335]
[42281,519,534,518,531,514.87261999999998,1407991]
[42288,531,535,520,525,509.05484000000001,1726481]
[42295,525,542,521.5,538,521.65997300000004,1471323]
[42302,538.5,563.5,536,556,539.11328100000003,1884104]
[42309,552,573,547.5,556,539.11328100000003,1221161]
[42316,557,609,541,589,571.11102300000005,3353030]
[42323,586,618.5,585,614,595.35174600000005,1535111]
[42330,611,618.5,583.5,588,570.14141800000004,1375692]
[42337,586,606,585.5,595,576.92877199999998,753099]
[42344,595.5,597.5,570,572,554.62738000000002,1358745]
[42351,582.5,611,568,605,586.62512200000003,1411146]
[42358,606,611,598.5,610,591.47326699999996,498909]
[42365,612,618,608.5,612.5,593.89727800000003,241770]
[42372,615,618,585,594,575.95916699999998,1100474]
[42379,584,586,530,531.5,515.35742200000004,2284226]
[42386,530,550.5,516,540.5,524.08404499999995,2009991]
[42393,545.5,578,539.5,578,560.44512899999995,1989665]
[42400,580,589,560.5,573,555.59698500000002,1870832]
[42407,572.5,595,534.5,590,572.08062700000005,3239609]
[42414,607,618,598.5,605.5,587.10992399999998,1910028]
[42421,611,614,579.5,596.5,578.38324,1781834]
[42428,590,607.5,586.5,604,585.65545699999996,1594445]
[42435,604,607.5,590.5,602.5,584.20098900000005,1278206]
[42442,607,615.5,580.5,591,573.05029300000001,1691238]
[42449,594,613,582.5,612,602.52630599999998,715660]
[42456,612,629.5,609.5,620,610.402466,931346]
[42463,620,640.5,616,626,616.30963099999997,1340331]
[42470,627,628,607,626,616.30963099999997,1375731]
[42477,619.5,649,619,637.5,627.63159199999996,936224]
[42484,632,643.5,627.5,633,623.201233,1158678]
[42491,635,638,620.5,622.5,612.86377000000005,721826]
[42498,631.5,649.5,615.5,630,620.24768100000006,2285761]
[42505,630,637,614.5,628.5,618.77093500000001,890910]
[42512,627.5,650,625,647,636.98455799999999,1127490]
[42519,649,651.5,637.5,640.5,630.58514400000001,1062827]
[42526,638,645.5,615.5,617,607.44891399999995,855827]
[42533,610.5,616,597,598,588.74304199999995,1196475]
[42540,608,627.5,578,604,594.65014599999995,1450637]
[42547,597,647,592,647,636.98455799999999,1757416]
[42554,649,652,622,635.5,625.66253700000004,1189217]
[42561,638.5,651,638,642,632.06195100000002,1088532]
[42568,645.5,654,637.5,654,643.87616000000003,936826]
[42575,654,664,653.5,660.5,650.27557400000001,983518]
[42582,664,666.5,649.5,656,645.84521500000005,861575]
[42589,653.5,668.5,640.5,667,656.67492700000003,990308]
[42596,669,681,619.5,628.5,618.77093500000001,2485024]
[42603,621,634.5,618.5,625,615.32507299999997,1226228]
[42610,621.5,642.5,620.5,642,632.06195100000002,1015227]
[42617,643,646,611,612,602.52630599999998,1023290]
[42624,607,618.5,602.5,607,597.60369900000001,966685]
[42631,609,640.5,606.5,632,622.21673599999997,974287]
[42638,629.5,641.5,624.5,632,622.21673599999997,956044]
[42645,638.5,641.5,610.5,610.5,601.04956100000004,1051239]
[42652,615,624,604,613.5,604.00311299999998,858461]
[42659,610,633.5,607,631,621.23217799999998,914438]
[42666,633,635,601,611,601.54180899999994,1197029]
[42673,607,615,595.5,595.5,586.28173800000002,1054754]
[42680,600.5,631.5,583,585.5,576.43652299999997,2194784]
[42687,588,591.5,572.5,587.5,578.40557899999999,1245356]
[42694,588,597.5,581,595,585.78949,1167168]
[42701,593,606.5,573,580,571.02166699999998,1289855]
[42708,581.5,591,574.5,585.5,576.43652299999997,1408623]
[42715,583.5,604.5,581.5,599.5,590.21984899999995,4038629]
[42722,595.5,607,595,601.5,592.18884300000002,1184116]
[42729,601.5,613,599.5,609.5,600.06500200000005,436885]
[42736,609.5,618,608,614,604.495361,846584]
[42743,616,618.5,600.5,609,599.57275400000003,924773]
[42750,608,618.5,602.5,615.5,605.97216800000001,964004]
[42757,613.5,627,610.5,627,617.294128,999732]
[42764,625,629.5,617.5,627,617.294128,881923]
[42771,625,631,606.5,613,603.51086399999997,1879868]
[42778,613,616.5,603,614.5,604.98761000000002,1280800]
[42785,613,624,610.5,616,606.46441700000003,1214637]
[42792,616.5,623.5,611,616,606.46441700000003,937512]
[42799,616,620,608.5,612,602.52630599999998,1096677]
[42806,611.5,626.5,609.5,624.5,614.83282499999996,1284488]
[42813,621.5,631,610.5,624,614.34057600000006,1074119]
[42820,620,652,620,644,634.03094499999997,1909387]
[42827,647,651.5,638.5,648,648,1498255]
[42834,648,665,646,661.5,661.5,736259]
[42841,661.5,672,658,663,663,1385654]
[42848,672.5,687.5,664.5,681.5,681.5,1285049]
[42855,681,703,677.5,699,699,1448095]
[42862,701,706.5,696,705.5,705.5,702448]
[42869,710,715,683,687.5,687.5,1372527]
[42876,690.5,717.5,689.5,715,715,908762]
[42883,710,730,706,728.5,728.5,1217384]
[42890,728.5,733.5,711.5,712.5,712.5,990342]
[42897,710,727.5,703,724.5,724.5,1290007]
[42904,726.5,739,710.5,712,712,1429636]
[42911,712,717.5,688,695.5,695.5,1284359]
[42918,694.5,697,663,670,670,1327113]
[42925,672.5,693,666.5,692.5,692.5,1124722]
[42932,692.5,703,688,689,689,894503]
[42939,690,704.5,681.5,693,693,942393]
[42946,697.5,708.5,690,707,707,762205]
[42953,706,715,686,689.5,689.5,950930]
[42960,681,707,666,694,694,2386105]
[42967,694,723.5,692.5,720.5,720.5,1866812]
[42974,719,726.5,707.5,722,722,1229755]
[42981,719,723.5,711.5,723.5,723.5,850571]
[42988,723.5,730.5,710,711.5,711.5,1275666]
[42995,711.5,715,694.5,696,696,1217482]
[43002,697,701.5,685.5,689,689,1326896]
[43009,691.5,706,690,701.5,701.5,1112278]
[43016,702.5,718,698,712,712,1281106]
[43023,712,748,711,744,744,1859493]
[43030,745,747.5,715.5,730.5,730.5,1306257]
[43037,729,753,718.5,752,752,1930201]
[43044,750,756,740.5,747.5,747.5,1552674]
[43051,749.5,756.5,737.5,738,738,1472989]
[43058,737,742,734.5,735,735,1264173]
[43065,734.5,741.5,730,730.5,730.5,1943141]
[43072,735,744,726,732,732,1126902]
[43079,732,737,721.5,737,737,1482410]
[43086,739.5,756.5,737.5,746.5,746.5,975802]
[43093,746.5,753.5,744.5,745,745,289549]
[43100,745,768,741.59997599999997,761.40002400000003,761.40002400000003,898442]
[43107,761,775.59997599999997,751.20001200000002,754,754,1409034]
[43114,756.20001200000002,766,734.20001200000002,759.59997599999997,759.59997599999997,1869591]
[43121,760.20001200000002,770.59997599999997,751.79998799999998,770,770,1165532]
[43128,769,781.40002400000003,759.40002400000003,763.20001200000002,763.20001200000002,1496682]
[43135,760,760,697.59997599999997,700.59997599999997,700.59997599999997,2980225]

{"sheet":"DGE.L Stock Price","index":264,"n_rows":1555,"n_cols":7,"rows_kept":1555,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[32264,187.97700499999999,187.97700499999999,186.95799299999999,186.95799299999999,96.783760000000001,0]
[32271,186.449005,188.48599200000001,180.33500699999999,188.48599200000001,97.574753000000001,0]
[32278,189.50500500000001,192.05200199999999,188.48599200000001,192.05200199999999,99.420799000000002,0]
[32285,192.56199599999999,194.59899899999999,192.56199599999999,193.58000200000001,100.211823,0]
[32292,193.58000200000001,193.58000200000001,193.58000200000001,193.58000200000001,100.211823,0]
[32299,"null","null","null","null","null","null"]
[32306,"null","null","null","null","null","null"]
[32313,"null","null","null","null","null","null"]
[32320,194.59899899999999,194.59899899999999,168.108994,168.108994,87.026077000000001,0]
[32327,167.091003,176.259995,163.52499399999999,176.259995,91.245688999999999,0]
[32334,177.787994,177.787994,169.63800000000001,170.65600599999999,88.344611999999998,0]
[32341,168.108994,168.108994,165.56199599999999,166.580994,86.235068999999996,0]
[32348,166.580994,166.580994,165.05299400000001,165.56199599999999,85.707542000000004,0]
[32355,166.580994,168.108994,166.07200599999999,168.108994,87.026077000000001,0]
[32362,170.14700300000001,170.14700300000001,163.52499399999999,165.56199599999999,85.707542000000004,0]
[32369,164.033997,164.033997,163.01499899999999,163.01499899999999,84.389015000000001,0]
[32376,161.48699999999999,161.48699999999999,156.901993,156.901993,81.22448,0]
[32383,156.901993,157.41099500000001,154.86399800000001,157.41099500000001,81.487976000000003,0]
[32390,159.959,161.996002,159.959,160.46800200000001,83.070518000000007,0]
[32397,159.449005,161.48699999999999,159.449005,160.97700499999999,83.334014999999994,0]
[32404,156.901993,159.959,156.901993,159.959,82.807022000000003,0]
[32411,159.959,164.54299900000001,159.959,164.54299900000001,85.180046000000004,0]
[32418,163.52499399999999,167.60000600000001,163.52499399999999,167.60000600000001,86.762580999999997,0]
[32425,168.61900299999999,169.128006,166.580994,169.128006,87.553595999999999,0]
[32432,173.712997,175.75100699999999,173.712997,175.75100699999999,90.982162000000002,0]
[32440,176.259995,176.259995,174.73199500000001,175.24099699999999,90.718140000000005,0]
[32447,174.22200000000001,174.22200000000001,173.20399499999999,173.712997,89.927147000000005,0]
[32454,171.675003,172.69399999999999,170.14700300000001,170.14700300000001,88.081092999999996,0]
[32461,169.63800000000001,170.65600599999999,169.63800000000001,170.14700300000001,88.081092999999996,0]
[32468,169.63800000000001,170.65600599999999,168.108994,168.108994,87.026077000000001,0]
[32475,167.60000600000001,167.60000600000001,167.091003,167.091003,86.499083999999996,0]
[32482,164.54299900000001,167.60000600000001,164.54299900000001,167.091003,86.499083999999996,0]
[32489,166.07200599999999,171.166,166.07200599999999,171.166,88.608611999999994,0]
[32496,171.675003,172.18499800000001,169.128006,169.128006,87.553595999999999,0]
[32503,169.128006,170.65600599999999,169.128006,170.14700300000001,88.081092999999996,0]
[32510,170.14700300000001,173.20399499999999,170.14700300000001,173.20399499999999,89.663634999999999,0]
[32517,173.20399499999999,173.20399499999999,168.108994,172.69399999999999,89.399604999999994,0]
[32524,173.712997,180.845001,173.712997,180.845001,93.619217000000006,0]
[32531,182.37300099999999,190.524002,182.37300099999999,190.524002,98.629822000000004,0]
[32538,195.61799600000001,200.203003,195.61799600000001,199.18400600000001,103.112846,0]
[32545,196.128006,202.24099699999999,194.59899899999999,194.59899899999999,100.73932600000001,0]
[32552,194.08999600000001,201.73100299999999,194.08999600000001,201.73100299999999,104.43141900000001,0]
[32559,209.37300099999999,210.90100100000001,205.296997,205.296997,106.277435,0]
[32566,205.296997,205.807007,202.24099699999999,205.296997,106.277435,0]
[32573,205.296997,214.975998,205.296997,214.975998,111.288048,0]
[32580,219.05200199999999,225.67399599999999,211.91999799999999,211.91999799999999,109.705994,0]
[32587,212.429001,222.108002,212.429001,220.58000200000001,114.18909499999999,0]
[32593,220.58000200000001,227.712006,220.58000200000001,227.712006,117.88112599999999,0]
[32600,223.12699900000001,226.692993,216.503998,226.692993,117.353645,0]
[32607,224.654999,228.73100299999999,224.654999,228.73100299999999,118.408676,0]
[32614,225.16499300000001,235.86300700000001,225.16499300000001,230.76800499999999,119.463165,0]
[32621,230.25900300000001,238.919006,229.74899300000001,236.88099700000001,122.627701,0]
[32628,236.88099700000001,239.93800400000001,234.84399400000001,239.93800400000001,124.210266,0]
[32635,242.48500100000001,245.54200700000001,242.48500100000001,245.03199799999999,126.84732099999999,0]
[32642,245.54200700000001,250.63600199999999,244.01300000000001,250.63600199999999,129.748413,0]
[32649,247.57899499999999,247.57899499999999,244.01300000000001,247.070007,127.902359,0]
[32656,247.070007,249.10699500000001,246.55999800000001,249.10699500000001,128.95680200000001,0]
[32663,248.598007,257.76800500000002,247.57899499999999,257.76800500000002,133.44042999999999,0]
[32670,254.20199600000001,255.22099299999999,251.654999,254.71099899999999,131.85792499999999,0]
[32677,254.71099899999999,262.86200000000002,254.71099899999999,262.86200000000002,136.07749899999999,0]
[32684,263.881012,267.44699100000003,255.22099299999999,255.22099299999999,132.121872,0]
[32691,256.74899299999998,259.29599000000002,256.74899299999998,257.76800500000002,133.44042999999999,0]
[32698,262.86200000000002,269.993988,262.86200000000002,269.48400900000001,139.505585,0]
[32705,267.44699100000003,268.466003,267.44699100000003,268.466003,138.97851600000001,0]
[32712,267.44699100000003,273.55999800000001,267.44699100000003,273.55999800000001,141.61558500000001,0]
[32719,273.55999800000001,293.93701199999998,273.55999800000001,293.93701199999998,152.16430700000001,0]
[32726,296.48400900000001,299.540009,293.42700200000002,293.42700200000002,151.90026900000001,0]
[32733,293.42700200000002,304.63501000000002,293.42700200000002,303.10598800000002,156.91085799999999,0]
[32740,300.04998799999998,300.55898999999999,298.52099600000003,298.52099600000003,154.537308,0]
[32747,298.52099600000003,302.59698500000002,297.50299100000001,302.59698500000002,156.64729299999999,0]
[32754,304.125,308.709991,304.125,308.709991,159.81193500000001,0]
[32761,306.16299400000003,306.16299400000003,302.59698500000002,302.59698500000002,156.64729299999999,0]
[32768,303.10598800000002,303.10598800000002,301.06900000000002,301.06900000000002,155.856323,0]
[32775,298.01199300000002,298.01199300000002,291.39001500000001,291.39001500000001,150.845764,0]
[32782,288.84201000000002,304.125,288.84201000000002,304.125,157.43833900000001,0]
[32789,306.67199699999998,310.23800699999998,305.65301499999998,308.20001200000002,159.547943,0]
[32796,303.61599699999999,304.125,300.04998799999998,302.08700599999997,156.383377,0]
[32803,302.59698500000002,302.59698500000002,296.99301100000002,296.99301100000002,153.74629200000001,0]
[32811,299.540009,311.25698899999998,299.540009,311.25698899999998,161.13043200000001,0]
[32818,307.69101000000001,307.69101000000001,299.03100599999999,299.03100599999999,154.80131499999999,0]
[32825,296.99301100000002,299.540009,294.44601399999999,299.540009,155.064819,0]
[32832,294.95498700000002,302.59698500000002,294.95498700000002,302.08700599999997,156.383377,0]
[32839,301.57800300000002,331.63400300000001,301.57800300000002,331.63400300000001,171.679092,0]
[32846,329.59600799999998,331.12399299999998,328.57699600000001,331.12399299999998,171.415085,0]
[32853,329.59600799999998,336.72799700000002,329.59600799999998,333.16198700000001,172.47013899999999,0]
[32860,336.21899400000001,343.35101300000002,336.21899400000001,343.35101300000002,177.74475100000001,0]
[32867,343.35101300000002,349.46398900000003,343.35101300000002,349.46398900000003,180.90927099999999,0]
[32874,349.46398900000003,349.46398900000003,334.69000199999999,334.69000199999999,173.261169,0]
[32881,336.21899400000001,340.80398600000001,334.69000199999999,334.69000199999999,173.261169,0]
[32888,333.16198700000001,342.841003,328.067993,342.841003,177.480728,0]
[32895,336.72799700000002,336.72799700000002,329.08700599999997,335.20001200000002,173.52516199999999,0]
[32902,333.67199699999998,338.76599099999999,333.67199699999998,337.74700899999999,174.84367399999999,0]
[32909,335.70901500000002,335.70901500000002,326.02999899999998,326.02999899999998,168.77803,0]
[32916,322.46398900000003,336.72799700000002,322.46398900000003,336.72799700000002,174.31617700000001,0]
[32923,334.18099999999998,334.18099999999998,325.010986,325.010986,168.25054900000001,0]
[32930,329.59600799999998,336.72799700000002,329.59600799999998,333.16198700000001,172.47013899999999,0]
[32937,330.61498999999998,331.12399299999998,327.55898999999999,331.12399299999998,171.415085,0]
[32944,332.65301499999998,336.21899400000001,332.65301499999998,336.21899400000001,174.05265800000001,0]
[32951,338.256012,351.50100700000002,338.256012,351.50100700000002,181.96380600000001,0]
[32957,355.06698599999999,355.06698599999999,348.44500699999998,348.44500699999998,180.38180500000001,0]
[32964,341.31298800000002,343.35101300000002,340.80398600000001,340.80398600000001,176.426254,0]
[32971,332.65301499999998,332.65301499999998,328.067993,330.61498999999998,171.15158099999999,0]
[32978,330.61498999999998,333.67199699999998,329.59600799999998,333.67199699999998,172.73417699999999,0]
[32985,330.10598800000002,340.80398600000001,330.10598800000002,338.256012,175.107193,0]
[32992,338.76599099999999,340.80398600000001,335.70901500000002,337.74700899999999,174.84367399999999,0]
[32999,337.74700899999999,338.76599099999999,336.72799700000002,337.23800699999998,174.58024599999999,0]
[33006,342.33200099999999,355.06698599999999,342.33200099999999,355.06698599999999,183.80981399999999,0]
[33013,355.57699600000001,361.69000199999999,355.57699600000001,361.69000199999999,187.23843400000001,0]
[33020,361.69000199999999,395.31201199999998,361.69000199999999,395.31201199999998,204.64372299999999,0]
[33027,395.82101399999999,400.40600599999999,395.82101399999999,396.83999599999999,205.43467699999999,0]
[33034,401.42498799999998,408.557007,401.42498799999998,401.93398999999999,208.071777,0]
[33041,399.89599600000003,404.99099699999999,399.89599600000003,402.44400000000002,208.33580000000001,0]
[33048,404.99099699999999,404.99099699999999,402.44400000000002,404.48098800000002,209.39035000000001,0]
[33055,404.48098800000002,404.48098800000002,397.34899899999999,398.87799100000001,206.48976099999999,0]
[33062,399.38699300000002,409.06601000000001,399.38699300000002,409.06601000000001,211.76385500000001,0]
[33069,411.61300699999998,416.70700099999999,411.61300699999998,413.65100100000001,214.13739000000001,0]
[33076,412.63198899999998,412.63198899999998,408.04699699999998,409.06601000000001,211.76385500000001,0]
[33083,410.084991,411.10400399999997,395.31201199999998,395.31201199999998,204.64372299999999,0]
[33090,387.67001299999998,387.67001299999998,382.57598899999999,382.57598899999999,198.050568,0]
[33097,376.46301299999999,376.46301299999999,351.50100700000002,351.50100700000002,181.96380600000001,0]
[33104,345.38799999999998,345.38799999999998,322.97399899999999,330.10598800000002,170.888138,0]
[33111,330.10598800000002,362.70901500000002,330.10598800000002,362.70901500000002,187.76593,0]
[33118,362.70901500000002,362.70901500000002,349.46398900000003,353.02999899999998,182.75529499999999,0]
[33125,358.63299599999999,360.16198700000001,346.91699199999999,346.91699199999999,179.590744,0]
[33132,350.99200400000001,350.99200400000001,340.80398600000001,344.87899800000002,178.53573600000001,0]
[33139,342.841003,345.89801,341.82199100000003,341.82199100000003,176.95323200000001,0]
[33146,344.87899800000002,365.76501500000001,344.87899800000002,365.256012,189.084442,0]
[33153,383.59500100000002,383.59500100000002,364.23700000000002,366.783997,189.875473,0]
[33160,364.23700000000002,364.23700000000002,359.65200800000002,360.67099000000002,186.71096800000001,0]
[33167,359.14300500000002,366.783997,353.53900099999998,353.53900099999998,183.01885999999999,0]
[33175,353.53900099999998,363.21798699999999,353.02999899999998,363.21798699999999,188.02941899999999,0]
[33182,364.74600199999998,364.74600199999998,361.17999300000002,363.21798699999999,188.02941899999999,0]
[33189,363.21798699999999,372.38799999999998,363.21798699999999,372.38799999999998,192.77645899999999,0]
[33196,381.04800399999999,383.59500100000002,376.97198500000002,383.59500100000002,198.57811000000001,0]
[33203,381.04800399999999,381.04800399999999,372.89700299999998,372.89700299999998,193.04002399999999,0]
[33210,376.97198500000002,396.33099399999998,376.97198500000002,396.33099399999998,205.17121900000001,0]
[33217,394.80200200000002,394.80200200000002,386.141998,391.23599200000001,202.53375199999999,0]
[33224,394.29299900000001,399.38699300000002,393.27398699999998,393.27398699999998,203.58866900000001,0]
[33231,390.72699,394.29299900000001,388.68899499999998,388.68899499999998,201.21513400000001,0]
[33238,387.67001299999998,387.67001299999998,381.04800399999999,386.141998,199.896683,0]
[33245,382.57598899999999,393.27398699999998,382.57598899999999,388.17999300000002,200.95162999999999,0]
[33252,383.59500100000002,385.63299599999999,373.91598499999998,385.63299599999999,199.63313299999999,0]
[33259,386.141998,386.141998,366.27499399999999,366.27499399999999,189.61201500000001,0]
[33266,370.35000600000001,385.12298600000003,370.35000600000001,385.12298600000003,199.369125,0]
[33273,387.16101099999997,398.36801100000002,387.16101099999997,397.85900900000001,205.96229600000001,0]
[33280,406.51901199999998,411.10400399999997,406.01001000000002,410.59399400000001,212.55487099999999,0]
[33287,408.04699699999998,409.06601000000001,403.97198500000002,407.02801499999998,210.70884699999999,0]
[33294,405.5,410.084991,400.915009,410.084991,212.291336,0]
[33301,409.06601000000001,433.00900300000001,409.06601000000001,433.00900300000001,224.158569,0]
[33308,435.04699699999998,446.76299999999998,435.04699699999998,438.10299700000002,226.79567,0]
[33315,439.631012,448.800995,435.04699699999998,446.25399800000002,231.01518200000001,0]
[33322,444.72601300000002,455.93301400000001,442.68798800000002,455.93301400000001,236.02572599999999,0]
[33328,455.93301400000001,467.14001500000001,455.93301400000001,467.14001500000001,241.827438,0]
[33335,462.04599000000002,468.158997,462.04599000000002,465.10299700000002,240.772919,0]
[33342,466.12100199999998,469.68701199999998,462.55499300000002,462.55499300000002,239.453903,0]
[33349,459.49899299999998,459.49899299999998,454.91400099999998,454.91400099999998,235.498245,0]
[33356,457.97100799999998,468.158997,457.97100799999998,468.158997,242.35493500000001,0]
[33363,468.158997,473.76299999999998,468.158997,471.216003,243.93748500000001,0]
[33370,470.70599399999998,482.42300399999999,470.70599399999998,478.85699499999998,247.89300499999999,0]
[33377,478.85699499999998,482.932007,475.79998799999998,475.79998799999998,246.31040999999999,0]
[33384,475.79998799999998,486.49798600000003,475.79998799999998,486.49798600000003,251.848602,0]
[33391,493.63000499999998,498.72399899999999,489.04501299999998,489.04501299999998,253.167145,0]
[33398,492.10199,507.38501000000002,492.10199,501.78100599999999,259.76019300000002,0]
[33405,499.74301100000002,500.76199300000002,497.19601399999999,497.19601399999999,257.38668799999999,0]
[33412,491.08300800000001,494.64898699999998,491.08300800000001,493.12100199999998,255.27719099999999,0]
[33419,493.63000499999998,493.63000499999998,491.59201000000002,491.59201000000002,254.485626,0]
[33426,485.47900399999997,490.574005,483.44198599999999,490.574005,253.95863299999999,0]
[33433,495.66799900000001,504.83700599999997,495.66799900000001,499.74301100000002,258.70529199999999,0]
[33440,500.76199300000002,509.42199699999998,500.76199300000002,501.78100599999999,259.76019300000002,0]
[33447,504.32800300000002,506.36599699999999,500.76199300000002,500.76199300000002,259.23269699999997,0]
[33454,500.76199300000002,503.81900000000002,499.23400900000001,500.76199300000002,259.23269699999997,0]
[33461,502.290009,506.875,501.78100599999999,503.30898999999999,260.55126999999999,0]
[33468,486.49798600000003,507.89401199999998,486.49798600000003,507.89401199999998,262.92474399999998,0]
[33475,507.89401199999998,509.42199699999998,504.83700599999997,509.42199699999998,263.71585099999999,0]
[33482,523.68597399999999,526.23297100000002,523.68597399999999,525.72399900000005,272.15499899999998,0]
[33489,523.68597399999999,523.68597399999999,509.42199699999998,509.42199699999998,263.71585099999999,0]
[33496,509.42199699999998,528.78002900000001,506.875,528.78002900000001,273.73703,0]
[33503,524.705017,527.760986,519.10101299999997,519.10101299999997,268.72637900000001,0]
[33510,522.15801999999996,526.23297100000002,520.63000499999998,521.64801,270.04486100000003,0]
[33517,519.10101299999997,523.17700200000002,519.10101299999997,521.64801,270.04486100000003,0]
[33524,524.705017,528.78002900000001,521.64801,528.78002900000001,273.73703,0]
[33531,521.13897699999995,527.25201400000003,521.13897699999995,527.25201400000003,272.94598400000001,0]
[33539,535.91198699999995,536.93102999999996,531.83697500000005,533.875,276.374573,0]
[33546,529.79901099999995,534.89300500000002,529.79901099999995,534.89300500000002,276.90154999999999,0]
[33553,541.00598100000002,545.08196999999996,534.89300500000002,534.89300500000002,276.90154999999999,0]
[33560,526.74298099999999,526.74298099999999,512.47900400000003,518.59198000000004,268.46289100000001,0]
[33567,511.459991,511.459991,496.17700200000002,504.32800300000002,261.07876599999997,0]
[33574,504.32800300000002,509.42199699999998,498.21499599999999,498.21499599999999,257.91421500000001,0]
[33581,509.42199699999998,515.53497300000004,509.42199699999998,515.53497300000004,266.88037100000003,0]
[33588,514.51599099999999,517.57299799999998,505.34698500000002,505.34698500000002,261.60626200000002,0]
[33595,504.32800300000002,512.47900400000003,504.32800300000002,512.47900400000003,265.29830900000002,0]
[33602,502.290009,552.21398899999997,502.290009,552.21398899999997,285.868225,0]
[33609,563.421021,563.421021,542.02502400000003,542.02502400000003,280.59356700000001,0]
[33616,545.08196999999996,554.25097700000003,542.02502400000003,542.02502400000003,280.59356700000001,0]
[33623,547.11999500000002,547.11999500000002,536.93102999999996,536.93102999999996,277.95654300000001,0]
[33630,543.04400599999997,580.74102800000003,543.04400599999997,580.74102800000003,300.63601699999998,0]
[33637,582.77899200000002,582.77899200000002,577.68499799999995,577.68499799999995,299.05392499999999,0]
[33644,573.60900900000001,584.81701699999996,573.60900900000001,578.703979,299.58145100000002,0]
[33651,584.81701699999996,589.91101100000003,584.81701699999996,586.85400400000003,303.80053700000002,0]
[33658,604.17498799999998,604.17498799999998,599.08099400000003,601.11798099999999,311.184662,0]
[33665,601.11798099999999,601.11798099999999,593.98602300000005,599.08099400000003,310.13018799999998,0]
[33672,619.45696999999996,636.77801499999998,577.68499799999995,577.68499799999995,299.05392499999999,0]
[33679,570.55297900000005,580.74102800000003,566.478027,568.51501499999995,294.306915,0]
[33686,571.57202099999995,593.98602300000005,571.57202099999995,587.87298599999997,304.32794200000001,0]
[33692,580.74102800000003,580.74102800000003,549.15698199999997,550.17602499999998,284.81323200000003,0]
[33699,545.08196999999996,610.28802499999995,544.06298800000002,610.28802499999995,315.93179300000003,0]
[33706,612.32598900000005,612.32598900000005,582.77899200000002,582.77899200000002,301.69094799999999,0]
[33713,582.77899200000002,607.23101799999995,563.421021,607.23101799999995,314.34921300000002,0]
[33720,609.26898200000005,618.43902600000001,608.25,618.43902600000001,320.15130599999998,0]
[33727,618.43902600000001,643.90997300000004,618.43902600000001,643.90997300000004,333.33715799999999,0]
[33734,646.966003,646.966003,614.362976,616.40100099999995,319.09625199999999,0]
[33741,618.43902600000001,618.43902600000001,601.11798099999999,601.11798099999999,311.184662,0]
[33748,601.11798099999999,610.28802499999995,586.85400400000003,610.28802499999995,315.93179300000003,0]
[33755,614.362976,619.45696999999996,598.06201199999998,598.06201199999998,309.60263099999997,0]
[33762,599.08099400000003,599.08099400000003,592.96801800000003,592.96801800000003,306.96563700000002,0]
[33769,601.11798099999999,608.25,583.79797399999995,590.92999299999997,305.910706,0]
[33776,577.68499799999995,579.72302200000001,555.27002000000005,555.27002000000005,287.45022599999999,0]
[33783,558.32702600000005,558.32702600000005,544.06298800000002,544.06298800000002,281.64865099999997,0]
[33790,543.04400599999997,571.57202099999995,537.95001200000002,571.57202099999995,295.889343,0]
[33797,570.55297900000005,576.66601600000001,565.45898399999999,565.45898399999999,292.72494499999999,0]
[33804,548.13800000000003,548.13800000000003,526.74298099999999,526.74298099999999,272.68249500000002,0]
[33811,522.66699200000005,554.25097700000003,522.66699200000005,545.08196999999996,282.17617799999999,0]
[33818,554.25097700000003,554.25097700000003,539.987976,539.987976,279.53909299999998,0]
[33825,537.95001200000002,537.95001200000002,512.47900400000003,516.55401600000005,267.40786700000001,0]
[33832,532.85601799999995,536.93102999999996,531.83697500000005,533.875,276.374573,0]
[33839,529.79901099999995,529.79901099999995,523.68597399999999,528.78002900000001,273.73703,0]
[33846,528.78002900000001,553.23297100000002,528.78002900000001,553.23297100000002,286.39562999999998,0]
[33853,557.30798300000004,557.30798300000004,526.74298099999999,526.74298099999999,272.68249500000002,0]
[33860,543.04400599999997,544.06298800000002,525.72399900000005,533.875,276.374573,0]
[33867,548.13800000000003,578.703979,548.13800000000003,562.40197799999999,291.14221199999997,0]
[33874,550.17602499999998,554.25097700000003,530.817993,530.817993,274.79196200000001,0]
[33881,506.36599699999999,529.79901099999995,506.36599699999999,529.79901099999995,274.26449600000001,0]
[33888,535.91198699999995,552.21398899999997,535.91198699999995,536.93102999999996,277.95654300000001,0]
[33895,526.74298099999999,553.23297100000002,526.74298099999999,553.23297100000002,286.39562999999998,0]
[33903,558.32702600000005,559.34600799999998,535.91198699999995,545.08196999999996,282.17617799999999,0]
[33910,544.06298800000002,548.13800000000003,525.72399900000005,525.72399900000005,272.15499899999998,0]
[33917,519.61102300000005,529.79901099999995,517.57299799999998,529.79901099999995,274.26449600000001,0]
[33924,535.91198699999995,554.25097700000003,534.89300500000002,554.25097700000003,286.922729,0]
[33931,555.27002000000005,555.27002000000005,529.79901099999995,532.85601799999995,275.84704599999998,0]
[33938,549.15698199999997,568.51501499999995,534.89300500000002,534.89300500000002,276.90154999999999,0]
[33945,534.89300500000002,534.89300500000002,487.00799599999999,487.00799599999999,252.11257900000001,0]
[33952,489.04501299999998,510.44101000000001,489.04501299999998,510.44101000000001,264.24337800000001,0]
[33959,520.63000499999998,528.78002900000001,520.63000499999998,526.74298099999999,272.68249500000002,0]
[33966,526.74298099999999,531.83697500000005,525.72399900000005,525.72399900000005,272.15499899999998,0]
[33973,521.64801,521.64801,501.27200299999998,504.32800300000002,261.07876599999997,0]
[33980,503.30898999999999,503.30898999999999,475.79998799999998,478.85699499999998,247.89300499999999,0]
[33987,479.87600700000002,479.87600700000002,473.76299999999998,477.83801299999999,247.36549400000001,0]
[33994,474.78201300000001,483.95098899999999,461.53698700000001,461.53698700000001,238.92686499999999,0]
[34001,468.66799900000001,490.06399499999998,465.61200000000002,490.06399499999998,253.69464099999999,0]
[34008,488.02700800000002,488.02700800000002,467.64999399999999,467.64999399999999,242.09144599999999,0]
[34015,465.61200000000002,479.87600700000002,465.61200000000002,477.83801299999999,247.36549400000001,0]
[34022,476.81900000000002,476.81900000000002,457.46099900000002,461.53698700000001,238.92686499999999,0]
[34029,459.49899299999998,459.49899299999998,449.30999800000001,455.42401100000001,235.76225299999999,0]
[34036,475.79998799999998,480.89498900000001,475.79998799999998,478.85699499999998,247.89300499999999,0]
[34043,489.04501299999998,499.23400900000001,470.70599399999998,470.70599399999998,243.67340100000001,0]
[34050,465.61200000000002,477.83801299999999,463.574005,477.83801299999999,247.36549400000001,0]
[34056,492.10199,508.40301499999998,492.10199,505.34698500000002,261.60626200000002,0]
[34063,498.21499599999999,498.21499599999999,472.743988,475.79998799999998,246.31040999999999,0]
[34070,475.79998799999998,495.15798999999998,475.79998799999998,492.10199,254.74955700000001,0]
[34077,491.08300800000001,499.23400900000001,485.989014,485.989014,251.585083,0]
[34084,482.932007,490.06399499999998,476.81900000000002,490.06399499999998,253.69464099999999,0]
[34091,490.06399499999998,492.10199,479.87600700000002,479.87600700000002,248.42053200000001,0]
[34098,487.00799599999999,498.21499599999999,483.95098899999999,487.00799599999999,252.11257900000001,0]
[34105,487.00799599999999,487.00799599999999,456.44198599999999,459.49899299999998,237.87184099999999,0]
[34112,468.66799900000001,483.95098899999999,468.66799900000001,474.78201300000001,245.78350800000001,0]
[34119,474.78201300000001,478.85699499999998,474.78201300000001,476.81900000000002,246.837997,0]
[34126,482.932007,493.12100199999998,482.932007,493.12100199999998,255.27719099999999,0]
[34133,502.290009,504.32800300000002,493.12100199999998,493.12100199999998,255.27719099999999,0]
[34140,494.14001500000001,494.14001500000001,479.87600700000002,479.87600700000002,248.42053200000001,0]
[34147,478.85699499999998,484.97000100000002,473.76299999999998,481.91299400000003,249.475021,0]
[34154,480.89498900000001,480.89498900000001,474.78201300000001,478.85699499999998,247.89300499999999,0]
[34161,473.76299999999998,494.14001500000001,473.76299999999998,494.14001500000001,255.80471800000001,0]
[34168,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34175,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34182,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34189,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34196,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34203,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34210,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34217,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34224,494.14001500000001,494.14001500000001,494.14001500000001,494.14001500000001,255.80471800000001,0]
[34231,500.25299100000001,500.25299100000001,500.25299100000001,500.25299100000001,258.96923800000002,0]
[34238,500.25299100000001,500.25299100000001,500.25299100000001,500.25299100000001,258.96923800000002,0]
[34245,500.25299100000001,500.25299100000001,500.25299100000001,500.25299100000001,258.96923800000002,0]
[34252,500.25299100000001,500.25299100000001,416.70700099999999,416.70700099999999,215.71942100000001,0]
[34259,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34267,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34274,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34281,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34288,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34295,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34302,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34309,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34316,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34323,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34330,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34337,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34344,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34351,426.89599600000003,426.89599600000003,426.89599600000003,426.89599600000003,220.994034,0]
[34358,426.89599600000003,555.27002000000005,426.89599600000003,555.27002000000005,287.45022599999999,0]
[34365,555.27002000000005,555.27002000000005,555.27002000000005,555.27002000000005,287.45022599999999,0]
[34372,555.27002000000005,555.27002000000005,555.27002000000005,555.27002000000005,287.45022599999999,0]
[34379,555.27002000000005,555.27002000000005,555.27002000000005,555.27002000000005,287.45022599999999,0]
[34386,555.27002000000005,555.27002000000005,546.10101299999997,547.11999500000002,283.23117100000002,0]
[34393,547.11999500000002,557.30798300000004,547.11999500000002,553.23297100000002,286.39562999999998,0]
[34400,553.23297100000002,553.23297100000002,548.13800000000003,548.13800000000003,283.75820900000002,0]
[34407,548.13800000000003,548.13800000000003,531.83697500000005,531.83697500000005,275.31948899999998,0]
[34414,519.61102300000005,519.61102300000005,495.15798999999998,495.15798999999998,256.33163500000001,0]
[34420,504.32800300000002,504.32800300000002,499.23400900000001,499.23400900000001,258.441711,0]
[34427,499.23400900000001,504.32800300000002,499.23400900000001,504.32800300000002,261.07876599999997,0]
[34434,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34441,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34448,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34455,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34462,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34469,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34476,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34483,504.32800300000002,504.32800300000002,485.989014,504.32800300000002,261.07876599999997,0]
[34490,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34497,504.32800300000002,504.32800300000002,504.32800300000002,504.32800300000002,261.07876599999997,0]
[34504,504.32800300000002,504.32800300000002,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34511,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34518,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34525,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34532,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34539,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34546,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34553,451.34799199999998,451.34799199999998,451.34799199999998,451.34799199999998,233.65222199999999,0]
[34560,451.34799199999998,493.12100199999998,451.34799199999998,493.12100199999998,255.27719099999999,0]
[34567,493.12100199999998,506.36599699999999,488.02700800000002,506.36599699999999,262.13382000000001,0]
[34574,506.36599699999999,506.36599699999999,506.36599699999999,506.36599699999999,262.13382000000001,0]
[34581,506.36599699999999,506.36599699999999,499.23400900000001,499.23400900000001,258.441711,0]
[34588,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34595,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34602,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34609,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34616,499.23400900000001,499.23400900000001,468.66799900000001,468.66799900000001,242.61840799999999,0]
[34623,473.76299999999998,473.76299999999998,469.68701199999998,469.68701199999998,243.14591999999999,0]
[34631,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34638,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34645,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34652,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34659,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34666,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34673,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34680,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34687,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34694,499.23400900000001,499.23400900000001,499.23400900000001,499.23400900000001,258.441711,0]
[34701,499.23400900000001,499.23400900000001,450.32900999999998,450.32900999999998,233.12472500000001,4945411]
[34708,450.32900999999998,450.32900999999998,450.32900999999998,450.32900999999998,233.12472500000001,13569969]
[34715,450.32900999999998,450.32900999999998,445.23498499999999,445.23498499999999,230.48765599999999,19647194]
[34722,445.23498499999999,445.23498499999999,445.23498499999999,445.23498499999999,230.48765599999999,25617193]
[34729,428.93398999999999,428.93398999999999,428.93398999999999,428.93398999999999,222.04904199999999,20421605]
[34736,428.93398999999999,428.93398999999999,428.93398999999999,428.93398999999999,222.04904199999999,12428731]
[34743,428.93398999999999,428.93398999999999,428.93398999999999,428.93398999999999,222.04904199999999,11107441]
[34750,422.82000699999998,427.915009,422.82000699999998,427.915009,221.521545,12414700]
[34757,424.858002,427.915009,422.82000699999998,427.915009,221.521545,9301228]
[34764,422.82000699999998,422.82000699999998,413.65100100000001,422.82000699999998,218.88394199999999,12300878]
[34771,419.76400799999999,433.00900300000001,419.76400799999999,422.82000699999998,218.88394199999999,18254720]
[34778,425.87701399999997,462.55499300000002,425.87701399999997,462.55499300000002,239.453903,27845144]
[34784,463.574005,478.85699499999998,455.42401100000001,478.85699499999998,247.89300499999999,17705800]
[34791,462.55499300000002,473.76299999999998,462.55499300000002,473.76299999999998,245.255966,16014769]
[34798,468.66799900000001,468.66799900000001,468.66799900000001,468.66799900000001,242.61840799999999,11056428]
[34805,468.66799900000001,468.66799900000001,453.385986,468.66799900000001,242.61840799999999,7712493]
[34812,465.61200000000002,475.79998799999998,465.61200000000002,468.66799900000001,242.61840799999999,10090642]
[34819,468.66799900000001,478.85699499999998,463.574005,468.66799900000001,242.61840799999999,11161464]
[34826,468.66799900000001,468.66799900000001,463.574005,468.66799900000001,242.61840799999999,10112688]
[34833,473.76299999999998,473.76299999999998,458.48001099999999,458.48001099999999,237.34433000000001,19481211]
[34840,458.48001099999999,483.95098899999999,458.48001099999999,478.85699499999998,247.89300499999999,10817244]
[34847,478.85699499999998,478.85699499999998,470.70599399999998,473.76299999999998,245.255966,10907679]
[34854,473.76299999999998,473.76299999999998,468.66799900000001,468.66799900000001,242.61840799999999,13176845]
[34861,463.574005,478.85699499999998,463.574005,478.85699499999998,247.89300499999999,13876518]
[34868,478.85699499999998,485.989014,478.85699499999998,481.91299400000003,249.475021,9635333]
[34875,470.70599399999998,470.70599399999998,457.46099900000002,463.574005,239.98138399999999,11364212]
[34882,468.66799900000001,497.19601399999999,468.66799900000001,497.19601399999999,257.38668799999999,15367280]
[34889,499.23400900000001,499.23400900000001,472.743988,472.743988,244.72848500000001,16638926]
[34896,478.85699499999998,489.04501299999998,478.85699499999998,489.04501299999998,253.167145,13240636]
[34903,494.14001500000001,494.14001500000001,488.02700800000002,488.02700800000002,252.64012099999999,11582795]
[34910,489.04501299999998,494.14001500000001,489.04501299999998,491.08300800000001,254.22203099999999,10264696]
[34917,490.06399499999998,503.30898999999999,490.06399499999998,500.25299100000001,258.96923800000002,8683925]
[34924,496.17700200000002,513.49798599999997,496.17700200000002,513.49798599999997,265.825806,9380715]
[34931,518.59198000000004,518.59198000000004,509.42199699999998,510.44101000000001,264.24337800000001,7746781]
[34938,510.44101000000001,510.44101000000001,500.25299100000001,507.38501000000002,262.661224,9674653]
[34945,512.47900400000003,532.85601799999995,512.47900400000003,532.85601799999995,275.84704599999998,15785398]
[34952,529.79901099999995,542.02502400000003,529.79901099999995,539.987976,279.53909299999998,11574891]
[34959,531.83697500000005,539.987976,530.817993,530.817993,274.79196200000001,17452833]
[34966,530.817993,531.83697500000005,518.59198000000004,527.760986,273.209564,20840228]
[34973,529.79901099999995,533.875,527.760986,529.79901099999995,274.26449600000001,14583622]
[34980,521.64801,524.705017,512.47900400000003,524.705017,271.62747200000001,11547811]
[34987,527.760986,527.760986,510.44101000000001,510.44101000000001,264.24337800000001,18819817]
[34995,509.42199699999998,516.55401600000005,509.42199699999998,509.42199699999998,263.71585099999999,7557643]
[35002,511.459991,517.57299799999998,511.459991,517.57299799999998,267.93536399999999,7769350]
[35009,518.59198000000004,518.59198000000004,484.97000100000002,484.97000100000002,251.05758700000001,19484758]
[35016,490.06399499999998,490.06399499999998,478.85699499999998,478.85699499999998,247.89300499999999,12914426]
[35023,481.91299400000003,481.91299400000003,466.631012,466.631012,241.56385800000001,12188378]
[35030,468.66799900000001,477.83801299999999,467.64999399999999,468.66799900000001,242.61840799999999,14239251]
[35037,461.53698700000001,462.55499300000002,460.51800500000002,460.51800500000002,238.39936800000001,6066952]
[35044,469.68701199999998,479.87600700000002,469.68701199999998,469.68701199999998,243.14591999999999,19110812]
[35051,465.61200000000002,477.83801299999999,464.59298699999999,477.83801299999999,247.36549400000001,8698100]
[35058,477.83801299999999,483.95098899999999,477.83801299999999,482.932007,250.002579,2436691]
[35065,482.932007,496.17700200000002,481.91299400000003,494.14001500000001,255.80471800000001,13984903]
[35072,500.25299100000001,500.25299100000001,493.12100199999998,493.12100199999998,255.27719099999999,7030494]
[35079,492.10199,498.21499599999999,478.85699499999998,478.85699499999998,247.89300499999999,13944263]
[35086,481.91299400000003,493.12100199999998,475.79998799999998,475.79998799999998,246.31040999999999,11358933]
[35093,476.81900000000002,476.81900000000002,464.59298699999999,470.70599399999998,243.67340100000001,13589193]
[35100,465.61200000000002,466.631012,459.49899299999998,466.631012,241.56385800000001,12893903]
[35107,462.55499300000002,465.61200000000002,462.55499300000002,464.59298699999999,240.50889599999999,10053286]
[35114,459.49899299999998,459.49899299999998,449.30999800000001,454.40499899999998,235.23477199999999,15421776]
[35121,450.32900999999998,470.70599399999998,450.32900999999998,467.64999399999999,242.09144599999999,21380095]
[35128,469.68701199999998,479.87600700000002,469.68701199999998,470.70599399999998,243.67340100000001,16934265]
[35135,470.70599399999998,476.81900000000002,462.55499300000002,476.81900000000002,246.837997,42834413]
[35142,479.87600700000002,480.89498900000001,469.68701199999998,474.78201300000001,245.78350800000001,198413207]
[35149,476.81900000000002,484.97000100000002,469.68701199999998,484.97000100000002,251.05758700000001,20233944]
[35155,473.76299999999998,473.76299999999998,462.55499300000002,466.631012,241.56385800000001,9001593]
[35162,466.631012,469.68701199999998,465.61200000000002,469.68701199999998,243.14591999999999,14010694]
[35169,472.743988,487.00799599999999,472.743988,487.00799599999999,252.11257900000001,16980531]
[35176,482.932007,494.14001500000001,480.89498900000001,494.14001500000001,255.80471800000001,14180660]
[35183,487.00799599999999,492.10199,478.85699499999998,478.85699499999998,247.89300499999999,15420899]
[35190,478.85699499999998,493.12100199999998,478.85699499999998,493.12100199999998,255.27719099999999,10292072]
[35197,489.04501299999998,498.21499599999999,489.04501299999998,496.17700200000002,256.85916099999997,13453149]
[35204,493.12100199999998,493.12100199999998,478.85699499999998,479.87600700000002,248.42053200000001,9078365]
[35211,479.87600700000002,484.97000100000002,474.78201300000001,474.78201300000001,245.78350800000001,8345958]
[35218,471.72500600000001,471.72500600000001,455.42401100000001,455.42401100000001,235.76225299999999,11220441]
[35225,459.49899299999998,474.78201300000001,459.49899299999998,474.78201300000001,245.78350800000001,6887185]
[35232,471.72500600000001,471.72500600000001,457.46099900000002,457.46099900000002,236.816833,15474760]
[35239,457.46099900000002,476.81900000000002,454.40499899999998,476.81900000000002,246.837997,13171011]
[35246,481.91299400000003,481.91299400000003,472.743988,478.85699499999998,247.89300499999999,9065186]
[35253,482.932007,482.932007,474.78201300000001,478.85699499999998,247.89300499999999,11053780]
[35260,478.85699499999998,481.91299400000003,472.743988,481.91299400000003,249.475021,10064311]
[35267,477.83801299999999,478.85699499999998,472.743988,472.743988,244.72848500000001,6897440]
[35274,471.72500600000001,478.85699499999998,467.64999399999999,478.85699499999998,247.89300499999999,12700533]
[35281,481.91299400000003,484.97000100000002,479.87600700000002,479.87600700000002,248.42053200000001,7550993]
[35288,481.91299400000003,489.04501299999998,481.91299400000003,489.04501299999998,253.167145,6062595]
[35295,481.91299400000003,495.15798999999998,481.91299400000003,495.15798999999998,256.33163500000001,12794758]
[35302,495.15798999999998,500.25299100000001,488.02700800000002,488.02700800000002,252.64012099999999,6821486]
[35309,487.00799599999999,487.00799599999999,474.78201300000001,481.91299400000003,249.475021,16861753]
[35316,482.932007,482.932007,471.72500600000001,477.83801299999999,247.36549400000001,10020881]
[35323,478.85699499999998,482.932007,471.72500600000001,472.743988,244.72848500000001,19942744]
[35330,468.66799900000001,468.66799900000001,457.46099900000002,463.574005,239.98138399999999,13879966]
[35337,466.631012,471.72500600000001,462.55499300000002,462.55499300000002,239.453903,13127563]
[35344,451.34799199999998,455.42401100000001,451.34799199999998,453.385986,234.707291,15112006]
[35351,452.36700400000001,472.743988,452.36700400000001,472.743988,244.72848500000001,14117770]
[35358,473.76299999999998,473.76299999999998,454.40499899999998,454.40499899999998,235.23477199999999,9682215]
[35366,457.46099900000002,458.48001099999999,448.29199199999999,448.29199199999999,232.07023599999999,14305039]
[35373,447.27301,448.29199199999999,444.216003,444.216003,229.96017499999999,12601588]
[35380,445.23498499999999,462.55499300000002,445.23498499999999,453.385986,234.707291,19086997]
[35387,453.385986,455.42401100000001,448.29199199999999,455.42401100000001,235.76225299999999,19273356]
[35394,465.61200000000002,467.64999399999999,453.385986,453.385986,234.707291,15162060]
[35401,453.385986,463.574005,447.27301,447.27301,231.54276999999999,16081205]
[35408,452.36700400000001,452.36700400000001,438.10299700000002,443.19699100000003,229.43266299999999,15075172]
[35415,446.25399800000002,462.55499300000002,446.25399800000002,461.53698700000001,238.92686499999999,13772176]
[35422,463.574005,463.574005,460.51800500000002,460.51800500000002,238.39936800000001,1720840]
[35429,464.59298699999999,466.631012,459.49899299999998,463.574005,239.98138399999999,4945465]
[35436,457.46099900000002,457.46099900000002,440.14099099999999,445.23498499999999,230.48765599999999,12124167]
[35443,445.23498499999999,445.23498499999999,439.12200899999999,440.14099099999999,227.85067699999999,238110656]
[35450,447.27301,452.36700400000001,447.27301,450.32900999999998,233.12472500000001,32264193]
[35457,454.40499899999998,454.40499899999998,444.216003,444.216003,229.96017499999999,15478630]
[35464,442.17898600000001,443.19699100000003,434.02801499999998,443.19699100000003,229.43266299999999,15782438]
[35471,439.12200899999999,448.29199199999999,439.12200899999999,447.27301,231.54276999999999,24797837]
[35478,446.25399800000002,467.64999399999999,446.25399800000002,467.64999399999999,242.09144599999999,18567089]
[35485,474.78201300000001,478.85699499999998,467.64999399999999,467.64999399999999,242.09144599999999,27913202]
[35492,465.61200000000002,493.12100199999998,465.61200000000002,493.12100199999998,255.27719099999999,24906622]
[35499,493.12100199999998,497.19601399999999,482.932007,497.19601399999999,257.38668799999999,21494353]
[35506,497.19601399999999,517.57299799999998,491.08300800000001,517.57299799999998,267.93536399999999,42671787]
[35513,505.34698500000002,524.705017,505.34698500000002,524.705017,271.62747200000001,23897920]
[35519,524.705017,524.705017,508.40301499999998,508.40301499999998,263.18838499999998,16020810]
[35526,510.44101000000001,516.55401600000005,505.34698500000002,510.44101000000001,264.24337800000001,12621789]
[35533,502.290009,523.68597399999999,502.290009,523.68597399999999,271.09994499999999,16964890]
[35540,522.66699200000005,527.760986,522.66699200000005,523.68597399999999,271.09994499999999,13150481]
[35547,523.68597399999999,524.705017,511.459991,517.57299799999998,267.93536399999999,17466535]
[35554,517.57299799999998,531.83697500000005,517.57299799999998,525.72399900000005,272.15499899999998,9256596]
[35561,614.362976,614.362976,576.66601600000001,577.68499799999995,299.05392499999999,55174446]
[35568,570.55297900000005,604.17498799999998,568.51501499999995,604.17498799999998,312.76730300000003,24950425]
[35575,604.17498799999998,607.23101799999995,579.72302200000001,579.72302200000001,300.10900900000001,17353619]
[35582,579.72302200000001,587.87298599999997,579.72302200000001,584.81701699999996,302.74606299999999,14207631]
[35589,588.89202899999998,591.94897500000002,577.68499799999995,591.94897500000002,306.43804899999998,14035545]
[35596,590.92999299999997,616.40100099999995,590.92999299999997,604.17498799999998,312.76730300000003,22410557]
[35603,601.11798099999999,601.11798099999999,593.98602300000005,601.11798099999999,311.184662,17516279]
[35610,599.08099400000003,629.64599599999997,599.08099400000003,624.55200200000002,323.31585699999999,14940105]
[35617,621.49499500000002,628.62701400000003,621.49499500000002,627.60797100000002,324.897919,9393740]
[35624,625.57098399999995,632.70202600000005,617.419983,624.55200200000002,323.31585699999999,18046596]
[35631,619.45696999999996,619.45696999999996,603.15600600000005,608.25,314.87667800000003,55135889]
[35638,614.362976,614.362976,590.92999299999997,590.92999299999997,305.910706,14733894]
[35645,596.02398700000003,608.25,596.02398700000003,602.137024,311.71224999999998,19055673]
[35652,593.98602300000005,599.08099400000003,592.96801800000003,592.96801800000003,306.96563700000002,18094871]
[35659,588.89202899999998,590.92999299999997,579.72302200000001,579.72302200000001,300.10900900000001,11741344]
[35666,579.72302200000001,579.72302200000001,557.30798300000004,557.30798300000004,288.50528000000003,18274642]
[35673,559.34600799999998,569.533997,559.34600799999998,565.45898399999999,292.72494499999999,13642315]
[35680,566.478027,573.60900900000001,565.45898399999999,565.45898399999999,292.72494499999999,13430420]
[35687,567.49597200000005,589.91101100000003,567.49597200000005,586.85400400000003,303.80053700000002,10784602]
[35694,595.00500499999998,595.00500499999998,577.68499799999995,583.79797399999995,302.21850599999999,18282066]
[35701,584.81701699999996,600.09899900000005,584.81701699999996,589.91101100000003,305.38308699999999,25875468]
[35708,592.96801800000003,597.04303000000004,586.85400400000003,587.87298599999997,304.32794200000001,11414693]
[35715,617.419983,651.04199200000005,617.419983,651.04199200000005,337.02911399999999,18675377]
[35722,642.89099099999999,642.89099099999999,598.06201199999998,598.06201199999998,309.60263099999997,12756272]
[35730,579.72302200000001,579.72302200000001,539.987976,543.04400599999997,281.12106299999999,15364715]
[35737,558.32702600000005,560.36499000000003,548.13800000000003,548.13800000000003,283.75820900000002,11902401]
[35744,555.27002000000005,566.478027,555.27002000000005,566.478027,293.25234999999998,13182824]
[35751,582.77899200000002,585.83599900000002,574.62799099999995,585.83599900000002,303.27355999999997,10970527]
[35758,573.60900900000001,573.60900900000001,547.11999500000002,547.11999500000002,283.23117100000002,10547030]
[35765,557.30798300000004,629.64599599999997,547.11999500000002,629.64599599999997,325.95300300000002,29815892]
[35772,596.02398700000003,599.08099400000003,590.92999299999997,595.00500499999998,308.02014200000002,24446239]
[35779,597.04303000000004,609.26898200000005,576.66601600000001,581.76000999999997,301.16351300000002,55016183]
[35786,583.79797399999995,590.92999299999997,566.478027,568.51501499999995,294.306915,16325681]
[35793,573.60900900000001,581.353027,566.478027,568.51501499999995,294.306915,7623189]
[35800,570.55297900000005,596.02398700000003,567.49597200000005,585.32598900000005,303.00955199999999,45317952]
[35807,585.83599900000002,586.85400400000003,569.533997,575.646973,297.99890099999999,37360118]
[35814,581.76000999999997,583.79797399999995,536.93102999999996,539.987976,279.53909299999998,50972729]
[35821,543.04400599999997,562.40197799999999,539.987976,559.34600799999998,289.56030299999998,49027428]
[35828,552.5,568.90002400000003,545,563,291.45190400000001,17382956]
[35835,565.40002400000003,568.5,543,559,289.38113399999997,14862844]
[35842,590,619,571,605,313.19430499999999,47984890]
[35849,606,666.29998799999998,600,621.5,321.73580900000002,38773160]
[35856,620,657,615,655,339.07809400000002,30609114]
[35863,663,709,663,675,349.43179300000003,35927643]
[35870,707.5,735,650,695,359.78512599999999,34554274]
[35877,701.5,735,682.5,693,358.74981700000001,36743709]
[35883,725,757.5,683,752,389.29272500000002,38082433]
[35890,750.20001200000002,764,730,740,390.11740099999997,22195591]
[35897,740,745,668,674.5,355.58667000000003,23742972]
[35904,679.5,725,673,721,380.10076900000001,35902657]
[35911,715.5,734,678.29998799999998,729.5,384.58197000000001,29032950]
[35918,730,745,717,731.5,385.63632200000001,27579505]
[35925,731,764,727,739,389.59021000000001,25185463]
[35932,736.09997599999997,753,720,735,387.48150600000002,24889416]
[35939,735,746,692,692.5,365.07601899999997,13794198]
[35946,692,739,690,725.5,382.47314499999999,13243200]
[35953,730,775,690,706.5,372.45654300000001,23605005]
[35960,711,749,681,700,369.029877,19958562]
[35967,723,718,680,701.5,369.82074,36949446]
[35974,692.5,735,692.5,726,382.736786,23874286]
[35981,712,770,711.5,768.5,405.14205900000002,29054234]
[35988,758,785,740,760,400.66110200000003,28222059]
[35995,763,779,716,730.5,385.10900900000001,28237119]
[36002,735,745,702,728,383.79110700000001,18751307]
[36009,735,735,671,710,374.301849,23741144]
[36016,710,713,640,690,363.75808699999999,23668364]
[36023,680,730,652,652,343.72503699999999,25095005]
[36030,672.40002400000003,685,585,605,318.94738799999999,22077444]
[36037,605,644,571,586,308.93087800000001,20446791]
[36044,630,630,515,550,289.95205700000002,27264937]
[36051,535,609,525,532,280.462738,30966199]
[36058,532,535,476,480.5,253.31265300000001,48401446]
[36065,491,560,480,527.5,278.09039300000001,35670559]
[36072,523,588,522,554,292.06079099999999,60751530]
[36079,574,588,535,578,311.08239700000001,32410077]
[36086,575,594.5,555.5,575.5,309.73684700000001,41236281]
[36094,580,654,575,645,347.14202899999998,21936084]
[36101,645,679,608,623.5,335.57064800000001,17682997]
[36108,619,650,578,645,347.14202899999998,29339912]
[36115,639,705,635,686,369.20849600000003,22466074]
[36122,691.29998799999998,708,667,695,374.052277,19789690]
[36129,685,700,611,627.5,337.72351099999997,37425933]
[36136,635.5,698,618,645.5,347.41113300000001,27509000]
[36143,648.5,700,611,696.5,374.85968000000003,35048754]
[36150,680,707,625,702,377.819794,9830684]
[36157,702,727,666.5,684,368.13214099999999,3548628]
[36164,684,710,641,705.5,379.703461,33551645]
[36171,710,722.5,650,687.5,370.01568600000002,39755034]
[36178,670,695,647,659.5,354.94601399999999,33586018]
[36185,651,686,622,672,361.67364500000002,27882446]
[36192,679.5,705,642,661.5,356.022491,21964588]
[36199,651.5,671,635.5,648.5,349.02578699999998,33749526]
[36206,635,664.5,635,649.5,349.56405599999999,29085297]
[36213,646.5,700,641.5,689.5,371.09213299999999,31174278]
[36220,691,740,676,723,389.12204000000003,62543692]
[36227,729.79998799999998,742,686.5,691.5,372.16867100000002,47141269]
[36234,684.5,715.40002400000003,653,670,360.59722900000003,41682813]
[36241,663,715,648,695.5,374.32144199999999,203414153]
[36247,683,705,668,676,368.11184700000001,27680604]
[36254,676,699.5,674,689,375.19103999999999,26819628]
[36261,686,699,630,637,346.87478599999997,48730099]
[36268,650,717,641.5,689,375.19103999999999,52293209]
[36275,685,729,682,717.5,390.71054099999998,37419676]
[36282,718,728,707,715.5,389.621399,38177458]
[36289,725,745,705,715.5,389.621399,38476051]
[36296,715.5,717,667,680.5,370.56228599999997,47011730]
[36303,683,683,642,656.5,357.49325599999997,48448210]
[36310,657,698.5,650,687.5,374.37420700000001,20510426]
[36317,688,700,653,697.5,379.81967200000003,27691362]
[36324,700,718.59997599999997,686,695.5,378.73046900000003,34280731]
[36331,697,717,683,698,380.09188799999998,20978009]
[36338,692.59997599999997,703.79998799999998,657,673.5,366.75054899999998,33975748]
[36345,675,701.5,658,681,370.834656,43215723]
[36352,688,688,641,652,355.04284699999999,40561647]
[36359,655.5,664,618,622.5,338.97879,31720292]
[36366,623,649.5,601,627.5,341.70153800000003,29741278]
[36373,626,654,616,627,341.42938199999998,29454647]
[36380,635,635,598,613,333.80569500000001,43558641]
[36387,615,615,577,599.5,326.45422400000001,36131461]
[36394,621,646,607,640,348.50830100000002,30655067]
[36401,640,645,620,630,343.06295799999998,21446488]
[36408,650,650,610,628.5,342.24606299999999,29475952]
[36415,632.79998799999998,661.5,592.5,657,357.76568600000002,47169025]
[36422,644,663,604.5,614.5,334.62243699999999,40974421]
[36429,624,648,602,604,328.90475500000002,27109309]
[36436,601,636,590.5,623,339.25112899999999,27998687]
[36443,633,633,555,568,315.41095000000001,25145512]
[36450,568.5,598,559.5,593.5,329.57107500000001,25762978]
[36457,595,624,592,615,341.51010100000002,27100641]
[36465,615.20001200000002,627,590,596.5,331.23703,29594361]
[36472,603.5,607,523.5,566,314.30041499999999,56622313]
[36479,564.5,585,537,547.5,304.02722199999999,83687175]
[36486,552.5,595,541,591,328.182861,42459308]
[36493,583,594,544,553.5,307.359039,36158654]
[36500,553.5,556,509,520.5,289.03414900000001,32136698]
[36507,528,537,498,521.5,289.58941700000003,49896006]
[36514,520,540,496.5,505.5,280.70468099999999,23951193]
[36521,506,519.5,491,498,276.53988600000002,4554934]
[36528,498,590,485,565,313.74505599999998,59781895]
[36535,568.79998799999998,573.79998799999998,522,536.5,297.91891500000003,48926279]
[36542,536.5,538,490,493.5,274.04098499999998,42287798]
[36549,500,505,440,455.5,252.93957499999999,57091138]
[36556,485,485,442,445,247.10893200000001,87005782]
[36563,448,495,428.5,459,254.88314800000001,80359747]
[36570,440,526,440,502,278.76113900000001,70357147]
[36577,512.40002400000003,556,470,480,266.54443400000002,90546429]
[36584,484,494,447,451.5,250.71833799999999,58641182]
[36591,453,463,380,384,213.235535,77396845]
[36598,384,470,375,435,246.13519299999999,80078941]
[36605,435,455.5,419,445,251.79342700000001,82213965]
[36611,449,485.79998799999998,440,471,266.504974,47005367]
[36618,471,547,471,500.5,283.19699100000003,84651579]
[36625,503,560.79998799999998,496,541.5,306.39590500000003,92526762]
[36632,531.20001200000002,562,505,537,303.84957900000001,60442306]
[36639,537,556,512,519.5,293.947632,57629447]
[36646,520,549.5,503,540,305.54705799999999,47502646]
[36653,565,611.5,534,595.29998799999998,336.83737200000002,89604861]
[36660,597.5,597.5,516.29998799999998,546.79998799999998,309.39468399999998,96928230]
[36667,548,582,542,570,322.521973,62712019]
[36674,570,585,555,557,315.16616800000003,38878204]
[36681,552,585,537,582.79998799999998,329.76443499999999,50288514]
[36688,584,613,568.5,597,337.799286,53487004]
[36695,595.5,610,570,580,328.18026700000001,48562719]
[36702,577,594,572,593,335.53601099999997,40166986]
[36709,589,630,582,610.5,345.43798800000002,70007062]
[36716,607,617,588.5,597,337.799286,110567772]
[36723,603,617.5,583.5,585.5,331.29217499999999,83005491]
[36730,600,601,568.5,576,325.91687000000002,40738025]
[36737,585,610,570.5,605,342.32601899999997,46864013]
[36744,606.40002400000003,610,596.5,609,344.58926400000001,54127709]
[36751,608.79998799999998,633.5,589,600,339.49679600000002,62713928]
[36758,612,615,577,587,332.14102200000002,35798967]
[36765,587,598,573.5,577,326.48275799999999,46962217]
[36772,577,597.5,552,589.5,333.55548099999999,79455629]
[36779,593.5,595,565.5,581,328.74603300000001,47910719]
[36786,576,599,572,592.5,335.25308200000001,55280817]
[36793,589.5,605,584,604.5,342.04306000000003,51650053]
[36800,604.5,629,600,625.5,353.92544600000002,79110397]
[36807,618,646.5,605,631,357.03747600000003,116256289]
[36814,626,674,624.5,635,366.68725599999999,93582610]
[36821,639.5,648,617,632.5,365.24368299999998,51001950]
[36829,635.59997599999997,682,625,677.5,391.22915599999999,52843714]
[36836,673,685.5,636,671.5,387.76452599999999,33926528]
[36843,661,712,661,709.5,409.708099,52947972]
[36850,706.70001200000002,719.5,680,680.5,392.96160900000001,39971990]
[36857,688,735,678,723,417.50387599999999,93547442]
[36864,725.79998799999998,733,645,650,375.34921300000002,82244242]
[36871,650,710,647,700.5,404.51083399999999,81751380]
[36878,700.79998799999998,729.5,669,725,418.65869099999998,67535724]
[36885,725,750,712,750,433.095215,15062327]
[36892,750,755,647.5,666,384.588593,55359074]
[36899,656.20001200000002,677.5,636,665.5,384.29977400000001,94452477]
[36906,668.5,688.5,648,650,375.34921300000002,70991819]
[36913,647,684,615,650,375.34921300000002,76993066]
[36920,648.5,675,630.5,655,378.23642000000001,48256552]
[36927,655.79998799999998,702,653.5,701,404.79959100000002,55618042]
[36934,695,728,675,692,399.60244799999998,77913098]
[36941,694.5,710,660,702,405.37710600000003,67096284]
[36948,700,731,689,722.5,417.21499599999999,59698727]
[36955,717,727.5,687,716,413.46148699999998,44106132]
[36962,719.09997599999997,727,670,695,406.52963299999999,54107753]
[36969,695,700,660,663.5,388.10400399999997,50332360]
[36975,668,718.5,665,707,413.54873700000002,55840920]
[36982,707,731.5,698.70001200000002,728,425.83236699999998,63549645]
[36989,728,737,696,710,415.30358899999999,39397450]
[36996,710,726.5,681.5,695,406.52963299999999,71830882]
[37003,700,743,693,734.5,429.63449100000003,56797099]
[37010,726,747.5,719.5,742.5,434.31399499999998,41280818]
[37017,743,771.5,730,750.5,438.993561,43085816]
[37024,748.79998799999998,798.79998799999998,742,760.5,444.84286500000002,90412553]
[37031,758.59997599999997,777,723,747.5,437.23852499999998,55320824]
[37038,748,775,745,767.5,448.937408,47811507]
[37045,767,777,747.5,775,453.32440200000002,39973666]
[37052,775,775,745.5,754.5,441.333191,40532909]
[37059,754.5,793,749.5,776,453.90927099999999,51548087]
[37066,775.90002400000003,785,757.5,780,456.24899299999998,47006843]
[37073,780,801.5,767,783,458.003784,61372435]
[37080,769,769.09997599999997,728.79998799999998,745.5,436.06875600000001,69026633]
[37087,749,757.5,730.5,738,431.68179300000003,34077883]
[37094,739,740.09997599999997,690.5,698,408.28439300000002,53141721]
[37101,697.09997599999997,738.5,693.5,723,422.90780599999999,53468757]
[37108,728,743.5,721.40002400000003,738,431.68179300000003,28014469]
[37115,740.09997599999997,752,695,700,409.45422400000001,48109656]
[37122,700,731,700,728,425.83236699999998,34946016]
[37129,728,735,676.29998799999998,695,406.52963299999999,51646840]
[37136,689.5,710,679.5,704,411.794037,62059733]
[37143,702.5,718,625,667,390.15136699999999,54911322]
[37150,661,708.5,600,644,376.697968,87495847]
[37157,650,719.5,643,714.5,426.09240699999998,82973904]
[37164,714.5,715,677.5,687,409.69274899999999,78229438]
[37171,697,697,636.5,675,402.53653000000003,124212062]
[37178,675,692,661,687.5,409.99099699999999,68341572]
[37185,688.5,699,660,695,414.463593,95803403]
[37193,696,715.5,674.5,707,421.61981200000002,76742064]
[37200,709,722.5,694,715,426.390625,79629794]
[37207,712,762,709.5,755,450.24456800000002,61586189]
[37214,758.5,771.90002400000003,725.5,744.5,443.98284899999999,59963310]
[37221,750,762,726,750,447.26281699999998,42050637]
[37228,748.09997599999997,786.5,734,734,437.72125199999999,62643344]
[37235,734,754.5,715,717,427.583191,58110950]
[37242,717,795,717,795,474.09866299999999,56043981]
[37249,782,795,770,787.5,469.62597699999998,5646293]
[37256,786,792,759,763.5,455.31369000000001,26208433]
[37263,763.5,774.5,757,772,460.38247699999999,45883343]
[37270,772,789.09997599999997,766,781,465.74981700000001,49052143]
[37277,780.5,802,777,783.5,467.24063100000001,48796924]
[37284,791,848,778.5,848,505.70532200000002,69277434]
[37291,835.79998799999998,847.59997599999997,793,810,483.04379299999999,90880147]
[37298,810,837,803,826,492.58554099999998,44783742]
[37305,827.90002400000003,835,806.5,811,483.64013699999998,54352826]
[37312,811.90002400000003,872,803,870.5,519.123108,271809024]
[37319,849.29998799999998,873,844,870.5,519.123108,84596708]
[37326,867.5,896,859.70001200000002,887.5,535.07446300000004,51441314]
[37333,882.5,892,874.5,883,532.36151099999995,50176254]
[37340,883.5,940,877,918,553.46283000000005,50512557]
[37346,918,925,896,903.5,544.72076400000003,60013278]
[37353,900.70001200000002,915.5,898,913.5,550.74975600000005,35099435]
[37360,913.5,918,896.5,909,548.03668200000004,38605013]
[37367,906.20001200000002,949.40002400000003,905,924,557.08013900000003,46229868]
[37374,925,945,893,939,566.12377900000001,69347703]
[37381,939,943.70001200000002,870,880,530.55267300000003,71264395]
[37388,876,900.20001200000002,862.5,866,522.11187700000005,70657495]
[37395,869,876.5,835,876.5,528.44238299999995,77629188]
[37402,873.20001200000002,884.5,854.70001200000002,860,518.49456799999996,42080154]
[37409,860,874.79998799999998,844,864.5,521.20770300000004,33420841]
[37416,859.29998799999998,868.5,824,830,500.407623,70268083]
[37423,828,839.5,809,820,494.37851000000001,83420761]
[37430,823.90002400000003,853,802,852,513.67163100000005,62613042]
[37437,852.20001200000002,872.5,790,808,487.14370700000001,73450954]
[37444,797.5,797.5,743,747,450.36691300000001,84625393]
[37451,751.5,759.5,676,706,425.64782700000001,78716631]
[37458,698,773.5,655.5,771,464.83642600000002,83461374]
[37465,771,785,736,756,455.79312099999999,105799304]
[37472,758.20001200000002,793,745,790.5,476.592896,63154442]
[37479,780.29998799999998,805,742.5,770,464.233521,65769597]
[37486,770,779,741.5,757,456.39581299999998,59073863]
[37493,757,788,748,783,472.07119799999998,43051023]
[37500,780.90002400000003,801.5,750.40002400000003,790.5,476.592896,98863697]
[37507,786.5,831,783.5,809,487.74661300000002,62279051]
[37514,806.90002400000003,890,788,814,490.76119999999997,94843734]
[37521,826.79998799999998,830,774,807.5,495.61142000000001,88559974]
[37528,807.5,847,780.5,823.5,505.43176299999999,121444170]
[37535,831,839.5,720,792,486.09826700000002,98541905]
[37542,778.79998799999998,819,735.79998799999998,760,466.45779399999998,87820195]
[37549,759.79998799999998,790,725,741,454.79656999999997,60847297]
[37557,737,758,663,729.5,447.73822000000001,159555714]
[37564,729.59997599999997,753.5,691.5,710.5,436.07678199999998,98675520]
[37571,709,730,697,713.5,437.91796900000003,64908822]
[37578,713.5,720,667.5,696,427.17715500000003,90495751]
[37585,696,705.5,669.5,669.5,410.91262799999998,62399250]
[37592,674.20001200000002,693,650,671.5,412.14007600000002,67014224]
[37599,674.20001200000002,696,650,695,426.56350700000002,74726498]
[37606,675,708.5,653.5,662.5,406.61627199999998,59874353]
[37613,665.5,680,656.5,656.5,402.93365499999999,11449245]
[37620,656,704,656,689,422.88082900000001,10996013]
[37627,691.5,695.09997599999997,665.5,681,417.97082499999999,51039399]
[37634,680.5,693.5,635.40002400000003,652.5,400.47860700000001,60892760]
[37641,660.20001200000002,660.5,617.29998799999998,631.5,387.58969100000002,71561924]
[37648,626.5,631,581.5,621,381.14520299999998,100540011]
[37655,631,644.5,591.5,595,365.18743899999998,66011116]
[37662,595,610,570,600,368.25616500000001,66528283]
[37669,608,632,590,630,386.66897599999999,68045742]
[37676,635,640,611.5,630,386.66897599999999,72018734]
[37683,636,642.5,609,615.5,377.76950099999999,71572329]
[37690,615,663,602,640,399.05770899999999,96927030]
[37697,630,690,629,674,420.25759900000003,78030626]
[37704,674,680,642.5,664.5,414.33416699999998,49397568]
[37710,666,687.5,641,680,423.99883999999997,54378903]
[37717,670,709.5,670,676,421.50470000000001,50830186]
[37724,675,701,672,679,423.37527499999999,36858937]
[37731,679,702.70001200000002,672.5,680,423.99883999999997,33771179]
[37738,675,705,669,685,427.11654700000003,35143999]
[37745,685,689,643,653.5,407.47534200000001,58154907]
[37752,659,679,650.5,663,413.39889499999998,43942819]
[37759,658.5,669,636,646,402.79882800000001,54576319]
[37766,646,669,640,655,408.41061400000001,51861074]
[37773,660.5,690,653,680.5,424.310608,34483204]
[37780,678.5,687,669.5,676,421.50470000000001,38383912]
[37787,676.5,710,671,699.5,436.15759300000002,67904978]
[37794,698,698,655,658,410.28125,90425327]
[37801,656.5,666.5,638.5,659.5,411.21661399999999,59793745]
[37808,653,665,629,638,397.81063799999998,102287680]
[37815,643,643.5,612,637,397.18710299999998,112032411]
[37822,640.5,650,626,630,392.82254,74121270]
[37829,632.5,640,627.5,633.5,395.00476099999997,48468291]
[37836,633.5,657.5,627.5,656,409.03411899999998,52908423]
[37843,657,670,651,657,409.65768400000002,50727507]
[37850,655,696.5,655,685,427.11654700000003,57640799]
[37857,685,687,667.5,678,422.75173999999998,32941801]
[37864,679.5,686.5,650.20001200000002,655,408.41061400000001,130020202]
[37871,657,669.5,650.5,663.5,413.71066300000001,173860841]
[37878,664,689,655.5,662.5,413.08703600000001,81457399]
[37885,657,673.20001200000002,645.20001200000002,658,420.066101,70646713]
[37892,655,666,646,658,420.066101,67834720]
[37899,658,658.59997599999997,642.5,647.5,413.36294600000002,69021209]
[37906,652,685.5,651.5,685.5,437.62219199999998,82520694]
[37913,682,694.70001200000002,668.5,681,434.74926799999997,100325846]
[37921,684,707.5,682.5,693,442.41009500000001,88492199]
[37928,699,721,693.5,721,460.28524800000002,106924266]
[37935,717,733,706.5,727,464.11563100000001,119839044]
[37942,724.5,732,701,714,455.81646699999999,47450819]
[37949,712.5,732,696.70001200000002,725,462.83883700000001,52140421]
[37956,728,764.20001200000002,723,734,468.58450299999998,61847404]
[37963,733,736.5,714.5,721,460.28524800000002,45644993]
[37970,722.5,730.5,712.5,723.5,461.88125600000001,39612175]
[37977,720,735.5,717.5,733,467.94598400000001,12052839]
[37984,726,748,726,746.5,476.564392,13127277]
[37991,747.5,748,702,709.5,452.94369499999999,57512661]
[37998,708,710,688.5,704.5,449.75177000000002,59097439]
[38005,703.5,727,699.09997599999997,723,461.56213400000001,75786393]
[38012,733,733,714.5,720,459.64685100000003,56411507]
[38019,730,738,711.79998799999998,723.5,461.88125600000001,58147761]
[38026,725,725,708.5,714,455.81646699999999,55185512]
[38033,718.5,733,692,727.5,464.43478399999998,111226089]
[38040,735,753,727,745,475.60684199999997,75839781]
[38047,755.5,762,721.5,729,465.39233400000001,63201808]
[38054,727,757.5,721.5,743.5,481.44457999999997,99783069]
[38061,737.5,744,720,720,466.22735599999999,48870241]
[38068,721,722.5,704,719.5,465.90374800000001,54666825]
[38074,723,724,704.09997599999997,723,468.16995200000002,50761652]
[38081,725,776.70001200000002,712,734,475.29306000000003,58154407]
[38088,734,768.5,729,766.5,496.33785999999998,59149245]
[38095,759,783.79998799999998,749,768,497.30941799999999,81775520]
[38102,770,778.09002699999996,755.59997599999997,756.5,489.86248799999998,52899953]
[38109,757,770,750,761.5,493.10025000000002,44762449]
[38116,757,763.40002400000003,749.5,754,488.24377399999997,58286592]
[38123,752,757.5,718.40002400000003,727,470.76025399999997,96129113]
[38130,723.5,737.5,715.90002400000003,724,468.81753500000002,49947273]
[38137,724,741.5,712.5,730.5,473.02648900000003,43173583]
[38144,732.5,745,724.54998799999998,731.5,473.67413299999998,42170531]
[38151,732.5,789,722,741,479.82574499999998,46662324]
[38158,743.5,758,739.20001200000002,753,487.596161,97876296]
[38165,751.5,760,729.29998799999998,732,473.997772,57464793]
[38172,730,734.78002900000001,701.5,708.5,458.78064000000001,77293024]
[38179,711.5,732.5,689.09997599999997,700,453.276611,78508393]
[38186,702,704,669,682,441.62103300000001,111527273]
[38193,682,688.5,673,681.5,441.29714999999999,99560999]
[38200,682,699.90002400000003,673.5,678,439.030914,85216185]
[38207,674,677,657.5,664,429.96527099999997,86237740]
[38214,660.5,670.5,655.5,665.5,430.93661500000002,70926493]
[38221,670,686,664.5,684.5,443.23983800000002,174545717]
[38228,684.5,697.5,651,695,450.039063,195231112]
[38235,693.5,711,688,702,454.57180799999998,124584529]
[38242,701,711.09997599999997,683,686.5,444.53491200000002,84791144]
[38249,683,690.5,674,680,451.16668700000002,69946782]
[38256,676.5,701,672.5,696.5,462.114105,132873978]
[38263,703.5,748.5,696.40002400000003,708,469.74404900000002,76829992]
[38270,710,745.5,705.5,736,488.32153299999999,123022201]
[38277,740,741.5,722.67999299999997,725,481.02328499999999,88085470]
[38284,723,736.5,714,728.5,483.34536700000001,196036387]
[38292,731,749,728,744.5,493.96105999999997,111835443]
[38299,744.5,754,736.97997999999995,749,496.94674700000002,119021868]
[38306,750.5,757,734,735.5,487.98980699999998,63708593]
[38313,732,749,723.5,745.5,494.624664,52202800]
[38320,749,751.20001200000002,726.5,738.5,489.98034699999999,40270065]
[38327,737.5,739.5,722,730.5,484.67236300000002,42516739]
[38334,728.5,748,727,728.5,483.34536700000001,47827528]
[38341,731,739.5,722,737.5,489.31664999999998,36646305]
[38348,737.5,749,733,743,492.965912,8110636]
[38355,743,762.5,737.90002400000003,750,497.61016799999999,56665754]
[38362,749,749.5,725,740,490.97537199999999,89760816]
[38369,746,753,723,725.5,481.35498000000001,57972240]
[38376,725,736.09997599999997,716,722,479.03277600000001,84108101]
[38383,720,839.5,716,735.5,487.98980699999998,83143375]
[38390,742,773.59997599999997,734.5,738.5,489.98034699999999,117901802]
[38397,736,755,735,752,498.93719499999997,116699809]
[38404,752,770.20001200000002,748.5,756,501.59115600000001,87427026]
[38411,758,758,729.27002000000005,737,488.98498499999999,68305721]
[38418,739.5,767.90002400000003,732,758,510.71444700000001,92600400]
[38425,759.5,760.5,747,749.5,504.98757899999998,76618453]
[38432,749.5,763.59997599999997,742,758,510.71444700000001,66536630]
[38438,758,764,743.5,758.5,511.05145299999998,65610878]
[38445,760,792.5,751,788,530.92749000000003,142683062]
[38452,786,798.20001200000002,782,787.5,530.59045400000002,77108408]
[38459,781,783,766,770,518.799622,137535228]
[38466,768,784,765,774,521.49475099999995,88378746]
[38473,774,798,770.5,791,532.94860800000004,40774016]
[38480,787.5,809,783,808,544.40277100000003,69550875]
[38487,802.5,812.5,796.5,808,544.40277100000003,60545459]
[38494,805.5,808.5,791,796,536.31750499999998,60447292]
[38501,796,800,775.09997599999997,787.5,530.59045400000002,69856941]
[38508,788.5,818.5,784,813,547.77154499999995,69392101]
[38515,811.5,830.5,801.5,807,543.72900400000003,70185733]
[38522,804.5,826,802,813,547.77154499999995,49810700]
[38529,807.5,827.5,799.70001200000002,824,555.18298300000004,83980782]
[38536,826.5,840,775,800,539.01263400000005,94577078]
[38543,803,805,781.5,784.5,528.56921399999999,97989553]
[38550,784.5,796,782,789.5,531.93817100000001,83988181]
[38557,790,794,780.5,786,529.57965100000001,57496105]
[38564,785,788,775,778,524.18975799999998,62836983]
[38571,781.5,788.5,773,778.5,524.52667199999996,87347312]
[38578,780,800,777,796.5,536.65448000000004,101730514]
[38585,799.5,806.09997599999997,787,794,534.96997099999999,88990724]
[38592,794,824.5,785,818.5,551.47747800000002,64862588]
[38599,822,831.5,819.79998799999998,825.5,556.19366500000001,64736541]
[38606,826,832.5,803,815,549.11914100000001,83774883]
[38613,817,825.5,803,816,562.134094,61022052]
[38620,818,826.90002400000003,805,815,561.44512899999995,73140288]
[38627,823.5,845,815,823.5,567.30078100000003,81029204]
[38634,822.5,831.5,809.90002400000003,830,571.77844200000004,64101520]
[38641,826.5,834.5,811.5,817,562.82299799999998,134558282]
[38648,821.5,832.5,813,829,571.08966099999998,67765761]
[38656,834,844,826.5,840,578.66747999999995,90519555]
[38663,839,863,837.90002400000003,860,592.44531300000006,52396086]
[38670,860,864,827,846,582.80078100000003,83399488]
[38677,857.5,857.5,840.40002400000003,846,582.80078100000003,25831041]
[38684,850.5,861.5,834.5,859.5,592.10070800000005,57766041]
[38691,860,865.5,840,844,581.42303500000003,85705626]
[38698,847.5,847.5,820,829,571.08966099999998,80286131]
[38705,830,841,827,839,577.97863800000005,39360346]
[38712,839,849.5,839,842.5,580.38964799999997,6754669]
[38719,843,870,835.5,841,579.35632299999997,59060102]
[38726,843.5,855,838,844,581.42303500000003,75867597]
[38733,845,845.5,819,829.5,571.43414299999995,69216604]
[38740,826.5,853.5,817,841,579.35632299999997,69696414]
[38747,839,859.5,834,852.5,587.27862500000003,72109909]
[38754,850,855.5,838,850,585.55633499999999,108192715]
[38761,846.5,882.5,841.5,879,605.53417999999999,111705632]
[38768,880,884,871.5,875.5,603.12316899999996,80877143]
[38775,872.5,900,872.5,895,616.55627400000003,94315091]
[38782,895,913,887.5,911.5,627.92315699999995,67295964]
[38789,919.5,934.5,906,925,645.72119099999998,123096193]
[38796,927,927,905,908.5,634.20294200000001,64428666]
[38802,905.5,920,898.5,906.5,632.80682400000001,75218674]
[38809,913,916,888.5,900,628.26928699999996,94958202]
[38816,895.5,905,877.5,889,620.59051499999998,96556609]
[38823,889,923,876,916,639.43847700000003,108561284]
[38830,916,925,900,905,631.75976600000001,67775689]
[38837,905,913,893.5,904,631.061646,44482357]
[38844,903,920,895.5,896.5,625.82611099999997,68617066]
[38851,891,900.5,861.5,866.5,604.88366699999995,73760085]
[38858,868,901.5,852.5,898.5,627.22216800000001,78428421]
[38865,898.5,904,864,889.5,620.93945299999996,66225397]
[38872,897,919.5,886.5,906,632.45764199999996,82259103]
[38879,900.5,917,885.5,900,628.26928699999996,92094392]
[38886,902.5,928,898.5,908,633.85400400000003,92031778]
[38893,910.5,930,886,909.5,634.90124500000002,109102439]
[38900,914,925,900.5,903,630.36358600000005,52566061]
[38907,898.5,934,898,904.5,631.41064500000005,59014279]
[38914,904,910,884.5,901,628.96740699999998,65232001]
[38921,904,954.5,904,948.5,662.12616000000003,74963974]
[38928,948,948,919,925.5,646.07031300000006,60508278]
[38935,919.5,933.5,912,931.5,650.25872800000002,43195317]
[38942,939,965.5,935,950,663.17309599999999,49216662]
[38949,951.5,963.5,941,944,658.98474099999999,59510915]
[38956,944,970,926,940.5,656.54150400000003,102955193]
[38963,940,950.5,929,933,651.305969,59261759]
[38970,931.5,949,925.5,927.5,647.46643100000006,64620171]
[38977,928,950,927,935,666.20959500000004,49061980]
[38984,939,957.5,935,943.5,672.26611300000002,70860380]
[38991,942,961.5,932,956,681.17266800000004,70421527]
[38998,952.5,964,944,954.5,680.10382100000004,53124277]
[39005,952.5,964.5,947.5,959,683.31024200000002,67793237]
[39012,964,990,955.5,977,696.13562000000002,58405207]
[39020,973.5,991,962,969.5,690.79162599999995,117536562]
[39027,972,998,967,990.5,705.75457800000004,68285535]
[39034,990,1007,986,993,707.53601100000003,61260938]
[39041,988,1006.5,978.5,987,703.26086399999997,42438860]
[39048,990.5,992,970.5,976,695.42309599999999,74693650]
[39055,975,988,969.5,985.5,702.19207800000004,57725273]
[39062,992,1000,984.5,995.5,709.31726100000003,71012347]
[39069,992,997.5,981,984,701.12329099999999,34826651]
[39076,984,1016.5,984,1002.5,714.30493200000001,19873306]
[39083,1003,1027,993.5,996,709.67358400000001,43420287]
[39090,996,1008.5,976.5,1008,718.22375499999998,56708760]
[39097,1013,1013,982,984.5,701.47955300000001,66819210]
[39104,983.5,1013,977,997.5,710.74237100000005,87101257]
[39111,998,1007,988.5,1000,712.52368200000001,106575785]
[39118,996.5,1015,996,1010.5,720.00512700000002,73857615]
[39125,1008,1067,1000,1037.5,739.24328600000001,99978325]
[39132,1042.5,1050,1030,1042,742.44970699999999,59772836]
[39139,1046,1048.5,980,989.5,705.042236,91959481]
[39146,977,1000,966,991,706.11096199999997,73795796]
[39153,996.5,999.5,966,975,703.57586700000002,94428990]
[39160,982,1009,978,1005.5,725.58514400000001,113997000]
[39166,1003.5,1031,1001.5,1029.5,742.90399200000002,74351522]
[39173,1026.5,1042.5,1024,1038.5,749.39855999999997,91067890]
[39180,1038.5,1049,1031,1034.5,746.51214600000003,51190153]
[39187,1035,1046,1024,1039,749.75939900000003,49916550]
[39194,1036,1065.5,1033,1053.5,760.22283900000002,59563902]
[39201,1048.5,1075,1048.5,1068.5,771.04711899999995,69733315]
[39208,1068.5,1073,1051,1062.5,766.71722399999999,54788673]
[39215,1061.5,1077,1056,1075,775.73754899999994,57219439]
[39222,1075,1079,1063,1070,772.12957800000004,72231841]
[39229,1070,1090,1069.5,1084.5,782.59283400000004,48466590]
[39236,1079,1093,1044.5,1047,755.53234899999995,61359683]
[39243,1046,1091.5,1044.5,1087.5,784.75775099999998,92100657]
[39250,1095,1098,1052,1052,759.14038100000005,53705601]
[39257,1046,1071,1032,1037,748.31604000000004,79516122]
[39264,1030,1051,1029,1033,745.42968800000006,67742750]
[39271,1038,1056,1029,1053,759.862122,46342212]
[39278,1052,1057,1027,1040,750.48101799999995,62642822]
[39285,1036,1047,982,1001,722.33801300000005,68847480]
[39292,997.5,1017,986.5,1005,725.22448699999995,66771153]
[39299,1000,1073,997,1018,734.60546899999997,105046034]
[39306,1022,1036,972.5,995.5,718.36914100000001,91291436]
[39313,991.5,1036,988,1030,743.26489300000003,62664117]
[39320,1030,1064,1009,1059,764.19158900000002,61451269]
[39327,1060,1070,1041,1054,760.58367899999996,82417809]
[39334,1054,1061,1032,1046,754.81073000000004,49303742]
[39341,1045,1088,1031,1073,789.31292699999995,85557551]
[39348,1066,1097,1061,1074,790.04846199999997,78635762]
[39355,1080,1118,1068,1109,815.794983,63970134]
[39362,1113,1115,1078,1105,812.85260000000005,62110148]
[39369,1102,1129,1078,1107,814.32379200000003,105964416]
[39376,1093,1118,1087,1101,809.91009499999996,61264060]
[39384,1106,1110,1085,1092,803.28955099999996,51410185]
[39391,1084,1115,1063,1070,787.10601799999995,54583556]
[39398,1065,1101,1059,1083,796.669128,32592634]
[39405,1083,1099,1056,1085,798.14031999999997,37603555]
[39412,1095,1122,1052,1093,804.02514599999995,43790182]
[39419,1100,1103,1054,1064,782.69238299999995,46470020]
[39426,1065,1085,1046,1058,778.27868699999999,36825886]
[39433,1052,1087,1044,1082,795.93347200000005,37416511]
[39440,1072,1095,1068,1081,795.19781499999999,9947381]
[39447,1088,1093,1059,1064,782.69238299999995,21504086]
[39454,1065,1091,995.5,1021,751.06097399999999,61197105]
[39461,1018,1039,978.5,989.5,727.88922100000002,68462419]
[39468,979.5,1029,912,999,734.87768600000004,79586064]
[39475,996,1034,974.5,1032,759.15270999999996,58136947]
[39482,1041,1043,1007,1021,751.06097399999999,42752050]
[39489,1018,1102,1018,1062,781.22113000000002,61601691]
[39496,1073,1083,1024,1040,765.03772000000004,60988508]
[39503,1044,1085,1028,1034,760.62390100000005,39308361]
[39510,1025,1047,995,1004,738.55566399999998,47321511]
[39517,999,1022,987.5,1002,746.64392099999998,44387491]
[39524,987,1028,978.5,1002,746.64392099999998,47701603]
[39531,1002,1061,1002,1034,770.48858600000005,33981100]
[39537,1033,1075,1014,1075,801.03991699999995,42204587]
[39544,1073,1081,1046,1049,781.66595500000005,31749862]
[39551,1045,1067,1027,1038,773.46923800000002,39908113]
[39558,1038,1046,1009,1027,765.27252199999998,41427375]
[39565,1022,1048,1004,1041,775.70471199999997,39131825]
[39572,1041,1052,1019,1041,775.70471199999997,36211671]
[39579,1040,1053,1008,1025,763.78216599999996,40887530]
[39586,1041,1041,974.5,984,733.23089600000003,48770732]
[39593,984,999,967,985,733.97619599999996,42348752]
[39600,984,1017,966,982.5,732.11309800000004,46187770]
[39607,985.5,993,948,973.5,725.40679899999998,40416276]
[39614,975,975,914.5,914.5,681.44274900000005,46660958]
[39621,924.5,938.5,910,911,678.83477800000003,46478046]
[39628,913,930.5,876,879.5,655.36236599999995,46421462]
[39635,884,906,857,857,638.59643600000004,51519330]
[39642,865.5,922.5,853.5,913,680.32507299999997,60279234]
[39649,909.5,925,877,887.5,661.32360800000004,46585884]
[39656,885.5,894.5,871,878,654.24468999999999,47282898]
[39663,888,995,880.5,990.5,738.07440199999996,42736998]
[39670,996.5,1006,968.5,991,738.44702099999995,33398167]
[39677,985,996,960,993.5,740.30993699999999,30739189]
[39684,994,1025,963,1017,757.82098399999995,47043698]
[39691,1014,1052,997,1003,747.38897699999995,37297045]
[39698,1033,1068,1016,1042,776.44982900000002,34990109]
[39705,1025,1060,947.5,1029,782.29870600000004,116433135]
[39712,1029,1029,961,984.5,748.46752900000001,44348889]
[39719,968,991,914.5,923,701.71203600000001,68038675]
[39726,910.5,919,775,794,603.63958700000001,114045986]
[39733,888,917,789.5,846,643.17266800000004,81916751]
[39740,881.5,944,784,883,671.30194100000006,71991183]
[39748,873,958,844,951,722.999146,62422640]
[39755,970.5,1000,909,919,698.67108199999996,65131850]
[39762,955,972,875.5,918,697.91076699999996,44511173]
[39769,908,947,828.5,838.5,637.47076400000003,54242858]
[39776,859,937.5,854,907,689.54803500000003,51363150]
[39783,894,958.5,852.5,879.5,668.64105199999995,58077348]
[39790,914,962,898,928,705.51312299999995,42583766]
[39797,946,958.5,912.5,948,720.71820100000002,42799405]
[39804,932.5,966,930,934,710.07470699999999,11504711]
[39811,942,979,932,976,742.00537099999997,12659076]
[39818,980,989.5,923.5,926,703.99273700000003,28564719]
[39825,926,945,895,905,688.027466,40016230]
[39832,916,950,890.5,923.5,702.09210199999995,39805467]
[39839,917,957.5,911,944,717.677368,32335108]
[39846,947.5,962.5,910,931,707.79394500000001,43910949]
[39853,930,937.5,845.5,867,659.13793899999996,53719221]
[39860,858,882,848,861,654.57635500000004,39547845]
[39867,862,868,805.5,819,622.64587400000005,45213508]
[39874,815,822,760.5,763.5,580.45190400000001,51187713]
[39881,770.5,782.5,741,763,590.58270300000004,43446971]
[39888,772,798,727,733,567.36193800000001,48884278]
[39895,737,778,735.5,766.5,593.29187000000002,42892935]
[39901,766,808,753,790,611.48150599999997,42565118]
[39908,800,811.5,760,773,598.32299799999998,40273580]
[39915,773,802.5,763,795,615.35162400000002,30830499]
[39922,795,807,773,788,609.93353300000001,41528218]
[39929,784,825,769,815,630.83221400000002,37045364]
[39936,815,900.5,813,871,674.17773399999999,44652051]
[39943,871,888.5,847,864.5,669.14672900000005,31298829]
[39950,857.5,880,845,853.5,660.63232400000004,26772539]
[39957,854,858.5,833,843,652.50488299999995,21675153]
[39964,850,859.5,832.5,844.5,653.66601600000001,28112055]
[39971,840,856.5,829,845,654.05297900000005,32441401]
[39978,846,890.5,834,889,688.11016800000004,43296239]
[39985,884.5,891.5,859,878.5,679.98297100000002,26175581]
[39992,874,922,867.5,900,696.62457300000005,32733159]
[39999,890.5,906.5,861.5,868,671.85571300000004,24283244]
[40006,864.5,897.5,857,885,685.01422100000002,27193988]
[40013,891,920,882.5,908.5,703.20373500000005,25798099]
[40020,903.5,955.5,893,938,726.03753700000004,25190122]
[40027,940,940.5,912.5,925,715.97522000000004,20713802]
[40034,927.5,947,918,934,722.94146699999999,16511102]
[40041,933,970.5,922.5,967,748.484375,23355280]
[40048,968,1003,947.5,954,738.42199700000003,38579755]
[40055,954,977.5,946.5,958,741.51818800000001,26688439]
[40062,964.5,979,940,949,734.55200200000002,21266726]
[40069,939.5,994.5,937.5,989,783.433899,34703121]
[40076,993,993,954,966,765.21447799999999,39217217]
[40083,965.5,977.5,942,954.5,756.104736,26006362]
[40090,956,968,943,966.5,765.61059599999999,25452409]
[40097,968.5,991.5,930.5,954,755.70867899999996,51867061]
[40104,956,998,956,962.5,762.441956,32378024]
[40112,968,1006,951.5,996,788.97894299999996,36923356]
[40119,992.5,1016,978,1003,794.52392599999996,29850956]
[40126,1011,1045,999,1018,806.40600600000005,23811847]
[40133,1016,1079,1016,1025,811.951233,24938283]
[40140,1033,1055,1015,1030,815.91204800000003,20461523]
[40147,1033,1059,1022,1055,835.71563700000002,23549714]
[40154,1053,1074,1024,1053,834.13128700000004,21546040]
[40161,1063,1070,1042,1058,838.09198000000004,37580734]
[40168,1053,1087,1052,1085,859.48004200000003,24745472]
[40175,1089,1098,1077,1084,858.68786599999999,5949025]
[40182,1085,1087,1058,1067,845.221497,20746089]
[40189,1069,1078,1047,1064,842.84497099999999,26330561]
[40196,1070,1093,1061,1068,846.01355000000001,20446096]
[40203,1063,1071,1045,1055,835.71563700000002,27293998]
[40210,1055,1063,995.5,1000,792.14746100000002,27764815]
[40217,1002,1043,988,1030,815.91204800000003,36575056]
[40224,1030,1073,1025,1071,848.39001499999995,23487415]
[40231,1069,1073,1050,1064,842.84497099999999,23802749]
[40238,1075,1100,1069,1082,857.10357699999997,23247273]
[40245,1087,1099,1080,1090,875.087402,16054332]
[40252,1092,1106,1084,1092,876.69305399999996,20835985]
[40259,1094,1119,1089,1112,892.74963400000001,17035119]
[40265,1112,1126,1101,1123,901.580872,16037608]
[40272,1123,1144,1115,1140,915.22875999999997,15997026]
[40279,1144,1176,1136,1145,919.24304199999995,26838167]
[40286,1147,1156,1127,1140,915.22875999999997,20013090]
[40293,1146,1149,1090,1115,895.15820299999996,21373368]
[40300,1115,1140,1045,1054,846.18542500000001,31389757]
[40307,1062,1117,1056,1090,875.087402,29739987]
[40314,1079,1118,1027,1048,841.36828600000001,35484142]
[40321,1051,1061,1024,1055,846.98821999999996,26120279]
[40328,1055,1091,1043,1070,859.03070100000002,15613324]
[40335,1051,1107,1046,1104,886.32702600000005,21896444]
[40342,1113,1127,1102,1112,892.74963400000001,27082152]
[40349,1125,1127,1066,1070,859.03070100000002,21360298]
[40356,1074,1074,1030,1037,832.53716999999995,20581878]
[40363,1041,1092,1032,1088,873.48168899999996,15718498]
[40370,1086,1129,1086,1114,894.35534700000005,15626365]
[40377,1114,1133,1097,1132,908.80627400000003,18170290]
[40384,1138,1146,1101,1107,888.73553500000003,23299277]
[40391,1108,1128,1073,1079,866.25616500000001,19876095]
[40398,1098,1119,1090,1108,889.53820800000005,18254327]
[40405,1113,1117,1074,1078,865.45318599999996,21811048]
[40412,1077,1085,1041,1062,852.60803199999998,28793294]
[40419,1062,1104,1048,1095,879.10137899999995,23892789]
[40426,1099,1108,1071,1098,881.51000999999997,16672862]
[40433,1099,1104,1070,1070,877.696594,20457628]
[40440,1077,1116,1070,1098,900.66455099999996,30636203]
[40447,1104,1109,1078,1104,905.58612100000005,28520859]
[40454,1105,1114,1084,1107,908.046875,17522594]
[40461,1111,1147,1105,1124,921.99151600000005,28400877]
[40468,1122,1240,1116,1180,967.92712400000005,34237813]
[40475,1187,1202,1150,1152,944.95929000000001,19362714]
[40483,1156,1181,1149,1161,952.341858,15864233]
[40490,1158,1167,1134,1153,945.77960199999995,16746497]
[40497,1148,1198,1148,1189,975.30987500000003,18502884]
[40504,1195,1207,1163,1179,967.10699499999998,14989775]
[40511,1184,1189,1139,1146,940.03772000000004,22932356]
[40518,1153,1185,1129,1174,963.00531000000001,24901051]
[40525,1178,1189,1160,1180,967.92712400000005,20643680]
[40532,1193,1219,1184,1215,996.63678000000004,9153480]
[40539,1215,1224,1185,1185,972.02868699999999,4517909]
[40546,1198,1236,1185,1221,1001.5584720000001,21806729]
[40553,1218,1240,1196,1225,1004.839478,25967885]
[40560,1232,1266,1194,1204,987.61370799999997,22662554]
[40567,1208,1265,1206,1221,1001.5584720000001,26707422]
[40574,1220,1236,1196,1234,1012.22229,28707613]
[40581,1237,1257,1189,1206,989.25427200000001,36849147]
[40588,1203,1210.48999,1183,1200,984.332581,15509398]
[40595,1201,1210,1170,1205,988.43408199999999,16664409]
[40602,1202,1218,1174,1194,979.41101100000003,20671331]
[40609,1192,1212,1175,1180,980.46606399999996,17921247]
[40616,1176,1180,1116,1143,949.72265600000003,29355295]
[40623,1168,1170,1132,1170,972.15698199999997,21217859]
[40629,1171,1202,1154,1199,996.25323500000002,17749892]
[40636,1194,1211,1186,1201,997.91516100000001,23096470]
[40643,1202,1210,1182,1209,1004.562256,19012609]
[40650,1210,1220,1176,1203,999.57684300000005,14050799]
[40657,1203,1224,1198,1218,1012.040527,10957347]
[40664,1245,1263,1208,1261,1047.769409,29748013]
[40671,1257,1302,1253,1296,1076.850952,29700341]
[40678,1287,1305,1263,1281,1064.387207,26318616]
[40685,1272,1282.130005,1250,1282,1065.218384,17809653]
[40692,1292,1308,1287,1291,1072.6964109999999,16406160]
[40699,1288,1299,1263,1274,1058.5710449999999,19003845]
[40706,1271,1276,1242,1253,1041.1220699999999,23773827]
[40713,1250,1269,1244,1260,1046.9383539999999,20932363]
[40720,1261,1282,1246,1282,1065.218384,21150074]
[40727,1279,1317,1279,1300,1080.174561,14734455]
[40734,1290,1305,1247,1249,1037.7983400000001,20317076]
[40741,1240,1272,1221,1271,1056.0782469999999,17261938]
[40748,1268,1292.589966,1240,1245,1034.474731,16573291]
[40755,1249,1265,1157,1190,988.77514599999995,29206967]
[40762,1179,1193,1117,1178,978.80426,42882264]
[40769,1180,1198,1110,1112,923.96478300000001,28619323]
[40776,1107,1213,1082,1192,990.43707300000005,42249702]
[40783,1208,1259,1188,1240,1030.3201899999999,20800327]
[40790,1223,1243,1197,1200,997.08416699999998,24179618]
[40797,1179,1242.01001,1171,1234,1046.697754,25160538]
[40804,1218,1254,1183,1214,1029.733643,20133040]
[40811,1195,1281.5,1125,1232,1045.0013429999999,23581830]
[40818,1219,1290,1193,1272,1078.9301760000001,24996036]
[40825,1278.5,1301.5,1263.5,1292,1095.894409,17438504]
[40832,1295.5,1348,1257.170044,1331.5,1129.399048,29965385]
[40839,1331.5,1347,1298.5,1325.5,1124.309448,23861910]
[40847,1317,1323.5,1269,1308,1109.4658199999999,25204986]
[40854,1303,1335,1286.6099850000001,1328,1126.429932,13556658]
[40861,1334,1343.5,1307,1316,1116.2514650000001,24193923]
[40868,1305.5,1316.5,1276.5,1295.5,1098.8630370000001,21563961]
[40875,1304.5,1370.540039,1299,1355,1149.3317870000001,22905095]
[40882,1363,1388.6099850000001,1344,1360,1153.57312,22637682]
[40889,1357.5,1391.5,1350,1353,1147.6354980000001,22555910]
[40896,1347,1381,1337.5,1378,1168.8408199999999,12375374]
[40903,1378,1414,1372.5,1406.5,1193.014893,5330773]
[40910,1406.5,1438,1406.5,1414.5,1199.800659,14673376]
[40917,1412.5,1429.5,1380.5,1390,1179.019409,20754009]
[40924,1392.5,1422,1377,1393,1181.5642089999999,19449482]
[40931,1391.5,1433.5,1379.5,1411.5,1197.255981,18189470]
[40938,1409.5,1461.150024,1401,1461,1239.2426760000001,17940280]
[40945,1460,1488.5,1436,1483.5,1258.327759,15716083]
[40952,1488.5,1524,1484,1498.5,1271.0507809999999,19433215]
[40959,1500,1507.5,1482,1494.5,1267.6579589999999,14008751]
[40966,1494,1522.8000489999999,1474,1504.5,1276.1400149999999,17661444]
[40973,1515.5,1543.5,1506,1542,1322.5112300000001,19443863]
[40980,1540.5,1560.5,1517,1524.5,1307.501953,25049054]
[40987,1520,1533,1502,1510,1295.0660399999999,13761091]
[40993,1517,1548.2299800000001,1502.5,1502.5,1288.633423,21413687]
[41000,1514,1550,1507.5,1523.5,1306.644409,17690611]
[41007,1523.5,1542,1225.5,1519.5,1303.213745,16487064]
[41014,1522.5,1600,1521.5,1582,1356.817505,23277565]
[41021,1578,1589.0500489999999,1542.5,1574.5,1350.3851320000001,16628515]
[41028,1575.5,1619.48999,1551,1599,1371.397827,19739514]
[41035,1599,1599,1522,1563.5,1340.9510499999999,16223554]
[41042,1555.5,1556.3100589999999,1489.5,1495.5,1282.630005,17326416]
[41049,1492,1518.5,1475,1514,1298.496582,15561350]
[41056,1516,1550.089966,1506.5,1516.5,1300.640625,18937827]
[41063,1516.5,1604,1516.5,1592,1365.3942870000001,19396273]
[41070,1607.5,1616,1579.5,1587.5,1361.534668,30746263]
[41077,1602,1612.6400149999999,1568,1594,1367.109375,24178831]
[41084,1588.5,1655,1576.5,1642,1408.2769780000001,18468867]
[41091,1640.5,1670.5,1633,1670.5,1432.720337,15181679]
[41098,1670,1680.5,1646,1679,1440.0104980000001,18358881]
[41105,1680,1709.5,1669,1694,1452.875366,20110163]
[41112,1685.5,1709.5,1647,1709.5,1466.169189,15133046]
[41119,1705,1759.5,1702.5,1707.5,1464.4539789999999,23409643]
[41126,1703,1729,1692.5,1706.5,1463.5960689999999,17050069]
[41133,1705.5,1723.5,1682.5,1686.5,1446.442749,15281451]
[41140,1691.5,1719,1667,1713.5,1469.5996090000001,21998329]
[41147,1713.5,1755.3000489999999,1708,1725,1479.462769,16896210]
[41154,1724,1770.5,1701,1702,1459.7364500000001,23083965]
[41161,1697,1708.5,1660.5,1683,1465.923096,26672794]
[41168,1681,1727.5,1671.5,1722.5,1500.3283690000001,26752891]
[41175,1713,1761,1708,1739.5,1515.1354980000001,27620412]
[41182,1741.5,1808.5,1739.5,1797,1565.2193600000001,23803314]
[41189,1788.5,1800.5,1757.5,1766,1538.217529,15889091]
[41196,1763,1794.5,1741,1768.5,1540.3951420000001,20935901]
[41203,1772,1783.089966,1741,1769,1540.8305660000001,20377291]
[41211,1764.5,1815,1762,1805,1572.187134,15138917]
[41218,1803,1817.5,1784.1800539999999,1803,1570.4453129999999,22041950]
[41225,1807,1822.369995,1791.5,1793.5,1562.170654,18484171]
[41232,1810,1891,1798,1877.5,1635.3360600000001,18791125]
[41239,1873,1887.5,1857,1857,1617.4803469999999,17433607]
[41246,1865.5,1883.630005,1851.26001,1878.5,1636.2070309999999,16711644]
[41253,1884.5,1887,1828,1834.5,1597.882202,21885192]
[41260,1827.5,1858.5,1804.869995,1807.5,1574.364746,22827207]
[41267,1819,1834,1789.8000489999999,1801.5,1569.1385499999999,4823633]
[41274,1795,1828,1778,1824.5,1589.172241,10784192]
[41281,1828.5,1828.5,1777.869995,1788.5,1557.8154300000001,24878492]
[41288,1793.5,1851,1762.5,1843,1605.2857670000001,20899993]
[41295,1825,1869.5,1810,1857,1617.4803469999999,22412296]
[41302,1852.5,1929,1818,1906,1660.160034,25051764]
[41309,1912,1921,1868.5,1887.5,1644.0463870000001,19628317]
[41316,1890,1942.5,1868,1933,1683.677612,15549583]
[41323,1929.5,1977.5,1917.7700199999999,1973.5,1718.9537350000001,15943205]
[41330,1983.5,2003.26001,1931.5,1972,1717.647217,23987966]
[41337,1961,2022,1961,1994,1752.989746,22557457]
[41344,1994,2023,1956.280029,2012,1768.814087,24730822]
[41351,1984.5,2054,1980,2031.5,1785.9571530000001,23565645]
[41358,2037,2082.5,2008.8599850000001,2075,1824.1994629999999,14785203]
[41364,2075,2115,1984.6099850000001,1997,1755.627197,16795090]
[41371,1999,2033,1958,1987,1746.8358149999999,23549936]
[41378,1971.5,2001,1935.1099850000001,1975,1736.286255,24082837]
[41385,1976,2015.5,1941,1947.5,1712.110107,22735658]
[41392,1945,1985,1940.5,1974,1735.4071039999999,17772332]
[41399,1974,2028.5,1968,2020,1775.847168,15028528]
[41406,2023,2082.5,2013.5,2028,1782.8801269999999,19035325]
[41413,2029.5,2067,1997.5,2019.5,1775.4075929999999,19205395]
[41420,2019.5,2059.5,1936,1951,1715.1870120000001,15656122]
[41427,1939.5,1972,1883,1956.5,1720.022095,18322121]
[41434,1945,1954.5,1860.4399410000001,1883.5,1655.8454589999999,22211779]
[41441,1892.5,1928.5,1827,1843.5,1620.680298,32994379]
[41448,1825,1910,1809.5,1880,1652.768677,29053968]
[41455,1896.5,2011,1884,1961.5,1724.4178469999999,17968544]
[41462,1978.5,2034.5,1969,1999.5,1757.8249510000001,14142748]
[41469,2004.5,2055,1982.5,2046,1798.7045900000001,20797274]
[41476,2050,2055.5,1955,1970.5,1732.330078,13564616]
[41483,1976,2084.5,1920,2075,1824.1994629999999,18368028]
[41490,2085,2152.5,2074.5,2113,1857.6064449999999,16545745]
[41497,2104.5,2110.5,1853,2011,1767.9350589999999,16464470]
[41504,2020.5,2039.5,1988.5,2005,1787.565186,14100864]
[41511,2005,2024,1972.5,1974,1759.927246,10667062]
[41518,1993.5,2022,1949,1982.5,1767.505249,14115784]
[41525,1987.5,2008,1958,2001,1783.999268,10881206]
[41532,2022,2087.7700199999999,2008.5,2034,1813.4204099999999,20780068]
[41539,2036,2056.5,1954.5,1977,1762.6016850000001,19844048]
[41546,1962,1967.5,1922.5,1948.5,1737.192505,19789365]
[41553,1944,1974,1887,1973,1759.0354,19925901]
[41560,1957.5,1997.670044,1910,1989.5,1773.7460940000001,20394526]
[41567,2000,2035.5,1988,2017.5,1798.7098390000001,15635032]
[41575,2023.5,2047.5,1968.9300539999999,1979.5,1764.830811,17310036]
[41582,1990,2011.5,1972.5,1998,1781.324341,12853280]
[41589,2007,2025.170044,1982.829956,2012,1793.8061520000001,15964900]
[41596,2006,2032,1966,1976,1761.710327,15720313]
[41603,1986.5,2002.5,1944,1946,1734.9636230000001,18339004]
[41610,1949.5,1953.5,1897.5,1922.5,1714.012207,15349543]
[41617,1934.5,1940,1868.5,1883.5,1679.241577,19341166]
[41624,1882,1965,1880.5,1951.5,1739.8670649999999,21891579]
[41631,1952.5,1996.400024,1942,1993.5,1777.3123780000001,4965834]
[41638,1990.5,2010.5,1971,1986.5,1771.071533,7834909]
[41645,1995.5,1997,1897.630005,1978,1763.493408,24462105]
[41652,1985.5,2043.5,1931.5,1931.5,1722.0360109999999,26383608]
[41659,1933.5,2008.5,1930,1946.5,1735.409302,19651615]
[41666,1947,1954,1691,1800.5,1605.2426760000001,39624742]
[41673,1819,1835,1751.8599850000001,1818,1620.8447269999999,30305418]
[41680,1825.5,1866.9799800000001,1807.5,1838.5,1639.1214600000001,21391506]
[41687,1851,1920,950,1894.5,1689.0485839999999,19981187]
[41694,1890,1914,1851,1878.5,1674.783813,22890281]
[41701,1856.5,1884,1832,1841.5,1659.0341800000001,14466164]
[41708,1833,1863.5,1797,1821,1640.5654300000001,18153021]
[41715,1818,1819.5,1765.8000489999999,1800,1621.6461179999999,29580816]
[41722,1812.5,1878,1798,1868.5,1683.358643,21386999]
[41728,1879.5,1892,1825,1858,1673.8992920000001,23047620]
[41735,1845.5,1909.5,1842.5,1872.5,1686.962524,19984188]
[41742,1866,1937,1804,1829,1647.7725829999999,24528646]
[41749,1829,1879.5,1799,1807,1627.9526370000001,19666648]
[41756,1804,1842,1795,1825.5,1644.619385,15682270]
[41763,1825.5,1856,1814.5,1850.5,1667.1423339999999,10942385]
[41770,1856,1952.5,1843.5,1942,1749.5760499999999,17921273]
[41777,1943,1959,1886,1902,1713.5394289999999,14725915]
[41784,1902,1928,1872.5,1919,1728.8551030000001,11797551]
[41791,1914.5,1930,1869.5,1875,1689.2147219999999,14434194]
[41798,1879,1928,1864,1894.5,1706.7825929999999,20049620]
[41805,1896,1899.5,1845,1854,1670.2954099999999,22481915]
[41812,1857,1857.5,1823.0600589999999,1847.5,1664.4395750000001,17056068]
[41819,1855.5,1911.3900149999999,1853.780029,1903,1714.440308,19390909]
[41826,1907,1908.5,1841,1846,1663.0882570000001,17566965]
[41833,1847,1880,1806.5,1817,1636.9616699999999,19387379]
[41840,1818,1835.5,1797.5,1797.5,1619.3939210000001,15781484]
[41847,1800,1822,1750.5,1778,1601.826172,22893539]
[41854,1780.5,1785,1705,1709.5,1540.113525,23634536]
[41861,1723,1760.5,1708.5,1738.5,1566.23999,16003761]
[41868,1747.5,1772.5,1732.119995,1755,1610.7536620000001,13230039]
[41875,1755,1788,1751,1775.5,1629.568726,14481547]
[41882,1771,1830.5,1763,1817.5,1668.1166989999999,17687135]
[41889,1811,1845.5,1795,1812.5,1663.5275879999999,19759526]
[41896,1838,1875.5,1805.5,1826,1675.918091,26635866]
[41903,1825,1827.5,1759,1768,1622.6851810000001,18415993]
[41910,1761.5,1794,1736.5,1744,1600.657837,27318817]
[41917,1757.5,1770.0500489999999,1726,1729.5,1587.349487,16384278]
[41924,1720,1770,1689.5,1748,1604.328857,32232753]
[41931,1754.5,1777.5,1720,1771.5,1625.897461,23145019]
[41939,1786.5,1847.5,1767.5,1838,1686.931519,17649108]
[41946,1846,1857.5,1803,1824,1674.0823969999999,19350140]
[41953,1830.5,1892.5,1828.5,1885.5,1730.5275879999999,16717387]
[41960,1874.5,1924,1845.540039,1920,1762.192139,20360148]
[41967,1920,1988,1882.540039,1981,1818.178345,21565404]
[41974,1975,2001.5,1931.5,1971,1809.0002440000001,18254627]
[41981,1966,1971.410034,1822.3599850000001,1823.5,1673.6235349999999,20862751]
[41988,1829.5,1847,1755,1835,1684.178345,33792511]
[41995,1836,1882,1834,1864.5,1711.253784,5617019]
[42002,1862,1875,1811,1829,1678.671509,5931112]
[42009,1824.5,1855,1734.219971,1823.5,1673.6235349999999,27328703]
[42016,1827.5,1898.5,1811.5,1891.5,1736.0344239999999,20972585]
[42023,1887,1975.5,1881.5,1969.5,1807.623413,18979723]
[42030,1967.5,2055,1926.5500489999999,1970,1808.0825199999999,33556354]
[42037,1970,1982,1894,1909,1752.0961910000001,22342194]
[42044,1906.5,1911.5,1832,1837,1686.0139160000001,21549561]
[42051,1843,1897,1826.5,1886,1730.9864500000001,23245068]
[42058,1892,1947,1886.5,1935.5,1776.418091,22326015]
[42065,1926.5,1951.5,1893.119995,1928.5,1789.912231,16281380]
[42072,1929,1929,1842,1864,1730.0473629999999,23129155]
[42079,1867,1978.5,1853.5,1924,1785.7357179999999,27142442]
[42086,1922.5,1979,1882,1895,1758.8195800000001,23914653]
[42092,1921.5,1932.5,1845.869995,1890.5,1754.6429439999999,18310403]
[42099,1890.5,1940.5,1890.5,1938.5,1799.1933590000001,17860588]
[42106,1930.5,1979.5,1867.5,1876.5,1741.6491699999999,28632886]
[42113,1886,1892.170044,1848,1870.5,1736.0804439999999,20198552]
[42120,1878,1879.5,1785.5,1815,1684.5686040000001,21781496]
[42127,1815,1850,1751.670044,1791,1662.2933350000001,23077410]
[42134,1785,1829.099976,1745.5,1786,1657.652832,19100177]
[42141,1788,1828.5,1773.5,1813.5,1683.1763920000001,18614804]
[42148,1813.5,1845,1796.3599850000001,1815.5,1685.0325929999999,20839700]
[42155,1814.5,1832,1750.5,1760.5,1633.9852289999999,27140105]
[42162,1909.5,1920.2299800000001,1852.5,1896.5,1760.2116699999999,45008036]
[42169,1899,1908.5,1847.5,1879,1743.9693600000001,32148515]
[42176,1897,1952.130005,1872.5,1899,1762.5322269999999,26263412]
[42183,1866.5,1899.5,1829.5,1887,1751.3945309999999,23082876]
[42190,1864,1928,1856.5,1925.5,1787.127808,18813795]
[42197,1939.5,1964.380005,1918.5,1938.5,1799.1933590000001,16316166]
[42204,1933.5,1945.369995,1858,1860,1726.3348390000001,17492718]
[42211,1851,1861,1788.5,1789.5,1660.901245,27717996]
[42218,1785.5,1844.5,1782.5,1827,1695.7062989999999,28578984]
[42225,1835,1835.0200199999999,1751,1775.5,1647.9072269999999,27721075]
[42232,1788.5,1790,1684.5,1684.5,1594.8035890000001,21956682]
[42239,1650,1749.780029,1592.5,1730,1637.8808590000001,39440950]
[42246,1730,1732.1999510000001,1678.5,1697.5,1607.1114500000001,19859971]
[42253,1716.5,1759.5,1695.5,1716,1624.6263429999999,14269115]
[42260,1717.5,1792,1708.5,1764.5,1670.5439449999999,25700395]
[42267,1767.5,1795,1705,1750,1656.815918,25595659]
[42274,1752,1805.5,1708,1782.5,1687.5854489999999,22516212]
[42281,1805,1843.089966,1786,1831,1733.502808,19127116]
[42288,1830,1849.5,1805.650024,1836.5,1738.709961,17026939]
[42295,1839.5,1876.099976,1835.9799800000001,1858.5,1759.5386960000001,15105879]
[42303,1856.5,1891.5,1849,1878.5,1778.4736330000001,16250684]
[42310,1868,1908,1863,1882.5,1782.26062,13732978]
[42317,1884,1919.5,1843,1848.5,1750.0710449999999,17264700]
[42324,1838,1935,1834,1928,1825.3378909999999,16155610]
[42331,1923.5,1935.3100589999999,1881,1924.5,1822.0241699999999,12581316]
[42338,1920,1950.1899410000001,1883.5,1891,1790.3079829999999,16499805]
[42345,1897,1918,1801.5,1806.5,1710.307495,15709350]
[42352,1809.5,1862,1796,1807.5,1711.2542719999999,22203889]
[42359,1799.5,1874,1792,1856.5,1757.6451420000001,9459874]
[42366,1856.5,1890.5,1845.4799800000001,1856.5,1757.6451420000001,6023766]
[42373,1850,1850.5,1795.369995,1810,1713.621216,18564626]
[42380,1810,1861,1764,1791,1695.6328129999999,24674293]
[42387,1791,1866,1768,1857.5,1758.591919,23092418]
[42394,1857.5,1885,1819.5,1884.5,1784.154053,32454576]
[42401,1889,1920,1794.5,1796.5,1700.8398440000001,29045334]
[42408,1806,1814,1724.5,1758,1664.389893,26724299]
[42415,1775,1839.5,1762.5,1828.5,1731.135986,17273812]
[42422,1841.5,1899.5,1838.5,1865,1765.6923830000001,18437422]
[42429,1867.5,1886,1842.150024,1874,1795.935547,23086071]
[42436,1874.5,1902.5,1840.5,1873,1794.977173,16499229]
[42443,1875,1911.5,1864.5,1868.5,1790.664673,20800053]
[42450,1861,1893.5,1836,1869,1791.1439210000001,13506154]
[42456,1869,1907.5,1844,1886.5,1807.9147949999999,12946154]
[42463,1889.5,1927,1872.9499510000001,1912,1832.3526609999999,18293632]
[42470,1915,1944,1882,1933,1852.477905,15004512]
[42477,1923.5,1955.5,1885.5,1892.5,1813.6647949999999,19371026]
[42484,1895,1909,1838,1846,1769.1019289999999,18922810]
[42491,1846,1876.5,1841.5,1872,1794.0189210000001,14426305]
[42498,1886.75,1910.1800539999999,1863.5,1894,1815.1022949999999,13857595]
[42505,1883,1897,1808.5,1838,1761.4351810000001,16277807]
[42512,1840,1883.1899410000001,1826,1883,1804.560669,13517212]
[42519,1883,1893.5,1845.5,1861.5,1783.9562989999999,16050401]
[42526,1867.5,1885.829956,1796.5,1811,1735.559937,17778179]
[42533,1800,1823,1737,1770,1696.267822,38083031]
[42540,1798,1925.5,1765,1878,1799.7689210000001,35562982]
[42547,1867.5,2112.5,1865,2107,2019.2294919999999,41804211]
[42554,2118.5,2185.5,2098,2143.5,2054.2089839999999,30038837]
[42561,2149,2167.5,1896.150024,2098,2010.6046140000001,32318198]
[42568,2108,2140,2088,2138.5,2049.4174800000001,20266059]
[42575,2131,2218,2128,2161,2070.9802249999998,26335078]
[42582,2184,2193,2093.5,2180,2089.1884770000001,22738519]
[42589,2174,2191.5,2152,2181,2090.1472170000002,15056627]
[42596,2188,2214.6000979999999,2161,2178.5,2123.210693,13256618]
[42603,2186,2186,2126.169922,2151.5,2096.8957519999999,11031554]
[42610,2151.5,2156,2078.5,2146.5,2092.0227049999999,18576168]
[42617,2154,2154,2074.5,2080,2027.2105710000001,15543627]
[42624,2063,2137.5,2047,2121,2067.169922,23577066]
[42631,2134.5,2225,2109.070068,2225,2168.5302729999999,20840397]
[42638,2224,2232,2197.5,2210.5,2154.3984380000002,17042936]
[42645,2222,2286.5,2210.5,2231.5,2174.8654790000001,30795804]
[42652,2241.5,2253,2184.5,2190,2134.4187010000001,25084058]
[42659,2189.5,2203,2161.5,2178.5,2123.210693,21550114]
[42666,2188.5,2219,2165,2187.5,2131.9821780000002,23420494]
[42674,2185.5,2194.5,2049.5,2058.5,2006.256226,23068958]
[42681,2083.5,2098,1959.75,1982.5,1932.184937,31365215]
[42688,1990.5,2045,1959,2029,1977.5047609999999,28171894]
[42695,2021,2027.8599850000001,1978.219971,2015,1963.860107,25847494]
[42702,2016,2043.5,1949,1957.5,1907.8194579999999,24980051]
[42709,1946.5,2043.6099850000001,1946,2043,1991.1495359999999,22553528]
[42716,2041.5,2088.5900879999999,2030.5,2055,2002.844971,25575149]
[42723,2062.5,2097,2058.5,2097,2043.779053,12578859]
[42730,2097,2110,2075,2110,2056.4489749999998,6598192]
[42737,2110,2149.6201169999999,2088.5,2143.5,2089.0988769999999,13968760]
[42744,2145.5,2197.5,2143.5,2197.5,2141.7282709999999,16962773]
[42751,2200,2213.5,2128.5,2152,2097.383057,22144090]
[42758,2138.5,2265,2138,2244,2187.0483399999998,30482740]
[42765,2210,2230.5,2170,2213,2156.8352049999999,23887922]
[42772,2209.5,2259.5,2205.5,2254.5,2197.2817380000001,17324332]
[42779,2247.5,2289,2236.5,2273,2215.3120119999999,17528265]
[42786,2273,2294.169922,2247,2271.5,2213.8503420000002,15403107]
[42793,2280.5,2290,2261,2264,2229.5954590000001,20543664]
[42800,2253,2280,2233.5,2269,2234.5192870000001,17425175]
[42807,2273.5,2324.5,2267,2319,2283.7595209999999,18032049]
[42814,2310.5,2348.0900879999999,2289,2308,2272.9267580000001,17614600]
[42820,2295,2324.6899410000001,2258.5,2283.5,2248.7990719999998,16289926]
[42827,2276,2300,2267.669922,2281.5,2246.829346,19777902]
[42834,2276,2321,2264.5,2298,2263.0786130000001,13881389]
[42841,2298,2305,2186.5,2208,2174.446289,23218995]
[42848,2231.5,2273.5,2216.5,2246.5,2212.361328,22697873]
[42855,2262,2286,2232.9799800000001,2277.5,2242.8901369999999,11799340]
[42862,2277.5,2305.5,2254.5,2305,2269.9724120000001,18575999]
[42869,2303,2345,2280,2292,2257.169922,18809422]
[42876,2301.5,2342,2288.830078,2337,2301.4860840000001,17819073]
[42883,2337,2379,2305,2361.5,2325.6137699999999,18006127]
[42890,2360,2374,2285,2326,2290.6533199999999,18222207]
[42897,2313.5,2355.5,2303.5,2341.5,2305.9177249999998,24255980]
[42904,2365,2413.5,2300.5,2305,2269.9724120000001,6043313]
[42911,2318,2341,2267.5,2268.5,2234.0270999999998,4070868]
[42918,2266,2285,2234,2261,2226.6408689999998,16643727]
[42925,2277,2312.5,2247,2285,2250.2763669999999,18589564]
[42932,2291,2314.5,2270,2285.5,2250.7685550000001,15231149]
[42939,2282.5,2479,2241,2442,2404.8903810000002,37458230]
[42946,2460,2503,2425.5,2503,2464.9633789999998,22070140]
[42953,2520.5,2545.5,2455,2474,2436.4040530000002,19274625]
[42960,2479.5,2604,2472,2549.5,2549.5,22627545]
[42967,2542,2589,2526,2568,2568,14943962]
[42974,2568,2616,2527,2589,2589,13841873]
[42981,2572,2600.5,2552,2593.5,2593.5,13589822]
[42988,2599.5,2611,2477.5,2488,2488,27714582]
[42995,2490.5,2547.669922,2408,2436.5,2436.5,25704957]
[43002,2430,2468,2404.5,2453,2453,18854134]
[43009,2470.5,2539,2441,2535,2535,19226477]
[43016,2534.5,2573.5,2528.5,2551.5,2551.5,21619998]
[43023,2551,2586.5,2532,2567.5,2567.5,18246217]
[43030,2564,2616.5,2521.5,2608,2608,21781174]
[43038,2591,2600,2533.5,2594,2594,23194331]
[43045,2587,2605,2546,2559.5,2559.5,15393062]
[43052,2571.5,2598,2552.5,2575,2575,15393248]
[43059,2575.5,2654.5,2570.5,2622.5,2622.5,15509003]
[43066,2619,2654.5,2560,2565,2565,24648763]
[43073,2582,2677.5,2573.5,2635.5,2635.5,23239058]
[43080,2636,2655,2617.5,2655,2655,25057406]
[43087,2658.5,2700,2650,2689.5,2689.5,14816232]
[43094,2689.5,2729,2597.5,2725,2725,7536413]
[43101,2725,2735.5,2646.5,2672,2672,17776359]
[43108,2664,2679.5,2633,2641,2641,24267427]
[43115,2626,2637.5,2584.5,2621.5,2621.5,36276855]
[43122,2612,2623,2534,2559,2559,28631545]
[43129,2537,2558,2507,2513.5,2513.5,27279305]
[43136,2493.5,2502.5,2379,2437.5,2437.5,35577336]

{"sheet":"ABEV3.SA Stock Price","index":265,"n_rows":946,"n_cols":7,"rows_kept":946,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[36528,0.52087000000000006,0.52087000000000006,0.49448999999999999,0.49448999999999999,9.4081999999999999E-2,1366]
[36535,0.49448999999999999,0.49448999999999999,0.48131000000000002,0.49448999999999999,9.4081999999999999E-2,13500]
[36542,0.52746000000000004,0.52746000000000004,0.46153,0.47471000000000002,9.0318999999999997E-2,25556]
[36549,0.52219000000000004,0.52415999999999996,0.4879,0.4879,9.2827999999999994E-2,7128]
[36556,0.4879,0.4879,0.42197000000000001,0.46811999999999998,8.9065000000000005E-2,228]
[36563,0.46811999999999998,0.52087000000000006,0.46811999999999998,0.50109000000000004,9.5338000000000006E-2,24647]
[36570,0.46811999999999998,0.51427,0.46811999999999998,0.51427,9.7845000000000001E-2,683]
[36577,0.46811999999999998,0.49448999999999999,0.46811999999999998,0.47471000000000002,9.0318999999999997E-2,8569]
[36584,0.47471000000000002,0.51295999999999997,0.46811999999999998,0.51295999999999997,9.7596000000000002E-2,12361]
[36591,0.51295999999999997,0.52746000000000004,0.49448999999999999,0.49448999999999999,9.4081999999999999E-2,1972]
[36598,0.49448999999999999,0.50109000000000004,0.49448999999999999,0.50109000000000004,9.5338000000000006E-2,101089]
[36605,0.48131000000000002,0.55647000000000002,0.48131000000000002,0.55647000000000002,0.105874,98435]
[36612,0.56701999999999997,0.60658000000000001,0.51097999999999999,0.60658000000000001,0.115408,33292]
[36619,0.60328000000000004,0.63954999999999995,0.59999000000000002,0.63954999999999995,0.121681,68404]
[36626,0.65800999999999998,0.65800999999999998,0.59338999999999997,0.59338999999999997,0.112899,18732]
[36633,0.59338999999999997,0.59338999999999997,0.59338999999999997,0.59338999999999997,0.112899,4702]
[36640,0.59338999999999997,0.62636000000000003,0.59338999999999997,0.62636000000000003,0.119172,4550]
[36647,0.62636000000000003,0.62636000000000003,0.59338999999999997,0.61977000000000004,0.117918,24191]
[36654,0.59338999999999997,0.61977000000000004,0.59338999999999997,0.59338999999999997,0.112899,152]
[36661,0.63295000000000001,0.63295000000000001,0.58679999999999999,0.58679999999999999,0.11164499999999999,7811]
[36668,0.58679999999999999,0.58679999999999999,0.32966000000000001,0.58679999999999999,0.11164499999999999,4096]
[36675,0.59009999999999996,0.60658000000000001,0.53142,0.59999000000000002,0.11415500000000001,12437]
[36682,0.59338999999999997,0.65273000000000003,0.59338999999999997,0.65273000000000003,0.12418899999999999,3791]
[36689,0.65932999999999997,0.65932999999999997,0.1978,0.65932999999999997,0.125445,4399]
[36696,0.65932999999999997,0.67910999999999999,0.65932999999999997,0.67910999999999999,0.12920799999999999,155918]
[36703,0.67251000000000005,0.75822000000000001,0.67251000000000005,0.75822000000000001,0.14426,13196]
[36710,0.75822000000000001,0.75822000000000001,0.75822000000000001,0.75822000000000001,0.14426,15622]
[36717,0.79118999999999995,0.85777999999999999,0.79118999999999995,0.85777999999999999,0.16320200000000001,911]
[36724,0.92305999999999999,0.94943,0.85711999999999999,0.85711999999999999,0.163076,36628]
[36731,0.87690000000000001,0.94943,0.69228999999999996,0.87690000000000001,0.16683999999999999,152]
[36738,0.92305999999999999,0.92305999999999999,0.72526000000000002,0.79118999999999995,0.150532,2199]
[36745,0.79118999999999995,0.89009000000000005,0.79118999999999995,0.89009000000000005,0.169349,11603]
[36752,0.89668000000000003,0.92305999999999999,0.79118999999999995,0.92305999999999999,0.175622,7659]
[36759,0.92305999999999999,0.92964999999999998,0.89009000000000005,0.92964999999999998,0.17687600000000001,3564]
[36766,0.93954000000000004,0.93955,0.89009000000000005,0.89009000000000005,0.169349,1593]
[36773,0.93954000000000004,0.94613000000000003,0.93954000000000004,0.94613000000000003,0.180011,3792]
[36780,0.98568999999999996,0.98833000000000004,0.9758,0.98833000000000004,0.18804000000000001,16154]
[36787,0.98899000000000004,0.99558000000000002,0.72526999999999997,0.99558000000000002,0.18942000000000001,185114]
[36794,0.96921000000000002,1.0285500000000001,0.96921000000000002,1.0285500000000001,0.19569300000000001,252758]
[36801,1.0285500000000001,1.1340399999999999,1.0285500000000001,1.1340399999999999,0.21576300000000001,341562]
[36808,1.13734,1.1597500000000001,1.13734,1.14063,0.21701699999999999,54146]
[36815,1.12019,1.18679,1.12019,1.18679,0.2258,243733]
[36822,1.1538200000000001,5.7690999999999999,1.1208199999999999,1.15019,0.218836,265119]
[36829,1.1702999999999999,6.4036999999999997,1.1702999999999999,1.28569,0.244616,444226]
[36836,1.28569,1.28569,1.2527200000000001,1.2692000000000001,0.241479,165837]
[36843,1.24942,6.2471100000000002,1.2197499999999999,1.2197499999999999,0.232071,158389]
[36850,1.2527200000000001,5.6866899999999996,1.21316,1.21316,0.23081699999999999,46532]
[36857,1.21316,1.29887,1.21316,1.29887,0.24712400000000001,162863]
[36864,1.28569,1.31206,1.28569,1.30217,0.247752,80370]
[36871,1.30217,1.3582099999999999,1.2527200000000001,1.3582099999999999,0.25841399999999998,375414]
[36878,1.35162,1.3911800000000001,1.35162,1.3582099999999999,0.25841399999999998,252667]
[36885,1.3681000000000001,1.54942,1.3681000000000001,1.54942,0.294794,288568]
[36892,1.54942,7.4174199999999999,1.54942,7.4174199999999999,1.4112439999999999,279528]
[36899,1.4670000000000001,1.5,1.4670000000000001,1.4670000000000001,0.279113,94491]
[36906,7.335,7.335,1.4670000000000001,1.6483099999999999,0.31360900000000003,20323]
[36913,1.6483099999999999,1.6483099999999999,1.54942,1.54942,0.294794,12437]
[36920,1.6483099999999999,1.7801800000000001,1.6483099999999999,1.7472099999999999,0.332426,115876]
[36927,1.7307300000000001,1.7472099999999999,1.6812800000000001,1.6812800000000001,0.319882,81447]
[36934,1.6812800000000001,1.6812800000000001,1.5329299999999999,1.5329299999999999,0.29165600000000003,129072]
[36941,1.54942,7.5822500000000002,1.54942,1.6483099999999999,0.31360900000000003,85694]
[36948,1.6153500000000001,1.6483099999999999,1.6153500000000001,1.6483099999999999,0.31360900000000003,32002]
[36955,1.6483099999999999,1.6483099999999999,1.6153500000000001,1.61538,0.30734400000000001,98585]
[36962,1.6483099999999999,1.7208399999999999,1.6153500000000001,1.7208399999999999,0.32740799999999998,20172]
[36969,1.71421,1.71421,1.5889800000000001,1.5889800000000001,0.30232100000000001,51416]
[36976,1.6153500000000001,1.6812800000000001,1.6153500000000001,1.6153500000000001,0.307338,59758]
[36983,1.6318299999999999,1.6812800000000001,1.58568,1.6812800000000001,0.319882,52630]
[36990,1.6153500000000001,1.6483099999999999,1.6153500000000001,1.6483099999999999,0.31360900000000003,46411]
[36997,7.9283900000000003,7.9283900000000003,1.54942,1.54942,0.294794,20476]
[37004,1.5659000000000001,1.6812800000000001,1.54942,1.6812800000000001,0.319882,105713]
[37011,1.7142500000000001,1.7142500000000001,1.6812800000000001,1.7142500000000001,0.32615499999999997,30941]
[37018,1.71095,1.7142500000000001,1.6978,1.6978,0.32302500000000001,79476]
[37025,1.6977599999999999,1.6977599999999999,1.6483099999999999,1.6648000000000001,0.31674600000000003,62943]
[37032,1.6648000000000001,1.7307600000000001,1.6648000000000001,1.6812800000000001,0.319882,104652]
[37039,1.6648000000000001,1.70106,1.6648000000000001,1.70106,0.32364500000000002,199294]
[37046,1.74688,1.74688,1.6713899999999999,1.6713899999999999,0.318,240094]
[37053,1.6483099999999999,1.6483099999999999,1.6318299999999999,1.6384300000000001,0.31172899999999998,126948]
[37060,1.5329299999999999,1.5889800000000001,1.5329299999999999,1.5329299999999999,0.29165600000000003,166535]
[37067,1.60876,1.70106,1.60876,1.70106,0.32364500000000002,94035]
[37074,1.7637,7.6646700000000001,1.6384300000000001,7.6646700000000001,1.458286,90395]
[37081,1.54942,1.64845,1.5329299999999999,1.64845,0.313635,36856]
[37088,1.6483099999999999,1.66147,1.60876,1.60876,0.30608400000000002,57331]
[37095,1.5922700000000001,1.6153500000000001,1.5823799999999999,1.6153500000000001,0.307338,114360]
[37102,1.6153500000000001,1.6153500000000001,1.58568,1.6153500000000001,0.307338,102833]
[37109,7.9943299999999997,7.9943299999999997,1.59887,1.6977599999999999,0.323017,19868]
[37116,7.9119099999999998,7.9119099999999998,1.6153500000000001,7.5822500000000002,1.4426049999999999,11072]
[37123,1.6318299999999999,1.6318299999999999,1.54942,1.54942,0.294794,81902]
[37130,1.5428200000000001,1.5428200000000001,1.4933700000000001,1.4933700000000001,0.28412999999999999,125431]
[37137,1.4933700000000001,1.4966699999999999,1.4933700000000001,1.4966699999999999,0.28475800000000001,148030]
[37144,1.51315,1.51315,1.23953,1.23953,0.23583399999999999,19111]
[37151,1.4340299999999999,1.45052,1.28572,1.28572,0.24462200000000001,35339]
[37158,1.2527200000000001,1.2527200000000001,1.1538200000000001,1.18679,0.2258,262845]
[37165,1.2263500000000001,1.2263500000000001,1.18679,1.18679,0.2258,390550]
[37172,5.4394400000000003,5.4394400000000003,1.1538200000000001,1.28569,0.244616,50052]
[37179,1.30217,1.3185899999999999,1.28565,1.3185899999999999,0.25087599999999999,150761]
[37186,1.28569,1.35162,1.28569,1.35162,0.25716,67796]
[37193,1.33514,6.51084,1.28572,1.33514,0.254025,151821]
[37200,1.45052,6.5932599999999999,1.3681000000000001,1.3681000000000001,0.26029600000000003,106320]
[37207,1.3515900000000001,1.3681000000000001,1.3186500000000001,1.3515900000000001,0.25715500000000002,245554]
[37214,1.3186500000000001,1.3911800000000001,1.3186500000000001,1.3911800000000001,0.26468700000000001,633829]
[37221,1.3845799999999999,1.40143,1.33514,1.33514,0.254025,518560]
[37228,1.3186500000000001,1.4175500000000001,1.3186500000000001,1.40107,0.266569,691465]
[37235,1.40107,1.40107,1.3845799999999999,1.3845799999999999,0.26343100000000003,818260]
[37242,1.3812899999999999,1.42411,1.3648,1.42411,0.27095200000000003,261479]
[37249,7.1205600000000002,7.1205600000000002,1.4014,1.41096,0.26845000000000002,15773]
[37256,7.0547899999999997,7.0547899999999997,1.40107,1.4175500000000001,0.269704,47321]
[37263,1.4670000000000001,1.4670000000000001,1.4175500000000001,1.42414,0.27095799999999998,113449]
[37270,1.38788,6.7580900000000002,1.3845499999999999,1.3845799999999999,0.26343100000000003,115269]
[37277,1.37473,6.88171,1.3549100000000001,6.88171,1.30932,142721]
[37284,1.37469,6.5932599999999999,1.30217,1.30217,0.247752,71285]
[37291,1.3022,6.5273300000000001,1.30217,6.5273300000000001,1.241895,65977]
[37298,6.5273300000000001,6.5273300000000001,1.30217,1.33514,0.254025,17898]
[37305,1.33514,1.35162,1.3186500000000001,1.33514,0.254025,39890]
[37312,1.2692000000000001,6.5932599999999999,1.2692000000000001,1.35162,0.25716,120730]
[37319,1.3549100000000001,1.3549100000000001,1.29887,1.3186500000000001,0.25088700000000003,311380]
[37326,1.3186500000000001,1.37799,1.3186500000000001,1.33514,0.254025,307435]
[37333,1.35162,1.3845799999999999,1.28898,1.3153600000000001,0.25026100000000001,152731]
[37340,1.3186500000000001,6.5932599999999999,1.31206,6.5932599999999999,1.2544390000000001,19413]
[37347,1.2922800000000001,6.2636000000000003,1.2922800000000001,6.1811800000000003,1.1760360000000001,9858]
[37354,1.3186500000000001,1.3845799999999999,1.3054699999999999,1.3845799999999999,0.26343100000000003,20173]
[37361,1.3845799999999999,6.7580900000000002,1.3186500000000001,1.3186500000000001,0.25088700000000003,70678]
[37368,1.32195,1.33843,1.3153600000000001,1.3153600000000001,0.25026100000000001,197171]
[37375,1.3285400000000001,1.37469,1.3285400000000001,1.3625,0.25923000000000002,127251]
[37382,1.3351,6.51084,1.3285100000000001,6.51084,1.238758,108444]
[37389,1.3183199999999999,1.3318399999999999,1.3183199999999999,1.3318399999999999,0.25339699999999998,179577]
[37396,1.31206,1.33514,1.31206,1.33514,0.254025,134228]
[37403,1.3285400000000001,1.3450299999999999,1.3285400000000001,1.3318399999999999,0.25339699999999998,60212]
[37410,1.34832,6.6097400000000004,1.32195,1.32195,0.25151499999999999,112083]
[37417,1.3186500000000001,1.32525,1.28898,1.28898,0.24524199999999999,226746]
[37424,1.28569,1.28898,1.1702999999999999,1.1702999999999999,0.222662,445910]
[37431,1.21316,1.24613,1.21316,1.23953,0.23583399999999999,151822]
[37438,1.2527200000000001,1.2527200000000001,1.23624,1.23624,0.235208,291965]
[37445,1.2527200000000001,6.2883199999999997,1.2527200000000001,1.2527200000000001,0.238343,5004]
[37452,1.2527200000000001,1.35162,1.2527200000000001,1.32528,0.25214900000000001,153035]
[37459,1.30217,1.30217,1.21316,1.21316,0.23081699999999999,192167]
[37466,6.0658000000000003,6.0658000000000003,1.18679,1.3018400000000001,0.24768899999999999,10616]
[37473,5.9339300000000001,5.9339300000000001,1.23627,1.2560199999999999,0.23897099999999999,107079]
[37480,1.2922800000000001,5.7690999999999999,1.2922800000000001,1.30217,0.247752,11678]
[37487,1.30217,1.3186500000000001,1.28569,1.28569,0.244616,105411]
[37494,1.28569,1.3285400000000001,1.28569,1.28569,0.244616,9708]
[37501,1.30217,6.0163500000000001,1.2527200000000001,1.2527200000000001,0.238343,59454]
[37508,1.24942,6.2471100000000002,1.24942,1.2527200000000001,0.238343,47017]
[37515,1.23624,1.23624,1.2032700000000001,1.2032700000000001,0.228935,70678]
[37522,1.2032700000000001,1.2692399999999999,1.2032700000000001,1.2692399999999999,0.24148700000000001,7279]
[37529,1.2659100000000001,1.3186500000000001,1.2659100000000001,1.3186500000000001,0.25088700000000003,109809]
[37536,1.3137099999999999,6.3460099999999997,1.2692000000000001,1.28569,0.244616,21993]
[37543,1.2692000000000001,6.2636000000000003,1.2692000000000001,6.2636000000000003,1.1917180000000001,10465]
[37550,1.30217,1.4439200000000001,1.30217,1.4439200000000001,0.27472099999999999,58241]
[37557,1.4175500000000001,6.8405100000000001,1.4175500000000001,1.54942,0.294794,37311]
[37564,1.5,1.5,1.4389799999999999,1.4834799999999999,0.282248,30334]
[37571,1.5065599999999999,1.5329299999999999,1.49997,1.5329299999999999,0.29165600000000003,14256]
[37578,1.5659000000000001,1.5659000000000001,1.4834799999999999,1.5659000000000001,0.297929,38373]
[37585,1.58568,1.5906199999999999,1.5823799999999999,1.5906199999999999,0.30263299999999999,182308]
[37592,7.9119099999999998,7.9119099999999998,1.54942,1.54942,0.294794,46108]
[37599,1.5724899999999999,1.61205,1.54942,1.54942,0.294794,29122]
[37606,1.54942,1.5823799999999999,1.5395300000000001,1.5395300000000001,0.29291200000000001,69616]
[37613,1.54942,1.54942,1.5329299999999999,1.5329299999999999,0.29165600000000003,15016]
[37620,1.57579,1.57579,1.5428200000000001,1.5428200000000001,0.29353800000000002,113753]
[37627,1.5164500000000001,7.45038,1.4900800000000001,7.45038,1.4175150000000001,41709]
[37634,1.4834799999999999,1.5164200000000001,1.4834799999999999,1.4834799999999999,0.282248,44288]
[37641,1.49997,1.49997,1.3845799999999999,1.3845799999999999,0.26343100000000003,99193]
[37648,1.3681000000000001,1.4801500000000001,1.3681000000000001,1.4801500000000001,0.281615,35490]
[37655,1.4801899999999999,1.48184,1.3845799999999999,1.4175500000000001,0.269704,272248]
[37662,1.4340299999999999,1.46041,1.4175500000000001,1.4175500000000001,0.269704,37614]
[37669,1.4340299999999999,1.48678,1.4175500000000001,1.4670000000000001,0.279113,417395]
[37676,1.4637,1.4637,1.4175500000000001,1.42414,0.27095799999999998,56270]
[37683,1.4112899999999999,1.4406300000000001,1.4112899999999999,1.4406300000000001,0.27409499999999998,36249]
[37690,1.42414,1.5164500000000001,1.40107,1.5164500000000001,0.28852100000000003,63246]
[37697,1.54942,1.5823799999999999,1.54942,1.5823799999999999,0.30106500000000003,73257]
[37704,1.5823799999999999,1.5823799999999999,1.5329299999999999,1.5659700000000001,0.29794300000000001,27604]
[37711,1.5659000000000001,1.6450199999999999,1.5659000000000001,1.6054600000000001,0.30545600000000001,112236]
[37718,1.6136999999999999,1.6136999999999999,1.5626,1.5626,0.29730200000000001,62185]
[37725,1.5659000000000001,1.5790900000000001,1.54942,1.5659000000000001,0.297929,11071]
[37732,1.5659000000000001,1.6153500000000001,1.5659000000000001,1.6153500000000001,0.307338,10009]
[37739,1.6186499999999999,1.7142500000000001,1.6186499999999999,1.7142500000000001,0.32615499999999997,61426]
[37746,1.7669900000000001,1.7802100000000001,1.7472099999999999,1.7802100000000001,0.33870400000000001,142418]
[37753,1.7472099999999999,7.335,1.7472099999999999,1.7538100000000001,0.33368100000000001,127857]
[37760,1.7307300000000001,1.7307300000000001,1.6977599999999999,1.7307300000000001,0.32929000000000003,67039]
[37767,1.7406200000000001,1.7406200000000001,1.70106,1.71421,0.32614700000000002,156827]
[37774,1.7472099999999999,1.7472099999999999,1.70106,1.72743,0.32866200000000001,1612859]
[37781,1.7142500000000001,1.7142500000000001,1.6911700000000001,1.7076499999999999,0.32489899999999999,85845]
[37788,1.7142500000000001,7.1386900000000004,1.6812800000000001,7.1386900000000004,1.3582129999999999,62488]
[37795,1.64835,8.2418999999999993,1.64835,1.6648000000000001,0.31674600000000003,22144]
[37802,1.6483099999999999,1.6977599999999999,1.6483099999999999,1.6977599999999999,0.323017,76139]
[37809,1.6812800000000001,1.6977599999999999,1.6812800000000001,1.68787,0.321135,21538]
[37816,1.7142500000000001,1.7142500000000001,1.67469,1.67469,0.31862800000000002,19868]
[37823,1.6812800000000001,1.6944699999999999,1.6648000000000001,1.6648000000000001,0.31674600000000003,35036]
[37830,1.67798,1.67798,1.6318299999999999,1.6318299999999999,0.310473,56422]
[37837,1.6318299999999999,1.6812800000000001,1.6318299999999999,1.6812800000000001,0.319882,56118]
[37844,1.6944699999999999,1.6944699999999999,1.6483099999999999,1.6812800000000001,0.319882,195200]
[37851,1.6812800000000001,1.7801800000000001,1.6812800000000001,1.7472099999999999,0.332426,70829]
[37858,1.7472099999999999,1.8461099999999999,1.73732,1.8461099999999999,0.351242,72498]
[37865,1.9285300000000001,2.0768800000000001,1.9285300000000001,2.0439799999999999,0.38888899999999998,51112]
[37872,1.9944900000000001,1.9944900000000001,1.91205,1.9779800000000001,0.376332,90093]
[37879,1.98787,9.6592900000000004,1.9285300000000001,1.9450400000000001,0.37006499999999998,36098]
[37886,1.9315,9.0657300000000003,1.8790800000000001,9.0657300000000003,1.724853,119516]
[37893,1.91205,2.0438800000000001,1.91205,1.9779800000000001,0.376332,40800]
[37900,1.9779800000000001,1.9812700000000001,1.8955599999999999,1.8955599999999999,0.360651,32003]
[37907,1.96149,1.9944599999999999,1.96149,1.9779800000000001,0.376332,118758]
[37914,1.9450099999999999,9.5602300000000007,1.9450099999999999,1.9779800000000001,0.376332,32912]
[37921,1.9779800000000001,1.9779800000000001,1.81315,1.81315,0.34497100000000003,71134]
[37928,1.8790800000000001,7.2425300000000004,1.8626,1.8790800000000001,0.35751500000000003,102226]
[37935,1.8461099999999999,2.0603899999999999,1.8461099999999999,2.0603899999999999,0.392011,170325]
[37942,2.0274299999999998,2.0439400000000001,2.0274299999999998,2.0439400000000001,0.38888200000000001,56422]
[37949,2.06616,2.06616,2.0373199999999998,2.0571000000000002,0.39138600000000001,84936]
[37956,2.0603899999999999,2.0603899999999999,2.0109400000000002,2.0109400000000002,0.38260300000000003,11982]
[37963,1.97801,2.0274299999999998,1.97801,2.0274299999999998,0.38574000000000003,273310]
[37970,2.0274299999999998,2.0440100000000001,1.96149,2.0440100000000001,0.38889499999999999,169416]
[37977,2.0439099999999999,2.1098400000000002,2.0439099999999999,2.0933600000000001,0.39828400000000003,131347]
[37984,2.0636899999999998,2.1263299999999998,2.0636899999999998,2.1263299999999998,0.404557,37008]
[37991,2.17578,2.2417099999999999,2.17578,2.2087400000000001,0.42023700000000003,60365]
[37998,2.2416800000000001,2.2416800000000001,2.1428099999999999,2.1428099999999999,0.40769300000000003,57179]
[38005,2.1922600000000001,2.26478,2.1428099999999999,2.26478,0.43089899999999998,24418]
[38012,2.3076099999999999,2.3076099999999999,2.13951,2.13951,0.40706500000000001,48685]
[38019,2.0999500000000002,2.1428099999999999,2.0999500000000002,2.1032500000000001,0.40016600000000002,62487]
[38026,2.1213799999999998,2.22193,2.0943800000000001,2.17578,0.413966,75531]
[38033,10.549200000000001,10.549200000000001,2.0996199999999998,2.0996199999999998,0.39947500000000002,51417]
[38040,2.1098400000000002,2.37357,2.1098400000000002,2.37357,0.45159700000000003,160619]
[38047,2.7526899999999999,3.21421,2.7526899999999999,3.21421,0.61153800000000003,1652597]
[38054,3.2965599999999999,3.2966299999999999,3.1318000000000001,3.1318000000000001,0.59585900000000003,710120]
[38061,3.0559799999999999,3.12521,3.0461200000000002,3.12521,0.59460500000000005,462443]
[38068,3.12514,3.1647599999999998,3.1153200000000001,3.1153200000000001,0.592723,150912]
[38075,3.0922100000000001,3.14499,3.0823499999999999,3.14499,0.59836800000000001,214614]
[38082,3.14499,3.14499,3.1251699999999998,3.1318000000000001,0.59585900000000003,220983]
[38089,3.1318000000000001,3.1647599999999998,3.1318000000000001,3.1647599999999998,0.60213000000000005,95552]
[38096,3.1977000000000002,3.2586900000000001,3.16473,3.2586900000000001,0.62000100000000002,87059]
[38103,3.2307000000000001,3.3955299999999999,3.2307000000000001,3.3955299999999999,0.64603600000000005,586659]
[38110,3.41201,3.5273599999999998,3.41201,3.4614600000000002,0.65858000000000005,209001]
[38117,3.4449800000000002,3.5933299999999999,3.4285000000000001,3.5933299999999999,0.68367,241154]
[38124,3.5966200000000002,3.70871,3.5785200000000001,3.70871,0.70562199999999997,317446]
[38131,3.7581600000000002,3.7746400000000002,3.72519,3.72519,0.708758,347172]
[38138,3.7713399999999999,3.9889199999999998,3.7581600000000002,3.9889199999999998,0.75893500000000003,374778]
[38145,4.0383699999999996,19.2029,3.9559600000000001,19.2029,3.6535579999999999,598338]
[38152,3.8900199999999998,3.8900600000000001,3.8570600000000002,3.8900600000000001,0.74012599999999995,40495]
[38159,3.9065099999999999,4.0548599999999997,3.89662,4.0382999999999996,0.76832999999999996,203238]
[38166,3.92299,3.9559600000000001,3.92299,3.9559600000000001,0.752664,108292]
[38173,3.8900199999999998,4.02189,3.8900199999999998,4.02189,0.765208,162742]
[38180,3.9889199999999998,19.367701,3.8570600000000002,3.8603499999999999,0.73447300000000004,89486]
[38187,3.7911199999999998,3.8406099999999999,3.7911199999999998,3.7911199999999998,0.721302,66583]
[38194,3.7680799999999999,3.82402,3.7581600000000002,3.7911199999999998,0.721302,234179]
[38201,3.7911199999999998,3.8735400000000002,3.7680799999999999,3.84057,0.73070999999999997,146058]
[38208,3.8636499999999998,3.9559600000000001,3.8636499999999998,3.89012,0.74013700000000004,239335]
[38215,3.92299,4.0548599999999997,3.92299,3.9559899999999999,0.75266999999999995,52934]
[38222,3.9562900000000001,19.120501000000001,3.9559600000000001,19.120501000000001,3.6378819999999998,151064]
[38229,3.92299,4.0416699999999999,3.92299,4.0317800000000004,0.76709000000000005,439842]
[38236,3.9889199999999998,19.944599,3.9889199999999998,4.0548599999999997,0.77148099999999997,151821]
[38243,4.0548599999999997,4.0614499999999998,3.9889199999999998,3.9889199999999998,0.75893500000000003,296818]
[38250,4.0053999999999998,4.02189,3.98563,4.02189,0.765208,289841]
[38257,3.9889199999999998,4.02189,3.9889199999999998,3.9889199999999998,0.75893500000000003,141356]
[38264,18.955798999999999,18.955798999999999,3.93947,3.9724400000000002,0.755799,15470]
[38271,3.9559600000000001,19.779800000000002,3.9559600000000001,4.2031999999999998,0.79970399999999997,780343]
[38278,4.2856199999999998,4.4339700000000004,4.2856199999999998,4.4339700000000004,0.843611,206119]
[38285,4.5163799999999998,4.53287,4.5160499999999999,4.53287,0.86242700000000005,287263]
[38292,4.56616,22.830798999999999,4.56616,4.6152800000000003,0.87810699999999997,322299]
[38299,4.5493499999999996,4.5823200000000002,4.5493499999999996,4.5658300000000001,0.86869799999999997,113298]
[38306,22.829201000000001,22.829201000000001,4.4999000000000002,4.4999000000000002,0.856155,184127]
[38313,4.4999000000000002,4.4999000000000002,4.4174899999999999,4.4685800000000002,0.85019500000000003,383877]
[38320,4.4999000000000002,4.4999000000000002,4.3845200000000002,4.3845200000000002,0.834202,409357]
[38327,4.3845200000000002,4.4504200000000003,4.3845200000000002,4.4339700000000004,0.843611,1046371]
[38334,4.4471600000000002,4.4999000000000002,4.4009999999999998,4.4867100000000004,0.85364499999999999,821747]
[38341,4.5163799999999998,23.406099000000001,4.5163799999999998,23.406099000000001,4.4532629999999997,34884]
[38348,4.61531,22.548901000000001,4.5097899999999997,22.548901000000001,4.2901740000000004,11223]
[38355,4.5823200000000002,4.6186100000000003,4.5823200000000002,4.6186100000000003,0.87873999999999997,209456]
[38362,4.5163799999999998,4.5493499999999996,4.4009999999999998,4.4009999999999998,0.83733800000000003,71892]
[38369,4.3845499999999999,20.109400000000001,4.2361700000000004,20.109400000000001,3.8260299999999998,88575]
[38376,4.1537499999999996,20.768801,4.1537499999999996,4.2197199999999997,0.80284699999999998,169718]
[38383,4.2856199999999998,4.2856199999999998,4.25265,4.25265,0.80911299999999997,78413]
[38390,21.263300000000001,21.263300000000001,4.25265,4.4009999999999998,0.83733800000000003,142418]
[38397,4.3185900000000004,4.3680300000000001,4.2197199999999997,4.2197199999999997,0.80284699999999998,359459]
[38404,4.2394699999999998,4.3515499999999996,4.2394699999999998,4.2691400000000002,0.81225000000000003,753344]
[38411,4.3083299999999998,4.3083299999999998,4.1240800000000002,4.2196899999999999,0.80284100000000003,1849312]
[38418,4.2411099999999999,4.25265,4.2411099999999999,4.25265,0.80911299999999997,3533759]
[38425,4.2691400000000002,4.2991299999999999,4.1867200000000002,4.1867200000000002,0.79656899999999997,1195767]
[38432,4.1833900000000002,20.4391,4.0878199999999998,20.4391,3.8887589999999999,263299]
[38439,4.0548200000000003,17.307500999999998,3.8570899999999999,12.362399999999999,2.3520799999999999,31851]
[38446,3.1318000000000001,14.0107,2.9340000000000002,2.9340000000000002,0.55822499999999997,1517]
[38453,2.8021400000000001,2.8021400000000001,2.17578,2.17578,0.413966,4248]
[38460,10.384399999999999,10.549200000000001,2.0768800000000001,2.10981,0.40141399999999999,1669]
[38467,2.0933600000000001,2.1263299999999998,2.0933600000000001,2.1015999999999999,0.39985199999999999,46412]
[38474,2.0768800000000001,9.8902199999999993,2.0768800000000001,9.0658999999999992,1.724885,18049]
[38481,2.1098400000000002,9.5602300000000007,1.9779800000000001,1.9779800000000001,0.376332,1365]
[38488,2.0933600000000001,10.466799999999999,2.0274299999999998,2.1428099999999999,0.40769300000000003,400712]
[38495,2.1428099999999999,10.7965,2.13951,2.1592899999999999,0.41082800000000003,28969]
[38502,2.1592899999999999,2.2374499999999999,2.1296200000000001,2.1967300000000001,0.41795199999999999,721730]
[38509,2.1775600000000002,2.2374900000000002,2.1176200000000001,2.2374900000000002,0.425707,1650350]
[38516,2.3573499999999998,2.4332699999999998,2.3573499999999998,2.4332699999999998,0.46295599999999998,979598]
[38523,2.3613499999999998,2.38612,2.3213900000000001,2.3494000000000002,0.44699899999999998,834435]
[38530,2.3973100000000001,2.4532500000000002,2.3893200000000001,2.4532500000000002,0.46675699999999998,473781]
[38537,2.4571999999999998,2.4571999999999998,2.3772899999999999,2.3973100000000001,0.45611400000000002,398822]
[38544,2.3813300000000002,2.4093,2.3572700000000002,2.3575499999999998,0.44854899999999998,1194464]
[38551,2.3613900000000001,2.3913199999999999,2.3573900000000001,2.3573900000000001,0.448519,102490]
[38558,2.3253900000000001,2.4232800000000001,2.3253900000000001,2.3733399999999998,0.45155299999999998,413215]
[38565,2.3852799999999998,2.4093,2.3813300000000002,2.4093,0.458395,182580]
[38572,2.3973100000000001,2.4852099999999999,2.3973100000000001,2.4852099999999999,0.47283799999999998,856961]
[38579,2.42536,2.4887700000000001,2.42536,2.47722,0.47131800000000001,865345]
[38586,2.4691900000000002,2.4691900000000002,2.4132899999999999,2.4372600000000002,0.46371499999999999,420096]
[38593,2.4050600000000002,2.5171700000000001,2.3993099999999998,2.5171700000000001,0.47891899999999998,559879]
[38600,2.6170200000000001,13.2052,2.6170200000000001,2.6889400000000001,0.51160000000000005,503313]
[38607,2.7173500000000002,2.7173500000000002,2.6889799999999999,2.7168700000000001,0.51691399999999998,310099]
[38614,2.669,2.69693,2.6370399999999998,2.65306,0.50477300000000003,362906]
[38621,2.6462300000000001,2.677,2.6372399999999998,2.677,0.509328,287572]
[38628,2.7369300000000001,2.7649400000000002,2.6570200000000002,2.677,0.509328,832682]
[38635,2.6968899999999998,13.364800000000001,2.5163799999999998,2.5163799999999998,0.478769,1783749]
[38642,2.5131800000000002,2.5131800000000002,2.4572400000000001,2.4644300000000001,0.46888400000000002,1505438]
[38649,2.4771800000000002,2.54474,2.4771800000000002,2.4892099999999999,0.47359899999999999,1094352]
[38656,2.53715,12.9549,2.53715,2.5731099999999998,0.489562,405830]
[38663,2.6170200000000001,2.6969699999999999,2.6170200000000001,2.6969699999999999,0.51312800000000003,2220615]
[38670,2.6969699999999999,2.7968600000000001,2.6969699999999999,2.7968600000000001,0.53213299999999997,550993]
[38677,2.8367399999999998,2.9247200000000002,2.8367399999999998,2.9247200000000002,0.55645999999999995,2199966]
[38684,2.8927499999999999,3.0845400000000001,2.8927499999999999,3.0326,0.57698499999999997,3183443]
[38691,3.0126200000000001,3.0126200000000001,2.9167299999999998,2.9565199999999998,0.56250999999999995,431234]
[38698,2.94469,3.0015900000000002,2.94469,3.0015900000000002,0.57108499999999995,113752]
[38705,2.9686699999999999,3.0326,2.9686699999999999,3.0226099999999998,0.57508400000000004,658363]
[38712,3.0126200000000001,15.023099999999999,3.0046300000000001,15.023099999999999,2.8583059999999998,115754]
[38719,2.9966400000000002,3.1764299999999999,2.9966400000000002,3.1764299999999999,0.60435000000000005,809281]
[38726,3.15646,3.1884199999999998,3.0845400000000001,3.15646,0.60055099999999995,331872]
[38733,3.15646,3.1964100000000002,3.1164999999999998,3.15246,0.59979000000000005,196220]
[38740,3.1042800000000002,15.6325,3.1042800000000002,3.15646,0.60055099999999995,129020]
[38747,3.08853,3.08853,2.9726599999999999,2.9726599999999999,0.565581,879987]
[38754,2.9607199999999998,3.0326,2.9555600000000002,3.0326,0.57698499999999997,395944]
[38761,2.9966400000000002,3.1364800000000002,2.9966400000000002,3.1364800000000002,0.59674899999999997,760853]
[38768,3.1764299999999999,3.2203900000000001,3.0924900000000002,3.1164999999999998,0.59294800000000003,737952]
[38775,15.5825,15.5825,3.1085099999999999,3.1844299999999999,0.60587199999999997,250532]
[38782,3.19238,3.19238,3.0765500000000001,3.15646,0.60055099999999995,269175]
[38789,3.0765500000000001,3.2283400000000002,3.0765500000000001,3.1764299999999999,0.60435000000000005,592415]
[38796,3.1964100000000002,3.1964100000000002,3.1164999999999998,3.1284900000000002,0.59522900000000001,520584]
[38803,3.2043599999999999,3.2683300000000002,3.1562199999999998,3.2683300000000002,0.62183500000000003,235764]
[38810,3.3362599999999998,3.3921899999999998,3.3362599999999998,3.3921899999999998,0.645401,172943]
[38817,3.3721800000000002,16.559401000000001,3.2923,16.559401000000001,3.1506050000000001,98111]
[38824,3.3362599999999998,17.320601,3.3362599999999998,17.320601,3.2954310000000002,303341]
[38831,3.47566,3.5304799999999998,3.4161700000000002,3.43614,0.65376299999999998,409960]
[38838,3.4521299999999999,3.5879699999999999,3.4521299999999999,3.5879699999999999,0.68264999999999998,72331]
[38845,3.5835400000000002,3.63592,3.5485799999999998,3.5485799999999998,0.67515599999999998,145288]
[38852,3.43614,3.43614,3.2683300000000002,3.3522400000000001,0.63780000000000003,884491]
[38859,3.2563499999999999,3.3322600000000002,3.2563499999999999,3.3245900000000002,0.63253899999999996,388685]
[38866,3.42815,3.4721000000000002,3.3122799999999999,3.4721000000000002,0.660605,109747]
[38873,3.40218,3.40218,3.1884199999999998,3.1884199999999998,0.60663100000000003,191464]
[38880,3.0781499999999999,14.863300000000001,2.9726599999999999,3.03647,0.57772100000000004,322488]
[38887,3.01661,3.0765500000000001,3.01661,3.0565699999999998,0.58154499999999998,142661]
[38894,2.9966400000000002,3.1964100000000002,2.9766599999999999,3.1964100000000002,0.608151,245525]
[38901,3.3622299999999998,3.37222,3.2318899999999999,3.2318899999999999,0.61490199999999995,430108]
[38908,3.1964100000000002,3.2203900000000001,3.15246,3.15246,0.59979000000000005,282942]
[38915,3.1244900000000002,3.2163900000000001,3.1244900000000002,3.1356799999999998,0.59659700000000004,118133]
[38922,3.2083599999999999,3.23637,3.15246,3.15246,0.59979000000000005,317105]
[38929,3.1364399999999999,3.15646,3.11646,3.1484700000000001,0.59902999999999995,812285]
[38936,3.1444700000000001,3.16045,3.1225000000000001,3.16045,0.60131000000000001,222750]
[38943,3.16045,3.2803200000000001,3.1504599999999998,3.2803200000000001,0.624116,1960322]
[38950,3.2843100000000001,3.2963,3.2563499999999999,3.2963,0.62715699999999996,328243]
[38957,3.3142800000000001,3.4636300000000002,3.3142800000000001,3.4636300000000002,0.65899300000000005,471279]
[38964,3.4398200000000001,17.080798999999999,3.4161700000000002,3.4201600000000001,0.65072200000000002,245150]
[38971,3.3900800000000002,3.4749400000000001,3.3900800000000002,3.4361000000000002,0.65375499999999998,255786]
[38978,3.46807,3.46807,3.3521999999999998,3.4561199999999999,0.65756400000000004,555623]
[38985,3.4740600000000001,3.5279600000000002,3.4740600000000001,3.50806,0.66744599999999998,415968]
[38992,3.5160499999999999,3.5672000000000001,3.5160499999999999,3.5560100000000001,0.67656899999999998,548364]
[38999,3.5915699999999999,17.84,3.5680000000000001,3.5899700000000001,0.68303100000000005,105243]
[39006,3.5439799999999999,3.5439799999999999,3.4161700000000002,3.4161700000000002,0.64996299999999996,149042]
[39013,3.43614,3.43614,3.3362599999999998,3.3362599999999998,0.63475999999999999,328993]
[39020,3.3162799999999999,17.160699999999999,3.3162799999999999,3.3961899999999998,0.64616200000000001,143286]
[39027,3.4041800000000002,3.5559699999999999,3.4041800000000002,3.5559699999999999,0.676562,263169]
[39034,3.5560100000000001,18.0198,3.5560100000000001,3.6626500000000002,0.69685900000000001,725689]
[39041,18.313199999999998,18.313199999999998,3.5959599999999998,3.6598899999999999,0.69633400000000001,325991]
[39048,3.5839799999999999,3.6279300000000001,3.5680000000000001,3.5959599999999998,0.68416999999999994,161682]
[39055,3.63192,3.6678799999999998,3.63192,3.6558999999999999,0.69557400000000003,323489]
[39062,3.71455,3.75379,3.71455,3.75379,0.71419900000000003,175072]
[39069,3.7557800000000001,3.77536,3.7454000000000001,3.7545899999999999,0.71435099999999996,310098]
[39076,18.7729,18.838899999999999,3.73577,18.838899999999999,3.5843039999999999,131147]
[39083,18.838899999999999,18.838899999999999,3.6863800000000002,3.6863800000000002,0.70137400000000005,84219]
[39090,3.7517100000000001,3.8436499999999998,3.71583,3.8436499999999998,0.73129599999999995,232260]
[39097,3.8716499999999998,3.8955899999999999,3.83569,3.83569,0.72978100000000001,232636]
[39104,3.9035799999999998,19.717699,3.9028200000000002,3.90761,0.74346500000000004,177198]
[39111,3.8117200000000002,3.9036200000000001,3.8117200000000002,3.9036200000000001,0.74270599999999998,142535]
[39118,3.8936299999999999,3.8956300000000001,3.8656600000000001,3.8758499999999998,0.73742200000000002,444250]
[39125,3.9035799999999998,4.1513400000000003,3.9035799999999998,4.1513400000000003,0.78983700000000001,553871]
[39132,20.756701,20.756701,4.0434200000000002,4.1033099999999996,0.78069900000000003,382929]
[39139,4.0834200000000003,4.0834200000000003,3.91561,3.9755400000000001,0.75638899999999998,555372]
[39146,3.9555600000000002,4.1553399999999998,3.9555600000000002,4.1553399999999998,0.79059900000000005,442747]
[39153,4.1553000000000004,4.1553000000000004,4.0874100000000002,4.0874100000000002,0.77767399999999998,425227]
[39160,4.0953999999999997,4.2032800000000003,4.0953999999999997,4.19313,0.79778800000000005,443121]
[39167,4.2032800000000003,4.2911799999999998,4.1913,4.2911799999999998,0.81644300000000003,806780]
[39174,4.2991700000000002,21.915600000000001,4.2991700000000002,21.915600000000001,4.1696809999999997,740581]
[39181,4.4350199999999997,4.46699,4.43302,4.46699,0.84989300000000001,1309093]
[39188,4.5377099999999997,4.6427899999999998,4.53491,4.6427899999999998,0.88334100000000004,263796]
[39195,4.6627299999999998,4.7226600000000003,4.6627299999999998,4.7147100000000002,0.89702499999999996,236266]
[39202,4.6947299999999998,23.473600000000001,4.6947299999999998,4.8305800000000003,0.91907000000000005,78589]
[39209,4.7546600000000003,4.9744599999999997,4.7546600000000003,4.8106,0.915269,129896]
[39216,4.7946200000000001,5.1941699999999997,4.7946200000000001,5.1941699999999997,0.98824699999999999,248903]
[39223,5.2780800000000001,5.2780800000000001,5.0542899999999999,5.0743,0.96543999999999996,287948]
[39230,5.1102600000000002,5.3899499999999998,5.1102600000000002,5.3899499999999998,1.025496,255786]
[39237,5.3539899999999996,26.9498,5.3539899999999996,5.4339000000000004,1.0338579999999999,276185]
[39244,5.4658699999999998,5.63368,5.4299099999999996,5.63368,1.071868,390814]
[39251,5.6656399999999998,5.6656399999999998,5.4618700000000002,5.4618700000000002,1.03918,340757]
[39258,5.34992,5.49383,5.2740799999999997,5.49383,1.045261,409084]
[39265,5.4339000000000004,5.5757399999999997,5.3939500000000002,5.5757399999999997,1.060845,618944]
[39272,27.878699999999998,27.878699999999998,5.5357900000000004,5.5776599999999998,1.0612109999999999,79213]
[39279,5.5537299999999998,5.5777000000000001,5.5537299999999998,5.5777000000000001,1.061218,296833]
[39286,5.6416700000000004,5.6416700000000004,5.3739699999999999,5.3739699999999999,1.022456,207358]
[39293,5.3691700000000004,5.3691700000000004,4.9983899999999997,5.1062700000000003,0.97152300000000003,2304458]
[39300,5.0423400000000003,5.3931500000000003,4.9943900000000001,5.2776800000000001,1.004135,2890741]
[39307,5.2740799999999997,5.2792700000000004,4.5149299999999997,4.5948399999999996,0.87421800000000005,18100292]
[39314,4.7814300000000003,5.3140400000000003,4.6352000000000002,5.1741900000000003,0.98444600000000004,11547947]
[39321,5.0743,5.3939500000000002,5.0143700000000004,5.3939500000000002,1.026257,2828171]
[39328,5.2780800000000001,5.4734600000000002,5.2205399999999997,5.3539899999999996,1.0186539999999999,3589024]
[39335,5.0503299999999998,5.3140400000000003,4.9832099999999997,5.1534199999999997,0.98049399999999998,7565982]
[39342,5.1142599999999998,5.2728799999999998,4.9304699999999997,5.2341300000000004,0.99585000000000001,11720641]
[39349,5.1941699999999997,5.3140400000000003,4.9943900000000001,5.2341300000000004,0.99585000000000001,6076814]
[39356,5.1941699999999997,5.7535400000000001,5.1937699999999998,5.6416700000000004,1.0733889999999999,15352210]
[39363,5.6736300000000002,5.6736300000000002,5.4542799999999998,5.6736300000000002,1.079469,2062313]
[39370,5.7135899999999999,5.7135899999999999,5.3939500000000002,5.5337899999999998,1.0528630000000001,3283682]
[39377,5.4738600000000002,5.6396699999999997,5.3831600000000002,5.4734600000000002,1.041385,3448868]
[39384,5.5138100000000003,5.6972100000000001,5.4339000000000004,5.6972100000000001,1.0839559999999999,4665231]
[39391,5.5737399999999999,5.6001099999999999,4.99559,5.1925699999999999,0.98794199999999999,14688967]
[39398,5.1142599999999998,5.2696899999999998,5.0343499999999999,5.2141500000000001,0.99204899999999996,3606543]
[39405,5.1937699999999998,5.1937699999999998,4.7898199999999997,4.9324599999999998,0.93845400000000001,5864074]
[39412,4.8945100000000004,5.1937699999999998,4.7746399999999998,5.1741900000000003,0.98444600000000004,9988699]
[39419,5.1941699999999997,5.2736799999999997,5.1138599999999999,5.1542199999999996,0.98064600000000002,3909384]
[39426,5.1542199999999996,5.2137500000000001,4.87852,5.0263600000000004,0.95631900000000003,17071639]
[39433,4.95444,4.9784100000000002,4.8106,4.9144800000000002,0.935033,5285926]
[39440,4.9144800000000002,5.0023900000000001,4.8669399999999996,4.9943900000000001,0.950237,630707]
[39447,4.9943900000000001,4.9943900000000001,4.7878299999999996,4.8697299999999997,0.92651899999999998,2587902]
[39454,4.7950200000000001,4.9987899999999996,4.6551799999999997,4.8941100000000004,0.93115700000000001,5043154]
[39461,4.9356600000000004,4.9356600000000004,4.4629899999999996,4.5844500000000004,0.87224100000000004,3426342]
[39468,4.53491,4.6368,4.25922,4.5548900000000003,0.86661699999999997,11915859]
[39475,4.5045400000000004,4.7746399999999998,4.3858800000000002,4.7746399999999998,0.90842699999999998,9070170]
[39482,4.7746399999999998,4.9040999999999997,4.5548900000000003,4.87453,0.92743200000000003,8119101]
[39489,4.9931999999999999,5.0874899999999998,4.7946200000000001,4.8305800000000003,0.91907000000000005,9513166]
[39496,4.9744200000000003,5.0343499999999999,4.8773299999999997,5.0343499999999999,0.957839,5368518]
[39503,4.9943900000000001,5.3599800000000002,4.9344599999999996,5.1142599999999998,0.97304299999999999,7173042]
[39510,5.1574099999999996,5.3136400000000004,4.7239000000000004,4.7746399999999998,0.90842699999999998,10058777]
[39517,4.7670500000000002,4.9064899999999998,4.6547799999999997,4.9064899999999998,0.93351300000000004,10641931]
[39524,4.7626499999999998,4.8545499999999997,4.6016399999999997,4.6747500000000004,0.88942200000000005,10854668]
[39531,4.7934200000000002,4.8345700000000003,4.5948399999999996,4.6344000000000003,0.881745,5383536]
[39538,4.5948399999999996,4.8141999999999996,4.5153299999999996,4.7546600000000003,0.90462500000000001,8466992]
[39545,4.7778400000000003,4.7778400000000003,4.5149299999999997,4.5329100000000002,0.86243499999999995,8076554]
[39552,4.5149299999999997,4.5948399999999996,4.43302,4.4949599999999998,0.85521499999999995,6917755]
[39559,4.4949599999999998,4.4949599999999998,4.2751999999999999,4.4350199999999997,1.194288,4006992]
[39566,4.4505999999999997,4.5868500000000001,4.2272600000000002,4.5548900000000003,1.2265680000000001,8069046]
[39573,4.6539799999999998,4.6743499999999996,4.3471200000000003,4.3471200000000003,1.1706179999999999,5213345]
[39580,4.3950699999999996,4.5904499999999997,4.3551099999999998,4.5149299999999997,1.2158070000000001,6594894]
[39587,4.4753800000000004,4.5149299999999997,4.2951800000000002,4.4350199999999997,1.194288,7132997]
[39594,4.4350199999999997,4.4905600000000003,4.1753099999999996,4.1913,1.1286579999999999,9988698]
[39601,4.2312500000000002,4.2312500000000002,3.99552,4.0750299999999999,1.097348,10461728]
[39608,4.0574500000000002,4.4326299999999996,3.9755400000000001,4.1553399999999998,1.1189739999999999,13244850]
[39615,4.1753099999999996,4.1753099999999996,3.9355799999999999,3.99512,1.0758300000000001,4424961]
[39622,3.99512,4.0438599999999996,3.72742,3.8049300000000001,1.0246139999999999,8859933]
[39629,3.77576,3.85168,3.39819,3.4553199999999999,0.93046799999999996,8394411]
[39636,3.4629099999999999,3.5200499999999999,3.3822000000000001,3.4557199999999999,0.93057599999999996,5834041]
[39643,3.63632,3.63632,3.23996,3.2483499999999998,0.87473500000000004,9563221]
[39650,3.2683300000000002,3.3042899999999999,3.1664500000000002,3.2123900000000001,0.95383499999999999,9150259]
[39657,3.2123900000000001,3.3162799999999999,3.1248900000000002,3.2959000000000001,0.97863100000000003,14133346]
[39664,3.2759200000000002,3.5919699999999999,3.2643399999999998,3.5556100000000002,1.0557449999999999,8049023]
[39671,3.6351200000000001,3.6351200000000001,3.4101699999999999,3.48569,1.0349839999999999,8492020]
[39678,3.4761000000000002,3.5400299999999998,3.3774099999999998,3.5156499999999999,1.0438799999999999,5143266]
[39685,3.4960800000000001,3.6355200000000001,3.4041800000000002,3.5160499999999999,1.043998,8504535]
[39692,3.50047,3.58358,3.3961899999999998,3.4704999999999999,1.030473,7918878]
[39699,3.4988700000000001,3.8013300000000001,3.4729000000000001,3.7034400000000001,1.099639,7543457]
[39706,3.5520100000000001,3.77616,3.3666200000000002,3.7557800000000001,1.1151800000000001,8284288]
[39713,3.64391,3.71543,3.5400299999999998,3.6355200000000001,1.079472,7706140]
[39720,3.4960800000000001,3.7034400000000001,3.32986,3.4761000000000002,1.0321370000000001,8314320]
[39727,3.3162799999999999,3.5320399999999998,2.87677,3.1964100000000002,1.0453250000000001,25861494]
[39734,3.2763200000000001,3.5160499999999999,3.0002300000000002,3.4289499999999999,1.121372,6579877]
[39741,3.4289499999999999,3.6535000000000002,2.81724,3.0322,0.99162300000000003,7153020]
[39748,3.0749499999999999,3.35623,2.8567900000000002,3.1920199999999999,1.0438890000000001,7978945]
[39755,3.15646,3.43574,3.0365899999999999,3.43574,1.1235930000000001,11933378]
[39762,3.5556100000000002,3.6958500000000001,3.15646,3.4561199999999999,1.130258,8975061]
[39769,3.4521299999999999,3.5160499999999999,3.1576599999999999,3.4029799999999999,1.1128800000000001,5018125]
[39776,3.4761000000000002,3.4761000000000002,3.04298,3.2259799999999998,1.0549949999999999,8026498]
[39783,3.15646,3.2759200000000002,2.9966400000000002,3.1320800000000002,1.0242869999999999,3821784]
[39790,3.1960099999999998,3.5160499999999999,3.15646,3.5160499999999999,1.1498569999999999,7568485]
[39797,3.48089,3.5959599999999998,3.3961899999999998,3.4257599999999999,1.1203289999999999,5558732]
[39804,3.3961899999999998,3.4761000000000002,3.2447599999999999,3.2531500000000002,1.0638799999999999,7188058]
[39811,3.3438500000000002,3.5560100000000001,3.2563499999999999,3.5560100000000001,1.162925,2482783]
[39818,3.5552100000000002,3.5552100000000002,3.2959000000000001,3.4121700000000001,1.115885,2740572]
[39825,3.4001800000000002,3.4161700000000002,3.2443599999999999,3.2967,1.0781229999999999,3661606]
[39832,3.2883100000000001,3.3282600000000002,3.0913300000000001,3.1964100000000002,1.1596919999999999,3146027]
[39839,3.1081099999999999,3.2407599999999999,3.0845400000000001,3.2163900000000001,1.166941,2450248]
[39846,3.1884199999999998,3.3957899999999999,3.1388799999999999,3.3953899999999999,1.231884,953570]
[39853,3.3450500000000001,3.44373,3.3210700000000002,3.3965900000000002,1.2323200000000001,1576768]
[39860,3.3965900000000002,3.4117700000000002,3.2543500000000001,3.3881999999999999,1.2292749999999999,4807890]
[39867,3.3881999999999999,3.40218,3.23637,3.3558300000000001,1.2175309999999999,2740573]
[39874,3.2603399999999998,3.2759200000000002,3.0270000000000001,3.2443599999999999,1.1770890000000001,5723917]
[39881,3.2219799999999998,3.43614,3.0565699999999998,3.43614,1.246669,2147407]
[39888,3.4241600000000001,3.5140600000000002,3.3326600000000002,3.4561199999999999,1.2539169999999999,2773109]
[39895,3.5440200000000002,3.6674799999999999,3.5084599999999999,3.6674799999999999,1.3306020000000001,3433850]
[39902,3.5959599999999998,3.8277000000000001,3.5560100000000001,3.8033299999999999,1.3798889999999999,2895745]
[39909,3.7773599999999998,3.91161,3.5460199999999999,3.77536,1.369742,2683007]
[39916,3.77536,3.8480799999999999,3.6598899999999999,3.8460800000000002,1.3953990000000001,2700527]
[39923,3.7641800000000001,3.93838,3.7517900000000002,3.8960300000000001,1.4135219999999999,3909383]
[39930,3.8281000000000001,4.1145800000000001,3.8081299999999998,3.9539599999999999,1.4345399999999999,4052044]
[39937,3.9959199999999999,4.1705199999999998,3.97953,4.1553399999999998,1.5076020000000001,6920258]
[39944,4.0358700000000001,4.1145800000000001,3.8556699999999999,3.9747400000000002,1.4420790000000001,6815140]
[39951,3.9755400000000001,4.3467200000000004,3.95716,4.2352499999999997,1.5365949999999999,14566330]
[39958,4.19529,4.4530000000000003,4.1753099999999996,4.3191499999999996,1.567034,3115994]
[39965,4.4134500000000001,4.4430100000000001,4.1877000000000004,4.2672100000000004,1.54819,2012256]
[39972,4.19529,4.2875899999999998,4.1717199999999997,4.2751999999999999,1.5510889999999999,3834299]
[39979,4.2412400000000003,4.3203500000000004,4.1193799999999996,4.2831900000000003,1.5539879999999999,3538968]
[39986,4.1633300000000002,4.2895899999999996,4.0754299999999999,4.2751999999999999,1.5510889999999999,3754209]
[39993,4.3067700000000002,4.3067700000000002,4.0953999999999997,4.2352499999999997,1.5365949999999999,7148014]
[40000,4.1553399999999998,4.3950699999999996,4.1277699999999999,4.2759999999999998,1.5513790000000001,3594029]
[40007,4.2028800000000004,4.4150400000000003,4.1637300000000002,4.4010600000000002,1.7285820000000001,4234747]
[40014,4.4150400000000003,4.4725799999999998,4.2352499999999997,4.3547099999999999,1.710378,7728665]
[40021,4.3850800000000003,4.3850800000000003,4.21767,4.2951800000000002,1.6869959999999999,8674725]
[40028,4.2891899999999996,4.4550000000000001,4.2755999999999998,4.4270300000000002,1.738782,6945287]
[40035,4.3750900000000001,4.6703599999999996,4.3750900000000001,4.6703599999999996,1.8343529999999999,6920259]
[40042,4.5544900000000004,4.7886300000000004,4.53491,4.7886300000000004,1.8808050000000001,6892728]
[40049,4.7942200000000001,4.87453,4.7155100000000001,4.87453,1.914544,9463110]
[40056,4.87453,4.87453,4.6372,4.7127100000000004,1.8509869999999999,5085702]
[40063,4.7127100000000004,4.8078000000000003,4.6411899999999999,4.7546600000000003,1.8674630000000001,9605769]
[40070,4.7147100000000002,4.9931999999999999,4.7147100000000002,4.9252700000000003,1.9344730000000001,5175802]
[40077,4.9284699999999999,4.9967899999999998,4.8050100000000002,4.9013,2.0128050000000002,7175544]
[40084,4.9144800000000002,5.17699,4.8985000000000003,5.1406299999999998,2.1110890000000002,9570730]
[40091,5.1857800000000003,5.4538799999999998,5.1526199999999998,5.4538799999999998,2.2397309999999999,5658843]
[40098,5.4538799999999998,5.5737399999999999,5.3983400000000001,5.5737399999999999,2.2889539999999999,3471392]
[40105,5.5142100000000003,5.6712300000000004,5.5138100000000003,5.55776,2.2823920000000002,4540090]
[40112,5.5138100000000003,5.6105,5.2341300000000004,5.35799,2.2003520000000001,6552347]
[40119,5.35799,5.5909199999999997,5.2740799999999997,5.5541700000000001,2.2809170000000001,3336240]
[40126,5.5917199999999996,5.9453300000000002,5.5146100000000002,5.6116999999999999,2.3045429999999998,4940539]
[40133,5.72797,5.8794000000000004,5.6308800000000003,5.7535400000000001,2.3627919999999998,2104859]
[40140,5.7934999999999999,5.8270600000000004,5.5937200000000002,5.7135899999999999,2.3463859999999999,7708643]
[40147,5.7135899999999999,5.8062800000000001,5.5134100000000004,5.5134100000000004,2.2641779999999998,1396565]
[40154,5.6732300000000002,5.7135899999999999,5.5937200000000002,5.6328800000000001,2.5137830000000001,2577890]
[40161,5.6264900000000004,5.7727199999999996,5.6216900000000001,5.7615299999999996,2.5711949999999999,2968329]
[40168,5.7615299999999996,5.9133599999999999,5.7335599999999998,5.8014900000000003,2.5890279999999999,3984466]
[40175,5.7934999999999999,5.9932699999999999,5.7579399999999996,5.8933900000000001,2.6300400000000002,1108743]
[40182,5.9329400000000003,6.2669699999999997,5.8734099999999998,6.2290099999999997,2.7798180000000001,6209462]
[40189,6.2897400000000001,6.4235899999999999,6.0344300000000004,6.3520700000000003,2.8347359999999999,2527835]
[40196,6.2597699999999996,6.3904300000000003,6.04122,6.3528700000000002,2.8350919999999999,4705275]
[40203,6.3528700000000002,6.3528700000000002,5.9733000000000001,5.9932699999999999,2.674614,5145769]
[40210,6.1307200000000002,6.2929399999999998,5.7615299999999996,5.8134800000000002,2.594379,3546477]
[40217,5.8134800000000002,5.9257499999999999,5.6740300000000001,5.8789999999999996,2.6236190000000001,5511179]
[40224,5.8789999999999996,6.2290099999999997,5.8789999999999996,6.1459000000000001,2.7427280000000001,1028653]
[40231,6.1367099999999999,6.1367099999999999,5.83385,5.9585100000000004,2.6591010000000002,2785622]
[40238,6.0116500000000004,6.1191300000000002,5.8658200000000003,5.8694100000000002,2.6193390000000001,3085960]
[40245,5.9213500000000003,5.9213500000000003,5.7962899999999999,5.8734099999999998,2.621124,11074916]
[40252,5.8734099999999998,5.9824900000000003,5.6736300000000002,5.6736300000000002,2.531968,4112109]
[40259,5.7934999999999999,5.8286600000000002,5.5937200000000002,5.6728300000000003,2.7069450000000002,3604041]
[40266,5.6520599999999996,5.6824199999999996,5.49064,5.5233999999999996,2.63564,3999484]
[40273,5.5233999999999996,5.7171799999999999,5.5233999999999996,5.6536499999999998,2.6977920000000002,3650566]
[40280,5.6972100000000001,5.9025800000000004,5.6532600000000004,5.8322500000000002,2.7830159999999999,3896869]
[40287,5.7531400000000001,5.9852800000000004,5.6888199999999998,5.9852800000000004,2.8560379999999999,1416588]
[40294,5.9529199999999998,6.1179300000000003,5.6780299999999997,5.8781999999999996,2.804942,5335981]
[40301,5.91296,5.9533199999999997,5.7215800000000003,5.9533199999999997,2.8407879999999999,3074296]
[40308,5.9932699999999999,6.0663900000000002,5.9133599999999999,5.9533199999999997,2.8407879999999999,4287306]
[40315,5.9133599999999999,6.0508100000000002,5.7219800000000003,5.7455499999999997,2.7416450000000001,3814277]
[40322,5.7715199999999998,5.9533199999999997,5.5937200000000002,5.9493200000000002,2.8388789999999999,8639685]
[40329,5.9369399999999999,6.1978400000000002,5.7934999999999999,6.1526899999999998,2.9359220000000001,12346342]
[40336,6.1926500000000004,6.3228999999999997,6.1315200000000001,6.2058299999999997,2.9612799999999999,10296542]
[40343,6.2869400000000004,6.4327800000000002,6.2082300000000004,6.4243899999999998,3.0655709999999998,1318579]
[40350,6.4687400000000004,6.5886100000000001,6.3444799999999999,6.3932200000000003,3.0506980000000001,7921380]
[40357,6.5482500000000003,6.5926,6.0616000000000003,6.18506,2.9513690000000001,9493143]
[40364,6.2130299999999998,6.39682,6.1131399999999996,6.39682,3.0524149999999999,6297059]
[40371,6.1946500000000002,6.5526499999999999,6.1946500000000002,6.4335800000000001,3.069957,4261578]
[40378,6.4527599999999996,6.6325599999999998,6.4527599999999996,6.5126900000000001,3.1077059999999999,2194961]
[40385,6.4931099999999997,6.5918000000000001,6.4731300000000003,6.5218800000000003,3.1120920000000001,2597912]
[40392,6.5330700000000004,6.6968800000000002,6.2693599999999998,6.3896300000000004,3.0489850000000001,5313457]
[40399,6.38523,6.3928200000000004,6.1930500000000004,6.2729600000000003,2.9933130000000001,3226117]
[40406,6.33249,6.6525299999999996,6.3045200000000001,6.6081799999999999,3.1532719999999999,5653838]
[40413,6.6121800000000004,6.6725099999999999,6.3352899999999996,6.5126900000000001,3.1077059999999999,5130752]
[40420,6.4727399999999999,6.7520199999999999,6.4727399999999999,6.6325599999999998,3.1649050000000001,2426496]
[40427,6.6285600000000002,6.7128699999999997,6.5654300000000001,6.6289600000000002,3.1631879999999999,2515320]
[40434,6.7036800000000003,7.0488900000000001,6.6725099999999999,6.9621899999999997,3.3221970000000001,3816778]
[40441,6.9478,7.0756600000000001,6.8035600000000001,6.92103,3.3025570000000002,3560467]
[40448,6.8127500000000003,7.1919300000000002,6.8127500000000003,7.1919300000000002,3.4318240000000002,4084578]
[40455,6.9921499999999996,7.5794899999999998,6.9921499999999996,7.5623100000000001,4.0603790000000002,3711661]
[40462,7.4919900000000004,7.8515899999999998,7.4620199999999999,7.8112300000000001,4.1940299999999997,3586521]
[40469,7.8547799999999999,8.1504499999999993,7.7393099999999997,8.1504499999999993,4.3761640000000002,3791750]
[40476,8.0433699999999995,8.1704299999999996,7.5559200000000004,7.7205300000000001,4.1453309999999997,8161649]
[40483,7.7205300000000001,7.9682599999999999,7.6957599999999999,7.88795,4.2352220000000003,2878226]
[40490,7.9103199999999996,8.0709400000000002,7.6262400000000001,7.69137,4.1296739999999996,2462762]
[40497,7.69137,8.2603299999999997,7.6713899999999997,8.2603299999999997,4.435162,3298697]
[40504,8.2503399999999996,8.3825900000000004,8.0429700000000004,8.1908100000000008,4.3978349999999997,2119876]
[40511,8.1908100000000008,8.1908100000000008,7.82402,8.0909200000000006,4.3442020000000001,7415813]
[40518,8.1029099999999996,8.1184899999999995,7.90313,8.1005099999999999,4.4934620000000001,3158542]
[40525,8.1500500000000002,8.2903000000000002,8.0074100000000001,8.2703199999999999,4.5876580000000002,1333994]
[40532,8.3466299999999993,8.6902500000000007,8.2687200000000001,8.6582799999999995,4.8028630000000003,1194340]
[40539,8.6862499999999994,8.6902500000000007,8.3446300000000004,8.6702700000000004,4.8095150000000002,2914768]
[40546,8.6323100000000004,8.7841400000000007,8.3686100000000003,8.4165500000000009,4.6687719999999997,3025892]
[40553,8.4505199999999991,8.5304300000000008,7.8871500000000001,7.9330999999999996,4.4005970000000003,3961441]
[40560,8.0190000000000001,8.1868099999999995,7.5934799999999996,7.5934799999999996,4.2122039999999998,1844067]
[40567,7.7692800000000002,7.9510800000000001,7.4356499999999999,7.5754999999999999,4.2022310000000003,1078709]
[40574,7.7433100000000001,7.7433100000000001,7.3117900000000002,7.3377600000000003,4.0703529999999999,1801765]
[40581,7.3917000000000002,7.5495299999999999,7.0960400000000003,7.4376499999999997,4.1257640000000002,1209257]
[40588,7.5035800000000004,7.8891499999999999,7.3237800000000002,7.8571799999999996,4.3584829999999997,3009874]
[40595,7.75929,7.8711700000000002,7.2918200000000004,7.2918200000000004,4.0448690000000003,3226117]
[40602,7.2918200000000004,7.9910300000000003,7.2918200000000004,7.4915900000000004,4.1556850000000001,4764342]
[40609,7.4915900000000004,7.5914799999999998,7.4016900000000003,7.5914799999999998,4.5365780000000004,2090344]
[40616,7.5675100000000004,7.5934799999999996,7.2518599999999998,7.4516400000000003,4.4530130000000003,2984345]
[40623,7.4915900000000004,7.7113500000000004,7.4416500000000001,7.6134500000000003,4.549709,11466234]
[40630,7.5934799999999996,7.9910300000000003,7.4316599999999999,7.9910300000000003,4.775347,5369519]
[40637,7.97105,7.97105,7.6713899999999997,7.7113500000000004,4.6082130000000001,1679383]
[40644,7.7113500000000004,7.94109,7.6334299999999997,7.94109,4.7455020000000001,2630950]
[40651,7.8332100000000002,8.1608400000000003,7.7553000000000001,8.1109000000000009,4.8469790000000001,1157298]
[40658,8.1588399999999996,8.4505199999999991,8.1348699999999994,8.4265399999999993,5.0356009999999998,3282680]
[40665,8.39419,8.8139000000000003,8.2942599999999995,8.8139000000000003,5.2670839999999997,2790930]
[40672,8.8059100000000008,9.3915000000000006,8.3781999999999996,8.3781999999999996,5.0067130000000004,927837]
[40679,8.3722100000000008,8.4941200000000006,8.2342999999999993,8.2642799999999994,4.9386369999999999,1595103]
[40686,8.2283100000000005,8.3462200000000006,8.1343700000000005,8.2323000000000004,4.9195250000000001,2327609]
[40693,8.1923300000000001,8.3242399999999996,7.8965399999999999,8.3162400000000005,4.9696870000000004,2354128]
[40700,8.3142499999999995,8.5900599999999994,8.1843400000000006,8.2662800000000001,4.939832,2345122]
[40707,8.2682800000000007,8.4181699999999999,8.0704100000000007,8.1943300000000008,4.8968369999999997,5772492]
[40714,8.1943300000000008,8.5400899999999993,8.1563599999999994,8.39419,5.0162709999999997,1903816]
[40721,8.4401600000000006,8.7719299999999993,8.3342299999999998,8.5940499999999993,5.1357049999999997,3137168]
[40728,8.6140399999999993,8.7939100000000003,8.3981899999999996,8.5081100000000003,5.3514850000000003,1378454]
[40735,8.5081100000000003,8.5081100000000003,8.0464300000000009,8.0944000000000003,5.0912660000000001,2120967]
[40742,7.9944699999999997,8.3222400000000007,7.8945400000000001,8.1343700000000005,5.1164069999999997,2588291]
[40749,8.1243800000000004,8.1243800000000004,7.5547700000000004,7.5547700000000004,4.7518450000000003,3143839]
[40756,7.67469,7.7926099999999998,7.2969499999999998,7.5547700000000004,4.7518450000000003,4263448]
[40763,7.4548399999999999,8.0664200000000008,7.2909499999999996,7.9744799999999998,5.0158379999999996,8319754]
[40770,8.05443,8.54209,7.9944699999999997,8.39419,5.2798299999999996,6429946]
[40777,8.4721399999999996,8.6939799999999998,8.3202400000000001,8.4721399999999996,5.3288599999999997,1590601]
[40784,8.5281000000000002,9.3275400000000008,8.4901199999999992,8.9937799999999992,5.6569630000000002,4091329]
[40791,8.9877800000000008,8.9877800000000008,8.54209,8.7939100000000003,5.5312489999999999,4711760]
[40798,8.5560799999999997,9.15367,8.5560799999999997,9.15367,5.7575310000000002,3365827]
[40805,8.9817800000000005,9.4694500000000001,8.8158999999999992,9.0537299999999998,5.6946709999999996,10613339]
[40812,9.1136900000000001,9.1976300000000002,8.8738600000000005,9.1916399999999996,5.7814139999999998,11412893]
[40819,8.9518000000000004,9.3135499999999993,8.8238900000000005,9.0417400000000008,5.6871289999999997,5902581]
[40826,9.1116899999999994,9.2515999999999998,9.0157600000000002,9.13368,6.161937,4103839]
[40833,9.1516699999999993,9.5833700000000004,9.0337499999999995,9.4334699999999998,6.3641870000000003,4850354]
[40840,9.3934999999999995,9.5054200000000009,9.1636600000000001,9.2536000000000005,6.2428419999999996,5361707]
[40847,9.2536000000000005,9.4194800000000001,9.13368,9.3715100000000007,6.322387,3498420]
[40854,9.4494600000000002,9.4734400000000001,9.1736500000000003,9.4634499999999999,6.3844130000000003,3561964]
[40861,9.3655200000000001,9.6333300000000008,9.3095599999999994,9.4134899999999995,6.3507090000000002,4298473]
[40868,9.2935700000000008,9.5953599999999994,9.2735800000000008,9.5034200000000002,6.411378,4455582]
[40875,9.5034200000000002,10.248900000000001,9.5034200000000002,9.9930800000000009,6.7417230000000004,5217610]
[40882,9.9930800000000009,10.392799999999999,9.9291300000000007,10.3748,6.9992470000000004,5777496]
[40889,10.3748,10.7925,10.2889,10.6127,7.1597429999999997,3197211]
[40896,10.644600000000001,10.888500000000001,10.582700000000001,10.7905,7.2796919999999998,2890498]
[40903,10.7925,10.9124,10.6326,10.9124,7.3619320000000004,3313792]
[40910,10.890499999999999,10.980399999999999,10.194900000000001,10.264900000000001,6.9251060000000004,4738276]
[40917,10.264900000000001,10.360799999999999,10.121,10.2529,6.9170069999999999,4194902]
[40924,10.276899999999999,10.592700000000001,10.254899999999999,10.5327,7.105772,6429446]
[40931,10.5327,10.5327,10.258900000000001,10.3428,6.9776569999999998,3055112]
[40938,10.193,10.7126,10.157,10.7126,7.2271369999999999,4462587]
[40945,10.6107,10.6107,10.2529,10.422800000000001,7.0316280000000004,4458083]
[40952,10.422800000000001,11.1883,10.422800000000001,11.142300000000001,7.5170320000000004,9203366]
[40959,11.142300000000001,11.424099999999999,10.8005,11.2942,7.61951,6878757]
[40966,11.292199999999999,11.645899999999999,11.1343,11.645899999999999,7.8567819999999999,4351010]
[40973,11.592000000000001,12.449400000000001,11.4581,12.391400000000001,8.9392010000000006,4581668]
[40980,12.301500000000001,12.7332,12.201599999999999,12.355399999999999,8.9132320000000007,5383222]
[40987,12.355399999999999,12.927,12.355399999999999,12.7912,9.2276170000000004,4179892]
[40994,12.847099999999999,13.390700000000001,12.4114,12.5853,9.0790839999999999,4842850]
[41001,12.5913,12.931100000000001,12.3674,12.513299999999999,9.0271410000000003,3057114]
[41008,12.313499999999999,13.1509,12.307499999999999,13.041,9.4078239999999997,4181392]
[41015,13.045,13.840400000000001,12.821099999999999,13.7865,9.9456299999999995,3563964]
[41022,13.7845,13.7845,13.3088,13.618600000000001,9.8245100000000001,3285772]
[41029,13.598599999999999,13.598599999999999,12.998699999999999,12.998699999999999,9.3773099999999996,9243943]
[41036,12.9787,13.3986,12.7987,12.938700000000001,9.3340259999999997,4483957]
[41043,12.8787,13.0707,12.5707,12.746700000000001,9.1955170000000006,6448159]
[41050,12.620699999999999,12.778700000000001,12.178800000000001,12.2887,8.8651129999999991,4891497]
[41057,12.296799999999999,12.598699999999999,11.8568,11.9528,8.622795,5018012]
[41064,11.854799999999999,12.178800000000001,11.722799999999999,12.0968,8.7266770000000005,6199132]
[41071,12.300700000000001,12.300700000000001,11.578799999999999,12.0708,8.7079190000000004,39755554]
[41078,11.998799999999999,12.7987,11.9908,12.3687,8.9228260000000006,7464262]
[41085,12.168799999999999,12.6587,12.158799999999999,12.630699999999999,9.2232889999999994,5214031]
[41092,12.576700000000001,12.758699999999999,12.264699999999999,12.448700000000001,9.0903849999999995,2777283]
[41099,12.448700000000001,12.4887,12.0708,12.1768,8.8918370000000007,2572262]
[41106,12.1408,12.390700000000001,11.970800000000001,12.146800000000001,8.8699309999999993,3426848]
[41113,12.008800000000001,12.8787,11.864800000000001,12.8567,9.3883179999999999,4554464]
[41120,12.8307,12.998699999999999,12.4527,12.6647,9.2481139999999993,4529962]
[41127,12.6647,12.9407,12.3987,12.5107,9.1356610000000007,3308337]
[41134,12.4467,12.736700000000001,12.348699999999999,12.380699999999999,9.0407299999999999,4770987]
[41141,12.342700000000001,12.528700000000001,11.988799999999999,12.4587,9.0976890000000008,4795990]
[41148,12.3827,12.752700000000001,12.136799999999999,12.752700000000001,9.3123769999999997,8870904]
[41155,12.6967,12.822699999999999,12.300700000000001,12.7867,9.3372050000000009,6617175]
[41162,12.7867,12.9307,12.4047,12.7287,9.2948489999999993,6754688]
[41169,12.698700000000001,12.842700000000001,12.406700000000001,12.700699999999999,9.2744060000000008,5217533]
[41176,12.7707,12.998699999999999,12.6007,12.7507,9.3109179999999991,5192030]
[41183,12.900700000000001,13.476599999999999,12.842700000000001,13.4506,9.8220019999999995,6501164]
[41190,13.3826,16.452299,13.2966,13.4826,10.258502,3206327]
[41197,13.4826,14.0886,13.3306,13.8146,10.51111,4470457]
[41204,13.758599999999999,13.9506,13.412599999999999,13.7006,10.424371000000001,4631472]
[41211,13.672599999999999,14.0626,13.5786,13.7966,10.497415999999999,3927901]
[41218,13.704599999999999,13.868600000000001,13.410600000000001,13.432600000000001,10.220457,20245064]
[41225,13.448600000000001,14.7485,13.4046,14.538500000000001,11.061904,18062843]
[41232,14.512499999999999,15.118499999999999,14.4125,15.118499999999999,11.503208000000001,12133737]
[41239,15.138500000000001,15.558400000000001,14.5745,15.538399999999999,11.822699,82110374]
[41246,15.5084,15.878399999999999,15.298400000000001,15.3184,11.655308,11607183]
[41253,17.098300999999999,17.548200999999999,16.724299999999999,17.218201000000001,13.100809,27386793]
[41260,17.228200999999999,17.498199,16.808299999999999,16.994301,12.930448999999999,8043820]
[41267,16.994301,17.090299999999999,16.670300000000001,16.738299999999999,12.735666,5192029]
[41274,16.738299999999999,17.1143,16.738299999999999,16.822299999999998,13.528515000000001,3646872]
[41281,16.802299000000001,17.258199999999999,16.798300000000001,17.018298999999999,13.686135,8499368]
[41288,17.098300999999999,17.950199000000001,16.9163,17.938199999999998,14.425922,6948709]
[41295,17.874200999999999,18.298100000000002,17.696199,18.2241,14.655844999999999,5587069]
[41302,18.286100000000001,18.286100000000001,17.604199999999999,17.908199,14.401795,11288152]
[41309,17.956199999999999,18.198298999999999,17.546399999999998,18.158300000000001,14.602926,6384599]
[41316,18.158300000000001,18.198298999999999,17.818398999999999,17.872399999999999,14.373004999999999,4171384]
[41323,17.814399999999999,18.154301,17.508400000000002,17.996300000000002,14.472644000000001,5797533]
[41330,17.990299,17.990299,16.866399999999999,17.4984,14.072234,10336950]
[41337,17.418399999999998,17.998301000000001,17.2864,17.598400000000002,14.704178000000001,4908451]
[41344,17.598400000000002,17.760401000000002,16.8384,16.8384,14.069165999999999,5777030]
[41351,16.986401000000001,17.072399000000001,16.636499000000001,16.698499999999999,13.952273,5070967]
[41358,16.9984,16.9984,16.2605,16.3825,13.688243,8540786]
[41365,16.574498999999999,16.672501,15.8225,16.076499999999999,13.432568,7453186]
[41372,16.056498999999999,16.358499999999999,15.508599999999999,15.6586,13.083394,7971734]
[41379,15.6526,15.8066,15.2166,15.7685,13.175222,7074151]
[41386,15.7766,16.060499,15.4986,15.538600000000001,12.983131999999999,4071374]
[41393,15.432600000000001,16.518498999999998,15.098599999999999,16.358499999999999,13.668191,6576604]
[41400,16.406500000000001,16.964399,16.254498999999999,16.846499999999999,14.075934,3960364]
[41407,16.860499999999998,17.398399000000001,16.8584,17.304399,14.45853,6825129]
[41414,17.214399,17.352399999999999,16.610499999999998,16.768498999999998,14.010763000000001,4676431]
[41421,16.766500000000001,17.112400000000001,15.952500000000001,16.408501000000001,13.709968999999999,6161567]
[41428,16.506499999999999,16.518498999999998,15.592599999999999,15.598599999999999,13.033263,6154066]
[41435,15.598599999999999,15.910500000000001,15.1366,15.3386,12.816022999999999,5142973]
[41442,15.438599999999999,15.9465,15.0106,15.560600000000001,13.001514,6846129]
[41449,15.3346,16.598499,14.928599999999999,16.574498999999999,13.848668,6107561]
[41456,16.022499,16.762501,15.6386,16.294499999999999,13.614716,3778347]
[41463,16.328500999999999,16.668500999999999,16.206499000000001,16.392499999999998,13.6966,3197794]
[41470,16.384501,16.656500000000001,15.884499999999999,16.014500000000002,13.380765999999999,4532917]
[41477,16.046499000000001,16.476500000000001,16.014500000000002,16.206499000000001,13.541187000000001,3086785]
[41484,16.336500000000001,17.698399999999999,16.0945,17.400400000000001,14.538741999999999,11048017]
[41491,17.3964,17.3964,16.946400000000001,17.034400999999999,14.232938000000001,7018646]
[41498,16.996400999999999,17.508400000000002,16.772499,17.438400000000001,14.570491000000001,4913952]
[41505,17.406400999999999,17.580400000000001,16.266500000000001,16.452499,13.746732,4729935]
[41512,16.466498999999999,16.734501000000002,15.9625,16.698499999999999,13.952273,12600160]
[41519,16.860499999999998,16.8825,16.014500000000002,16.326499999999999,13.641455000000001,5498006]
[41526,16.326499999999999,17.024401000000001,16.198499999999999,16.8965,14.117711,10002921]
[41533,16.916401,17.590401,16.746500000000001,17.340401,14.488613000000001,5674521]
[41540,17.356400000000001,17.590401,17.082398999999999,17.508400000000002,15.214263000000001,6362085]
[41547,17.496400999999999,17.582398999999999,16.702499,17.096399000000002,14.856248000000001,4993958]
[41554,17.096399000000002,17.096399000000002,16.598499,16.938400000000001,14.71895,3611333]
[41561,16.848400000000002,17.284400999999999,16.794499999999999,17.278400000000001,15.0144,5919544]
[41568,17.244399999999999,17.484400000000001,16.698499999999999,17.100401000000002,14.859726999999999,5285987]
[41575,17.120398999999999,17.1264,16.4405,16.878499999999999,14.6669,10115930]
[41582,16.8384,17.568398999999999,16.348499,17.2484,14.988334999999999,41435312]
[41589,16.962399999999999,17.568398999999999,16.758499,17.468399000000002,15.179503,70114050]
[41596,17.328399999999998,17.798400999999998,17.028400000000001,17.458400999999999,15.170818000000001,34973517]
[41603,17.488399999999999,17.698399999999999,17.048400999999998,17.558399000000001,15.257709999999999,32542794]
[41610,17.398399000000001,17.728399,16.578500999999999,16.738500999999999,14.545245,66436711]
[41617,16.8384,17.038401,16.238500999999999,16.268498999999998,14.136829000000001,36424352]
[41624,16.388500000000001,17.038401,16.218499999999999,16.948399999999999,14.727645000000001,38912678]
[41631,16.9984,17.218399000000002,16.9084,17.098400000000002,14.857988000000001,13804870]
[41638,17.198399999999999,17.4984,16.898499999999999,17.0184,14.788470999999999,36802186]
[41645,16.948399999999999,17.568398999999999,16.548500000000001,17.198399999999999,14.944884,62237525]
[41652,17.1784,17.318398999999999,16.598499,16.638500000000001,14.458349,29054673]
[41659,16.628499999999999,17.238399999999999,16.098499,16.428498999999999,14.360391999999999,51057596]
[41666,16.438499,16.588498999999999,15.4986,16.088498999999999,14.063193999999999,50612057]
[41673,15.9285,16.398499999999999,15.1486,16.388500000000001,14.325431,55913943]
[41680,16.2285,16.708500000000001,15.7486,16.678498999999999,14.578923,45496685]
[41687,16.668500999999999,16.8584,15.8985,16.578500999999999,14.491514,34291854]
[41694,16.568501000000001,17.028400000000001,16.358499999999999,16.878499999999999,14.753748999999999,40815655]
[41701,16.878499999999999,17.008400000000002,16.498501000000001,16.758499,14.648852,28064781]
[41708,16.738500999999999,16.888500000000001,16.348499,16.358499999999999,14.299208,46415470]
[41715,16.448499999999999,17.138399,16.268498999999998,16.658501000000001,14.561443000000001,51243113]
[41722,16.7285,17.148399000000001,16.598499,16.948399999999999,14.814849000000001,49127519]
[41729,16.9984,17.398399000000001,16.798500000000001,16.898499999999999,14.771229999999999,56268977]
[41736,17.1084,17.398399000000001,16.618500000000001,17.398399000000001,15.261536,60365053]
[41743,17.378401,17.558399000000001,16.948399999999999,17.388399,15.252767,37024106]
[41750,17.388399,17.848400000000002,17.1084,17.2684,15.147503,33536484]
[41757,17.1784,17.450001,15.95,16.09,14.113830999999999,92032077]
[41764,16.120000999999998,16.719999000000001,16.02,16.530000999999999,14.499795000000001,64865700]
[41771,16.620000999999998,17.030000999999999,16.329999999999998,16.510000000000002,14.482248,44841600]
[41778,16.579999999999998,16.719999000000001,16.25,16.579999999999998,14.543651000000001,40665800]
[41785,16.649999999999999,16.68,15.85,15.86,13.912081000000001,42712600]
[41792,15.93,16.420000000000002,15.9,16.299999,14.298038999999999,52308800]
[41799,16.290001,16.5,15.78,15.85,13.903307,53262900]
[41806,15.91,16.010000000000002,15.44,16,14.034886,34699800]
[41813,15.96,16.040001,15.5,15.54,13.631385,42612000]
[41820,15.52,16.360001,15.5,16.32,14.315585,40054300]
[41827,16.25,16.25,15.62,15.66,13.736644999999999,52702200]
[41834,15.86,16.629999000000002,15.5,16.629999000000002,14.587507,74600400]
[41841,16.59,16.879999000000002,16.389999,16.600000000000001,14.561197999999999,44175300]
[41848,16.639999,16.719999000000001,15.55,15.61,13.692786999999999,51824200]
[41855,15.68,15.73,15.01,15.7,13.908168999999999,72184200]
[41862,15.81,15.94,15.43,15.9,14.085343,47254800]
[41869,15.99,16.450001,15.91,16.25,14.3954,64761000]
[41876,16.389999,16.790001,16.23,16.370000999999998,14.501702,65424100]
[41883,16.420000000000002,16.489999999999998,15.84,16,14.173931,46953900]
[41890,16.200001,16.23,15.43,15.47,13.704420000000001,61660700]
[41897,15.54,16.530000999999999,15.52,16.399999999999999,14.528276999999999,75122100]
[41904,16.18,16.559999000000001,16.129999000000002,16.41,14.537138000000001,40148700]
[41911,16.110001,16.290001,15.3,16.200001,14.351103999999999,74826700]
[41918,16.620000999999998,16.93,15.7,15.7,13.908168999999999,79948100]
[41925,16.18,16.329999999999998,15.43,16.07,14.235943000000001,66122300]
[41932,15.98,16.18,14.99,15.7,13.908168999999999,104615700]
[41939,15.02,16.48,14.95,16.399999999999999,14.528276999999999,114310900]
[41946,16.200001,16.59,15.94,16.440000999999999,14.772038,62024000]
[41953,16.540001,16.549999,15.75,15.82,14.214942000000001,55395600]
[41960,15.74,17.260000000000002,15.7,17.129999000000002,15.39203,52839300]
[41967,17.280000999999999,17.450001,16.48,16.760000000000002,15.059571999999999,53988900]
[41974,16.52,16.52,15.48,15.95,14.33175,589555349]
[41981,15.99,16.030000999999999,15.32,15.51,13.936394999999999,62444100]
[41988,15.62,16.09,15,16.079999999999998,14.448563,76763200]
[41995,16,16.489999999999998,15.89,16.219999000000001,14.574358999999999,17765900]
[42002,16.200001,16.579999999999998,15.77,16.02,14.394651,34433900]
[42009,15.91,16.719999000000001,15.54,16.5,14.945219,73650100]
[42016,16.549999,17,16.41,16.91,15.405893000000001,62007600]
[42023,16.809999000000001,17.399999999999999,16.540001,17.030000999999999,15.515223000000001,43714500]
[42030,16.879999000000002,17.870000999999998,16.77,17.690000999999999,16.116516000000001,63756400]
[42037,17.52,17.920000000000002,17.16,17.91,16.316943999999999,53060900]
[42044,17.879999000000002,18.219999000000001,17.68,18,16.398941000000001,52972700]
[42051,17.959999,18.379999000000002,17.959999,18.170000000000002,16.553818,23055500]
[42058,18.16,18.879999000000002,18.079999999999998,18.309999000000001,16.681366000000001,64034200]
[42065,18.309999000000001,18.530000999999999,18,18.23,16.608481999999999,61758100]
[42072,18.110001,18.370000999999998,17.350000000000001,18.139999,16.60812,62737900]
[42079,18.25,18.899999999999999,17.959999,18.670000000000002,17.093364999999999,58187800]
[42086,18.709999,18.969999000000001,18,18.280000999999999,16.7363,53629800]
[42093,18.27,19.059999000000001,18.27,18.860001,17.267323000000001,52535200]
[42100,18.989999999999998,19.690000999999999,18.920000000000002,19.52,17.871586000000001,52381700]
[42107,19.41,19.610001,18.93,19.07,17.459585000000001,47928100]
[42114,19,19.18,18.709999,18.93,17.331413000000001,41030400]
[42121,18.989999999999998,19.049999,18.610001,18.940000999999999,17.340567,40969800]
[42128,19.030000999999999,20.290001,19,19.879999000000002,18.201183,58535300]
[42135,19.75,19.879999000000002,19.260000000000002,19.670000000000002,18.008918999999999,42093800]
[42142,19.579999999999998,19.760000000000002,18.350000000000001,18.75,17.166609000000001,53878400]
[42149,18.739999999999998,18.950001,18.149999999999999,18.530000999999999,16.965188999999999,50980600]
[42156,18.5,18.700001,18.09,18.700001,17.120830999999999,59443400]
[42163,18.66,18.989999999999998,18.399999999999999,18.739999999999998,17.250195999999999,70197900]
[42170,18.530000999999999,18.93,18.299999,18.870000999999998,17.369864,56953000]
[42177,18.98,19.239999999999998,18.75,19.139999,17.618397000000002,43999500]
[42184,19.100000000000001,19.34,18.91,19.149999999999999,17.627600000000001,50366300]
[42191,18.969999000000001,19.610001,18.950001,19.43,17.885342000000001,42435900]
[42198,19.57,19.889999,19.440000999999999,19.700001,18.133880999999999,51090600]
[42205,19.709999,19.850000000000001,18.91,18.959999,17.452705000000002,50917400]
[42212,18.93,19.48,18.389999,19.469999000000001,17.922163000000001,63138100]
[42219,19.350000000000001,20.059999000000001,19.32,19.379999000000002,17.839317000000001,50263200]
[42226,19.52,19.75,18.559999000000001,18.559999000000001,17.084505,66315800]
[42233,18.600000000000001,19.23,17.93,18.059999000000001,16.624255999999999,72084300]
[42240,17.350000000000001,19.350000000000001,16.959999,19.239999999999998,17.710445,91717800]
[42247,19,19.870000999999998,18.549999,19.850000000000001,18.271954000000001,102237100]
[42254,19.850000000000001,20.18,18.549999,18.860001,17.360658999999998,53263600]
[42261,18.899999999999999,19.77,18.68,19.469999000000001,18.060307999999999,94994300]
[42268,19.260000000000002,19.719999000000001,18.709999,19.299999,17.902616999999999,56586100]
[42275,19.32,20.120000999999998,19.049999,20.059999000000001,18.607593999999999,50723100]
[42282,20.329999999999998,20.459999,19.379999000000002,19.790001,18.357140999999999,61458900]
[42289,19.790001,19.790001,18.260000000000002,19.290001,17.893346999999999,94708500]
[42296,19.299999,20.040001,19.110001,19.77,18.338591000000001,52155500]
[42303,19.799999,19.870000999999998,18.700001,19.09,17.707823000000001,43116300]
[42310,19.09,19.790001,18.860001,18.969999000000001,17.596512000000001,41611500]
[42317,18.969999000000001,19.299999,18.200001,19.100000000000001,17.717099999999999,48333400]
[42324,19.059999000000001,19.450001,18.889999,19.350000000000001,17.948996999999999,40508800]
[42331,19.360001,19.5,18.440000999999999,18.57,17.225473000000001,56135000]
[42338,18.450001,19.079999999999998,18.399999999999999,18.540001,17.197648999999998,97599700]
[42345,18.639999,18.780000999999999,18.100000000000001,18.280000999999999,16.956469999999999,57473900]
[42352,18.25,18.84,17.649999999999999,17.799999,16.511225,51154500]
[42359,17.799999,18.299999,17.629999000000002,18.200001,16.882265,35536900]
[42366,18.120000999999998,18.290001,17.850000000000001,17.850000000000001,16.696743000000001,24418300]
[42373,17.73,17.73,16.850000000000001,17.07,15.967136999999999,57720600]
[42380,17.190000999999999,17.290001,15.99,16.59,15.518147000000001,65251700]
[42387,16.530000999999999,16.850000000000001,16.200001,16.850000000000001,15.761350999999999,57873900]
[42394,16.850000000000001,18.66,16.549999,18.66,17.454412000000001,80275400]
[42401,18.309999000000001,18.68,17.600000000000001,18.139999,16.968008000000001,69953700]
[42408,18.139999,18.139999,17.530000999999999,17.920000000000002,16.879819999999999,33278500]
[42415,18.079999999999998,18.639999,17.850000000000001,18.32,17.256601,52113800]
[42422,18.66,18.82,17.469999000000001,17.629999000000002,16.606650999999999,60791600]
[42429,17.899999999999999,19.200001,17.510000000000002,19.110001,18.000741999999999,107640600]
[42436,19.200001,19.389999,18.040001,18.219999000000001,17.162405,112489700]
[42443,18.25,18.889999,17.799999,18.420000000000002,17.350795999999999,90090300]
[42450,18.32,19.200001,18.32,19,17.897129,65680100]
[42457,19.149999999999999,19.57,18.799999,18.829999999999998,17.736993999999999,44331900]
[42464,18.510000000000002,18.959999,18.399999999999999,18.57,17.492090000000001,17490200]
[42471,18.200001,19.049999,18.200001,18.989999999999998,17.887706999999999,31693300]
[42478,18.989999999999998,19.450001,18.799999,19.16,18.047841999999999,39542400]
[42485,19.200001,19.530000999999999,19.049999,19.389999,18.264488,72957900]
[42492,19.350000000000001,19.709999,18.82,18.84,17.746417999999998,66876100]
[42499,18.780000999999999,19.260000000000002,18.600000000000001,18.760000000000002,17.671059,75244200]
[42506,18.600000000000001,18.860001,18.299999,18.540001,17.463829,50817900]
[42513,18.32,19.379999000000002,18.309999000000001,19.299999,18.179714000000001,52285400]
[42520,19.190000999999999,19.579999999999998,18.899999999999999,19.5,18.368103000000001,65665100]
[42527,19.48,19.600000000000001,18.719999000000001,18.719999000000001,17.633379000000001,58573700]
[42534,18.57,18.950001,18.299999,18.610001,17.529768000000001,69278000]
[42541,18.73,18.84,18.07,18.48,17.407312000000001,60935600]
[42548,18.280000999999999,19.219999000000001,18.219999000000001,19.219999000000001,18.104358999999999,76436900]
[42555,19.219999000000001,19.57,18.959999,19.399999999999999,18.273910999999998,52757200]
[42562,19.450001,19.450001,18.850000000000001,18.950001,17.850028999999999,54807400]
[42569,18.950001,19.459999,18.91,19.389999,18.387706999999999,47199400]
[42576,19.32,19.52,18.709999,18.799999,17.828205000000001,63191100]
[42583,18.889999,19.100000000000001,18.459999,19.100000000000001,18.112698000000002,53060700]
[42590,18.989999999999998,19.780000999999999,18.989999999999998,19.73,18.710135000000001,64320100]
[42597,19.670000000000002,20.09,19.629999000000002,19.850000000000001,18.823929,61442000]
[42604,19.850000000000001,19.889999,19.09,19.190000999999999,18.198046000000001,56681800]
[42611,19.16,19.870000999999998,18.989999999999998,19.84,18.814447000000001,83381800]
[42618,19.920000000000002,20,19.66,19.75,18.729099000000001,52410000]
[42625,19.600000000000001,19.84,19.25,19.43,18.425642,59156700]
[42632,19.579999999999998,19.82,19.290001,19.73,18.710135000000001,43505000]
[42639,19.610001,19.969999000000001,19.459999,19.82,18.795479,41838200]
[42646,19.709999,19.829999999999998,19.48,19.649999999999999,18.634266,62730700]
[42653,19.73,19.780000999999999,18.920000000000002,19.530000999999999,18.520472999999999,63054800]
[42660,19.48,19.860001,19.350000000000001,19.75,18.729099000000001,53751700]
[42667,19.719999000000001,19.809999000000001,18.719999000000001,19.100000000000001,18.112698000000002,71339600]
[42674,19.120000999999998,19.18,17.68,17.719999000000001,16.804030999999998,79716400]
[42681,17.940000999999999,18.23,17.389999,17.450001,16.689802,86074800]
[42688,17.389999,17.93,17.049999,17.32,16.565466000000001,54538300]
[42695,17.329999999999998,17.73,17.030000999999999,17.23,16.479385000000001,47846900]
[42702,17.25,17.77,16.260000000000002,16.709999,15.982039,93989400]
[42709,16.780000999999999,16.889999,16.299999,16.639999,15.915089999999999,55863100]
[42716,16.41,16.709999,16.010000000000002,16.68,15.953347000000001,91634900]
[42723,16.600000000000001,16.75,15.79,16,15.302970999999999,56990800]
[42730,16.02,16.399999999999999,16.02,16.399999999999999,15.899614,21974800]
[42737,16.34,16.75,16.260000000000002,16.459999,15.957784999999999,42646400]
[42744,16.459999,17.129999000000002,16.170000000000002,17.110001,16.587954,54775400]
[42751,17.139999,17.540001,16.799999,17.350000000000001,16.820630999999999,65961700]
[42758,17.309999000000001,17.469999000000001,17.02,17.32,16.791546,38694700]
[42765,17.239999999999998,17.43,16.889999,17.350000000000001,16.888811,44135600]
[42772,17.389999,17.389999,16.790001,17.139999,16.684391000000002,52683400]
[42779,17.209999,18.079999999999998,17.059999000000001,17.899999999999999,17.424188999999998,57030900]
[42786,17.98,18.59,17.780000999999999,17.84,17.365784000000001,46935800]
[42793,17.84,18.16,17.079999999999998,17.389999,16.927744000000001,40294400]
[42800,17.34,17.469999000000001,16.75,17.299999,16.840136999999999,76409800]
[42807,17.350000000000001,17.489999999999998,17.010000000000002,17.209999,16.752528999999999,49418100]
[42814,17.350000000000001,17.780000999999999,17.120000999999998,17.629999000000002,17.161363999999999,49940600]
[42821,17.530000999999999,18.370000999999998,17.5,18.239999999999998,17.755151999999999,49603400]
[42828,18.200001,18.239999999999998,17.77,18.049999,17.5702,45575100]
[42835,18.100000000000001,18.139999,17.399999999999999,17.760000000000002,17.28791,75087400]
[42842,17.799999,18.239999999999998,17.719999000000001,17.98,17.502061999999999,59367700]
[42849,18.149999999999999,18.399999999999999,17.959999,18.260000000000002,17.774619999999999,52669500]
[42856,18.260000000000002,19.23,18.260000000000002,18.899999999999999,18.397608000000002,65055800]
[42863,18.84,19.790001,18.77,19.690000999999999,19.166609000000001,65593400]
[42870,19.700001,19.920000000000002,18.049999,18.620000999999998,18.125050999999999,111203600]
[42877,18.440000999999999,19.139999,18.440000999999999,19.030000999999999,18.524152999999998,73263900]
[42884,19.030000999999999,19.030000999999999,18.309999000000001,18.57,18.07638,70559600]
[42891,18.52,19.209999,17.98,18.110001,17.628609000000001,78540000]
[42898,18.059999000000001,18.489999999999998,17.739999999999998,17.780000999999999,17.307379000000001,98772900]
[42905,17.84,18.32,17.66,18.239999999999998,17.755151999999999,65949100]
[42912,18.23,18.420000000000002,18.059999000000001,18.309999000000001,17.82329,52948900]
[42919,18.360001,18.440000999999999,17.719999000000001,18.02,17.69623,50869100]
[42926,18.049999,18.829999999999998,18,18.75,18.413115000000001,45519900]
[42933,18.799999,18.920000000000002,18.649999999999999,18.809999000000001,18.472034000000001,38618800]
[42940,18.82,19.41,18.75,19.100000000000001,18.756824000000002,54622900]
[42947,19.09,19.43,19.07,19.260000000000002,18.913951999999998,57080300]
[42954,19.25,19.579999999999998,19.16,19.52,19.169279,47802600]
[42961,19.5,19.91,19.459999,19.760000000000002,19.404966000000002,60226000]
[42968,19.760000000000002,19.969999000000001,19.620000999999998,19.850000000000001,19.493351000000001,59999800]
[42975,19.850000000000001,20,19.739999999999998,19.760000000000002,19.404966000000002,46112000]
[42982,19.760000000000002,20.370000999999998,19.600000000000001,20.100000000000001,19.738856999999999,65342300]
[42989,20.16,21.459999,20.129999000000002,21.459999,21.074421000000001,84956800]
[42996,21.42,21.700001,21.120000999999998,21.52,21.133344999999998,62462000]
[43003,21.52,21.6,20.83,21.040001,20.66197,69668100]
[43010,20.92,21.549999,20.48,21.07,20.691428999999999,75867300]
[43017,20.959999,22.700001,20.870000999999998,22.129999000000002,21.732384,90880700]
[43024,22.25,22.25,21.459999,21.530000999999999,21.143166000000001,54436300]
[43031,21.65,21.65,20.82,20.91,20.534303999999999,61192200]
[43038,20.870000999999998,21.219999000000001,20.43,20.6,20.229873999999999,69443300]
[43045,20.65,20.74,19.860001,20.209999,19.846879999999999,77738300]
[43052,20.200001,20.68,19.989999999999998,20.540001,20.170952,49192500]
[43059,20.540001,21.030000999999999,20.51,20.620000999999998,20.249516,40579900]
[43066,20.6,20.98,20.299999,20.450001,20.082571000000002,72314900]
[43073,20.49,21.1,20.360001,21.02,20.642327999999999,66779500]
[43080,21.049999,21.719999000000001,20.75,20.9,20.524483,100425000]
[43087,20.969999000000001,21.139999,20.459999,21.030000999999999,20.652149000000001,63373400]
[43094,21.030000999999999,21.469999000000001,20.91,21.280000999999999,21.212136999999998,23531100]
[43101,21.280000999999999,21.969999000000001,21.17,21.700001,21.630797999999999,42768100]
[43108,21.700001,21.940000999999999,21.440000999999999,21.6,21.531116000000001,42552200]
[43115,21.6,22.08,21.6,22,21.929839999999999,43784800]
[43122,21.889999,22.030000999999999,21.620000999999998,21.879999000000002,21.810223000000001,55572100]
[43129,21.799999,22.52,21.68,22.01,21.939807999999999,68395300]
[43136,21.84,22.030000999999999,21.1,21.49,21.49,81646600]

{"sheet":"TAP Stock Price","index":266,"n_rows":1979,"n_cols":7,"rows_kept":1979,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[29297,6.3125,6.5625,6.1875,6.25,3.35249,377800]
[29304,6.25,6.25,4.75,5.375,2.8831410000000002,479200]
[29311,5.6875,5.9375,5.4375,5.4375,2.9166669999999999,193000]
[29318,5.4375,6,5.375,5.75,3.0842909999999999,245200]
[29325,5.75,6,5.5,5.5,2.9501930000000001,268800]
[29332,5.5,6,5.5,5.6875,3.0507680000000001,377600]
[29339,5.6875,6.125,5.6875,5.875,3.1513429999999998,637200]
[29346,5.875,6.25,5.875,6,3.2183899999999999,235000]
[29353,6.5625,7.0625,6.5625,6.6875,3.5871650000000002,334800]
[29360,6.6875,6.9375,6.25,6.5,3.4865910000000002,311400]
[29367,6.5,6.875,6.375,6.625,3.553639,231600]
[29374,6.75,7.1875,6.75,6.875,3.6877390000000001,231800]
[29381,6.875,7.625,6.875,7.375,3.9559410000000002,371000]
[29388,7.375,7.625,7.1875,7.1875,3.8553670000000002,338200]
[29395,7.1875,7.4375,6.9375,6.9375,3.7212649999999998,159800]
[29402,6.9375,7,6.5625,6.75,3.6206909999999999,166200]
[29409,6.9375,7.25,6.9375,7.125,3.8218399999999999,242400]
[29416,7.3125,7.9375,7.3125,7.875,4.2241400000000002,978200]
[29423,7.9375,8.125,7.8125,7.8125,4.1906140000000001,920000]
[29430,7.8125,8,7.75,7.9375,4.2576640000000001,401000]
[29437,7.9375,8.375,7.875,8.25,4.4252890000000003,859800]
[29444,8.625,9.5,8.625,9.4375,5.0622629999999997,3097200]
[29451,9.125,9.375,8.75,9.25,4.9616879999999997,873200]
[29458,9.25,9.25,8.75,8.75,4.693486,437000]
[29465,8.75,9.125,8.75,9,4.8275889999999997,316800]
[29472,8.9375,9,8.8125,8.9375,4.7940620000000003,420600]
[29479,8.9375,9.625,8.9375,9.5,5.0957879999999998,495000]
[29486,9.5,9.625,9.5,9.5,5.0957879999999998,1180800]
[29493,9.25,9.6875,9.1875,9.625,5.1628360000000004,381800]
[29500,9.6875,10.25,9.6875,10.1875,5.4645599999999996,559000]
[29507,10.1875,10.25,9.75,9.75,5.2298859999999996,848600]
[29514,9.75,9.8125,9.5,9.5,5.0957879999999998,346600]
[29521,9.5,9.5625,9.3125,9.3125,4.9952120000000004,208200]
[29528,9.4375,9.875,9.4375,9.8125,5.2634109999999996,331000]
[29535,9.8125,9.9375,8.9375,9.125,4.8946360000000002,1057000]
[29542,9.1875,10.125,9.1875,9.9375,5.3304619999999998,1299800]
[29549,9.9375,10.0625,9.875,9.9375,5.3304619999999998,427600]
[29556,9.8125,9.9375,9.5625,9.5625,5.1293129999999998,656400]
[29563,9.25,9.25,8.25,8.3125,4.458812,349800]
[29570,8.25,8.375,7.875,8.125,4.3582380000000001,571800]
[29577,8.125,8.25,8.125,8.125,4.3582380000000001,185800]
[29584,8.0625,8.1875,7.875,8.125,4.3582380000000001,312800]
[29591,8.1875,8.3125,7.625,7.625,4.0900400000000001,528800]
[29598,7.6875,8,7.6875,7.875,4.2241400000000002,271600]
[29605,7.9375,8,7.6875,7.6875,4.1235660000000003,185200]
[29612,7.6875,7.75,7.5,7.625,4.0900400000000001,292200]
[29619,7.5625,7.5625,7.4375,7.5,4.0229910000000002,318200]
[29626,7.5,7.5625,7,7,3.7547920000000001,339800]
[29633,7,7,6.6875,6.6875,3.5871650000000002,861200]
[29640,6.6875,7.25,6.6875,7.0625,3.788316,588000]
[29647,7.125,7.1875,7,7,3.7547920000000001,339200]
[29654,7,7.125,6.9375,7,3.7547920000000001,860000]
[29661,7.3125,7.8125,7.3125,7.6875,4.1235660000000003,449600]
[29668,7.6875,7.6875,7.375,7.375,3.9559410000000002,415200]
[29675,7.375,7.5,7.375,7.375,3.9559410000000002,280400]
[29682,7.3125,7.5625,7.25,7.5,4.0229910000000002,211600]
[29689,7.5,7.625,7.4375,7.4375,3.989465,219800]
[29696,7.4375,7.5,7.375,7.375,3.9559410000000002,222600]
[29703,7.375,7.5,6.9375,6.9375,3.7212649999999998,368400]
[29710,6.9375,6.9375,6.75,6.8125,3.6542159999999999,223400]
[29717,6.8125,6.9375,6.75,6.875,3.6877390000000001,239400]
[29724,6.875,6.9375,6.75,6.8125,3.6542159999999999,235600]
[29731,6.8125,6.875,6.75,6.75,3.6206909999999999,155400]
[29738,6.75,7.25,6.75,7.1875,3.8553670000000002,1313200]
[29745,7.1875,7.5625,7.1875,7.25,3.88889,186600]
[29752,7.25,7.3125,6.9375,6.9375,3.7212649999999998,348200]
[29759,6.9375,7,6.875,6.875,3.6877390000000001,186400]
[29766,6.875,7.0625,6.875,7,3.7547920000000001,172200]
[29773,7,7.5625,7,7.0625,3.788316,346800]
[29780,7.0625,7.0625,6.8125,6.8125,3.6542159999999999,224200]
[29787,6.8125,6.9375,6.75,6.75,3.6206909999999999,407800]
[29794,6.75,6.8125,6.6875,6.6875,3.5871650000000002,159200]
[29801,6.6875,6.75,6.625,6.625,3.553639,337800]
[29808,6.625,6.75,6.5,6.5,3.4865910000000002,145400]
[29815,6.5,6.5625,6.5,6.5,3.4865910000000002,167600]
[29822,6.5,6.5,6.3125,6.3125,3.3860169999999998,190800]
[29829,6.3125,6.3125,6,6,3.2183899999999999,189600]
[29836,5.9375,5.9375,5.8125,5.875,3.1513429999999998,142200]
[29843,5.875,5.9375,5.6875,5.6875,3.0507680000000001,296000]
[29850,5.6875,5.75,5.375,5.375,2.8831410000000002,230400]
[29857,5.375,5.5625,5.3125,5.4375,2.9166669999999999,160800]
[29864,5.4375,5.5,5.375,5.375,2.8831410000000002,521600]
[29871,5.375,5.4375,5.25,5.3125,2.8496169999999998,308800]
[29878,5.3125,5.5625,5.25,5.5,2.9501930000000001,222400]
[29885,5.5,5.625,5.375,5.375,2.8831410000000002,76800]
[29892,5.4375,5.5,5.3125,5.3125,2.8496169999999998,84400]
[29899,5.3125,5.4375,5.0625,5.3125,2.8496169999999998,243800]
[29906,5.5625,6.0625,5.5625,6,3.2183899999999999,266600]
[29913,6,6.0625,5.875,5.875,3.1513429999999998,83400]
[29920,5.875,5.875,5.6875,5.75,3.0842909999999999,133000]
[29927,5.75,5.75,5.4375,5.4375,2.9166669999999999,187200]
[29934,5.4375,5.4375,5.25,5.25,2.816093,370000]
[29941,5.3125,5.4375,5.25,5.25,2.816093,205400]
[29948,5.25,5.3125,5.0625,5.1875,2.7825669999999998,403000]
[29955,5.1875,5.25,5.125,5.1875,2.7825669999999998,204000]
[29962,5.1875,5.25,5.125,5.125,2.7490420000000002,125200]
[29969,5.125,5.25,5.0625,5.0625,2.7155170000000002,267200]
[29976,5.0625,5.25,5,5.1875,2.7825669999999998,122400]
[29983,5.1875,5.1875,5,5,2.681994,57200]
[29990,5,5.125,4.9375,5,2.681994,143600]
[29997,5,5.4375,5,5.25,2.816093,131400]
[30004,5.25,5.3125,5.1875,5.1875,2.7825669999999998,567800]
[30011,5.1875,5.25,5.0625,5.0625,2.7155170000000002,139000]
[30018,5.0625,5.125,4.9375,5,2.681994,160600]
[30025,5,5.25,5,5.125,2.7490420000000002,65600]
[30032,5.125,5.5625,5.125,5.5,2.9501930000000001,157800]
[30039,5.875,6,5.625,5.625,3.0172409999999998,178800]
[30046,5.625,5.625,5.375,5.375,2.8831410000000002,70600]
[30053,5.375,6.125,5.3125,6,3.2183899999999999,439800]
[30060,6,6.5625,5.9375,6.375,3.4195410000000002,400400]
[30067,6.25,6.25,5.875,6.0625,3.2519149999999999,220600]
[30074,6.0625,6.3125,6,6.25,3.35249,143000]
[30081,6.25,6.5625,6.25,6.375,3.4195410000000002,196400]
[30088,6.25,6.25,5.75,5.875,3.1513429999999998,181600]
[30095,5.9375,6,5.5625,5.5625,2.9837159999999998,97800]
[30102,5.5625,5.6875,5.5,5.5,2.9501930000000001,151800]
[30109,5.3125,5.5625,5.1875,5.5,2.9501930000000001,185000]
[30116,5.5,5.625,5.375,5.4375,2.9166669999999999,211200]
[30123,5.4375,5.625,5.4375,5.4375,2.9166669999999999,160800]
[30130,5.4375,5.4375,5.25,5.375,2.8831410000000002,208400]
[30137,5.375,5.5,5.375,5.375,2.8831410000000002,401600]
[30144,5.375,5.5,5.25,5.25,2.816093,282200]
[30151,5.25,5.4375,5.25,5.3125,2.8496169999999998,386400]
[30158,5.3125,5.375,5.1875,5.25,2.816093,355600]
[30165,5.3125,5.375,5.3125,5.3125,2.8496169999999998,457600]
[30172,5.375,6.625,5.375,6,3.2183899999999999,1437600]
[30179,5.8125,5.875,5.6875,5.8125,3.1178180000000002,770600]
[30186,6,6.8125,6,6.5,3.4865910000000002,1555600]
[30193,5.9375,6.0625,5.75,6,3.2183899999999999,698400]
[30200,5.9375,5.9375,5.625,5.6875,3.0507680000000001,221400]
[30207,5.6875,5.75,5.4375,5.4375,2.9166669999999999,228600]
[30214,5.4375,5.8125,5.4375,5.6875,3.0507680000000001,356000]
[30221,5.8125,5.875,5.6875,5.6875,3.0507680000000001,284000]
[30228,5.6875,5.75,5.5,5.6875,3.0507680000000001,625800]
[30235,5.6875,5.6875,5.3125,5.375,2.8831410000000002,412800]
[30242,5.375,5.625,5.375,5.5,2.9501930000000001,1201600]
[30249,5.5,5.5,5.3125,5.3125,2.8496169999999998,555000]
[30256,5.375,6.75,5.375,6.625,3.553639,1746600]
[30263,6.625,7.5,6.125,7.3125,3.9224160000000001,2848600]
[30270,7.3125,7.3125,6.4375,6.75,3.6206909999999999,1305800]
[30277,6.75,6.875,6.625,6.8125,3.6542159999999999,500800]
[30284,6.8125,6.9375,6.5,6.5625,3.5201159999999998,487600]
[30291,6.5625,6.9375,6.0625,6.3125,3.3860169999999998,510200]
[30298,6.3125,6.3125,5.6875,5.875,3.1513429999999998,529000]
[30305,5.875,6.3125,5.5625,6.25,3.35249,508800]
[30312,6.25,6.3125,5.9375,6.125,3.2854399999999999,513600]
[30319,6.125,6.375,5.9375,6.25,3.35249,450400]
[30326,6.25,6.9375,6.125,6.75,3.6206909999999999,1244000]
[30333,6.75,7,6.6875,6.6875,3.5871650000000002,538000]
[30340,6.6875,6.9375,6.125,6.75,3.6206909999999999,425200]
[30347,6.75,7.0625,6.625,6.9375,3.7212649999999998,604200]
[30354,6.9375,7,6.6875,6.8125,3.6542159999999999,396000]
[30361,6.8125,6.8125,6.4375,6.5625,3.5201159999999998,424000]
[30368,6.5,6.75,6.3125,6.6875,3.5871650000000002,605400]
[30375,6.6875,7.4375,6.5625,7.375,3.9559410000000002,1258600]
[30382,7.375,7.875,7.375,7.75,4.1570910000000003,1986400]
[30389,7.75,7.75,7.25,7.5625,4.0565160000000002,1164000]
[30396,7.5625,7.5625,7.3125,7.5625,4.0565160000000002,718200]
[30403,7.5625,7.8125,7.5,7.625,4.0900400000000001,530600]
[30410,7.625,8.375,7.5,8.375,4.4923390000000003,2216200]
[30417,8.375,8.8125,8.3125,8.4375,4.5258649999999996,1622400]
[30424,8.4375,9.25,8.25,9.25,4.9616879999999997,2127800]
[30431,9.25,9.625,8.5625,9.625,5.1628360000000004,4716000]
[30438,9.625,10.25,9.125,10.0625,5.3975099999999996,3151400]
[30445,10.0625,10.1875,9.75,9.8125,5.2634109999999996,1529600]
[30452,9.8125,10.0625,9.125,9.9375,5.3304619999999998,1703200]
[30459,9.9375,10.8125,9.75,10.75,5.7662829999999996,3995000]
[30466,10.75,10.875,10.1875,10.875,5.8333329999999997,2029200]
[30473,10.875,10.875,10.375,10.4375,5.5986599999999997,1729400]
[30480,10.4375,10.875,10.25,10.25,5.4980849999999997,951400]
[30487,10.25,10.3125,9.1875,10.1875,5.4645599999999996,988600]
[30494,10.1875,10.375,9.5625,10.25,5.4980849999999997,901200]
[30501,10.25,10.375,9.5,9.75,5.2298859999999996,660600]
[30508,9.75,11.6875,9.625,11.625,6.2356350000000003,3113000]
[30515,11.625,12.9375,11.625,12.5625,6.7385089999999996,4815200]
[30522,12.5625,12.5625,10.875,11.3125,6.0680110000000003,1308400]
[30529,11.3125,11.75,11.0625,11.25,6.0344819999999997,791200]
[30536,11.25,12.125,11.125,12,6.4367809999999999,908600]
[30543,12,12.25,11.4375,12.0625,6.470307,1371000]
[30550,12.125,12.3125,11.8125,11.875,6.3697340000000002,630800]
[30557,11.875,12.8125,11.6875,12.75,6.8390820000000003,1919400]
[30564,12.75,13.1875,12.75,13,6.9731829999999997,1034400]
[30571,13,13.1875,12.75,13.0625,7.0067079999999997,874800]
[30578,13.0625,14.3125,13,14.3125,7.6772039999999997,1996800]
[30585,14.3125,14.5625,12.625,12.875,6.9061300000000001,1137400]
[30592,12.875,13.9375,12.75,13.8125,7.4090069999999999,1462000]
[30599,13.8125,13.875,10.75,11.8125,6.3362080000000001,2445400]
[30606,11.8125,12.375,11.3125,11.625,6.2356350000000003,902000]
[30613,11.625,11.9375,11.3125,11.6875,6.269158,492800]
[30620,11.6875,11.8125,9.375,9.5625,5.1293129999999998,1964800]
[30627,9.5625,10.8125,9,10.75,5.7662829999999996,3211400]
[30634,10.75,10.8125,9.6875,10,5.3639869999999998,1202600]
[30641,10,10.0625,9.5,9.5625,5.1293129999999998,860000]
[30648,9.5625,9.8125,9.375,9.375,5.0287369999999996,1695600]
[30655,9.375,9.875,9.1875,9.625,5.1628360000000004,1022200]
[30662,9.625,10.125,9.5,10.0625,5.3975099999999996,1453400]
[30669,10.0625,10.6875,10.0625,10.5,5.6321870000000001,773800]
[30676,10.5,10.5625,10.0625,10.125,5.4310349999999996,495400]
[30683,10.125,10.3125,9.875,10.1875,5.4645599999999996,794800]
[30690,10.1875,10.6875,10.125,10.5625,5.6657099999999998,1814000]
[30697,10.5625,10.8125,9.875,9.9375,5.3304619999999998,1028000]
[30704,9.9375,10.1875,9.625,9.8125,5.2634109999999996,876800]
[30711,9.8125,9.8125,9.25,9.375,5.0287369999999996,702600]
[30718,9.375,9.4375,7.8125,9.0625,4.8611149999999999,1304800]
[30725,9.0625,9.75,8,8.125,4.3582380000000001,2186400]
[30732,8.125,8.4375,8,8.375,4.4923390000000003,1490600]
[30739,8.375,8.4375,7.9375,8.125,4.3582380000000001,1183800]
[30746,8.125,8.1875,7.625,8,4.2911890000000001,1574400]
[30753,8,8.1875,7.875,8.0625,4.3247150000000003,1334600]
[30760,8.0625,8.0625,7.125,7.4375,3.989465,3556800]
[30767,7.4375,7.75,7.25,7.625,4.0900400000000001,1632200]
[30774,7.75,8.1875,7.6875,7.8125,4.1906140000000001,1539800]
[30781,7.8125,8.1875,7.5625,8,4.2911890000000001,496400]
[30788,8,8,7.125,7.25,3.88889,972600]
[30795,7.25,7.3125,7.0625,7.25,3.88889,953800]
[30802,7.25,7.5,7.1875,7.3125,3.9224160000000001,562800]
[30809,7.3125,8,7.0625,7.75,4.1570910000000003,1743400]
[30816,7.75,7.75,7.4375,7.5,4.0229910000000002,415000]
[30823,7.5,7.5,7.0625,7.1875,3.8553670000000002,850000]
[30830,7.1875,7.25,7,7.1875,3.8553670000000002,511600]
[30837,7.1875,7.25,7,7.125,3.8218399999999999,674000]
[30844,7.0625,7.0625,6.6875,6.8125,3.6542159999999999,1023400]
[30851,6.8125,6.9375,6.6875,6.9375,3.7212649999999998,930000]
[30858,6.9375,7.125,6.6875,6.875,3.6877390000000001,405600]
[30865,6.875,7,6.5625,6.75,3.6206909999999999,470000]
[30872,6.75,6.8125,6.375,6.4375,3.4530650000000001,841000]
[30879,6.4375,6.5,6,6.25,3.35249,1254600]
[30886,6.25,6.9375,6.25,6.75,3.6206909999999999,670600]
[30893,6.75,7.375,6.75,7.3125,3.9224160000000001,677200]
[30900,7.3125,7.375,6.8125,7.125,3.8218399999999999,489000]
[30907,7.125,7.1875,6.75,6.8125,3.6542159999999999,298000]
[30914,6.8125,7.25,6.625,6.9375,3.7212649999999998,524000]
[30921,6.9375,6.9375,6.6875,6.8125,3.6542159999999999,263400]
[30928,6.8125,6.875,6.6875,6.8125,3.6542159999999999,344200]
[30935,6.75,7.0625,6.75,7,3.7547920000000001,292800]
[30942,7.0625,7.875,7.0625,7.375,3.9559410000000002,1320800]
[30949,7.5,7.5625,7.25,7.25,3.88889,373000]
[30956,7.375,7.4375,7.0625,7.125,3.8218399999999999,739800]
[30963,7.25,7.4375,7.125,7.375,3.9559410000000002,175600]
[30970,7.5625,7.75,7.3125,7.5625,4.0565160000000002,356600]
[30977,7.5625,7.625,7.3125,7.375,3.9559410000000002,334600]
[30984,7.375,7.6875,7.3125,7.375,3.9559410000000002,412000]
[30991,7.5625,8,7.5,7.875,4.2241400000000002,684600]
[30998,7.875,8,7.75,7.875,4.2241400000000002,562400]
[31005,7.875,8.0625,7.875,8.0625,4.3247150000000003,333800]
[31012,8.0625,8.0625,7.75,7.8125,4.1906140000000001,316200]
[31019,7.8125,7.8125,7.625,7.6875,4.1235660000000003,310400]
[31026,7.75,7.75,7.6875,7.75,4.1570910000000003,247000]
[31033,7.75,8.125,7.75,8.0625,4.3247150000000003,416800]
[31040,8.0625,8.125,7.9375,7.9375,4.2576640000000001,305400]
[31047,8.0625,9,8.0625,8.875,4.7605370000000002,992800]
[31054,8.875,9,8.6875,8.9375,4.7940620000000003,852400]
[31061,9.0625,9.375,9.0625,9.1875,4.9281610000000002,1099600]
[31068,9.3125,9.5625,9.3125,9.5,5.0957879999999998,1008000]
[31075,9.5625,9.625,9.25,9.3125,4.9952120000000004,865200]
[31082,9.3125,9.3125,8.375,8.375,4.4923390000000003,817800]
[31089,8.375,8.625,8.1875,8.25,4.4252890000000003,662400]
[31096,8.25,8.3125,7.8125,7.875,4.2241400000000002,275200]
[31103,7.875,8.25,7.625,8.25,4.4252890000000003,569400]
[31110,8.25,8.25,7.4375,7.5625,4.0565160000000002,846800]
[31117,7.5625,7.5625,7.25,7.375,3.9559410000000002,273200]
[31124,7.5625,8,7.5625,7.8125,4.1906140000000001,461200]
[31131,7.8125,7.875,7.625,7.875,4.2241400000000002,258000]
[31138,7.875,8.125,7.875,7.9375,4.2576640000000001,170600]
[31145,7.9375,8.1875,7.75,8,4.2911890000000001,1115200]
[31152,8,8.0625,7.9375,8.0625,4.3247150000000003,227400]
[31159,8.0625,8.25,7.625,7.75,4.1570910000000003,811800]
[31166,7.8125,8.125,7.8125,8.0625,4.3247150000000003,469200]
[31173,8.125,8.25,8.125,8.25,4.4252890000000003,668800]
[31180,8.25,8.875,8.25,8.75,4.693486,2007200]
[31187,8.9375,9.0625,8.8125,9,4.8275889999999997,1769800]
[31194,9,9.25,8.875,9.25,4.9616879999999997,2004400]
[31201,9.25,9.25,9.1875,9.25,4.9616879999999997,902200]
[31208,9.25,9.3125,8.9375,9.0625,4.8611149999999999,1640800]
[31215,9.125,9.25,9.0625,9.25,4.9616879999999997,652400]
[31222,9.25,9.375,9.1875,9.1875,4.9281610000000002,1036000]
[31229,9.1875,9.5,9.0625,9.4375,5.0622629999999997,1384800]
[31236,9.4375,9.5625,9.4375,9.5,5.0957879999999998,1242400]
[31243,9.5625,10.75,9.5625,10.6875,5.7327589999999997,2821800]
[31250,10.75,10.875,10.125,10.25,5.4980849999999997,2712800]
[31257,10.25,10.6875,9.875,10.5625,5.6657099999999998,1892200]
[31264,10.625,10.6875,10.25,10.25,5.4980849999999997,1121800]
[31271,10.25,10.75,9.875,10.6875,5.7327589999999997,1710800]
[31278,10.6875,11.125,10.5,10.625,5.6992349999999998,1782200]
[31285,10.625,11.0625,10.5625,10.875,5.8333329999999997,2030200]
[31292,10.875,10.9375,10.5,10.5,5.6321870000000001,417600]
[31299,10.5,10.75,10.1875,10.3125,5.5316109999999998,2023400]
[31306,10.3125,10.5,10.0625,10.1875,5.4645599999999996,1317200]
[31313,10.1875,10.1875,9.6850000000000005,9.6850000000000005,5.1950209999999997,255600]
[31320,9.6875,9.8125,8.9375,9.125,4.8946360000000002,1187800]
[31327,9.125,9.25,8.1875,8.375,4.4923390000000003,2044000]
[31334,8.375,9.25,8.3125,8.6875,4.6599640000000004,1655400]
[31341,8.8125,8.8125,8.375,8.375,4.4923390000000003,949800]
[31348,8.5,8.625,8.375,8.375,4.4923390000000003,1351000]
[31355,8.375,8.5,8.375,8.4375,4.5258649999999996,397800]
[31362,8.5,9.5,8.5,9.3125,4.9952120000000004,1967200]
[31369,9.3125,9.375,9.0625,9.125,4.8946360000000002,631000]
[31376,9.125,9.5625,8.6875,9.375,5.0287369999999996,616600]
[31383,9.375,9.75,9.3125,9.4375,5.0622629999999997,2487200]
[31390,9.4375,10.25,9.4375,10.1875,5.4645599999999996,2646000]
[31397,10.1875,10.875,9.875,10.875,5.8333329999999997,796200]
[31404,10.875,10.9375,10.25,10.625,5.6992349999999998,433800]
[31411,10.625,10.9375,10.5,10.5625,5.6657099999999998,364000]
[31418,10.5625,11.6875,10.1875,10.75,5.7662829999999996,3333800]
[31425,10.75,11.5625,10.5625,11.375,6.1015370000000004,2651600]
[31432,11.375,11.5,10.75,11.25,6.0344819999999997,1052200]
[31439,11.25,11.875,11,11.25,6.0344819999999997,5441800]
[31446,11.25,11.75,11.0625,11.625,6.2356350000000003,1610400]
[31453,11.625,12.0625,11.625,11.9375,6.4032559999999998,1800600]
[31460,11.9375,12.625,11.9375,12.5,6.7049810000000001,1206800]
[31467,12.5,12.875,11.8125,12.75,6.8390820000000003,1903800]
[31474,12.75,13.375,12.6875,13.125,7.0402319999999996,1502600]
[31481,13.0625,13.9375,12.875,13.8125,7.4090069999999999,1377400]
[31488,13.8125,13.875,13.375,13.5,7.2413809999999996,1279800]
[31495,13.5,13.8125,13,13.75,7.3754780000000002,1304200]
[31502,13.75,13.8125,12.875,13,6.9731829999999997,1434000]
[31509,13,13.375,12.9375,12.9375,6.9396589999999998,1361000]
[31516,13.125,14.0625,13.125,13.8125,7.4090069999999999,2103000]
[31523,13.8125,13.875,13,13.6875,7.3419569999999998,1351200]
[31530,13.6875,14.875,13.625,14.3125,7.6772039999999997,2195400]
[31537,14.3125,14.5625,14.125,14.1875,7.6101549999999998,762800]
[31544,14.1875,14.4375,13.8125,13.8125,7.4090069999999999,1069200]
[31551,13.8125,14.6875,13.1875,14.4375,7.7442570000000002,1324000]
[31558,14.4375,15.0625,13.8125,15.0625,8.0795060000000003,1677600]
[31565,15.0625,15.125,14.6875,15,8.0459809999999994,1230400]
[31572,15,15.125,14,15.0625,8.0795060000000003,1121200]
[31579,15.0625,15.25,14.75,14.9375,8.012454,1202400]
[31586,14.9375,15.75,14.8125,15.625,8.3812280000000001,1875800]
[31593,15.625,15.8125,15.5,15.6875,8.4147569999999998,525600]
[31600,15.6875,15.8125,14.375,14.4375,7.7442570000000002,3107400]
[31607,14.3125,14.8125,13,14.6875,7.8783560000000001,1904200]
[31614,14.6875,15.375,14.4375,15.25,8.1800789999999992,1044200]
[31621,15.25,15.4375,14.5625,15,8.0459809999999994,729800]
[31628,15,15,14.5,14.5625,7.8113039999999998,552400]
[31635,14.625,15.625,14.5,15.1875,8.1465549999999993,776400]
[31642,15.1875,15.1875,13.6875,14,7.5095840000000003,1705400]
[31649,13.9375,14.0625,12.875,13.1875,7.0737579999999998,2170800]
[31656,13.1875,13.1875,12.375,12.75,6.8390820000000003,1943400]
[31663,12.625,12.625,11.6875,11.9375,6.4032559999999998,1573800]
[31670,11.9375,12.0625,11.1875,11.8125,6.3362080000000001,2150600]
[31677,11.75,12.875,11.375,12.125,6.5038289999999996,1156000]
[31684,12.1875,12.375,11.75,12.25,6.570881,744200]
[31691,12.125,12.875,12.125,12.625,6.7720339999999997,816800]
[31698,12.625,13.625,12.5,13.125,7.0402319999999996,481800]
[31705,13,13.375,12.375,13.1875,7.0737579999999998,586000]
[31712,13.1875,13.6875,12.9375,13,6.9731829999999997,569200]
[31719,13,13.0625,12.375,12.4375,6.6714589999999996,852400]
[31726,12.4375,12.6875,11.875,11.875,6.3697340000000002,1903800]
[31733,11.875,12.4375,11.8125,12.375,6.6379289999999997,1151800]
[31740,12.375,12.6875,12.3125,12.4375,6.6714589999999996,470600]
[31747,12.375,12.4375,12.0625,12.3125,6.6044049999999999,947600]
[31754,12.3125,12.3125,12,12.0625,6.470307,1012400]
[31761,12,12.375,11.875,12.3125,6.6044049999999999,769800]
[31768,12.3125,13.0625,12.25,12.5625,6.7385089999999996,766400]
[31775,12.5625,12.625,11.8125,12,6.4367809999999999,856400]
[31782,12.0625,12.8125,11.9375,12.75,6.8390820000000003,2734600]
[31789,12.6875,13.9375,12.6875,13.3125,7.1408050000000003,1021600]
[31796,13.3125,13.9375,13.1875,13.625,7.3084319999999998,1442600]
[31803,13.4375,13.625,12.625,12.8125,6.8726060000000002,1727800]
[31810,12.8125,13.625,12.75,13.1875,7.0737579999999998,1456800]
[31817,13.25,13.625,13.1875,13.4375,7.2078569999999997,1264400]
[31824,13.4375,13.875,13.375,13.5,7.2413809999999996,1611200]
[31831,13.5,13.5,12.4375,12.5625,6.7385089999999996,2120800]
[31838,12.5,13.125,12.4375,13.125,7.0402319999999996,1920400]
[31845,13.0625,13.5,13.0625,13.4375,7.2078569999999997,1096200]
[31852,13.4375,14.125,13.25,14.125,7.5766309999999999,1317400]
[31859,14.125,14.4375,13.8125,13.8125,7.4090069999999999,1941000]
[31866,13.875,14,12.875,14,7.5095840000000003,916600]
[31873,14.375,15,13.5625,14.5,7.7777789999999998,3151800]
[31880,14.5,14.9375,14.0625,14.875,7.9789300000000001,2554800]
[31887,14.875,14.875,13.3125,13.3125,7.1408050000000003,2240800]
[31894,13.375,13.9375,13,13.9375,7.4760549999999997,898400]
[31901,13.9375,14.1875,13.5625,13.5625,7.2749069999999998,1409600]
[31908,13.5625,13.9375,13.1875,13.1875,7.0737579999999998,1148200]
[31915,13.25,13.25,12.6875,12.8125,6.8726060000000002,719200]
[31922,12.8125,14.0625,12.8125,13.9375,7.4760549999999997,362600]
[31929,14,14.0625,11,11.4375,6.1350559999999996,5074800]
[31936,11.5625,12.0625,11.375,11.4375,6.1350559999999996,1384800]
[31943,11.5,12.125,11.25,12,6.4367809999999999,1761800]
[31950,12,12.125,11.375,11.375,6.1015370000000004,1239000]
[31957,11.375,11.5625,11.25,11.4375,6.1350559999999996,3163600]
[31964,11.375,11.4375,10.875,10.9375,5.8668610000000001,1720200]
[31971,10.875,12.1875,10.75,12.125,6.5038289999999996,2012800]
[31978,12.0625,12.3125,11.8125,12.1875,6.5373619999999999,1556000]
[31985,12.1875,12.9375,11.875,12.9375,6.9396589999999998,1732400]
[31992,12.875,12.875,12.1875,12.25,6.570881,1644000]
[31999,12.3125,12.375,11.9375,12.375,6.6379289999999997,2274400]
[32006,12.375,14.1875,11.9375,13.5,7.2413809999999996,2758600]
[32013,13.4375,13.5625,13.0625,13.125,7.0402319999999996,1671000]
[32020,13,13.125,12.25,12.4375,6.6714589999999996,1241000]
[32027,12.3125,12.4375,11.8125,12.4375,6.6714589999999996,651600]
[32034,12.3125,12.4375,11.5,11.5,6.1685819999999998,1095200]
[32041,11.625,12.875,11.5,11.8125,6.3362080000000001,1369600]
[32048,11.8125,12.5,11.75,12,6.4367809999999999,1128200]
[32055,12,12,11.125,11.4375,6.1350559999999996,746200]
[32062,11.3125,11.625,10.3125,10.3125,5.5316109999999998,1027600]
[32069,10.125,10.1875,8.875,9.6875,5.1963619999999997,1634800]
[32076,9.6875,10.375,8.375,10.125,5.4310349999999996,1351000]
[32083,10.0625,10.1875,9.3125,9.875,5.2969359999999996,686200]
[32090,9.875,9.9375,8.9375,9,4.8275889999999997,693800]
[32097,9,9.0625,8.625,8.9375,4.7940620000000003,646000]
[32104,8.9375,9.375,8.8125,8.875,4.7605370000000002,1069000]
[32111,8.75,8.875,8.125,8.5625,4.5929130000000002,1167200]
[32118,8.5,8.75,8.25,8.3125,4.458812,814000]
[32125,8.3125,8.875,8.3125,8.75,4.693486,1652400]
[32132,8.625,8.75,8.1875,8.3125,4.458812,968200]
[32139,8.25,8.625,8.25,8.4375,4.5258649999999996,813000]
[32146,8.5,9.75,8.4375,9.4375,5.0622629999999997,950600]
[32153,9.375,9.6875,9.125,9.6875,5.1963619999999997,741800]
[32160,9.625,9.6875,9.0625,9.1875,4.9281610000000002,1028000]
[32167,9.1875,9.625,9.125,9.625,5.1628360000000004,530800]
[32174,9.625,10.0625,9.625,10,5.3987689999999997,701200]
[32181,10,10,9.6875,9.8125,5.2975440000000003,591600]
[32188,9.75,10,9.6875,9.8125,5.2975440000000003,366600]
[32195,9.8125,10.0625,9.75,9.8125,5.2975440000000003,664000]
[32202,9.875,10.3125,9.8125,10.25,5.5337389999999997,665800]
[32209,10.1875,10.5,10.0625,10.0625,5.4325099999999997,614600]
[32216,10.125,10.5,10.0625,10.375,5.6012240000000002,371200]
[32223,10.3125,10.4375,10.1875,10.1875,5.4999969999999996,466000]
[32230,9.5625,10.25,9.5625,9.875,5.3312840000000001,566000]
[32237,9.8125,10.25,9.75,10.25,5.5337389999999997,392800]
[32244,10.1875,10.3125,9.9375,10,5.3987689999999997,594000]
[32251,10,10.375,9.75,9.875,5.3312840000000001,724200]
[32258,9.875,10.0625,9.75,9.8125,5.2975440000000003,508800]
[32265,9.875,9.875,9.4375,9.4375,5.1262369999999997,627200]
[32272,9.4375,9.5,9.1875,9.5,5.1601819999999998,511000]
[32279,9.5,9.5625,9.0625,9.1875,4.9904440000000001,311800]
[32286,9.125,9.375,9,9.3125,5.0583390000000001,675000]
[32293,9.3125,9.4375,9.1875,9.25,5.0243909999999996,630600]
[32300,9.25,9.4375,9.1875,9.4375,5.1262369999999997,1127400]
[32307,9.375,9.875,9.375,9.5625,5.1941360000000003,1108600]
[32314,9.5625,9.9375,9.375,9.8125,5.3299279999999998,882400]
[32321,9.8125,9.9375,9.5625,9.6875,5.2620290000000001,741200]
[32328,9.5625,9.75,9.4375,9.4375,5.1262369999999997,459600]
[32335,9.5,9.875,9.375,9.6875,5.2620290000000001,771800]
[32342,9.6875,9.8125,9.4375,9.4375,5.1262369999999997,796600]
[32349,9.4375,9.625,9.375,9.625,5.2280850000000001,504400]
[32356,9.625,9.8125,9.5,9.5625,5.1941360000000003,534600]
[32363,9.625,9.6875,9.5,9.5,5.1939130000000002,1438600]
[32370,9.5,9.6875,9.4375,9.625,5.2622540000000004,434200]
[32377,9.5625,9.6875,9.5625,9.5625,5.2280850000000001,1166200]
[32384,9.6875,10.3125,9.5625,9.9375,5.4331050000000003,712400]
[32391,9.9375,10.1875,9.75,10.0625,5.5014459999999996,748200]
[32398,10.0625,10.1875,9.875,10.1875,5.569788,465000]
[32405,10.1875,10.25,9.875,10,5.4672749999999999,363000]
[32412,9.875,10.125,9.875,10.0625,5.5014459999999996,935000]
[32419,10,10.0625,9.875,10.0625,5.5014459999999996,555800]
[32426,10,10.1875,9.9375,9.9375,5.4331050000000003,516800]
[32433,9.9375,10.1875,9.9375,10.125,5.535615,487200]
[32440,10.0625,10.125,9.9375,10.125,5.535615,450200]
[32447,10,10.1875,10,10.0625,5.5358309999999999,627000]
[32454,10.0625,10.3125,9.8125,9.8125,5.3982929999999998,876400]
[32461,9.9375,10,9.75,9.75,5.3639099999999997,538400]
[32468,9.75,9.8125,9.6875,9.75,5.3639099999999997,305400]
[32475,9.8125,9.8125,9.375,9.5,5.2263739999999999,705800]
[32482,9.4375,9.5,9.25,9.4375,5.1919880000000003,1248400]
[32489,9.4375,9.875,9.4375,9.8125,5.3982929999999998,801600]
[32496,9.75,10,9.75,9.9375,5.4670649999999998,549000]
[32503,9.875,10,9.75,10,5.5014459999999996,339400]
[32510,9.875,10,9.75,9.8125,5.3982929999999998,381000]
[32517,9.875,10.125,9.8125,10.0625,5.5358309999999999,468400]
[32524,10.0625,10.0625,9.625,9.625,5.29514,709800]
[32531,9.75,9.75,9.4375,9.4375,5.1919880000000003,673600]
[32538,9.5,9.5,9.3125,9.3125,5.123221,1182000]
[32545,9.4375,10.0625,9.375,9.375,5.1576069999999996,1159800]
[32552,9.375,9.75,9.3125,9.4375,5.1919880000000003,372600]
[32559,9.4375,9.5,9.125,9.125,5.0200680000000002,659200]
[32566,9.125,9.3125,9.125,9.1875,5.0544539999999998,867000]
[32573,9.125,9.25,9.0625,9.1875,5.0544539999999998,848400]
[32580,9.25,9.5625,9.1875,9.1875,5.0544539999999998,727600]
[32587,9.25,9.3125,9.125,9.25,5.0888400000000003,132600]
[32594,9.1875,9.5625,9.0625,9.1875,5.0544539999999998,670200]
[32601,9.125,9.5,9.125,9.4375,5.1919880000000003,787800]
[32608,9.4375,9.5,9.3125,9.375,5.1576069999999996,940200]
[32615,9.3125,9.375,8.9375,9,4.9513020000000001,864400]
[32622,8.9375,9.0625,8.6875,8.9375,4.9169179999999999,938600]
[32629,8.9375,9.125,8.875,9.0625,4.985684,563200]
[32636,9.0625,9.125,8.875,9.0625,4.985684,484200]
[32643,9,9.3125,9,9.3125,5.123221,307800]
[32650,9.3125,9.5,9.1875,9.3125,5.123221,450600]
[32657,9.1875,9.4375,9.125,9.4375,5.227309,325200]
[32664,9.3125,9.4375,9.125,9.3125,5.158074,585200]
[32671,9.1875,9.5625,9.125,9.25,5.123456,1867800]
[32678,9.25,10.3125,9.1875,10,5.5388710000000003,2399800]
[32685,10,10.125,9.125,9.3125,5.158074,1589600]
[32692,9.375,9.6875,9.25,9.5,5.261927,662400]
[32699,9.5,9.625,9.25,9.375,5.1926920000000001,357800]
[32706,9.3125,9.625,9.25,9.4375,5.227309,690200]
[32713,9.4375,9.5,9.375,9.4375,5.227309,213600]
[32720,9.375,11.9375,9.375,11.4375,6.3350850000000003,6401800]
[32727,11.5,11.9375,11.1875,11.75,6.5081759999999997,1745400]
[32734,11.6875,11.9375,11.6875,11.75,6.5081759999999997,1064600]
[32741,11.875,11.875,9.75,9.9375,5.5042549999999997,1940400]
[32748,9.9375,10.6875,9.9375,10.5625,5.8872280000000003,1088400]
[32755,10.75,10.875,10.375,10.625,5.9220660000000001,878800]
[32762,10.5,11,10.5,11,6.1310760000000002,822600]
[32769,10.9375,11.1875,10.9375,11.125,6.2007500000000002,1155200]
[32776,11.1875,12.1875,11.1875,11.625,6.4794320000000001,2446400]
[32783,11.4375,11.5625,11.125,11.375,6.34009,1007400]
[32790,11.375,11.8125,11.25,11.3125,6.3052549999999998,987000]
[32797,11,11.1875,10.3125,10.875,6.0614059999999998,1116200]
[32804,10.75,10.875,9.3125,9.625,5.3646940000000001,2290600]
[32811,9.6875,10,9.625,9.9375,5.5388710000000003,1171000]
[32818,9.8125,10.375,9.75,10.25,5.7130510000000001,450000]
[32825,10.25,10.375,10,10.25,5.7130510000000001,462400]
[32832,10.1875,10.25,10,10,5.5737069999999997,347200]
[32839,10,10.875,10,10.875,6.0995309999999998,660400]
[32846,10.75,11,10.625,10.75,6.0294179999999997,501200]
[32853,10.625,10.75,9.5625,9.75,5.4685439999999996,744200]
[32860,9.75,9.875,9.4375,9.5,5.3283209999999999,502000]
[32867,9.5,9.9375,9.4375,9.875,5.538653,307600]
[32874,9.9375,10.6875,9.8125,10.1875,5.713921,730600]
[32881,10.3125,10.6875,9.9375,10.25,5.748977,1170600]
[32888,10.3125,10.375,9.5,9.75,5.4685439999999996,635200]
[32895,9.75,9.875,8.9375,8.9375,5.0128310000000003,917000]
[32902,9.0625,10,8.6875,9.9375,5.5737069999999997,854400]
[32909,9.8125,10,9.625,9.625,5.3984350000000001,541000]
[32916,9.625,10.125,9.3125,9.9375,5.5737069999999997,453000]
[32923,9.875,9.9375,9.375,9.375,5.2582120000000003,300000]
[32930,9.375,9.4375,9,9.1875,5.185873,548000]
[32937,9.1875,9.1875,8.75,9.0625,5.1153170000000001,805200]
[32944,9,9.375,8.8125,9.3125,5.2564270000000004,875400]
[32951,9.1875,9.25,8.5625,8.75,4.9389250000000002,1362000]
[32958,8.875,9.25,8.75,9.0625,5.1153170000000001,551400]
[32965,8.875,9.5,8.75,9.5,5.36226,1015000]
[32972,9.5,10.125,9.375,9.8125,5.538653,889600]
[32979,9.875,10.3125,9.3125,10.1875,5.7503200000000003,1991200]
[32986,10.3125,11.625,10.1875,10.875,6.1383799999999997,3797400]
[32993,10.75,11.6875,10.75,11.4375,6.4558780000000002,2457800]
[33000,11.4375,11.625,11.3125,11.5,6.4911640000000004,1638800]
[33007,11.5625,11.8125,11.5625,11.6875,6.596991,1712600]
[33014,11.5,12.3125,11.5,11.875,6.702826,1638600]
[33021,11.875,13,11.875,12.8125,7.2688940000000004,2577200]
[33028,12.8125,12.8125,11.875,12.1875,6.9143129999999999,1801800]
[33035,12.1875,12.75,12.125,12.25,6.9497749999999998,1135800]
[33042,12.125,13.4375,12,13.1875,7.4816440000000002,2598800]
[33049,13.3125,13.4375,12.375,13.1875,7.4816440000000002,3176400]
[33056,13.25,13.375,12.625,12.625,7.1625220000000001,1506400]
[33063,12.625,13.125,12.5625,12.9375,7.3398130000000004,2907600]
[33070,12.9375,13.6875,12.3125,12.5,7.0916059999999996,2003000]
[33077,12.5,12.9375,11.6875,12.25,6.9497749999999998,1507200]
[33084,12.1875,12.4375,11.1875,11.25,6.3824449999999997,1071000]
[33091,10.9375,12.0625,9.9375,11.3125,6.4179009999999996,2095000]
[33098,11.25,12.75,11.125,11.75,6.6661099999999998,1955200]
[33105,11.875,11.9375,10.375,11.375,6.45336,1520200]
[33112,11.6875,13,11.625,12.375,7.0206879999999998,2438400]
[33119,12.1875,12.5625,12,12.4375,7.0951320000000004,1065200]
[33126,12.625,12.9375,11.8125,11.875,6.7742469999999999,1703200]
[33133,11.6875,12.125,11.1875,11.9375,6.8098989999999997,1514600]
[33140,11.75,12.375,11.5625,12.0625,6.8812090000000001,2363200]
[33147,12.3125,12.6875,11.875,12.0625,6.8812090000000001,1476800]
[33154,12,12,10.25,11.0625,6.3107449999999998,1235800]
[33161,11.375,12.3125,11.25,12.125,6.9168589999999996,2056200]
[33168,11.9375,12.4375,11.8125,12.125,6.9168589999999996,1012600]
[33175,12.125,12.3125,11.875,12.25,6.9881700000000002,912400]
[33182,12.1875,12.3125,9.375,9.8125,5.5976679999999996,2805800]
[33189,9.9375,10.25,9,9.375,5.3480889999999999,2510200]
[33196,9.5,9.6875,8.8125,9,5.1341640000000002,1625600]
[33203,8.75,9.3125,8.5625,9.25,5.2767860000000004,2260800]
[33210,9.4375,10.6875,9.3125,10.5625,6.0676490000000003,2339400]
[33217,10.5625,10.6875,9.9375,9.9375,5.7086170000000003,1971800]
[33224,9.9375,10.3125,9.8125,10,5.7445209999999998,796200]
[33231,10,10.0625,9.5,9.5625,5.4931970000000003,693800]
[33238,9.5625,10.25,9.5,9.9375,5.7086170000000003,2440200]
[33245,9.75,9.875,8.875,9.625,5.5290999999999997,2095000]
[33252,9.4375,10.8125,9.4375,10.8125,6.2112629999999998,1633200]
[33259,10.6875,10.875,10.25,10.8125,6.2112629999999998,1017000]
[33266,10.6875,11,10.5,10.5625,6.0676490000000003,906400]
[33273,10.625,10.9375,10.375,10.4375,5.995844,1426400]
[33280,10.4375,11.1875,10.3125,11.1875,6.426685,1196600]
[33287,10.75,10.875,10.1875,10.1875,5.8522309999999997,706600]
[33294,10.3125,10.8125,10.25,10.625,6.1401000000000003,738600]
[33301,10.625,11.9375,10.3125,11.625,6.7179919999999997,2335000]
[33308,11.75,11.8125,11,11.5625,6.6818770000000001,1468800]
[33315,11.5625,12,11.3125,11.9375,6.8985849999999997,1078400]
[33322,12,12.125,11.4375,11.4375,6.6096399999999997,913000]
[33329,11.25,11.375,10.625,11.375,6.5735200000000003,1192400]
[33336,11.375,11.5625,10.875,11.125,6.4290459999999996,871800]
[33343,11.0625,11.25,9.3125,10.0625,5.8150389999999996,4610800]
[33350,10,11.125,9.9375,11.125,6.4290459999999996,953200]
[33357,11.3125,11.375,10.9375,11.25,6.5012860000000003,1452400]
[33364,11.125,11.3125,10.0625,10.375,5.9956290000000001,1925600]
[33371,10.5,10.8125,10.25,10.5,6.0678650000000003,562600]
[33378,10.625,12,10.4375,11.5,6.6457579999999998,1267000]
[33385,11.5,11.75,11.5,11.75,6.8275389999999998,1251000]
[33392,11.75,11.8125,11.5,11.5,6.6822689999999998,796600]
[33399,11.5,11.625,10.875,11.0625,6.4280549999999996,513000]
[33406,11.125,11.4375,9.9375,10.5,6.1012050000000002,1290000]
[33413,10.4375,11.3125,10.3125,11.1875,6.5006890000000004,619400]
[33420,11.1875,11.3125,10.875,11,6.3917419999999998,424800]
[33427,11.0625,11.75,10.9375,11.4375,6.6459570000000001,707600]
[33434,11.3125,11.8125,10.75,11.6875,6.7912249999999998,1541400]
[33441,11,11.125,9.8125,9.875,5.7380389999999997,2320400]
[33448,9.9375,10.5625,9.875,10.5,6.1012050000000002,1167800]
[33455,10.5625,10.5625,10,10.125,5.883305,774400]
[33462,10.0625,10.3125,9.9375,9.9375,5.7743529999999996,1307600]
[33469,9.375,10.25,9.25,9.75,5.6654059999999999,1507800]
[33476,9.6875,10.0625,9.5,9.9375,5.7743529999999996,898800]
[33483,9.9375,10.125,9.75,9.75,5.7019580000000003,910000]
[33490,9.8125,9.875,9.6875,9.8125,5.7385060000000001,752600]
[33497,9.6875,9.8125,9.3125,9.4375,5.5191980000000003,1321200]
[33504,9.4375,9.75,8.875,9.0625,5.2998950000000002,1872200]
[33511,9,9.4375,8.875,9.25,5.4095459999999997,540000]
[33518,9.3125,9.3125,8.6875,8.9375,5.2267929999999998,1558000]
[33525,8.9375,9.5625,8.75,9.5625,5.5923030000000002,1128400]
[33532,9.5625,9.5625,8.75,9.1875,5.3729979999999999,1369800]
[33539,9.4375,9.5,8.9375,9,5.2633450000000002,1481200]
[33546,8.9375,9.4375,8.9375,9.4375,5.5191980000000003,1165000]
[33553,9.5625,10.5625,9.5625,9.8125,5.7385060000000001,2871200]
[33560,9.6875,10.0625,9.5,9.5625,5.5923030000000002,1645400]
[33567,9.625,9.8125,9.5,9.625,5.6656430000000002,1249600]
[33574,9.5625,10.375,9.4375,10,5.8863810000000001,1360400]
[33581,10.1875,10.1875,9.4375,9.75,5.7392219999999998,1841600]
[33588,9.75,10.5,9.625,10.1875,5.9967569999999997,1571400]
[33595,10.25,10.8125,10.125,10.4375,6.1439130000000004,1146200]
[33602,10.5,10.6875,10.3125,10.4375,6.1439130000000004,1039000]
[33609,10.3125,10.5,9.6875,10.25,6.0335419999999997,1862200]
[33616,10.125,10.75,10,10.625,6.2542809999999998,1752000]
[33623,10.625,11.0625,10.625,10.8125,6.3646520000000004,1351400]
[33630,10.875,11.125,10.4375,10.4375,6.1439130000000004,1098600]
[33637,10.5625,10.875,10,10.5,6.1807020000000001,1636000]
[33644,10.625,10.875,9.5625,9.5625,5.6288530000000003,1479200]
[33651,9.75,9.75,8.9375,9,5.2977460000000001,1887800]
[33658,9.125,10.4375,8.9375,9.625,5.6656430000000002,1867200]
[33665,9.75,9.75,9.375,9.5625,5.6682170000000003,1046200]
[33672,9.5625,9.5625,9.125,9.1875,5.4459330000000001,652400]
[33679,9.3125,9.5,9,9.375,5.5570750000000002,847600]
[33686,9.25,9.375,8.9375,9.125,5.408887,661000]
[33693,9.0625,9.1875,8.875,9,5.3347930000000003,707400]
[33700,9,9.125,8.875,8.875,5.2606979999999997,646600]
[33707,8.875,9.3125,8.75,9.25,5.4829819999999998,997800]
[33714,9.25,9.25,8.5,9,5.3347930000000003,772600]
[33721,9.125,9.1875,8.9375,9.125,5.408887,498400]
[33728,9.125,9.1875,8.9375,8.9375,5.2977460000000001,640800]
[33735,8.9375,10.3125,8.9375,9.875,5.8534490000000003,1574600]
[33742,9.9375,10.1875,9.125,9.9375,5.8905010000000004,1019000]
[33749,9.875,10.125,9.8125,9.9375,5.9273160000000003,908400]
[33756,10.0625,10.375,9.875,9.9375,5.9273160000000003,1082600]
[33763,9.875,10.125,9.875,9.9375,5.9273160000000003,682400]
[33770,10.0625,10.0625,9.5625,9.6875,5.7782020000000003,842200]
[33777,9.625,9.875,9,9.875,5.8900360000000003,698600]
[33784,9.875,9.875,9.5,9.625,5.7409220000000003,373000]
[33791,9.6875,9.6875,9.125,9.5,5.6663639999999997,726200]
[33798,9.5,9.625,9.1875,9.3125,5.5545280000000004,509800]
[33805,9.25,9.9375,9.125,9.8125,5.8527570000000004,783600]
[33812,9.75,9.8125,9.4375,9.75,5.8154769999999996,478400]
[33819,9.625,9.875,9.5,9.5,5.6663639999999997,400200]
[33826,9.6875,9.75,9.5,9.75,5.8154769999999996,360600]
[33833,9.5625,9.75,9.4375,9.5,5.6663639999999997,366800]
[33840,9.4375,10,9.4375,9.875,5.8900360000000003,869400]
[33847,9.875,10.3125,9.6875,9.875,5.9293009999999997,1070800]
[33854,9.75,9.9375,9.75,9.75,5.854247,671000]
[33861,9.75,9.9375,9.375,9.8125,5.8917760000000001,842000]
[33868,9.75,10,9.5,9.625,5.7791949999999996,657400]
[33875,9.625,9.6875,9.5,9.5625,5.7416660000000004,568600]
[33882,9.5,10.125,9.3125,9.375,5.6290849999999999,983200]
[33889,9.5,9.75,9.375,9.5625,5.7416660000000004,273000]
[33896,9.4375,10,9.25,9.875,5.9293009999999997,587000]
[33903,9.75,10.375,9.75,10.375,6.2295210000000001,656600]
[33910,10.375,10.375,9.5625,9.75,5.854247,671600]
[33917,9.75,9.875,9.5625,9.625,5.7791949999999996,600600]
[33924,9.625,10.75,9.625,10.75,6.4546830000000002,1579800]
[33931,10.625,10.8125,10.3125,10.4375,6.2670500000000002,502000]
[33938,10.3125,10.8125,10,10.625,6.4169349999999996,1111800]
[33945,10.625,11.4375,7.875,8.375,5.0580569999999998,4397200]
[33952,8.375,8.625,7.75,8,4.8315780000000004,2312800]
[33959,8.0625,8.3125,7.9375,8.125,4.9070679999999998,978800]
[33966,8,8.375,8,8.25,4.9825629999999999,821600]
[33973,8.125,8.25,7.75,7.75,4.6805870000000001,1281400]
[33980,7.9375,8.4375,7.75,8.3125,5.020308,982600]
[33987,8.125,8.375,7.875,8.1875,4.9448169999999996,1150400]
[33994,8.1875,8.375,8,8.375,5.0580569999999998,870200]
[34001,8.375,8.5,8.25,8.4375,5.0958040000000002,1323200]
[34008,8.4375,8.4375,7.75,8.25,4.9825629999999999,1428000]
[34015,8.25,8.25,7.8125,7.8125,4.718337,584400]
[34022,7.75,8.375,7.75,8.375,5.0580569999999998,799600]
[34029,8.25,8.375,8.0625,8.125,4.946644,1332000]
[34036,8.25,8.3125,8.0625,8.1875,4.9846940000000002,986800]
[34043,8.1875,8.5625,7.9375,8.3125,5.0607990000000003,1537400]
[34050,8.3125,8.875,8.1875,8.8125,5.3652059999999997,1028400]
[34057,8.8125,9,8.6875,8.75,5.3271519999999999,1364800]
[34064,8.75,8.875,8,8.75,5.3271519999999999,1179600]
[34071,8.75,9.0625,8.6875,9.0625,5.5174089999999998,541000]
[34078,9.0625,9.0625,8.4375,8.5,5.1749499999999999,879200]
[34085,8.4375,8.8125,8.3125,8.6875,5.2891029999999999,729600]
[34092,8.8125,9.1875,8.6875,8.8125,5.3652059999999997,1337000]
[34099,8.75,8.875,8.4375,8.5625,5.2129989999999999,1115800]
[34106,8.5625,8.75,8.4375,8.625,5.2510519999999996,795800]
[34113,8.625,9.375,8.5,8.875,5.403257,1366600]
[34120,8.8125,9,8.5625,8.625,5.2893809999999997,485800]
[34127,8.75,9.3125,8.625,9.125,5.5960109999999998,1036600]
[34134,9.125,9.4375,8.9375,9.4375,5.7876539999999999,1444600]
[34141,9.375,9.75,9.3125,9.5625,5.8643130000000001,872400]
[34148,9.75,9.9375,9.0625,9.4375,5.7876539999999999,794600]
[34155,9.4375,9.5625,9.125,9.1875,5.634341,1320200]
[34162,9.125,9.5,9.0625,9.5,5.8259850000000002,1337800]
[34169,9.4375,9.5625,9.1875,9.4375,5.7876539999999999,1532600]
[34176,9.5625,9.5625,9.3125,9.4375,5.7876539999999999,720000]
[34183,9.5625,10.125,9.25,9.5,5.8259850000000002,1679400]
[34190,9.375,9.5625,9.125,9.4375,5.7876539999999999,349600]
[34197,9.3125,10.4375,9.3125,10.3125,6.3242560000000001,1561400]
[34204,10.25,10.6875,9.625,9.6875,5.9409720000000004,2847400]
[34211,9.75,9.875,9.625,9.6875,5.9761230000000003,764600]
[34218,9.6875,10.125,9.5625,10.125,6.2460149999999999,1221200]
[34225,9.9375,10.375,9.9375,10.3125,6.3616809999999999,2167400]
[34232,10.1875,10.375,10.0625,10.25,6.3231250000000001,1937200]
[34239,10.25,10.8125,10.25,10.8125,6.6701280000000001,966200]
[34246,10.875,11.3125,10.4375,10.4375,6.4387920000000003,1828200]
[34253,10.625,10.9375,10.4375,10.75,6.6315710000000001,542400]
[34260,10.75,10.875,10.1875,10.75,6.6315710000000001,1035000]
[34267,10.75,10.875,10.25,10.4375,6.4387920000000003,769400]
[34274,10.3125,10.4375,8,8.5,5.2435669999999996,2043000]
[34281,8.5,8.9375,8.3125,8.5,5.2435669999999996,1004000]
[34288,8.6875,8.6875,8,8.375,5.1664580000000004,1148000]
[34295,8.1875,8.875,8.1875,8.875,5.474901,404000]
[34302,8.6875,8.875,8.4375,8.6875,5.398352,384800]
[34309,8.4375,8.625,7.875,7.875,4.893472,1042200]
[34316,8.0625,8.0625,7.5,7.8125,4.854635,1734600]
[34323,7.6875,8.25,7.6875,7.875,4.893472,596800]
[34330,7.875,8.5,7.875,8.125,5.0488200000000001,805800]
[34337,8.1875,8.4375,7.8125,8.0625,5.0099830000000001,681400]
[34344,8.125,8.25,7.75,7.9375,4.9323090000000001,591200]
[34351,7.75,8,7.4375,7.8125,4.854635,1950200]
[34358,7.75,8.0625,7.625,7.9375,4.9323090000000001,1588600]
[34365,7.9375,8,7.5625,7.75,4.8157959999999997,1043400]
[34372,7.625,8.125,7.625,8,4.9711449999999999,514800]
[34379,8.0625,8.6875,7.75,8.5,5.2818440000000004,1872800]
[34386,8.5,9.3125,8.5,9.125,5.6702120000000003,1109600]
[34393,9.0625,9.5,9.0625,9.25,5.7901800000000003,2049200]
[34400,9.25,9.5625,9.25,9.4375,5.907546,815200]
[34407,9.375,9.625,9.3125,9.4375,5.907546,2450200]
[34414,9.4375,9.5625,9.125,9.25,5.7901800000000003,874000]
[34421,9.25,9.375,8.75,9.0625,5.6728120000000004,1947400]
[34428,8.75,9.625,8.75,8.875,5.5554439999999996,1855200]
[34435,8.875,9.125,8.7734000000000005,8.9609000000000005,5.6092149999999998,1623600]
[34442,9.125,9.5,8.8125,9.25,5.7901800000000003,738600]
[34449,9.5,9.5625,9.25,9.3125,5.8293020000000002,995800]
[34456,9.5625,9.625,9.25,9.375,5.8684240000000001,484400]
[34463,9.375,9.6875,9.25,9.3125,5.8293020000000002,1423600]
[34470,9.25,9.9375,9.25,9.625,6.0249139999999999,854600]
[34477,9.625,10.125,9.3125,10,6.2596569999999998,1015400]
[34484,9.875,10,9.625,9.75,6.1438490000000003,1025600]
[34491,9.875,9.875,9.4375,9.875,6.22262,412800]
[34498,9.75,10.0625,9.5,10,6.3013880000000002,764200]
[34505,9.9375,10,9.4375,9.5625,6.0256999999999996,669600]
[34512,9.4375,9.5625,8.5625,8.5859000000000005,5.4103060000000003,495400]
[34519,8.5625,8.875,8.4375,8.4375,5.3167949999999999,345200]
[34526,8.5625,9.75,8.5625,9.625,6.0650829999999996,671800]
[34533,9.5,10.4375,9.5,10.125,6.3801540000000001,1286200]
[34540,10.3125,10.3125,9.8125,10,6.3013880000000002,507600]
[34547,10,10.1875,9.5,9.875,6.22262,598600]
[34554,9.75,10.375,9.75,10.125,6.3801540000000001,1143600]
[34561,10.125,10.125,9.6875,9.6875,6.1044669999999996,440800]
[34568,9.8125,10.125,9.625,10.03125,6.3210769999999998,462000]
[34575,9.875,10.1875,9.8125,9.9375,6.3014780000000004,646600]
[34582,9.75,10.125,9.75,9.9375,6.3014780000000004,241800]
[34589,9.7734000000000005,10.25,9.75,9.9375,6.3014780000000004,663400]
[34596,9.9375,10.0625,9.1875,9.375,5.9447929999999998,524400]
[34603,9.1875,9.6875,9.15625,9.25,5.8655280000000003,437400]
[34610,9.375,9.5,9.125,9.1875,5.8258939999999999,555600]
[34617,9.1875,9.21875,8.5,8.75,5.54847,729600]
[34624,8.75,9.25,8.625,9,5.7070020000000001,834400]
[34631,8.75,9,8.4375,8.5625,5.4295770000000001,851000]
[34638,8.5625,8.875,8.3125,8.3125,5.2710489999999997,1044400]
[34645,8.3125,8.625,8.25,8.5,5.389945,937600]
[34652,8.625,8.625,8.125,8.5,5.389945,1052200]
[34659,8.5,8.5,8,8.1875,5.191783,445800]
[34666,8.25,8.5,7.75,8,5.11191,643400]
[34673,7.9375,8.125,7.6875,7.9375,5.071974,570600]
[34680,7.96875,8,7.75,7.8125,4.9920999999999998,666600]
[34687,7.9375,8,7.375,7.9375,5.071974,1726600]
[34694,8,8.625,7.8125,8.375,5.3515319999999997,453600]
[34701,8.375,8.5625,7.84375,8,5.11191,758800]
[34708,8,8,7.75,7.8125,4.9920999999999998,695200]
[34715,8,8.5,7.8125,8.28125,5.2916249999999998,544000]
[34722,8.125,8.25,7.875,8.0625,5.1518459999999999,723600]
[34729,8.125,8.375,7.9375,8,5.11191,366000]
[34736,8.25,8.5,8,8.3125,5.3115959999999998,376400]
[34743,8.375,8.53125,7.875,8.4375,5.3914669999999996,883800]
[34750,8.375,8.375,8,8.25,5.2716580000000004,480600]
[34757,8.25,8.25,7.9375,8.0625,5.1914759999999998,626800]
[34764,8.125,8.25,7.90625,8.125,5.2317200000000001,719600]
[34771,8.125,8.3125,8,8,5.1512320000000003,1085600]
[34778,8.1875,8.1875,7.5625,7.6875,4.9500120000000001,1729000]
[34785,7.6875,8.375,7.5625,8.1875,5.2719659999999999,1360400]
[34792,8.3125,8.3125,8.0625,8.25,5.312208,1239800]
[34799,8.125,8.4375,8.125,8.375,5.3926970000000001,354400]
[34806,8.25,8.5,7.9375,8.25,5.312208,1468000]
[34813,8.125,8.375,8,8.1875,5.2719659999999999,806400]
[34820,8.1875,8.375,8.0625,8.25,5.312208,477800]
[34827,8.3125,8.5,8.1875,8.3125,5.3524520000000004,722400]
[34834,8.1875,8.5625,8.1875,8.3125,5.3524520000000004,533400]
[34841,8.5,8.5,8.1875,8.4375,5.4329400000000003,695000]
[34848,8.375,8.6875,8.375,8.5,5.5137270000000003,564200]
[34855,8.5,9.0625,8.5,8.8125,5.7164380000000001,546200]
[34862,8.75,9.125,8.75,9,5.838063,726600]
[34869,8.875,9.0625,8.625,8.625,5.5948130000000003,845200]
[34876,8.625,8.75,7.5625,8.1875,5.3110169999999997,1838600]
[34883,8.1875,8.5,8,8.25,5.3515569999999997,838400]
[34890,8.4375,8.625,8.25,8.5625,5.5542689999999997,847400]
[34897,8.5625,8.9375,8.25,8.875,5.7569790000000003,1186800]
[34904,8.625,8.875,8.125,8.5625,5.5542689999999997,938600]
[34911,8.5,8.75,8.375,8.75,5.6758940000000004,2913400]
[34918,8.75,8.875,8.375,8.5,5.5137270000000003,618000]
[34925,8.625,8.75,8.375,8.625,5.5948130000000003,380200]
[34932,8.75,8.75,8.3125,8.4375,5.4731860000000001,719600]
[34939,8.625,8.625,8.3125,8.5625,5.5542689999999997,346200]
[34946,8.5625,8.8125,8.375,8.75,5.7182529999999998,632600]
[34953,8.8125,9.1875,8.625,8.9375,5.8407850000000003,1199400]
[34960,8.9375,9.1875,8.78125,8.8125,5.7590969999999997,920600]
[34967,8.9375,9.1875,8.625,9.0625,5.9224759999999996,630600]
[34974,9.0625,9.0625,8.5,8.5625,5.5957189999999999,406600]
[34981,8.5625,9.0625,8.5625,9,5.8816329999999999,437400]
[34988,9.0625,9.3125,8.8125,9.1875,6.0041659999999997,688400]
[34995,9.125,9.25,8.9375,9,5.8816329999999999,396200]
[35002,9.1875,9.1875,8.9375,8.9375,5.8407850000000003,586800]
[35009,9.125,9.375,8.9375,9.125,5.9633219999999998,673200]
[35016,9.125,9.75,9.125,9.6875,6.3309230000000003,1273400]
[35023,9.75,10.1875,9.5625,10.15625,6.6372590000000002,1105800]
[35030,10.1875,10.5,10,10.125,6.616835,1095200]
[35037,10.0625,10.625,10.0625,10.4375,6.8636910000000002,1462800]
[35044,10.5,10.8125,10.1875,10.75,7.0691899999999999,1893000]
[35051,10.625,11.25,10.3125,11.125,7.3157870000000003,1159200]
[35058,11.125,11.625,11.0625,11.0625,7.2746899999999997,593200]
[35065,11.0625,11.3125,10.375,10.5625,6.9458859999999998,1251400]
[35072,10.4375,11.6875,10.4375,11.625,7.6445920000000003,1494600]
[35079,11.5,11.625,11.1875,11.5625,7.603491,631200]
[35086,11.5,11.6875,11.4375,11.5,7.5623889999999996,812400]
[35093,11.5,12.125,10.6875,11,7.2335859999999998,1698000]
[35100,10.8125,10.9375,9,9.75,6.4115960000000003,2306000]
[35107,9.8125,10.5625,9.6875,10.1875,6.6992890000000003,1052800]
[35114,10,10.1875,9.375,9.8125,6.4526919999999999,986400]
[35121,9.75,10.03125,9.5,9.8125,6.4526919999999999,890800]
[35128,9.625,10,9.5,9.5625,6.3277169999999998,1044800]
[35135,9.5,9.875,9.25,9.75,6.4517860000000002,773600]
[35142,9.875,9.9375,9.5625,9.59375,6.3483960000000002,987600]
[35149,9.625,9.75,8.875,8.9375,5.9141380000000003,783400]
[35156,9.1875,9.1875,8.875,9.125,6.038214,597400]
[35163,8.875,9.25,8.6875,9.125,6.038214,919000]
[35170,9.3125,9.5625,8.375,8.5625,5.6659949999999997,748200]
[35177,8.5625,9.9375,8.4375,9.8125,6.4931460000000003,1123200]
[35184,9.75,9.8125,8.9375,9,5.9554980000000004,928600]
[35191,9.125,9.25,8.9375,9.125,6.038214,739400]
[35198,9.125,9.125,8.75,9,5.9554980000000004,865800]
[35205,9,9.875,8.875,9.75,6.4517860000000002,1816800]
[35212,9.75,9.875,8.8125,9.375,6.2036429999999996,980200]
[35219,9.25,9.25,8.5625,9.125,6.0792900000000003,1056600]
[35226,9.0625,9.0625,8.6875,9.0625,6.0376510000000003,821600]
[35233,9.0625,9.1875,8.8125,8.8125,5.8710940000000003,1727600]
[35240,8.9375,9.0625,8.6875,8.9375,5.9543749999999998,1371600]
[35247,8.9375,9.1875,8.9375,9.0625,6.0376510000000003,198000]
[35254,8.9375,9.0625,8.9375,9,5.9960129999999996,578000]
[35261,8.9375,9.5,8.75,9.3125,6.204205,1176600]
[35268,9.25,9.3125,8.8125,9.1875,6.1209280000000001,2176600]
[35275,9.4375,9.625,9.25,9.625,6.4123999999999999,2083800]
[35282,9.5,9.625,9.3125,9.34375,6.2250269999999999,366600]
[35289,9.4375,9.625,9.125,9.625,6.4123999999999999,797200]
[35296,9.625,9.625,9.0625,9.375,6.2458429999999998,989400]
[35303,9.3125,10.5625,9.3125,10,6.6622349999999999,2212600]
[35310,9.8125,10.625,9.6875,10.4375,6.9979959999999997,1312200]
[35317,10.5,11.375,10.4375,11.34375,7.6056140000000001,1097600]
[35324,11.4375,11.875,11.25,11.75,7.8779899999999996,2192200]
[35331,11.6875,11.75,10.0625,10.125,6.788475,1259600]
[35338,10.125,11.1875,9.8125,11.0625,7.4170420000000004,1515400]
[35345,11.125,11.375,10.5625,10.6875,7.1656170000000001,535400]
[35352,10.625,11.125,10.5625,10.625,7.1237130000000004,778200]
[35359,10.875,11,9.25,9.9375,6.6627650000000003,1851400]
[35366,9.75,9.875,8.8125,9.4375,6.3275290000000002,2383600]
[35373,9.375,9.8125,8.875,8.96875,6.0132510000000003,1695000]
[35380,9,9.4375,8.75,9.28125,6.222772,1254400]
[35387,9.25,9.875,9.25,9.625,6.4532470000000002,2140800]
[35394,9.75,10.21875,9.5625,9.9375,6.6627650000000003,1151800]
[35401,9.8125,10.0625,9.3125,9.375,6.3261799999999999,781800]
[35408,9.4375,10,9.4375,9.625,6.4948759999999996,923600]
[35415,9.6875,9.6875,9,9.625,6.4948759999999996,1937200]
[35422,9.625,9.8125,9.4375,9.625,6.4948759999999996,805000]
[35429,9.6875,9.75,9.1875,9.34375,6.3050889999999997,722200]
[35436,9.25,9.875,9.25,9.625,6.4948759999999996,1305400]
[35443,9.75,9.875,9.5625,9.65625,6.5159640000000003,670400]
[35450,9.625,9.75,8.75,8.875,5.9887860000000002,812600]
[35457,9,9.3125,8.9375,9.3125,6.2840040000000004,1458200]
[35464,9.3125,9.5,8.9375,9.0625,6.1153060000000004,1238400]
[35471,9.0625,9.5625,8.9375,9.375,6.3261799999999999,1322200]
[35478,9.5,10.0625,9.1875,10,6.7479250000000004,1905600]
[35485,9.9375,11.0625,9.8125,10.6875,7.2118469999999997,3524400]
[35492,10.6875,11,10.375,10.625,7.2113519999999998,2945000]
[35499,10.625,10.9375,10.4375,10.875,7.3810289999999998,1630000]
[35506,10.875,11,10.1875,10.8125,7.3386129999999996,975200]
[35513,10.8125,11.0625,10.625,10.625,7.2113519999999998,628400]
[35520,10.5625,10.625,9.84375,10.1875,6.914415,1291400]
[35527,10.125,10.75,9.4375,9.4375,6.4053789999999999,946800]
[35534,9.625,11.125,9.5,11,7.4658720000000001,2102600]
[35541,10.875,12.1875,10.6875,12.0625,8.1870069999999995,2673200]
[35548,12,12.125,11.1875,11.5,7.8052330000000003,3505600]
[35555,11.375,13.125,11.375,12.25,8.3142650000000007,3872800]
[35562,12.25,13.75,12.1875,13.4375,9.1202400000000008,3419800]
[35569,13.3125,13.625,12.9375,13,8.8233049999999995,3888800]
[35576,13.0625,13.125,12.125,12.1875,8.2718469999999993,1529200]
[35583,12.1875,13.8125,12,13.71875,9.3560009999999991,3044000]
[35590,13.75,14.1875,13.4375,13.5,9.2068220000000007,3391400]
[35597,13.4375,13.4375,12.9375,12.96875,8.8445140000000002,2495000]
[35604,13.03125,13.375,12.9375,13.0625,8.9084520000000005,2030400]
[35611,13.0625,13.4375,13.0625,13.375,9.1215740000000007,2664200]
[35618,13.25,13.5,12.8125,13.3125,9.0789480000000005,1351000]
[35625,13.375,13.9375,13,13.21875,9.0150140000000007,1202600]
[35632,13.25,15.125,13.125,14.671849999999999,10.006004000000001,3010600]
[35639,14.75,16.71875,14.625,15.5,10.570795,5166600]
[35646,15.625,15.75,14.75,15.5625,10.613419,4210600]
[35653,15.625,16.3125,15.5,16.25,11.082281,2124600]
[35660,16.25,17.6875,16.1875,17.53125,11.956077000000001,3206200]
[35667,17.8125,19.3125,17.6875,18.4375,12.574133,2864800]
[35674,18.5,19,15.625,16.34375,11.190835,3187400]
[35681,16.5625,16.5625,15,15.3125,10.484721,1538200]
[35688,15.3125,18.8125,15.0625,18.28125,12.517474999999999,3860800]
[35695,18.1875,19.625,17.625,19.0625,13.052407000000001,1949400]
[35702,18.875,19.6875,18.6875,19,13.009607000000001,1368600]
[35709,19.0625,20.5,18.8125,20.25,13.865506999999999,1563000]
[35716,20.5625,20.625,17.3125,18.84375,12.902626,3046200]
[35723,19.125,19.625,16.125,17.40625,11.918346,4068800]
[35730,17.3125,17.9375,16.25,17.65625,12.089525999999999,2048200]
[35737,17.5,19.75,17.375,19.34375,13.244975,1896400]
[35744,19.375,20.5,18.4375,19.28125,13.202188,2111000]
[35751,19.5,19.625,18.625,19,13.009607000000001,1093400]
[35758,18.625,18.8125,17.6875,18,12.324902,852600]
[35765,18.1875,18.5,17.8125,18.09375,12.439090999999999,1291200]
[35772,17.875,18.125,16.75,17.625,12.116835,1261200]
[35779,17.75,18,16.25,16.375,11.257489,1965200]
[35786,16.3125,17.0625,15.375,15.625,10.741879000000001,1050200]
[35793,15.625,17.6875,15.125,16.84375,11.579744,1737400]
[35800,16.625,16.875,14.625,14.8125,10.183301,1800000]
[35807,14.625,16.5,14.625,15.6875,10.784844,2330000]
[35814,15.5,16.5,15.375,15.453099999999999,10.623699,1081200]
[35821,15.4375,16.5625,15.4375,15.875,10.913752000000001,2061400]
[35828,16.125,17.8125,15.75,17.6875,12.159803999999999,2249400]
[35835,17.5625,18.375,16.78125,18.25,12.546512999999999,1891400]
[35842,18.125,18.3125,15.59375,15.71875,10.806330000000001,2631600]
[35849,15.75,16.1875,15.4375,15.625,10.741879000000001,1236200]
[35856,15.5625,16.1875,15.5625,16,11.051893,1834800]
[35863,15.90625,16.070298999999999,15.78125,16.03125,11.073483,860600]
[35870,16.0625,17,16,16.90625,11.677882,1577800]
[35877,16.84375,17.5625,15.9375,16.3125,11.267756,1184200]
[35884,16.5,17.625,16.46875,17.3125,11.958496999999999,1495400]
[35891,17.5625,17.5625,16.46875,17.25,11.915323000000001,824600]
[35898,17.25,17.5,16.375,17.5,12.088012000000001,1209400]
[35905,17.25,17.625,16.5,16.9375,11.699469000000001,970000]
[35912,16.625,18.8125,16.5625,18.46875,12.75717,1674800]
[35919,18.625,18.8125,18.09375,18.4375,12.735582000000001,1163000]
[35926,18.4375,19.1875,18.15625,18.4375,12.735582000000001,1071800]
[35933,18.5,19.6875,18.25,19.4375,13.426323,1047000]
[35940,19.5,19.5,18.6875,18.75,12.951438,962400]
[35947,18.75,19.75,18.25,19.125,13.262266,1292400]
[35954,19.125,19.625,18.28125,18.6875,12.958880000000001,837200]
[35961,18.75,19.3125,18.3125,18.8125,13.045560999999999,1425200]
[35968,18.8125,19.4375,17.4375,18.9375,13.132241,1966000]
[35975,18.875,19.0625,17,18,12.482131000000001,1910400]
[35982,18.0625,18.125,17.375,17.96875,12.460457999999999,638400]
[35989,17.75,18.375,17.75,18.375,12.742181,732200]
[35996,18.375,20.1875,17.5,19.53125,13.543984,2544400]
[36003,19.4375,19.5625,18.5625,18.859349999999999,13.078044,1013400]
[36010,18.6875,18.765599999999999,18.0625,18.4375,12.785513999999999,1667800]
[36017,18.6875,20.5,18.40625,19.6875,13.652338,2799600]
[36024,19.625,21.15625,19.40625,19.6875,13.652338,1573400]
[36031,19.9375,21,19.5,20.1875,13.999059000000001,1704400]
[36038,20.6875,23.375,20.375,22.0625,15.356693,3832400]
[36045,22.375,24.9375,21.8125,24.6875,17.183827999999998,2010200]
[36052,24.65625,26.21875,23.25,25.9375,18.053903999999999,2352200]
[36059,25.375,28.25,24.96875,25.25,17.575367,3436600]
[36066,25.75,25.75,21.625,24.0625,16.748799999999999,3592600]
[36073,23.84375,25.25,23.6875,24.4375,17.009817000000002,1944000]
[36080,24.625,25.875,24,25,17.401354000000001,1800600]
[36087,25,26.875,23.125,23.9375,16.661791000000001,2004000]
[36094,24.25,25.625,23.84375,25,17.401354000000001,1610600]
[36101,25.21875,26.4375,24.9375,25.9375,18.053903999999999,881400]
[36108,26.1875,26.625,25.125,25.1875,17.531856999999999,870400]
[36115,25.5625,25.625,24.46875,24.8125,17.270838000000001,890400]
[36122,25,25.625,24.8125,25.625,17.836378,517600]
[36129,25.8125,25.84375,24.84375,25.25,17.627527000000001,1040600]
[36136,25.3125,26.625,25,26.125,18.238382000000001,1120400]
[36143,25.84375,27.6875,25.78125,27.28125,19.045580000000001,1282200]
[36150,27.375,27.75,26.375,26.6875,18.631079,596800]
[36157,26.875,28.375,25.84375,28.21875,19.700077,1014600]
[36164,27.9375,29.875,27.875,29.5,20.594528,1566400]
[36171,29.375,29.8125,26.875,29.375,20.507273000000001,1280800]
[36178,29.1875,30.125,27.28125,29.03125,20.267296000000002,1038800]
[36185,29.0625,32.5,28.875,32.03125,22.361651999999999,1300800]
[36192,32.4375,32.90625,30,31.1875,21.772611999999999,1171800]
[36199,31.125,32.0625,29.0625,29.0625,20.289106,2461800]
[36206,29.625,30,27.6875,28.9375,20.201843,1391600]
[36213,29.25,30.0625,27.625,29.78125,20.790883999999998,1871000]
[36220,30,30.28125,28.5,29.65625,20.758545000000002,1355800]
[36227,29.65625,31.1875,29.375,31.0625,21.742882000000002,1079000]
[36234,31,31.5,28,28,19.599222000000001,851200]
[36241,28.0625,28.84375,28,28.375,19.861706000000002,674800]
[36248,28.5,28.625,26.9375,26.9375,18.855494,801400]
[36255,27,29.0625,26.90625,28.25,19.774214000000001,644200]
[36262,28.25,28.625,27.5,28,19.599222000000001,595800]
[36269,28,28.875,24.5,28.625,20.036701000000001,1783600]
[36276,28.5,29.59375,26.5,26.75,18.724260000000001,888400]
[36283,26.6875,27.0625,25.875,26.96875,18.877371,742400]
[36290,26.96875,28.5,25.25,25.28125,17.696166999999999,1128400]
[36297,25.28125,25.375,24.65625,24.84375,17.389932999999999,1831800]
[36304,24.90625,25.3125,23.65625,23.75,16.624334000000001,2051400]
[36311,23.71875,23.75,22.625,23.59375,16.570694,845800]
[36318,24.5625,25.6875,24.5,24.96875,17.5364,1681000]
[36325,25.75,27.15625,25.1875,26.28125,18.458217999999999,1127200]
[36332,26.46875,26.53125,25,25.125,17.646142999999999,962800]
[36339,25.25,26.375,24.71875,26.34375,18.502110999999999,1809000]
[36346,26.21875,26.25,24.5,25.6875,18.041201000000001,898800]
[36353,25.8125,26.03125,24.96875,25.28125,17.755886,628800]
[36360,25.53125,25.53125,24.125,25.03125,17.580297000000002,1522000]
[36367,25,26.875,25,26.625,18.699642000000001,1458800]
[36374,26.65625,28.75,26.625,27.4375,19.270288000000001,1752000]
[36381,27.5,29.40625,27.3125,28.875,20.279900000000001,1241800]
[36388,28.9375,29.21875,28.1875,28.40625,19.950679999999998,905800]
[36395,28.40625,29.65625,28.21875,28.28125,19.862883,846400]
[36402,28.40625,29.53125,28.375,29.40625,20.711359000000002,1053400]
[36409,29.4375,30.28125,29.28125,29.90625,21.06353,1125400]
[36416,30.1875,30.5,29,29.34375,20.667346999999999,950400]
[36423,29.34375,29.34375,26.96875,27.28125,19.214684999999999,707000]
[36430,27.375,27.9375,26.5,26.8125,18.884535,845200]
[36437,26.8125,28.84375,26.65625,28.25,19.896996999999999,919200]
[36444,28.3125,28.3125,26,26,18.312286,558600]
[36451,26.125,27.5,25.5,26.9375,18.972584000000001,1327400]
[36458,26.96875,28.125,25.5,27.75,19.544844000000001,1224800]
[36465,27.75,28.59375,26.90625,28.03125,19.742929,582600]
[36472,28,28.0625,25.625,25.96875,18.290272000000002,846000]
[36479,26,26.5,25.609349999999999,26,18.312286,1051400]
[36486,26,26.125,25.53125,25.53125,17.982132,1101400]
[36493,25.5,26.9375,24.1875,26.25,18.547077000000002,1699200]
[36500,26.0625,26.125,23.96875,24.5625,17.354759000000001,1218000]
[36507,24.96875,26.1875,24.0625,25.5,18.017149,2059400]
[36514,26.125,26.8125,25.375,25.40625,17.950907000000001,1302800]
[36521,25.46875,26.25,25.0625,26.25,18.547077000000002,564000]
[36528,26.25,26.875,25,26.46875,18.701635,1260200]
[36535,26.34375,26.4375,24.875,25.59375,18.083397000000001,1464400]
[36542,25.46875,25.71875,24.1875,24.375,17.222276999999998,919800]
[36549,24.40625,24.65625,22.875,23.4375,16.559882999999999,1268800]
[36556,23.40625,25.0625,23.34375,23.75,16.78068,1534600]
[36563,23.75,25,23.28125,24.59375,17.376840999999999,1695800]
[36570,25,25.5625,23,23.09375,16.317005000000002,1606200]
[36577,23.09375,23.1875,20.71875,20.96875,14.815578,1567600]
[36584,21.15625,22.34375,20.75,21.15625,15.006396000000001,1606000]
[36591,21.15625,21.15625,18.6875,19.9375,14.141927000000001,2560000]
[36598,19.6875,23,19.25,22.1875,15.737883,1916800]
[36605,22.125,22.5,21.125,21.40625,15.183728,1246800]
[36612,21.40625,24.6875,21.21875,24,17.023506000000001,1738400]
[36619,23.78125,25.375,23.71875,24.84375,17.621994000000001,1453400]
[36626,25.0625,25.78125,23.71875,23.71875,16.824014999999999,1128400]
[36633,23.71875,25.1875,23.71875,25,17.732828000000001,1351800]
[36640,25.09375,27.625,24.9375,25.5,18.087478999999998,2857200]
[36647,25.75,27.75,25.34375,26.625,18.885456000000001,1958200]
[36654,26.71875,28.8125,26.65625,27.84375,19.749931,1990400]
[36661,27.75,28.46875,27.25,27.9375,19.816433,1487600]
[36668,28,31.09375,28,29.3125,20.791733000000001,2761800]
[36675,29.625,29.71875,27.75,27.78125,19.766617,1544400]
[36682,27.75,31.4375,27.375,30.53125,21.723261000000001,2395400]
[36689,30.53125,33.125,29.59375,32.765597999999997,23.313032,2201800]
[36696,32.375,33.25,28.5,30.375,21.612086999999999,3377600]
[36703,30.4375,31.84375,30.25,30.257798999999999,21.528691999999999,2056000]
[36710,30.125,32.78125,30.09375,32.34375,23.012871000000001,958200]
[36717,32.5,33.125,31.53125,31.625,22.501477999999999,1512600]
[36724,31.71875,33.1875,30.59375,31.25,22.234653000000002,2005000]
[36731,31.21875,32.40625,29.875,29.875,21.256329999999998,1762600]
[36738,30.25,32.6875,30.0625,32.59375,23.190743999999999,2071000]
[36745,32.53125,32.875,31,32.46875,23.101808999999999,1378400]
[36752,32.5,33.8125,31.0625,31.6875,22.545938,1554000]
[36759,31.78125,33,30.375,30.375,21.612086999999999,1868400]
[36766,30.5,30.96875,29.375,29.375,20.900577999999999,1434400]
[36773,29.4375,30.5,28.5625,30.375,21.678034,1928400]
[36780,30.375,31.03125,29.90625,30.53125,21.789546999999999,1485400]
[36787,30.40625,33.4375,30.40625,33.375,23.819077,1649200]
[36794,33.34375,33.625,31.59375,31.59375,22.547832,1993000]
[36801,31.71875,32.5,30.9375,31.75,22.659351000000001,1854800]
[36808,31.875,32.6875,31.03125,31.21875,22.280201000000002,1639400]
[36815,31.375,34.1875,30,30.8125,21.990272999999998,3506400]
[36822,30.8125,31.75,29.46875,30.9375,22.079483,2929800]
[36829,31.1875,32.84375,30.96875,32.46875,23.172308000000001,1586000]
[36836,32.375,34,31.3125,33.4375,23.863686000000001,2407400]
[36843,33.46875,36.3125,32.59375,35.8125,25.558669999999999,9619200]
[36850,35.6875,38.125,35.34375,37.28125,26.606888000000001,5657800]
[36857,37.28125,38.1875,37,37.71875,26.919128000000001,5237200]
[36864,37.71875,38.53125,37.03125,37.5,26.828303999999999,5492600]
[36871,37.5,39.75,37.1875,39.5,28.259150000000002,4093200]
[36878,39.25,39.625,37.125,37.96875,27.163668000000001,4240600]
[36885,38.03125,41.15625,38.03125,40.15625,28.728646999999999,3222600]
[36892,40.15625,40.59375,32.75,33.125,23.698339000000001,9075400]
[36899,33.3125,33.65625,30.8125,31.78125,22.736993999999999,5498000]
[36906,31.5,33.0625,30.75,31.03125,22.200417000000002,3797600]
[36913,31,32.8125,30.59375,32.375,23.161777000000001,2944600]
[36920,32.325001,35.025002000000001,32.305,34.419998,24.624815000000002,3646800]
[36927,34.775002000000001,36.200001,33.200001,34.435001,24.635546000000001,4326400]
[36934,34.560001,35.139999000000003,34,34.615001999999997,24.764334000000002,2063000]
[36941,34.865001999999997,36,33.830002,33.884998000000003,24.242059999999999,2260200]
[36948,34,34.450001,32.700001,33.389999000000003,23.887927999999999,3410400]
[36955,33.395000000000003,33.575001,31.35,32.889999000000003,23.594633000000002,2923800]
[36962,32.840000000000003,33.25,31.799999,32.060001,22.999206999999998,2130000]
[36969,32.125,32.674999,30.815000999999999,31.885000000000002,22.873660999999998,2570800]
[36976,31.950001,33,30.75,32.720001000000003,23.472673,2753000]
[36983,32.919998,34.139999000000003,30.514999,30.514999,21.890847999999998,4047600]
[36990,30.530000999999999,31.754999000000002,28.860001,29.65,21.270311,4505800]
[36997,29.725000000000001,30.879999000000002,29.41,29.51,21.169882000000001,2739200]
[37004,29.559999000000001,30.4,26,26.135000000000002,18.748733999999999,6690200]
[37011,26.549999,27.049999,25.85,26.305,18.870681999999999,3831200]
[37018,26.18,26.334999,25.450001,25.695,18.433077000000001,3168600]
[37025,25.75,27.774999999999999,25.73,27.165001,19.487631,3507800]
[37032,26.85,27.26,24.799999,25.295000000000002,18.146125999999999,4127000]
[37039,25.190000999999999,26.299999,25.190000999999999,25.815000999999999,18.519165000000001,2679600]
[37046,25.715,26.549999,25.299999,26.114999999999998,18.810600000000001,3509200]
[37053,26.1,26.125,25.33,25.75,18.547692999999999,3201000]
[37060,25.825001,25.844999000000001,24.434999000000001,24.825001,17.881419999999999,2821400]
[37067,24.825001,26.15,24.799999,25.09,18.072299999999998,3751000]
[37074,25.215,26.014999,24.754999000000002,25.799999,18.5837,2250600]
[37081,25.799999,26.245000999999998,25.375,26.145,18.832211999999998,1726600]
[37088,26.125,26.75,25.700001,25.975000000000001,18.709757,1991400]
[37095,26.024999999999999,26.07,24.049999,24.375,17.557279999999999,5924000]
[37102,24.5,25.334999,24.35,24.57,17.697741000000001,2988800]
[37109,24.584999,24.66,23.75,24,17.287167,3485600]
[37116,24.040001,24.15,23.4,23.875,17.197141999999999,3849800]
[37123,23.924999,24.200001,23.360001,23.364999999999998,16.829772999999999,2127200]
[37130,23.364999999999998,23.764999,22.915001,23.15,16.674918999999999,2387400]
[37137,23.049999,23.889999,23.030000999999999,23.665001,17.121428000000002,2327000]
[37144,23.614999999999998,24.014999,23.385000000000002,23.5,17.002056,803800]
[37151,23.625,23.625,21.674999,22.299999,16.133870999999999,4530200]
[37158,22.5,22.709999,21.325001,22.5,16.278569999999998,3174400]
[37165,22.5,22.700001,22.165001,22.33,16.155574999999999,3014000]
[37172,21.9,22.440000999999999,21.43,22.32,16.148326999999998,2204800]
[37179,22.325001,22.9,22.030000999999999,22.65,16.387089,2230200]
[37186,22.6,24.965,22.065000999999999,24.389999,17.645966999999999,5579400]
[37193,24.395,26.195,24.395,25.774999999999999,18.647998999999999,5219400]
[37200,25.9,26.225000000000001,25.35,25.969999000000001,18.789079999999998,4722400]
[37207,25.924999,28.75,25.535,28.6,20.691863999999999,5290000]
[37214,28.6,29.355,27.614999999999998,29.105,21.057227999999999,3790600]
[37221,29.125,29.334999,28.225000000000001,28.514999,20.630362999999999,3399400]
[37228,28.5,28.805,27.735001,28.700001,20.839542000000002,2344000]
[37235,28.674999,28.975000000000001,27.66,27.885000000000002,20.247758999999999,2529400]
[37242,27.9,29.82,27.754999000000002,29.635000000000002,21.518463000000001,2806800]
[37249,29.25,29.35,26.5,27.235001,19.775789,4795800]
[37256,27.235001,27.395,25.450001,26.055,18.918966000000001,4975600]
[37263,26.094999000000001,26.655000999999999,25.799999,26.415001,19.180367,3798600]
[37270,26.34,26.704999999999998,25.805,26.35,19.133177,1972600]
[37277,26.43,26.625,25.82,26.290001,19.089608999999999,1084200]
[37284,26.25,26.485001,25.9,26.219999000000001,19.038774,1329200]
[37291,26.219999000000001,27.440000999999999,26.08,26.370000999999998,19.147701000000001,3646000]
[37298,26.475000000000001,28.375,26.305,28.305,20.552734000000001,3589800]
[37305,28.424999,29.594999000000001,27.969999000000001,29.594999000000001,21.489415999999999,2572800]
[37312,29.799999,30.5,28.809999000000001,30.195,21.925090999999998,4538400]
[37319,30.25,31.719999000000001,30.014999,30.934999000000001,22.540634000000001,3628400]
[37326,31.030000999999999,31.73,30.465,31.209999,22.741005000000001,2523400]
[37333,31.15,32.560001,31.129999000000002,32.450001,23.644524000000001,3290000]
[37340,32.525002000000001,33.875,32.299999,33.735000999999997,24.580843000000002,4119600]
[37347,33.784999999999997,33.799999,31.950001,32.75,23.863132,3707800]
[37354,32.755001,33.875,32.715000000000003,33.474997999999999,24.391390000000001,2645800]
[37361,33.474997999999999,33.549999,32.584999000000003,33.020000000000003,24.059861999999999,2217400]
[37368,33.07,33.884998000000003,31.969999000000001,32.080002,23.374929000000002,4096200]
[37375,32.205002,34.625,32.084999000000003,34.310001,24.999813,4910800]
[37382,34.314999,34.575001,32.849997999999999,33.235000999999997,24.216519999999999,3594200]
[37389,33.299999,34.224997999999999,32.825001,34.034999999999997,24.799430999999998,3411600]
[37396,34.025002000000001,34.57,33.645000000000003,34.125,24.865006999999999,2421200]
[37403,34.125,34.125,32.625,33.369999,24.314886000000001,4476000]
[37410,33.200001,33.474997999999999,32.169998,33.369999,24.389177,4444800]
[37417,33.369999,34.014999000000003,32.125,32.630001,23.848326,2710000]
[37424,32.634998000000003,33.235000999999997,30.274999999999999,30.424999,22.236750000000001,6929000]
[37431,30.4,31.15,29.1,31.15,22.766638,5030000]
[37438,31.075001,31.195,29.215,29.645,21.666681000000001,3672200]
[37445,29.635000000000002,29.735001,27.610001,28.024999999999999,20.482668,4694800]
[37452,27.99,27.99,25.25,25.700001,18.783396,4098200]
[37459,25.700001,29,25.25,27.91,20.398610999999999,6798200]
[37466,27.975000000000001,30.35,27.870000999999998,29.93,21.874977000000001,3747400]
[37473,29.879999000000002,32.150002000000001,29.625,31.73,23.190548,5180200]
[37480,30.25,31.145,29.9,30.545000000000002,22.324463000000002,5549000]
[37487,30.485001,31.639999,30.145,30.700001,22.437752,2492000]
[37494,30.65,30.959999,29.135000000000002,30.024999999999999,21.944407999999999,2518000]
[37501,29.924999,30.975000000000001,29.344999000000001,30.975000000000001,22.714302,3258800]
[37508,30.975000000000001,31.584999,30.715,31.18,22.864628,2258600]
[37515,31.08,31.395,29.84,30.285,22.208321000000002,1823800]
[37522,30.184999000000001,30.24,28.1,28.6,20.972691000000001,4286400]
[37529,28.5,29.49,27.85,28.67,21.024023,2713200]
[37536,29.5,30.225000000000001,28.74,29.219999000000001,21.427340000000001,4107400]
[37543,29.225000000000001,31.610001,29.195,30.959999,22.703306000000001,4247200]
[37550,31.950001,35.075001,31.940000999999999,34.720001000000003,25.460557999999999,10727200]
[37557,34.985000999999997,34.994999,33.919998,34.830002,25.541215999999999,3531400]
[37564,34.834999000000003,34.834999000000003,32.834999000000003,32.900002000000001,24.125923,3205200]
[37571,32.900002000000001,34,31.805,34,24.932559999999999,5680800]
[37578,33.950001,33.950001,32.900002000000001,33.439999,24.521906000000001,2665400]
[37585,33.439999,33.525002000000001,32.014999000000003,32.43,23.781269000000002,1784400]
[37592,32.520000000000003,33.099997999999999,31.51,32.689999,24.047096,3060400]
[37599,32.700001,32.924999,30.745000999999998,30.745000999999998,22.616339,3312000]
[37606,30.950001,31.035,30.004999000000002,30.43,22.384623000000001,3339600]
[37613,30.305,30.805,29.945,30.02,22.083017000000002,1175000]
[37620,30.25,31.535,30.110001,30.58,22.494955000000001,2438600]
[37627,31.524999999999999,32.165000999999997,31.25,31.754999000000002,23.359303000000001,3516200]
[37634,31.629999000000002,31.985001,30.815000999999999,31.940000999999999,23.495391999999999,2862000]
[37641,31.945,32.404998999999997,31.155000999999999,31.209999,22.958389,2153000]
[37648,31.209999,31.43,29.125,30.1,22.141876,4426800]
[37655,29.975000000000001,30.73,24.709999,25.6,18.831620999999998,15899000]
[37662,25.725000000000001,25.875,24.15,24.32,17.890042999999999,5691600]
[37669,24.41,24.635000000000002,23.620000999999998,24.254999000000002,17.842222,4671600]
[37676,24.35,24.469999000000001,23.514999,24.049999,17.691421999999999,5303200]
[37683,24.129999000000002,24.375,22.924999,23.48,17.346907000000002,4498800]
[37690,23.424999,23.82,23.030000999999999,23.66,17.479884999999999,3301600]
[37697,23.559999000000001,24.52,23.424999,24.465,18.074614,4395200]
[37704,24.364999999999998,24.385000000000002,23.424999,24,17.731075000000001,4176200]
[37711,23.950001,25.174999,23.83,24.864999999999998,18.370128999999999,3689600]
[37718,25.15,25.485001,23.975000000000001,24.674999,18.229762999999998,3065400]
[37725,24.68,25.254999000000002,24.639999,24.799999,18.322111,2832400]
[37732,24.700001,25.785,24.280000999999999,24.370000999999998,18.004427,5983400]
[37739,24.450001,27,23.629999000000002,26.535,19.603919999999999,11731800]
[37746,26.535,26.875,26.07,26.695,19.722121999999999,2876800]
[37753,26.695,26.889999,25.424999,26.045000000000002,19.241911000000002,3605400]
[37760,25.92,26.4,25.594999000000001,25.985001,19.197583999999999,2462000]
[37767,25.985001,27.65,25.889999,27.540001,20.346411,4422800]
[37774,27.575001,27.67,26.870000999999998,27.219999000000001,20.188708999999999,4211200]
[37781,27,27.215,26.41,26.76,19.847525000000001,4773400]
[37788,26.799999,27.125,25.065000999999999,25.184999000000001,18.679376999999999,5478400]
[37795,24.950001,25.08,24.325001,24.325001,18.041523000000002,5778800]
[37802,24.325001,24.774999999999999,24.200001,24.610001,18.252908999999999,3282200]
[37809,24.674999,25.125,24.424999,24.469999000000001,18.149065,6892800]
[37816,24.625,24.67,23.950001,24.6,18.245483,3908400]
[37823,24.665001,26.200001,24.299999,25.715,19.072468000000001,9120200]
[37830,25.715,26.370000999999998,25.5,25.780000999999999,19.12068,4580400]
[37837,25.780000999999999,26,25.274999999999999,26,19.283850000000001,2408800]
[37844,26,26.735001,25.735001,26.549999,19.691773999999999,2542200]
[37851,26.73,26.774999999999999,26.274999999999999,26.450001,19.617601000000001,2288200]
[37858,26.5,27.719999000000001,26.004999000000002,27.575001,20.452000000000002,3383800]
[37865,27.575001,28.825001,27.524999999999999,28.200001,20.997755000000002,2340400]
[37872,28.15,28.17,27.084999,27.215,20.264317999999999,2200600]
[37879,27.25,27.584999,27.004999000000002,27.424999,20.420691000000001,2517600]
[37886,27.309999000000001,27.364999999999998,26.700001,26.799999,19.955304999999999,1928600]
[37893,26.799999,27.35,26.735001,27.309999000000001,20.335056000000002,2463800]
[37900,27.26,28.85,27.16,28.709999,21.377499,3975800]
[37907,28.709999,29.07,27.700001,27.940000999999999,20.804157,6319600]
[37914,27.5,27.549999,26.34,27.254999000000002,20.294107,7874800]
[37921,27.299999,28.055,26.9,28.024999999999999,20.867446999999999,4393200]
[37928,28.024999999999999,28.4,27.549999,28.004999000000002,20.852554000000001,3187800]
[37935,28,28.83,28,28.440000999999999,21.176456000000002,2840800]
[37942,28.434999000000001,28.540001,27.42,27.51,20.483986000000002,3515000]
[37949,27.524999999999999,27.594999000000001,27.370000999999998,27.555,20.517486999999999,2451600]
[37956,27.524999999999999,27.774999999999999,27.215,27.219999000000001,20.343657,3291400]
[37963,27.225000000000001,28.82,27.219999000000001,28.355,21.191928999999998,3700200]
[37970,28.524999999999999,28.799999,27.93,27.995000999999998,20.922867,2912400]
[37977,27.945,28.285,27.83,28.055,20.967708999999999,1135200]
[37984,28.125,28.23,27.75,27.870000999999998,20.829450999999999,2179400]
[37991,27.924999,28.155000999999999,26.864999999999998,26.945,20.138123,4121000]
[37998,27.07,27.370000999999998,26.985001,27.24,20.358592999999999,3808600]
[38005,27.364999999999998,27.905000999999999,27.235001,27.85,20.814495000000001,3856800]
[38012,27.875,28.59,27.674999,28.27,21.128392999999999,4541600]
[38019,28.325001,31.334999,27.91,31.145,23.277114999999998,16523600]
[38026,30.875,32.799999,30.875,32.174999,24.046908999999999,6760400]
[38033,32,32.919998,31.99,32.810001,24.521502000000002,3798600]
[38040,32.794998,34.044998,32.705002,33.889999000000003,25.328669000000001,4451000]
[38047,33.825001,34.349997999999999,33.025002000000001,33.115001999999997,24.826125999999999,5933000]
[38054,33.064999,33.695,32.509998000000003,33.695,25.260936999999998,6529000]
[38061,33.645000000000003,33.994999,32.849997999999999,33.880001,25.399639000000001,3433400]
[38068,33.884998000000003,34.130001,33.119999,33.990001999999997,25.482101,4975400]
[38075,33.985000999999997,35.919998,33.595001000000003,35.354999999999997,26.505438000000002,5661400]
[38082,35.325001,35.330002,34.43,34.599997999999999,25.939423000000001,3951400]
[38089,34.599997999999999,34.805,33.580002,34.255001,25.680766999999999,5239200]
[38096,34.255001,34.395000000000003,32.825001,33.775002000000001,25.320920999999998,6602000]
[38103,33.775002000000001,33.919998,32.790000999999997,32.854999999999997,24.631201000000001,4223600]
[38110,32.854999999999997,33.240001999999997,32.560001,33.099997999999999,24.814867,4817600]
[38117,33,33,31.77,32.325001,24.233864000000001,4032400]
[38124,32.275002000000001,32.349997999999999,31.9,32.200001,24.140152,3302600]
[38131,32.349997999999999,32.424999,31.995000999999998,32.224997999999999,24.158894,4455600]
[38138,32.235000999999997,33.110000999999997,32.049999,32.834999000000003,24.694395,3387000]
[38145,32.834999000000003,33.854999999999997,32.784999999999997,33.514999000000003,25.205811000000001,2758800]
[38152,33.549999,34.695,33.375,34.630001,26.044381999999999,4050400]
[38159,34.639999000000003,35.575001,34.525002000000001,35.560001,26.743807,3417600]
[38166,35.525002000000001,36.345001000000003,35.474997999999999,35.974997999999999,27.055916,3271000]
[38173,35.974997999999999,36.564999,35.755001,36.055,27.116077000000001,3751200]
[38180,36.055,36.700001,35.82,36.509998000000003,27.458276999999999,3729800]
[38187,37,40.055,35.634998000000003,35.724997999999999,26.867901,17512000]
[38194,35,35.349997999999999,33.764999000000003,34.380001,25.856359000000001,7064600]
[38201,34.369999,34.924999,33.034999999999997,33.099997999999999,24.893702000000001,3982000]
[38208,33.055,33.974997999999999,32.575001,33.799999,25.420147,3849600]
[38215,33.659999999999997,33.869999,32.994999,33.5,25.194531999999999,2317200]
[38222,33.625,34.450001,33.580002,33.900002000000001,25.495369,1698200]
[38229,33.849997999999999,34.669998,33.729999999999997,34.5,26.025556999999999,2133200]
[38236,34.525002000000001,34.720001000000003,34.075001,34.439999,25.98028,1802200]
[38243,34.439999,34.659999999999997,33.900002000000001,34.619999,26.116071999999999,1525200]
[38250,34.639999000000003,34.639999000000003,33.639999000000003,33.770000000000003,25.474862999999999,1712800]
[38257,33.659999999999997,34.095001000000003,33.115001999999997,33.875,25.554076999999999,1858200]
[38264,33.860000999999997,34.134998000000003,32.950001,33.419998,25.210837999999999,2569200]
[38271,33.494999,33.549999,32.865001999999997,32.990001999999997,24.886461000000001,1601000]
[38278,33.025002000000001,33.75,32.555,33.595001000000003,25.342855,1811200]
[38285,33.544998,34.110000999999997,32.610000999999997,33.349997999999999,25.158038999999999,2227000]
[38292,33.275002000000001,35.055,33.020000000000003,35.014999000000003,26.414062999999999,2197400]
[38299,35.125,36.244999,34.5,35.939999,27.111844999999999,3895600]
[38306,36.299999,36.915000999999997,35.810001,36.25,27.345686000000001,6309800]
[38313,36.075001,36.435001,35.75,36.020000000000003,27.172181999999999,1259400]
[38320,36.119999,38.275002000000001,36.009998000000003,37.625,28.463481999999999,6301000]
[38327,37.75,37.845001000000003,36.759998000000003,36.775002000000001,27.820440000000001,4459600]
[38334,36.779998999999997,37.604999999999997,36.775002000000001,37.205002,28.145745999999999,4816000]
[38341,37.205002,37.450001,36.959999000000003,37.034999999999997,28.017143000000001,1813200]
[38348,37.154998999999997,38.080002,36.705002,37.834999000000003,28.622339,3044000]
[38355,37.849997999999999,37.994999,35.784999999999997,36.095001000000003,27.306017000000001,4522800]
[38362,36.185001,39.055,36.185001,37.009998000000003,27.998218999999999,19650600]
[38369,37.009998000000003,37.525002000000001,36.790000999999997,37.240001999999997,28.172229999999999,9625200]
[38376,37.365001999999997,38.154998999999997,36.174999,36.375,27.517848999999998,18463600]
[38383,36.599997999999999,39.060001,35.93,37.875,28.652605000000001,19877800]
[38390,38,38.474997999999999,34.994999,36.549999,27.650238000000002,27791200]
[38397,35.75,36.150002000000001,34.93,35.090000000000003,26.545739999999999,11327200]
[38404,34.965000000000003,34.965000000000003,33.474997999999999,34.365001999999997,25.997275999999999,6957200]
[38411,34.314999,35.974997999999999,33.674999,35.825001,27.230421,16641200]
[38418,35.825001,37.299999,35.715000000000003,37.075001,28.180548000000002,14346200]
[38425,37.049999,38,36.900002000000001,37.950001,28.845631000000001,10457400]
[38432,37.825001,37.965000000000003,37.084999000000003,37.450001,28.465584,4462000]
[38439,38.450001,39.409999999999997,38,38.985000999999997,29.63233,10999800]
[38446,38.985000999999997,39.994999,38.57,39.494999,30.019974000000001,8415200]
[38453,39.619999,39.619999,37.75,37.919998,28.822828000000001,5772200]
[38460,37.900002000000001,39.185001,37.685001,38.724997999999999,29.434699999999999,5445800]
[38467,38.849997999999999,39.099997999999999,30.215,30.875,23.467945,24687200]
[38474,31.725000000000001,31.950001,30.5,30.92,23.502151000000001,10278600]
[38481,31.120000999999998,31.35,29.885000000000002,30.1,22.878876000000002,7768400]
[38488,29.975000000000001,30.5,29.299999,30.200001,22.954889000000001,10900000]
[38495,30.174999,30.450001,28.684999000000001,29.485001,22.411421000000001,8880800]
[38502,29.299999,29.764999,29.09,29.440000999999999,22.499327000000001,5342400]
[38509,29.41,30.049999,29.139999,29.785,22.762993000000002,7272800]
[38516,29.75,30.245000999999998,29.174999,29.415001,22.480225000000001,7424800]
[38523,29.364999999999998,30.200001,29.23,29.975000000000001,22.908200999999998,5920600]
[38530,29.950001,31.1,29.84,30.795000000000002,23.534880000000001,5835400]
[38537,30.700001,31.379999000000002,29.674999,31.184999000000001,23.832932,4638600]
[38544,31.475000000000001,32.485000999999997,30.92,31.655000999999999,24.192126999999999,9796800]
[38551,31.575001,31.940000999999999,31.364999999999998,31.790001,24.295303000000001,3984800]
[38558,31.809999000000001,31.9,30.614999999999998,31.35,23.959036000000001,6304400]
[38565,31.35,33.590000000000003,30.35,31.66,24.195948000000001,10779800]
[38572,31.700001,31.754999000000002,31.190000999999999,31.375,23.978134000000001,5344400]
[38579,31.395,32.549999,31.33,32.25,24.646851000000002,5438200]
[38586,32.255001,32.520000000000003,31.690000999999999,31.709999,24.234158000000001,4971800]
[38593,31.375,32.389999000000003,31.18,32.259998000000003,24.654492999999999,3667600]
[38600,32.310001,33.075001,32.159999999999997,33.029998999999997,25.370977,3367800]
[38607,33.029998999999997,33.840000000000003,32.654998999999997,33.474997999999999,25.712786000000001,9924600]
[38614,33.389999000000003,33.409999999999997,32.169998,32.275002000000001,24.791049999999998,4427400]
[38621,32.325001,32.345001000000003,31.469999000000001,32.005001,24.583649000000001,3962200]
[38628,31.889999,32.75,31.190000999999999,31.344999000000001,24.076688999999998,5172000]
[38635,31.35,31.584999,30.440000999999999,30.905000999999999,23.738720000000001,4453400]
[38642,31.1,31.165001,30.35,30.434999000000001,23.377703,4850800]
[38649,30.5,30.870000999999998,30.395,30.450001,23.389233000000001,4077000]
[38656,30.6,32.299999,30.575001,32.049999,24.618224999999999,6409200]
[38663,32.119999,33.615001999999997,32,33.525002000000001,25.751194000000002,5176600]
[38670,33.490001999999997,33.875,33.130001,33.224997999999999,25.52075,3534400]
[38677,33.224997999999999,33.625,32.950001,33.349997999999999,25.616781,2325200]
[38684,33.25,33.700001,33.235000999999997,33.544998,25.766563000000001,3168600]
[38691,33.5,33.505001,32.689999,32.709999000000003,25.246296000000001,2464800]
[38698,32.724997999999999,33.365001999999997,32.534999999999997,33.115001999999997,25.558879999999998,3585600]
[38705,33.064999,33.259998000000003,32.57,33.139999000000003,25.57818,2870400]
[38712,33.169998,33.729999999999997,33.125,33.494999,25.852174999999999,1665800]
[38719,33.5,34.034999999999997,33.224997999999999,34,26.241952999999999,2721200]
[38726,33.919998,34.775002000000001,33.919998,34.424999,26.569969,2747200]
[38733,34.25,34.255001,32.279998999999997,32.529998999999997,25.107368000000001,7318800]
[38740,32.529998999999997,32.689999,30.905000999999999,31.32,24.173466000000001,8858200]
[38747,31.254999000000002,31.5,31.040001,31.27,24.134868999999998,5388600]
[38754,31.299999,31.91,30.375,31.614999999999998,24.401152,9525800]
[38761,31.620000999999998,31.870000999999998,31.4,31.620000999999998,24.405007999999999,3076600]
[38768,31.57,32.084999000000003,31.370000999999998,31.584999,24.377993,3336400]
[38775,31.4,33.189999,31.25,32.549999,25.249590000000001,5202800]
[38782,32.625,34.375,32.330002,34.130001,26.475211999999999,7691800]
[38789,34.279998999999997,34.974997999999999,33.799999,34.974997999999999,27.130707000000001,3924800]
[38796,34.974997999999999,35.389999000000003,34.650002000000001,34.790000999999997,26.987202,3795000]
[38803,34.790000999999997,34.790000999999997,34.104999999999997,34.310001,26.614849,3784800]
[38810,34.400002000000001,34.840000000000003,34.099997999999999,34.174999,26.510120000000001,4912400]
[38817,33.299999,34.040000999999997,33.275002000000001,33.599997999999999,26.064091000000001,5334600]
[38824,33.595001000000003,35.604999999999997,33.125,35.32,27.398326999999998,5060600]
[38831,35,37.049999,34.900002000000001,36.93,28.647235999999999,7978600]
[38838,36.400002000000001,36.424999,33.400002000000001,33.724997999999999,26.161059999999999,9591800]
[38845,33.825001,34.009998000000003,32.75,32.939999,25.552118,3600600]
[38852,32.924999,33.275002000000001,32.330002,32.465000000000003,25.183662000000002,4541600]
[38859,32.25,32.5,31.715,31.99,24.815189,3639400]
[38866,31.99,33.224997999999999,31.785,33.115001999999997,25.816959000000001,4775400]
[38873,33,34.724997999999999,32.584999000000003,33.979999999999997,26.491320000000002,6982000]
[38880,34.075001,34.244999,33.555,33.790000999999997,26.343191000000001,3981000]
[38887,33.875,34.365001999999997,33.264999000000003,33.799999,26.350989999999999,3061200]
[38894,33.900002000000001,34.310001,33.68,33.939999,26.460135999999999,3676200]
[38901,33.950001,34.700001,33.900002000000001,34.485000999999997,26.885028999999999,2408000]
[38908,34.490001999999997,35.134998000000003,34.119999,34.200001,26.662835999999999,3218600]
[38915,33.755001,35.485000999999997,33.755001,35.18,27.426860999999999,4884400]
[38922,35.159999999999997,35.950001,34.759998000000003,35.340000000000003,27.551601000000002,4311200]
[38929,35.25,35.724997999999999,32.720001000000003,33.104999999999997,25.809168,10949000]
[38936,33.099997999999999,33.875,32.985000999999997,33.794998,26.347093999999998,3843800]
[38943,33.959999000000003,35.080002,33.955002,34.674999,27.033155000000001,3770600]
[38950,34.674999,34.889999000000003,34.409999999999997,34.75,27.091621,2230200]
[38957,34.75,35.275002000000001,34.654998999999997,35.064999,27.337198000000001,4349400]
[38964,35,35.395000000000003,34.544998,34.93,27.357593999999999,3678200]
[38971,34.93,34.93,33.115001999999997,34,26.629206,9880000]
[38978,34.049999,34.404998999999997,33.185001,33.669998,26.370740999999999,3963400]
[38985,34.619999,34.619999,33.740001999999997,34.450001,26.981655,4078600]
[38992,34.349997999999999,34.654998999999997,32.125,32.935001,25.795082000000001,6801600]
[38999,32.935001,33.389999000000003,32.354999999999997,33.384998000000003,26.147525999999999,4915800]
[39006,33.345001000000003,34.200001,33.224997999999999,34.185001,26.774107000000001,4150400]
[39013,34.224997999999999,34.57,33.900002000000001,34,26.629206,4856200]
[39020,33.950001,36.139999000000003,33.810001,35.255001,27.612128999999999,12623200]
[39027,35.189999,35.915000999999997,35.189999,35.860000999999997,28.085974,6582800]
[39034,35.900002000000001,35.924999,35.474997999999999,35.5,27.804023999999998,7329400]
[39041,35.389999000000003,35.625,35.134998000000003,35.354999999999997,27.690453999999999,2851400]
[39048,35.229999999999997,35.75,34.724997999999999,35.544998,27.839264,6844200]
[39055,35.650002000000001,36.290000999999997,35.599997999999999,36.244999,28.51783,4681600]
[39062,36.325001,37.5,36.299999,36.950001,29.072528999999999,6404000]
[39069,36.974997999999999,38.115001999999997,36.950001,37.974997999999999,29.879004999999999,4653600]
[39076,37.979999999999997,38.494999,37.939999,38.220001000000003,30.071770000000001,1609400]
[39083,38.5,39.134998000000003,37.685001,37.720001000000003,29.678374999999999,4563200]
[39090,37.650002000000001,38.619999,37.555,38.43,30.236996000000001,6192800]
[39097,38.575001,39.095001000000003,38.270000000000003,38.979999999999997,30.669744000000001,4624800]
[39104,38.979999999999997,40.270000000000003,38.57,40.255001,31.672922,8822800]
[39111,40.505001,40.715000000000003,40,40.424999,31.806685999999999,7847400]
[39118,40.299999,41.150002000000001,40.220001000000003,40.950001,32.219765000000002,7340000]
[39125,41,44.029998999999997,40.625,43.305,34.072696999999998,14039200]
[39132,43,43.41,41.900002000000001,42.549999,33.478648999999997,6790200]
[39139,42.5,43.459999000000003,41.284999999999997,41.415000999999997,32.585621000000003,9069000]
[39146,41.575001,43.48,41.505001,43.174999,34.098624999999998,10131000]
[39153,43.145000000000003,44.834999000000003,42.735000999999997,44.415000999999997,35.077950000000001,9270600]
[39160,44.869999,46.48,44.41,46.439999,36.677242,8119800]
[39167,46.439999,47.560001,46.130001,47.310001,37.364353000000001,8076000]
[39174,47.25,47.689999,45.959999000000003,47.445,37.470970000000001,11352600]
[39181,47.540000999999997,47.849997999999999,47.174999,47.514999000000003,37.526252999999997,7123000]
[39188,48.294998,48.68,47.43,48.049999,37.948791999999997,6740000]
[39195,48.799999,48.799999,46.055,48,37.909301999999997,9523400]
[39202,48.095001000000003,48.540000999999997,46.759998000000003,48.369999,38.201504,7731800]
[39209,48.389999000000003,49.619999,46.125,46.279998999999997,36.550873000000003,10407800]
[39216,46.189999,46.294998,44.305,45.790000999999997,36.163879000000001,10590000]
[39223,45.674999,45.945,44.814999,44.93,35.484679999999997,9849400]
[39230,45.075001,46.77,44.5,45.759998000000003,36.140194000000001,8067200]
[39237,45.685001,46,44.009998000000003,44.560001,35.318232999999999,6879600]
[39244,44.299999,47.200001,43.564999,45.965000000000003,36.431823999999999,19734200]
[39251,46.200001,46.935001,45.064999,45.529998999999997,36.087048000000003,9172200]
[39258,45.25,46.375,44.294998,46.23,36.641869,9753600]
[39265,46.349997999999999,46.875,45.830002,46.595001000000003,36.931187000000001,4076200]
[39272,46.599997999999999,46.82,45.93,46.43,36.800387999999998,7090600]
[39279,46.43,46.865001999999997,45.290000999999997,45.599997999999999,36.142536,8382200]
[39286,45.630001,45.900002000000001,43.445,43.740001999999997,34.668315999999997,8857800]
[39293,43.630001,46.305,43.595001000000003,45.465000000000003,36.035544999999999,9328400]
[39300,45.549999,48.360000999999997,40.455002,41.345001000000003,32.770012000000001,16389200]
[39307,42.075001,43.68,41.529998999999997,42.595001000000003,33.760784000000001,8664000]
[39314,42.900002000000001,44.445,42.404998999999997,42.950001,34.042149000000002,5248000]
[39321,43.080002,44.810001,42.880001,44.73,35.452964999999999,7596000]
[39328,44.73,45.490001999999997,43.974997999999999,44.619999,35.496689000000003,7340200]
[39335,44.700001,47.244999,44.634998000000003,46.84,37.262782999999999,7355000]
[39342,46.875,49.939999,46.865001999999997,49.200001,39.140250999999999,14888800]
[39349,49.224997999999999,50.77,48.195,49.834999000000003,39.645404999999997,6969000]
[39356,50,51,49.389999000000003,49.68,39.522109999999998,4681100]
[39363,49.98,57.68,49.779998999999997,55.049999,43.794117,15104300]
[39370,54.709999000000003,56.619999,53.75,53.75,42.759917999999999,6700000]
[39377,53.400002000000001,57.5,52.84,57.139999000000003,45.456772000000001,8097900]
[39384,57.450001,57.700001,54.610000999999997,55.709999000000003,44.319172000000002,6194900]
[39391,55.509998000000003,57.049999,51.720001000000003,52.869999,42.059845000000003,9853500]
[39398,52.419998,53.82,51.380001,52.369999,41.662083000000003,5698500]
[39405,51.939999,52.130001,50.639999000000003,51.790000999999997,41.200671999999997,3978100]
[39412,51.549999,55,50.34,53.84,42.831527999999999,7885400]
[39419,53.84,55.889999000000003,53.32,55.48,44.271487999999998,8031300]
[39426,55.75,55.990001999999997,51.310001,52.049999,41.534450999999997,6033100]
[39433,51.610000999999997,52.689999,50.400002000000001,52.599997999999999,41.973334999999999,6770400]
[39440,52.110000999999997,53.43,52.049999,52.119999,41.590313000000002,2098200]
[39447,52.049999,52.25,50.150002000000001,50.689999,40.449202999999997,4619200]
[39454,51,52.240001999999997,49.700001,49.700001,39.659229000000003,9694200]
[39461,49.599997999999999,51.52,45.82,46.200001,36.866314000000003,11338900]
[39468,44.259998000000003,46.75,38.75,43.959999000000003,35.078850000000003,10231900]
[39475,43.93,45.900002000000001,43.560001,45.830002,36.571055999999999,6395000]
[39482,45.84,46.09,44.07,45.119999,36.004513000000003,5347400]
[39489,44.799999,51.720001000000003,44.48,50.990001999999997,40.688609999999997,10909800]
[39496,51.57,53.630001,51.110000999999997,52.91,42.220706999999997,6544300]
[39503,52.630001,54.57,52.279998999999997,53.959999000000003,43.058590000000002,6474700]
[39510,53.990001999999997,53.990001999999997,50.310001,50.57,40.475624000000003,9061500]
[39517,50.919998,53.630001,50,52.259998000000003,41.828280999999997,8212900]
[39524,51.59,53.330002,50.73,52.32,41.876311999999999,5596600]
[39531,53,54.830002,53,53.240001999999997,42.612656000000001,4674800]
[39538,53.299999,55.34,52.119999,54.48,43.605151999999997,5171100]
[39545,54.98,55.150002000000001,53.009998000000003,54.130001,43.325004999999997,3639700]
[39552,53.91,56,53.560001,55.720001000000003,44.597630000000002,4512200]
[39559,55.529998999999997,56.43,54.150002000000001,54.66,43.749206999999998,5213300]
[39566,54.759998000000003,55.459999000000003,53,53.5,42.820759000000002,5722600]
[39573,53.189999,57.740001999999997,52.700001,56,44.821724000000003,8038300]
[39580,56,58.299999,55.900002000000001,58.029998999999997,46.446510000000004,4692200]
[39587,58.029998999999997,59.509998000000003,55.639999000000003,58.32,46.678635,6154900]
[39594,58.57,59.169998,56.48,58,46.422500999999997,5052500]
[39601,57.889999000000003,59.380001,56.73,58.07,46.638779,7118500]
[39608,58.5,59,56.040000999999997,57.720001000000003,46.357689000000001,6893700]
[39615,57.709999000000003,57.709999000000003,54.27,55.139999000000003,44.285556999999997,5457400]
[39622,55.639999000000003,57,53.330002,54.119999,43.466335000000001,5624000]
[39629,54.09,56.32,53.009998000000003,54.07,43.426192999999998,4725800]
[39636,54.400002000000001,55.950001,51.5,54.25,43.570754999999998,8407500]
[39643,55.240001999999997,58.830002,54.810001,57.290000999999997,46.012329000000001,10881200]
[39650,57.639999000000003,57.73,55.759998000000003,56.080002,45.040515999999997,5843400]
[39657,56.07,56.290000999999997,53.459999000000003,54.41,43.699257000000003,8164200]
[39664,54.779998999999997,55.439999,46.080002,49.91,40.085093999999998,22855900]
[39671,49.68,50.52,48.419998,49.619999,39.852179999999997,9976200]
[39678,49.650002000000001,50.200001,46.810001,48.299999,38.792026999999997,7400500]
[39685,48.119999,49.32,47.240001999999997,47.650002000000001,38.269973999999998,4759400]
[39692,48.139999000000003,49,46.73,48.299999,38.955562999999998,5414500]
[39699,47.400002000000001,50.139999000000003,47.400002000000001,49.02,39.536270000000002,7870000]
[39706,46.580002,50.439999,46.580002,47.759998000000003,38.520049999999998,10208500]
[39713,47.59,48.130001,45.57,46.41,37.431221000000001,5559800]
[39720,46.23,47.939999,44.27,46.380001,37.407032000000001,8231400]
[39727,44.299999,46.619999,36.110000999999997,37.599997999999999,30.325655000000001,10594500]
[39734,39.060001,43.060001,35.830002,38.509998000000003,31.059597,9343000]
[39741,39.040000999999997,40.689999,35.610000999999997,38.139999000000003,30.761199999999999,9494400]
[39748,37.770000000000003,40.830002,35,37.360000999999997,30.132092,9090700]
[39755,38.970001000000003,43.549999,36.130001,42.43,34.221209999999999,12239100]
[39762,42.23,43.48,39.5,42.549999,34.318004999999999,7856100]
[39769,42.52,45.25,40.520000000000003,43.310001,34.930965,12595400]
[39776,44.209999000000003,45.869999,42.169998,44.470001000000003,35.866543,7049100]
[39783,43.759998000000003,43.779998999999997,39,41.049999,33.257869999999997,8572700]
[39790,41.610000999999997,45.830002,40.439999,45.580002,36.927993999999998,7884900]
[39797,45.529998999999997,47.18,44.77,46.200001,37.430298000000001,7177000]
[39804,46.389999000000003,47.380001,45,47.040000999999997,38.110847,2925900]
[39811,46.959999000000003,49.82,46.68,49.52,40.120086999999998,3733000]
[39818,49.279998999999997,49.880001,42.630001,43.830002,35.510181000000003,9160800]
[39825,43.860000999999997,44.299999,40.93,42.189999,34.181480000000001,8535800]
[39832,42.459999000000003,43.119999,41.43,42.490001999999997,34.424534000000001,6854600]
[39839,42.91,43.560001,40.110000999999997,40.270000000000003,32.625934999999998,8008200]
[39846,40.270000000000003,41.630001,38.810001,41.169998,33.355105999999999,9272100]
[39853,41.419998,41.43,36.689999,38.840000000000003,31.467372999999998,14763400]
[39860,37.729999999999997,38.439999,35.700001,36.099997999999999,29.247479999999999,8181700]
[39867,36.330002,36.799999,34.82,35.229999999999997,28.542627,10039500]
[39874,35.279998999999997,36.5,33.049999,34.099997999999999,27.781293999999999,11773800]
[39881,33.909999999999997,34.07,31.129999000000002,31.68,25.809719000000001,15094600]
[39888,31.93,33.729999999999997,30.76,33.080002,26.950299999999999,13473300]
[39895,33.330002,35.639999000000003,33.279998999999997,35.369999,28.815956,9562300]
[39902,34.810001,36.720001000000003,33.419998,36.229999999999997,29.516607,7514200]
[39909,36.07,36.110000999999997,34.18,35.470001000000003,28.897435999999999,5338900]
[39916,34.880001,39.090000000000003,34.270000000000003,38.380001,31.268212999999999,11060600]
[39923,38.049999,38.650002000000001,35.919998,37.07,30.200959999999998,6018000]
[39930,36.779998999999997,39.040000999999997,36.220001000000003,39.040000999999997,31.805921999999999,8067100]
[39937,38.93,43.389999000000003,38.330002,42,34.21743,11349100]
[39944,41.560001,42.580002,41.450001,41.959999000000003,34.184849,6813700]
[39951,42.27,44,42.060001,43.560001,35.488368999999999,8570200]
[39958,43.509998000000003,45.27,43.299999,43.990001999999997,35.838692000000002,8328000]
[39965,44.43,46.900002000000001,43.869999,45.75,37.472808999999998,10395700]
[39972,45.32,46,44.439999,44.93,36.801178,7343900]
[39979,44.599997999999999,44.98,42.380001,43.029998999999997,35.244923,6565600]
[39986,42.650002000000001,43.07,41.540000999999997,42.639999000000003,34.92548,6111500]
[39993,42.869999,43.959999000000003,41.849997999999999,43.369999,35.523411000000003,4710500]
[40000,43.16,43.860000999999997,41.68,41.860000999999997,34.286597999999998,4159400]
[40007,41.869999,44.029998999999997,41.75,43.860000999999997,35.924747000000004,4280700]
[40014,44.09,45.330002,43.349997999999999,44.900002000000001,36.776592000000001,5485300]
[40021,44.98,45.470001000000003,44.07,45.209999000000003,37.030521,6005300]
[40028,46.5,47.720001000000003,45.130001,45.43,37.210701,9104200]
[40035,45.470001000000003,46.720001000000003,45.259998000000003,45.619999,37.366340999999998,4841100]
[40042,45.560001,46.59,45.130001,46.299999,37.923313,3207700]
[40049,46.310001,46.849997999999999,45.73,46.669998,38.226371999999998,4729600]
[40056,46.41,48.369999,46.259998000000003,48.23,39.709826999999997,9270200]
[40063,48.290000999999997,49.75,47.880001,49.279998999999997,40.574351999999998,7435400]
[40070,49.169998,49.880001,47.799999,47.799999,39.355797000000003,10376500]
[40077,47.57,48.84,47.169998,47.889999000000003,39.429901000000001,5653400]
[40084,47.91,49.080002,47,47.720001000000003,39.289935999999997,6630900]
[40091,48.080002,49.93,47.209999000000003,49.740001999999997,40.953091000000001,5377000]
[40098,49.639999000000003,50.939999,49.639999000000003,49.950001,41.125984000000003,8113000]
[40105,50.029998999999997,51.110000999999997,49.740001999999997,50.240001999999997,41.364758000000002,6029700]
[40112,50.32,51.09,48.52,48.970001000000003,40.319114999999996,5116200]
[40119,49.16,50.389999000000003,43.66,43.849997999999999,36.103588000000002,14682700]
[40126,44.189999,46.34,44.099997999999999,45.68,37.610309999999998,7330700]
[40133,45.880001,46.709999000000003,44.939999,45.57,37.519745,4533600]
[40140,45.990001999999997,46.380001,44.029998999999997,45.009998000000003,37.058674000000003,2719300]
[40147,45.18,45.970001000000003,44.77,45.720001000000003,37.840770999999997,4695800]
[40154,45.599997999999999,46.119999,44.799999,45.060001,37.294513999999999,4683800]
[40161,45.139999000000003,45.299999,42.880001,43.43,35.945414999999997,7894500]
[40168,43.619999,44.75,43.540000999999997,44.650002000000001,36.955162000000001,2709500]
[40175,44.790000999999997,45.549999,44.459999000000003,45.16,37.377274,2484300]
[40182,45.57,46.07,44.16,44.5,36.831009000000002,5414000]
[40189,44.720001000000003,45.880001,44.549999,45.18,37.393818000000003,4195500]
[40196,44.98,45.099997999999999,43,43.02,35.606068,5490100]
[40203,43.32,43.380001,41.860000999999997,42,34.761856000000002,5060200]
[40210,42.150002000000001,42.720001000000003,40.380001,41.220001000000003,34.116272000000002,7167000]
[40217,41.220001000000003,41.810001,38.439999,38.900002000000001,32.196095,12840700]
[40224,39.080002,41.470001000000003,38.889999000000003,41.110000999999997,34.025230000000001,7264200]
[40231,40.939999,41.580002,40.020000000000003,40.380001,33.421028,6964600]
[40238,40.529998999999997,42.810001,40.259998000000003,42.810001,35.641601999999999,7910000]
[40245,42.720001000000003,43.23,42.23,43.150002000000001,35.924670999999996,6717700]
[40252,43.150002000000001,43.75,42.990001999999997,43.360000999999997,36.099510000000002,5798500]
[40259,43.200001,43.580002,42.470001000000003,42.610000999999997,35.475104999999999,7202700]
[40266,42.099997999999999,43.150002000000001,41.59,43.099997999999999,35.883049,6815900]
[40273,43.279998999999997,43.630001,42.630001,43.580002,36.282677,4912300]
[40280,43.650002000000001,44.779998999999997,43.57,43.98,36.615699999999997,7449900]
[40287,43.84,44.209999000000003,43.380001,44.139999000000003,36.748905000000001,4067400]
[40294,44.16,45,42.529998999999997,44.360000999999997,36.932068000000001,6972600]
[40301,44.549999,44.990001999999997,40.75,41.959999000000003,34.933945000000001,11130000]
[40308,43.5,43.560001,42.09,42.700001,35.550021999999998,9763400]
[40315,42.66,44.150002000000001,40.650002000000001,41.889999000000003,34.875660000000003,9417200]
[40322,41.689999,41.900002000000001,39.889999000000003,41.040000999999997,34.167988000000001,12032600]
[40329,40.549999,42.119999,40.349997999999999,41.639999000000003,34.907375000000002,8409200]
[40336,41.860000999999997,44.16,41.700001,43.68,36.617542,9968800]
[40343,43.869999,44.700001,43.740001999999997,44.549999,37.346859000000002,5073700]
[40350,44.900002000000001,44.950001,43.139999000000003,43.400002000000001,36.382804999999998,5179100]
[40357,43.380001,43.790000999999997,41.880001,42.18,35.360064999999999,5816100]
[40364,42.689999,44.419998,42.119999,44.16,37.019931999999997,3755000]
[40371,44.150002000000001,45,43.889999000000003,43.970001000000003,36.860638000000002,4436600]
[40378,44.099997999999999,46.259998000000003,43.880001,46.240001999999997,38.763618000000001,4566000]
[40385,46.23,46.950001,44.27,45.009998000000003,37.732491000000003,5482600]
[40392,45.43,47.130001,45.080002,45.68,38.294170000000001,6177700]
[40399,45.860000999999997,46.419998,44.970001000000003,45.619999,38.243865999999997,4257900]
[40406,45.580002,46.880001,45.07,45.919998,38.495358000000003,3814800]
[40413,46.18,46.18,43.400002000000001,43.810001,36.726520999999998,6293500]
[40420,43.700001,45.060001,43.099997999999999,44.59,37.619194,4932700]
[40427,44.580002,45.209999000000003,44.040000999999997,44.080002,37.188930999999997,3625300]
[40434,44.259998000000003,45.57,44.189999,45.5,38.386929000000002,5307100]
[40441,45.5,47.080002,45.32,46.889999000000003,39.559638999999997,4342500]
[40448,46.869999,47.860000999999997,46.290000999999997,47.779998999999997,40.310504999999999,4163200]
[40455,47.77,49.240001999999997,47.439999,49.16,41.474758000000001,5631500]
[40462,49.139999000000003,49.450001,48.459999000000003,48.709999000000003,41.095115999999997,4464800]
[40469,48.790000999999997,48.98,46.700001,48.529998999999997,40.943255999999998,7311600]
[40476,48.799999,48.939999,46.169998,47.23,39.846480999999997,4674400]
[40483,47.290000999999997,50.419998,47.09,50.25,42.394362999999998,7616900]
[40490,50,50.450001,48.5,49.02,41.356655000000003,3850700]
[40497,49.209999000000003,49.610000999999997,47.860000999999997,49.110000999999997,41.432589999999998,4907200]
[40504,49,49.700001,48.009998000000003,48.68,41.069805000000002,3933000]
[40511,48.349997999999999,49.470001000000003,47.5,49.360000999999997,41.879925,5765500]
[40518,49.310001,49.759998000000003,48.459999000000003,49.299999,41.829020999999997,4880400]
[40525,49.439999,51.02,49.139999000000003,50.799999,43.101700000000001,4513000]
[40532,50.990001999999997,51.110000999999997,50.290000999999997,50.93,43.211993999999997,2489300]
[40539,50.720001000000003,50.740001999999997,49.970001000000003,50.189999,42.584141000000002,2249700]
[40546,50.439999,50.439999,46.880001,47.470001000000003,40.276333000000001,7880800]
[40553,47.400002000000001,48.130001,46.919998,47.700001,40.471469999999997,5857800]
[40560,47.66,48.790000999999997,47.66,48.779998999999997,41.387805999999998,4269500]
[40567,48.669998,48.799999,46.439999,46.509998000000003,39.461807,4601300]
[40574,46.52,48.18,46.389999000000003,47.470001000000003,40.276333000000001,4741800]
[40581,47.639999000000003,48.41,45.009998000000003,45.049999,38.223061000000001,9697100]
[40588,45.119999,46.189999,44.509998000000003,45.599997999999999,38.689715999999997,7132800]
[40595,45.32,45.790000999999997,44.599997999999999,45,38.180636999999997,4839200]
[40602,45.110000999999997,46.360000999999997,44.240001999999997,44.240001999999997,37.769482000000004,11491300]
[40609,44.060001,44.830002,43.509998000000003,44.099997999999999,37.649956000000003,7027100]
[40616,43.959999000000003,44.099997999999999,42.5,43.25,36.924263000000003,8738900]
[40623,43.689999,45.16,43.689999,45.119999,38.520766999999999,5679000]
[40630,45.27,47.57,44.970001000000003,47.240001999999997,40.330696000000003,6886500]
[40637,47.450001,47.880001,46.639999000000003,46.779998999999997,39.937976999999997,4617400]
[40644,46.860000999999997,47.900002000000001,46.57,47.860000999999997,40.860011999999998,4035100]
[40651,47.509998000000003,48.68,47.32,48.029998999999997,41.005146000000003,4957700]
[40658,48,49.580002,47.810001,48.75,41.619843000000003,4214800]
[40665,48.849997999999999,48.880001,44.279998999999997,45.02,38.435386999999999,13497000]
[40672,45.099997999999999,46.27,45.060001,46.02,39.289116,6777500]
[40679,45.950001,46.619999,45.77,46.5,39.698920999999999,4591700]
[40686,46,46.900002000000001,45.630001,46.630001,39.809921000000003,5269600]
[40693,47.040000999999997,47.060001,43.799999,44.189999,37.726784000000002,7737100]
[40700,44.189999,44.779998999999997,44,44.220001000000003,38.016410999999998,4923800]
[40707,43.959999000000003,44.82,43.41,44.639999000000003,38.377479999999998,6631300]
[40714,44.310001,45.41,44.240001999999997,44.290000999999997,38.07658,5478400]
[40721,44.349997999999999,45.400002000000001,44.18,45.32,38.962077999999998,4197600]
[40728,45.34,45.5,44.43,44.549999,38.300102000000003,3956000]
[40735,44.150002000000001,44.950001,43.23,44.82,38.532229999999998,7239200]
[40742,44.650002000000001,46.720001000000003,43.91,46.540000999999997,40.010928999999997,5352500]
[40749,46.169998,46.380001,44.779998999999997,45.049999,38.729965,3837700]
[40756,45.32,45.48,41.59,42.529998999999997,36.563476999999999,11974900]
[40763,42,43.5,40.520000000000003,43.25,37.182476000000001,13100900]
[40770,43.560001,44.650002000000001,42.77,42.869999,36.855781999999998,5945200]
[40777,43.59,43.689999,41.509998000000003,42.669998,36.683841999999999,8277400]
[40784,42.849997999999999,43.950001,42.610000999999997,42.66,36.675243000000002,6271300]
[40791,41.580002,42.98,41.52,41.799999,36.207442999999998,4750500]
[40798,41.369999,43.169998,40.909999999999997,42.810001,37.082306000000003,6194900]
[40805,42.240001999999997,42.919998,38.720001000000003,39.130001,33.894660999999999,6686300]
[40812,39.470001000000003,41.130001,39.040000999999997,39.610000999999997,34.310436000000003,5951500]
[40819,39.439999,41.59,37.990001999999997,41.009998000000003,35.523128999999997,6407300]
[40826,41.630001,42.32,41.029998999999997,41.779998999999997,36.190102000000003,4220400]
[40833,41.779998999999997,42.330002,40.360000999999997,41.700001,36.120807999999997,5560800]
[40840,41.610000999999997,43.049999,41.139999000000003,42.959999000000003,37.212218999999997,6822800]
[40847,42.619999,43,38.25,38.869999,33.669455999999997,9912800]
[40854,38.950001,41.02,38.810001,41.02,35.531792000000003,6332300]
[40861,40.790000999999997,41,39.169998,39.57,34.275787000000001,5979200]
[40868,39.139999000000003,39.150002000000001,37.990001999999997,38,32.915852000000001,3119400]
[40875,38.560001,40.639999000000003,38.32,40.509998000000003,35.090023000000002,6431500]
[40882,40.830002,41.580002,40.479999999999997,41.400002000000001,36.165512,5227200]
[40889,41.07,42.740001999999997,40.400002000000001,42.639999000000003,37.248717999999997,8996300]
[40896,42.689999,44.060001,41.790000999999997,44,38.436768000000001,4684100]
[40903,43.880001,44.139999000000003,43.299999,43.540000999999997,38.034934999999997,1944800]
[40910,44.09,44.169998,42.380001,43.57,38.061138,3625100]
[40917,43.66,45.060001,43.450001,43.939999,38.384354000000002,4682800]
[40924,44.32,44.450001,43.34,44,38.436768000000001,4815700]
[40931,43.880001,44.169998,42.57,42.880001,37.458373999999999,5406800]
[40938,42.709999000000003,44.169998,42.380001,43.93,38.375622,4153000]
[40945,43.810001,44.09,43.169998,43.169998,37.711711999999999,3780800]
[40952,43.43,45.990001999999997,43.41,45.43,39.685951000000003,7718200]
[40959,45.57,45.57,43.880001,43.919998,38.366886000000001,3931500]
[40966,43.939999,44.200001,43.400002000000001,43.599997999999999,38.087330000000001,5236600]
[40973,43.5,43.810001,41.959999000000003,42.759998000000003,37.627571000000003,6720800]
[40980,42.799999,43.189999,42.48,43.110000999999997,37.935569999999998,4892500]
[40987,42.98,43.990001999999997,42.869999,43.959999000000003,38.683540000000001,4593700]
[40994,44.009998000000003,45.41,43.970001000000003,45.25,39.818699000000002,8414000]
[41001,45.200001,45.919998,40.799999,41.27,36.316422000000003,14573500]
[41008,40.860000999999997,41.299999,40.599997999999999,40.939999,36.026024,10719500]
[41015,41.049999,41.459999000000003,40.770000000000003,41.299999,36.342823000000003,7698800]
[41022,41,41.959999000000003,40.959999000000003,41.490001999999997,36.510013999999998,5443100]
[41029,41.5,43.049999,41.259998000000003,42,36.958804999999998,7210400]
[41036,42.110000999999997,42.259998000000003,40.400002000000001,41.32,36.360419999999998,8238900]
[41043,40.959999000000003,41.02,39.599997999999999,39.840000000000003,35.058059999999998,6327700]
[41050,39.919998,40.150002000000001,38.869999,39.779998999999997,35.005257,5154700]
[41057,39.869999,40.080002,37.959999000000003,38.330002,33.729304999999997,5619900]
[41064,38.560001,39.189999,38.009998000000003,38.979999999999997,34.580727000000003,6124100]
[41071,39.18,39.659999999999997,38.450001,39.43,34.979934999999998,4409500]
[41078,39.270000000000003,40.080002,38.75,38.959999000000003,34.562981000000001,4376700]
[41085,38.779998999999997,41.68,38.75,41.610000999999997,36.913905999999997,5066300]
[41092,41.84,41.84,40.849997999999999,41,36.372745999999999,3162600]
[41099,41,41.369999,39.880001,40.860000999999997,36.248542999999998,4865700]
[41106,40.75,41.57,40.520000000000003,41.34,36.674374,3670000]
[41113,40.889999000000003,42.380001,40.119999,42.279998999999997,37.508288999999998,5253300]
[41120,42.25,42.880001,41.119999,42.080002,37.330860000000001,5493300]
[41127,42.279998999999997,44.23,40.849997999999999,44.169998,39.184975000000001,7531100]
[41134,44.080002,44.369999,43.209999000000003,44.330002,39.326920000000001,5914900]
[41141,44.34,44.490001999999997,43.869999,44.27,39.273696999999999,6258300]
[41148,44.290000999999997,44.799999,43.360000999999997,44.540000999999997,39.513226000000003,5498000]
[41155,44.630001,45.950001,44.299999,45.540000999999997,40.694851,4386700]
[41162,45.279998999999997,46.349997999999999,45.119999,45.869999,40.989742,5288100]
[41169,45.82,45.98,45.439999,45.599997999999999,40.748458999999997,4838300]
[41176,45.349997999999999,45.639999000000003,44.650002000000001,45.049999,40.256985,4463500]
[41183,44.689999,45,42.650002000000001,44.639999000000003,39.890610000000002,11112100]
[41190,44.68,44.98,44.150002000000001,44.200001,39.497425,5675800]
[41197,44.200001,45.189999,43.900002000000001,44.029998999999997,39.345509,6463000]
[41204,43.93,44.279998999999997,43.099997999999999,43.459999000000003,38.836154999999998,4046800]
[41211,43.720001000000003,43.880001,42.93,43.310001,38.702114000000002,4396300]
[41218,43.049999,43.619999,40.779998999999997,41.18,36.798729000000002,7678000]
[41225,41.189999,41.23,39.459999000000003,39.830002,35.592360999999997,7462800]
[41232,40.150002000000001,40.540000999999997,39.880001,40.509998000000003,36.200004999999997,4605800]
[41239,40.470001000000003,41.459999000000003,39.849997999999999,41.459999000000003,37.048935,11623400]
[41246,41.66,43.040000999999997,41.32,43.009998000000003,38.742198999999999,7528600]
[41253,43.48,43.810001,42.919998,43.040000999999997,38.769218000000002,5457900]
[41260,43.099997999999999,44,42.990001999999997,43.360000999999997,39.057465000000001,4945800]
[41267,43.189999,43.48,42.68,42.709999000000003,38.471953999999997,2124200]
[41274,42.630001,43.540000999999997,42.169998,42.75,38.507992000000002,6017300]
[41281,42.709999000000003,43.23,41.259998000000003,42.689999,38.453941,6392900]
[41288,42.650002000000001,44.889999000000003,42.310001,44.84,40.390597999999997,4708200]
[41295,44.860000999999997,45.669998,44.669998,45.119999,40.642814999999999,5020200]
[41302,45.169998,45.759998000000003,44.849997999999999,45.369999,40.868011000000003,5493300]
[41309,45.040000999999997,45.080002,44.02,44.41,40.003281000000001,5320500]
[41316,44.32,45.349997999999999,43.380001,43.529998999999997,39.210586999999997,6925500]
[41323,43.720001000000003,46.5,43.720001000000003,46.48,41.867870000000003,7861900]
[41330,46.48,47.09,44.02,45.240001999999997,40.750912,10950300]
[41337,45.209999000000003,47.389999000000003,45.009998000000003,47.369999,42.976596999999998,6371800]
[41344,47.369999,48.93,47.150002000000001,48.459999000000003,43.965515000000003,6826300]
[41351,47.900002000000001,49.049999,47.639999000000003,48.959999000000003,44.419131999999998,4960200]
[41358,48.990001999999997,49.290000999999997,48.400002000000001,48.93,44.391922000000001,3429100]
[41365,49.849997999999999,52.93,49.77,50.16,45.507843000000001,11316600]
[41372,50.029998999999997,51.91,49.73,51.91,47.095534999999998,5023100]
[41379,51.669998,52.68,49.599997999999999,52.650002000000001,47.766894999999998,7147100]
[41386,52.52,53.099997999999999,50.790000999999997,51.009998000000003,46.279003000000003,6417400]
[41393,51.23,51.830002,50.360000999999997,51.310001,46.551178,4782900]
[41400,51.200001,51.200001,48.849997999999999,50.080002,45.435268000000001,7501900]
[41407,50.080002,53.349997999999999,49.75,53.32,48.374760000000002,7656700]
[41414,53.099997999999999,53.119999,50.959999000000003,51.560001,46.777991999999998,5980300]
[41421,52.009998000000003,52.369999,49.389999000000003,49.41,44.827396,5297600]
[41428,49.68,50.720001000000003,48.98,50.66,46.246715999999999,6590800]
[41435,50.709999000000003,51.189999,49.18,49.59,45.269931999999997,5908900]
[41442,49.82,50.650002000000001,47,47.790000999999997,43.626747000000002,9032900]
[41449,47.150002000000001,49.150002000000001,46.939999,47.860000999999997,43.690638999999997,6061900]
[41456,48.18,48.470001000000003,47.16,47.650002000000001,43.498939999999997,3614000]
[41463,47.869999,51.939999,47.790000999999997,51.299999,46.830962999999997,8425400]
[41470,51.34,51.790000999999997,50.700001,51.389999000000003,46.913116000000002,7413600]
[41477,51.290000999999997,51.400002000000001,48.93,49.790000999999997,45.452511000000001,10147700]
[41484,49.700001,51,49.529998999999997,50.790000999999997,46.365402000000003,6545700]
[41491,50.700001,53.75,49.990001999999997,53.200001,48.565441,15290900]
[41498,52.93,52.93,50.419998,50.779998999999997,46.356270000000002,7655700]
[41505,50.610000999999997,50.849997999999999,49.650002000000001,50.459999000000003,46.064140000000002,5550400]
[41512,50.470001000000003,50.470001000000003,48.18,48.790000999999997,44.539627000000003,4574300]
[41519,49.5,49.849997999999999,48.25,49.240001999999997,45.243034000000002,4560100]
[41526,49.279998999999997,49.779998999999997,48.950001,49.540000999999997,45.518681000000001,4450600]
[41533,49.98,52.150002000000001,49.959999000000003,50.529998999999997,46.428306999999997,5093200]
[41540,50.43,50.790000999999997,49.970001000000003,50.400002000000001,46.308861,3376500]
[41547,50.23,50.939999,49.43,50.470001000000003,46.373179999999998,4650400]
[41554,50.07,51.77,49.57,51.759998000000003,47.558472000000002,4438100]
[41561,51.279998999999997,53.16,51.099997999999999,52.619999,48.348663000000002,4161700]
[41568,52.740001999999997,54.470001000000003,52.540000999999997,53.889999000000003,49.515563999999998,5040200]
[41575,53.939999,55.540000999999997,53.279998999999997,53.990001999999997,49.607455999999999,4527300]
[41582,54.310001,56.259998000000003,52.52,53.790000999999997,49.423672000000003,6901900]
[41589,53.860000999999997,54.290000999999997,53.150002000000001,54.119999,49.726902000000003,3602700]
[41596,54.139999000000003,54.290000999999997,52.779998999999997,53.650002000000001,49.295048000000001,3213400]
[41603,53.77,54.040000999999997,52.639999000000003,52.669998,48.394604000000001,1875600]
[41610,52.720001000000003,55.330002,52.110000999999997,54.959999000000003,50.802867999999997,6953200]
[41617,55.07,55.389999000000003,52.790000999999997,53.189999,49.166752000000002,3567300]
[41624,53.490001999999997,55.43,53.360000999999997,54.939999,50.784374,4279200]
[41631,55.259998000000003,55.799999,54.700001,55.759998000000003,51.542355000000001,1599800]
[41638,55.700001,56.490001999999997,54.73,55.009998000000003,50.849086999999997,3149100]
[41645,55.150002000000001,56.23,54.57,56.080002,51.838154000000003,5090000]
[41652,56.029998999999997,57.18,55.48,55.580002,51.375976999999999,6801400]
[41659,55.610000999999997,55.970001000000003,53.82,53.82,49.749096000000002,4627000]
[41666,53.650002000000001,54.830002,52.549999,52.639999000000003,48.658347999999997,4891500]
[41673,52.599997999999999,52.639999000000003,50.900002000000001,52.41,48.445746999999997,4780700]
[41680,52.57,55.110000999999997,52.009998000000003,55.02,50.858325999999998,5420400]
[41687,54.630001,56.75,54.619999,56.599997999999999,52.318812999999999,5251400]
[41694,57,57.540000999999997,56.540000999999997,56.830002,52.531421999999999,4513200]
[41701,56.5,58.48,56.060001,58.240001999999997,54.184967,4627900]
[41708,58.18,58.490001999999997,57.439999,57.610000999999997,53.598827,3747300]
[41715,57.799999,59.150002000000001,57.470001000000003,58.5,54.426853000000001,3444500]
[41722,58.630001,59.02,57.48,58.080002,54.036102,4057500]
[41729,58.610000999999997,60.900002000000001,58.34,59.790000999999997,55.627037000000001,5794900]
[41736,59.669998,60.040000999999997,56.790000999999997,57.080002,53.105732000000003,7103000]
[41743,57.529998999999997,58.700001,56.599997999999999,58.310001,54.250092000000002,3778000]
[41750,58.240001999999997,59.279998999999997,57.91,58.560001,54.482674000000003,3794300]
[41757,58.959999000000003,60.59,58.75,60.580002,56.362037999999998,4805500]
[41764,60.290000999999997,64.059997999999993,59.689999,63.810001,59.367137999999997,6893500]
[41771,63.970001000000003,65.459998999999996,63.389999000000003,64.910004000000001,60.390552999999997,7125100]
[41778,64.639999000000003,65.110000999999997,64.279999000000004,64.400002000000001,59.916065000000003,6192100]
[41785,64.669998000000007,65.800003000000004,63.830002,65.730002999999996,61.153461,8521400]
[41792,65.599997999999999,66.779999000000004,65.349997999999999,66.720000999999996,62.431061,6245700]
[41799,66.389999000000003,72.779999000000004,66.269997000000004,71.230002999999996,66.651145999999997,18271600]
[41806,71.199996999999996,75.550003000000004,70.930000000000007,74.860000999999997,70.047805999999994,8571500]
[41813,74.959998999999996,74.959998999999996,72.639999000000003,74.400002000000001,69.617362999999997,7705100]
[41820,74.220000999999996,74.830001999999993,73.139999000000003,73.800003000000004,69.055915999999996,5883300]
[41827,73.510002,73.919998000000007,72.769997000000004,73.589995999999999,68.859436000000002,5277000]
[41834,73.959998999999996,74.690002000000007,71.290001000000004,72.5,67.839507999999995,7329300]
[41841,72.099997999999999,73.139999000000003,71.470000999999996,71.569999999999993,66.969284000000002,3751700]
[41848,71.290001000000004,71.319999999999993,67,67.639999000000003,63.291916000000001,6684900]
[41855,67.599997999999999,71.690002000000007,66.949996999999996,71.190002000000007,66.613708000000003,9424100]
[41862,71.269997000000004,75.470000999999996,71.230002999999996,74.860000999999997,70.047805999999994,6552600]
[41869,75.339995999999999,75.610000999999997,73.919998000000007,74.019997000000004,69.261780000000002,4533900]
[41876,74.639999000000003,74.910004000000001,73.319999999999993,73.949996999999996,69.196288999999993,3562300]
[41883,74.169998000000007,74.169998000000007,71.569999999999993,72.150002000000001,67.850662,4628500]
[41890,71.919998000000007,72.360000999999997,70.029999000000004,71.800003000000004,67.521529999999998,9130400]
[41897,76.709998999999996,77.779999000000004,74.959998999999996,76.580001999999993,72.016684999999995,18550700]
[41904,76.279999000000004,76.680000000000007,73.529999000000004,74.069999999999993,69.656234999999995,5252800]
[41911,74.180000000000007,74.980002999999996,71.720000999999996,74.010002,69.599830999999995,9107500]
[41918,74.279999000000004,75.330001999999993,72.919998000000007,73.269997000000004,68.903923000000006,8354900]
[41925,73.069999999999993,73.349997999999999,66.169998000000007,69.959998999999996,65.791167999999999,12865300]
[41932,69.519997000000004,73.309997999999993,69.470000999999996,73.230002999999996,68.866302000000005,7328600]
[41939,72.870002999999997,74.470000999999996,72.019997000000004,74.379997000000003,69.947768999999994,6045600]
[41946,74.470000999999996,77.870002999999997,73.900002000000001,77.180000000000007,72.580910000000003,9013000]
[41953,77.180000000000007,77.360000999999997,74.900002000000001,75.480002999999996,70.982239000000007,4708000]
[41960,75.550003000000004,77.930000000000007,74.290001000000004,75.610000999999997,71.104491999999993,6890600]
[41967,75.849997999999999,77.610000999999997,75.690002000000007,77.349997999999999,72.740791000000002,3491400]
[41974,76.900002000000001,76.989998,72.529999000000004,74.919998000000007,70.802063000000004,11982600]
[41981,74.550003000000004,75.900002000000001,72.269997000000004,72.370002999999997,68.392227000000005,6173300]
[41988,72.739998,77.489998,70.809997999999993,75.910004000000001,71.737671000000006,7370200]
[41995,76,76.940002000000007,75.569999999999993,75.910004000000001,71.737671000000006,2403100]
[42002,75.730002999999996,76.650002000000001,72.940002000000007,73.860000999999997,69.800323000000006,2373200]
[42009,73.389999000000003,78.809997999999993,72.400002000000001,77.580001999999993,73.315871999999999,7153500]
[42016,77.400002000000001,78.370002999999997,73.849997999999999,75.050003000000004,70.924933999999993,6733800]
[42023,75.629997000000003,78.510002,74.400002000000001,78.089995999999999,73.797836000000004,3963200]
[42030,77.629997000000003,78.919998000000007,75.809997999999993,75.930000000000007,71.756561000000005,5904300]
[42037,76.389999000000003,78.610000999999997,75.129997000000003,77.160004000000001,72.918944999999994,6090600]
[42044,76.959998999999996,78.360000999999997,71.849997999999999,72.819999999999993,68.817490000000006,15091000]
[42051,72.970000999999996,76.860000999999997,72.800003000000004,76.629997000000003,72.418075999999999,6402600]
[42058,76.769997000000004,77.5,75.440002000000007,75.889999000000003,71.718757999999994,5808500]
[42065,75.889999000000003,76.199996999999996,73.379997000000003,74.230002999999996,70.527648999999997,6216100]
[42072,74.309997999999993,75.709998999999996,73.220000999999996,75.059997999999993,71.316231000000002,6853800]
[42079,75.260002,75.879997000000003,72.290001000000004,74.569999999999993,70.850700000000003,7383400]
[42086,74.849997999999999,74.870002999999997,71.489998,73.260002,69.606018000000006,8559000]
[42093,73.529999000000004,75.489998,73.059997999999993,75.400002000000001,71.639274999999998,5670700]
[42100,74.940002000000007,79.180000000000007,74.879997000000003,77.900002000000001,74.014595,12207400]
[42107,77.989998,78.029999000000004,76.349997999999999,76.970000999999996,73.130989,8068400]
[42114,77.269997000000004,77.589995999999999,74.540001000000004,75.129997000000003,71.382750999999999,5992000]
[42121,75.410004000000001,75.419998000000007,73.169998000000007,74.040001000000004,70.347115000000002,5745000]
[42128,74.099997999999999,75.080001999999993,71.5,74.550003000000004,70.831680000000006,10730100]
[42135,74.349997999999999,75.559997999999993,73.510002,75,71.259224000000003,8879900]
[42142,74.830001999999993,76.300003000000004,74.050003000000004,74.239998,70.537139999999994,7065400]
[42149,74.080001999999993,74.769997000000004,72.940002000000007,73.379997000000003,69.720039,5934200]
[42156,73.319999999999993,75.120002999999997,71.620002999999997,72.610000999999997,69.374649000000005,11988500]
[42163,72.639999000000003,73.959998999999996,71.989998,72.769997000000004,69.527512000000002,6134800]
[42170,72.410004000000001,74.120002999999997,70.900002000000001,73.180000000000007,69.919250000000005,7224000]
[42177,73.769997000000004,74.150002000000001,72.080001999999993,72.290001000000004,69.068893000000003,8054900]
[42184,71.559997999999993,71.75,69.510002,70.059997999999993,66.938263000000006,5065500]
[42191,69.400002000000001,72.290001000000004,68.5,71.089995999999999,67.922363000000004,7807300]
[42198,71.400002000000001,72.379997000000003,71.129997000000003,71.650002000000001,68.457436000000001,6563700]
[42205,71.599997999999999,72.339995999999999,69.680000000000007,70,66.880927999999997,4135600]
[42212,69.519997000000004,71.209998999999996,68.569999999999993,71.139999000000003,67.970139000000003,7708400]
[42219,71.110000999999997,74.099997999999999,69.470000999999996,72.989998,70.152679000000006,12342000]
[42226,73.430000000000007,73.639999000000003,70.849997999999999,71.629997000000003,68.845566000000005,5419000]
[42233,71.269997000000004,74.330001999999993,69.980002999999996,69.980002999999996,67.259704999999997,8859400]
[42240,66.519997000000004,68.180000000000007,63.91,67.139999000000003,64.530113,12701000]
[42247,67.050003000000004,68.779999000000004,65.769997000000004,67.269997000000004,64.655051999999998,8175000]
[42254,68.25,69.910004000000001,68.019997000000004,69.349997999999999,66.65419,6550300]
[42261,69.349997999999999,84.519997000000004,68.830001999999993,84.379997000000003,81.099930000000001,39758200]
[42268,85.760002,85.790001000000004,80.800003000000004,82.300003000000004,79.100807000000003,15744300]
[42275,82.5,84.57,80.160004000000001,83.839995999999999,80.580933000000002,17462800]
[42282,84.400002000000001,85.050003000000004,79.459998999999996,81.610000999999997,78.437622000000005,18559500]
[42289,82.5,89,78.169998000000007,88.300003000000004,84.867553999999998,29825100]
[42296,88.279999000000004,88.889999000000003,87.529999000000004,88.480002999999996,85.040558000000004,8672900]
[42303,88.279999000000004,88.68,86.279999000000004,88.099997999999999,84.675331,7015100]
[42310,88.07,88.830001999999993,86,87.57,84.165938999999995,8420100]
[42317,87.410004000000001,94.629997000000003,86.510002,93.809997999999993,90.163368000000006,26924600]
[42324,94.32,95.739998,92.389999000000003,92.5,88.904289000000006,11751800]
[42331,93.150002000000001,93.720000999999996,91.620002999999997,93.370002999999997,89.740478999999993,6865600]
[42338,93.379997000000003,95.510002,91.410004000000001,95.139999000000003,91.850532999999999,8872600]
[42345,95.220000999999996,95.239998,92.010002,92.68,89.475562999999994,7825700]
[42352,92.550003000000004,95.129997000000003,90.93,92.550003000000004,89.350075000000004,8730200]
[42359,93.389999000000003,94.410004000000001,92.190002000000007,93.980002999999996,90.730628999999993,3845900]
[42366,93.540001000000004,95.040001000000004,92.779999000000004,93.919998000000007,90.672698999999994,3166200]
[42373,92.970000999999996,93.099997999999999,88.970000999999996,89.220000999999996,86.135222999999996,10472800]
[42380,89.419998000000007,90.120002999999997,83.830001999999993,86.029999000000004,83.055503999999999,14070600]
[42387,87.029999000000004,90.099997999999999,85.309997999999993,88.900002000000001,85.826271000000006,9463100]
[42394,88.519997000000004,90.970000999999996,84.400002000000001,90.480002999999996,87.351639000000006,30980500]
[42401,90.5,92.410004000000001,86.080001999999993,86.949996999999996,83.943680000000001,15851100]
[42408,86,86.18,80.779999000000004,84.139999000000003,81.230842999999993,15643700]
[42415,85.279999000000004,86.519997000000004,83.459998999999996,85.550003000000004,82.592094000000003,7883100]
[42422,85.550003000000004,87.419998000000007,84.639999000000003,85.190002000000007,82.244545000000002,6707400]
[42429,85.150002000000001,90.349997999999999,84.940002000000007,90.220000999999996,87.100623999999996,9522600]
[42436,89.949996999999996,92.760002,88.029999000000004,92.459998999999996,89.687636999999995,7541800]
[42443,92.169998000000007,94.610000999999997,90.330001999999993,93.459998999999996,90.657677000000007,7281400]
[42450,93.709998999999996,95.709998999999996,92.610000999999997,95.309997999999993,92.452194000000006,5461700]
[42457,95.300003000000004,97.029999000000004,94.879997000000003,96.949996999999996,94.043021999999993,5991500]
[42464,96.709998999999996,97.25,91.169998000000007,93.120002999999997,90.327858000000006,7774500]
[42471,93.400002000000001,96.919998000000007,92.349997999999999,96.879997000000003,93.975121000000001,8001000]
[42478,96.480002999999996,98.269997000000004,94.099997999999999,95.629997000000003,92.762596000000002,5450900]
[42485,95.629997000000003,96.839995999999999,94.93,95.629997000000003,92.762596000000002,5687700]
[42492,95.559997999999993,99.449996999999996,95.349997999999999,98.300003000000004,95.352547000000001,8145200]
[42499,98.379997000000003,100.449997,98.269997000000004,98.760002,95.798743999999999,4535100]
[42506,98.970000999999996,100.230003,96,96.720000999999996,93.819930999999997,6076100]
[42513,96.639999000000003,100.620003,96.169998000000007,100.199997,97.195571999999999,4279200]
[42520,100.30999799999999,102.599998,98.769997000000004,102.470001,99.397507000000004,5672800]
[42527,102.769997,104.150002,101.41999800000001,103.69000200000001,100.986183,7405500]
[42534,103.220001,104.120003,99.199996999999996,100.30999799999999,97.694321000000002,7933400]
[42541,101.709999,102.709999,97.300003000000004,98.080001999999993,95.522461000000007,7164200]
[42548,97.470000999999996,102.30999799999999,95.57,100.739998,98.113106000000002,11338800]
[42555,100.970001,102.660004,99.099997999999999,102.55999799999999,99.885650999999996,5133100]
[42562,102.459999,102.540001,97.470000999999996,98.529999000000004,95.960739000000004,9991800]
[42569,98.610000999999997,102.239998,97.120002999999997,101.66999800000001,99.018851999999995,11733600]
[42576,101.870003,103.839996,89.400002000000001,102.160004,99.496077999999997,41269500]
[42583,102.160004,102.160004,98.800003000000004,99.07,96.486649,9438000]
[42590,99.330001999999993,100.19000200000001,98.25,99.790001000000004,97.187873999999994,5201000]
[42597,99.860000999999997,100.16999800000001,98.239998,99.339995999999999,96.749611000000002,7549900]
[42604,99.290001000000004,102.879997,98.75,101.879997,99.223372999999995,6741500]
[42611,101.43,104.449997,101.43,104.209999,101.49263000000001,6935800]
[42618,104.139999,107.550003,101.33000199999999,101.339996,99.096244999999996,7773800]
[42625,101.519997,104.30999799999999,101.050003,102.800003,100.52394099999999,9378400]
[42632,102.93,107.239998,102.05999799999999,105.970001,103.623749,7816300]
[42639,105.370003,111.239998,103.760002,109.800003,107.36895,16401700]
[42646,109.239998,109.879997,106.449997,107.650002,105.26655599999999,7432500]
[42653,108.620003,112.19000200000001,108.620003,111.25,108.78684199999999,8349000]
[42660,111.5,111.980003,107.610001,108.629997,106.224846,7649100]
[42667,108.779999,109,103.32,104.489998,102.176514,8553100]
[42674,104.489998,109.370003,101.80999799999999,102.80999799999999,100.53370700000001,14943000]
[42681,103.93,106.349998,98.209998999999996,99.050003000000004,96.856955999999997,12174100]
[42688,98.800003000000004,98.809997999999993,96.089995999999999,96.830001999999993,94.686110999999997,8458900]
[42695,96.830001999999993,100.769997,96.830001999999993,99.739998,97.531670000000005,5230000]
[42702,99.339995999999999,100.510002,94.099997999999999,95.629997000000003,93.512687999999997,9589000]
[42709,95.629997000000003,99.089995999999999,94.849997999999999,99.040001000000004,97.246932999999999,8086400]
[42716,98.730002999999996,100.43,97.010002,97.849997999999999,96.078475999999995,8781600]
[42723,98.190002000000007,98.519997000000004,95.470000999999996,97.739998,95.970459000000005,5091800]
[42730,97.68,98.379997000000003,96.669998000000007,97.309997999999993,95.548241000000004,2777800]
[42737,97.889999000000003,100.279999,97.220000999999996,99.790001000000004,97.983345,5270500]
[42744,99.68,99.68,94.849997999999999,97.620002999999997,95.852645999999993,9206300]
[42751,97.529999000000004,99.220000999999996,97.139999000000003,97.620002999999997,95.852645999999993,4378800]
[42758,97.059997999999993,97.849997999999999,94.5,95.349997999999999,93.623740999999995,8468700]
[42765,95.510002,97.669998000000007,94.419998000000007,97,95.243874000000005,6393100]
[42772,97.129997000000003,97.129997000000003,94.510002,95.949996999999996,94.212868,11066300]
[42779,96.389999000000003,102.139999,94.120002999999997,101.589996,99.750763000000006,13149600]
[42786,101.139999,101.910004,98.919998000000007,101.019997,99.191085999999999,6184000]
[42793,100.699997,100.889999,98.260002,99.849997999999999,98.445694000000003,7959200]
[42800,99.5,99.650002000000001,96.220000999999996,97.099997999999999,95.734367000000006,6638700]
[42807,96.82,99.370002999999997,96.650002000000001,98.379997000000003,96.996368000000004,5804200]
[42814,98.599997999999999,99.650002000000001,96.739998,97.019997000000004,95.655495000000002,5471100]
[42821,96.589995999999999,96.980002999999996,95.199996999999996,95.709998999999996,94.363913999999994,6301600]
[42828,95.980002999999996,97,94.599997999999999,95.370002999999997,94.028701999999996,6758200]
[42835,95.260002,96.099997999999999,94.559997999999993,94.559997999999993,93.230086999999997,3610100]
[42842,94.779999000000004,96.620002999999997,94.470000999999996,94.860000999999997,93.525879000000003,6740600]
[42849,95.620002999999997,96.970000999999996,95.169998000000007,95.889999000000003,94.541388999999995,5649400]
[42856,95.940002000000007,96.449996999999996,89.269997000000004,93.120002999999997,91.810349000000002,16665100]
[42863,93.43,94,92.239998,93.739998,92.421622999999997,7018300]
[42870,93.5,94.599997999999999,92.300003000000004,94.129997000000003,92.806137000000007,6994800]
[42877,94.610000999999997,96.050003000000004,93.809997999999993,95.779999000000004,94.432929999999999,9158700]
[42884,95.410004000000001,97.379997000000003,94.540001000000004,96.860000999999997,95.913177000000005,7359900]
[42891,96.379997000000003,97.5,86.029999000000004,87.400002000000001,86.545647000000002,24792200]
[42898,87.199996999999996,89.769997000000004,85.989998,86.849997999999999,86.001022000000006,13659100]
[42905,87.059997999999993,87.209998999999996,85.459998999999996,86.5,85.654442000000003,9500100]
[42912,86.940002000000007,87.82,85.769997000000004,86.339995999999999,85.496002000000004,6243900]
[42919,86.68,86.980002999999996,85.839995999999999,86.129997000000003,85.288055,4577700]
[42926,86.550003000000004,88.029999000000004,85.339995999999999,87.889999000000003,87.030852999999993,7387100]
[42933,88.040001000000004,88.910004000000001,87.220000999999996,87.980002999999996,87.119979999999998,6074000]
[42940,87.940002000000007,90.5,87.739998,89.110000999999997,88.238929999999996,6749900]
[42947,89.260002,94.019997000000004,88.669998000000007,90.510002,89.625243999999995,7848100]
[42954,90.43,91.139999000000003,89.470000999999996,90.400002000000001,89.516318999999996,6037600]
[42961,90.599997999999999,91.739998,89.330001999999993,89.739998,88.862769999999998,4350900]
[42968,89.790001000000004,91.360000999999997,88.269997000000004,91,90.110457999999994,9837400]
[42975,91.040001000000004,91.120002999999997,88.360000999999997,90.029999000000004,89.149933000000004,7668400]
[42982,89.709998999999996,90.110000999999997,87.639999000000003,88.25,87.789542999999995,6611800]
[42989,88.550003000000004,90.25,86.660004000000001,87.25,86.794762000000006,6454800]
[42996,87.25,87.25,82.139999000000003,82.809997999999993,82.377930000000006,7293400]
[43003,82.830001999999993,83,80.919998000000007,81.639999000000003,81.214034999999996,8190800]
[43010,81.769997000000004,84.160004000000001,81.419998000000007,83.18,82.746002000000004,6894000]
[43017,83.150002000000001,84.910004000000001,82.080001999999993,83.589995999999999,83.153853999999995,6538500]
[43024,83.419998000000007,83.870002999999997,82.239998,83.25,82.815635999999998,7258800]
[43031,83.5,83.690002000000007,78.099997999999999,78.430000000000007,78.020781999999997,8897000]
[43038,78.199996999999996,83.32,78.180000000000007,79.760002,79.343849000000006,9812500]
[43045,79.629997000000003,80.790001000000004,78.610000999999997,80.339995999999999,79.920815000000005,5900100]
[43052,80.160004000000001,82,78.599997999999999,79.680000000000007,79.264258999999996,5235900]
[43059,79.480002999999996,80.099997999999999,79.050003000000004,79.669998000000007,79.254311000000001,3824400]
[43066,79.589995999999999,79.730002999999996,76.25,79.209998999999996,78.796715000000006,7915900]
[43073,79.559997999999993,81.379997000000003,79.010002,80.139999000000003,80.139999000000003,5973600]
[43080,80,81.050003000000004,79.209998999999996,79.800003000000004,79.800003000000004,6282600]
[43087,80.569999999999993,81.559997999999993,79.540001000000004,81.099997999999999,81.099997999999999,6450800]
[43094,81.190002000000007,82.550003000000004,81.150002000000001,82.07,82.07,2689800]
[43101,82.239998,83.07,81.25,82.93,82.93,4639400]
[43108,82.860000999999997,85.860000999999997,82.559997999999993,84.879997000000003,84.879997000000003,6925000]
[43115,85.040001000000004,85.370002999999997,83.099997999999999,83.769997000000004,83.769997000000004,5868700]
[43122,83.709998999999996,84.440002000000007,83.160004000000001,84.389999000000003,84.389999000000003,5143600]
[43129,84.129997000000003,84.629997000000003,80.800003000000004,81.059997999999993,81.059997999999993,4841600]
[43136,80.440002000000007,81.580001999999993,72.709998999999996,74.209998999999996,74.209998999999996,11467700]

{"sheet":"SAM Stock Price","index":267,"n_rows":1161,"n_cols":7,"rows_kept":1161,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[35023,26.875,32.75,26.875,32.5,32.5,4566600]
[35030,33,33,25.625,27.75,27.75,1275800]
[35037,27.875,27.875,24.125,25.625,25.625,549100]
[35044,25.75,27.125,24.75,24.75,24.75,380400]
[35051,25,25,22.25,22.625,22.625,391000]
[35058,22.25,23.875,21.5,23.75,23.75,533500]
[35065,23.75,25.5,23.25,24,24,188500]
[35072,24.125,24.75,23.125,23.25,23.25,182300]
[35079,23.125,23.375,21.75,22.25,22.25,182200]
[35086,22.5,22.75,20.875,21.5,21.5,234300]
[35093,21.5,21.625,21,21.125,21.125,103300]
[35100,21.25,21.25,17.375,18.375,18.375,402400]
[35107,20.25,22.75,20,21.375,21.375,500800]
[35114,21.375,22.25,21,21.375,21.375,113300]
[35121,21.5,23.25,21,21.375,21.375,269500]
[35128,21.5,21.5,19.875,20.125,20.125,137400]
[35135,20,20.5,18.75,18.875,18.875,352100]
[35142,19.125,21,19.125,20.5,20.5,349600]
[35149,20.625,20.625,19,20.125,20.125,178300]
[35156,20.25,20.875,20,20.375,20.375,81300]
[35163,20.125,20.125,18.75,18.75,18.75,147300]
[35170,18.875,19.75,18.875,19.125,19.125,215800]
[35177,19.5,20.875,18.75,18.875,18.875,834400]
[35184,19.25,19.5,18.625,18.875,18.875,290600]
[35191,19,19.125,18.625,18.875,18.875,114200]
[35198,19.125,19.25,18.5,18.625,18.625,256000]
[35205,18.875,19.25,18,18.75,18.75,292400]
[35212,18.75,19,18.25,18.75,18.75,179200]
[35219,18.75,19.25,18.25,18.375,18.375,315200]
[35226,18.375,20.5,18.125,20.125,20.125,547400]
[35233,20.25,21,19.5,20.375,20.375,254500]
[35240,20.625,24,20.625,24,24,575300]
[35247,23.75,24,22.625,22.875,22.875,247800]
[35254,22.625,22.75,21,21.625,21.625,211000]
[35261,21.5,22,19.125,21.125,21.125,217700]
[35268,21,23,20.375,22.625,22.625,392400]
[35275,22.375,23,22,22.75,22.75,193300]
[35282,23,23.125,21.375,21.625,21.625,129100]
[35289,21.75,22,21.375,21.75,21.75,55300]
[35296,21.75,21.75,20.625,21,21,41100]
[35303,20.875,21.25,20.75,20.875,20.875,31700]
[35310,20.625,20.75,20.25,20.625,20.625,53500]
[35317,20.625,21.25,20,20.125,20.125,59700]
[35324,20,20,18.75,19.375,19.375,124300]
[35331,19.375,19.5,18.75,19,19,75500]
[35338,19.25,20.625,19.125,20.125,20.125,101900]
[35345,20,20.375,19.375,19.75,19.75,177300]
[35352,19.75,19.875,16.25,16.375,16.375,272400]
[35359,16.5,16.625,12.375,12.625,12.625,1384200]
[35366,12.875,12.875,12.125,12.125,12.125,219200]
[35373,12.125,12.375,11.25,11.875,11.875,228000]
[35380,12,12.125,11.375,11.625,11.625,142900]
[35387,11.75,12.125,11.375,11.75,11.75,96300]
[35394,11.75,11.75,11.375,11.375,11.375,139700]
[35401,11.375,11.625,11.25,11.5,11.5,265000]
[35408,11.5,11.75,11.125,11.375,11.375,226400]
[35415,11.375,11.5,10.25,10.375,10.375,220600]
[35422,10.125,10.25,9.875,10.25,10.25,273700]
[35429,10.125,10.875,9.75,10.875,10.875,301200]
[35436,10.875,10.875,10,10.125,10.125,115700]
[35443,10,10.125,9.75,9.75,9.75,108500]
[35450,9.75,10.125,8.625,10.125,10.125,294100]
[35457,10.25,10.625,9.875,10.375,10.375,139000]
[35464,10.5,10.5,10.125,10.375,10.375,70500]
[35471,10.375,10.375,9.875,9.875,9.875,51900]
[35478,10,10,9.375,9.625,9.625,114400]
[35485,9.5,10,9,9.25,9.25,169800]
[35492,9.125,9.25,8.875,9.125,9.125,119600]
[35499,9,9.125,8.375,8.625,8.625,130700]
[35506,8.625,8.75,8,8.375,8.375,163600]
[35513,8.5,8.5,8.25,8.25,8.25,111700]
[35520,8.25,9.5,8.125,9.375,9.375,182100]
[35527,9.5,10,9.375,9.625,9.625,123900]
[35534,9.625,10,9.5,9.75,9.75,80800]
[35541,9.75,10,9.25,9.375,9.375,151700]
[35548,9.375,9.625,8.5,9.5,9.5,186600]
[35555,9.625,9.625,8.5,8.75,8.75,204800]
[35562,8.75,9,8.625,8.875,8.875,123500]
[35569,8.875,9.125,8.75,9.125,9.125,63100]
[35576,9.25,9.25,8.75,9,9,101800]
[35583,9,9.75,9,9.5,9.5,189700]
[35590,9.5,10.125,9.125,9.875,9.875,261300]
[35597,9.75,10.625,9.625,10.25,10.25,223500]
[35604,10.375,10.375,9.75,10,10,160500]
[35611,9.875,10,9.375,9.375,9.375,73200]
[35618,9.375,9.375,9,9.375,9.375,99700]
[35625,9.375,9.625,9,9.125,9.125,127900]
[35632,9.1875,10,9.0625,9.375,9.375,210300]
[35639,9.625,9.9375,9.375,9.4375,9.4375,429800]
[35646,9.375,9.5,8.875,9.3125,9.3125,284800]
[35653,9.3125,9.3125,8.8125,8.9375,8.9375,108400]
[35660,8.8125,8.9375,8.5,8.75,8.75,121100]
[35667,8.875,9,8.5,8.625,8.625,93000]
[35674,8.75,8.75,8.25,8.5,8.5,382400]
[35681,8.5,9.5,8.5,9.375,9.375,280500]
[35688,9.5,9.5,9,9.125,9.125,143200]
[35695,9.125,9.1875,8.5625,8.6875,8.6875,106300]
[35702,8.6875,11,8.5,10.6875,10.6875,1144000]
[35709,10.625,10.6875,9.6875,9.875,9.875,513200]
[35716,10,10.3125,9.3125,9.375,9.375,430100]
[35723,9.5,10.75,9.4375,9.9375,9.9375,465600]
[35730,9.9375,10.1875,9,9.9375,9.9375,299800]
[35737,10,10.1875,9.25,9.5625,9.5625,181900]
[35744,9.5,9.625,9.125,9.4375,9.4375,132600]
[35751,9.375,10,9.25,9.75,9.75,217800]
[35758,9.75,9.875,9.3125,9.5,9.5,121700]
[35765,9.5,9.625,9.25,9.375,9.375,117000]
[35772,9.25,9.375,8.625,8.75,8.75,190800]
[35779,8.8125,9,7.8125,8.1875,8.1875,264600]
[35786,8.125,8.375,8,8.125,8.125,138300]
[35793,8,8.25,7.8125,8.125,8.125,452200]
[35800,8.25,8.625,8,8.25,8.25,268800]
[35807,8.0625,8.25,7.625,8,8,380900]
[35814,8,8.5625,7.9375,8,8,153800]
[35821,8,8.125,7.75,7.9375,7.9375,145700]
[35828,8,9.1875,7.8125,9,9,650400]
[35835,9,9,8.5,8.6875,8.6875,116200]
[35842,8.75,8.9375,8.4375,8.6875,8.6875,297200]
[35849,8.5625,9.5,8.4375,9.375,9.375,476400]
[35856,9.375,9.875,9,9.6875,9.6875,389800]
[35863,9.75,10,9.375,9.375,9.375,362500]
[35870,9.5,9.5625,8.875,9.125,9.125,243600]
[35877,9.1875,9.4375,8.9375,9.0625,9.0625,183500]
[35884,9.0625,11.625,8.9375,11.125,11.125,812400]
[35891,11.125,11.6875,10.5,10.8125,10.8125,258300]
[35898,10.875,10.875,10,10.25,10.25,237700]
[35905,10.25,12.4375,10.25,10.875,10.875,747100]
[35912,10.875,11.5,10.5625,11.5,11.5,139600]
[35919,11.5,11.75,11.25,11.6875,11.6875,288500]
[35926,11.6875,11.9375,11.0625,11.0625,11.0625,93000]
[35933,11.0625,11.5,10.5,11.3125,11.3125,224500]
[35940,11.375,11.375,10.6875,11,11,79000]
[35947,11.1875,11.1875,10.75,10.9375,10.9375,134700]
[35954,11,11,10.1875,10.4375,10.4375,271100]
[35961,10.5625,11.375,10.5625,10.9375,10.9375,212600]
[35968,10.9375,12.125,10.9375,11.625,11.625,277500]
[35975,11.5,12.75,11.4375,11.4375,11.4375,346100]
[35982,11.3125,11.8125,11,11.0625,11.0625,212500]
[35989,11,11.4375,10.8125,11.0625,11.0625,147600]
[35996,11.0625,11.6875,9.8125,9.875,9.875,205000]
[36003,9.875,9.875,9.0625,9.625,9.625,124900]
[36010,9.25,9.25,8.5625,8.75,8.75,226800]
[36017,8.75,8.75,8.3125,8.375,8.375,361200]
[36024,8.375,8.75,8.25,8.25,8.25,73000]
[36031,8.25,8.5,6.625,6.875,6.875,242400]
[36038,7,7.3125,6.5,7,7,205500]
[36045,7.125,7.25,6.875,7,7,55800]
[36052,7,7.625,6.875,7.25,7.25,142300]
[36059,7.125,7.75,7,7.375,7.375,163700]
[36066,7.5,7.625,7.0625,7.125,7.125,52300]
[36073,7.125,7.25,6.5,7.25,7.25,286100]
[36080,7.375,8,7,7.375,7.375,270200]
[36087,7.4375,8.75,7.375,7.875,7.875,228600]
[36094,8,9,7.875,8.25,8.25,170700]
[36101,8.3125,9.25,8.1875,9,9,117900]
[36108,9.0625,9.0625,8.5,8.8125,8.8125,72800]
[36115,8.8125,8.875,8.1875,8.5,8.5,96300]
[36122,8.625,8.625,8.375,8.5625,8.5625,62300]
[36129,8.625,9,8.375,8.9375,8.9375,141200]
[36136,9,9,8.0625,8.25,8.25,91200]
[36143,8.1875,8.5625,8,8.25,8.25,114500]
[36150,8.375,8.5,8,8.1875,8.1875,124000]
[36157,8.1875,8.6875,8.1875,8.5,8.5,238900]
[36164,8.4375,8.5,7.875,8.0625,8.0625,213700]
[36171,8,10.5,7.5,10,10,1998800]
[36178,9.875,11.125,8.875,10.625,10.625,1176100]
[36185,10.5,10.6875,9.25,9.625,9.625,904000]
[36192,9.6875,9.75,8.5,9.4375,9.4375,556600]
[36199,8.875,9.625,8.4375,8.4375,8.4375,507500]
[36206,8.5,8.75,8.0625,8.375,8.375,219500]
[36213,8.4375,8.5625,7.625,7.625,7.625,503500]
[36220,7.75,8.1875,7.6875,8.0625,8.0625,264100]
[36227,8.0625,8.25,7.6875,7.9375,7.9375,184300]
[36234,8,9.6875,7.9375,8.5625,8.5625,810200]
[36241,8.5,8.5625,8,8,8,173800]
[36248,8.0625,8.25,7.625,7.8125,7.8125,366300]
[36255,7.875,8.3125,7.5,8.0625,8.0625,266400]
[36262,8.0625,8.25,7.5,8.25,8.25,214700]
[36269,8.25,8.625,7.625,7.9375,7.9375,302100]
[36276,8,8.5,7.6875,8.5,8.5,161600]
[36283,8.25,8.5,8,8.125,8.125,179100]
[36290,8,8.1875,7.625,7.9375,7.9375,353400]
[36297,7.8125,8.1875,7.625,7.9375,7.9375,318000]
[36304,7.9375,8.8125,7.6875,8.3125,8.3125,507800]
[36311,8.3125,8.375,7.75,7.8125,7.8125,204400]
[36318,7.75,8.125,7.75,7.875,7.875,217800]
[36325,7.75,8.0625,7.5625,8,8,297600]
[36332,8.0625,8.0625,7.75,7.875,7.875,188200]
[36339,7.8125,8.375,7.6875,8.125,8.125,493900]
[36346,8,8.375,8,8.125,8.125,142100]
[36353,8.1875,9.4375,8.125,9.4375,9.4375,460400]
[36360,9.3125,9.625,8.625,8.875,8.875,532900]
[36367,8.8125,9.3125,8.625,9.25,9.25,347200]
[36374,9.1875,9.25,8.5,8.9375,8.9375,123600]
[36381,8.9375,9.0625,8.625,8.6875,8.6875,194400]
[36388,8.6875,8.75,8.125,8.25,8.25,126800]
[36395,8.25,8.375,7.75,7.8125,7.8125,144400]
[36402,7.875,8.1875,7.625,7.9375,7.9375,148900]
[36409,8,8.0625,7.5625,8,8,162000]
[36416,7.9375,8,7.5,7.5,7.5,169600]
[36423,7.5,7.9375,7.375,7.875,7.875,272700]
[36430,7.875,8.0625,7.6875,7.875,7.875,281000]
[36437,7.75,8.25,7.6875,8.0625,8.0625,543600]
[36444,8.0625,8.8125,7.625,8.375,8.375,1012300]
[36451,9.125,9.25,7.75,8,8,1092400]
[36458,8,8.125,7.625,7.75,7.75,479300]
[36465,7.75,7.75,7.125,7.5,7.5,511400]
[36472,7.5625,7.625,7.3125,7.3125,7.3125,574400]
[36479,7.375,7.8125,7.375,7.5,7.5,619600]
[36486,7.4375,7.625,7.125,7.25,7.25,302600]
[36493,7.125,7.3125,7,7.1875,7.1875,283700]
[36500,7.1875,7.25,7,7.25,7.25,329000]
[36507,7.3125,7.5625,7.25,7.375,7.375,411400]
[36514,7.25,7.375,7.0625,7.0625,7.0625,474500]
[36521,7.0625,7.25,6.9375,7.1875,7.1875,407000]
[36528,7.1875,7.625,7,7.5625,7.5625,485300]
[36535,7.5625,7.75,7.5,7.5,7.5,173800]
[36542,7.625,8,7.5,7.625,7.625,245700]
[36549,7.6875,7.6875,7.4375,7.5,7.5,379600]
[36556,7.5,7.6875,7.3125,7.5625,7.5625,152900]
[36563,7.6875,7.6875,7.3125,7.5,7.5,120900]
[36570,7.375,7.9375,7.375,7.6875,7.6875,351600]
[36577,7.5625,7.625,7.125,7.25,7.25,169700]
[36584,7.3125,7.625,7.0625,7.375,7.375,322000]
[36591,7.3125,7.4375,7.1875,7.25,7.25,144700]
[36598,7.1875,7.5,7.1875,7.4375,7.4375,272400]
[36605,7.4375,7.4375,7.25,7.375,7.375,136400]
[36612,7.25,7.5625,7.25,7.5,7.5,118000]
[36619,7.5,8.125,7.5,7.9375,7.9375,307200]
[36626,7.9375,8.0625,7.75,7.75,7.75,213200]
[36633,7.75,8.3125,7.5,7.8125,7.8125,272300]
[36640,7.875,7.9375,7.5625,7.875,7.875,261900]
[36647,7.75,8.875,7.75,8.8125,8.8125,239400]
[36654,8.6875,9,8.25,8.5625,8.5625,292500]
[36661,8.5,9.1875,8.5,9,9,312200]
[36668,9.1875,9.25,8.5,8.5625,8.5625,79900]
[36675,8.625,8.9375,8.4375,8.9375,8.9375,114200]
[36682,8.875,9,8.5,8.5,8.5,58400]
[36689,8.5,8.6875,8,8.5625,8.5625,102500]
[36696,8.5625,8.625,8.125,8.4375,8.4375,112600]
[36703,8.4375,8.6875,8.4375,8.5625,8.5625,39400]
[36710,8.625,8.75,8.5,8.75,8.75,53900]
[36717,8.6875,9.1875,8.5,8.6875,8.6875,126100]
[36724,8.6875,9.1875,8.25,8.6875,8.6875,294800]
[36731,8.75,9,8.6875,8.9375,8.9375,156200]
[36738,8.875,9,8.5,8.75,8.75,93400]
[36745,8.75,9.375,8.625,9.1875,9.1875,124800]
[36752,9.3125,9.5,8.875,9,9,291500]
[36759,9.125,9.125,8.875,9,9,133800]
[36766,9.0625,9.375,9,9.25,9.25,71800]
[36773,9.1875,9.625,9.1875,9.5625,9.5625,111900]
[36780,9.6875,9.6875,9,9.1875,9.1875,264700]
[36787,9.125,9.1875,9,9.0625,9.0625,55700]
[36794,9,9.125,8.875,9,9,113100]
[36801,9,9.0625,8.875,8.9375,8.9375,152800]
[36808,8.875,8.875,8.625,8.8125,8.8125,61100]
[36815,8.75,9.1875,8.5,8.5,8.5,1019200]
[36822,8.5,8.625,7.5625,7.5625,7.5625,231700]
[36829,7.5625,8.125,7.5,7.8125,7.8125,199900]
[36836,7.8125,8,7.8125,8,8,28100]
[36843,7.875,8.25,7.875,8.25,8.25,189700]
[36850,8.125,8.375,8.0625,8.25,8.25,103600]
[36857,8.125,8.1875,8,8.125,8.125,108600]
[36864,8.1875,8.25,8.0625,8.25,8.25,59500]
[36871,8.125,8.9375,8.125,8.875,8.875,57800]
[36878,8.9375,9.25,8.5625,9,9,142700]
[36885,8.875,9,8.6875,8.8125,8.8125,89100]
[36892,8.75,9,8.6875,8.9375,8.9375,88900]
[36899,8.9375,9.25,8.9375,9,9,262700]
[36906,9,9.125,8.6875,8.875,8.875,73600]
[36913,8.875,9.1875,8.8125,9,9,201700]
[36920,9.1,9.15,9,9.15,9.15,69500]
[36927,9.4,9.5,9.1300000000000008,9.1300000000000008,9.1300000000000008,106500]
[36934,9.18,9.99,9.11,9.99,9.99,136900]
[36941,10,10.45,9.3000000000000007,9.41,9.41,213100]
[36948,9.41,9.9,9.4,9.85,9.85,74200]
[36955,9.9499999999999993,10.1,9.4,9.64,9.64,58900]
[36962,9.5,9.6,9.1999999999999993,9.5,9.5,82300]
[36969,9.5,9.5,9.1,9.25,9.25,91000]
[36976,9.35,9.5500000000000007,9.15,9.5500000000000007,9.5500000000000007,48600]
[36983,9.4499999999999993,9.5500000000000007,8.89,8.9499999999999993,8.9499999999999993,152000]
[36990,8.9499999999999993,9.15,8.9499999999999993,9,9,20400]
[36997,9,9.5,9,9.18,9.18,260600]
[37004,9,9.15,8.7899999999999991,9.0500000000000007,9.0500000000000007,168400]
[37011,9,9.2899999999999991,9,9.19,9.19,95900]
[37018,9.1999999999999993,9.1999999999999993,9,9.08,9.08,75800]
[37025,9.08,9.17,8.9499999999999993,9.1300000000000008,9.1300000000000008,65900]
[37032,9.0299999999999994,9.89,9.0299999999999994,9.7799999999999994,9.7799999999999994,251600]
[37039,9.73,10.1,9.66,9.94,9.94,101400]
[37046,9.5,9.6,9,9.25,9.25,165100]
[37053,9.25,9.4,9.02,9.1999999999999993,9.1999999999999993,153900]
[37060,9.2100000000000009,9.25,8.9,9.25,9.25,129800]
[37067,9.25,9.5500000000000007,8.56,8.6199999999999992,8.6199999999999992,421000]
[37074,8.9499999999999993,9.59,8.81,9.59,9.59,227000]
[37081,9.6,9.8000000000000007,9.5,9.76,9.76,223300]
[37088,9.8000000000000007,10.31,9.52,10,10,337600]
[37095,10.1,10.65,10,10.43,10.43,242700]
[37102,10.6,10.7,10.4,10.63,10.63,97500]
[37109,10.65,10.65,10.25,10.63,10.63,94400]
[37116,10.65,10.74,10.5,10.6,10.6,113200]
[37123,10.63,11.35,10.63,11.32,11.32,248900]
[37130,11.23,11.74,11.23,11.51,11.51,157300]
[37137,11.56,11.85,11.44,11.55,11.55,128500]
[37144,11.45,11.72,10.81,10.86,10.86,53900]
[37151,10.25,10.45,9.85,9.9499999999999993,9.9499999999999993,302700]
[37158,9.9499999999999993,11.97,9.8000000000000007,11.76,11.76,236900]
[37165,11.76,11.76,10.85,10.97,10.97,158300]
[37172,10.96,11.48,10.75,10.89,10.89,172200]
[37179,10.79,11.3,10.67,11.14,11.14,182800]
[37186,11.2,11.95,11.2,11.3,11.3,147000]
[37193,11.25,11.97,11.25,11.91,11.91,94000]
[37200,11.86,12.99,11.86,12.99,12.99,267000]
[37207,12.99,14.24,12.78,13.9,13.9,415700]
[37214,14.03,14.05,13.28,13.68,13.68,128400]
[37221,13.74,14,13.6,13.8,13.8,143100]
[37228,13.75,15.49,13.57,15.37,15.37,587800]
[37235,15.55,16.290001,13.12,13.8,13.8,560500]
[37242,14.1,16.899999999999999,14.07,16.52,16.52,496900]
[37249,16.32,18.16,16.32,17.510000000000002,17.510000000000002,243700]
[37256,17.420000000000002,17.940000999999999,14.9,15.11,15.11,395700]
[37263,15.15,16.350000000000001,14.8,16.149999999999999,16.149999999999999,364900]
[37270,16,16.120000999999998,15.35,15.8,15.8,142500]
[37277,15.35,15.5,14.28,15.15,15.15,230500]
[37284,15.18,15.9,14.8,15.88,15.88,144000]
[37291,15.99,17.239999999999998,15.42,16.780000999999999,16.780000999999999,261100]
[37298,16.75,17.010000000000002,16.350000000000001,16.52,16.52,97700]
[37305,16.420000000000002,16.649999999999999,14.65,15.44,15.44,159500]
[37312,15.49,15.67,11.82,13.27,13.27,865400]
[37319,13.25,14.5,12.9,14.15,14.15,326100]
[37326,14.1,15.46,14.08,15.01,15.01,142900]
[37333,15.24,15.24,14.45,14.98,14.98,234000]
[37340,14.96,15.12,14.9,15.1,15.1,167400]
[37347,15.2,15.23,13.47,13.48,13.48,299200]
[37354,13.4,14.13,12.8,14.03,14.03,299200]
[37361,14,14.82,13.8,14.42,14.42,279400]
[37368,14.5,14.5,14.05,14.1,14.1,148600]
[37375,14.01,14.99,14.01,14.7,14.7,222500]
[37382,14.6,15.2,14.3,15.05,15.05,185800]
[37389,15.06,16.75,15.06,16.549999,16.549999,268200]
[37396,16.5,16.5,15.62,15.8,15.8,77000]
[37403,15.75,16.489999999999998,15.45,16.489999999999998,16.489999999999998,58600]
[37410,16.450001,16.610001,15.87,16.120000999999998,16.120000999999998,112000]
[37417,16.120000999999998,16.799999,15.62,16.579999999999998,16.579999999999998,115800]
[37424,16.629999000000002,16.879999000000002,15.78,15.9,15.9,143300]
[37431,15.95,16.100000000000001,15.75,15.9,15.9,200900]
[37438,15.95,15.95,15.3,15.8,15.8,108000]
[37445,15.85,15.99,15,15.05,15.05,123800]
[37452,15,16,12.86,12.9,12.9,426600]
[37459,12.9,14.2,12.9,14.15,14.15,354600]
[37466,14.15,14.5,14,14.07,14.07,485000]
[37473,14.02,16.07,13.95,15.99,15.99,288000]
[37480,15.94,15.95,14.4,14.8,14.8,272600]
[37487,14.75,15.54,14.41,14.89,14.89,142600]
[37494,14.89,14.99,14.01,14.3,14.3,146900]
[37501,14.34,14.87,13.9,14.3,14.3,70400]
[37508,14.2,14.5,14.05,14.1,14.1,73100]
[37515,14,14.25,13.88,13.99,13.99,86500]
[37522,13.98,14.16,13.69,13.8,13.8,88900]
[37529,13.75,14.1,13.53,14.05,14.05,128300]
[37536,14.05,14.07,13.28,13.5,13.5,114000]
[37543,13.5,16.149999999999999,13.5,15.64,15.64,386900]
[37550,15.65,16.450001,14.89,15.7,15.7,392600]
[37557,15.6,16.040001,15.55,15.9,15.9,153000]
[37564,15.82,16.639999,15.75,16.59,16.59,281500]
[37571,16.5,18,16.43,17.5,17.5,375800]
[37578,17.399999999999999,17.399999999999999,15.53,15.75,15.75,181300]
[37585,15.75,15.95,15.16,15.68,15.68,137400]
[37592,15.73,15.79,14.44,15.35,15.35,278800]
[37599,15.32,15.32,14.13,14.65,14.65,285200]
[37606,14.6,14.91,13.85,14.72,14.72,206900]
[37613,14.75,14.83,14.32,14.8,14.8,68700]
[37620,14.83,14.83,13.75,14.05,14.05,153500]
[37627,14.02,15.05,14.02,14.85,14.85,303300]
[37634,14.95,15.3,14.41,14.95,14.95,161600]
[37641,14.9,14.9,14.45,14.58,14.58,89600]
[37648,14.5,15.12,14.25,14.7,14.7,181100]
[37655,14.6,14.73,13.95,14.01,14.01,68500]
[37662,13.81,14.1,12.55,12.75,12.75,244400]
[37669,12.8,13.06,12.55,12.7,12.7,163600]
[37676,12.7,13.2,12.34,13.05,13.05,124300]
[37683,13.15,13.31,12.5,12.55,12.55,353500]
[37690,12.5,14,11.56,13.82,13.82,507300]
[37697,13.72,15.04,13.72,14.85,14.85,382600]
[37704,14.6,14.6,12.45,12.64,12.64,502900]
[37711,12.54,13.29,12.12,12.55,12.55,651100]
[37718,12.69,13.55,12.12,12.39,12.39,356400]
[37725,12.45,12.99,10.1,12.08,12.08,1332400]
[37732,12.08,12.88,11.96,12.3,12.3,595700]
[37739,12.3,13.4,12.3,13.01,13.01,438900]
[37746,13.05,13.36,12.75,13.34,13.34,464700]
[37753,13.32,13.45,13.29,13.29,13.29,134800]
[37760,13.28,13.81,13.28,13.75,13.75,213400]
[37767,13.81,14.29,13.71,14.18,14.18,136500]
[37774,14.2,14.49,14.11,14.41,14.41,277300]
[37781,14.31,15.13,14.31,15,15,288300]
[37788,14.91,15.05,13.55,14.4,14.4,459800]
[37795,14.41,14.48,13.71,14,14,348100]
[37802,14,14.87,13.95,14.76,14.76,357100]
[37809,14.76,14.99,14.67,14.83,14.83,162500]
[37816,14.82,15.13,14.8,14.9,14.9,285500]
[37823,14.9,15.02,13.75,14.96,14.96,626700]
[37830,15,15.34,13.7,15.17,15.17,758700]
[37837,15.07,15.59,14.65,14.78,14.78,326500]
[37844,14.7,15.05,14.35,14.95,14.95,112500]
[37851,14.97,16.860001,14.93,15.6,15.6,308900]
[37858,15.65,16.219999000000001,15.44,15.8,15.8,180700]
[37865,15.7,16,15.62,15.76,15.76,94500]
[37872,15.66,16.059999000000001,15.6,16.030000999999999,16.030000999999999,84000]
[37879,15.9,16.209999,15.7,15.91,15.91,132600]
[37886,15.85,16.07,15.76,15.98,15.98,606500]
[37893,15.99,16.23,15.9,16,16,183000]
[37900,16,16.489999999999998,16,16.27,16.27,102300]
[37907,16.399999999999999,16.709999,15.88,16.48,16.48,213800]
[37914,16.559999000000001,16.700001,15.85,16.139999,16.139999,201500]
[37921,16.209999,17.239999999999998,16.02,17.100000000000001,17.100000000000001,234000]
[37928,17.100000000000001,17.450001,17,17.399999999999999,17.399999999999999,277300]
[37935,17.350000000000001,18.489999999999998,17.299999,18.049999,18.049999,284000]
[37942,17.98,18.41,17.850000000000001,17.889999,17.889999,295000]
[37949,17.989999999999998,18.690000999999999,17.829999999999998,18.399999999999999,18.399999999999999,237400]
[37956,18.370000999999998,18.98,17.899999999999999,18.07,18.07,361100]
[37963,18.049999,18.829999999999998,17.739999999999998,18.829999999999998,18.829999999999998,184500]
[37970,18.829999999999998,18.850000000000001,17.879999000000002,18.360001,18.360001,106400]
[37977,18.399999999999999,18.66,18.18,18.639999,18.639999,64100]
[37984,18.719999000000001,18.889999,18.049999,18.25,18.25,99700]
[37991,18.299999,18.469999000000001,17.25,17.25,17.25,120300]
[37998,17.260000000000002,19.389999,17.209999,18.579999999999998,18.579999999999998,231500]
[38005,18.5,19.09,18.18,18.299999,18.299999,175700]
[38012,18.299999,18.489999999999998,16.75,17.049999,17.049999,578300]
[38019,17.149999999999999,17.579999999999998,16.399999999999999,17.100000000000001,17.100000000000001,268800]
[38026,17.100000000000001,17.790001,16.989999999999998,17.610001,17.610001,182400]
[38033,17.850000000000001,17.850000000000001,17.389999,17.639999,17.639999,110300]
[38040,17.59,17.780000999999999,17.25,17.75,17.75,175900]
[38047,17.850000000000001,19.440000999999999,17.850000000000001,19.100000000000001,19.100000000000001,419600]
[38054,19.25,19.489999999999998,18.899999999999999,19.299999,19.299999,180000]
[38061,19.329999999999998,19.329999999999998,17.75,18,18,247200]
[38068,18,18.040001,17.41,17.850000000000001,17.850000000000001,96900]
[38075,17.950001,18.959999,17.950001,18.780000999999999,18.780000999999999,248600]
[38082,18.899999999999999,19.290001,18.850000000000001,19.190000999999999,19.190000999999999,78300]
[38089,19.049999,19.110001,18.52,18.73,18.73,99100]
[38096,18.719999000000001,19.170000000000002,18.639999,19.02,19.02,96400]
[38103,19.139999,19.450001,18.950001,19.059999000000001,19.059999000000001,199500]
[38110,19.100000000000001,19.389999,18.799999,19,19,100500]
[38117,19.100000000000001,19.450001,19,19.299999,19.299999,144200]
[38124,19.200001,19.360001,19,19.32,19.32,156900]
[38131,19.360001,19.5,19.100000000000001,19.100000000000001,19.100000000000001,130700]
[38138,19.110001,20,19.049999,19.649999999999999,19.649999999999999,214400]
[38145,19.75,20.9,19.670000000000002,20.700001,20.700001,192300]
[38152,20.799999,20.99,20.51,20.52,20.52,151900]
[38159,20.549999,20.98,19.850000000000001,20.98,20.98,219200]
[38166,20.93,20.99,19.93,20.170000000000002,20.170000000000002,329700]
[38173,20.170000000000002,20.18,19.549999,19.799999,19.799999,171400]
[38180,19.829999999999998,20.540001,19.649999999999999,20.149999999999999,20.149999999999999,136100]
[38187,20.350000000000001,21.17,20.010000000000002,20.329999999999998,20.329999999999998,165400]
[38194,20.25,22.98,19.91,22.98,22.98,466300]
[38201,22.98,23.440000999999999,22.219999000000001,23.01,23.01,431000]
[38208,22.85,24.620000999999998,22.370000999999998,24.549999,24.549999,350100]
[38215,24.51,27.5,24.49,27.469999000000001,27.469999000000001,644000]
[38222,27.469999000000001,27.950001,22.15,22.209999,22.209999,1703100]
[38229,22.110001,22.9,21.51,21.950001,21.950001,647700]
[38236,21.98,24.450001,21.98,23.57,23.57,494700]
[38243,23.82,24.4,23.190000999999999,24.200001,24.200001,411100]
[38250,24.209999,24.68,23.620000999999998,24.25,24.25,216400]
[38257,24.15,25.75,23.85,25.469999000000001,25.469999000000001,339100]
[38264,25.5,25.99,24.51,24.76,24.76,289100]
[38271,24.790001,25.15,23.16,23.299999,23.299999,308300]
[38278,23.200001,24.379999000000002,23.01,24.15,24.15,170300]
[38285,24.25,25.440000999999999,24.219999000000001,25.27,25.27,150200]
[38292,25.34,25.4,22.25,22.389999,22.389999,512100]
[38299,22.139999,22.969999000000001,21.549999,21.959999,21.959999,276800]
[38306,21.9,22,20.959999,21.5,21.5,305200]
[38313,21.75,22.1,21.02,21.15,21.15,217100]
[38320,21.049999,22.4,20.52,21.559999000000001,21.559999000000001,387800]
[38327,21.5,21.99,21.02,21.5,21.5,200200]
[38334,21.459999,21.66,20.620000999999998,21.459999,21.459999,226300]
[38341,21.450001,21.5,20.629999000000002,21.15,21.15,157600]
[38348,21.15,21.559999000000001,20.709999,21.27,21.27,156000]
[38355,21.200001,21.959999,20.950001,21.290001,21.290001,235600]
[38362,21.200001,23.92,20.75,23.9,23.9,395600]
[38369,23.950001,24.23,23.65,23.700001,23.700001,170000]
[38376,23.6,23.91,22.75,23.870000999999998,23.870000999999998,140100]
[38383,23.940000999999999,23.950001,23,23.809999000000001,23.809999000000001,245400]
[38390,23.85,24.059999000000001,23.6,23.889999,23.889999,218200]
[38397,23.940000999999999,24.5,23.559999000000001,23.9,23.9,245800]
[38404,23.950001,24.49,23.74,23.809999000000001,23.809999000000001,150900]
[38411,23.809999000000001,24.440000999999999,23.700001,24.24,24.24,177700]
[38418,24.49,24.549999,23.27,23.379999000000002,23.379999000000002,254100]
[38425,23.309999000000001,23.5,22.700001,23,23,192400]
[38432,22.700001,22.84,21.6,21.879999000000002,21.879999000000002,121800]
[38439,21.83,22.52,21.15,21.299999,21.299999,176200]
[38446,21.25,22.200001,21.25,21.49,21.49,143400]
[38453,21.440000999999999,21.92,21.200001,21.5,21.5,115800]
[38460,21.5,22.200001,21.25,21.59,21.59,180500]
[38467,21.559999000000001,21.950001,19.850000000000001,20,20,223300]
[38474,19.969999000000001,22.540001,19.860001,22.389999,22.389999,426900]
[38481,22.4,22.700001,20.75,20.77,20.77,105500]
[38488,20.799999,21.43,20.799999,20.91,20.91,157400]
[38495,20.799999,21.1,20.65,21.049999,21.049999,191400]
[38502,21.049999,21.66,21.049999,21.5,21.5,136600]
[38509,21.58,23.17,21.4,23.08,23.08,298700]
[38516,22.83,23.1,22.15,22.9,22.9,287600]
[38523,22.91,23.25,22.200001,22.700001,22.700001,297400]
[38530,22.700001,22.75,22.15,22.66,22.66,176200]
[38537,22.700001,23,22.309999000000001,22.83,22.83,153100]
[38544,22.9,23.01,22.09,22.549999,22.549999,112500]
[38551,22.35,22.690000999999999,21.950001,22.68,22.68,158000]
[38558,22.68,22.77,21.32,21.68,21.68,351700]
[38565,21.74,23.32,21,23.1,23.1,432200]
[38572,23.18,23.35,22.73,23.059999000000001,23.059999000000001,300800]
[38579,23.059999000000001,23.389999,22.860001,23.059999000000001,23.059999000000001,198200]
[38586,23.049999,23.5,23.02,23.26,23.26,119500]
[38593,23.209999,23.870000999999998,22.610001,23.530000999999999,23.530000999999999,188300]
[38600,23.469999000000001,23.9,23.23,23.889999,23.889999,155900]
[38607,23.98,24.08,22.93,23,23,275800]
[38614,23.120000999999998,23.66,22.9,23.6,23.6,202900]
[38621,23.6,25.15,23.32,25,25,367400]
[38628,24.940000999999999,25.24,24.799999,24.85,24.85,325000]
[38635,24.85,25.700001,24.83,25.52,25.52,293200]
[38642,25.6,26.469999000000001,25.299999,25.299999,25.299999,246600]
[38649,25.299999,25.450001,24.25,25.41,25.41,213100]
[38656,25.41,27,24.799999,26.98,26.98,395400]
[38663,26.9,26.959999,25.6,26.57,26.57,249900]
[38670,26.639999,27.049999,26.200001,26.719999000000001,26.719999000000001,117900]
[38677,26.780000999999999,26.950001,26.440000999999999,26.66,26.66,78400]
[38684,26.66,27.27,26.389999,26.9,26.9,239800]
[38691,26.9,26.92,25.4,25.42,25.42,150300]
[38698,25.48,26.41,25.459999,26.200001,26.200001,227000]
[38705,26.25,26.299999,25.040001,25.440000999999999,25.440000999999999,189000]
[38712,25.5,26.049999,24.799999,25,25,188600]
[38719,25,25.42,24.75,25,25,191300]
[38726,24.9,26.709999,24.9,26.440000999999999,26.440000999999999,211800]
[38733,26.440000999999999,26.459999,25.639999,26.110001,26.110001,197700]
[38740,26.07,26.65,25.93,26.299999,26.299999,120900]
[38747,26.200001,26.34,25,25.190000999999999,25.190000999999999,189300]
[38754,25.129999000000002,25.799999,24.950001,25.620000999999998,25.620000999999998,136300]
[38761,25.620000999999998,26.65,25.4,26,26,139400]
[38768,26.01,26.4,25.4,25.5,25.5,136000]
[38775,25.51,27,25.51,26.700001,26.700001,139100]
[38782,26.799999,27.16,25.66,27,27,383600]
[38789,27.049999,27.459999,26.370000999999998,26.85,26.85,277600]
[38796,26.870000999999998,27.5,26.5,27.440000999999999,27.440000999999999,204600]
[38803,27.299999,27.299999,25.07,26.01,26.01,242300]
[38810,26.110001,27.5,26.01,27.200001,27.200001,339100]
[38817,27.200001,27.299999,25.92,26.110001,26.110001,169400]
[38824,26.040001,27.77,26,27.08,27.08,259900]
[38831,27.18,27.68,26.780000999999999,26.98,26.98,201700]
[38838,27.049999,27.5,26.73,27.33,27.33,117300]
[38845,27.200001,27.610001,25.700001,26.02,26.02,352600]
[38852,26.01,27.209999,25.549999,26.950001,26.950001,310600]
[38859,26.950001,27.4,25.91,27.17,27.17,221900]
[38866,27.08,27.4,26.51,26.889999,26.889999,187800]
[38873,26.799999,27.299999,26.059999000000001,26.83,26.83,346700]
[38880,26.9,27.5,26.299999,27.209999,27.209999,464700]
[38887,27.209999,28.43,26.51,28.030000999999999,28.030000999999999,392900]
[38894,28.030000999999999,29.450001,27.799999,29.290001,29.290001,455900]
[38901,29.459999,29.6,28.82,29.370000999999998,29.370000999999998,292300]
[38908,29.469999000000001,29.99,28.27,28.57,28.57,257600]
[38915,28.549999,28.73,28,28.370000999999998,28.370000999999998,205100]
[38922,28.450001,29.52,28.200001,28.93,28.93,193200]
[38929,28.73,30,28.73,29.58,29.58,320900]
[38936,29.450001,32.75,28.049999,31.219999000000001,31.219999000000001,1125800]
[38943,31.25,33.490001999999997,31.219999000000001,31.780000999999999,31.780000999999999,491700]
[38950,31.780000999999999,32.880001,31.68,31.99,31.99,356500]
[38957,32.150002000000001,32.950001,30.559999000000001,31.76,31.76,606900]
[38964,31.940000999999999,32.82,31.940000999999999,32.150002000000001,32.150002000000001,356400]
[38971,32,33.990001999999997,31.9,33.479999999999997,33.479999999999997,682200]
[38978,33.479999999999997,33.849997999999999,33.060001,33.419998,33.419998,287000]
[38985,33.409999999999997,33.799999,32.150002000000001,32.849997999999999,32.849997999999999,291500]
[38992,32.099997999999999,33.700001,30.799999,33.240001999999997,33.240001999999997,361000]
[38999,33.299999,34.990001999999997,32.619999,34.93,34.93,380500]
[39006,35.060001,36.330002,34.599997999999999,36.279998999999997,36.279998999999997,480500]
[39013,36.340000000000003,37.290000999999997,35.950001,36.409999999999997,36.409999999999997,368400]
[39020,36.409999999999997,36.799999,35.029998999999997,36.549999,36.549999,347600]
[39027,36.75,37.5,34.459999000000003,35,35,696300]
[39034,35,36,34.790000999999997,35.090000000000003,35.090000000000003,285400]
[39041,35.139999000000003,36.009998000000003,35.029998999999997,35.900002000000001,35.900002000000001,129900]
[39048,35.82,36.419998,35.389999000000003,36,36,242600]
[39055,36.159999999999997,37.299999,35.939999,37.049999,37.049999,226200]
[39062,37.299999,37.5,35.919998,36.060001,36.060001,223700]
[39069,36.040000999999997,36.479999999999997,34.889999000000003,35.869999,35.869999,266200]
[39076,36.060001,37.270000000000003,35.979999999999997,35.979999999999997,35.979999999999997,100600]
[39083,35.93,36.229999999999997,35.040000999999997,35.509998000000003,35.509998000000003,133100]
[39090,35.590000000000003,35.740001999999997,34.5,34.950001,34.950001,221500]
[39097,35.049999,35.119999,33.93,34.889999000000003,34.889999000000003,209700]
[39104,34.790000999999997,35.290000999999997,34.32,34.700001,34.700001,148200]
[39111,34.68,35.360000999999997,34.610000999999997,34.880001,34.880001,201700]
[39118,34.740001999999997,35.659999999999997,34.200001,34.549999,34.549999,258700]
[39125,34.529998999999997,35.169998,34.349997999999999,34.720001000000003,34.720001000000003,187200]
[39132,34.700001,34.740001999999997,32.479999999999997,32.700001,32.700001,263800]
[39139,33.029998999999997,33.340000000000003,31.440000999999999,31.459999,31.459999,319500]
[39146,31.1,33.189999,30.799999,33.119999,33.119999,393500]
[39153,33.049999,34.700001,32.900002000000001,33.400002000000001,33.400002000000001,582000]
[39160,33.509998000000003,34.700001,33.509998000000003,33.979999999999997,33.979999999999997,244300]
[39167,34,34.409999999999997,32.779998999999997,33.349997999999999,33.349997999999999,309400]
[39174,33.270000000000003,34.560001,33.080002,33.950001,33.950001,201600]
[39181,34.049999,34.229999999999997,33.049999,34.080002,34.080002,343700]
[39188,34.099997999999999,34.599997999999999,33.439999,34.049999,34.049999,290900]
[39195,34,34.580002,32.630001,33.330002,33.330002,209400]
[39202,33.43,33.93,32.07,33.93,33.93,387800]
[39209,33.93,35.959999000000003,33.389999000000003,35.459999000000003,35.459999000000003,788600]
[39216,35.5,35.650002000000001,34.770000000000003,35.57,35.57,396100]
[39223,35.740001999999997,38.659999999999997,35.43,38.299999,38.299999,567500]
[39230,38.5,39.990001999999997,38.139999000000003,38.830002,38.830002,562200]
[39237,38.700001,38.919998,37.169998,38.5,38.5,463400]
[39244,38.700001,40.709999000000003,38.450001,40.409999999999997,40.409999999999997,451400]
[39251,40.439999,41.330002,39.009998000000003,39.259998000000003,39.259998000000003,673400]
[39258,39.009998000000003,39.889999000000003,38.090000000000003,39.349997999999999,39.349997999999999,642800]
[39265,41.049999,42.57,39.779998999999997,42.349997999999999,42.349997999999999,545200]
[39272,43,43,40.990001999999997,42.639999000000003,42.639999000000003,367400]
[39279,42.599997999999999,43.439999,38.860000999999997,40.209999000000003,40.209999000000003,936900]
[39286,40.25,41.599997999999999,40.040000999999997,40.209999000000003,40.209999000000003,633500]
[39293,40.209999000000003,43.369999,39.43,42.889999000000003,42.889999000000003,837100]
[39300,42.93,47.91,41.299999,43.549999,43.549999,2193800]
[39307,44.400002000000001,48.389999000000003,42.560001,46.900002000000001,46.900002000000001,782600]
[39314,47.299999,47.639999000000003,43.830002,46.23,46.23,1094300]
[39321,46.200001,49.73,46.060001,48.759998000000003,48.759998000000003,672900]
[39328,48.77,49.599997999999999,46.119999,46.419998,46.419998,378400]
[39335,46.700001,46.790000999999997,44.540000999999997,45.220001000000003,45.220001000000003,531100]
[39342,45.200001,48.650002000000001,44.669998,46.509998000000003,46.509998000000003,487600]
[39349,46.299999,49.52,45.130001,48.66,48.66,1364400]
[39356,48.529998999999997,52.119999,47.919998,51.75,51.75,615500]
[39363,51.490001999999997,53.439999,49.720001000000003,53.150002000000001,53.150002000000001,596800]
[39370,53.200001,55.299999,51.27,51.439999,51.439999,468800]
[39377,50.599997999999999,54.200001,50.52,53.900002000000001,53.900002000000001,446700]
[39384,54.25,54.459999000000003,48.599997999999999,52,52,520800]
[39391,51.98,53.419998,35.599997999999999,35.909999999999997,35.909999999999997,3415400]
[39398,35.650002000000001,37.189999,33.310001,33.490001999999997,33.490001999999997,1291100]
[39405,33.5,33.580002,31,31.43,31.43,795500]
[39412,31.25,33.720001000000003,31.25,33.189999,33.189999,990300]
[39419,32.560001,34.950001,32.020000000000003,34.57,34.57,983000]
[39426,34.5,35.189999,33.060001,34.07,34.07,840200]
[39433,33.799999,38.650002000000001,32.68,38.5,38.5,1058200]
[39440,38.889999000000003,39.229999999999997,37.299999,37.700001,37.700001,329800]
[39447,37.450001,38,35,35.020000000000003,35.020000000000003,584400]
[39454,35.119999,37.360000999999997,34.529998999999997,36.029998999999997,36.029998999999997,775300]
[39461,36.270000000000003,37.560001,34.049999,35.119999,35.119999,649900]
[39468,33.639999000000003,36.729999999999997,33.639999000000003,34.990001999999997,34.990001999999997,531700]
[39475,34.990001999999997,39.07,34.509998000000003,38.599997999999999,38.599997999999999,664700]
[39482,38.43,38.990001999999997,36.189999,38.229999999999997,38.229999999999997,512000]
[39489,38.32,39.580002,36.400002000000001,36.909999999999997,36.909999999999997,553800]
[39496,37.330002,37.439999,34.909999999999997,36.119999,36.119999,442800]
[39503,36.209999000000003,38.529998999999997,35.270000000000003,35.659999999999997,35.659999999999997,489200]
[39510,35.659999999999997,36.380001,34.150002000000001,34.150002000000001,34.150002000000001,477300]
[39517,34.229999999999997,48.68,33.770000000000003,46.720001000000003,46.720001000000003,2301600]
[39524,45.5,48.950001,44.580002,47.689999,47.689999,957300]
[39531,47.700001,49.98,47.619999,47.91,47.91,856400]
[39538,48.259998000000003,48.59,46.110000999999997,46.5,46.5,783300]
[39545,46.73,47.040000999999997,43.07,43.52,43.52,792600]
[39552,43.73,45.75,43.099997999999999,45.25,45.25,576800]
[39559,45.049999,45.25,43.25,44.220001000000003,44.220001000000003,690900]
[39566,43.990001999999997,46.75,43.610000999999997,45.950001,45.950001,733500]
[39573,45.990001999999997,46.189999,40.580002,41.790000999999997,41.790000999999997,1333100]
[39580,41.689999,42.41,41,42.09,42.09,1187900]
[39587,42.189999,42.189999,39.060001,39.419998,39.419998,737300]
[39594,39.75,41.200001,39.5,39.779998999999997,39.779998999999997,586200]
[39601,39.790000999999997,39.919998,37.990001999999997,38.279998999999997,38.279998999999997,689700]
[39608,38.439999,41.400002000000001,38.119999,40.340000000000003,40.340000000000003,600900]
[39615,40.360000999999997,40.43,39.340000000000003,40.360000999999997,40.360000999999997,438500]
[39622,40.689999,41.470001000000003,39.43,40,40,740500]
[39629,40.169998,41.48,39.990001999999997,40.590000000000003,40.590000000000003,426000]
[39636,40.759998000000003,42.919998,39.5,42.25,42.25,857600]
[39643,42.700001,42.970001000000003,40.229999999999997,41.580002,41.580002,539700]
[39650,41.57,46.279998999999997,40.599997999999999,45.32,45.32,718700]
[39657,45,46,43.610000999999997,45.82,45.82,638700]
[39664,45.990001999999997,45.990001999999997,40.509998000000003,42.790000999999997,42.790000999999997,1020300]
[39671,42.610000999999997,47.099997999999999,42.380001,47.080002,47.080002,704600]
[39678,47,47.990001999999997,43.459999000000003,43.860000999999997,43.860000999999997,466300]
[39685,43.630001,45.57,43.110000999999997,44.970001000000003,44.970001000000003,458600]
[39692,45.400002000000001,45.59,42.009998000000003,43.5,43.5,345200]
[39699,44.110000999999997,46.189999,43.279998999999997,44.869999,44.869999,486000]
[39706,44.25,54.150002000000001,43.75,48.900002000000001,48.900002000000001,928200]
[39713,49.099997999999999,49.299999,45.75,48.389999000000003,48.389999000000003,373100]
[39720,48,48,45,45.650002000000001,45.650002000000001,520500]
[39727,45.049999,45.419998,40.279998999999997,43.380001,43.380001,846200]
[39734,44.220001000000003,48.029998999999997,39.740001999999997,41.02,41.02,791200]
[39741,41.599997999999999,42.169998,35.790000999999997,36.549999,36.549999,566200]
[39748,35.650002000000001,38.5,34,37.790000999999997,37.790000999999997,557200]
[39755,37.599997999999999,38.330002,31.629999000000002,33.459999000000003,33.459999000000003,969600]
[39762,33.93,34.310001,31.780000999999999,32,32,614800]
[39769,31.870000999999998,33.130001,29.5,32.330002,32.330002,650700]
[39776,32.57,33.099997999999999,29.139999,32.080002,32.080002,441400]
[39783,31.59,31.799999,28.709999,30.33,30.33,525700]
[39790,30.629999000000002,31.23,26.440000999999999,28.620000999999998,28.620000999999998,793300]
[39797,28.610001,30.01,27.5,28.01,28.01,401400]
[39804,28.07,28.139999,25.549999,26.76,26.76,255500]
[39811,26.629999000000002,28.9,25.59,28.549999,28.549999,261600]
[39818,28.610001,28.950001,27.129999000000002,27.34,27.34,406400]
[39825,27.389999,28.34,26.700001,28.299999,28.299999,373000]
[39832,28.209999,28.309999000000001,25.620000999999998,25.68,25.68,251900]
[39839,25.84,26.26,22.200001,25.24,25.24,677200]
[39846,25.1,29.26,24.85,28.82,28.82,569000]
[39853,28.59,29.059999000000001,26.780000999999999,27.01,27.01,361500]
[39860,26.4,27,24.559999000000001,25.08,25.08,317100]
[39867,25.110001,25.540001,23.01,23.969999000000001,23.969999000000001,400500]
[39874,23.5,23.700001,21.299999,21.77,21.77,455500]
[39881,21.75,22.59,17.5,19.02,19.02,1192300]
[39888,19.420000000000002,19.940000999999999,18.510000000000002,19.02,19.02,477400]
[39895,19.25,22.41,18.510000000000002,22.25,22.25,821300]
[39902,21.83,22.709999,20.309999000000001,22.530000999999999,22.530000999999999,569900]
[39909,22.48,24.049999,22.110001,24,24,402100]
[39916,23.4,24.67,22.92,24.4,24.4,417700]
[39923,24.299999,25.110001,22.889999,24.799999,24.799999,550400]
[39930,24.389999,28.35,23.950001,27.360001,27.360001,550900]
[39937,27.52,31.360001,26.969999000000001,29.209999,29.209999,692400]
[39944,28.68,29.85,27.299999,28.66,28.66,368800]
[39951,28.85,29.17,27.940000999999999,28.120000999999998,28.120000999999998,231200]
[39958,28.059999000000001,29.280000999999999,27.43,28.52,28.52,245100]
[39965,29.07,30.690000999999999,28.76,30.52,30.52,366100]
[39972,30.620000999999998,30.83,28.040001,28.77,28.77,278400]
[39979,28.559999000000001,29.98,27.9,29.27,29.27,320700]
[39986,28.969999000000001,30.129999000000002,28.200001,29.969999000000001,29.969999000000001,436000]
[39993,30.02,30.74,28.959999,29.77,29.77,247100]
[40000,29.59,30.24,28.700001,29.139999,29.139999,399400]
[40007,29.09,31,27.879999000000002,29.440000999999999,29.440000999999999,665500]
[40014,29.700001,30.35,28.790001,29.870000999999998,29.870000999999998,255400]
[40021,29.75,31.610001,29.34,31.190000999999999,31.190000999999999,229600]
[40028,31.120000999999998,37.090000000000003,30.59,36.669998,36.669998,816300]
[40035,36.880001,39.889999000000003,36.689999,39.799999,39.799999,809900]
[40042,39.200001,42.209999000000003,37.979999999999997,41.950001,41.950001,445300]
[40049,41.900002000000001,41.950001,39.080002,39.869999,39.869999,337500]
[40056,39.450001,40.68,37.869999,38.75,38.75,423200]
[40063,39.150002000000001,39.490001999999997,38.169998,38.740001999999997,38.740001999999997,282900]
[40070,38.490001999999997,39.509998000000003,38.32,38.509998000000003,38.509998000000003,365700]
[40077,38.159999999999997,38.540000999999997,36.759998000000003,37.389999000000003,37.389999000000003,368600]
[40084,37.639999000000003,38.090000000000003,36.549999,37.25,37.25,235400]
[40091,37.479999999999997,38.25,36.200001,38.049999,38.049999,191200]
[40098,37.979999999999997,39.07,37.529998999999997,37.709999000000003,37.709999000000003,173100]
[40105,37.75,40.020000000000003,37.57,39.459999000000003,39.459999000000003,520900]
[40112,39.369999,40,37.849997999999999,38,38,337700]
[40119,38.279998999999997,42.25,36.32,40.189999,40.189999,657900]
[40126,40.709999000000003,41.5,40.040000999999997,41.110000999999997,41.110000999999997,569000]
[40133,41.25,41.93,40.689999,41,41,369200]
[40140,41.240001999999997,42.34,40.669998,41.810001,41.810001,241000]
[40147,41.990001999999997,44.459999000000003,40.700001,42.740001999999997,42.740001999999997,368000]
[40154,42.959999000000003,43.580002,41.18,42.18,42.18,358900]
[40161,42.48,45.5,41.720001000000003,45.48,45.48,589500]
[40168,45.849997999999999,47,45.060001,46.810001,46.810001,343400]
[40175,46.810001,48.630001,46.130001,46.599997999999999,46.599997999999999,198400]
[40182,47.119999,49.380001,46.610000999999997,47.110000999999997,47.110000999999997,489400]
[40189,47.52,48.939999,46.779998999999997,48.200001,48.200001,340500]
[40196,48.169998,48.830002,46.200001,47,47,267900]
[40203,47.349997999999999,48.009998000000003,45.849997999999999,45.849997999999999,45.849997999999999,279900]
[40210,45.970001000000003,47.23,43.240001999999997,44.5,44.5,351300]
[40217,44.240001999999997,46.400002000000001,43.860000999999997,45.700001,45.700001,253100]
[40224,46.060001,47.919998,45.549999,47.599997999999999,47.599997999999999,212000]
[40231,47.799999,47.93,46.790000999999997,47.32,47.32,303100]
[40238,47.610000999999997,50.91,47.349997999999999,50.540000999999997,50.540000999999997,430600]
[40245,50.669998,51.880001,47.439999,49.639999000000003,49.639999000000003,894400]
[40252,49.740001999999997,50.099997999999999,48.5,48.880001,48.880001,418200]
[40259,48.720001000000003,53.130001,48.549999,52.299999,52.299999,443300]
[40266,52.639999000000003,53.650002000000001,52.25,52.52,52.52,221800]
[40273,52.82,53.82,52.59,53.369999,53.369999,309600]
[40280,53.529998999999997,56.939999,53.240001999999997,56.450001,56.450001,440000]
[40287,56.130001,57.450001,55.400002000000001,57.400002000000001,57.400002000000001,290200]
[40294,57.43,59.939999,55.27,57.009998000000003,57.009998000000003,399600]
[40301,57.23,63.169998,30,55.049999,55.049999,895800]
[40308,57.75,62.810001,56.799999,60.610000999999997,60.610000999999997,653700]
[40315,61.139999000000003,62.310001,54.860000999999997,58.619999,58.619999,569900]
[40322,58.939999,66.410004000000001,58.009998000000003,66.050003000000004,66.050003000000004,992500]
[40329,65.75,69.150002000000001,65.269997000000004,66.739998,66.739998,766300]
[40336,67,69.489998,65.819999999999993,69.379997000000003,69.379997000000003,778700]
[40343,70.489998,73.449996999999996,70.050003000000004,72.720000999999996,72.720000999999996,1060900]
[40350,73.589995999999999,74.519997000000004,69.080001999999993,70.099997999999999,70.099997999999999,918200]
[40357,70.239998,71.620002999999997,62.630001,64.410004000000001,64.410004000000001,1223100]
[40364,64.150002000000001,71.120002999999997,64.139999000000003,70.019997000000004,70.019997000000004,820400]
[40371,70.430000000000007,70.519997000000004,67.449996999999996,67.510002,67.510002,632900]
[40378,67.550003000000004,71.709998999999996,66.680000000000007,71.389999000000003,71.389999000000003,581300]
[40385,71.779999000000004,73,68.5,69.360000999999997,69.360000999999997,525800]
[40392,70.040001000000004,71.120002999999997,60.950001,66.589995999999999,66.589995999999999,1662800]
[40399,66.75,67.919998000000007,64.519997000000004,64.940002000000007,64.940002000000007,664200]
[40406,64.470000999999996,67.529999000000004,63.02,65.160004000000001,65.160004000000001,502100]
[40413,65.080001999999993,66.980002999999996,64.379997000000003,65.559997999999993,65.559997999999993,380500]
[40420,65.169998000000007,69,64.5,68.589995999999999,68.589995999999999,796100]
[40427,68.5,68.5,66.879997000000003,67.309997999999993,67.309997999999993,216500]
[40434,67.629997000000003,69.040001000000004,67.139999000000003,67.690002000000007,67.690002000000007,462800]
[40441,67.5,69.930000000000007,66.199996999999996,68.410004000000001,68.410004000000001,411400]
[40448,68.300003000000004,68.809997999999993,65.75,66.739998,66.739998,304200]
[40455,66.389999000000003,67.510002,66,66.589995999999999,66.589995999999999,303000]
[40462,66.739998,69.050003000000004,66.169998000000007,68.459998999999996,68.459998999999996,334200]
[40469,68.819999999999993,70.900002000000001,68.290001000000004,70.650002000000001,70.650002000000001,396400]
[40476,70.870002999999997,72.559997999999993,70.459998999999996,71.589995999999999,71.589995999999999,262500]
[40483,72.059997999999993,82.239998,71.580001999999993,81.959998999999996,81.959998999999996,724800]
[40490,81.839995999999999,83.459998999999996,80.839995999999999,81.489998,81.489998,465000]
[40497,81.830001999999993,82.800003000000004,80,82.260002,82.260002,309100]
[40504,81.650002000000001,84.199996999999996,80.830001999999993,82.43,82.43,229000]
[40511,82,84.440002000000007,81,84.349997999999999,84.349997999999999,231000]
[40518,84,86.529999000000004,83.410004000000001,84.489998,84.489998,279800]
[40525,84.989998,96.669998000000007,83.940002000000007,96.059997999999993,96.059997999999993,886200]
[40532,96.5,100.93,96.199996999999996,97.910004000000001,97.910004000000001,323400]
[40539,97.839995999999999,98.379997000000003,95,95.089995999999999,95.089995999999999,209400]
[40546,96.010002,97.230002999999996,88.010002,90.650002000000001,90.650002000000001,571400]
[40553,90.440002000000007,93.959998999999996,89.400002000000001,92.870002999999997,92.870002999999997,288400]
[40560,93.18,93.550003000000004,89.550003000000004,91.209998999999996,91.209998999999996,265200]
[40567,91.059997999999993,91.959998999999996,89.559997999999993,89.760002,89.760002,238100]
[40574,89.970000999999996,94.110000999999997,89.410004000000001,93.830001999999993,93.830001999999993,286400]
[40581,93.809997999999993,95.910004000000001,89.690002000000007,93.260002,93.260002,290200]
[40588,93.18,97.75,92,95.739998,95.739998,271700]
[40595,95.449996999999996,95.650002000000001,88.07,91.470000999999996,91.470000999999996,342900]
[40602,91.629997000000003,95.470000999999996,91.410004000000001,94.400002000000001,94.400002000000001,246800]
[40609,94.300003000000004,94.510002,85.529999000000004,87.230002999999996,87.230002999999996,941100]
[40616,86.209998999999996,87.68,83.699996999999996,85.760002,85.760002,415100]
[40623,86.800003000000004,91.480002999999996,86.029999000000004,89.82,89.82,376200]
[40630,89.879997000000003,92.949996999999996,89.18,92.110000999999997,92.110000999999997,301700]
[40637,92.550003000000004,93.870002999999997,91.050003000000004,91.5,91.5,169000]
[40644,91.360000999999997,91.379997000000003,89.010002,90.860000999999997,90.860000999999997,220600]
[40651,89.760002,94,89.139999000000003,91.970000999999996,91.970000999999996,250200]
[40658,91.769997000000004,94.989998,90.629997000000003,94.260002,94.260002,260100]
[40665,94.800003000000004,94.800003000000004,79.569999999999993,81.760002,81.760002,850700]
[40672,81.800003000000004,86.459998999999996,81,84.150002000000001,84.150002000000001,476100]
[40679,83.839995999999999,84.540001000000004,81,81.160004000000001,81.160004000000001,345000]
[40686,79.779999000000004,83.879997000000003,79.220000999999996,83.360000999999997,83.360000999999997,299800]
[40693,83.120002999999997,85.110000999999997,81,82,82,558300]
[40700,82,84.769997000000004,82,82.940002000000007,82.940002000000007,346300]
[40707,83.019997000000004,85.150002000000001,82.400002000000001,84.839995999999999,84.839995999999999,324200]
[40714,84.440002000000007,89.059997999999993,83.93,88.790001000000004,88.790001000000004,439900]
[40721,88.75,90.68,88.75,90.209998999999996,90.209998999999996,323700]
[40728,90.209998999999996,91.25,89.339995999999999,90.389999000000003,90.389999000000003,209400]
[40735,89.440002000000007,91.25,88.160004000000001,90.110000999999997,90.110000999999997,287500]
[40742,90,92.690002000000007,88.639999000000003,92.309997999999993,92.309997999999993,179800]
[40749,91.300003000000004,92.480002999999996,88.339995999999999,90.150002000000001,90.150002000000001,226500]
[40756,91.029999000000004,91.419998000000007,80.940002000000007,85.550003000000004,85.550003000000004,1070700]
[40763,83.610000999999997,88.339995999999999,83.019997000000004,85.900002000000001,85.900002000000001,591000]
[40770,86.550003000000004,86.889999000000003,81.389999000000003,81.870002999999997,81.870002999999997,721100]
[40777,81.010002,84.620002999999997,77.019997000000004,77.580001999999993,77.580001999999993,1258200]
[40784,78.449996999999996,82.57,77.819999999999993,78.809997999999993,78.809997999999993,777400]
[40791,77.25,81.360000999999997,76.5,78.940002000000007,78.940002000000007,527000]
[40798,78.160004000000001,79.980002999999996,77,77.949996999999996,77.949996999999996,831400]
[40805,76.709998999999996,77.510002,72.290001000000004,74.010002,74.010002,814000]
[40812,74.260002,75.690002000000007,72.470000999999996,72.699996999999996,72.699996999999996,720900]
[40819,72.330001999999993,83.919998000000007,71,82.190002000000007,82.190002000000007,950300]
[40826,83.339995999999999,85.790001000000004,81.779999000000004,85.75,85.75,366200]
[40833,85.75,86.360000999999997,83.370002999999997,86.360000999999997,86.360000999999997,562200]
[40840,86.550003000000004,89.910004000000001,85.199996999999996,89.269997000000004,89.269997000000004,345700]
[40847,88.300003000000004,100,84.379997000000003,98.82,98.82,872200]
[40854,98.25,100,96.860000999999997,99.360000999999997,99.360000999999997,310500]
[40861,99,99.5,95.050003000000004,95.809997999999993,95.809997999999993,293300]
[40868,94.059997999999993,97.239998,91.989998,95.010002,95.010002,309500]
[40875,98,105.08000199999999,96.900002000000001,102.510002,102.510002,562200]
[40882,104.099998,104.790001,98.879997000000003,103.970001,103.970001,423700]
[40889,102.480003,104.05999799999999,100.110001,103.050003,103.050003,350600]
[40896,103.839996,110.57,103.69000200000001,108.730003,108.730003,471000]
[40903,108.720001,115.489998,107.910004,108.55999799999999,108.55999799999999,560400]
[40910,109.75,109.790001,98.099997999999999,102.660004,102.660004,731800]
[40917,102.660004,103.790001,99.769997000000004,102.43,102.43,448100]
[40924,102.790001,103.230003,99.25,99.970000999999996,99.970000999999996,333900]
[40931,100.230003,101.019997,98.620002999999997,100.769997,100.769997,327400]
[40938,100.129997,108.160004,99.589995999999999,105.660004,105.660004,458900]
[40945,105.389999,105.620003,100.120003,100.379997,100.379997,389500]
[40952,100.69000200000001,102,100.029999,101.139999,101.139999,636500]
[40959,100.889999,105.849998,94.239998,99.010002,99.010002,1006700]
[40966,98.790001000000004,99.010002,94.360000999999997,96.5,96.5,936000]
[40973,95.389999000000003,102.370003,95.389999000000003,102.139999,102.139999,929400]
[40980,102.099998,102.529999,99.379997000000003,99.870002999999997,99.870002999999997,395000]
[40987,100.089996,103.870003,98.470000999999996,103.230003,103.230003,441300]
[40994,104.050003,107.150002,103.510002,106.790001,106.790001,562100]
[41001,106.339996,107.18,101.879997,103.379997,103.379997,402300]
[41008,101.449997,106,101.019997,102.599998,102.599998,278900]
[41015,103.370003,104.099998,98.089995999999999,99.059997999999993,99.059997999999993,410800]
[41022,98.669998000000007,101.339996,97.470000999999996,99.959998999999996,99.959998999999996,445300]
[41029,100.220001,110.980003,99.760002,109.41999800000001,109.41999800000001,1559500]
[41036,109.660004,110.720001,105.709999,108.110001,108.110001,581900]
[41043,107.260002,109.900002,101.790001,102.989998,102.989998,514200]
[41050,103.08000199999999,108.69000200000001,102.480003,105.220001,105.220001,510400]
[41057,105.790001,107.970001,103.389999,104.58000199999999,104.58000199999999,360700]
[41064,104.75,110.55999799999999,102.889999,110.050003,110.050003,467000]
[41071,110.900002,113.800003,107.239998,111.099998,111.099998,770700]
[41078,111.239998,120,111.099998,115.110001,115.110001,666500]
[41085,114.91999800000001,122.30999799999999,114.33000199999999,121,121,409100]
[41092,121.489998,128.070007,120.760002,124.389999,124.389999,521000]
[41099,120,121.949997,112.800003,114.139999,114.139999,696800]
[41106,113.699997,116.349998,110.790001,111.339996,111.339996,385300]
[41113,109.739998,113.82,108.120003,112.959999,112.959999,461100]
[41120,112.91999800000001,113.099998,97.660004000000001,110.339996,110.339996,949400]
[41127,110.5,115.860001,109.75,111.150002,111.150002,400300]
[41134,111.139999,111.139999,107.220001,109.220001,109.220001,427100]
[41141,108.599998,109.010002,98.360000999999997,101.120003,101.120003,811300]
[41148,101.07,104.480003,99.199996999999996,103.029999,103.029999,452900]
[41155,103.779999,103.910004,100.800003,103.459999,103.459999,385400]
[41162,102.83000199999999,109.220001,101.379997,109.19000200000001,109.19000200000001,614800]
[41169,109.040001,111.650002,107.5,107.790001,107.790001,463800]
[41176,107.220001,113.709999,106.739998,111.970001,111.970001,382200]
[41183,107.41999800000001,110,104.550003,106.68,106.68,712200]
[41190,106.040001,107.709999,105.290001,106.849998,106.849998,308700]
[41197,107,111.82,106.269997,109.160004,109.160004,322800]
[41204,108.80999799999999,108.80999799999999,104.360001,105.75,105.75,272600]
[41211,105.449997,117,105.449997,116.58000199999999,116.58000199999999,600600]
[41218,116,118.269997,111.290001,112.83000199999999,112.83000199999999,624600]
[41225,112.540001,113.949997,109.69000200000001,112.57,112.57,358600]
[41232,113.16999800000001,116.58000199999999,111.639999,115.489998,115.489998,354700]
[41239,114.839996,115.860001,110.900002,112.970001,112.970001,473600]
[41246,113,113.470001,111.66999800000001,112.94000200000001,112.94000200000001,217400]
[41253,112.870003,134.38999899999999,112.410004,132.38000500000001,132.38000500000001,1337500]
[41260,132.38999899999999,142.5,131.779999,137.88000500000001,137.88000500000001,1222500]
[41267,137.30999800000001,138.740005,132.58999600000001,132.979996,132.979996,338700]
[41274,132.509995,142,132.179993,137.36999499999999,137.36999499999999,568500]
[41281,137.08000200000001,137.949997,134.41999799999999,137.570007,137.570007,369100]
[41288,136.85000600000001,143.38999899999999,136.60000600000001,142.85000600000001,142.85000600000001,343800]
[41295,142.979996,146.270004,142.25,144.16999799999999,144.16999799999999,336100]
[41302,144.36000100000001,144.88000500000001,139.5,140.75,140.75,400500]
[41309,141,141.779999,138.070007,139.699997,139.699997,250600]
[41316,139.699997,148,139.60000600000001,147.529999,147.529999,371100]
[41323,148.270004,162.30999800000001,147.41000399999999,152.970001,152.970001,820200]
[41330,153.88000500000001,161.36999499999999,151.990005,155.470001,155.470001,637700]
[41337,155,160.300003,154.729996,157.029999,157.029999,372200]
[41344,156.61000100000001,160.46000699999999,155.699997,159.83000200000001,159.83000200000001,259600]
[41351,159,164.520004,156,159.550003,159.550003,406900]
[41358,160.55999800000001,161,158.05999800000001,159.63999899999999,159.63999899999999,341000]
[41365,159.94000199999999,163.38999899999999,152.929993,154.240005,154.240005,346300]
[41372,154.03999300000001,157.83000200000001,152.240005,157.5,157.5,439800]
[41379,156.61999499999999,166.78999300000001,156.61999499999999,166.11000100000001,166.11000100000001,396300]
[41386,165.86999499999999,169.88000500000001,165.229996,168.770004,168.770004,296400]
[41393,169.30999800000001,172.050003,145.270004,149.11999499999999,149.11999499999999,1064700]
[41400,147.94000199999999,151.58999600000001,143.41999799999999,145.529999,145.529999,508400]
[41407,146.33000200000001,156.25,145.85000600000001,155.259995,155.259995,390500]
[41414,155.490005,156,148,150.19000199999999,150.19000199999999,270300]
[41421,151.009995,153.46000699999999,149.029999,152.83999600000001,152.83999600000001,227000]
[41428,152.61000100000001,156.779999,151.470001,156.740005,156.740005,231600]
[41435,157,169.929993,152.800003,165.820007,165.820007,305400]
[41442,166.179993,174.33000200000001,165.44000199999999,168.5,168.5,297500]
[41449,166.990005,174.58999600000001,166.41000399999999,170.63999899999999,170.63999899999999,241600]
[41456,170.38999899999999,176.5,170.38999899999999,175.46000699999999,175.46000699999999,121700]
[41463,175.28999300000001,181.020004,174.520004,180.199997,180.199997,195600]
[41470,180.199997,181.83000200000001,178.199997,179.720001,179.720001,196600]
[41477,180.08999600000001,181,178,179.300003,179.300003,188400]
[41484,179.770004,208.55999800000001,176.88000500000001,204.41999799999999,204.41999799999999,502100]
[41491,204,216.38000500000001,202.25,211.39999399999999,211.39999399999999,218900]
[41498,212.229996,215.979996,201.71000699999999,205.61000100000001,205.61000100000001,159400]
[41505,206.10000600000001,214.070007,204.11000100000001,213.08999600000001,213.08999600000001,107500]
[41512,214.300003,214.320007,203.050003,211.83999600000001,211.83999600000001,188700]
[41519,216.08000200000001,226.300003,215.16000399999999,224.41999799999999,224.41999799999999,218800]
[41526,225.679993,229.33000200000001,223.779999,227.86000100000001,227.86000100000001,205600]
[41533,230,250,229.240005,247.979996,247.979996,349500]
[41540,246.509995,249.71000699999999,239.509995,244.63000500000001,244.63000500000001,284700]
[41547,247.36999499999999,250.33999600000001,238.240005,241.279999,241.279999,233900]
[41554,239.75,241.88000500000001,225.83999600000001,238.38000500000001,238.38000500000001,258600]
[41561,236.78999300000001,256.60998499999999,235.86000100000001,256.60000600000001,256.60000600000001,197500]
[41568,256.85998499999999,265.52999899999998,240.11999499999999,243.25,243.25,287900]
[41575,242.679993,249.44000199999999,227.050003,232.55999800000001,232.55999800000001,361200]
[41582,237.300003,248.94000199999999,235.020004,242.69000199999999,242.69000199999999,251300]
[41589,241.61999499999999,243.83999600000001,239.220001,242.75,242.75,131000]
[41596,242.61000100000001,249.5,240.259995,247.53999300000001,247.53999300000001,116200]
[41603,247.050003,249.39999399999999,241.08000200000001,244.800003,244.800003,92800]
[41610,245,245,231.13999899999999,236,236,198900]
[41617,235.429993,237.08000200000001,223,224,224,208800]
[41624,224.36000100000001,238.21000699999999,224.11000100000001,237.970001,237.970001,219600]
[41631,238.39999399999999,246.529999,236.55999800000001,242.10000600000001,242.10000600000001,155800]
[41638,241.83999600000001,244.25,215.729996,218.679993,218.679993,351800]
[41645,222.41999799999999,232.39999399999999,220.30999800000001,225.08000200000001,225.08000200000001,430900]
[41652,223.779999,228.08000200000001,218.050003,218.759995,218.759995,466000]
[41659,220,222.550003,213.550003,214.259995,214.259995,297900]
[41666,212.61999499999999,215.83000200000001,207.070007,208.30999800000001,208.30999800000001,443100]
[41673,208.53999300000001,209.990005,202.779999,208.229996,208.229996,383200]
[41680,207.30999800000001,226.86000100000001,206.229996,225.19000199999999,225.19000199999999,396600]
[41687,225.44000199999999,229.570007,222.61000100000001,229.070007,229.070007,182000]
[41694,230,242.449997,225,236.75,236.75,569500]
[41701,233.199997,247.13000500000001,228.13999899999999,240.86999499999999,240.86999499999999,620200]
[41708,239.740005,246.300003,235.570007,242.63000500000001,242.63000500000001,260300]
[41715,244.08000200000001,249.80999800000001,235.38999899999999,249.80999800000001,249.80999800000001,339000]
[41722,249.61000100000001,249.800003,241.11000100000001,242.39999399999999,242.39999399999999,288000]
[41729,243.16999799999999,248,232.83999600000001,235.61999499999999,235.61999499999999,334800]
[41736,235,243,230.740005,234.39999399999999,234.39999399999999,303900]
[41743,236.199997,238.220001,227.96000699999999,233.88000500000001,233.88000500000001,144100]
[41750,234.14999399999999,247.53999300000001,231.520004,234.33999600000001,234.33999600000001,288700]
[41757,235.770004,246.03999300000001,220.550003,240.30999800000001,240.30999800000001,495600]
[41764,239.41999799999999,240.80999800000001,222,223.25,223.25,411300]
[41771,224.009995,234.220001,215.699997,225.11000100000001,225.11000100000001,335700]
[41778,223.179993,228.78999300000001,219.11000100000001,221.96000699999999,221.96000699999999,387800]
[41785,222.11999499999999,223.979996,213.58999600000001,214.41000399999999,214.41000399999999,249000]
[41792,214.33999600000001,218.429993,208.820007,215.240005,215.240005,333400]
[41799,214.66000399999999,220.10000600000001,211.800003,219.11000100000001,219.11000100000001,330300]
[41806,219.479996,227.08999600000001,215.88000500000001,226.16999799999999,226.16999799999999,296800]
[41813,226.520004,226.66999799999999,218.03999300000001,222.33000200000001,222.33000200000001,220000]
[41820,221.490005,233.929993,220.61999499999999,232.300003,232.300003,229300]
[41827,229.96000699999999,233.5,224.020004,226.69000199999999,226.69000199999999,221400]
[41834,227.009995,231.28999300000001,219,223.64999399999999,223.64999399999999,198400]
[41841,222.259995,223.470001,216.96000699999999,219.240005,219.240005,139300]
[41848,220.13999899999999,225.88000500000001,216.10000600000001,217.75,217.75,274600]
[41855,218.009995,232.83000200000001,215.60000600000001,232.33000200000001,232.33000200000001,229300]
[41862,233,233.449997,225.199997,228.83000200000001,228.83000200000001,216600]
[41869,230,233.5,225.800003,227.25,227.25,221600]
[41876,227.550003,228.60000600000001,220.44000199999999,220.979996,220.979996,176400]
[41883,220.78999300000001,223.509995,215.5,217.050003,217.050003,220100]
[41890,216.259995,218.83000200000001,213.36999499999999,217.759995,217.759995,153000]
[41897,218.96000699999999,227.36000100000001,217.11999499999999,221.16999799999999,221.16999799999999,275100]
[41904,220.83000200000001,222.449997,216.16999799999999,220.19000199999999,220.19000199999999,176500]
[41911,219.220001,224,213.479996,217.720001,217.720001,206700]
[41918,218.429993,218.429993,210.029999,213.699997,213.699997,172600]
[41925,213.46000699999999,226.5,212.199997,220.53999300000001,220.53999300000001,271800]
[41932,220,224.85000600000001,218.429993,224.38999899999999,224.38999899999999,175800]
[41939,224.020004,252.990005,222.520004,249,249,425600]
[41946,250.03999300000001,260,241.63000500000001,258.89999399999999,258.89999399999999,556800]
[41953,258.94000199999999,277.76001000000002,258.290009,262.79998799999998,262.79998799999998,364700]
[41960,262.75,263.54998799999998,251,254.36000100000001,254.36000100000001,236100]
[41967,254.69000199999999,267.77999899999998,254.41000399999999,262.97000100000002,262.97000100000002,204700]
[41974,263.10000600000001,269.98998999999998,258,269.88000499999998,269.88000499999998,205700]
[41981,269.209991,284.45001200000002,266.69000199999999,279.39999399999999,279.39999399999999,350600]
[41988,282.35998499999999,299,274.39999399999999,289.32998700000002,289.32998700000002,439600]
[41995,288.48001099999999,296.89999399999999,287.540009,295.73998999999998,295.73998999999998,144800]
[42002,296,297.60000600000001,279,280.26998900000001,280.26998900000001,213700]
[42009,278.98001099999999,298.38000499999998,278,284.040009,284.040009,358400]
[42016,285.61999500000002,302,283.07998700000002,301.540009,301.540009,228300]
[42023,302,325,302,320.82998700000002,320.82998700000002,325200]
[42030,320.60998499999999,323.69000199999999,310.02999899999998,314.51998900000001,314.51998900000001,1388900]
[42037,313.54998799999998,319.94000199999999,308.42001299999998,313.290009,313.290009,318700]
[42044,311.47000100000002,313,302.02999899999998,303.26001000000002,303.26001000000002,393700]
[42051,304.35998499999999,314.45001200000002,297.69000199999999,313.39001500000001,313.39001500000001,269300]
[42058,314.540009,314.64001500000001,253.009995,267.60000600000001,267.60000600000001,1992200]
[42065,266.98998999999998,268.76998900000001,256.01001000000002,257.92999300000002,257.92999300000002,956100]
[42072,256.97000100000002,277.45001200000002,254.5,268.83999599999999,268.83999599999999,922500]
[42079,271.32998700000002,277.88000499999998,260,277.35998499999999,277.35998499999999,802800]
[42086,276.30999800000001,276.959991,264,268.14001500000001,268.14001500000001,652100]
[42093,269.92999300000002,272.70001200000002,261.55999800000001,272.19000199999999,272.19000199999999,543800]
[42100,271.82000699999998,273.709991,265.70001200000002,270.76001000000002,270.76001000000002,327500]
[42107,270,270.48998999999998,257.08999599999999,259.29998799999998,259.29998799999998,374500]
[42114,260.10000600000001,267.459991,259.08999599999999,265.97000100000002,265.97000100000002,265700]
[42121,267.17999300000002,270,238.429993,244.199997,244.199997,1206700]
[42128,244,256.83999599999999,243.80999800000001,251.28999300000001,251.28999300000001,706500]
[42135,250.470001,263.80999800000001,245.91999799999999,262.05999800000001,262.05999800000001,630200]
[42142,261.47000100000002,264.80999800000001,260.48001099999999,263.01001000000002,263.01001000000002,449500]
[42149,262.72000100000002,266.61999500000002,260,263.77999899999998,263.77999899999998,373700]
[42156,263.73998999999998,264.70001200000002,257.01001000000002,260.38000499999998,260.38000499999998,715300]
[42163,259.54998799999998,260.94000199999999,248.520004,253.229996,253.229996,915000]
[42170,252.25,256.82000699999998,247,250.08999600000001,250.08999600000001,692900]
[42177,251.38999899999999,251.38999899999999,237,237.61999499999999,237.61999499999999,810100]
[42184,235.800003,237.470001,227.03999300000001,227.800003,227.800003,503000]
[42191,228.259995,229.33999600000001,220.5,227.16000399999999,227.16000399999999,736500]
[42198,229.009995,231.38000500000001,219.5,223.25,223.25,729100]
[42205,223.75,226.80999800000001,220.91999799999999,224.14999399999999,224.14999399999999,867900]
[42212,221.199997,225.86999499999999,214.21000699999999,220.520004,220.520004,1512500]
[42219,220.80999800000001,235.949997,220.009995,235.070007,235.070007,946600]
[42226,235.58000200000001,238.720001,230.800003,236.550003,236.550003,560900]
[42233,234.83999600000001,237.41999799999999,210.25,213.279999,213.279999,884300]
[42240,201.029999,212,195.270004,208.41999799999999,208.41999799999999,940100]
[42247,208.020004,209.800003,195.03999300000001,208.270004,208.270004,727100]
[42254,209.570007,216.78999300000001,205.03999300000001,215.71000699999999,215.71000699999999,571800]
[42261,215.800003,230.11000100000001,215.509995,229.029999,229.029999,1157000]
[42268,229.28999300000001,231.320007,214,217.479996,217.479996,635300]
[42275,217.479996,218.88000500000001,205.270004,211.11000100000001,211.11000100000001,561200]
[42282,212.990005,229.83000200000001,212.41000399999999,228.44000199999999,228.44000199999999,513600]
[42289,229.229996,244.36999499999999,226.03999300000001,240.58000200000001,240.58000200000001,714800]
[42296,240.75,260.51001000000002,240.25,257.77999899999998,257.77999899999998,751400]
[42303,258.040009,259.89999399999999,212,219.58999600000001,219.58999600000001,1102300]
[42310,219.86999499999999,227.44000199999999,203.759995,210,210,956300]
[42317,209.05999800000001,214.25,201.259995,201.89999399999999,201.89999399999999,798900]
[42324,201.41999799999999,217.10000600000001,201.41999799999999,212.36000100000001,212.36000100000001,616300]
[42331,213,219.64999399999999,210.470001,218.490005,218.490005,368900]
[42338,217.86999499999999,221.35000600000001,207.5,212.85000600000001,212.85000600000001,557600]
[42345,212.89999399999999,222.570007,211.21000699999999,213.61999499999999,213.61999499999999,690700]
[42352,213.66999799999999,215.75,202,205.240005,205.240005,994800]
[42359,207.779999,207.779999,203,205.39999399999999,205.39999399999999,437600]
[42366,204.63999899999999,204.89999399999999,198.679993,201.91000399999999,201.91000399999999,480900]
[42373,200.58999600000001,201.470001,177.020004,177.520004,177.520004,1065000]
[42380,177.83000200000001,177.86999499999999,163.009995,164,164,1495600]
[42387,165,168.13999899999999,160.83999600000001,164.61999499999999,164.61999499999999,965600]
[42394,164.13000500000001,179.36999499999999,161,179.25,179.25,924600]
[42401,180.470001,181.990005,173.33999600000001,179.029999,179.029999,807500]
[42408,177.570007,189.39999399999999,174.39999399999999,185.03999300000001,185.03999300000001,896100]
[42415,186.88999899999999,190.220001,167.020004,181.020004,181.020004,923800]
[42422,182.66000399999999,193.740005,181.10000600000001,188.949997,188.949997,771300]
[42429,189.88000500000001,202.770004,186.55999800000001,198.720001,198.720001,872400]
[42436,198.38999899999999,200,171.470001,184.020004,184.020004,958200]
[42443,183.61999499999999,194.05999800000001,180.490005,190.449997,190.449997,666700]
[42450,190.25,191.779999,182.38999899999999,184.35000600000001,184.35000600000001,415700]
[42457,186.479996,192.80999800000001,181.69000199999999,183.19000199999999,183.19000199999999,630400]
[42464,183.220001,183.220001,172.320007,176.61999499999999,176.61999499999999,631000]
[42471,176.91000399999999,181.41999799999999,176.03999300000001,179.80999800000001,179.80999800000001,936500]
[42478,179.36000100000001,181.050003,151.85000600000001,159.41000399999999,159.41000399999999,1524400]
[42485,158.64999399999999,160.949997,154.740005,156.08000200000001,156.08000200000001,952200]
[42492,157.470001,160,152.320007,154.21000699999999,154.21000699999999,814500]
[42499,153.03999300000001,156.78999300000001,149.990005,150.03999300000001,150.03999300000001,694500]
[42506,150.009995,152.75,145.33000200000001,150.60000600000001,150.60000600000001,917300]
[42513,150,161.44000199999999,150,159.80999800000001,159.80999800000001,698500]
[42520,159.80999800000001,159.80999800000001,152.279999,154.13999899999999,154.13999899999999,668100]
[42527,155.30999800000001,162.60000600000001,152.61000100000001,159.88999899999999,159.88999899999999,763000]
[42534,160.029999,162.55999800000001,154.949997,159.44000199999999,159.44000199999999,626300]
[42541,162,164.10000600000001,153.63999899999999,161.020004,161.020004,645100]
[42548,161.020004,172.449997,160,166.63999899999999,166.63999899999999,872200]
[42555,166,172.520004,164.11000100000001,171.13000500000001,171.13000500000001,455500]
[42562,172,172.61000100000001,166.25,169.5,169.5,515500]
[42569,168.86000100000001,195.35000600000001,162.199997,190.16000399999999,190.16000399999999,1819600]
[42576,188.13999899999999,188.44000199999999,178.53999300000001,182.88000500000001,182.88000500000001,1271900]
[42583,183.36999499999999,183.58999600000001,175.96000699999999,179.449997,179.449997,525700]
[42590,178.63999899999999,187.38999899999999,178.33999600000001,182.779999,182.779999,354800]
[42597,183.009995,194.11000100000001,183.009995,188.820007,188.820007,775900]
[42604,188.58999600000001,194.979996,187.240005,192.050003,192.050003,791500]
[42611,191.33999600000001,192.979996,180.14999399999999,186.05999800000001,186.05999800000001,796000]
[42618,186.94000199999999,186.94000199999999,172.570007,174.25,174.25,1012900]
[42625,174.199997,176.5,159.009995,162.14999399999999,162.14999399999999,1487200]
[42632,162.66000399999999,162.66000399999999,146.86999499999999,152.300003,152.300003,1458900]
[42639,151.11999499999999,156.75,148.10000600000001,155.259995,155.259995,1157800]
[42646,154.88000500000001,157.63000500000001,151.949997,157.44000199999999,157.44000199999999,773000]
[42653,156.71000699999999,164.699997,152,155.41000399999999,155.41000399999999,1146500]
[42660,156.550003,165.39999399999999,145.300003,163,163,2030800]
[42667,165,167.14999399999999,155,157.60000600000001,157.60000600000001,1179500]
[42674,157.449997,159,154.699997,156.800003,156.800003,856500]
[42681,159.10000600000001,175.949997,157.050003,173.449997,173.449997,1092600]
[42688,174.5,176.63999899999999,162.800003,165.800003,165.800003,1002200]
[42695,165.85000600000001,176.39999399999999,165.85000600000001,174.89999399999999,174.89999399999999,381800]
[42702,175.550003,180.449997,170.009995,173,173,778500]
[42709,173.25,176.66999799999999,171.550003,173.550003,173.550003,695900]
[42716,173.5,173.5,164.64999399999999,170.25,170.25,856300]
[42723,170.949997,173.85000600000001,164.35000600000001,169.60000600000001,169.60000600000001,621400]
[42730,169.14999399999999,172.5,167.89999399999999,169.85000600000001,169.85000600000001,392700]
[42737,170.699997,175.60000600000001,167.699997,171.35000600000001,171.35000600000001,395500]
[42744,164.449997,167.10000600000001,154.60000600000001,158.60000600000001,158.60000600000001,892100]
[42751,158.449997,160,152.699997,154.75,154.75,549100]
[42758,154.550003,158.35000600000001,152.699997,153.85000600000001,153.85000600000001,460000]
[42765,153.550003,158.85000600000001,151.699997,155,155,518200]
[42772,154.39999399999999,166.25,154.199997,162.5,162.5,884400]
[42779,163.35000600000001,172.14999399999999,159.449997,169.75,169.75,854900]
[42786,169.89999399999999,171.85000600000001,154.60000600000001,159.199997,159.199997,1240500]
[42793,158,162.60000600000001,155.10000600000001,161.35000600000001,161.35000600000001,930100]
[42800,160.64999399999999,160.64999399999999,146.25,146.60000600000001,146.60000600000001,1627700]
[42807,146.75,150.58000200000001,144.75,149.39999399999999,149.39999399999999,1135300]
[42814,149.39999399999999,151.300003,147.449997,149.10000600000001,149.10000600000001,544500]
[42821,148.39999399999999,149.699997,141.550003,144.64999399999999,144.64999399999999,572700]
[42828,144.89999399999999,146.449997,137.64999399999999,139.89999399999999,139.89999399999999,746400]
[42835,139.800003,143.64999399999999,135.10000600000001,139.050003,139.050003,566200]
[42842,139.60000600000001,141.64999399999999,137.300003,139.050003,139.050003,681100]
[42849,140.300003,149.699997,135.800003,144.35000600000001,144.35000600000001,1404200]
[42856,144.10000600000001,148,136,146.35000600000001,146.35000600000001,1062800]
[42863,146.10000600000001,149.5,140.449997,143.14999399999999,143.14999399999999,1188800]
[42870,143.699997,145.89999399999999,138.550003,143.14999399999999,143.14999399999999,604500]
[42877,142.949997,146,141.699997,144.85000600000001,144.85000600000001,477400]
[42884,144.35000600000001,145.85000600000001,142,143.89999399999999,143.89999399999999,447300]
[42891,143.300003,146.449997,135.60000600000001,137.550003,137.550003,698700]
[42898,137,138.300003,131.60000600000001,132.949997,132.949997,967800]
[42905,133.449997,133.949997,128.699997,130.699997,130.699997,632600]
[42912,131.050003,135.550003,129.050003,132.14999399999999,132.14999399999999,627900]
[42919,132.39999399999999,135.449997,130.949997,131.75,131.75,408800]
[42926,131.89999399999999,134.25,130.550003,131.75,131.75,492700]
[42933,132,137.60000600000001,128.85000600000001,137.300003,137.300003,669600]
[42940,133.550003,165.800003,128.75,154.050003,154.050003,2130800]
[42947,154.75,160,148.25,148.449997,148.449997,1418000]
[42954,148.550003,153.699997,146.35000600000001,147.64999399999999,147.64999399999999,776800]
[42961,147.800003,150.75,145.75,146,146,518400]
[42968,146,148.39999399999999,144.60000600000001,148.25,148.25,616200]
[42975,148.449997,152.35000600000001,145.25,148.35000600000001,148.35000600000001,736900]
[42982,148.300003,152.050003,147.85000600000001,150.449997,150.449997,549100]
[42989,150.64999399999999,156.300003,150.64999399999999,152.199997,152.199997,636200]
[42996,152.14999399999999,154.699997,150.570007,154.25,154.25,515500]
[43003,154.300003,163.64999399999999,152.85000600000001,156.199997,156.199997,882000]
[43010,156.300003,170.89999399999999,155.75,165.199997,165.199997,998500]
[43017,165,175,164.64999399999999,173.75,173.75,748300]
[43024,173.89999399999999,181.10000600000001,171.800003,172.85000600000001,172.85000600000001,1248600]
[43031,172.25,181.199997,165.39999399999999,167.25,167.25,1309900]
[43038,167.25,180.89999399999999,167.14999399999999,173.5,173.5,908800]
[43045,172.64999399999999,177.75,170.55999800000001,176.39999399999999,176.39999399999999,490800]
[43052,168.199997,176.10000600000001,168.050003,174.60000600000001,174.60000600000001,565400]
[43059,174.85000600000001,179.550003,174.10000600000001,177.699997,177.699997,317100]
[43066,177.949997,183.5,174.16000399999999,182.25,182.25,477200]
[43073,184,194.300003,180,194,194,750700]
[43080,193.699997,194.14999399999999,183.58000200000001,187.449997,187.449997,878700]
[43087,191.300003,193.800003,185.5,191.300003,191.300003,1036000]
[43094,192.10000600000001,197.050003,190.64999399999999,191.10000600000001,191.10000600000001,497100]
[43101,190,191.64999399999999,185.64999399999999,187.35000600000001,187.35000600000001,506600]
[43108,187,195,184.63999899999999,190.5,190.5,604900]
[43115,191,193.35000600000001,187.699997,188.89999399999999,188.89999399999999,460300]
[43122,188,192.85000600000001,185.050003,189.64999399999999,189.64999399999999,634200]
[43129,189.64999399999999,192.64999399999999,184.009995,185.300003,185.300003,534400]
[43136,184.949997,186.14999399999999,175.300003,181.35000600000001,181.35000600000001,765600]

{"sheet":"STZ Stock Price","index":268,"n_rows":1353,"n_cols":7,"rows_kept":1353,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[33679,1.5729169999999999,1.65625,1.5416669999999999,1.65625,1.606962,2017600]
[33686,1.6666669999999999,1.7395830000000001,1.6666669999999999,1.6979169999999999,1.647389,1612800]
[33693,1.6979169999999999,1.7083330000000001,1.6666669999999999,1.6666669999999999,1.6170679999999999,1356000]
[33700,1.6875,1.7083330000000001,1.59375,1.6875,1.6372819999999999,548000]
[33707,1.6979169999999999,1.9479169999999999,1.6979169999999999,1.8229169999999999,1.768669,1071200]
[33714,1.8333330000000001,1.84375,1.6666669999999999,1.84375,1.7888820000000001,728800]
[33721,1.8229169999999999,1.9479169999999999,1.8125,1.9479169999999999,1.8899490000000001,1200800]
[33728,1.9375,2.0833330000000001,1.9166669999999999,2.0208330000000001,1.9606950000000001,776800]
[33735,2,2.0416669999999999,1.9791669999999999,2.0104169999999999,1.9505889999999999,2012800]
[33742,2,2.0104169999999999,1.9791669999999999,2.0104169999999999,1.9505889999999999,2782400]
[33749,2,2,1.8541669999999999,1.9375,1.879842,1840000]
[33756,1.8958330000000001,2,1.8958330000000001,2,1.940482,2884800]
[33763,2,2.0416669999999999,1.9583330000000001,2,1.940482,4336800]
[33770,2.0208330000000001,2.0208330000000001,1.8125,1.8541669999999999,1.7989889999999999,3420000]
[33777,1.8541669999999999,1.8541669999999999,1.7083330000000001,1.7291669999999999,1.6777089999999999,640800]
[33784,1.7395830000000001,1.8333330000000001,1.7395830000000001,1.78125,1.7282420000000001,1843200]
[33791,1.7708330000000001,1.7708330000000001,1.6666669999999999,1.7083330000000001,1.6574949999999999,2059200]
[33798,1.6875,1.7291669999999999,1.6875,1.6875,1.6372819999999999,4593600]
[33805,1.7083330000000001,1.84375,1.6875,1.78125,1.7282420000000001,476000]
[33812,1.8125,1.84375,1.75,1.8125,1.758562,1273600]
[33819,1.75,1.875,1.75,1.828125,1.773722,1163200]
[33826,1.8125,1.828125,1.6875,1.75,1.6979219999999999,655200]
[33833,1.71875,1.75,1.6875,1.6875,1.6372819999999999,1048800]
[33840,1.6875,1.71875,1.625,1.6875,1.6372819999999999,1086400]
[33847,1.640625,1.6875,1.625,1.625,1.5766420000000001,1409600]
[33854,1.625,1.71875,1.53125,1.671875,1.6221220000000001,2332000]
[33861,1.65625,1.71875,1.5625,1.609375,1.561482,3132000]
[33868,1.5625,1.65625,1.5,1.625,1.5766420000000001,4124000]
[33875,1.59375,1.625,1.46875,1.53125,1.4856819999999999,2917600]
[33882,1.46875,1.609375,1.34375,1.59375,1.546322,4876000]
[33889,1.5625,1.625,1.5,1.53125,1.4856819999999999,1834400]
[33896,1.546875,1.65625,1.53125,1.625,1.5766420000000001,888800]
[33903,1.65625,1.78125,1.625,1.78125,1.7282420000000001,1304000]
[33910,1.78125,1.9375,1.71875,1.859375,1.8040419999999999,2699200]
[33917,1.875,1.875,1.6875,1.8125,1.758562,1848800]
[33924,1.796875,1.96875,1.71875,1.953125,1.8950020000000001,5657600]
[33931,1.96875,1.96875,1.875,1.96875,1.9101619999999999,1582400]
[33938,1.875,1.96875,1.875,1.90625,1.8495220000000001,403200]
[33945,1.90625,1.90625,1.78125,1.875,1.819202,1614400]
[33952,1.84375,1.875,1.8125,1.828125,1.773722,948000]
[33959,1.875,2,1.78125,2,1.940482,2435200]
[33966,1.9375,2.125,1.9375,2.125,2.0617619999999999,2271200]
[33973,2.125,2.15625,2.0625,2.09375,2.0314420000000002,2297600]
[33980,2.125,2.15625,2.0625,2.09375,2.0314420000000002,450400]
[33987,2.078125,2.28125,2.0625,2.28125,2.2133630000000002,5078400]
[33994,2.28125,2.34375,2.125,2.21875,2.1527229999999999,2834400]
[34001,2.125,2.3125,2.125,2.3125,2.2436820000000002,2164800]
[34008,2.3125,2.34375,2.21875,2.28125,2.2133630000000002,699200]
[34015,2.21875,2.25,2.125,2.125,2.0617619999999999,524000]
[34022,2.1875,2.1875,1.875,2,1.940482,2434400]
[34029,2,2,1.875,1.96875,1.9101619999999999,1607200]
[34036,1.96875,2.09375,1.90625,1.9375,1.879842,5530400]
[34043,1.96875,1.96875,1.875,1.9375,1.879842,2939200]
[34050,1.90625,1.9375,1.90625,1.9375,1.879842,2957600]
[34057,1.90625,2.03125,1.90625,1.9375,1.879842,1085600]
[34064,2,2,1.90625,1.96875,1.9101619999999999,411200]
[34071,1.96875,1.96875,1.6875,1.78125,1.7282420000000001,704800]
[34078,1.78125,1.8125,1.6875,1.765625,1.713082,1350400]
[34085,1.8125,2.25,1.75,2.234375,2.1678829999999998,4083200]
[34092,2.234375,2.375,2.1875,2.34375,2.2740019999999999,7724800]
[34099,2.3125,2.4375,2.28125,2.40625,2.3346429999999998,3214400]
[34106,2.40625,2.4375,2.28125,2.375,2.304322,1188000]
[34113,2.375,2.375,2.21875,2.3125,2.2436820000000002,645600]
[34120,2.25,2.34375,2.21875,2.34375,2.2740019999999999,3248000]
[34127,2.3125,2.4375,2.3125,2.375,2.304322,1884000]
[34134,2.375,2.375,2.28125,2.34375,2.2740019999999999,976000]
[34141,2.34375,2.34375,2.21875,2.25,2.1830430000000001,524800]
[34148,2.25,2.59375,2.1875,2.578125,2.5014029999999998,8852800]
[34155,2.5625,2.78125,2.5625,2.75,2.6681629999999998,10800000]
[34162,2.78125,2.875,2.65625,2.71875,2.6378430000000002,10049600]
[34169,2.6875,2.75,2.59375,2.65625,2.5772029999999999,4397600]
[34176,2.59375,2.75,2.59375,2.734375,2.653003,4659200]
[34183,2.71875,2.9375,2.71875,2.8125,2.7288030000000001,6223200]
[34190,2.78125,2.90625,2.75,2.90625,2.819763,3491200]
[34197,2.90625,2.96875,2.84375,2.875,2.7894429999999999,3832800]
[34204,2.84375,2.890625,2.78125,2.84375,2.7591230000000002,1084000]
[34211,2.78125,2.78125,2.71875,2.78125,2.698483,2035200]
[34218,2.78125,2.78125,2.625,2.75,2.6681629999999998,3008800]
[34225,2.78125,2.890625,2.71875,2.875,2.7894429999999999,5868800]
[34232,2.875,2.875,2.75,2.75,2.6681629999999998,1157600]
[34239,2.78125,2.875,2.6875,2.875,2.7894429999999999,6728000]
[34246,2.875,2.875,2.8125,2.859375,2.7742830000000001,3022400]
[34253,2.8125,3.125,2.8125,3.125,3.032003,5907200]
[34260,3.0625,3.125,2.78125,2.84375,2.7591230000000002,4579200]
[34267,2.78125,2.984375,2.78125,2.90625,2.819763,5053600]
[34274,2.90625,2.90625,2.6875,2.78125,2.698483,3523200]
[34281,2.8125,3.0625,2.78125,3.0625,2.9713639999999999,11710400]
[34288,3,3.21875,2.9375,3.125,3.032003,10542400]
[34295,3.125,3.125,2.96875,3.125,3.032003,3164000]
[34302,3.125,3.46875,3.0625,3.421875,3.3200440000000002,7806400]
[34309,3.375,3.71875,3.375,3.46875,3.3655240000000002,10802400]
[34316,3.46875,3.59375,3.40625,3.59375,3.4868039999999998,5336800]
[34323,3.5,3.8125,3.5,3.8125,3.6990440000000002,4472800]
[34330,3.8125,4,3.71875,3.9375,3.8203239999999998,5446400]
[34337,3.875,3.875,3.65625,3.78125,3.6687240000000001,5656000]
[34344,3.71875,3.875,3.5,3.546875,3.4413239999999998,6763200]
[34351,3.5,3.5625,3.34375,3.53125,3.426164,6156800]
[34358,3.4375,3.625,3.4375,3.59375,3.4868039999999998,4156000]
[34365,3.53125,3.625,3.46875,3.46875,3.3655240000000002,1695200]
[34372,3.5,3.5,3.28125,3.296875,3.1987640000000002,1992000]
[34379,3.34375,3.5,3.28125,3.40625,3.3048839999999999,3904800]
[34386,3.40625,3.4375,3.34375,3.40625,3.3048839999999999,2261600]
[34393,3.4375,3.53125,3.3125,3.53125,3.426164,1688800]
[34400,3.53125,3.59375,3.46875,3.53125,3.426164,3887200]
[34407,3.515625,3.78125,3.46875,3.71875,3.6080839999999998,4862400]
[34414,3.71875,3.8125,3.65625,3.8125,3.6990440000000002,5595200]
[34421,3.71875,3.8125,3.25,3.4375,3.3352040000000001,4216800]
[34428,3.375,3.625,3.3125,3.625,3.5171239999999999,3954400]
[34435,3.625,3.6875,3.21875,3.3125,3.2139229999999999,2750400]
[34442,3.25,3.28125,3,3.0625,2.9713639999999999,5364000]
[34449,3.0625,3.09375,3,3.09375,3.0016829999999999,2691200]
[34456,3.09375,3.125,3.0625,3.09375,3.0016829999999999,2218400]
[34463,3.09375,3.125,2.78125,2.84375,2.7591230000000002,3132000]
[34470,2.78125,3.0625,2.53125,2.921875,2.8349229999999999,4768800]
[34477,2.90625,2.90625,2.8125,2.875,2.7894429999999999,3432800]
[34484,2.8125,2.90625,2.8125,2.875,2.7894429999999999,3067200]
[34491,2.90625,2.90625,2.8125,2.875,2.7894429999999999,4136800]
[34498,2.90625,2.90625,2.78125,2.84375,2.7591230000000002,1719200]
[34505,2.84375,3.25,2.84375,3.078125,2.9865240000000002,7372000]
[34512,3.125,3.25,2.96875,3.25,3.1532830000000001,3880000]
[34519,3.25,3.34375,3.15625,3.34375,3.2442440000000001,2212000]
[34526,3.28125,3.34375,3.15625,3.21875,3.1229640000000001,3350400]
[34533,3.125,3.21875,3,3.09375,3.0016829999999999,3741600]
[34540,3.09375,3.21875,3,3.203125,3.1078030000000001,2021600]
[34547,3.1875,3.625,3.1875,3.609375,3.5019640000000001,5632000]
[34554,3.625,3.75,3.5625,3.75,3.638404,5256000]
[34561,3.75,3.78125,3.5625,3.625,3.5171239999999999,4715200]
[34568,3.625,3.84375,3.5625,3.78125,3.6687240000000001,3285600]
[34575,3.78125,3.8125,3.71875,3.75,3.638404,2107200]
[34582,3.8125,4.15625,3.75,4.0625,3.941605,4779200]
[34589,4.09375,4.25,3.90625,4.203125,4.0780440000000002,3931200]
[34596,4.21875,4.21875,4.0625,4.109375,3.987085,3375200]
[34603,4.15625,4.28125,4.0625,4.1875,4.0628840000000004,3180000]
[34610,4.125,4.28125,4.09375,4.28125,4.1538449999999996,4564800]
[34617,4.21875,4.28125,4.03125,4.234375,4.1083660000000002,2417600]
[34624,4.25,4.28125,4.125,4.1875,4.0628840000000004,2238400]
[34631,4.1875,4.1875,4.0625,4.125,4.0022440000000001,1172000]
[34638,4.125,4.25,4.03125,4.25,4.1235249999999999,966400]
[34645,4.25,4.25,4.09375,4.1875,4.0628840000000004,19909600]
[34652,4.1875,4.21875,4.125,4.15625,4.032565,4308000]
[34659,4.15625,4.21875,4.125,4.15625,4.032565,2972000]
[34666,4.1875,4.375,4.15625,4.328125,4.199325,2998400]
[34673,4.3125,4.5625,4.3125,4.453125,4.3206049999999996,7612800]
[34680,4.5,4.59375,4.40625,4.5625,4.4267250000000002,5413600]
[34687,4.59375,4.6875,4.5,4.6875,4.5480049999999999,2344000]
[34694,4.65625,4.8125,4.59375,4.75,4.6086450000000001,2432800]
[34701,4.75,4.78125,4.53125,4.65625,4.5176850000000002,1569600]
[34708,4.65625,5.0625,4.5625,4.6875,4.5480049999999999,7780800]
[34715,4.6875,4.84375,4.625,4.65625,4.5176850000000002,4985600]
[34722,4.65625,4.65625,4.53125,4.59375,4.4570460000000001,1020800]
[34729,4.59375,4.65625,4.5,4.640625,4.5025240000000002,2676000]
[34736,4.625,4.84375,4.59375,4.8125,4.6692859999999996,11405600]
[34743,4.84375,4.84375,4.53125,4.53125,4.3964049999999997,6770400]
[34750,4.53125,4.65625,4.3125,4.65625,4.5176850000000002,3072800]
[34757,4.6875,4.71875,4.4375,4.71875,4.5783250000000004,2766400]
[34764,4.71875,4.71875,4.53125,4.5625,4.4267250000000002,4185600]
[34771,4.53125,4.59375,4.1875,4.5,4.366085,8955200]
[34778,4.453125,5.03125,4.3125,5.03125,4.881526,6712000]
[34785,5.09375,5.5,4.953125,5.25,5.0937650000000003,8498400]
[34792,5.15625,5.53125,5.03125,5.515625,5.3514860000000004,5793600]
[34799,5.4375,5.59375,5.40625,5.515625,5.3514860000000004,4582400]
[34806,5.53125,5.53125,5.3125,5.390625,5.2302059999999999,1734400]
[34813,5.4375,5.53125,5.34375,5.375,5.2150460000000001,3788800]
[34820,5.375,5.5625,5.375,5.5,5.3363250000000004,5744800]
[34827,5.5,5.5625,5.3125,5.40625,5.2453659999999998,1594400]
[34834,5.375,5.40625,4.96875,5,4.8512060000000004,2451200]
[34841,5,5.3125,4.96875,5.296875,5.139246,5054400]
[34848,5.25,5.4375,5.25,5.390625,5.2302059999999999,2116000]
[34855,5.40625,5.46875,5.34375,5.40625,5.2453659999999998,1866400]
[34862,5.46875,5.6875,5.4375,5.5625,5.3969659999999999,3002400]
[34869,5.53125,5.625,5.25,5.3359379999999996,5.1771459999999996,4765600]
[34876,5.34375,5.625,5.21875,5.59375,5.4272869999999998,4925600]
[34883,5.53125,5.875,5.53125,5.75,5.5788869999999999,2479200]
[34890,5.78125,5.78125,5.21875,5.28125,5.1240860000000001,5825600]
[34897,5.21875,5.3125,5.0625,5.3125,5.154407,3056000]
[34904,5.3125,5.59375,5.21875,5.359375,5.1998850000000001,4272800]
[34911,5.34375,5.5625,5.34375,5.453125,5.2908460000000002,3590400]
[34918,5.5,5.5,5.34375,5.4375,5.2756850000000002,2192000]
[34925,5.375,5.46875,5.3125,5.34375,5.1847260000000004,2092000]
[34932,5.34375,5.84375,5.3125,5.640625,5.472766,5363200]
[34939,5.59375,6.03125,5.5625,6,5.821447,3758400]
[34946,6.0625,6.28125,6,6.21875,6.0336860000000003,3843200]
[34953,6.25,6.53125,6.1875,6.46875,6.2762469999999997,3611200]
[34960,6.5,6.625,6.09375,6.125,5.9427279999999998,2472000]
[34967,6.15625,6.1875,6.03125,6.078125,5.897246,4592800]
[34974,6.03125,6.140625,5.96875,6.03125,5.8517659999999996,2883200]
[34981,6,6.125,5.875,6.125,5.9427279999999998,3234400]
[34988,6.15625,6.21875,5.875,5.9375,5.7608069999999998,1467200]
[34995,5.84375,5.9375,5.625,5.90625,5.730486,5488800]
[35002,5.875,6.1875,5.875,6.109375,5.9275659999999997,2375200]
[35009,6.1875,6.28125,3.84375,3.8828130000000001,3.7672650000000001,40726400]
[35016,4.0625,4.3125,3.90625,4.28125,4.1538449999999996,58388000]
[35023,4.28125,4.28125,4.0625,4.1796879999999996,4.0553039999999996,10146400]
[35030,4.21875,4.21875,4.0625,4.109375,3.987085,11672800]
[35037,4.125,4.15625,3.75,3.84375,3.7293639999999999,8552800]
[35044,3.84375,4.125,3.71875,4.03125,3.9112840000000002,9723200]
[35051,3.96875,4.1875,3.90625,4,3.8809640000000001,4926400]
[35058,4.03125,4.15625,3.84375,4.078125,3.9567649999999999,8217600]
[35065,4.0625,4.34375,4.0625,4.21875,4.0932040000000001,5236800]
[35072,4.21875,4.21875,3.9375,4.09375,3.971924,3740000]
[35079,4.0625,4.59375,4.03125,4.265625,4.1386839999999996,8745600]
[35086,4.3125,4.5625,4.21875,4.4375,4.3054449999999997,4694400]
[35093,4.4375,4.75,4.4375,4.53125,4.3964049999999997,3146400]
[35100,4.59375,4.71875,4.4375,4.625,4.4873640000000004,6676800]
[35107,4.625,4.65625,4.3125,4.40625,4.2751250000000001,3998400]
[35114,4.34375,4.59375,4.28125,4.5625,4.4267250000000002,3500800]
[35121,4.5,4.875,4.46875,4.65625,4.5176850000000002,6215200]
[35128,4.75,4.90625,4.59375,4.65625,4.5176850000000002,3884800]
[35135,4.625,4.8125,4.59375,4.75,4.6086450000000001,2928000]
[35142,4.75,4.796875,4.5625,4.5625,4.4267250000000002,2744000]
[35149,4.625,4.9375,4.46875,4.84375,4.6996060000000002,6272800]
[35156,4.84375,4.875,4.5625,4.65625,4.5176850000000002,6847200]
[35163,4.5625,4.625,4.5,4.5,4.366085,2178400]
[35170,4.5,4.5625,4.3125,4.375,4.2448040000000002,3440800]
[35177,4.375,4.5625,4.34375,4.5625,4.4267250000000002,5837600]
[35184,3.5976499999999998,3.90625,3.375,3.78125,3.6687240000000001,33997600]
[35191,3.78125,3.78125,3.53125,3.59375,3.4868039999999998,4968000]
[35198,3.59375,3.59375,3.40625,3.53125,3.426164,18373600]
[35205,3.53125,3.8125,3.46875,3.75,3.638404,11462400]
[35212,3.78125,3.9375,3.71875,3.78125,3.6687240000000001,6804000]
[35219,3.78125,3.96875,3.78125,3.875,3.759684,4663200]
[35226,3.8125,4.03125,3.8125,3.9375,3.8203239999999998,3372800]
[35233,3.9375,4.03125,3.90625,3.90625,3.7900040000000002,5624800]
[35240,3.90625,4,3.75,3.75,3.638404,2463200]
[35247,3.78125,3.78125,3.6875,3.71875,3.6080839999999998,1115200]
[35254,3.65625,3.84375,3.4375,3.5625,3.4564840000000001,5663200]
[35261,3.5625,3.5625,3.3125,3.34375,3.2442440000000001,2979200]
[35268,3.375,3.40625,3.1875,3.28125,3.1836030000000002,2257600]
[35275,3.21875,3.5625,3.21875,3.4375,3.3352040000000001,1992000]
[35282,3.4375,3.5,3.375,3.375,3.2745630000000001,4429600]
[35289,3.390625,3.46875,3.34375,3.4375,3.3352040000000001,5413600]
[35296,3.4375,3.46875,3.1875,3.1875,3.0926429999999998,1486400]
[35303,3.1875,3.1875,2.859375,2.875,2.7894429999999999,13011200]
[35310,2.84375,2.96875,1.96875,2.125,2.0617619999999999,25256000]
[35317,2.15625,2.3125,2.09375,2.28125,2.2133630000000002,16154400]
[35324,2.3125,2.421875,2.28125,2.390625,2.3194819999999998,12496000]
[35331,2.40625,2.59375,2.3125,2.546875,2.471082,11278400]
[35338,2.53125,2.6875,2.53125,2.59375,2.5165630000000001,6330400]
[35345,2.640625,2.640625,2.53125,2.59375,2.5165630000000001,2880800]
[35352,2.59375,2.625,2.53125,2.625,2.5468820000000001,7005600]
[35359,2.578125,2.8125,2.5625,2.75,2.6681629999999998,6914400]
[35366,2.8125,2.9375,2.75,2.9375,2.8500830000000001,5130400]
[35373,2.875,3.125,2.875,3.125,3.032003,10941600]
[35380,3.0625,3.4375,3.0625,3.40625,3.3048839999999999,3798400]
[35387,3.4375,3.4375,3.21875,3.234375,3.1381239999999999,9291200]
[35394,3.21875,3.375,3.21875,3.375,3.2745630000000001,7840800]
[35401,3.34375,3.4375,3.1875,3.296875,3.1987640000000002,4600000]
[35408,3.3125,3.46875,3.25,3.28125,3.1836030000000002,3493600]
[35415,3.3125,3.53125,3.25,3.328125,3.2290839999999998,3780000]
[35422,3.3125,3.5,3.25,3.40625,3.3048839999999999,3088800]
[35429,3.40625,3.65625,3.40625,3.65625,3.547444,14234400]
[35436,3.65625,3.71875,3.4375,3.703125,3.592924,3238400]
[35443,3.71875,3.78125,3.5625,3.5625,3.4564840000000001,2490400]
[35450,3.5625,3.625,3.4375,3.5,3.3958439999999999,3254400]
[35457,3.484375,3.5625,3.453125,3.515625,3.411003,1744000]
[35464,3.53125,3.53125,3.453125,3.453125,3.3503639999999999,1004000]
[35471,3.53125,3.84375,3.46875,3.71875,3.6080839999999998,2079200]
[35478,3.78125,3.8125,3.71875,3.765625,3.6535639999999998,1660000]
[35485,3.75,3.96875,3.75,3.84375,3.7293639999999999,4467200]
[35492,3.8125,3.828125,3.5625,3.5625,3.4564840000000001,2577600]
[35499,3.5625,3.6875,3.5625,3.59375,3.4868039999999998,679200]
[35506,3.6484380000000001,3.671875,3.46875,3.46875,3.3655240000000002,2968800]
[35513,3.46875,3.53125,3.25,3.28125,3.1836030000000002,2036800]
[35520,3.34375,3.453125,3.28125,3.375,3.2745630000000001,1542400]
[35527,3.390625,3.484375,3.234375,3.28125,3.1836030000000002,1544000]
[35534,3.25,3.3125,3.15625,3.25,3.1532830000000001,2812000]
[35541,3.21875,3.25,2.734375,3.078125,2.9865240000000002,3618400]
[35548,3.09375,3.28125,3.0625,3.21875,3.1229640000000001,5614400]
[35555,3.1875,3.484375,3.15625,3.484375,3.380684,1096800]
[35562,3.5,3.96875,3.4375,3.859375,3.7445240000000002,4226400]
[35569,3.859375,4,3.859375,3.90625,3.7900040000000002,1909600]
[35576,3.921875,4.03125,3.859375,3.859375,3.7445240000000002,4529600]
[35583,3.859375,3.921875,3.75,3.78125,3.6687240000000001,2444800]
[35590,3.75,3.9375,3.671875,3.875,3.759684,2698400]
[35597,3.9375,4.4375,3.84375,4.359375,4.2296449999999997,2987200]
[35604,4.40625,4.46875,4.0625,4.328125,4.199325,4990400]
[35611,4.34375,4.359375,4.171875,4.234375,4.1083660000000002,2469600]
[35618,4.21875,4.75,4.21875,4.6875,4.5480049999999999,7840800]
[35625,4.65625,4.921875,4.515625,4.859375,4.7147649999999999,8930400]
[35632,4.859375,5,4.8125,4.875,4.7299249999999997,1877600]
[35639,4.8125,5.328125,4.8125,5.109375,4.957325,5485600]
[35646,5.09375,5.34375,4.875,4.9375,4.790565,4169600]
[35653,4.96875,5.171875,4.828125,5.140625,4.9876449999999997,4518400]
[35660,5.078125,5.140625,4.6875,4.75,4.6086450000000001,5822400]
[35667,4.703125,5.15625,4.703125,5.09375,4.942164,5331200]
[35674,5.125,5.25,4.9375,4.9921879999999996,4.8436250000000003,1671200]
[35681,4.9375,5.328125,4.9375,5.1875,5.0331260000000002,3028000]
[35688,5.125,5.328125,5.09375,5.15625,5.0028059999999996,1436000]
[35695,5.21875,5.578125,5.15625,5.578125,5.4121259999999998,3256800]
[35702,5.59375,6.265625,5.546875,6.234375,6.0488470000000003,14796000]
[35709,6.1875,6.390625,6.046875,6.25,6.0640070000000001,7557600]
[35716,6.25,6.375,5.921875,6.046875,5.8669269999999996,6115200]
[35723,6.09375,6.1875,5.953125,6.15625,5.9730470000000002,5970400]
[35730,6.125,6.25,5.890625,6.203125,6.0185269999999997,11229600]
[35737,6.25,6.46875,6.21875,6.375,6.1852869999999998,3220000]
[35744,6.4375,6.6875,6.03125,6.09375,5.9124059999999998,8297600]
[35751,6.140625,6.15625,5.703125,6.015625,5.8366069999999999,3565600]
[35758,6,6.03125,5.90625,5.984375,5.8062860000000001,1829600]
[35765,6.03125,6.03125,5.859375,5.8828129999999996,5.7077470000000003,3188800]
[35772,5.859375,5.90625,5.75,5.859375,5.6850069999999997,2605600]
[35779,5.78125,6.015625,5.46875,6,5.821447,4088800]
[35786,5.9375,6.8125,5.9375,6.71875,6.5188069999999998,3478400]
[35793,6.78125,7.203125,6.703125,6.9375,6.7310480000000004,7387200]
[35800,6.90625,7.125,6.703125,6.8554630000000003,6.6514519999999999,7034400]
[35807,6.78125,7.3125,6.65625,6.7578129999999996,6.5567080000000004,7626400]
[35814,6.8125,7.1875,6.78125,6.8046879999999996,6.6021879999999999,5922400]
[35821,6.8125,6.875,6.21875,6.671875,6.4733270000000003,6140000]
[35828,6.71875,7.140625,6.671875,7.078125,6.8674879999999998,3701600]
[35835,7.125,7.125,6.9375,7.015625,6.8068479999999996,6283200]
[35842,7.015625,7.03125,6.859375,6.8984379999999996,6.6931469999999997,3561600]
[35849,6.84375,7.171875,6.84375,6.96875,6.761368,2534400]
[35856,7,7.125,6.828125,7,6.7916869999999996,2872800]
[35863,6.921875,7.03125,6.78125,6.859375,6.6552470000000001,4318400]
[35870,6.8125,7.015625,6.8125,6.9921879999999996,6.7841079999999998,1581600]
[35877,6.90625,7.109375,6.859375,6.921875,6.7158870000000004,3743200]
[35884,6.859375,7.46875,6.859375,7.0625,6.8523269999999998,4792000]
[35891,7.125,7.375,6.890625,7.328125,7.1100490000000001,4355200]
[35898,7.359375,7.359375,6.84375,6.9375,6.7310480000000004,3154400]
[35905,6.921875,7.03125,6.5390629999999996,6.609375,6.412687,3594400]
[35912,6.53125,6.625,6.375,6.515625,6.3217280000000002,6588800]
[35919,6.546875,6.546875,5.953125,6.25,6.0640070000000001,11869600]
[35926,6.25,6.3125,5.890625,5.90625,5.730486,5168000]
[35933,5.96875,6.140625,5.84375,6.03125,5.8517659999999996,3534400]
[35940,6.03125,6.125,5.6953129999999996,5.765625,5.5940469999999998,3010400]
[35947,5.765625,6.46875,5.734375,6.453125,6.2610869999999998,3265600]
[35954,6.453125,6.546875,6.0625,6.265625,6.079167,2880000]
[35961,6.1875,6.3125,5.875,6.109375,5.9275659999999997,4632800]
[35968,6.09375,6.25,5.578125,6.0625,5.8820860000000001,10526400]
[35975,6.09375,6.28125,6,6.1015629999999996,5.9199859999999997,3834400]
[35982,6.0859379999999996,6.265625,5.828125,6.078125,5.897246,4332000]
[35989,6.0625,6.078125,5.8125,6.078125,5.897246,5851200]
[35996,6.09375,6.34375,6.015625,6.140625,5.9578860000000002,3305600]
[36003,6.0625,6.0703129999999996,5.625,5.890625,5.7153270000000003,4025600]
[36010,5.84375,5.875,5.09375,5.75,5.5788869999999999,8502400]
[36017,5.625,5.75,5.375,5.40625,5.2453659999999998,4926400]
[36024,5.5,5.5,5.125,5.328125,5.1695659999999997,7663200]
[36031,5.28125,5.625,5.03125,5.25,5.0937650000000003,4952800]
[36038,5.125,5.640625,5.0625,5.5625,5.3969659999999999,6081600]
[36045,5.53125,5.5625,4.765625,5.28125,5.1240860000000001,2972800]
[36052,5.25,5.375,4.8125,5.203125,5.0482860000000001,2206400]
[36059,4.9375,5.125,4.78125,4.828125,4.6844450000000002,2426400]
[36066,4.828125,5.421875,4.40625,5.3554630000000003,5.1960889999999997,4467200]
[36073,5.34375,5.6875,5.125,5.296875,5.139246,3798400]
[36080,5.34375,5.578125,5,5.453125,5.2908460000000002,2912000]
[36087,5.484375,6.265625,5.46875,6.109375,5.9275659999999997,3355200]
[36094,6.109375,6.4375,5.96875,6.265625,6.079167,2397600]
[36101,6.25,6.515625,6.203125,6.3828129999999996,6.1928679999999998,5035200]
[36108,6.375,6.5,6.3125,6.328125,6.1398070000000002,1280800]
[36115,6.375,6.4375,6.046875,6.09375,5.9124059999999998,1605600]
[36122,6.1875,6.203125,6.0625,6.15625,5.9730470000000002,956000]
[36129,6.234375,6.40625,5.703125,6.375,6.1852869999999998,2848800]
[36136,6.28125,6.5,6.15625,6.4375,6.245927,1972800]
[36143,6.390625,6.46875,5.9765629999999996,5.9765629999999996,5.7987070000000003,3750400]
[36150,6.046875,6.546875,5.953125,6.53125,6.3368869999999999,4011200]
[36157,6.609375,7.375,6.46875,7.2265629999999996,7.0115080000000001,3749600]
[36164,7.09375,7.4375,6.7265629999999996,7.3515629999999996,7.1327879999999997,4787200]
[36171,7.34375,7.5625,6.96875,7.53125,7.3071279999999996,4678400]
[36178,7.65625,7.6875,6.9375,7.0625,6.8523269999999998,2867200]
[36185,7,7.5234379999999996,6.875,7.328125,7.1100490000000001,2892800]
[36192,7.34375,7.46875,7.1875,7.28125,7.0645680000000004,2884800]
[36199,7.2890629999999996,7.328125,6.9375,6.9765629999999996,6.768948,3254400]
[36206,7.03125,7.03125,6.3125,6.375,6.1852869999999998,1528800]
[36213,6.375,6.78125,6.0625,6.671875,6.4733270000000003,4099200]
[36220,6.625,6.671875,6.078125,6.53125,6.3368869999999999,2718400]
[36227,6.4375,6.640625,6.375,6.515625,6.3217280000000002,1532000]
[36234,6.5,6.671875,6.5,6.5625,6.3672069999999996,3144800]
[36241,6.578125,6.578125,5.890625,6.328125,6.1398070000000002,2032000]
[36248,6.328125,6.390625,6.1875,6.28125,6.0943269999999998,2040800]
[36255,6.21875,6.2890629999999996,5.671875,5.84375,5.6698469999999999,2540000]
[36262,5.796875,6.71875,5.796875,6.515625,6.3217280000000002,6053600]
[36269,6.59375,6.7890629999999996,6.453125,6.5078129999999996,6.3141470000000002,4944000]
[36276,6.546875,6.59375,6.40625,6.4375,6.245927,4193600]
[36283,6.421875,6.796875,6.390625,6.7265629999999996,6.5263879999999999,3055200]
[36290,6.8125,6.90625,6.484375,6.515625,6.3217280000000002,2546400]
[36297,6.578125,6.6640629999999996,6.46875,6.4921879999999996,6.2989870000000003,2905600]
[36304,6.515625,6.515625,6.0390629999999996,6.21875,6.0336860000000003,1660000]
[36311,6.234375,6.25,5.6875,5.9960880000000003,5.8176509999999997,4051200]
[36318,6.046875,6.09375,5.890625,5.8984379999999996,5.7229080000000003,4792000]
[36325,5.90625,5.953125,5.359375,5.3671879999999996,5.2074660000000002,5421600]
[36332,5.375,6.0625,5.359375,5.984375,5.8062860000000001,9986400]
[36339,6,6.6875,5.96875,6.5429630000000003,6.3482510000000003,7382400]
[36346,6.515625,6.71875,6.515625,6.6913999999999998,6.4922709999999997,3667200]
[36353,6.6953129999999996,7.265625,6.609375,7.2226499999999998,7.0077109999999996,6608800]
[36360,7.234375,7.390625,7.0859379999999996,7.3828129999999996,7.1631080000000003,8037600]
[36367,7.328125,7.546875,7.125,7.1875,6.9736079999999996,7887200]
[36374,7.234375,7.234375,6.5,6.6484379999999996,6.4505869999999996,6192800]
[36381,6.6640629999999996,6.828125,6.5,6.765625,6.5642880000000003,4129600]
[36388,6.8125,6.8125,6.625,6.6875,6.4884870000000001,1959200]
[36395,6.6875,7.28125,6.6875,7.09375,6.8826479999999997,3516000]
[36402,7.09375,7.3046879999999996,7.03125,7.1171879999999996,6.9053880000000003,3592000]
[36409,7.078125,7.1796879999999996,7.03125,7.1171879999999996,6.9053880000000003,2056800]
[36416,7.09375,7.421875,7.09375,7.296875,7.0797280000000002,2722400]
[36423,7.2929630000000003,7.3984379999999996,7.046875,7.15625,6.9432869999999998,3959200]
[36430,7.28125,7.5,7.0390629999999996,7.40625,7.1858490000000002,5039200]
[36437,7.4375,7.6484379999999996,6.984375,7.3125,7.0948890000000002,4504000]
[36444,7.3125,7.53125,7.078125,7.0859379999999996,6.8750669999999996,3024000]
[36451,7.0859379999999996,7.3203129999999996,6.921875,7.2734379999999996,7.0569879999999996,3142400]
[36458,7.2734379999999996,7.609375,7.25,7.5625,7.3374490000000003,2768800]
[36465,7.578125,7.578125,7.2734379999999996,7.484375,7.2616490000000002,3886400]
[36472,7.46875,7.484375,7.234375,7.25,7.034249,1845600]
[36479,7.25,7.3515629999999996,7.1796879999999996,7.2265629999999996,7.0115080000000001,1924000]
[36486,7.21875,7.234375,6.859375,6.9140629999999996,6.7083079999999997,969600]
[36493,6.921875,6.921875,6.5859379999999996,6.5859379999999996,6.3899470000000003,2358400]
[36500,6.5859379999999996,6.796875,6.0390629999999996,6.078125,5.897246,3140800]
[36507,6.109375,6.6875,5.84375,6.59375,6.3975280000000003,4212800]
[36514,6.671875,6.8046879999999996,6.578125,6.75,6.5491270000000004,2393600]
[36521,6.78125,6.78125,6.375,6.375,6.1852869999999998,3465600]
[36528,6.375,6.6953129999999996,5.90625,6.625,6.4278469999999999,6264800]
[36535,6.59375,6.703125,6.109375,6.484375,6.2914070000000004,5225600]
[36542,6.4921879999999996,6.765625,6.4453129999999996,6.515625,6.3217280000000002,1872000]
[36549,6.546875,6.6171879999999996,6.3125,6.3671879999999996,6.1777059999999997,2397600]
[36556,6.3671879999999996,6.6875,6.296875,6.375,6.1852869999999998,2536000]
[36563,6.390625,6.8359379999999996,6.390625,6.5703129999999996,6.3747860000000003,2687200]
[36570,6.578125,6.828125,6.2265629999999996,6.2578129999999996,6.0715870000000001,3316800]
[36577,6.25,6.546875,6.0390629999999996,6.0859379999999996,5.9048259999999999,2250400]
[36584,6.1171879999999996,6.453125,5.96875,6.2265629999999996,6.0412670000000004,2349600]
[36591,6.2578129999999996,6.265625,5.3046879999999996,5.3671879999999996,5.2074660000000002,2916800]
[36598,5.3671879999999996,6.25,5.046875,5.8359379999999996,5.6622659999999998,4856800]
[36605,5.8671879999999996,6.1953129999999996,5.6875,6.046875,5.8669269999999996,2628000]
[36612,6.125,6.375,5.828125,6.375,6.1852869999999998,3313600]
[36619,6.3515629999999996,6.5625,6.25,6.5078129999999996,6.3141470000000002,3856800]
[36626,6.5078129999999996,6.96875,6.015625,6.1640629999999996,5.9806270000000001,3412000]
[36633,6.1796879999999996,6.484375,6.09375,6.328125,6.1398070000000002,1705600]
[36640,6.34375,6.375,6.125,6.296875,6.1094860000000004,1805600]
[36647,6.3125,6.609375,6.1796879999999996,6.34375,6.1549670000000001,2194400]
[36654,6.328125,6.8046879999999996,6.3203129999999996,6.671875,6.4733270000000003,1844800]
[36661,6.640625,6.8046879999999996,6.390625,6.4921879999999996,6.2989870000000003,1307200]
[36668,6.46875,6.8359379999999996,6.3984379999999996,6.4765629999999996,6.2838269999999996,1481600]
[36675,6.4765629999999996,6.671875,6.3984379999999996,6.421875,6.2307670000000002,1297600]
[36682,6.453125,6.8515629999999996,6.3125,6.84375,6.6400880000000004,1405600]
[36689,6.8515629999999996,6.9453129999999996,6.65625,6.828125,6.6249279999999997,3208000]
[36696,6.8515629999999996,6.8671879999999996,6.3125,6.4921879999999996,6.2989870000000003,2142400]
[36703,6.4609379999999996,6.578125,6.15625,6.3066370000000003,6.1189580000000001,3947200]
[36710,6.3359379999999996,6.703125,6.3359379999999996,6.6640629999999996,6.4657479999999996,2756000]
[36717,6.65625,6.65625,6.171875,6.2734379999999996,6.0867469999999999,2648000]
[36724,6.3046879999999996,6.5234379999999996,6.1015629999999996,6.1015629999999996,5.9199859999999997,3709600]
[36731,6.1328129999999996,6.25,5.96875,5.96875,5.7911270000000004,2629600]
[36738,6,6.2890629999999996,6,6.171875,5.9882070000000001,2799200]
[36745,6.1875,6.1875,5.59375,5.6875,5.5182469999999997,3870400]
[36752,5.71875,6.3203129999999996,5.4765629999999996,6.0546879999999996,5.8745060000000002,8157600]
[36759,6.0546879999999996,6.609375,6.0390629999999996,6.59375,6.3975280000000003,4595200]
[36766,6.6875,6.859375,6.453125,6.65625,6.4581679999999997,3435200]
[36773,6.65625,6.71875,6.4609379999999996,6.671875,6.4733270000000003,1474400]
[36780,6.6875,6.8671879999999996,6.3671879999999996,6.703125,6.503647,2371200]
[36787,6.671875,6.9921879999999996,6.46875,6.9296879999999996,6.7234670000000003,2864000]
[36794,6.9296879999999996,7.3046879999999996,6.578125,6.7890629999999996,6.587027,5031200]
[36801,6.78125,6.78125,6.125,6.125,5.9427279999999998,3771200]
[36808,6.15625,6.1875,6,6.09375,5.9124059999999998,4266400]
[36815,6.09375,6.2109379999999996,5.875,5.9296879999999996,5.7532269999999999,3485600]
[36822,5.953125,6.0703129999999996,5.734375,5.8359379999999996,5.6622659999999998,6052000]
[36829,5.8359379999999996,6.1796879999999996,5.8359379999999996,6.15625,5.9730470000000002,4066400]
[36836,6.125,6.359375,6.125,6.3515629999999996,6.162547,3337600]
[36843,6.3203129999999996,6.640625,6.2265629999999996,6.515625,6.3217280000000002,3082400]
[36850,6.484375,6.484375,6.1796879999999996,6.1953129999999996,6.0109469999999998,2124800]
[36857,6.1953129999999996,6.2734379999999996,6.0625,6.09375,5.9124059999999998,2108800]
[36864,6.109375,6.515625,5.875,6.3828129999999996,6.1928679999999998,2910400]
[36871,6.4140629999999996,6.7890629999999996,6.2734379999999996,6.734375,6.5339679999999998,3716000]
[36878,6.8125,6.828125,6.5234379999999996,6.75,6.5491270000000004,2406400]
[36885,6.75,7.375,6.734375,7.34375,7.1252079999999998,2349600]
[36892,7.34375,7.34375,6.625,6.6953129999999996,6.4960680000000002,4080000]
[36899,6.7265629999999996,7.6796879999999996,6.7265629999999996,7.5234379999999996,7.2995479999999997,6535200]
[36906,7.5234379999999996,8.1171880000000005,7.4296879999999996,7.921875,7.6861290000000002,5588000]
[36913,7.890625,8.328125,7.875,8.3203130000000005,8.0727100000000007,5756000]
[36920,8.32,8.5749999999999993,8.32,8.4250000000000007,8.1742819999999998,5693600]
[36927,8.4250000000000007,8.4250000000000007,7.78125,8.0187500000000007,7.7801200000000001,5587200]
[36934,8.0500000000000007,8.3587500000000006,7.8762499999999998,8.0875000000000004,7.8468249999999999,3656800]
[36941,8.0875000000000004,8.125,7.6187500000000004,7.8,7.5678809999999999,3099200]
[36948,7.875,8.0749999999999993,7.8162500000000001,7.9412500000000001,7.7049269999999996,3742400]
[36955,7.95,8.8125,7.875,8.71875,8.4592910000000003,15048000]
[36962,8.7375000000000007,8.7974999999999994,8.5,8.6649999999999991,8.4071400000000001,6873600]
[36969,8.6649999999999991,8.7837499999999995,8.0299999999999994,8.3125,8.0651290000000007,8614400]
[36976,8.34375,9.0124999999999993,8.3287499999999994,8.96875,8.7018509999999996,8579200]
[36983,8.9937500000000004,9.2487499999999994,8.7387499999999996,9.1887500000000006,8.9153029999999998,7704000]
[36990,9.125,9.1812500000000004,8.3975000000000009,8.4562500000000007,8.2046019999999995,9085600]
[36997,8.46875,8.7249999999999996,8.1524999999999999,8.1587499999999995,7.915953,6654400]
[37004,8.1274999999999995,8.28125,7.8250000000000002,8.2125000000000004,7.9681050000000004,7472000]
[37011,8.2375000000000007,8.5749999999999993,8.0625,8.5012500000000006,8.2482620000000004,4932800]
[37018,8.5024999999999995,8.6437500000000007,8.25,8.4037500000000005,8.1536639999999991,4978400]
[37025,8.4350000000000005,9.5775000000000006,8.4350000000000005,9.2675000000000001,8.9917090000000002,4186800]
[37032,9.3000000000000007,9.75,9.2624999999999993,9.5574999999999992,9.2730779999999999,2949600]
[37039,9.6074999999999999,10,9.4975000000000005,9.9574999999999996,9.6611770000000003,2740800]
[37046,9.9574999999999996,10.3,9.6750000000000007,9.8699999999999992,9.5762800000000006,3473600]
[37053,9.8699999999999992,9.99,9.1999999999999993,9.93,9.6344930000000009,4392000]
[37060,9.93,10.9375,9.7750000000000004,9.7750000000000004,9.4841060000000006,5832400]
[37067,9.9375,10.487500000000001,9.375,10.25,9.9449710000000007,7172400]
[37074,10.25,10.8125,10.0875,10.4025,10.092931999999999,5154400]
[37081,10.4025,10.875,10.25,10.4625,10.151146000000001,5528800]
[37088,10.75,11.0625,10.6225,10.8,10.478602,4947200]
[37095,10.862500000000001,11.105,9.93,10.6275,10.311237999999999,5279200]
[37102,10.5,10.9975,10.215,10.887499999999999,10.563501,3949200]
[37109,10.875,11.1,10.675000000000001,10.9625,10.636267,4468400]
[37116,10.9375,11.2875,10.725,11.2875,10.951596,2587600]
[37123,11.2875,11.625,11.065,11.105,10.774527000000001,4904400]
[37130,10.9375,10.9375,10.125,10.5875,10.272428,6673200]
[37137,10.5,10.807499999999999,9.4324999999999992,9.65,9.3628250000000008,5041600]
[37144,9.56,9.67,9.4525000000000006,9.5,9.2172900000000002,1066400]
[37151,9.5,10.0625,8.6875,9.0500000000000007,8.7806840000000008,5873200]
[37158,9.125,10.522500000000001,9.125,10.414999999999999,10.105062,13690400]
[37165,10.2875,11.25,10.0625,10.5525,10.238469,8899600]
[37172,10.525,11.2475,10.4375,10.79,10.468901000000001,6806000]
[37179,10.8375,11.1875,10.65,10.975,10.648395000000001,4676000]
[37186,10.9,11.05,10.535,11.045,10.716313,4457200]
[37193,10.9825,10.984999999999999,10.105,10.5825,10.267576999999999,4570000]
[37200,10.645,10.93,10.25,10.27,9.9643759999999997,3944000]
[37207,10.2075,10.272500000000001,9.0250000000000004,9.9375,9.6417719999999996,10392800]
[37214,9.94,10.074999999999999,9.7375000000000007,10.050000000000001,9.7509230000000002,3025600]
[37221,9.9375,9.9375,9.0250000000000004,9.4749999999999996,9.1930340000000008,10335200]
[37228,9.5250000000000004,10.1625,9.5050000000000008,9.7624999999999993,9.4719789999999993,4872400]
[37235,9.8125,10.262499999999999,9.6999999999999993,9.9749999999999996,9.6781559999999995,4387200]
[37242,10.025,10.75,9.75,10.75,10.430092999999999,5183600]
[37249,10.75,10.8125,10.43,10.512499999999999,10.199661000000001,3116400]
[37256,10.574999999999999,11.1,10.525,11.0075,10.679930000000001,6098800]
[37263,11.4625,12.125,11.25,12.045,11.686553999999999,10496800]
[37270,12,12.125,11.387499999999999,11.98,11.623488,5277200]
[37277,11.994999999999999,12.362500000000001,11.115,11.7525,11.402760000000001,4850000]
[37284,11.7525,11.9925,11.75,11.875,11.521613,4443600]
[37291,11.824999999999999,12.525,11.625,12.525,12.152269,10832800]
[37298,12.625,12.8125,11.9625,12.452500000000001,12.081925999999999,6141600]
[37305,12.452500000000001,12.75,12.0625,12.7325,12.353595,2946000]
[37312,12.7325,13.5875,12.6875,12.935,12.550069000000001,6322800]
[37319,12.875,13.6,12.625,13.05,12.661645999999999,4212000]
[37326,13.025,13.475,12.9625,13.324999999999999,12.928462,3027200]
[37333,13.375,13.5075,12.925000000000001,13.012499999999999,12.625261999999999,2873200]
[37340,13.05,13.75,12.887499999999999,13.74,13.331113999999999,3611200]
[37347,13.715,13.9625,13.2525,13.467499999999999,13.066720999999999,2650800]
[37354,13.47,14.175000000000001,13.4625,14,13.583375,5094800]
[37361,14,14.4975,14,14.494999999999999,14.063644,3748800]
[37368,14.494999999999999,14.5375,14.2125,14.34,13.913258000000001,3987200]
[37375,14.3325,15.625,14.25,15.3,14.844689000000001,22044000]
[37382,15.262499999999999,15.81,14.9125,15.105,14.655491,7797200]
[37389,15.1325,15.145,13.775,13.925000000000001,13.510608,8080400]
[37396,14.15,14.24,13.625,13.715,13.306856,4714000]
[37403,13.75,14.815,13.56,14.734999999999999,14.296504000000001,4870400]
[37410,14.8,14.95,14.125,14.86,14.417782000000001,3815600]
[37417,14.76,14.98,13.8,14.03,13.612482,4331400]
[37424,14.05,14.56,13.25,13.375,12.976974,4972200]
[37431,13.225,16,12.6,16,15.523856,12145200]
[37438,15.994999999999999,15.994999999999999,13.9,15.05,14.602128,4622800]
[37445,15.05,15.404999999999999,14.324999999999999,14.625,14.189776999999999,4245400]
[37452,14.55,14.555,13.055,13.164999999999999,12.773223,5291600]
[37459,13.1,14.17,12.05,13.7,13.292301,5891800]
[37466,13.97,14.675000000000001,13.75,14,13.583375,4237800]
[37473,14,15.385,13.914999999999999,15.065,14.616681,5162200]
[37480,14.9,15.37,14.375,14.914999999999999,14.471145999999999,4603800]
[37487,14.97,14.99,14.05,14.22,13.796829000000001,4015000]
[37494,14.295,14.425000000000001,13.375,14.205,13.782275,3718200]
[37501,13.824999999999999,14,13.5,13.94,13.525162999999999,2711800]
[37508,13.84,14.73,13.8,14.625,14.189776999999999,2951400]
[37515,14.615,14.9,13.914999999999999,14.205,13.782275,4308000]
[37522,13.5,13.525,11.074999999999999,11.625,11.279052,18362800]
[37529,11.25,12.3,11.25,11.675000000000001,11.327565999999999,6763800]
[37536,11.6,12.09,10.994999999999999,11.5,11.157773000000001,5554800]
[37543,11.5,12.75,11.5,12.135,11.773876,3841400]
[37550,12.085000000000001,12.765000000000001,11.9,12.75,12.370573,4663400]
[37557,12.95,12.95,12.355,12.5,12.128014,3821200]
[37564,12.6,12.6,11.15,11.625,11.279052,9588600]
[37571,11.625,12.45,11.43,12.4,12.030991,4449400]
[37578,12.414999999999999,12.42,11.625,12.164999999999999,11.802982,4911800]
[37585,12.074999999999999,12.1,11.4,11.76,11.410035000000001,2788600]
[37592,11.8,12.71,11.35,12.365,11.997031,5920800]
[37599,12.375,12.45,11.555,12.135,11.773876,4032000]
[37606,12.14,12.45,11.95,12.125,11.764172,3661400]
[37613,12.175000000000001,12.175000000000001,11.734999999999999,11.744999999999999,11.395479999999999,1600600]
[37620,11.775,12.38,11.515000000000001,11.65,11.303307,3402600]
[37627,11.64,12.55,11.15,12.475,12.103757999999999,8809200]
[37634,12.54,13.025,12.305,12.7,12.322061,7260200]
[37641,13,13.13,12.75,12.845000000000001,12.462747,4347400]
[37648,12.55,12.83,12.26,12.535,12.161972,4236200]
[37655,12.5,12.69,12.19,12.25,11.885455,4392200]
[37662,12.324999999999999,12.38,12.15,12.375,12.006732,2900600]
[37669,12.375,12.535,12.18,12.335000000000001,11.967924,1882000]
[37676,12.25,12.375,11.95,12.315,11.94852,2486000]
[37683,12.275,12.33,11.375,11.525,11.182028000000001,3916200]
[37690,11.5,11.914999999999999,11.28,11.654999999999999,11.308160000000001,3453600]
[37697,11.654999999999999,11.765000000000001,11.475,11.54,11.196583,4414800]
[37704,11.25,11.7,10.95,11.175000000000001,10.842444,8124800]
[37711,11.1,12.025,11.1,12.02,11.662296,4279000]
[37718,12.025,12.66,11.52,12.5,12.128014,7893600]
[37725,12.574999999999999,12.95,12.475,12.6,12.225038,5720000]
[37732,12.675000000000001,13,12.41,12.69,12.312359000000001,4105000]
[37739,12.69,13.515000000000001,12.685,13.3,12.904207,6055000]
[37746,13.305,13.755000000000001,12.95,13.65,13.243791,6500800]
[37753,13.5,13.625,13,13,12.613132999999999,4459200]
[37760,12.85,13.5,12.78,13.425000000000001,13.025486000000001,4481200]
[37767,13.43,13.824999999999999,13.265000000000001,13.785,13.374772999999999,3188400]
[37774,13.824999999999999,14.34,13.824999999999999,14.24,13.816233,4756800]
[37781,14.3,15.07,14,14.994999999999999,14.548764,5119200]
[37788,15,15.475,15,15.07,14.621532,4944200]
[37795,14.945,15.375,14.36,15.28,14.825284,8188200]
[37802,15.445,15.9,14.025,14.435,14.005431,10649200]
[37809,14.5,15.32,14.5,15.055,14.606978,6332800]
[37816,15.074999999999999,15.154999999999999,13.695,14.15,13.728911,9225400]
[37823,14.1,14.55,13.82,14.2,13.777424999999999,23088000]
[37830,14.17,14.65,13.984999999999999,14.154999999999999,13.733763,10461800]
[37837,14.225,14.225,13.305,13.87,13.457243999999999,7855000]
[37844,14.12,14.305,13.72,14.305,13.879299,6652600]
[37851,14.305,14.335000000000001,13.93,14.07,13.651291000000001,5575000]
[37858,14.375,14.445,14.025,14.375,13.947215,5414000]
[37865,14.425000000000001,15,14.35,14.9,14.456593,5716600]
[37872,14.955,15.13,14.67,15.015000000000001,14.568168999999999,5982000]
[37879,15.05,15.5,14.91,15.395,14.936859999999999,5236600]
[37886,15.395,15.9,15.19,15.36,14.902903999999999,7472800]
[37893,15.25,15.35,14.685,15.015000000000001,14.568168999999999,10349800]
[37900,15.015000000000001,15.375,14.975,15.055,14.606978,3383200]
[37907,15,15.17,14.71,14.975,14.52936,4754000]
[37914,15,15.4,14.664999999999999,15.32,14.864093,5294800]
[37921,15.36,15.744999999999999,15.15,15.685,15.218230999999999,3970200]
[37928,15.75,16.114999999999998,15.39,15.76,15.290998,4961800]
[37935,15.82,16,15.475,15.55,15.087251,3700000]
[37942,15.6,16.075001,15.324999999999999,16.065000999999999,15.586924,5080200]
[37949,16.049999,17.325001,16.049999,17.254999000000002,16.741508,5529200]
[37956,17,17.079999999999998,16.389999,16.504999000000002,16.013826000000002,6099400]
[37963,16.594999000000001,16.649999999999999,15.28,15.815,15.344362,5511000]
[37970,16,16.190000999999999,15.35,15.9,15.426831,5470000]
[37977,15.9,16.350000000000001,15.86,16.25,15.766419000000001,1986000]
[37984,16.25,16.625,16.190000999999999,16.450001,15.960469,3596800]
[37991,16.700001,16.885000000000002,15.855,16.165001,15.683949,7277600]
[37998,16.299999,16.420000000000002,16.149999999999999,16.245000999999998,15.761566,5790600]
[38005,16.25,16.855,16.190000999999999,16.459999,15.970165,3944600]
[38012,16.454999999999998,16.885000000000002,16.355,16.77,16.270945000000001,4468600]
[38019,16.77,17.620000999999998,16.719999000000001,17.415001,16.896746,4043800]
[38026,17.399999999999999,17.785,17.145,17.785,17.255737,4117000]
[38033,17.75,17.959999,17.225000000000001,17.225000000000001,16.712399999999999,3521200]
[38040,17.200001,17.219999000000001,14.65,15.85,15.378322000000001,24336400]
[38047,15.85,15.945,15.45,15.8,15.329808,10063600]
[38054,15.85,16.809999000000001,15.75,16.690000999999999,16.193322999999999,13137000]
[38061,16.690000999999999,16.75,16.139999,16.245000999999998,15.761566,5238600]
[38068,16,16.389999,15.795,15.95,15.475344,5685400]
[38075,15.93,16.950001,15.85,16.68,16.183622,6339400]
[38082,16.68,16.825001,16.450001,16.48,15.989571,4661200]
[38089,16.575001,16.924999,16.105,16.395,15.907102999999999,3761600]
[38096,16.274999999999999,16.745000999999998,16,16.649999999999999,16.154516000000001,4721600]
[38103,16.715,16.975000000000001,16.350000000000001,16.565000999999999,16.072047999999999,3778400]
[38110,16.535,17,16.41,16.715,16.217583000000001,3495600]
[38117,16.799999,17.364999999999998,16.475000000000001,17.290001,16.775471,5692400]
[38124,17.290001,17.625,17.170000000000002,17.489999999999998,16.969518999999998,4599800]
[38131,17.495000999999998,18.125,17.355,18,17.46434,3885600]
[38138,18,18.625,18,18.584999,18.031929000000002,3458000]
[38145,18.600000000000001,18.850000000000001,18.364999999999998,18.5,17.949456999999999,3624600]
[38152,18.25,18.875,18.25,18.625,18.070740000000001,3983600]
[38159,18.514999,18.93,18.084999,18.549999,17.997972000000001,4735800]
[38166,18.649999999999999,18.815000999999999,18.25,18.34,17.794224,5716600]
[38173,18.315000999999999,18.695,18.165001,18.625,18.070740000000001,6362200]
[38180,18.735001,19.969999000000001,18.645,19.690000999999999,19.104050000000001,9203600]
[38187,19.690000999999999,19.790001,18.459999,18.465,17.915500999999999,5056800]
[38194,18.565000999999999,18.985001,18.204999999999998,18.940000999999999,18.376366000000001,4094200]
[38201,18.879999000000002,19.16,18.040001,18.459999,17.91065,3790000]
[38208,18.25,18.395,17.700001,18.25,17.706901999999999,2664200]
[38215,18.149999999999999,18.665001,17.875,18.594999000000001,18.041632,3098200]
[38222,18.649999999999999,19.16,17.924999,18.475000000000001,17.9252,5115200]
[38229,18.225000000000001,19.149999999999999,18.195,19.125,18.555859000000002,3067000]
[38236,19.184999000000001,19.295000000000002,18.355,18.785,18.225978999999999,4629400]
[38243,18.899999999999999,18.93,18.125,18.125,17.585619000000001,4630800]
[38250,18.125,18.674999,18.004999000000002,18.600000000000001,18.046484,3851000]
[38257,18.600000000000001,20.045000000000002,18.535,19.514999,18.934253999999999,6389800]
[38264,19.639999,19.940000999999999,19.315000999999999,19.350000000000001,18.774166000000001,3366400]
[38271,19.344999000000001,19.370000999999998,18.82,19.035,18.468540000000001,3349400]
[38278,19.075001,19.795000000000002,18.110001,19.450001,18.871193000000002,10472600]
[38285,19.325001,19.704999999999998,19,19.614999999999998,19.031279000000001,3156200]
[38292,19.639999,22.379999000000002,19.639999,21.625,20.981463999999999,9429600]
[38299,21.465,21.85,20.860001,21.780000999999999,21.131848999999999,6204400]
[38306,21.75,21.83,20.92,21.02,20.394466000000001,4476600]
[38313,21.049999,22.584999,21.014999,22.334999,21.67033,4091600]
[38320,22.309999000000001,23.174999,22.135000000000002,23.055,22.368912000000002,3981800]
[38327,23.055,23.1,22.625,23.030000999999999,22.344656000000001,3506600]
[38334,23.024999999999999,23.91,22.985001,23.91,23.198463,4203400]
[38341,23.125,23.43,22.870000999999998,23.02,22.334951,4121800]
[38348,23,23.48,22.844999000000001,23.254999000000002,22.562957999999998,2961200]
[38355,23.26,24.85,22.355,24.565000999999999,23.833970999999998,8492000]
[38362,24.565000999999999,25.07,23.9,24.73,23.994062,6600600]
[38369,24.6,25.08,24.469999000000001,24.655000999999999,23.921296999999999,3749400]
[38376,24.700001,25.274999999999999,23.995000999999998,25.274999999999999,24.522839999999999,4733000]
[38383,25.25,27.674999,25.209999,27.5,26.681630999999999,12380600]
[38390,27.5,27.684999000000001,26.530000999999999,27.684999000000001,26.861124,5255600]
[38397,27.684999000000001,28.674999,26.434999000000001,26.754999000000002,25.958797000000001,7446200]
[38404,26.43,27.235001,26.155000999999999,27.219999000000001,26.409962,4923800]
[38411,27.219999000000001,27.5,26.57,27.25,26.439071999999999,4363400]
[38418,27.25,27.695,25.5,26.065000999999999,25.289332999999999,5565400]
[38425,26.190000999999999,26.57,25.65,25.85,25.080734,5079800]
[38432,25.774999999999999,25.879999000000002,24.5,25.280000999999999,24.527697,5470600]
[38439,25.35,27.094999000000001,25.35,26.59,25.79871,4932000]
[38446,26.514999,29.75,26.280000999999999,28.975000000000001,28.112734,9024600]
[38453,28.969999000000001,30.075001,27.74,27.774999999999999,26.948446000000001,10894200]
[38460,27.924999,29.225000000000001,27.709999,27.975000000000001,27.142493999999999,10895600]
[38467,28.174999,28.43,25.91,26.355,25.570703999999999,8940000]
[38474,26.625,28.364999999999998,26.6,27.91,27.079428,6378600]
[38481,27.915001,28,26.355,26.450001,25.662876000000001,4684800]
[38488,26.450001,27.200001,26.1,26.58,25.789003000000001,3812100]
[38495,26.68,26.809999000000001,25.18,26.02,25.245676,5823800]
[38502,25.950001,28.09,25.75,28.030000999999999,27.195858000000001,6930100]
[38509,27.99,28.280000999999999,27.389999,28.02,27.186154999999999,4076100]
[38516,27.879999000000002,28.5,27.43,28.110001,27.273478999999998,5160200]
[38523,28.200001,29.4,28.110001,28.299999,27.457823000000001,5715100]
[38530,28.42,31.6,28.33,29.9,29.010206,30866500]
[38537,29.9,30.280000999999999,29.4,30.23,29.330389,6189100]
[38544,30.200001,30.209999,27.76,28.66,27.807112,7066500]
[38551,28.700001,29,27.790001,28.27,27.428716999999999,5702000]
[38558,28.200001,28.25,27.4,27.4,26.584602,4495900]
[38565,27.389999,27.82,26.629999000000002,26.940000999999999,26.138293999999998,5199700]
[38572,27.1,27.549999,26.26,27.440000999999999,26.623415000000001,4972800]
[38579,27.25,27.67,26.5,26.57,25.779305000000001,4311100]
[38586,27.309999000000001,27.969999000000001,26.4,27.76,26.933893000000001,6235800]
[38593,27.67,28.24,27,27.9,27.069724999999998,3966700]
[38600,27.92,29.01,27.67,28.48,27.632465,5212100]
[38607,28.450001,28.879999000000002,27.82,28.74,27.884727000000002,3333600]
[38614,28.5,28.809999000000001,24.379999000000002,26.450001,25.662876000000001,8168000]
[38621,26.49,26.690000999999999,23.99,26,25.226267,9316400]
[38628,26.120000999999998,26.33,22.799999,23.43,22.732748000000001,13155100]
[38635,23.879999000000002,24.17,21.15,22.51,21.840123999999999,10212700]
[38642,22.700001,23.93,21.75,22.379999000000002,21.713992999999999,7961000]
[38649,22.5,23.450001,22.389999,22.700001,22.024477000000001,7531000]
[38656,22.799999,24.25,22.74,23.32,22.626021999999999,6042800]
[38663,23.48,23.74,22.76,23.610001,22.907388999999998,6028300]
[38670,23.690000999999999,24.42,23.18,23.48,22.781261000000001,6648600]
[38677,23.540001,23.93,22.75,23.040001,22.354358999999999,4175900]
[38684,23.25,24.559999000000001,22.559999000000001,24.48,23.751505000000002,8700400]
[38691,24.549999,25.5,24.23,24.82,24.081385000000001,7638700]
[38698,24.99,26.02,24.5,25.02,24.275433,7296600]
[38705,25.25,26.34,25.25,25.85,25.080734,6628900]
[38712,25.75,26.379999000000002,25.65,26.23,25.449427,4863700]
[38719,26.35,26.959999,24.6,26.15,25.371807,13287600]
[38726,25.9,26.799999,24.85,26.15,25.371807,6243700]
[38733,26,26.5,25.700001,25.83,25.061329000000001,3854900]
[38740,25.82,26.41,25.82,26.219999000000001,25.439723999999998,4721700]
[38747,26.209999,26.799999,26.07,26.32,25.536745,5928900]
[38754,26.379999000000002,26.450001,25.99,26.309999000000001,25.527045999999999,5036400]
[38761,26.35,27.389999,25.200001,25.34,24.585909000000001,9426900]
[38768,25.34,26.43,25.219999000000001,26.16,25.381509999999999,4748900]
[38775,26.25,26.870000999999998,26.17,26.559999000000001,25.769601999999999,4741800]
[38782,26.6,28.02,26.4,27.32,26.506986999999999,4755200]
[38789,27.25,27.5,26.25,26.27,25.488235,4811200]
[38796,26.17,26.43,25.34,25.559999000000001,24.799358000000002,6006000]
[38803,25.620000999999998,25.879999000000002,24.280000999999999,25.049999,24.304538999999998,6611900]
[38810,25.049999,26.309999000000001,23.68,23.99,23.276084999999998,13827000]
[38817,24.07,24.34,23.58,23.639999,22.936496999999999,6459300]
[38824,23.700001,24.469999000000001,23.32,24,23.285788,5279300]
[38831,23.799999,24.85,23.620000999999998,24.700001,23.964957999999999,4846900]
[38838,24.83,25,24.18,24.9,24.159006000000002,5003600]
[38845,24.940000999999999,25.1,24.190000999999999,24.24,23.518642,4027500]
[38852,24.1,24.860001,23.860001,24.690000999999999,23.955252000000002,5255000]
[38859,24.4,24.969999000000001,24.049999,24.389999,23.664179000000001,3285200]
[38866,24.33,25.15,23.83,24.98,24.236619999999998,4064400]
[38873,24.93,25.790001,24.610001,24.83,24.091087000000002,4968200]
[38880,24.84,25.5,24.18,24.889999,24.149298000000002,4576800]
[38887,25.040001,26.08,24.66,25.940000999999999,25.168053,5600400]
[38894,25.940000999999999,26.379999000000002,25,25,24.256027,7441700]
[38901,25.15,25.469999000000001,24.780000999999999,25.07,24.323944000000001,4079100]
[38908,25.200001,25.42,24.24,24.540001,23.809719000000001,4451600]
[38915,24.42,25.440000999999999,24.41,24.809999000000001,24.071677999999999,8353000]
[38922,24.809999000000001,25.25,24.389999,24.450001,23.722397000000001,6099300]
[38929,24.440000999999999,25.1,24.129999000000002,25.030000999999999,24.285135,6532200]
[38936,24.9,25.4,24.790001,25.35,24.595613,6032700]
[38943,25.33,25.809999000000001,25.139999,25.41,24.653828000000001,5621600]
[38950,25.25,26.389999,25.219999000000001,26.26,25.478531,3960500]
[38957,26.200001,27.440000999999999,26.15,27.309999000000001,26.497285999999999,5590600]
[38964,27.219999000000001,27.93,26.9,27.74,26.914487999999999,6383500]
[38971,27.620000999999998,27.99,27.48,27.809999000000001,26.982400999999999,7540200]
[38978,27.559999000000001,27.940000999999999,27.370000999999998,27.59,26.768953,4733500]
[38985,27.6,28.969999000000001,27.42,28.780000999999999,27.923538000000001,7840200]
[38992,28.75,29.09,27,27.969999000000001,27.137644000000002,16638300]
[38999,27.5,27.85,27.27,27.469999000000001,26.652519000000002,9296200]
[39006,27.280000999999999,27.780000999999999,27.08,27.65,26.827165999999998,8619500]
[39013,27.67,27.790001,27.34,27.6,26.778654,7484100]
[39020,27.639999,28.08,27.280000999999999,27.700001,26.875677,7045600]
[39027,27.6,28.040001,27.370000999999998,27.790001,26.963000999999998,7140800]
[39034,27.83,28.23,27.68,27.889999,27.060026000000001,4410400]
[39041,27.93,27.950001,27.58,27.629999000000002,26.807762,3124000]
[39048,27.549999,28.23,27.440000999999999,28.16,27.321987,5568700]
[39055,28.200001,28.41,28.01,28.18,27.341393,4351800]
[39062,28.190000999999999,28.719999000000001,27.9,28.290001,27.448119999999999,3977700]
[39069,28.209999,28.48,27.790001,28.4,27.554849999999998,4094600]
[39076,28.43,29.139999,28.299999,29.02,28.156399,3424900]
[39083,28.799999,29.17,24.07,24.41,23.683584,18887100]
[39090,24.84,25.18,24.559999000000001,24.879999000000002,24.139595,12526600]
[39097,24.99,25.09,24.559999000000001,24.950001,24.207515999999998,6039100]
[39104,24.870000999999998,25.34,24.719999000000001,25.129999000000002,24.382155999999998,6900100]
[39111,25.129999000000002,25.25,24.35,24.67,23.935848,7486600]
[39118,24.67,24.700001,24.049999,24.129999000000002,23.411921,7506700]
[39125,24.200001,24.780000999999999,23.809999000000001,24.01,23.295487999999999,13259000]
[39132,24.01,24.48,23.75,23.950001,23.237273999999999,10728900]
[39139,23.870000999999998,23.93,18.920000000000002,19.489999999999998,18.91,26417500]
[39146,19.100000000000001,19.489999999999998,18.829999999999998,19.190000999999999,18.618929000000001,16105500]
[39153,19.149999999999999,19.700001,19.010000000000002,19.27,18.696546999999999,22335100]
[39160,19.329999999999998,20.440000999999999,19.139999,20.350000000000001,19.744406000000001,18142700]
[39167,20.32,21.549999,20.25,21.18,20.549707000000001,13638700]
[39174,21.110001,21.73,20.629999000000002,21.49,20.850487000000001,12241200]
[39181,21.5,22.08,21.299999,21.82,21.170660000000002,9989700]
[39188,21.540001,22.6,21.52,22.49,21.820720999999999,12671600]
[39195,22.48,22.92,22.129999000000002,22.780000999999999,22.102093,10840700]
[39202,22.780000999999999,22.969999000000001,22.360001,22.48,21.811018000000001,7850900]
[39209,22.549999,23.73,22.35,23.639999,22.936496999999999,30026000]
[39216,24,24.48,23.51,24.389999,23.664179000000001,11381200]
[39223,24.25,24.610001,24.059999000000001,24.200001,23.479834,11366700]
[39230,24.200001,24.41,23.93,24.27,23.547751999999999,11068700]
[39237,24.15,24.950001,23.02,23.389999,22.693936999999998,10815000]
[39244,23.4,24.18,23.17,24.01,23.295487999999999,7849600]
[39251,23.98,24.469999000000001,23.01,24.15,23.431324,8138700]
[39258,24.120000999999998,25.52,23.450001,24.280000999999999,23.557452999999999,17360500]
[39265,24.67,25.059999000000001,24.1,24.32,23.596261999999999,7560200]
[39272,24.280000999999999,24.35,23.200001,23.440000999999999,22.742446999999999,10373800]
[39279,23.280000999999999,23.540001,22.75,22.969999000000001,22.286438,13468400]
[39286,22.84,23.32,21.23,21.93,21.277386,14740100]
[39293,21.809999000000001,22.620000999999998,21.41,22.049999,21.393813999999999,10311900]
[39300,22.190000999999999,25.790001,22.18,24.25,23.528343,20677600]
[39307,24.17,24.25,22.74,23.389999,22.693936999999998,10828100]
[39314,23.48,24.68,23.459999,24.360001,23.635076999999999,5412400]
[39321,24.379999000000002,24.58,23.370000999999998,24.18,23.460429999999999,5318900]
[39328,24.01,24.49,23.629999000000002,23.940000999999999,23.227571000000001,4334600]
[39335,24.07,24.18,23.530000999999999,23.700001,22.994714999999999,5209200]
[39342,23.57,24.299999,23.26,24.049999,23.334295000000001,6047500]
[39349,24.030000999999999,24.360001,23.26,24.209999,23.489533999999999,5762100]
[39356,24.1,25.4,24.07,25,24.256027,11101400]
[39363,25.15,26.459999,24.969999000000001,25.77,25.003112999999999,9930600]
[39370,25.700001,25.92,24.74,24.74,24.003765000000001,6882600]
[39377,24.709999,25.24,24.35,25.190000999999999,24.440370999999999,6118800]
[39384,25.209999,25.65,24.18,24.4,23.673883,5753700]
[39391,24.389999,24.65,22.82,22.99,22.305842999999999,7163800]
[39398,22.65,24.99,22.389999,23.27,22.577507000000001,8655700]
[39405,23.17,23.690000999999999,22.65,23.51,22.810368,4842300]
[39412,23.559999000000001,24.25,22.889999,23.549999,22.84918,6858200]
[39419,23.6,24.969999000000001,23.190000999999999,23.92,23.208169999999999,6526800]
[39426,23.940000999999999,24.629999000000002,22.68,24.4,23.673883,8105500]
[39433,24.25,24.629999000000002,23.77,24.370000999999998,23.644777000000001,7255800]
[39440,24.17,24.969999000000001,24.129999000000002,24.16,23.441026999999998,2230600]
[39447,24.040001,24.15,22.780000999999999,22.780000999999999,22.102093,4844700]
[39454,22.73,22.799999,20.879999000000002,21.690000999999999,21.044530999999999,15465000]
[39461,21.9,21.9,20.110001,20.25,19.647379000000001,10589600]
[39468,19.510000000000002,21.280000999999999,19.010000000000002,20.5,19.889942000000001,9541200]
[39475,20.49,21.75,20.27,21.75,21.102741000000002,6945600]
[39482,21.76,21.83,20.139999,20.23,19.627974999999999,9097700]
[39489,20.23,21.299999,19.950001,20.58,19.967562000000001,6883800]
[39496,20.68,21,19.75,20.049999,19.453333000000001,6510300]
[39503,20.049999,20.879999000000002,19.139999,19.209999,18.638328999999999,9723200]
[39510,19.129999000000002,19.239999999999998,18.170000000000002,18.309999000000001,17.765114000000001,11719500]
[39517,18.450001,19.440000999999999,17.950001,18.27,17.726306999999998,11848300]
[39524,17.799999,19.420000000000002,17.709999,19.09,18.521902000000001,9540300]
[39531,19.139999,19.34,17.610001,17.66,17.134461999999999,10462300]
[39538,17.5,20.469999000000001,17.209999,19.889999,19.298096000000001,16309300]
[39545,19.899999999999999,20,17.940000999999999,18.129999000000002,17.590475000000001,10366500]
[39552,18.219999000000001,18.809999000000001,18.09,18.309999000000001,17.765114000000001,7336900]
[39559,18.129999000000002,18.440000999999999,17.780000999999999,18.18,17.638981000000001,6640700]
[39566,18.129999000000002,18.950001,18.129999000000002,18.52,17.968865999999998,7731300]
[39573,18.450001,19.23,17.899999999999999,18.09,17.551663999999999,8815800]
[39580,18.100000000000001,21.23,18.100000000000001,20.92,20.297440999999999,14918600]
[39587,20.719999000000001,21.9,20.370000999999998,21.299999,20.666134,13428200]
[39594,21.26,21.82,20.620000999999998,21.32,20.685541000000001,8998200]
[39601,21.35,21.35,20.170000000000002,20.559999000000001,19.948153000000001,8193500]
[39608,20.440000999999999,21.309999000000001,19.639999,19.950001,19.356311999999999,10302300]
[39615,20.049999,20.170000000000002,19.32,19.799999,19.210773,11375500]
[39622,19.93,20.25,19.149999999999999,19.66,19.074940000000002,9468100]
[39629,18.829999999999998,21.799999,18.82,21.24,20.60792,13170000]
[39636,21.290001,22.120000999999998,20.370000999999998,20.809999000000001,20.190719999999999,15393300]
[39643,20.92,22.059999000000001,20.610001,21.809999000000001,21.160958999999998,11727100]
[39650,21.73,23.09,21.33,21.969999000000001,21.316196000000001,8737900]
[39657,21.870000999999998,21.870000999999998,20.309999000000001,21.35,20.714646999999999,9940500]
[39664,21.290001,22.6,20.969999000000001,22.559999000000001,21.888638,8299000]
[39671,22.48,22.860001,21.6,22.059999000000001,21.403521000000001,8417100]
[39678,22.34,22.34,20.610001,21.51,20.869886000000001,8482200]
[39685,21.209999,21.639999,20.040001,21.110001,20.481791000000001,7039300]
[39692,21.59,21.870000999999998,20.559999000000001,21.42,20.782565999999999,6273100]
[39699,21.98,23.4,21.469999000000001,22.73,22.053577000000001,10973100]
[39706,22.120000999999998,23.48,20.32,22.209999,21.549053000000001,13514000]
[39713,21.950001,22.27,20.940000999999999,22.110001,21.452027999999999,6444400]
[39720,22.02,22.15,19.43,19.440000999999999,18.861484999999998,10947700]
[39727,19.120000999999998,19.360001,14.25,15.4,14.941712000000001,13314000]
[39734,15.8,17.600000000000001,13.81,14.29,13.864744,12722700]
[39741,14.56,14.8,12.51,12.72,12.341467,11215800]
[39748,12.44,13.24,12.08,12.54,12.166823000000001,12667600]
[39755,12.37,13.5,12.14,12.65,12.273548999999999,13361400]
[39762,12.77,12.92,10.66,11.49,11.148071,17101800]
[39769,11.34,13.13,11.13,12.12,11.759321,20091600]
[39776,12.39,12.79,11.41,12.76,12.380276,10826500]
[39783,12.54,13.56,11.54,13.54,13.137065,11926800]
[39790,14,15.1,13.5,14.53,14.097600999999999,13271700]
[39797,14.54,16.27,14.23,15.56,15.096952999999999,12291200]
[39804,15.54,15.7,14.93,15.49,15.029033999999999,3714700]
[39811,15.46,16.549999,15.11,16.450001,15.960469,4621300]
[39818,16.350000000000001,17.16,14.15,14.89,14.446891000000001,14068600]
[39825,14.77,16.040001,14.53,15.21,14.757365999999999,14829600]
[39832,14.99,15.29,13.76,13.95,13.534863,11190100]
[39839,14.04,15.42,13.97,14.52,14.087903000000001,11916800]
[39846,14.35,15.76,13.81,15.7,15.232785,11730000]
[39853,15.64,15.83,14.93,15.01,14.563319,10096700]
[39860,14.51,14.64,13.53,13.84,13.428138000000001,9176100]
[39867,13.93,14.29,13.03,13.05,12.661645999999999,13462100]
[39874,12.73,13.31,12.16,12.46,12.089205,15697900]
[39881,12.33,13.32,12.08,13.05,12.661645999999999,14446400]
[39888,13.16,13.5,12.68,12.69,12.312359000000001,11994400]
[39895,12.92,13.48,11.9,12.05,11.691406000000001,19454300]
[39902,11.86,12.33,11.67,12.2,11.836942000000001,18466000]
[39909,12.09,12.19,10.72,11.18,10.847295000000001,18536300]
[39916,11.15,11.74,10.82,11.66,11.313010999999999,16056000]
[39923,11.6,11.66,10.95,11.05,10.721164999999999,9246900]
[39930,10.95,11.83,10.85,11.61,11.264499000000001,11935200]
[39937,11.73,12.57,11.56,12.5,12.128014,13875000]
[39944,12.49,12.55,11.53,11.9,11.545868,8426700]
[39951,11.96,12.48,11.14,11.26,10.924913999999999,11517400]
[39958,11.15,11.81,11.15,11.56,11.215987999999999,9240700]
[39965,11.73,12.72,11.62,12.21,11.846644,15880700]
[39972,12.59,13.69,12.37,13.43,13.030338,17327100]
[39979,13.36,13.38,12.75,12.98,12.593729,12049800]
[39986,12.83,12.97,12.12,12.28,11.91456,13620000]
[39993,12.33,14.19,12.2,13.25,12.855694,16533100]
[40000,13.24,13.82,12.35,12.45,12.079503000000001,14595300]
[40007,12.51,13.1,12.25,12.6,12.225038,12496300]
[40014,12.62,13.56,12.59,13.38,12.981825000000001,11290100]
[40021,13.34,13.84,13.11,13.66,13.253493000000001,8770500]
[40028,13.74,14.3,13.52,14.05,13.631887000000001,9402600]
[40035,13.91,14.68,13.82,14.56,14.126711999999999,10989400]
[40042,14.28,14.85,13.69,14.82,14.378971,12489800]
[40049,14.93,15.2,14.57,15.11,14.660341000000001,10891400]
[40056,15,15.26,14.36,15.25,14.796176000000001,10424000]
[40063,15.33,15.53,14.72,14.93,14.4857,11019400]
[40070,14.93,15.91,14.7,15.55,15.087251,10284600]
[40077,15.4,15.96,15.28,15.3,14.844689000000001,9562600]
[40084,15.39,16.190000999999999,14.77,15.77,15.300701999999999,26169100]
[40091,15.8,16.489999999999998,15.53,16.420000000000002,15.931359,14343500]
[40098,16.370000999999998,16.959999,16.200001,16.450001,15.960469,11049700]
[40105,16.459999,17,16.149999999999999,16.25,15.766419000000001,9983200]
[40112,16.219999000000001,16.670000000000002,15.73,15.82,15.349214,9492800]
[40119,15.83,16.32,15.4,16.07,15.591775,10212500]
[40126,16.18,16.950001,16.170000000000002,16.920000000000002,16.416477,8921700]
[40133,16.91,17.420000000000002,16.739999999999998,17.09,16.581420999999999,8470300]
[40140,17.239999999999998,17.559999000000001,16.879999000000002,16.989999999999998,16.484396,4242100]
[40147,17.049999,17.459999,16.110001,16.739999999999998,16.241833,12904400]
[40154,16.690000999999999,16.889999,15.69,15.98,15.504452000000001,9239900]
[40161,16.149999999999999,16.209999,14.91,15.35,14.893204000000001,16630400]
[40168,15.45,15.93,15.29,15.92,15.446239,5209000]
[40175,15.88,16.120000999999998,15.83,15.93,15.455939000000001,3088700]
[40182,16.02,16.200001,15.1,15.66,15.193975,12658200]
[40189,15.66,16.549999,15.52,16.41,15.921659,9669400]
[40196,16.379999000000002,17.040001,16.379999000000002,16.610001,16.115704999999998,9502400]
[40203,16.799999,16.799999,16.030000999999999,16.079999999999998,15.601476999999999,5592200]
[40210,16.18,16.420000000000002,14.95,15.33,14.873796,7711600]
[40217,15.37,15.59,14.87,15.36,14.902903999999999,8657000]
[40224,15.43,15.84,15.33,15.6,15.135761,5237800]
[40231,15.61,15.68,14.6,15.04,14.592426,11881000]
[40238,15.15,15.85,15.06,15.81,15.339511999999999,6150000]
[40245,15.82,16.139999,15.54,16.110001,15.630583,7987900]
[40252,16.059999000000001,16.309999000000001,15.96,16,15.523856,5978200]
[40259,15.91,16.389999,15.85,16.010000000000002,15.53356,5715100]
[40266,16.059999000000001,16.600000000000001,16.049999,16.5,16.008976000000001,4526800]
[40273,16.510000000000002,17.120000999999998,15.95,16.43,15.941062000000001,11104700]
[40280,16.469999000000001,17.440000999999999,16.280000999999999,17.02,16.513506,12142400]
[40287,17.02,18.489999999999998,16.969999000000001,18.34,17.794224,14705900]
[40294,18.23,18.870000999999998,18.010000000000002,18.27,17.726306999999998,10736200]
[40301,18.360001,18.829999999999998,16.639999,16.709999,16.212724999999999,16643800]
[40308,17.59,18.399999999999999,17.149999999999999,17.799999,17.270292000000001,15772800]
[40315,17.799999,18.239999999999998,15.84,16.299999,15.814927000000001,16954600]
[40322,16.239999999999998,16.780000999999999,15.5,16.66,16.164217000000001,14138100]
[40329,16.48,16.59,15.79,15.86,15.388023,9513800]
[40336,15.84,16.879999000000002,15.65,16.860001,16.358264999999999,12997700]
[40343,16.899999999999999,17.120000999999998,16.25,16.299999,15.814927000000001,11580800]
[40350,16.459999,16.629999000000002,15.89,16.010000000000002,15.53356,11571100]
[40357,15.97,16.149999999999999,14.97,15.39,14.93201,17508300]
[40364,15.55,16.23,15.38,16.07,15.591775,8792000]
[40371,16.010000000000002,16.52,15.97,16.34,15.853740999999999,7219000]
[40378,16.399999999999999,17.059999000000001,16.290001,17.059999000000001,16.552311,7378800]
[40385,17.049999,17.32,16.75,17.059999000000001,16.552311,6288300]
[40392,17.25,17.559999000000001,16.889999,17.25,16.736660000000001,4842400]
[40399,17.27,17.420000000000002,16.610001,16.700001,16.203023999999999,4376100]
[40406,16.620000999999998,16.969999000000001,16.399999999999999,16.66,16.164217000000001,4748500]
[40413,16.739999999999998,16.940000999999999,16.370000999999998,16.84,16.338856,6736100]
[40420,16.84,17.489999999999998,16.209999,17.41,16.891897,7531500]
[40427,17.329999999999998,17.329999999999998,16.829999999999998,17.079999999999998,16.571719999999999,5192100]
[40434,17.209999,18,17.16,17.959999,17.425530999999999,9206100]
[40441,17.959999,18.290001,17.760000000000002,18.110001,17.571069999999999,7276500]
[40448,18.120000999999998,18.170000000000002,17.59,17.77,17.241185999999999,6662000]
[40455,17.709999,18.899999999999999,17.350000000000001,18.709999,18.153210000000001,11450700]
[40462,18.690000999999999,19.239999999999998,18.379999000000002,19.02,18.453987000000001,7329500]
[40469,18.989999999999998,19.540001,18.75,19.290001,18.715952000000001,8052600]
[40476,19.43,19.84,18.850000000000001,19.73,19.142856999999999,10828900]
[40483,19.68,20.079999999999998,19.370000999999998,20.07,19.472736000000001,9480400]
[40490,19.889999,20.170000000000002,19.57,19.850000000000001,19.259281000000001,7998500]
[40497,19.870000999999998,20.969999000000001,19.639999,20.74,20.122800999999999,9871600]
[40504,20.690000999999999,21.01,20.43,20.73,20.113098000000001,3965000]
[40511,20.549999,21.91,20.379999000000002,21.799999,21.151254999999999,8184100]
[40518,21.700001,21.860001,21.370000999999998,21.459999,20.821375,7371100]
[40525,21.639999,22.42,21.27,22.15,21.490836999999999,8212900]
[40532,22.15,22.43,21.809999000000001,22.309999000000001,21.646077999999999,6267800]
[40539,22.23,22.52,21.92,22.15,21.490836999999999,4249000]
[40546,22.18,22.18,19.309999000000001,19.489999999999998,18.91,19206200]
[40553,19.59,19.879999000000002,19.120000999999998,19.32,18.745058,11161200]
[40560,19.399999999999999,19.469999000000001,18.940000999999999,19,18.43458,6568900]
[40567,19.02,19.57,18.84,19.139999,18.570415000000001,9922700]
[40574,19.27,19.809999000000001,19.120000999999998,19.760000000000002,19.171965,6962000]
[40581,19.77,20.16,19.610001,20.120000999999998,19.521248,6894400]
[40588,20.149999999999999,21.1,20.030000999999999,20.950001,20.326550999999998,7245100]
[40595,20.83,20.9,19.940000999999999,20.34,19.734705000000002,6900600]
[40602,20.440000999999999,20.440000999999999,19.489999999999998,19.870000999999998,19.278687999999999,7647800]
[40609,19.889999,20.129999000000002,19.260000000000002,19.360001,18.783868999999999,8227100]
[40616,19.209999,19.280000999999999,18.120000999999998,18.370000999999998,17.823328,11961300]
[40623,18.59,19.530000999999999,18.450001,19.420000000000002,18.842081,12209900]
[40630,19.41,20.639999,19.09,20.5,19.889942000000001,9640700]
[40637,20.5,21.99,20.200001,21.530000999999999,20.889292000000001,16886100]
[40644,21.559999000000001,22.059999000000001,21.389999,22.030000999999999,21.374410999999998,11147900]
[40651,21.76,22.889999,21.66,22.23,21.568460000000002,9198500]
[40658,22.110001,22.85,22.040001,22.389999,21.723696,9653200]
[40665,22.49,22.9,22.209999,22.34,21.675184000000002,8561800]
[40672,22.299999,23.190000999999999,22.24,22.709999,22.034175999999999,7054300]
[40679,22.6,22.92,21.719999000000001,21.85,21.199770000000001,8834900]
[40686,21.559999000000001,21.91,21.379999000000002,21.68,21.034828000000001,7705100]
[40693,21.780000999999999,21.959999,20.809999000000001,20.879999000000002,20.258633,7774200]
[40700,21.24,21.51,20.870000999999998,21,20.375059,8434700]
[40707,21.08,21.66,20.82,21.129999000000002,20.501196,10273000]
[40714,21.040001,21.690000999999999,20.790001,20.82,20.200420000000001,9281000]
[40721,20.799999,21.860001,20.559999000000001,21.809999000000001,21.160958999999998,13691000]
[40728,21.82,22,21.190000999999999,21.379999000000002,20.743755,8456500]
[40735,21.120000999999998,21.25,20.530000999999999,20.75,20.132504000000001,10632700]
[40742,20.610001,21.620000999999998,20.219999000000001,21.459999,20.821375,8205900]
[40749,21.190000999999999,21.440000999999999,20.16,20.389999,19.783218000000002,7718100]
[40756,20.51,20.549999,17.77,18.34,17.794224,16741300]
[40763,18.02,19.059999000000001,16.420000000000002,18.870000999999998,18.308449,23339400]
[40770,19.049999,19.739999999999998,18.200001,18.959999,18.395766999999999,12649200]
[40777,19.379999000000002,19.489999999999998,18.120000999999998,19.059999000000001,18.492794,10195200]
[40784,19.299999,20.079999999999998,18.93,19.139999,18.570415000000001,8367400]
[40791,18.52,19.27,18.25,18.370000999999998,17.823328,6751500]
[40798,18.120000999999998,19.459999,18.040001,19.139999,18.570415000000001,9244700]
[40805,18.799999,19.299999,17.350000000000001,17.620000999999998,17.095648000000001,10742000]
[40812,17.829999999999998,18.860001,17.59,18,17.46434,12478300]
[40819,17.799999,20.91,17.049999,20.370000999999998,19.763815000000001,17241900]
[40826,20.700001,21.030000999999999,20,20.299999,19.695893999999999,10695800]
[40833,20.190000999999999,20.57,19.799999,20.149999999999999,19.550356000000001,9838200]
[40840,20.209999,20.77,19.489999999999998,20.57,19.957858999999999,12623800]
[40847,20.280000999999999,20.73,19.43,19.940000999999999,19.346610999999999,11333800]
[40854,20.010000000000002,20.559999000000001,19.440000999999999,20.469999000000001,19.860834000000001,8853600]
[40861,20.440000999999999,20.559999000000001,19.18,19.350000000000001,18.774166000000001,7630700]
[40868,19.079999999999998,19.079999999999998,17.950001,17.98,17.444932999999999,5827900]
[40875,18.43,19.489999999999998,18.27,19.07,18.502497000000002,9146200]
[40882,19.350000000000001,19.860001,19.100000000000001,19.790001,19.201073000000001,8775800]
[40889,19.540001,19.950001,19.239999999999998,19.530000999999999,18.948812,9491700]
[40896,19.549999,20.809999000000001,19.440000999999999,20.75,20.132504000000001,7115700]
[40903,20.77,21.01,20.420000000000002,20.67,20.054881999999999,2799600]
[40910,20.959999,21.030000999999999,19.139999,19.66,19.074940000000002,9188400]
[40917,19.629999000000002,21.18,19.5,20.700001,20.08399,7802300]
[40924,20.93,21.049999,20.58,21.030000999999999,20.404169,4839600]
[40931,21.030000999999999,21.24,20.67,20.92,20.297440999999999,5698300]
[40938,20.75,22.030000999999999,20.620000999999998,21.870000999999998,21.219173000000001,9324100]
[40945,21.74,22,21.290001,21.450001,20.811675999999999,6193800]
[40952,21.620000999999998,22.34,21.32,22.219999000000001,21.558758000000001,7737200]
[40959,22.209999,22.299999,21.41,21.57,20.928099,5308800]
[40966,21.450001,22.68,21.27,22.23,21.568460000000002,8774200]
[40973,22.18,22.48,21.68,22.34,21.675184000000002,4771700]
[40980,22.35,22.889999,22.309999000000001,22.77,22.092392,5249100]
[40987,22.74,23.610001,22.379999000000002,23.530000999999999,22.829771000000001,6599600]
[40994,23.67,23.92,23.27,23.59,22.887989000000001,7737700]
[41001,23.530000999999999,24.870000999999998,20.98,21.610001,20.966909000000001,28275400]
[41008,21.370000999999998,21.75,20.93,21.59,20.947503999999999,14501400]
[41015,21.66,21.76,21.040001,21.24,20.60792,15256700]
[41022,21.030000999999999,22.09,21,21.77,21.122149,13269100]
[41029,21.690000999999999,21.879999000000002,20.77,20.809999000000001,20.190719999999999,13254400]
[41036,20.700001,20.870000999999998,19.93,19.950001,19.356311999999999,12210500]
[41043,19.73,19.899999999999999,18.73,18.790001,18.230829,14744500]
[41050,18.850000000000001,19.5,18.600000000000001,19.34,18.764462000000002,8342900]
[41057,19.360001,19.559999000000001,18.670000000000002,18.760000000000002,18.201720999999999,7162900]
[41064,18.77,19.700001,18.5,19.149999999999999,18.580117999999999,8091500]
[41071,19.290001,19.739999999999998,18.690000999999999,19.66,19.074940000000002,8861500]
[41078,19.549999,20.079999999999998,19.280000999999999,19.370000999999998,18.793571,7099800]
[41085,20.52,27.440000999999999,20.309999000000001,27.059999000000001,26.254722999999998,48888900]
[41092,26.74,28.969999000000001,26.549999,28.459999,27.613060000000001,23011500]
[41099,28.41,29.48,27.17,29.290001,28.418361999999998,18830900]
[41106,29.110001,29.48,28.299999,28.440000999999999,27.593658000000001,16328100]
[41113,28.33,29.43,27.73,29.02,28.156399,12818600]
[41120,28.82,29.99,28.15,29.92,29.029613000000001,11647400]
[41127,29.98,30.09,29.280000999999999,29.940000999999999,29.049016999999999,8612500]
[41134,29.92,32.599997999999999,29.639999,32.5,31.532838999999999,17579000]
[41141,32.43,32.810001,31.5,32.720001000000003,31.746289999999998,11312700]
[41148,32.659999999999997,33.229999999999997,32.209999000000003,32.939999,31.959734000000001,10955400]
[41155,33.040000999999997,34.200001,32.779998999999997,33.650002000000001,32.648605000000003,9468300]
[41162,33.25,33.439999,32.090000000000003,32.189999,31.232061000000002,14067900]
[41169,32.169998,34.159999999999997,31.99,33.259998000000003,32.270218,11611900]
[41176,33.029998999999997,33.299999,32.060001,32.349997999999999,31.387298999999999,9479800]
[41183,32.57,36.5,32.240001999999997,36.200001,35.122737999999998,19536100]
[41190,36.360000999999997,36.5,34.630001,35,33.958435000000001,23140900]
[41197,34.979999999999997,36.979999999999997,34.93,35.650002000000001,34.589095999999998,11290000]
[41204,35.57,35.909999999999997,34.860000999999997,35.549999,34.492069000000001,7546200]
[41211,35.580002,36.169998,35.200001,35.810001,34.744331000000003,4845600]
[41218,35.619999,36.610000999999997,34.75,35.419998,34.365940000000002,7122800]
[41225,35.419998,35.419998,33.459999000000003,34.139999000000003,33.124031000000002,10688900]
[41232,34.5,35.110000999999997,34.110000999999997,35.110000999999997,34.065162999999998,4127600]
[41239,34.840000000000003,36.090000000000003,34.369999,35.880001,34.812247999999997,7422700]
[41246,35.979999999999997,36.119999,35.279998999999997,36,34.92868,5098000]
[41253,35.990001999999997,36.150002000000001,34.93,35.299999,34.249516,6838700]
[41260,35.43,36.130001,34.979999999999997,35.200001,34.152481000000002,7392500]
[41267,35,35.310001,34.340000000000003,34.369999,33.347178999999997,3583400]
[41274,34.349997999999999,37.57,34.139999000000003,36.75,35.656364000000004,7838300]
[41281,36.520000000000003,37.509998000000003,34.849997999999999,35.630001,34.569698000000002,17093800]
[41288,35.310001,38.990001999999997,34.459999000000003,38.740001999999997,37.587142999999998,20632000]
[41295,38.590000000000003,38.75,37.630001,38.5,37.354286000000002,9241000]
[41302,38.490001999999997,39.650002000000001,28.370000999999998,32.68,31.707481000000001,57236700]
[41309,32.169998,32.419998,30.41,31.85,30.902182,32699300]
[41316,31.639999,44.200001,31.049999,43.389999000000003,42.098759000000001,69765200]
[41323,43.299999,43.970001000000003,41.130001,43.959999000000003,42.651794000000002,25849800]
[41330,44.130001,44.990001999999997,43.259998000000003,43.84,42.535366000000003,15792500]
[41337,43.619999,45.009998000000003,42.419998,43.990001999999997,42.680903999999998,14224000]
[41344,43.630001,45.919998,42.93,45.75,44.388531,13121600]
[41351,46.700001,47.82,46.150002000000001,46.59,45.203533,11671500]
[41358,46.740001999999997,47.669998,46.119999,47.639999000000003,46.222282,4946000]
[41365,47.66,49.220001000000003,46.939999,47.84,46.416339999999998,13399500]
[41372,49.060001,49.540000999999997,48.029998999999997,49.189999,47.726154000000001,16131600]
[41379,48.82,49.049999,46.830002,48.52,47.076103000000003,16846900]
[41386,48.34,48.900002000000001,47.639999000000003,47.790000999999997,46.367820999999999,11158000]
[41393,47.66,50.34,47.389999000000003,50.209999000000003,48.715805000000003,12657700]
[41400,50.09,50.52,48.68,49.349997999999999,47.881397,8478400]
[41407,49.369999,53,49.099997999999999,52.209999000000003,50.656288000000004,9521800]
[41414,51.900002000000001,53.02,50.830002,53,51.422775000000001,8969200]
[41421,53.48,54.639999000000003,52.650002000000001,53.009998000000003,51.432476000000001,11016200]
[41428,53.209999000000003,53.650002000000001,50.740001999999997,53.34,51.752662999999998,14104100]
[41435,53.48,53.619999,51.09,52.02,50.471943000000003,7089900]
[41442,52.360000999999997,52.790000999999997,50.040000999999997,50.490001999999997,48.987468999999997,7378300]
[41449,50.009998000000003,52.41,49.09,52.119999,50.568966000000003,8348800]
[41456,52.490001999999997,53.75,50.16,50.59,49.084496000000001,15616000]
[41463,50.669998,52.48,50.310001,52.310001,50.753315000000001,6810600]
[41470,52.43,52.689999,51.299999,52.02,50.471943000000003,9642300]
[41477,51.860000999999997,52.369999,49.32,50.599997999999999,49.094195999999997,9381300]
[41484,50.610000999999997,53.720001000000003,50.5,53.419998,51.830275999999998,7047500]
[41491,53.299999,54.799999,53.299999,54.259998000000003,52.645279000000002,6578800]
[41498,53.990001999999997,54.91,53.169998,53.939999,52.334797000000002,5452900]
[41505,53.779998999999997,56,53.119999,55.860000999999997,54.197678000000003,6104700]
[41512,55.900002000000001,55.900002000000001,53.98,54.25,52.635578000000002,5375500]
[41519,55.200001,58.200001,54.220001000000003,57.68,55.963509000000002,10653800]
[41526,57.700001,58.709999000000003,57.419998,58.700001,56.953147999999999,7300900]
[41533,59.450001,59.919998,57.07,57.240001999999997,55.536597999999998,9921700]
[41540,57.259998000000003,58.080002,56.73,56.98,55.284336000000003,5261500]
[41547,56.66,62.150002000000001,56.490001999999997,61.970001000000003,60.125847,13952800]
[41554,61.599997999999999,63.049999,59.25,62.990001999999997,61.115485999999997,10053000]
[41561,62.540000999999997,64.349997999999999,62.119999,64.330001999999993,62.415607000000001,6157600]
[41568,64.470000999999996,64.949996999999996,63.470001000000003,63.91,62.008105999999998,6939200]
[41575,64.019997000000004,65.790001000000004,63.75,65.599997999999999,63.647815999999999,8014500]
[41582,65.680000000000007,66.760002,65.230002999999996,66.760002,64.773292999999995,6037700]
[41589,66.690002000000007,69.790001000000004,66.279999000000004,69.139999000000003,67.082465999999997,6852900]
[41596,69.230002999999996,70.400002000000001,68.699996999999996,70.360000999999997,68.266159000000002,5234800]
[41603,70.449996999999996,71.180000000000007,69.010002,70.410004000000001,68.314682000000005,4491000]
[41610,70.669998000000007,71.440002000000007,69.660004000000001,70.650002000000001,68.547531000000006,5338100]
[41617,70.809997999999993,71.620002999999997,69.019997000000004,69.319999999999993,67.257118000000006,6184000]
[41624,69.720000999999996,70.940002000000007,68.169998000000007,69.699996999999996,67.625786000000005,7212300]
[41631,69.970000999999996,70.529999000000004,69.400002000000001,70.069999999999993,67.984809999999996,2287000]
[41638,69.989998,70.580001999999993,68.839995999999999,69.389999000000003,67.325042999999994,3998600]
[41645,69.589995999999999,80.129997000000003,68.540001000000004,80.050003000000004,77.667786000000007,17589300]
[41652,80.190002000000007,81.559997999999993,79.319999999999993,79.540001000000004,77.172989000000001,7090500]
[41659,80.959998999999996,81.010002,75.790001000000004,75.800003000000004,73.544273000000004,7844100]
[41666,76.010002,78.389999000000003,75.330001999999993,76.669998000000007,74.388382000000007,9162100]
[41673,76.300003000000004,78.040001000000004,74.690002000000007,77.5,75.193695000000005,6670300]
[41680,77.839995999999999,80.220000999999996,76.290001000000004,79.370002999999997,77.008041000000006,6514500]
[41687,79.699996999999996,81,79.510002,80.349997999999999,77.958861999999996,4368300]
[41694,80.540001000000004,82.839995999999999,80.519997000000004,81.029999000000004,78.618645000000001,5790100]
[41701,80.769997000000004,83.919998000000007,80.220000999999996,83.910004000000001,81.412925999999999,7245900]
[41708,83.839995999999999,84.330001999999993,81.739998,82.5,80.044891000000007,5285000]
[41715,81.690002000000007,84.220000999999996,80.849997999999999,83.059997999999993,80.588218999999995,6782300]
[41722,83.480002999999996,83.709998999999996,80.949996999999996,83.209998999999996,80.733756999999997,5578400]
[41729,83.800003000000004,85.910004000000001,83.459998999999996,84.330001999999993,81.820426999999995,7062100]
[41736,84,85.400002000000001,77.559997999999993,78.029999000000004,75.707901000000007,16849000]
[41743,78.900002000000001,81,76.260002,80.779999000000004,78.376068000000004,6471400]
[41750,79.860000999999997,81.569999999999993,78.449996999999996,79.040001000000004,76.687859000000003,5563600]
[41757,79.330001999999993,81.449996999999996,78.629997000000003,81.129997000000003,78.715667999999994,5652000]
[41764,80.639999000000003,82.169998000000007,78.430000000000007,79.319999999999993,76.959525999999997,5650200]
[41771,79.819999999999993,83.190002000000007,78.489998,82.949996999999996,80.481491000000005,5910100]
[41778,82.75,83.510002,81.669998000000007,82.510002,80.054603999999998,3816900]
[41785,83.139999000000003,84.32,82.660004000000001,84.129997000000003,81.626373000000001,4233300]
[41792,83.809997999999993,84.480002999999996,82.910004000000001,82.989998,80.520317000000006,4156900]
[41799,82.93,84.260002,82.190002000000007,82.580001999999993,80.122512999999998,5295700]
[41806,82.580001999999993,87.639999000000003,82.419998000000007,87.480002999999996,84.876694000000001,7258500]
[41813,87.860000999999997,88.599997999999999,87,87.980002999999996,85.361808999999994,6860900]
[41820,88.370002999999997,94.769997000000004,87.760002,91.150002000000001,88.437461999999996,11319800]
[41827,91.010002,91.099997999999999,88.800003000000004,89.470000999999996,86.807472000000004,6334500]
[41834,89.949996999999996,90.150002000000001,86.050003000000004,87.57,84.963997000000006,6967200]
[41841,87.129997000000003,88.040001000000004,86.080001999999993,86.559997999999993,83.984054999999998,3642500]
[41848,86.519997000000004,87.099997999999999,82.029999000000004,83.589995999999999,81.102455000000006,5642500]
[41855,83.5,84.449996999999996,82.620002999999997,84.389999000000003,81.878639000000007,4039600]
[41862,84.550003000000004,87.720000999999996,84.059997999999993,87.470000999999996,84.866981999999993,4147300]
[41869,87.68,88.169998000000007,86.779999000000004,87.230002999999996,84.634131999999994,3055600]
[41876,87.25,87.839995999999999,85.849997999999999,87.089995999999999,84.498305999999999,2957700]
[41883,87.290001000000004,88.5,86.019997000000004,86.879997000000003,84.294539999999998,4094300]
[41890,86.470000999999996,86.860000999999997,84.800003000000004,85.900002000000001,83.343711999999996,3760000]
[41897,86.360000999999997,88.309997999999993,86,87.980002999999996,85.361808999999994,4714400]
[41904,87.529999000000004,88.43,85.910004000000001,86.5,83.925858000000005,4957200]
[41911,85.809997999999993,87.370002999999997,82.339995999999999,86.910004000000001,84.323661999999999,12720400]
[41918,87.25,87.82,85.019997000000004,85.830001999999993,83.275786999999994,10101100]
[41925,85.639999000000003,85.779999000000004,80.699996999999996,84.050003000000004,81.548759000000004,8018500]
[41932,84.620002999999997,88.379997000000003,84.080001999999993,88.279999000000004,85.652884999999998,5446100]
[41939,88.25,91.599997999999999,88.129997000000003,91.540001000000004,88.815856999999994,5516100]
[41946,91.620002999999997,93.690002000000007,91.620002999999997,93.559997999999993,90.775749000000005,4401400]
[41953,93.489998,95.089995999999999,92.389999000000003,92.879997000000003,90.115989999999996,4647700]
[41960,92.5,95.220000999999996,92.5,93.760002,90.969787999999994,4216600]
[41967,94.18,96.599997999999999,93.199996999999996,96.400002000000001,93.53125,3179500]
[41974,95.82,96.199996999999996,92.959998999999996,95.089995999999999,92.260222999999996,4107100]
[41981,94.949996999999996,95.230002999999996,90.75,90.779999000000004,88.078491,4264100]
[41988,91.349997999999999,95.809997999999993,89.339995999999999,94.800003000000004,91.978859,6559700]
[41995,95.419998000000007,100.769997,95.419998000000007,99.940002000000007,96.965896999999998,4184900]
[42002,99.620002999999997,99.830001999999993,96.529999000000004,97.5,94.598502999999994,4820800]
[42009,97.379997000000003,109.239998,96.589995999999999,107.339996,104.14568300000001,13030300]
[42016,107.389999,111.730003,105.209999,111.599998,108.27889999999999,7988100]
[42023,112,112,109.599998,110.610001,107.318375,6822600]
[42030,110.400002,112.389999,109.900002,110.449997,107.163116,4629700]
[42037,110.449997,113.589996,109.470001,112.910004,109.549919,5166700]
[42044,112.110001,114.449997,111.489998,113.029999,109.66635100000001,4292700]
[42051,113.019997,115.980003,112.510002,115.75,112.305397,2962200]
[42058,115.25,116.290001,113.589996,114.720001,111.306061,4496600]
[42065,114.43,115.989998,110.449997,110.910004,107.609436,3646100]
[42072,111.849998,118.150002,111.540001,116.44000200000001,112.97487599999999,5998200]
[42079,116.489998,118.5,114.599998,118.25,114.731003,5590700]
[42086,118.050003,118.459999,114.08000199999999,114.480003,111.073196,4244600]
[42093,115.150002,118.05999799999999,114.57,117.75,114.245895,4453600]
[42100,117.470001,121.879997,117.44000200000001,121.699997,118.07833100000001,7244000]
[42107,121.800003,121.91999800000001,115.43,115.980003,112.52855700000001,4050000]
[42114,116.650002,118.129997,115.25,115.639999,112.198669,4051300]
[42121,115.959999,117.91999800000001,115.57,117.19000200000001,113.70256000000001,4940900]
[42128,117.08000199999999,118.239998,114.650002,116.32,112.85844400000001,5256900]
[42135,115.91999800000001,118.58000199999999,114.980003,118.449997,115.232895,4882000]
[42142,118.629997,120.480003,117.93,118.279999,115.067505,3458100]
[42149,118.139999,119.30999799999999,117.279999,117.889999,114.68810999999999,2586800]
[42156,118.790001,121.410004,118.010002,118.870003,115.64151,3738000]
[42163,119.599998,122.129997,118.879997,120.519997,117.246674,3647400]
[42170,119.900002,120.739998,116.410004,119.5,116.25438699999999,7187200]
[42177,120.41999800000001,120.41999800000001,116.910004,117.400002,114.21141799999999,5676600]
[42184,116.629997,120.540001,115.529999,117.089996,113.909836,6408100]
[42191,116.139999,117.760002,114.66999800000001,116.040001,112.888344,5022800]
[42198,116.489998,117.989998,116.209999,117.779999,114.581085,3981700]
[42205,117.800003,119.58000199999999,116.32,116.43,113.267769,3320500]
[42212,116.010002,120.160004,115.410004,120.019997,116.760254,4585600]
[42219,120.610001,124.5,120.32,123.529999,120.17493399999999,5180700]
[42226,124.300003,128.13000500000001,122.739998,128.009995,124.84491,6453400]
[42233,127.470001,130.41999799999999,122.849998,123.110001,120.066063,6810600]
[42240,115.269997,128.029999,114.489998,127.94000200000001,124.776627,10929800]
[42247,127.769997,130.28999300000001,126.550003,127.519997,124.36702,8734700]
[42254,128.96000699999999,129.990005,125.529999,127.410004,124.259743,4950100]
[42261,127.75,132.199997,126.900002,127.349998,124.201233,9192600]
[42268,127.970001,130,126.300003,129.820007,126.610168,5041600]
[42275,129.470001,129.61999499999999,122.349998,129.11999499999999,125.92744399999999,6863800]
[42282,130,137.66999799999999,129.60000600000001,136.88999899999999,133.50535600000001,9574600]
[42289,136.949997,138.66999799999999,133.259995,135.08999600000001,131.749863,6188500]
[42296,135.070007,138.88000500000001,134.60000600000001,136.199997,132.832413,4770300]
[42303,136.5,136.759995,134.11000100000001,134.800003,131.46705600000001,3594700]
[42310,134.91000399999999,135.470001,131.429993,132.11000100000001,128.843536,3878600]
[42317,131.75,135.449997,131.550003,132.199997,129.23207099999999,5765200]
[42324,132.490005,139.88999899999999,132.08000200000001,137.61999499999999,134.53038000000001,6518900]
[42331,139.36000100000001,144.44000199999999,139.11999499999999,143.78999300000001,140.561859,4393900]
[42338,143.800003,144.83999600000001,140,144.66999799999999,141.42211900000001,6233500]
[42345,144.229996,144.66999799999999,137.5,138.300003,135.19511399999999,4853100]
[42352,138.300003,143.44000199999999,135.33999600000001,138.570007,135.45906099999999,9445900]
[42359,140.94000199999999,144.08999600000001,139.679993,143.029999,139.818939,2891900]
[42366,142.91000399999999,144.86999499999999,142.009995,142.44000199999999,139.242188,2293900]
[42373,141.029999,154.30999800000001,138.449997,147,143.699814,12151600]
[42380,147.720001,148.60000600000001,141.199997,142.75,139.54522700000001,7865600]
[42387,144.820007,149.229996,142.11999499999999,148.759995,145.42030299999999,8057800]
[42394,149.300003,152.929993,144.800003,152.479996,149.056793,9269300]
[42401,152.89999399999999,155.679993,137.820007,137.949997,134.85296600000001,12513700]
[42408,135.53999300000001,140.13999899999999,130.229996,138.029999,135.21641500000001,11377900]
[42415,139.729996,142.509995,137.990005,139.509995,136.66627500000001,5689300]
[42422,139.86999499999999,144.41000399999999,137.25,142.050003,139.15450999999999,7669900]
[42429,141.69000199999999,144.990005,141.10000600000001,143.89999399999999,140.96678199999999,5940800]
[42436,142.58999600000001,143.179993,137.85000600000001,142.05999800000001,139.16429099999999,7955700]
[42443,142.96000699999999,149.46000699999999,140.979996,147.03999300000001,144.042801,8162900]
[42450,146.80999800000001,150.759995,146.36999499999999,149.89999399999999,146.844482,6013200]
[42457,150.520004,153.11999499999999,149.070007,152.679993,149.56781000000001,6958000]
[42464,153.16999799999999,160.38999899999999,149.60000600000001,159.009995,155.76878400000001,11918900]
[42471,158.929993,159.729996,154.96000699999999,156.71000699999999,153.51568599999999,7574900]
[42478,156.86999499999999,159.279999,154,154.85000600000001,151.69358800000001,6046800]
[42485,154.949997,157.449997,154.699997,156.05999800000001,152.878906,4168500]
[42492,156.070007,159.990005,156.070007,159.58999600000001,156.336975,5624300]
[42499,159.85000600000001,165.80999800000001,159.83000200000001,161.470001,158.57708700000001,6338800]
[42506,160.61000100000001,163.229996,153.44000199999999,154.10000600000001,151.33914200000001,8907300]
[42513,154.41000399999999,158.970001,154.08000200000001,157.83000200000001,155.00228899999999,4826900]
[42520,158.550003,158.550003,152.21000699999999,153.39999399999999,150.65167199999999,6983900]
[42527,153.449997,155.270004,149.259995,153.39999399999999,150.65167199999999,8839200]
[42534,153,158.16000399999999,152.46000699999999,154.050003,151.29003900000001,8050400]
[42541,155.86000100000001,156.16999799999999,150.88999899999999,152.529999,149.79727199999999,9034700]
[42548,152.39999399999999,167.91000399999999,151.529999,163.61000100000001,160.67875699999999,12697000]
[42555,164.050003,167.279999,163.009995,165.990005,163.01612900000001,5770900]
[42562,165.520004,165.820007,162.570007,163.08999600000001,160.16806,5645600]
[42569,162.740005,168.13000500000001,162.25,167.66000399999999,164.65618900000001,4586200]
[42576,167.66000399999999,167.86999499999999,161.75,164.63000500000001,161.68048099999999,4152300]
[42583,164.94000199999999,165.60000600000001,162.009995,163.08000200000001,160.15827899999999,4082900]
[42590,162.96000699999999,167.429993,161.509995,165.509995,162.54470800000001,3529500]
[42597,165.429993,165.89999399999999,163.320007,165.5,162.93454,3593700]
[42604,165.71000699999999,168.679993,165.320007,165.58999600000001,163.023132,3769700]
[42611,165.88000500000001,167.88999899999999,163.509995,167,164.41127,3942600]
[42618,167,167.490005,162.35000600000001,162.35000600000001,159.83337399999999,3888800]
[42625,162.35000600000001,166.94000199999999,160.509995,164.61000100000001,162.058334,6481500]
[42632,164.63999899999999,167.320007,162.240005,166.63000500000001,164.047043,4939900]
[42639,166,168.679993,163.10000600000001,166.490005,163.90921,5533500]
[42646,166.449997,173.550003,164.78999300000001,168.83999600000001,166.22276299999999,11150100]
[42653,169.800003,171.820007,168.240005,169.46000699999999,166.83315999999999,5242800]
[42660,170,170.39999399999999,165.58999600000001,167.41000399999999,164.81492600000001,5225400]
[42667,168.050003,170.10000600000001,165.33999600000001,166.020004,163.446472,5334800]
[42674,166.61000100000001,168.5,157.91000399999999,159.58999600000001,157.116165,7277800]
[42681,162.33999600000001,167.86000100000001,146.89999399999999,152.38999899999999,150.40360999999999,19752900]
[42688,151.800003,155.740005,147.44000199999999,155.16000399999999,153.13751199999999,12168400]
[42695,155.16000399999999,158.19000199999999,153.94000199999999,156.41999799999999,154.38108800000001,5064500]
[42702,155.990005,157.16000399999999,144,146.020004,144.11665300000001,11877800]
[42709,146.179993,153.61999499999999,146.179993,152.820007,150.82801799999999,8072700]
[42716,152.83000200000001,158.179993,152.58000200000001,157.770004,155.71348599999999,7784400]
[42723,157.720001,158.320007,147.25,150.78999300000001,148.82446300000001,9719800]
[42730,151,154.11999499999999,150.570007,153.30999800000001,151.31161499999999,3860000]
[42737,155.009995,158.35000600000001,144,149.44000199999999,147.49205000000001,19917400]
[42744,150,150.89999399999999,146.71000699999999,149.279999,147.33415199999999,9813600]
[42751,151.28999300000001,156.75,148.320007,150.08000200000001,148.123718,9504700]
[42758,150.10000600000001,154.61000100000001,148,148.91999799999999,146.978836,12050200]
[42765,149.36000100000001,151.929993,146.990005,149.070007,147.126892,8023000]
[42772,148.88000500000001,156.429993,148.38000500000001,155.449997,153.423721,8234700]
[42779,155.36000100000001,161.779999,154.009995,161.320007,159.643585,8784300]
[42786,160.66000399999999,162.479996,153.279999,158.85000600000001,157.199265,11361500]
[42793,158.070007,160.64999399999999,156.699997,158.759995,157.110184,7297600]
[42800,158.699997,159.13999899999999,155.11000100000001,157.55999800000001,155.922653,6249900]
[42807,156.61000100000001,162.91999799999999,156.16000399999999,161.75,160.06912199999999,7400900]
[42814,161.80999800000001,165.88000500000001,161.320007,164.05999800000001,162.35510300000001,6289300]
[42821,163.39999399999999,163.979996,160.96000699999999,162.070007,160.38580300000001,5594200]
[42828,162.070007,175.429993,160.529999,170.36999499999999,168.59951799999999,12892200]
[42835,170.740005,171.86999499999999,168.44000199999999,168.949997,167.194275,5077600]
[42842,170.86000100000001,173.16999799999999,168.71000699999999,172.08999600000001,170.30166600000001,5563200]
[42849,172.86999499999999,173.61000100000001,169.699997,172.53999300000001,170.74697900000001,6634500]
[42856,173,178.66000399999999,171.83999600000001,178.509995,176.654922,5476000]
[42863,178.60000600000001,179.85000600000001,176.929993,178.570007,176.71433999999999,4863700]
[42870,178.60000600000001,184.240005,178.28999300000001,182.94000199999999,181.567825,7103300]
[42877,183,186.05999800000001,177.259995,180.929993,179.57287600000001,9000600]
[42884,180.029999,186.46000699999999,179.490005,184.770004,183.384094,4796600]
[42891,184.240005,186.550003,180.949997,181,179.64236500000001,5622000]
[42898,180.820007,181.36999499999999,176.21000699999999,180.88000500000001,179.52327,6403600]
[42905,180.88999899999999,185.770004,180.13000500000001,184.570007,183.18557699999999,5106000]
[42912,184.970001,197.41000399999999,180.46000699999999,193.729996,192.276871,13899700]
[42919,194.13999899999999,194.80999800000001,191.05999800000001,193.520004,192.068466,4330100]
[42926,194.11999499999999,198.46000699999999,192.5,198.320007,196.832458,5071700]
[42933,198.41000399999999,199.88999899999999,196,198.520004,197.03095999999999,6629400]
[42940,196.53999300000001,197.08999600000001,193.020004,194.58999600000001,193.13043200000001,6844700]
[42947,194.39999399999999,196.30999800000001,191.71000699999999,193.820007,192.36621099999999,6320000]
[42954,193.64999399999999,197.71000699999999,193.009995,195.64999399999999,194.18246500000001,4523500]
[42961,197.050003,199.33999600000001,195.88999899999999,197.88000500000001,196.92408800000001,4104100]
[42968,198.16999799999999,199.78999300000001,195.96000699999999,198.320007,197.36196899999999,4018200]
[42975,198.5,200.800003,197.11999499999999,200.229996,199.26274100000001,6109400]
[42982,200.11999499999999,203.75,197.80999800000001,202.38999899999999,201.412308,4795700]
[42989,203.35000600000001,205.11999499999999,202.779999,203.39999399999999,202.417419,5705500]
[42996,203.520004,204.949997,200.259995,201.80999800000001,200.83509799999999,4243300]
[43003,201.979996,202.36000100000001,197.320007,199.449997,198.48651100000001,6381700]
[43010,200.38999899999999,213.39999399999999,198.44000199999999,210.11000100000001,209.095001,13847600]
[43017,209.85000600000001,210.28999300000001,205.300003,208.55999800000001,207.55249000000001,5721200]
[43024,208.63999899999999,214.529999,208.10000600000001,211.25,210.22949199999999,7401100]
[43031,211.91000399999999,213.80999800000001,210.39999399999999,211.89999399999999,210.87635800000001,4229000]
[43038,213.91999799999999,219.55999800000001,211.61000100000001,215.91000399999999,214.86700400000001,5858900]
[43045,215.759995,219,214.820007,218.66999799999999,217.61364699999999,5391700]
[43052,219,227.199997,215.270004,216.28999300000001,215.76478599999999,5318800]
[43059,216.800003,221.88000500000001,216.35000600000001,221.88000500000001,221.34123199999999,2888400]
[43066,221.80999800000001,221.990005,212.66999799999999,218.60000600000001,218.069199,6114300]
[43073,219.19000199999999,219.490005,214.33000200000001,217.979996,217.450684,6016000]
[43080,219.699997,224.83999600000001,215.94000199999999,224.44000199999999,223.895004,7921900]
[43087,224.61000100000001,226.33999600000001,221.050003,223.80999800000001,223.26654099999999,5939600]
[43094,224.36000100000001,229.41999799999999,223.509995,228.570007,228.014984,6588000]
[43101,229,229.5,216.25,219.88000500000001,219.34608499999999,17021800]
[43108,219.88000500000001,222.550003,214,217.520004,216.99182099999999,17090500]
[43115,217.949997,220.19000199999999,215.41000399999999,218.279999,217.74996899999999,8327000]
[43122,217.970001,223.88000500000001,217.970001,223.63999899999999,223.09695400000001,8422300]
[43129,223.33999600000001,223.85000600000001,215.11000100000001,215.88999899999999,215.365768,6712200]
[43136,214.39999399999999,217.490005,204.60000600000001,210.259995,209.74943500000001,11625000]

{"sheet":"BREW Stock Price","index":269,"n_rows":1175,"n_cols":7,"rows_kept":1175,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[34925,26,31,24.75,30.5,30.5,4503900]
[34932,30.25,35,30.25,34.75,34.75,1675200]
[34939,34.5,35,28.5,33.25,33.25,891100]
[34946,29.5,33.75,27,30,30,1272800]
[34953,29.25,29.75,28,28.5,28.5,426000]
[34960,29,30.25,28.25,29,29,179900]
[34967,29.5,31.25,29,29.515599999999999,29.515599999999999,211800]
[34974,30,30,28.5,28.75,28.75,89400]
[34981,29.25,29.25,26,26.015599999999999,26.015599999999999,139300]
[34988,26,29.25,26,28.25,28.25,175700]
[34995,28.25,30,27,27.75,27.75,269300]
[35002,27.75,30.5,26.75,28.75,28.75,285600]
[35009,28.75,29.75,26.75,28,28,205400]
[35016,27.5,28,27.25,27.75,27.75,68800]
[35023,27.5,27.5,26.25,26.25,26.25,64800]
[35030,26.75,26.75,25.25,25.75,25.75,136200]
[35037,25.25,27.75,25.25,26.5,26.5,245600]
[35044,26.5,26.5,25,25.75,25.75,130300]
[35051,25.25,26.5,24.75,26.125,26.125,126200]
[35058,25.75,26.5,25.75,26,26,49900]
[35065,26,26.5,24.375,24.375,24.375,203700]
[35072,24.375,26.25,22,26.25,26.25,481000]
[35079,26.25,26.25,22.25,23.25,23.25,140200]
[35086,23.25,27.375,22.5,26.25,26.25,283000]
[35093,26.25,26.5,24.5,24.75,24.75,77500]
[35100,24.75,25.75,23,23.75,23.75,95800]
[35107,23.5,24,21,21,21,339100]
[35114,22.25,24.25,21.75,24,24,211400]
[35121,23.5,24,21.25,22.75,22.75,258300]
[35128,23,25,22,22.75,22.75,279600]
[35135,23,24.25,21.75,23,23,229000]
[35142,23.5,23.5,22.25,23.5,23.5,105400]
[35149,23.5,25.125,22.5,25.125,25.125,225500]
[35156,25.125,25.25,24.25,25,25,177500]
[35163,24.75,24.875,23.25,23.75,23.75,54300]
[35170,23.125,23.75,22.5,23.25,23.25,117400]
[35177,23.25,24.5,22.875,24.25,24.25,113300]
[35184,24,24.5,20.5,22,22,481700]
[35191,22.5,23,21.75,22.3125,22.3125,160100]
[35198,22.75,22.75,21.75,22.5,22.5,133100]
[35205,22,23.5,22,23.25,23.25,280500]
[35212,23.25,23.5,22.25,22.75,22.75,184000]
[35219,22.75,23.75,21,22,22,226300]
[35226,22,23.25,22,22.625,22.625,70500]
[35233,23,23.625,22.25,22.75,22.75,168100]
[35240,22.75,23.375,21.1875,23.25,23.25,323800]
[35247,23.25,23.75,22.125,22.5,22.5,119400]
[35254,21.75,22.5,18.25,18.25,18.25,146100]
[35261,18.25,20.5,17.75,20.5,20.5,151700]
[35268,20.5,21.375,17.75,19.5,19.5,424100]
[35275,18.75,21,18.625,20.25,20.25,415800]
[35282,19.75,21.25,19.5,19.75,19.75,354000]
[35289,20,20,18.75,18.75,18.75,59000]
[35296,19,20.25,18.75,20.0625,20.0625,121200]
[35303,20.25,23.25,19.5,23.25,23.25,538600]
[35310,22.75,23.75,21.75,22.25,22.25,148000]
[35317,22.5,22.75,21.75,22.75,22.75,203800]
[35324,22.25,23.25,21.75,21.875,21.875,277900]
[35331,21.75,22.5,21.75,22.25,22.25,96200]
[35338,22.25,22.25,14.25,17,17,662500]
[35345,17.25,18.5,16.75,18.125,18.125,495100]
[35352,17.75,18.125,15.75,16.25,16.25,202600]
[35359,16.75,16.75,14,15.125,15.125,425300]
[35366,15.25,16,14.5,14.75,14.75,302400]
[35373,14.375,15,13.5,14.375,14.375,223900]
[35380,14.5,14.75,13.75,13.75,13.75,153900]
[35387,14.25,14.25,13.5,13.875,13.875,169600]
[35394,13.5,14.5,13.5,13.75,13.75,110900]
[35401,14.25,14.5,13.25,14.5,14.5,130400]
[35408,14.25,14.75,12.75,14,14,189400]
[35415,14.125,14.125,9.125,9.75,9.75,1157200]
[35422,10.375,11.375,9.75,10.125,10.125,571400]
[35429,9.875,10.75,9.5625,10.625,10.625,363000]
[35436,10.75,12.25,10.5,11.75,11.75,340400]
[35443,11.75,12,11.5,11.875,11.875,369500]
[35450,12,12.25,10.75,11.25,11.25,243500]
[35457,10.75,11.375,10.75,11.125,11.125,123500]
[35464,10.75,11.625,10,11.5,11.5,386400]
[35471,11.5,11.75,10.625,10.75,10.75,141800]
[35478,10.625,10.875,10.375,10.75,10.75,82500]
[35485,10.75,11,10.5,11,11,58700]
[35492,11,11,10,10.0625,10.0625,174400]
[35499,9.75,10,9.5,9.75,9.75,77000]
[35506,10,10,9.375,9.5,9.5,46800]
[35513,9.5,10,9.375,9.6875,9.6875,29900]
[35520,10,10,8.75,9.25,9.25,71000]
[35527,8.75,9.25,8.125,8.1875,8.1875,280400]
[35534,8.25,8.75,8.1875,8.75,8.75,185500]
[35541,8.75,9.125,8.375,9,9,108800]
[35548,9.125,9.125,8.25,8.5,8.5,118800]
[35555,8.375,8.5,7.5,7.875,7.875,144900]
[35562,7.5,8,7.375,7.625,7.625,72200]
[35569,7.375,7.625,6.625,6.75,6.75,226700]
[35576,7,7.5,6.625,7.375,7.375,199800]
[35583,7.25,7.4843000000000002,6.625,7,7,132500]
[35590,6.75,7.25,6.625,7.125,7.125,116700]
[35597,7.0625,7.5,6.875,7.125,7.125,236200]
[35604,7,7.1875,6.375,6.875,6.875,254000]
[35611,6.75,7.125,6.75,7,7,60200]
[35618,6.875,7.125,6.75,6.75,6.75,56100]
[35625,6.75,7,6.25,6.25,6.25,110000]
[35632,6.25,7.25,6.25,6.9375,6.9375,143400]
[35639,7.125,8.125,7,7.375,7.375,251900]
[35646,7.25,7.625,7,7,7,164000]
[35653,7.25,7.5,6.75,7,7,126300]
[35660,6.8125,7,6.75,6.875,6.875,47700]
[35667,6.875,7.375,6.875,7.375,7.375,144500]
[35674,7.375,7.625,7,7.5625,7.5625,120500]
[35681,7.75,8.625,7.5,8.625,8.625,194500]
[35688,8.625,9.125,8,8.5,8.5,185000]
[35695,8.375,8.75,8.375,8.625,8.625,64100]
[35702,8.75,8.875,8.625,8.75,8.75,79100]
[35709,8.75,9,8.625,8.6875,8.6875,150200]
[35716,8.6875,9,8.4375,8.875,8.875,114900]
[35723,8.5,8.875,8.25,8.4375,8.4375,53600]
[35730,8.25,8.625,7.75,8.375,8.375,186300]
[35737,8.125,8.5,7,7.25,7.25,181500]
[35744,7,7.5,6.25,6.625,6.625,113500]
[35751,6.375,7,6.375,6.75,6.75,181800]
[35758,6.5,6.875,6.375,6.8125,6.8125,80300]
[35765,6.5,6.875,6.25,6.25,6.25,106000]
[35772,6.5,6.5,5.125,5.25,5.25,193600]
[35779,5.1875,6.0625,5.125,5.3125,5.3125,282700]
[35786,5.4375,5.4375,4.875,5.125,5.125,179900]
[35793,5.125,5.75,5,5.5,5.5,270700]
[35800,5.375,6,5.25,5.75,5.75,97400]
[35807,5.3125,5.875,5.25,5.5,5.5,29200]
[35814,5.5,5.625,4.875,5.375,5.375,274900]
[35821,5.25,5.75,5.25,5.6875,5.6875,80900]
[35828,5.75,6.3125,5.625,6,6,214500]
[35835,6,6,5.5,5.8125,5.8125,171400]
[35842,5.875,6.375,5.8125,6.125,6.125,93400]
[35849,6.125,6.3125,5.75,6.125,6.125,163900]
[35856,6,7.625,6,7.125,7.125,382900]
[35863,7.25,7.375,6.75,6.9062000000000001,6.9062000000000001,289000]
[35870,7,7,6.125,6.25,6.25,114700]
[35877,6.25,6.625,6.125,6.375,6.375,97000]
[35884,6.375,7,6,6.75,6.75,83900]
[35891,6.75,7,6.25,6.5,6.5,34700]
[35898,6.25,6.5937000000000001,6.25,6.25,6.25,34900]
[35905,6.3125,6.5,6.0625,6.125,6.125,127600]
[35912,6,6.0625,5.875,6,6,66100]
[35919,6,6.125,5.5,5.6875,5.6875,141200]
[35926,5.625,6,5.625,5.75,5.75,132900]
[35933,5.625,6.625,5.5156000000000001,6.5,6.5,228100]
[35940,6.5,6.875,5.875,6.375,6.375,92800]
[35947,6.5,6.5,6.25,6.25,6.25,55200]
[35954,6.125,6.2812000000000001,6,6,6,59700]
[35961,6,6,5.8125,5.9375,5.9375,48300]
[35968,5.9375,6.125,5.6875,6,6,62600]
[35975,5.9375,6.0625,5.875,5.875,5.875,49700]
[35982,6,6.5,5.875,6.1875,6.1875,97000]
[35989,6.1875,6.1875,6,6,6,66200]
[35996,6,6.125,5.6875,5.6875,5.6875,47700]
[36003,5.6875,5.8125,5.3125,5.5,5.5,121300]
[36010,5.5,5.625,5.25,5.25,5.25,166000]
[36017,5.25,5.4375,4.75,5.0625,5.0625,179100]
[36024,5,5.8125,5,5.1875,5.1875,272800]
[36031,5.1875,5.375,3.8125,4.5,4.5,100900]
[36038,4.1875,4.625,4,4.375,4.375,128500]
[36045,4.375,4.4375,4.0625,4.1875,4.1875,154800]
[36052,4.25,4.5,4.0625,4.5,4.5,129200]
[36059,4.375,4.875,4.3125,4.75,4.75,83600]
[36066,4.75,4.9375,4.5,4.625,4.625,54400]
[36073,4.5,4.6875,4,4.1875,4.1875,104300]
[36080,4.1875,4.5,4.1875,4.4375,4.4375,111800]
[36087,4.4375,4.6875,4.3125,4.625,4.625,80900]
[36094,4.5625,5.125,4.5,4.875,4.875,257900]
[36101,4.6875,5.375,4.5,5.25,5.25,242800]
[36108,5.125,5.125,4.75,4.875,4.875,92100]
[36115,4.875,5,4.25,4.2812000000000001,4.2812000000000001,96800]
[36122,4.3125,4.4375,4.25,4.25,4.25,75200]
[36129,4.375,4.8125,4.125,4.5,4.5,118000]
[36136,4.625,4.75,4.3125,4.4062000000000001,4.4062000000000001,107100]
[36143,4.375,4.75,4.25,4.5312000000000001,4.5312000000000001,132700]
[36150,4.5312000000000001,4.5312000000000001,4.375,4.4375,4.4375,103400]
[36157,4.4062000000000001,4.5625,4.375,4.5,4.5,261800]
[36164,4.5,4.5625,4.5,4.5625,4.5625,163900]
[36171,4.5625,5.5,4.5625,5.25,5.25,261500]
[36178,5.25,6.5,5.0625,6.5,6.5,399900]
[36185,6.5,6.5625,5.6875,5.75,5.75,199800]
[36192,5.6875,5.875,5,5,5,147100]
[36199,5,5.625,5,5.375,5.375,227100]
[36206,5.25,5.4375,5.125,5.25,5.25,70600]
[36213,5.25,5.375,4.9375,5.0625,5.0625,51000]
[36220,5.0625,5.375,4.9687000000000001,5.2187000000000001,5.2187000000000001,120800]
[36227,5.2187000000000001,5.2187000000000001,4.75,4.875,4.875,77700]
[36234,4.875,5.5,4.6875,5.25,5.25,165200]
[36241,5.25,5.25,4.75,4.875,4.875,34100]
[36248,4.8125,4.8125,4.5,4.5312000000000001,4.5312000000000001,54000]
[36255,4.5,4.5,3.9375,4.3125,4.3125,135800]
[36262,4.25,4.375,3.875,4.1875,4.1875,245300]
[36269,4.25,4.375,3.875,4,4,133300]
[36276,4.0625,4.375,4,4.375,4.375,81200]
[36283,4.2812000000000001,4.4375,3.7812000000000001,3.8437000000000001,3.8437000000000001,153200]
[36290,4,4.375,3.875,4.1875,4.1875,228100]
[36297,4.1875,4.1875,3.875,3.9062000000000001,3.9062000000000001,64800]
[36304,3.9375,4,3.8125,3.9375,3.9375,27200]
[36311,4,4,3.8125,3.9687000000000001,3.9687000000000001,15300]
[36318,4,4.125,3.875,4,4,366800]
[36325,3.9687000000000001,4,3.875,4,4,50800]
[36332,3.9687000000000001,4,3.625,3.875,3.875,40600]
[36339,3.8437000000000001,3.9375,3.25,3.625,3.625,69500]
[36346,3.6875,3.75,3.0625,3.25,3.25,68700]
[36353,3.2187000000000001,3.75,3.125,3.6875,3.6875,145200]
[36360,3.7343000000000002,4.0937000000000001,3.5,3.6875,3.6875,168000]
[36367,3.625,3.8437000000000001,3.5625,3.625,3.625,163100]
[36374,3.625,3.625,2.7812000000000001,3,3,154000]
[36381,3,3.375,2.9375,3.25,3.25,143800]
[36388,3.3125,3.3125,2.7812000000000001,3,3,28200]
[36395,3,3.125,2.75,2.9375,2.9375,113400]
[36402,2.8125,3.5937000000000001,2.8125,3.0625,3.0625,174500]
[36409,3.125,3.25,2.9687000000000001,3,3,35500]
[36416,3.0625,3.5,2.9687000000000001,3.125,3.125,138700]
[36423,3,3.25,2.875,3,3,52300]
[36430,3.0312000000000001,3.0625,2.8125,2.875,2.875,81300]
[36437,2.875,3.0625,2.8437000000000001,3,3,62900]
[36444,3.0312000000000001,3.375,2.875,2.9375,2.9375,75200]
[36451,2.875,3,2.375,2.9375,2.9375,98300]
[36458,2.9375,2.9375,2.375,2.625,2.625,107800]
[36465,2.75,3,1.875,2.1875,2.1875,315400]
[36472,2.1562000000000001,2.5625,2,2.3125,2.3125,654100]
[36479,2.3125,2.75,2.3125,2.625,2.625,112900]
[36486,2.625,2.6875,2.4687000000000001,2.625,2.625,180200]
[36493,2.625,2.625,2.25,2.4375,2.4375,118400]
[36500,2.4531000000000001,2.9375,2.2812000000000001,2.6875,2.6875,206000]
[36507,2.625,2.75,2,2.5625,2.5625,320400]
[36514,2.4375,2.5625,2.125,2.2187000000000001,2.2187000000000001,214400]
[36521,2.3125,2.3125,2.0625,2.2187000000000001,2.2187000000000001,526000]
[36528,2.25,2.5625,2.25,2.5625,2.5625,170800]
[36535,2.5312000000000001,3.125,2.4062000000000001,3,3,622700]
[36542,2.9843000000000002,3,2.8125,2.8125,2.8125,87200]
[36549,2.8437000000000001,2.9375,2.4375,2.5625,2.5625,114800]
[36556,2.5625,3.125,2.4375,2.9687000000000001,2.9687000000000001,317400]
[36563,3,3.125,2.8125,3.0625,3.0625,529500]
[36570,3.0625,3.75,2.9375,3.375,3.375,960700]
[36577,3.4531000000000001,3.5312000000000001,2.3437000000000001,2.6875,2.6875,813500]
[36584,2.75,2.875,2.25,2.4687000000000001,2.4687000000000001,658900]
[36591,2.4375,2.75,2.2812000000000001,2.5312000000000001,2.5312000000000001,360400]
[36598,2.5,2.75,2.4062000000000001,2.4375,2.4375,79200]
[36605,2.4687000000000001,2.625,1.75,1.9375,1.9375,338100]
[36612,2.0625,2.3125,1.8125,1.875,1.875,137100]
[36619,2,2,1.75,1.8125,1.8125,114400]
[36626,1.875,1.875,1.5,1.75,1.75,243100]
[36633,1.5625,1.8436999999999999,1.4375,1.75,1.75,239600]
[36640,1.8125,2,1.5625,1.7031000000000001,1.7031000000000001,221100]
[36647,1.6718,1.75,1.375,1.5936999999999999,1.5936999999999999,198900]
[36654,1.5936999999999999,1.75,1.4061999999999999,1.75,1.75,147900]
[36661,1.8125,1.875,1.6875,1.75,1.75,100800]
[36668,1.75,2,1.1561999999999999,1.75,1.75,298500]
[36675,1.8125,1.875,1.5625,1.75,1.75,58000]
[36682,1.7811999999999999,1.8125,1.625,1.8125,1.8125,113500]
[36689,1.8125,1.875,1.5,1.6875,1.6875,61800]
[36696,1.75,1.875,1.5,1.75,1.75,142200]
[36703,1.625,1.8125,1.4375,1.7186999999999999,1.7186999999999999,223200]
[36710,1.7186999999999999,1.8125,1.5,1.625,1.625,54600]
[36717,1.625,1.9375,1.5311999999999999,1.75,1.75,159000]
[36724,1.75,1.875,1.6875,1.75,1.75,75600]
[36731,1.75,1.75,1.5,1.5,1.5,83800]
[36738,1.625,1.9061999999999999,1.4375,1.875,1.875,253000]
[36745,1.8436999999999999,1.9375,1.8125,1.9375,1.9375,75300]
[36752,1.875,1.9375,1.6875,1.75,1.75,55900]
[36759,1.7811999999999999,1.875,1.6875,1.75,1.75,100700]
[36766,1.875,1.875,1.6875,1.75,1.75,179100]
[36773,1.8125,1.875,1.7186999999999999,1.7186999999999999,1.7186999999999999,26700]
[36780,1.7811999999999999,1.875,1.625,1.625,1.625,110900]
[36787,1.625,1.8125,1.5311999999999999,1.6875,1.6875,333400]
[36794,1.6875,1.875,1.5,1.6875,1.6875,256100]
[36801,1.6561999999999999,1.875,1.625,1.6875,1.6875,262500]
[36808,1.6875,1.8125,1.5625,1.6561999999999999,1.6561999999999999,146400]
[36815,1.5936999999999999,1.625,1.5311999999999999,1.5936999999999999,1.5936999999999999,63600]
[36822,1.5625,1.625,1.5311999999999999,1.5936999999999999,1.5936999999999999,75100]
[36829,1.5936999999999999,1.7186999999999999,1.5625,1.5936999999999999,1.5936999999999999,60200]
[36836,1.6406000000000001,1.7186999999999999,1.5936999999999999,1.6875,1.6875,100400]
[36843,1.5936999999999999,1.6875,1.5625,1.5936999999999999,1.5936999999999999,53000]
[36850,1.5936999999999999,1.625,1.5625,1.625,1.625,46300]
[36857,1.5625,1.5936999999999999,1.5311999999999999,1.5311999999999999,1.5311999999999999,46600]
[36864,1.5311999999999999,1.5625,1.4375,1.5311999999999999,1.5311999999999999,138300]
[36871,1.5311999999999999,1.5625,1.375,1.4375,1.4375,168600]
[36878,1.5,1.5625,1.375,1.4686999999999999,1.4686999999999999,234600]
[36885,1.4686999999999999,1.5936999999999999,1.4375,1.5311999999999999,1.5311999999999999,269700]
[36892,1.5311999999999999,1.5625,1.5311999999999999,1.5625,1.5625,42000]
[36899,1.5468,1.5936999999999999,1.5311999999999999,1.5625,1.5625,70800]
[36906,1.5625,1.5625,1.5,1.5625,1.5625,107700]
[36913,1.5311999999999999,1.5625,1.5311999999999999,1.5625,1.5625,58400]
[36920,1.5936999999999999,1.625,1.5311999999999999,1.625,1.625,40600]
[36927,1.5625,1.625,1.5,1.625,1.625,55300]
[36934,1.625,1.875,1.5936999999999999,1.75,1.75,163100]
[36941,1.75,1.75,1.6875,1.6875,1.6875,26400]
[36948,1.6875,1.75,1.6875,1.75,1.75,36400]
[36955,1.7968,1.8125,1.6875,1.75,1.75,16300]
[36962,1.7343,1.7343,1.5,1.625,1.625,92100]
[36969,1.6875,1.7186999999999999,1.5,1.5311999999999999,1.5311999999999999,41900]
[36976,1.5311999999999999,1.6875,1.5,1.6561999999999999,1.6561999999999999,12800]
[36983,1.5781000000000001,1.6561999999999999,1.4375,1.5625,1.5625,61300]
[36990,1.56,1.63,1.5,1.55,1.55,96800]
[36997,1.6,1.63,1.55,1.63,1.63,12000]
[37004,1.68,1.73,1.64,1.69,1.69,35100]
[37011,1.69,1.7,1.65,1.69,1.69,11400]
[37018,1.65,1.75,1.65,1.75,1.75,52200]
[37025,1.78,1.85,1.72,1.85,1.85,13200]
[37032,1.8,2.1800000000000002,1.77,2.04,2.04,68900]
[37039,2.02,2.1800000000000002,2.02,2.08,2.08,20800]
[37046,2.0499999999999998,2.08,2,2.04,2.04,36600]
[37053,2.08,2.5,1.95,2,2,64700]
[37060,2,2.0099999999999998,1.82,1.9,1.9,40900]
[37067,1.95,1.95,1.84,1.9,1.9,31600]
[37074,1.95,2.08,1.86,1.88,1.88,14500]
[37081,1.98,1.98,1.85,1.85,1.85,9800]
[37088,1.94,1.94,1.77,1.94,1.94,22500]
[37095,1.93,1.94,1.83,1.84,1.84,8700]
[37102,1.86,1.94,1.79,1.93,1.93,27000]
[37109,1.93,2,1.85,1.92,1.92,50600]
[37116,1.92,1.92,1.82,1.82,1.82,17500]
[37123,1.82,1.9,1.8,1.82,1.82,10700]
[37130,1.84,1.9,1.84,1.84,1.84,20900]
[37137,1.8,1.87,1.75,1.75,1.75,49600]
[37144,1.75,1.8,1.75,1.8,1.8,4900]
[37151,1.82,1.87,1.65,1.7,1.7,67900]
[37158,1.76,1.76,1.51,1.64,1.64,81400]
[37165,1.66,1.92,1.65,1.71,1.71,26100]
[37172,1.76,1.77,1.65,1.72,1.72,8700]
[37179,1.71,1.79,1.65,1.75,1.75,9800]
[37186,1.79,1.84,1.64,1.71,1.71,11400]
[37193,1.64,1.7,1.55,1.62,1.62,47600]
[37200,1.61,1.7,1.6,1.7,1.7,54300]
[37207,1.62,1.7,1.45,1.64,1.64,67900]
[37214,1.64,1.7,1.6,1.7,1.7,21800]
[37221,1.63,1.72,1.57,1.57,1.57,42400]
[37228,1.58,1.7,1.55,1.61,1.61,43000]
[37235,1.65,1.78,1.58,1.75,1.75,115000]
[37242,1.75,1.75,1.63,1.65,1.65,34500]
[37249,1.66,1.75,1.64,1.67,1.67,39800]
[37256,1.67,1.77,1.6,1.75,1.75,427000]
[37263,1.75,1.8,1.7,1.8,1.8,173500]
[37270,1.8,1.95,1.78,1.93,1.93,43100]
[37277,1.92,1.94,1.85,1.9,1.9,13100]
[37284,1.89,1.9,1.85,1.87,1.87,18500]
[37291,1.87,2.15,1.84,2,2,69200]
[37298,1.95,3.06,1.95,2.85,2.85,256900]
[37305,3,3.35,2.39,2.48,2.48,444100]
[37312,2.48,2.65,2.4500000000000002,2.5099999999999998,2.5099999999999998,107700]
[37319,2.5,2.65,2.3199999999999998,2.56,2.56,144300]
[37326,2.56,2.95,2.56,2.85,2.85,90500]
[37333,2.78,3,2.6,2.75,2.75,80800]
[37340,2.76,2.88,2.5,2.6,2.6,40100]
[37347,2.57,2.73,2.56,2.65,2.65,12500]
[37354,2.66,2.76,2.5,2.5,2.5,30800]
[37361,2.5099999999999998,2.78,2.4500000000000002,2.5499999999999998,2.5499999999999998,73300]
[37368,2.5299999999999998,2.62,2.4500000000000002,2.4500000000000002,2.4500000000000002,46300]
[37375,2.46,2.54,2.4,2.4500000000000002,2.4500000000000002,85900]
[37382,2.5,2.54,2.2999999999999998,2.39,2.39,31700]
[37389,2.33,2.42,2.33,2.39,2.39,37200]
[37396,2.39,2.48,2.39,2.4500000000000002,2.4500000000000002,29200]
[37403,2.4500000000000002,2.4900000000000002,2.42,2.42,2.42,50400]
[37410,2.4500000000000002,2.4900000000000002,2.42,2.42,2.42,43000]
[37417,2.4300000000000002,2.4300000000000002,2,2.13,2.13,49400]
[37424,2.16,2.2799999999999998,2.15,2.2000000000000002,2.2000000000000002,34600]
[37431,2.21,2.2999999999999998,2.15,2.1800000000000002,2.1800000000000002,9900]
[37438,2.16,2.2000000000000002,2.1,2.2000000000000002,2.2000000000000002,18100]
[37445,2.17,2.19,2.0099999999999998,2.0699999999999998,2.0699999999999998,45000]
[37452,2.0499999999999998,2.09,1.92,2.02,2.02,40200]
[37459,2.0499999999999998,2.09,1.92,2.04,2.04,51900]
[37466,2,2.09,1.94,2.0099999999999998,2.0099999999999998,10700]
[37473,2.0099999999999998,2.25,1.81,2.09,2.09,53600]
[37480,2.02,2.09,1.96,1.99,1.99,18000]
[37487,1.97,2.09,1.95,1.99,1.99,31500]
[37494,1.95,2.02,1.92,1.93,1.93,62200]
[37501,1.92,1.95,1.9,1.9,1.9,60000]
[37508,1.91,1.93,1.7,1.89,1.89,70900]
[37515,1.81,1.96,1.81,1.83,1.83,166300]
[37522,1.86,1.98,1.85,1.94,1.94,176000]
[37529,1.89,1.9,1.82,1.86,1.86,89000]
[37536,1.83,1.88,1.79,1.83,1.83,133700]
[37543,1.9,2,1.8,1.95,1.95,54100]
[37550,1.9,2.5,1.84,2.44,2.44,113400]
[37557,2.46,2.5499999999999998,1.97,2.23,2.23,36500]
[37564,2.23,2.2999999999999998,2.11,2.19,2.19,82200]
[37571,2.11,2.2599999999999998,2.11,2.17,2.17,39200]
[37578,2.15,2.33,1.9,2.2999999999999998,2.2999999999999998,67400]
[37585,2.17,2.25,2.17,2.2000000000000002,2.2000000000000002,44400]
[37592,2.2000000000000002,2.33,2.15,2.2000000000000002,2.2000000000000002,31600]
[37599,2.19,2.23,2.11,2.14,2.14,44000]
[37606,2.15,2.33,2.11,2.11,2.11,36200]
[37613,2.12,2.29,2.06,2.1,2.1,40500]
[37620,2.09,2.2400000000000002,2.0099999999999998,2.12,2.12,22700]
[37627,2.2200000000000002,2.35,2.14,2.2799999999999998,2.2799999999999998,38400]
[37634,2.29,2.2999999999999998,2.2400000000000002,2.2599999999999998,2.2599999999999998,25300]
[37641,2.31,2.31,2.27,2.29,2.29,20100]
[37648,2.29,2.4,2.2799999999999998,2.33,2.33,51700]
[37655,2.2999999999999998,2.37,2.2000000000000002,2.2000000000000002,2.2000000000000002,10900]
[37662,2.31,2.34,2.19,2.25,2.25,21800]
[37669,2.25,2.33,2.25,2.2999999999999998,2.2999999999999998,10100]
[37676,2.2799999999999998,2.29,2.25,2.25,2.25,59200]
[37683,2.29,2.29,2.15,2.1800000000000002,2.1800000000000002,41900]
[37690,2.19,2.21,2.1,2.21,2.21,31300]
[37697,2.16,2.16,2.0499999999999998,2.08,2.08,33800]
[37704,2.08,2.1800000000000002,2.02,2.0699999999999998,2.0699999999999998,8500]
[37711,2.09,2.1800000000000002,2.0499999999999998,2.11,2.11,8000]
[37718,2.1800000000000002,2.1800000000000002,2.06,2.12,2.12,4600]
[37725,2.12,2.2200000000000002,2.12,2.15,2.15,13000]
[37732,2.15,2.25,2.15,2.25,2.25,10700]
[37739,2.2000000000000002,2.86,2.02,2.21,2.21,124100]
[37746,2.21,2.35,2.11,2.17,2.17,21100]
[37753,2.17,2.25,2.17,2.2200000000000002,2.2200000000000002,21400]
[37760,2.2400000000000002,2.25,2.15,2.15,2.15,14800]
[37767,2.15,2.25,1.9,1.9,1.9,87100]
[37774,1.91,2.09,1.91,2.04,2.04,33200]
[37781,2.04,2.04,1.92,2,2,21400]
[37788,2.0499999999999998,2.0499999999999998,1.95,2.04,2.04,16400]
[37795,2.0499999999999998,2.0499999999999998,1.91,1.94,1.94,17000]
[37802,1.95,2.02,1.93,1.97,1.97,8100]
[37809,2.02,2.02,1.95,1.95,1.95,18100]
[37816,1.96,2.0299999999999998,1.9,1.95,1.95,28500]
[37823,1.93,2.04,1.93,2.02,2.02,7100]
[37830,1.93,2.25,1.93,2.2400000000000002,2.2400000000000002,61500]
[37837,2.21,2.2999999999999998,2.11,2.19,2.19,22900]
[37844,2.2000000000000002,2.35,2.15,2.34,2.34,30900]
[37851,2.2599999999999998,2.35,2.25,2.2599999999999998,2.2599999999999998,28000]
[37858,2.27,2.44,2.2200000000000002,2.31,2.31,38900]
[37865,2.44,2.48,2.31,2.38,2.38,17900]
[37872,2.38,2.5,2.2799999999999998,2.2999999999999998,2.2999999999999998,22000]
[37879,2.37,2.6,2.35,2.38,2.38,15500]
[37886,2.38,2.6,2.35,2.44,2.44,14300]
[37893,2.44,3,2.2999999999999998,2.8,2.8,135200]
[37900,3.1,3.41,2.85,3.19,3.19,159900]
[37907,3.2,3.41,3,3.12,3.12,69200]
[37914,3.2,3.25,2.76,3.03,3.03,53600]
[37921,3.15,3.15,2.91,3.06,3.06,49800]
[37928,3.1,3.1,2.75,2.81,2.81,55900]
[37935,2.81,3.1,2.8,3.09,3.09,27300]
[37942,3.09,3.09,2.81,3,3,16400]
[37949,2.92,3,2.65,2.98,2.98,29200]
[37956,2.94,2.95,2.44,2.6,2.6,133000]
[37963,2.61,2.7,2.4500000000000002,2.6,2.6,47800]
[37970,2.7,2.75,2.4500000000000002,2.7,2.7,58100]
[37977,2.66,2.7,2.62,2.7,2.7,13200]
[37984,2.62,2.68,2.5,2.54,2.54,31500]
[37991,2.65,2.95,2.5099999999999998,2.64,2.64,72900]
[37998,2.6,3,2.56,2.67,2.67,49300]
[38005,2.67,2.8,2.62,2.79,2.79,19300]
[38012,2.79,3,2.75,2.84,2.84,63600]
[38019,2.9,2.99,2.5499999999999998,2.87,2.87,95100]
[38026,2.62,3,2.62,2.75,2.75,50800]
[38033,2.66,2.75,2.66,2.66,2.66,31700]
[38040,2.66,2.73,2.5,2.6,2.6,57400]
[38047,2.5499999999999998,2.79,2.5499999999999998,2.75,2.75,43900]
[38054,2.75,2.8,2.5499999999999998,2.6,2.6,43700]
[38061,2.6,2.69,2.5499999999999998,2.6,2.6,38600]
[38068,2.7,2.7,2.5499999999999998,2.69,2.69,34900]
[38075,2.66,2.7,2.21,2.4,2.4,206500]
[38082,2.35,2.5,2.2000000000000002,2.4,2.4,105800]
[38089,2.4900000000000002,2.4900000000000002,2.21,2.38,2.38,34500]
[38096,2.39,2.5499999999999998,2.23,2.31,2.31,30400]
[38103,2.36,2.37,2.25,2.25,2.25,30300]
[38110,2.2200000000000002,2.74,2.2200000000000002,2.23,2.23,50500]
[38117,2.27,2.3199999999999998,2.2000000000000002,2.27,2.27,23300]
[38124,2.3199999999999998,2.57,2.02,2.21,2.21,230800]
[38131,2.1800000000000002,2.2999999999999998,2.1,2.17,2.17,69500]
[38138,2.1,2.25,2.0099999999999998,2.2200000000000002,2.2200000000000002,187200]
[38145,2.2000000000000002,2.2799999999999998,2.08,2.1800000000000002,2.1800000000000002,82100]
[38152,2.2000000000000002,2.25,2.15,2.1800000000000002,2.1800000000000002,46700]
[38159,2.17,2.25,2.15,2.19,2.19,27000]
[38166,2.16,4.3,2.15,3.65,3.65,646500]
[38173,3.94,4,3.01,3.07,3.07,434800]
[38180,3.06,3.99,3.02,3.41,3.41,150000]
[38187,3.31,3.6,3.25,3.42,3.42,111700]
[38194,3.35,3.44,3.05,3.31,3.31,72700]
[38201,3.27,3.45,2.8,3.03,3.03,61200]
[38208,3.01,3.24,2.91,3.05,3.05,33700]
[38215,3.09,3.22,2.98,3.05,3.05,31800]
[38222,3.01,3.35,3,3.06,3.06,44600]
[38229,3.01,3.2,3,3.04,3.04,41300]
[38236,3.02,3.26,3.01,3.25,3.25,35600]
[38243,3.25,3.26,3.08,3.2,3.2,41600]
[38250,3.19,3.28,3.13,3.21,3.21,29600]
[38257,3.2,3.23,2.98,3.17,3.17,49300]
[38264,3.13,3.17,3.05,3.15,3.15,10700]
[38271,3.11,3.25,3.05,3.24,3.24,47000]
[38278,3.11,3.24,3.05,3.13,3.13,38300]
[38285,3.24,3.3,3.01,3.18,3.18,15800]
[38292,3.15,3.3,3.05,3.27,3.27,83600]
[38299,3.1,3.3,3.1,3.15,3.15,33400]
[38306,3.25,3.25,3.05,3.13,3.13,22500]
[38313,3.1,3.28,3.1,3.23,3.23,25200]
[38320,3.15,3.65,3.15,3.51,3.51,112100]
[38327,3.41,3.55,3.4,3.52,3.52,67200]
[38334,3.4,3.52,3.33,3.44,3.44,93900]
[38341,3.4,3.6,3.34,3.47,3.47,96800]
[38348,3.48,3.75,3.46,3.51,3.51,80600]
[38355,3.7,3.77,3.5,3.5,3.5,37300]
[38362,3.6,3.79,3.5,3.67,3.67,51100]
[38369,3.6,3.62,3.5,3.51,3.51,25500]
[38376,3.4,3.7,3.4,3.55,3.55,32100]
[38383,3.57,3.8,3.53,3.71,3.71,38100]
[38390,3.8,4,3.72,3.98,3.98,40900]
[38397,3.97,4.2,3.05,3.51,3.51,205800]
[38404,3.45,3.95,3.45,3.75,3.75,53700]
[38411,3.74,3.8,3.51,3.7,3.7,21200]
[38418,3.58,3.75,3.51,3.64,3.64,34300]
[38425,3.6,3.7,3.42,3.42,3.42,90100]
[38432,3.42,3.61,3.42,3.48,3.48,51500]
[38439,3.42,3.55,3.42,3.49,3.49,50100]
[38446,3.51,3.6,3.5,3.57,3.57,7100]
[38453,3.51,3.59,3.42,3.5,3.5,21000]
[38460,3.48,3.59,3.45,3.52,3.52,55100]
[38467,3.59,3.75,3.41,3.5,3.5,60200]
[38474,3.5,3.68,3.37,3.37,3.37,25700]
[38481,3.3,3.39,3.25,3.25,3.25,16000]
[38488,3.25,3.34,3.06,3.15,3.15,28300]
[38495,2.93,3.23,2.86,3.06,3.06,36300]
[38502,3.02,3.2,3,3.09,3.09,87200]
[38509,3.18,3.42,3.05,3.25,3.25,48300]
[38516,3.4,3.4,3.11,3.28,3.28,30800]
[38523,3.1,3.5,3.1,3.35,3.35,16400]
[38530,3.35,3.38,3.2,3.23,3.23,11400]
[38537,3.14,3.34,3.1,3.19,3.19,13100]
[38544,3.19,3.32,3.15,3.31,3.31,14200]
[38551,3.32,3.33,3.2,3.29,3.29,8900]
[38558,3.33,3.33,3.11,3.23,3.23,25100]
[38565,3.25,3.26,2.75,3,3,259700]
[38572,2.85,3.15,2.8,3.03,3.03,32300]
[38579,3.1,3.22,2.84,3.16,3.16,78500]
[38586,3.1,3.16,2.95,3,3,31000]
[38593,3.12,3.12,2.86,3,3,50200]
[38600,3,3.08,2.99,3.04,3.04,11800]
[38607,3,3.05,2.86,2.99,2.99,27600]
[38614,2.96,3.33,2.85,3.31,3.31,93000]
[38621,3.3,3.3,3.06,3.22,3.22,19500]
[38628,3.3,3.3,2.99,3.15,3.15,32400]
[38635,3.1,3.12,3,3,3,14700]
[38642,3,3.13,2.99,3.05,3.05,19500]
[38649,3.05,3.13,2.9,2.92,2.92,36200]
[38656,2.97,3.14,2.97,3.03,3.03,29400]
[38663,3,3.09,2.99,3.08,3.08,19300]
[38670,3.1,3.19,2.99,3.14,3.14,46600]
[38677,3.2,3.3,3.14,3.19,3.19,66000]
[38684,3.24,3.35,3.08,3.31,3.31,138500]
[38691,3.22,3.41,3.18,3.28,3.28,41000]
[38698,3.28,3.42,3.14,3.14,3.14,84200]
[38705,3.14,3.3,3.1,3.12,3.12,52100]
[38712,3.1,3.23,3.1,3.17,3.17,23400]
[38719,3.1,3.39,3.1,3.22,3.22,69300]
[38726,3.11,3.42,3.11,3.37,3.37,39800]
[38733,3.35,3.6,3.26,3.47,3.47,142600]
[38740,3.59,3.65,3.26,3.36,3.36,58800]
[38747,3.29,3.57,3.29,3.57,3.57,37400]
[38754,3.47,3.63,3.31,3.4,3.4,48400]
[38761,3.42,3.44,3.27,3.42,3.42,19500]
[38768,3.44,3.44,3.3,3.3,3.3,18900]
[38775,3.37,3.61,3.34,3.47,3.47,74000]
[38782,3.62,3.74,3.4,3.49,3.49,37500]
[38789,3.39,3.52,3.39,3.43,3.43,14300]
[38796,3.49,3.57,3.18,3.4,3.4,75500]
[38803,3.5,3.51,3.25,3.49,3.49,63900]
[38810,3.49,3.6,3.43,3.52,3.52,48400]
[38817,3.51,4,3.5,3.95,3.95,50000]
[38824,3.9,3.98,3.62,3.72,3.72,12600]
[38831,3.91,3.98,3.7,3.8,3.8,17200]
[38838,3.77,3.95,3.61,3.78,3.78,15300]
[38845,3.9,3.95,3.6,3.6,3.6,34500]
[38852,3.73,3.89,3.51,3.69,3.69,11100]
[38859,3.69,3.93,3.69,3.9,3.9,23500]
[38866,3.8,3.94,3.78,3.9,3.9,22500]
[38873,3.9,4,3.8,3.92,3.92,24100]
[38880,3.81,3.97,3.5,3.55,3.55,28300]
[38887,3.6,3.93,3.5,3.82,3.82,10700]
[38894,3.69,3.83,3.68,3.68,3.68,5800]
[38901,3.83,3.85,3.69,3.69,3.69,16900]
[38908,3.69,3.81,3.53,3.6,3.6,29200]
[38915,3.52,3.83,3.39,3.6,3.6,29500]
[38922,3.51,4.18,3.31,3.96,3.96,115800]
[38929,3.95,3.96,3.7,3.77,3.77,46900]
[38936,3.77,3.8,3.63,3.66,3.66,23800]
[38943,3.92,4.0999999999999996,3.75,3.78,3.78,74500]
[38950,3.78,4,3.78,3.85,3.85,17000]
[38957,3.97,4.01,3.8,3.8,3.8,31300]
[38964,3.8,4,3.8,3.86,3.86,26500]
[38971,3.89,4,3.75,3.89,3.89,23400]
[38978,3.9,4.0199999999999996,3.86,3.86,3.86,86300]
[38985,3.94,4,3.76,3.99,3.99,64300]
[38992,3.95,3.95,3.76,3.84,3.84,23200]
[38999,3.76,3.95,3.76,3.79,3.79,24700]
[39006,4,4,3.77,3.91,3.91,29900]
[39013,3.92,4,3.77,3.9,3.9,106300]
[39020,3.86,4.05,3.81,3.97,3.97,53800]
[39027,4.05,4.75,4,4.3499999999999996,4.3499999999999996,162500]
[39034,4.3899999999999997,5,4.3600000000000003,4.8499999999999996,4.8499999999999996,127900]
[39041,4.9000000000000004,4.9000000000000004,4.55,4.74,4.74,48600]
[39048,4.68,5.2,4.6100000000000003,5,5,66900]
[39055,5.04,5.27,4.8,5.0599999999999996,5.0599999999999996,87800]
[39062,5.12,5.25,4.8499999999999996,5.15,5.15,48400]
[39069,5.05,5.31,4.75,5.12,5.12,60500]
[39076,5.24,5.24,5.08,5.2,5.2,37900]
[39083,5.2,5.75,5,5.51,5.51,136500]
[39090,5.52,5.93,5.51,5.89,5.89,114900]
[39097,6,6.47,5.91,6.4,6.4,161800]
[39104,6.74,7.04,6.5,6.89,6.89,295300]
[39111,7.07,7.1,5.59,5.9,5.9,270700]
[39118,5.99,6.35,5.98,6.35,6.35,161000]
[39125,6.4,6.71,6.17,6.48,6.48,88600]
[39132,6.45,6.87,6.13,6.82,6.82,192500]
[39139,6.98,6.98,6.22,6.5,6.5,142600]
[39146,6.4,7.01,6.4,6.6,6.6,91000]
[39153,6.76,6.89,6.66,6.76,6.76,60400]
[39160,6.75,6.89,6.5,6.85,6.85,112200]
[39167,6.91,7.8,6.75,7.24,7.24,429800]
[39174,7.3,7.33,7,7.14,7.14,109200]
[39181,7.25,7.25,6.89,7.05,7.05,124900]
[39188,7.16,7.19,7,7.09,7.09,56500]
[39195,7.02,7.11,6.5,6.8,6.8,137200]
[39202,6.75,6.85,6.37,6.71,6.71,118100]
[39209,6.61,6.99,6.6,6.78,6.78,59400]
[39216,6.92,7.06,6.75,6.93,6.93,70200]
[39223,6.85,7.1,6.17,6.99,6.99,115700]
[39230,7,7.2,6.7,7.11,7.11,59200]
[39237,7.05,7.19,6.7,7.03,7.03,87300]
[39244,7,7.46,6.96,7.34,7.34,93700]
[39251,7.25,8,7.1,7.84,7.84,125800]
[39258,8.02,8.08,7.11,7.96,7.96,64900]
[39265,8.09,8.2100000000000009,7.52,7.82,7.82,43000]
[39272,7.76,7.9,7.22,7.58,7.58,56700]
[39279,7.51,7.83,7.13,7.52,7.52,78000]
[39286,7.47,7.56,6.72,7.12,7.12,117800]
[39293,6.8,7.07,6.5,6.72,6.72,74900]
[39300,6.85,6.85,5.91,6.29,6.29,86100]
[39307,6.3,6.69,5.68,6.14,6.14,84000]
[39314,6.12,6.27,6,6.15,6.15,60600]
[39321,6.2,6.85,6,6.69,6.69,52300]
[39328,6.76,7,6.51,6.95,6.95,35700]
[39335,6.8,6.99,6.57,6.91,6.91,42700]
[39342,6.99,6.99,6.64,6.75,6.75,25200]
[39349,6.83,6.9,6.03,6.27,6.27,140800]
[39356,6.32,6.59,6.16,6.5,6.5,57800]
[39363,6.46,6.69,6.15,6.34,6.34,54800]
[39370,6.35,6.5,5.84,6.44,6.44,74700]
[39377,6.47,7.11,6.47,6.75,6.75,58200]
[39384,6.7,6.79,6.26,6.39,6.39,56400]
[39391,6.4,6.52,6,6.15,6.15,57700]
[39398,6.03,6.95,5.85,6.3,6.3,181000]
[39405,6.37,6.75,6.14,6.59,6.59,53400]
[39412,6.5,6.5,6.05,6.4,6.4,64400]
[39419,6.52,6.52,6.02,6.04,6.04,29300]
[39426,6.1,6.27,6.02,6.12,6.12,23800]
[39433,6.04,6.55,5.96,6.41,6.41,45700]
[39440,6.41,6.75,6.13,6.64,6.64,47900]
[39447,6.45,6.65,5.91,6.1,6.1,38800]
[39454,6.02,6.44,5.9,5.91,5.91,28500]
[39461,5.9,6.23,5.83,5.95,5.95,29400]
[39468,5.82,6,5.74,5.87,5.87,30500]
[39475,5.9,5.96,5.31,5.78,5.78,44300]
[39482,5.75,5.96,4.8600000000000003,5.0999999999999996,5.0999999999999996,59300]
[39489,5.05,5.26,5,5.0999999999999996,5.0999999999999996,53300]
[39496,5.0999999999999996,5.0999999999999996,4.8899999999999997,4.93,4.93,15600]
[39503,5.01,5.19,4.67,5.19,5.19,135500]
[39510,5.0999999999999996,5.12,4.55,4.63,4.63,35400]
[39517,4.58,5.23,4.58,4.8499999999999996,4.8499999999999996,35800]
[39524,4.9000000000000004,5,4,4.3499999999999996,4.3499999999999996,69700]
[39531,4.4000000000000004,4.68,4.37,4.55,4.55,35700]
[39538,4.5,4.8499999999999996,4.32,4.45,4.45,45400]
[39545,4.45,4.63,4.2,4.2699999999999996,4.2699999999999996,65500]
[39552,4.21,4.4000000000000004,4,4.1500000000000004,4.1500000000000004,35000]
[39559,4.09,4.09,3.85,4,4,36200]
[39566,3.92,4.47,3.86,4,4,43300]
[39573,4,4.21,3.9,3.99,3.99,43600]
[39580,3.92,4.13,3.89,4.07,4.07,33300]
[39587,3.93,4.67,3.93,4.3499999999999996,4.3499999999999996,56000]
[39594,4.3499999999999996,4.5199999999999996,4.1900000000000004,4.5,4.5,27800]
[39601,4.5,4.6399999999999997,4.25,4.47,4.47,47900]
[39608,4.3899999999999997,4.59,4.28,4.5,4.5,26000]
[39615,4.66,4.9000000000000004,4.37,4.37,4.37,23300]
[39622,4.68,4.7,4.25,4.4800000000000004,4.4800000000000004,16900]
[39629,4.59,4.79,4.4800000000000004,4.75,4.75,17100]
[39636,4.55,4.8899999999999997,4.4800000000000004,4.51,4.51,41800]
[39643,4.5,4.5,4.22,4.33,4.33,32400]
[39650,4.25,4.41,4.12,4.41,4.41,38300]
[39657,4.43,4.5,4.12,4.18,4.18,132300]
[39664,4.25,4.34,4,4.0199999999999996,4.0199999999999996,46900]
[39671,4,4.42,3.71,4.0199999999999996,4.0199999999999996,61700]
[39678,4.05,4.09,2.78,3.39,3.39,96900]
[39685,3.4,3.9,3.4,3.86,3.86,84200]
[39692,3.43,3.85,3.2,3.26,3.26,53100]
[39699,3.28,3.6,2.86,3.1,3.1,158400]
[39706,3.01,3.72,3,3.15,3.15,78700]
[39713,3.04,3.47,3.01,3.42,3.42,122200]
[39720,3.65,3.8,3.15,3.6,3.6,61400]
[39727,3.56,3.68,2.9,3.23,3.23,136500]
[39734,3.27,3.56,2.75,3.15,3.15,69600]
[39741,3.12,3.15,2.85,3.09,3.09,64300]
[39748,3.05,3.05,2.7,2.79,2.79,67200]
[39755,2.85,2.85,2.5,2.68,2.68,82600]
[39762,2.75,2.75,2.2799999999999998,2.6,2.6,70500]
[39769,2.6,2.6,1.2,1.52,1.52,228700]
[39776,1.6,2.64,1.35,2.0299999999999998,2.0299999999999998,124000]
[39783,2,2.04,1.8,1.99,1.99,27700]
[39790,2.0099999999999998,2.0099999999999998,1.2,1.25,1.25,82300]
[39797,1.44,1.44,1.1499999999999999,1.1499999999999999,1.1499999999999999,154500]
[39804,1.2,1.27,1.1399999999999999,1.1599999999999999,1.1599999999999999,34200]
[39811,1.1499999999999999,1.27,1.1100000000000001,1.18,1.18,86200]
[39818,1.24,1.32,1.2,1.27,1.27,40600]
[39825,1.28,1.3,1.2,1.22,1.22,56900]
[39832,1.21,1.27,1.2,1.25,1.25,27100]
[39839,1.24,1.29,1.1100000000000001,1.25,1.25,48300]
[39846,1.25,1.28,1.1599999999999999,1.23,1.23,33000]
[39853,1.25,1.25,1.17,1.24,1.24,21300]
[39860,1.24,1.24,1.1599999999999999,1.23,1.23,17800]
[39867,1.19,1.24,1.1000000000000001,1.18,1.18,48000]
[39874,1.18,1.19,0.88,0.95,0.95,63300]
[39881,0.88,1.07,0.85,0.92,0.92,52500]
[39888,0.95,1.03,0.95,0.99,0.99,33200]
[39895,1.05,1.1399999999999999,0.9,0.95,0.95,67600]
[39902,0.95,1.2,0.93,1.17,1.17,104700]
[39909,1.2,1.76,1.08,1.63,1.63,118700]
[39916,1.7,1.95,1.49,1.88,1.88,103100]
[39923,1.85,2.2999999999999998,1.85,2.2200000000000002,2.2200000000000002,94600]
[39930,2.13,2.78,2.1,2.46,2.46,70800]
[39937,2.59,2.74,2.3199999999999998,2.4,2.4,112500]
[39944,2.4,2.4900000000000002,2.11,2.11,2.11,56300]
[39951,2.11,2.11,1.59,1.96,1.96,183400]
[39958,2.19,2.2000000000000002,1.99,2,2,62200]
[39965,2.0499999999999998,2.2999999999999998,2.0299999999999998,2.0699999999999998,2.0699999999999998,120300]
[39972,2.04,2.15,2,2.02,2.02,49900]
[39979,2,2.35,2,2.2000000000000002,2.2000000000000002,63900]
[39986,2.2000000000000002,2.2400000000000002,2,2.02,2.02,63500]
[39993,2.0499999999999998,2.12,2.02,2.02,2.02,25500]
[40000,2,2.09,2,2,2,22200]
[40007,1.99,2.04,1.61,1.94,1.94,71100]
[40014,1.87,2,1.86,1.99,1.99,19300]
[40021,1.94,1.99,1.84,1.89,1.89,64500]
[40028,1.88,2,1.88,1.91,1.91,51600]
[40035,1.96,3.75,1.88,3.19,3.19,686200]
[40042,3.06,3.84,2.6,3.27,3.27,570800]
[40049,3.33,3.6,3.15,3.33,3.33,313400]
[40056,3.38,3.41,2.86,3.19,3.19,113900]
[40063,3.15,3.36,3.07,3.36,3.36,92700]
[40070,3.3,3.77,3.22,3.77,3.77,141800]
[40077,3.75,4.2,3.5,3.58,3.58,244800]
[40084,3.6,3.87,3.55,3.6,3.6,77800]
[40091,3.69,3.69,3.1,3.33,3.33,137500]
[40098,3.29,3.42,3.21,3.38,3.38,61200]
[40105,3.32,3.45,3.31,3.45,3.45,33400]
[40112,3.49,3.68,3.3,3.47,3.47,39600]
[40119,3.41,3.6,3.31,3.52,3.52,24500]
[40126,3.52,3.75,3.36,3.73,3.73,33900]
[40133,2.91,3.33,2.72,2.84,2.84,199100]
[40140,2.85,2.94,2.71,2.76,2.76,34200]
[40147,2.77,2.97,2.6,2.8,2.8,61700]
[40154,2.86,2.87,2.52,2.68,2.68,52700]
[40161,2.64,2.64,2.36,2.39,2.39,58700]
[40168,2.46,2.74,2.0299999999999998,2.35,2.35,88300]
[40175,2.4,2.59,2.19,2.4,2.4,114600]
[40182,2.4300000000000002,2.73,2.2599999999999998,2.44,2.44,114000]
[40189,2.52,2.5499999999999998,2.4500000000000002,2.4500000000000002,2.4500000000000002,53300]
[40196,2.4500000000000002,2.5099999999999998,2.4,2.46,2.46,17900]
[40203,2.44,2.5,2.3199999999999998,2.36,2.36,33200]
[40210,2.39,2.44,2.16,2.25,2.25,81600]
[40217,2.25,2.39,2.19,2.2999999999999998,2.2999999999999998,17200]
[40224,2.2799999999999998,2.42,2.19,2.2799999999999998,2.2799999999999998,31300]
[40231,2.23,2.29,2.21,2.23,2.23,26700]
[40238,2.2000000000000002,2.4500000000000002,2.2000000000000002,2.42,2.42,52800]
[40245,2.4300000000000002,2.4500000000000002,2.37,2.38,2.38,52500]
[40252,2.4300000000000002,2.4500000000000002,2.16,2.2599999999999998,2.2599999999999998,77200]
[40259,2.2999999999999998,2.56,2.21,2.4700000000000002,2.4700000000000002,91000]
[40266,2.5099999999999998,2.59,2.31,2.39,2.39,75500]
[40273,2.46,2.65,2.4,2.59,2.59,72500]
[40280,2.59,2.63,2.5,2.56,2.56,74800]
[40287,2.61,2.65,2.4900000000000002,2.59,2.59,75500]
[40294,2.6,2.77,2.4500000000000002,2.5099999999999998,2.5099999999999998,101300]
[40301,2.56,2.73,2.48,2.6,2.6,74600]
[40308,2.4900000000000002,2.76,2.4900000000000002,2.62,2.62,122200]
[40315,2.8,3.58,2.77,3.44,3.44,519200]
[40322,3.45,3.68,3.4,3.67,3.67,105000]
[40329,3.74,3.99,3.74,3.8,3.8,102600]
[40336,3.8,3.99,3.76,3.94,3.94,48300]
[40343,3.98,4.2,3.82,4.2,4.2,117400]
[40350,4.2,5.13,4.13,4.92,4.92,373700]
[40357,4.99,5.15,4.33,4.6399999999999997,4.6399999999999997,324200]
[40364,4.8899999999999997,4.8899999999999997,4.47,4.55,4.55,94700]
[40371,4.5999999999999996,5,4.5999999999999996,5,5,80400]
[40378,5,5.04,4.75,5,5,127000]
[40385,5,5.24,4.6500000000000004,4.8,4.8,294400]
[40392,4.78,5,4.6500000000000004,4.95,4.95,349600]
[40399,5,6.14,4.9000000000000004,5.96,5.96,694400]
[40406,5.75,6.42,5.55,6,6,546900]
[40413,6.19,6.7,6.11,6.5,6.5,615900]
[40420,6.58,7.35,6.48,7.03,7.03,764100]
[40427,7,8.25,7,8.09,8.09,1008100]
[40434,8.1999999999999993,9.94,7.31,8.49,8.49,3605600]
[40441,8.49,8.49,7.32,7.85,7.85,1323900]
[40448,7.8,7.92,6.84,7.02,7.02,756600]
[40455,7,7.38,6.51,6.93,6.93,658200]
[40462,6.95,6.99,6.13,6.14,6.14,531700]
[40469,6.12,7.39,6.01,7.24,7.24,697300]
[40476,7.22,7.29,6.36,6.5,6.5,377000]
[40483,6.34,7.69,6.32,7.38,7.38,543700]
[40490,7.32,7.5,6.79,6.9,6.9,251000]
[40497,7,7.32,6.4,6.75,6.75,449000]
[40504,6.75,7.38,6.65,6.68,6.68,173300]
[40511,6.62,6.75,6.47,6.71,6.71,236200]
[40518,6.73,7.19,6.57,7.14,7.14,234200]
[40525,7.2,8.27,7.1,7.76,7.76,527800]
[40532,7.74,7.83,7.2,7.35,7.35,232200]
[40539,7.38,7.81,7.2,7.39,7.39,212100]
[40546,7.42,7.98,7.22,7.41,7.41,338100]
[40553,7.4,7.48,6.96,7.23,7.23,282900]
[40560,7.25,7.43,7.25,7.26,7.26,221800]
[40567,7.34,7.6,7.22,7.32,7.32,157000]
[40574,7.39,7.96,7.31,7.52,7.52,191800]
[40581,7.58,7.58,7.3,7.42,7.42,176400]
[40588,7.44,8.23,7.4,7.78,7.78,490800]
[40595,7.78,7.98,7.52,7.95,7.95,153100]
[40602,8,8.9499999999999993,7.91,8.57,8.57,390900]
[40609,8.5299999999999994,8.94,7.67,7.88,7.88,389700]
[40616,7.73,8.56,7.66,8.2799999999999994,8.2799999999999994,236300]
[40623,8.3000000000000007,8.5,7.83,8.24,8.24,209100]
[40630,8.2899999999999991,9.59,8.25,8.44,8.44,662900]
[40637,8.42,8.64,8.1,8.5500000000000007,8.5500000000000007,298100]
[40644,8.52,9.1999999999999993,8.52,9.14,9.14,238900]
[40651,9.1199999999999992,9.5,8.66,9.23,9.23,159100]
[40658,9.18,9.49,8.8000000000000007,9.19,9.19,166000]
[40665,9.1999999999999993,9.3000000000000007,8.61,8.9,8.9,117500]
[40672,8.92,9.1300000000000008,8.2899999999999991,8.68,8.68,138000]
[40679,8.6300000000000008,9.8000000000000007,8.6,9.27,9.27,271300]
[40686,9,9.6999999999999993,9,9.43,9.43,117600]
[40693,9.5,9.5,9,9.32,9.32,176100]
[40700,9.39,9.75,9.1199999999999992,9.57,9.57,189400]
[40707,9.58,10.17,9.25,9.3699999999999992,9.3699999999999992,273800]
[40714,9.34,9.5,8.5,8.77,8.77,1659600]
[40721,8.7200000000000006,9.18,8.25,8.7799999999999994,8.7799999999999994,429700]
[40728,8.7200000000000006,8.91,8,8.48,8.48,359500]
[40735,8.43,8.7200000000000006,8.0299999999999994,8.1199999999999992,8.1199999999999992,215700]
[40742,8.1199999999999992,8.6,8,8.4,8.4,203000]
[40749,8.35,8.4700000000000006,7.69,7.79,7.79,206500]
[40756,7.84,7.88,6.05,6.43,6.43,413100]
[40763,6.32,6.35,5.31,5.75,5.75,474900]
[40770,5.8,6.66,5.75,5.85,5.85,390000]
[40777,6.02,6.11,5.7,5.89,5.89,193000]
[40784,5.97,6.31,5.62,5.64,5.64,263900]
[40791,5.53,5.85,5.39,5.57,5.57,230700]
[40798,5.51,5.68,5.41,5.64,5.64,272600]
[40805,5.6,5.74,5.4,5.69,5.69,252300]
[40812,5.73,5.97,5.58,5.61,5.61,127600]
[40819,5.56,6,5.08,5.79,5.79,214100]
[40826,5.87,6.57,5.82,6.56,6.56,163900]
[40833,6.53,6.53,5.69,6.07,6.07,164300]
[40840,6.16,7.09,5.95,7.04,7.04,207600]
[40847,6.93,6.93,5.89,6.49,6.49,106900]
[40854,6.52,6.72,6.01,6.47,6.47,106100]
[40861,6.47,7.22,6.19,6.29,6.29,155400]
[40868,6.22,6.23,5.67,5.67,5.67,83800]
[40875,5.86,6.45,5.79,6.39,6.39,109400]
[40882,6.45,6.6,6.19,6.39,6.39,107400]
[40889,6.32,6.34,5.95,6.32,6.32,136700]
[40896,6.28,6.4,5.9,5.95,5.95,141500]
[40903,5.91,6.07,5.9,6.02,6.02,148900]
[40910,6.12,6.39,5.93,6.19,6.19,177500]
[40917,6.21,6.38,6.01,6.17,6.17,76600]
[40924,5.97,6.43,5.97,6.36,6.36,131700]
[40931,6.3,6.35,6.15,6.25,6.25,135200]
[40938,6.26,6.5,6.15,6.5,6.5,124200]
[40945,6.5,6.5,6.21,6.34,6.34,146000]
[40952,6.43,6.66,6.28,6.53,6.53,112300]
[40959,6.54,6.63,6.25,6.55,6.55,47700]
[40966,6.46,6.64,6.01,6.09,6.09,132600]
[40973,6.07,6.45,5.84,6.17,6.17,140800]
[40980,6.14,6.6,6.05,6.2,6.2,153300]
[40987,6.19,6.74,6,6.62,6.62,238000]
[40994,6.62,7.98,6.4,7.66,7.66,293400]
[41001,7.66,7.68,7.08,7.53,7.53,173200]
[41008,7.41,7.8,7.07,7.26,7.26,206500]
[41015,7.27,7.84,7.2,7.63,7.63,284100]
[41022,7.56,7.9,7.5,7.85,7.85,197800]
[41029,7.88,7.88,7.29,7.38,7.38,151800]
[41036,7.4,7.76,7.19,7.67,7.67,169900]
[41043,7.62,7.82,7.46,7.51,7.51,110800]
[41050,7.49,8.4700000000000006,7.35,8.19,8.19,218300]
[41057,8.2200000000000006,8.26,7.52,7.75,7.75,127500]
[41064,7.77,7.82,7.4,7.5,7.5,141100]
[41071,7.54,7.68,7.03,7.48,7.48,162500]
[41078,7.45,7.75,7.22,7.58,7.58,159100]
[41085,7.57,8.25,7.34,8.18,8.18,166700]
[41092,8.19,8.7100000000000009,7.85,8.2899999999999991,8.2899999999999991,159700]
[41099,8.2799999999999994,8.5500000000000007,8,8.5500000000000007,8.5500000000000007,94400]
[41106,8.5,8.65,8.08,8.4600000000000009,8.4600000000000009,124700]
[41113,8.3800000000000008,8.85,8.07,8.69,8.69,91300]
[41120,8.92,8.92,8.31,8.7200000000000006,8.7200000000000006,134400]
[41127,8.6999999999999993,8.75,7.5,8.11,8.11,113000]
[41134,8.09,8.1199999999999992,7.54,7.99,7.99,110400]
[41141,7.91,8.0500000000000007,7.55,7.88,7.88,91500]
[41148,7.87,8.1,7.75,7.95,7.95,63900]
[41155,7.99,8.09,7.81,8.0500000000000007,8.0500000000000007,59900]
[41162,8.02,8.25,7.86,8.07,8.07,109900]
[41169,7.99,8.24,7.61,8.24,8.24,92400]
[41176,7.93,8.15,7.81,7.85,7.85,81400]
[41183,7.9,7.97,7.62,7.93,7.93,71900]
[41190,7.95,7.99,7.53,7.84,7.84,50400]
[41197,7.85,8,7.56,7.59,7.59,48000]
[41204,7.65,7.79,7.4,7.52,7.52,39100]
[41211,7.5,7.7,7.4,7.42,7.42,60000]
[41218,7.44,7.56,6.05,6.3,6.3,171000]
[41225,6.3,6.97,5.62,6.16,6.16,170900]
[41232,6.24,6.38,5.87,6.31,6.31,73800]
[41239,6.31,6.53,6.14,6.38,6.38,53000]
[41246,6.41,6.5,6.03,6.26,6.26,90500]
[41253,6.28,6.79,6.11,6.49,6.49,89200]
[41260,6.46,6.65,6.29,6.36,6.36,149700]
[41267,6.37,6.55,6.15,6.19,6.19,92400]
[41274,6.2,7.33,6.15,6.82,6.82,119400]
[41281,6.8,7.27,6.54,6.94,6.94,87700]
[41288,6.97,7.26,6.65,6.74,6.74,121000]
[41295,6.69,6.71,6.26,6.39,6.39,78500]
[41302,6.38,7.14,6.33,6.96,6.96,88600]
[41309,6.78,6.94,6.59,6.71,6.71,83700]
[41316,6.7,6.9,6.58,6.83,6.83,73500]
[41323,6.85,6.88,6.52,6.67,6.67,62900]
[41330,6.7,6.8,6.52,6.71,6.71,88800]
[41337,6.77,6.88,6.55,6.71,6.71,65400]
[41344,6.7,7.49,6.7,7.31,7.31,223100]
[41351,7.5,7.55,7.25,7.49,7.49,148500]
[41358,7.56,7.6,7.29,7.44,7.44,91000]
[41365,7.4,7.59,7.25,7.43,7.43,104900]
[41372,7.51,7.75,7.4,7.67,7.67,93800]
[41379,7.69,7.75,7.13,7.72,7.72,144500]
[41386,7.81,7.9,7.46,7.51,7.51,111600]
[41393,7.51,7.8,7.19,7.73,7.73,154200]
[41400,7.77,8,7.25,7.56,7.56,277800]
[41407,7.59,7.91,7.5,7.66,7.66,147900]
[41414,7.65,7.79,7.5,7.6,7.6,100000]
[41421,7.74,7.92,7.4,7.58,7.58,116600]
[41428,7.62,7.75,7.45,7.5,7.5,118400]
[41435,7.55,7.7,7.44,7.63,7.63,98600]
[41442,7.72,8.0500000000000007,7.56,7.9,7.9,178500]
[41449,7.73,8.2899999999999991,7.56,8.24,8.24,214500]
[41456,8.24,8.75,8.16,8.75,8.75,91300]
[41463,8.77,10,8.68,9.9499999999999993,9.9499999999999993,629800]
[41470,10,10,9.33,9.41,9.41,442900]
[41477,9.2899999999999991,9.6300000000000008,8.75,8.9700000000000006,8.9700000000000006,213000]
[41484,8.92,9.75,8.58,9.52,9.52,165000]
[41491,9.35,10,9.25,9.93,9.93,241500]
[41498,9.8000000000000007,10.4,9.8000000000000007,9.98,9.98,273300]
[41505,9.9499999999999993,11.2,9.6300000000000008,11.13,11.13,335000]
[41512,11.01,12.5,10.97,12,12,782400]
[41519,12.27,12.5,12,12.1,12.1,400600]
[41526,12.1,13.63,11.62,13.41,13.41,496100]
[41533,13.64,13.85,13,13.48,13.48,261700]
[41540,13.38,13.94,13.25,13.8,13.8,175700]
[41547,13.64,14,13.05,13.64,13.64,261800]
[41554,13.49,14.11,12.57,13.64,13.64,310800]
[41561,13.6,15.77,13.6,15.29,15.29,343200]
[41568,15.6,18.700001,15.5,17.09,17.09,889400]
[41575,17.209999,18.219999000000001,14.71,14.98,14.98,933300]
[41582,14.99,16.889999,14.3,15.94,15.94,486600]
[41589,16,16.489999999999998,15,15.56,15.56,278600]
[41596,15.72,16.440000999999999,15.45,16.209999,16.209999,266100]
[41603,16.32,18.299999,16.25,17.75,17.75,247900]
[41610,17.829999999999998,18.049999,16.23,16.399999999999999,16.399999999999999,304200]
[41617,16.489999999999998,16.639999,14.17,14.99,14.99,429600]
[41624,15.03,15.97,14.76,15.39,15.39,298800]
[41631,15.49,16.66,15.41,16.139999,16.139999,160800]
[41638,16.190000999999999,16.690000999999999,16.049999,16.530000999999999,16.530000999999999,185100]
[41645,16.709999,17.049999,16.350000000000001,16.940000999999999,16.940000999999999,259300]
[41652,16.899999999999999,17.489999999999998,16.75,16.870000999999998,16.870000999999998,320500]
[41659,16.969999000000001,17.969999000000001,16.790001,17.209999,17.209999,323900]
[41666,17.200001,17.360001,14.75,15.12,15.12,479300]
[41673,15.13,15.4,13.85,14.54,14.54,426100]
[41680,14.64,16,14.14,15.73,15.73,283500]
[41687,15.85,16.239999999999998,15.36,16.02,16.02,159200]
[41694,16.100000000000001,16.860001,15.84,16.329999999999998,16.329999999999998,225600]
[41701,16.25,16.959999,15.6,15.97,15.97,486500]
[41708,15.9,15.9,14.86,15.36,15.36,288900]
[41715,15.44,16,15.36,15.59,15.59,202100]
[41722,15.62,15.82,14.86,14.93,14.93,258200]
[41729,15,15.73,14.68,14.8,14.8,274900]
[41736,14.64,14.97,14.1,14.25,14.25,353600]
[41743,14.37,14.61,13.82,14.5,14.5,221500]
[41750,14.5,15.36,14.3,14.81,14.81,230600]
[41757,14.92,15.32,14.48,14.6,14.6,187000]
[41764,14.52,14.73,11.25,11.68,11.68,765900]
[41771,11.65,12.38,10.82,11.13,11.13,488700]
[41778,11.17,11.55,10.35,11.48,11.48,509700]
[41785,11.6,11.69,10.79,11.01,11.01,285400]
[41792,11.05,11.22,10.19,10.38,10.38,498200]
[41799,10.32,10.62,10.07,10.34,10.34,601000]
[41806,10.38,10.9,10.210000000000001,10.86,10.86,423300]
[41813,10.93,11.15,10.64,11.08,11.08,411500]
[41820,11.1,11.92,10.96,11.74,11.74,232200]
[41827,11.75,11.75,11.03,11.17,11.17,236600]
[41834,11.26,11.55,11.01,11.25,11.25,220500]
[41841,11.12,11.75,11.07,11.13,11.13,161200]
[41848,11.18,11.48,10.61,11.43,11.43,206000]
[41855,11.45,12.45,10.64,12.24,12.24,371500]
[41862,12.2,13.42,12.2,13.37,13.37,308000]
[41869,13.48,13.61,12.65,12.89,12.89,191800]
[41876,13.02,13.43,12.74,13.2,13.2,146000]
[41883,13.21,13.31,12.8,12.84,12.84,112900]
[41890,12.87,12.99,12.31,12.65,12.65,131900]
[41897,12.69,13.9,12.28,13.42,13.42,293300]
[41904,13.4,13.54,12.89,13.38,13.38,241500]
[41911,13.3,15.33,13.3,15.06,15.06,748500]
[41918,15.17,16.75,14.51,16.709999,16.709999,856400]
[41925,16.57,17.889999,16.110001,16.719999000000001,16.719999000000001,945500]
[41932,16.700001,17.100000000000001,16.350000000000001,16.889999,16.889999,285100]
[41939,16.84,17.209999,13.85,13.88,13.88,792400]
[41946,13.87,14.74,13.11,13.59,13.59,622200]
[41953,13.56,14.09,13.51,13.81,13.81,373700]
[41960,13.81,14.02,13.54,13.58,13.58,342200]
[41967,13.6,13.84,13.2,13.54,13.54,240200]
[41974,13.55,13.69,12.88,13.4,13.4,317100]
[41981,13.26,13.7,13.05,13.37,13.37,255700]
[41988,13.39,14.48,13.07,14,14,370600]
[41995,14.01,14.23,13.52,13.93,13.93,111100]
[42002,13.8,13.99,12.62,12.85,12.85,220700]
[42009,12.75,12.97,11.48,11.74,11.74,521600]
[42016,11.77,11.96,10.81,11.27,11.27,529000]
[42023,11.43,12.47,11.17,12.15,12.15,241300]
[42030,12.11,12.49,11.76,11.9,11.9,232600]
[42037,11.88,12.98,11.74,12.52,12.52,228800]
[42044,12.34,12.6,11.9,11.94,11.94,341700]
[42051,11.9,12.43,11.9,12.26,12.26,188300]
[42058,12.28,12.85,12.21,12.5,12.5,168300]
[42065,12.55,13.38,12,12.57,12.57,339000]
[42072,12.57,13.45,12.08,13.1,13.1,156500]
[42079,13.22,13.91,12.89,13.48,13.48,272300]
[42086,13.5,13.73,13.1,13.65,13.65,175000]
[42093,13.78,13.78,13.39,13.6,13.6,101100]
[42100,13.58,14.32,13.5,13.74,13.74,202200]
[42107,13.76,13.98,13.25,13.36,13.36,242400]
[42114,13.51,13.89,13.32,13.78,13.78,125500]
[42121,13.8,14.23,13.01,13.03,13.03,203300]
[42128,13.08,13.27,10.58,10.87,10.87,769200]
[42135,10.88,10.88,9.89,10.15,10.15,545100]
[42142,10.16,10.9,10.1,10.66,10.66,281700]
[42149,10.59,10.87,10.34,10.76,10.76,141100]
[42156,10.76,11.11,10.43,11.07,11.07,186500]
[42163,11.01,11.44,11.01,11.42,11.42,153800]
[42170,11.35,11.8,10.95,11.73,11.73,263900]
[42177,11.84,11.96,11.38,11.7,11.7,423800]
[42184,11.46,11.77,10.8,10.81,10.81,210200]
[42191,10.71,10.84,9.9499999999999993,10.69,10.69,263400]
[42198,10.72,11.07,10.56,11.03,11.03,208600]
[42205,11.11,11.25,9.8699999999999992,10.02,10.02,354900]
[42212,9.9600000000000009,10.67,9.86,10.33,10.33,168600]
[42219,10.26,10.97,8.16,8.8699999999999992,8.8699999999999992,624700]
[42226,8.9600000000000009,9.0500000000000007,8.2100000000000009,8.2899999999999991,8.2899999999999991,314400]
[42233,8.3000000000000007,8.4499999999999993,7.25,7.3,7.3,330600]
[42240,7.4,8.26,7,7.97,7.97,426000]
[42247,7.87,8.24,7.56,7.67,7.67,155900]
[42254,7.77,8.27,7.77,8.1199999999999992,8.1199999999999992,123100]
[42261,8.15,8.75,7.98,8.4700000000000006,8.4700000000000006,245700]
[42268,8.5500000000000007,8.66,7.73,8.01,8.01,292600]
[42275,7.99,8.1,7.54,8,8,156700]
[42282,8.0399999999999991,8.1999999999999993,7.75,8.07,8.07,146100]
[42289,8.09,8.09,7.78,7.98,7.98,170300]
[42296,7.99,8.2899999999999991,7.84,8.08,8.08,205900]
[42303,8.1,8.18,7.59,7.66,7.66,264200]
[42310,7.73,7.82,6.81,7.01,7.01,822300]
[42317,7,8.43,6.8,8.11,8.11,451000]
[42324,8.1,8.5,8.09,8.41,8.41,564800]
[42331,8.4,9.35,8.36,9.2200000000000006,9.2200000000000006,335300]
[42338,9.1999999999999993,9.85,9.08,9.26,9.26,420400]
[42345,9.31,9.58,8.6999999999999993,8.77,8.77,231500]
[42352,8.83,9.11,8.56,8.6300000000000008,8.6300000000000008,190100]
[42359,8.64,9.25,8.58,9.16,9.16,148600]
[42366,9.07,9.1999999999999993,8.34,8.3699999999999992,8.3699999999999992,143300]
[42373,8.25,8.34,7.12,7.14,7.14,229300]
[42380,7.21,7.81,6.91,7.07,7.07,297300]
[42387,7.14,8.48,6.8,8.2799999999999994,8.2799999999999994,201100]
[42394,8.1999999999999993,8.6300000000000008,7.88,8.57,8.57,108900]
[42401,8.56,8.59,8,8.02,8.02,116500]
[42408,7.98,8.09,7.51,7.76,7.76,84400]
[42415,8,8.5,7.88,8.19,8.19,100600]
[42422,8.25,8.4600000000000009,7.6,8.24,8.24,81900]
[42429,8.24,9.3800000000000008,8.16,8.8000000000000007,8.8000000000000007,225000]
[42436,8.6999999999999993,8.84,8.1199999999999992,8.39,8.39,177900]
[42443,8.35,8.81,8.1,8.64,8.64,147300]
[42450,8.56,8.93,8.3699999999999992,8.61,8.61,69400]
[42457,8.67,8.76,8.0399999999999991,8.27,8.27,162300]
[42464,8.32,8.5,7.83,7.98,7.98,195800]
[42471,8,8.16,7.63,7.9,7.9,102300]
[42478,7.96,8.42,7.85,8.09,8.09,152100]
[42485,8.15,8.6999999999999993,8.01,8.52,8.52,152900]
[42492,8.52,8.65,7.75,7.9,7.9,183300]
[42499,7.87,8.31,7.64,7.7,7.7,147400]
[42506,7.74,7.91,7.5,7.73,7.73,157900]
[42513,7.73,9.74,7.67,9.67,9.67,648400]
[42520,9.64,10,9.1300000000000008,9.8699999999999992,9.8699999999999992,205900]
[42527,9.8000000000000007,10.75,9.4700000000000006,9.61,9.61,449000]
[42534,9.69,10.199999999999999,9.32,10.02,10.02,353400]
[42541,10.199999999999999,10.38,9.61,9.6300000000000008,9.6300000000000008,368700]
[42548,9.65,11.58,9.4700000000000006,10.99,10.99,446800]
[42555,10.94,11.9,10.43,11.82,11.82,246600]
[42562,11.78,12.97,11.78,12.1,12.1,374600]
[42569,12.17,12.27,11.66,11.96,11.96,181600]
[42576,11.76,12.33,11.54,11.74,11.74,175200]
[42583,11.75,15.27,10.89,15.08,15.08,996000]
[42590,15.01,16.049999,14.43,15.25,15.25,935600]
[42597,15.2,15.21,13.68,14.27,14.27,391600]
[42604,14.27,20.51,14.23,19.899999999999999,19.899999999999999,3017200]
[42611,20.23,22.4,18.719999000000001,20,20,2160300]
[42618,20.27,20.75,18.799999,19.110001,19.110001,1005700]
[42625,19,21,18.77,19.709999,19.709999,1571700]
[42632,19.73,21.18,18.780000999999999,20.27,20.27,1099300]
[42639,20.65,20.83,18.18,18.829999999999998,18.829999999999998,1187700]
[42646,18.84,19.07,17.25,18.139999,18.139999,1494000]
[42653,18.170000000000002,18.989999999999998,17.260000000000002,18.23,18.23,915100]
[42660,17.899999999999999,18.5,17.549999,18,18,630900]
[42667,18.149999999999999,19.399999999999999,15.75,16.049999,16.049999,977200]
[42674,16.100000000000001,16.350000000000001,13.15,13.65,13.65,1004800]
[42681,13.7,17.049999,13.35,16.399999999999999,16.399999999999999,1143500]
[42688,16.649999999999999,16.850000000000001,15,15.75,15.75,654700]
[42695,15.75,16.299999,15.25,15.8,15.8,302700]
[42702,15.7,16.5,14.35,14.75,14.75,720800]
[42709,14.75,16.899999999999999,14.7,16.649999999999999,16.649999999999999,530500]
[42716,16.649999999999999,17.73,15.6,17.600000000000001,17.600000000000001,745000]
[42723,17.700001,18.700001,16.049999,17.100000000000001,17.100000000000001,906500]
[42730,17.450001,17.700001,16.75,16.899999999999999,16.899999999999999,321700]
[42737,17.100000000000001,17.399999999999999,16.5,16.75,16.75,426500]
[42744,16.700001,16.75,13.9,15.5,15.5,890500]
[42751,15.45,15.85,14.85,15.45,15.45,420200]
[42758,15.45,16.02,15.1,15.25,15.25,413100]
[42765,15.15,15.9,14.6,15.45,15.45,423300]
[42772,15.35,16.399999999999999,15.22,15.75,15.75,406700]
[42779,15.85,16.5,15.5,15.85,15.85,423300]
[42786,16,16,15,15.3,15.3,381300]
[42793,15.2,15.35,14.3,14.8,14.8,656300]
[42800,14.7,14.7,13.2,13.55,13.55,547600]
[42807,13.5,15.1,13.15,14.65,14.65,949000]
[42814,14.6,14.6,12.35,13.1,13.1,915500]
[42821,12.9,13.55,12.82,13.35,13.35,536400]
[42828,13.4,13.55,12.95,13.1,13.1,619300]
[42835,13.1,13.2,12.5,12.6,12.6,402500]
[42842,12.65,13.1,12,12.5,12.5,574700]
[42849,12.75,13.8,12.55,13.6,13.6,672100]
[42856,13.65,17.25,13.35,16.850000000000001,16.850000000000001,1488700]
[42863,16.799999,17,15.85,16.100000000000001,16.100000000000001,838300]
[42870,16.200001,16.700001,15.6,15.95,15.95,449100]
[42877,16.049999,17.100000000000001,15.8,16.850000000000001,16.850000000000001,579200]
[42884,16.75,17.700001,16.399999999999999,17.350000000000001,17.350000000000001,531700]
[42891,17.399999999999999,17.450001,16.399999999999999,16.850000000000001,16.850000000000001,544500]
[42898,16.899999999999999,17.200001,16.5,16.649999999999999,16.649999999999999,337400]
[42905,16.700001,17.299999,16.5,16.549999,16.549999,686300]
[42912,16.600000000000001,17.950001,16.600000000000001,16.850000000000001,16.850000000000001,616200]
[42919,17,17.799999,17,17.200001,17.200001,455000]
[42926,17.149999999999999,17.700001,16.5,17.549999,17.549999,327800]
[42933,17.5,18.5,17.379999000000002,18.450001,18.450001,809500]
[42940,18.450001,18.899999999999999,18,18.600000000000001,18.600000000000001,700700]
[42947,18.549999,18.549999,16.549999,17.75,17.75,995900]
[42954,17.700001,18.649999999999999,17.649999999999999,18.450001,18.450001,657500]
[42961,18.549999,19.200001,18.100000000000001,18.649999999999999,18.649999999999999,670900]
[42968,18.75,18.899999999999999,17.899999999999999,17.950001,17.950001,414400]
[42975,18.049999,18.049999,17,17.700001,17.700001,626200]
[42982,17.700001,17.950001,17.049999,17.200001,17.200001,422600]
[42989,17.350000000000001,17.700001,17.049999,17.299999,17.299999,421400]
[42996,17.25,17.600000000000001,16.719999000000001,17.350000000000001,17.350000000000001,384700]
[43003,17.399999999999999,18,17,17.549999,17.549999,388400]
[43010,17.5,18.950001,17.5,18.200001,18.200001,358600]
[43017,18.200001,18.899999999999999,17.850000000000001,18.799999,18.799999,269400]
[43024,18.75,19.149999999999999,17.899999999999999,18,18,238600]
[43031,18,18.600000000000001,17.350000000000001,17.450001,17.450001,227900]
[43038,17.299999,18.450001,17.010000000000002,17.5,17.5,285800]
[43045,17.399999999999999,20,16.700001,19.700001,19.700001,635000]
[43052,19.700001,19.75,18.899999999999999,19.700001,19.700001,306400]
[43059,19.700001,19.700001,19.299999,19.450001,19.450001,217200]
[43066,19.450001,20.100000000000001,18.850000000000001,19.600000000000001,19.600000000000001,553900]
[43073,19.799999,19.799999,18.200001,18.299999,18.299999,233100]
[43080,18.399999999999999,19.649999999999999,18.299999,19.200001,19.200001,360200]
[43087,19.399999999999999,19.649999999999999,18.600000000000001,18.75,18.75,306200]
[43094,18.799999,19.600000000000001,18.5,19.200001,19.200001,169300]
[43101,19.200001,19.450001,18.75,19.200001,19.200001,198400]
[43108,19.200001,19.799999,18.969999000000001,19.549999,19.549999,204700]
[43115,19.799999,19.799999,19.110001,19.5,19.5,298000]
[43122,19.350000000000001,20.100000000000001,19.200001,19.899999999999999,19.899999999999999,726800]
[43129,19.899999999999999,20,18.850000000000001,19.700001,19.700001,432300]
[43136,19.649999999999999,19.75,17.700001,18.200001,18.200001,487500]

{"sheet":"WVVI Stock Price","index":270,"n_rows":1223,"n_cols":7,"rows_kept":1223,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[34589,5,5,5,5,5,0]
[34596,5,6,5,5.5,5.5,13300]
[34603,5.5,5.75,5,5.75,5.75,4300]
[34610,5,5.5,5,5,5,3000]
[34617,5.5,5.5,5,5.5,5.5,4300]
[34624,5.5,5.75,5,5,5,5900]
[34631,5.75,5.75,5,5.75,5.75,5900]
[34638,5,5.75,5,5,5,6100]
[34645,5.75,5.75,5,5.75,5.75,2000]
[34652,5.5,5.5,5,5.5,5.5,6700]
[34659,5,5.5,5,5,5,2400]
[34666,5,5.25,5,5.25,5.25,2300]
[34673,5,5.25,5,5,5,3900]
[34680,5,5,4.25,5,5,6300]
[34687,5,5,4.25,4.25,4.25,3400]
[34694,4.25,5,4.25,5,5,5700]
[34701,5,5,5,5,5,0]
[34708,5,5,4.75,4.75,4.75,1800]
[34715,4.75,4.75,4.25,4.25,4.25,5900]
[34722,4.75,4.75,3.9375,4.5,4.5,5900]
[34729,4.5,4.5,4.25,4.5,4.5,900]
[34736,4,4.5,3.5,4.5,4.5,2700]
[34743,3.5,4.5,3.5,4.5,4.5,1900]
[34750,4.5,4.5,3.5,3.5,3.5,1600]
[34757,4.5,4.5,3.5,4,4,7600]
[34764,3.5,4,3.5,3.5,3.5,8200]
[34771,4.25,4.25,3.5,4,4,2400]
[34778,4,4.25,3.5,3.5,3.5,700]
[34785,3.25,4.25,3.25,4.125,4.125,1100]
[34792,4,4.25,3.5,4.25,4.25,1500]
[34799,4.125,4.125,3.25,4.125,4.125,1600]
[34806,4.125,4.125,3.25,3.875,3.875,2900]
[34813,3,3.875,3,3.875,3.875,1200]
[34820,3.875,3.875,3.5,3.5,3.5,1200]
[34827,3.875,4,3.875,4,4,1600]
[34834,4.125,4.125,4.125,4.125,4.125,400]
[34841,4.125,4.125,3.5,3.5,3.5,2600]
[34848,3.5,4.125,3.5,3.625,3.625,4400]
[34855,3.625,4.25,3.625,4.25,4.25,4300]
[34862,4.25,4.5,3.625,4.5,4.5,6600]
[34869,3.75,4.625,3.75,4.25,4.25,7600]
[34876,3.75,4.625,3.625,4.625,4.625,1200]
[34883,4.625,4.625,3.625,3.625,3.625,4800]
[34890,3.625,4.5,3.625,3.625,3.625,3200]
[34897,4.5,4.5,3.625,4.375,4.375,4700]
[34904,3.375,4.25,3.375,4,4,4600]
[34911,4,4,3.25,4,4,1600]
[34918,3.25,4,3.25,4,4,400]
[34925,4,4,2.5,3,3,8700]
[34932,3,4.25,2.375,3.75,3.75,14700]
[34939,3.75,4.25,3.75,4.25,4.25,2200]
[34946,4.25,4.5,3.75,4,4,6900]
[34953,4,4.25,3.5,4.25,4.25,9400]
[34960,4.25,4.25,3.5,3.5,3.5,7000]
[34967,3.5,4,3.5,4,4,1200]
[34974,4,4,3.25,3.25,3.25,600]
[34981,3.25,3.5,3.25,3.375,3.375,3100]
[34988,4,4,3.25,3.75,3.75,1800]
[34995,3.75,3.75,3,3,3,2600]
[35002,3.125,3.25,2.625,3.25,3.25,7300]
[35009,3.25,3.25,3.25,3.25,3.25,200]
[35016,3.25,3.5,2.75,2.875,2.875,3900]
[35023,3,4,3,3.25,3.25,4200]
[35030,4,4,3.25,3.5,3.5,600]
[35037,3.5,4,3.25,3.5,3.5,4200]
[35044,3.5,4,3.25,3.25,3.25,2000]
[35051,3.25,4,3.25,4,4,2500]
[35058,4,4,2.75,2.75,2.75,2700]
[35065,3.75,3.75,3,3,3,1800]
[35072,3,3.75,3,3.75,3.75,500]
[35079,3,3.75,3,3,3,3000]
[35086,3,3.5,3,3.5,3.5,7600]
[35093,3.5,3.5,3,3.25,3.25,4200]
[35100,3.25,3.25,2.75,2.75,2.75,3300]
[35107,3.25,3.25,3,3,3,800]
[35114,3.25,3.5,2.75,3.5,3.5,2700]
[35121,3,3.5,2.75,2.75,2.75,3500]
[35128,2.75,3.5,2.75,2.75,2.75,300]
[35135,2.75,3.5,2.75,3,3,2400]
[35142,3,3.5,2.75,3,3,4000]
[35149,3,3.5,2.75,3.125,3.125,1000]
[35156,3.125,3.125,2.75,3.125,3.125,2800]
[35163,3.125,3.125,2.7656200000000002,3,3,2600]
[35170,3,3,3,3,3,2300]
[35177,3,3,3,3,3,800]
[35184,2.75,3.5,2.75,3.5,3.5,6300]
[35191,2.75,3.5,2.75,3.5,3.5,1200]
[35198,3.5,3.5,2.75,2.875,2.875,7500]
[35205,2.875,2.875,2.75,2.75,2.75,1300]
[35212,2.75,2.75,2.75,2.75,2.75,1100]
[35219,2.875,3.625,2.75,3,3,9000]
[35226,3,3.625,2.75,3,3,10300]
[35233,3,3.25,2.75,2.75,2.75,6100]
[35240,2.75,3.125,2.625,3,3,2000]
[35247,3,3.5,2.625,2.75,2.75,3600]
[35254,3,3.5,2.75,2.75,2.75,9800]
[35261,2.9375,3,2.5,2.5,2.5,4300]
[35268,2.5,3,2.5,3,3,3900]
[35275,3,3,2.75,3,3,4600]
[35282,3,3,2,2.75,2.75,5400]
[35289,2.75,2.75,2.25,2.375,2.375,4700]
[35296,2.375,2.75,2.375,2.375,2.375,4500]
[35303,2.375,3.125,2.375,3.125,3.125,1300]
[35310,3.125,3.125,2.5,3.125,3.125,3800]
[35317,2.5,3.125,2.5,2.9375,2.9375,5900]
[35324,2.9375,3.25,2.5,2.625,2.625,8400]
[35331,3.25,3.375,2.625,3,3,10200]
[35338,2.625,3.5,2.625,2.625,2.625,4400]
[35345,2.625,3.5,2.625,3.5,3.5,3600]
[35352,3.5,3.5,2.625,3,3,15600]
[35359,3.25,3.25,2.75,2.75,2.75,5500]
[35366,3.25,3.25,2.5,2.5,2.5,6900]
[35373,2.5,3.5,2.5,3.5,3.5,3800]
[35380,3.5,3.5,2.75,3,3,5900]
[35387,3.5,3.5,2.75,3,3,9000]
[35394,2.75,3.5,2.75,3,3,3600]
[35401,2.75,3,2.75,3,3,3300]
[35408,3,3.5,2.75,3.25,3.25,24700]
[35415,3.25,3.25,2.75,2.75,2.75,7300]
[35422,2.875,3.5,2.75,3.25,3.25,4500]
[35429,3.5,3.5,2.75,2.75,2.75,5100]
[35436,3,3.25,2.75,3.25,3.25,4900]
[35443,2.75,3.25,2.75,3,3,6200]
[35450,2.625,3.5,2.625,3.5,3.5,20400]
[35457,3.5,3.625,2.875,2.875,2.875,16500]
[35464,3.5,3.5,3.25,3.5,3.5,3800]
[35471,3.5,3.5,3,3.09375,3.09375,5200]
[35478,3.09375,3.5,2.875,3.5,3.5,2600]
[35485,3.5,3.625,3.25,3.625,3.625,3200]
[35492,3,3.25,2.6718799999999998,3.25,3.25,35500]
[35499,2.625,3.25,2.625,3.25,3.25,7500]
[35506,2.4375,3.25,2.25,3.25,3.25,7200]
[35513,3.25,3.25,2.75,2.75,2.75,2800]
[35520,2.75,3.5,2.75,2.75,2.75,6500]
[35527,2.875,3.5,2.75,2.75,2.75,6400]
[35534,3.5,3.5,2.75,2.75,2.75,2800]
[35541,2.75,3.25,2.75,3,3,5000]
[35548,3,3,2,2.75,2.75,98000]
[35555,2.75,3.25,2.375,2.75,2.75,54400]
[35562,3.25,3.25,2.625,3.1875,3.1875,2400]
[35569,3.1875,3.1875,2.625,2.625,2.625,1100]
[35576,2.625,2.625,2.625,2.625,2.625,2000]
[35583,2.625,3.1875,2.625,2.75,2.75,3400]
[35590,2.75,3.25,2.75,2.8125,2.8125,3700]
[35597,2.8125,3,2.75,2.875,2.875,1200]
[35604,2.875,3.09375,2.75,2.75,2.75,400]
[35611,2.75,3.25,2.75,2.75,2.75,3400]
[35618,2.75,3.0625,2.75,2.8125,2.8125,2600]
[35625,2.875,3,2.625,2.875,2.875,7500]
[35632,2.875,2.875,2.5,2.5,2.5,1400]
[35639,2.5,3.125,2.375,2.375,2.375,6200]
[35646,2.5,2.875,2.375,2.625,2.625,12800]
[35653,2.75,2.75,2.25,2.25,2.25,10500]
[35660,2.5,2.625,2,2.5,2.5,12300]
[35667,2.4375,2.625,2.25,2.625,2.625,6300]
[35674,2.625,2.625,2.25,2.375,2.375,2000]
[35681,2.375,2.625,2.25,2.25,2.25,4400]
[35688,2.25,2.5,2,2.21875,2.21875,22900]
[35695,2,2.25,1.75,1.75,1.75,25100]
[35702,1.9375,2.25,1.875,2.125,2.125,17200]
[35709,2,2.125,1.875,2.125,2.125,5000]
[35716,1.875,2,1.875,1.875,1.875,10600]
[35723,1.875,1.875,1.625,1.75,1.75,16400]
[35730,1.5,1.875,1.5,1.625,1.625,23400]
[35737,1.625,2,1.5,1.75,1.75,8100]
[35744,1.75,2,1.75,1.75,1.75,4500]
[35751,1.75,1.85938,1.625,1.75,1.75,2600]
[35758,1.75,1.875,1.625,1.875,1.875,9400]
[35765,1.875,1.875,1.625,1.8125,1.8125,16100]
[35772,1.625,1.8125,1.3125,1.5,1.5,14400]
[35779,1.3125,1.4375,1.1875,1.4375,1.4375,106200]
[35786,1.375,1.5,1.375,1.5,1.5,10400]
[35793,1.25,1.5,1.25,1.4375,1.4375,10800]
[35800,1.625,1.625,1.4375,1.4375,1.4375,3100]
[35807,1.5,1.625,1.5,1.5,1.5,6500]
[35814,1.5,1.625,1.26562,1.375,1.375,103200]
[35821,1.5625,1.625,1.4375,1.5,1.5,8500]
[35828,1.5,1.875,1.5,1.875,1.875,4700]
[35835,1.875,1.9375,1.75,1.875,1.875,13600]
[35842,1.875,1.875,1.875,1.875,1.875,2200]
[35849,1.875,2,1.8125,1.875,1.875,33700]
[35856,1.9375,1.9375,1.625,1.875,1.875,7000]
[35863,1.875,1.875,1.625,1.75,1.75,14000]
[35870,1.75,1.75,1.5625,1.6875,1.6875,24100]
[35877,1.6875,1.875,1.625,1.875,1.875,36500]
[35884,1.65625,1.8125,1.625,1.625,1.625,11300]
[35891,1.625,1.8125,1.625,1.8125,1.8125,3100]
[35898,1.875,1.875,1.5625,1.625,1.625,9400]
[35905,1.75,1.875,1.75,1.875,1.875,13200]
[35912,1.875,2,1.625,1.875,1.875,50400]
[35919,2,2.1875,1.8125,2.125,2.125,96100]
[35926,2,3.625,2,3.1875,3.1875,129700]
[35933,3.375,3.375,2.75,3,3,113300]
[35940,3.125,3.125,2.75,3,3,21000]
[35947,2.75,2.875,2.25,2.5,2.5,17400]
[35954,2.5,2.625,2,2.5,2.5,23300]
[35961,2.25,2.75,2.25,2.5,2.5,21300]
[35968,2.5,2.75,2.375,2.625,2.625,35100]
[35975,2.75,2.75,2.5,2.75,2.75,16300]
[35982,2.84375,2.875,2.5,2.5625,2.5625,2500]
[35989,2.84375,2.875,2.5,2.625,2.625,11000]
[35996,2.5625,2.625,2.5,2.5625,2.5625,7000]
[36003,2.5,2.625,2.375,2.375,2.375,6900]
[36010,1.8125,2.5,1.8125,2.0625,2.0625,9300]
[36017,2.5,2.5,2.0625,2.5,2.5,5000]
[36024,2.375,2.375,2,2,2,20500]
[36031,2.375,2.375,2,2.25,2.25,12200]
[36038,2.375,2.375,1.75,2,2,38200]
[36045,1.75,2.375,1.75,1.875,1.875,14100]
[36052,2.375,2.375,2,2,2,2400]
[36059,2,2.25,1.875,2.25,2.25,1500]
[36066,2.25,2.25,1.875,1.875,1.875,6100]
[36073,1.8125,2,1.5,1.625,1.625,21600]
[36080,1.75,1.96875,1.625,1.75,1.75,20800]
[36087,1.625,2,1.625,1.875,1.875,9200]
[36094,1.875,2.0625,1.5,2.0625,2.0625,32700]
[36101,2.0625,2.25,1.9375,2.0625,2.0625,19700]
[36108,2.0625,2.1875,1.9375,2,2,20700]
[36115,2.1875,2.1875,1.9375,2.125,2.125,34600]
[36122,2.125,2.125,2,2,2,5800]
[36129,2,2.09375,2,2,2,10600]
[36136,2.0625,2.25,1.75,2.125,2.125,20600]
[36143,2.125,2.125,1.9375,2.125,2.125,13800]
[36150,2,2.15625,1.9375,2,2,8100]
[36157,2,2.125,1.78125,1.9375,1.9375,7200]
[36164,2.09375,2.125,1.9375,1.9375,1.9375,4600]
[36171,2.125,2.125,1.6875,1.75,1.75,18900]
[36178,1.9375,1.9375,1.75,1.75,1.75,11200]
[36185,1.6875,1.9375,1.6875,1.6875,1.6875,17800]
[36192,1.75,2,1.75,2,2,6200]
[36199,2,2,1.875,2,2,3200]
[36206,2,2.1875,1.75,2,2,6300]
[36213,2,2.125,1.625,1.9375,1.9375,10900]
[36220,1.875,2,1.75,1.875,1.875,12300]
[36227,1.875,2,1.5,1.9375,1.9375,7000]
[36234,1.9375,1.9375,1.75,1.9375,1.9375,31600]
[36241,2,2,1.6875,1.75,1.75,13200]
[36248,1.6875,1.8125,1.625,1.625,1.625,6800]
[36255,1.9375,1.9375,1.5,1.79688,1.79688,13100]
[36262,1.625,2,1.5,1.875,1.875,44900]
[36269,1.75,1.9375,1.625,1.9375,1.9375,3300]
[36276,1.875,2.125,1.625,1.75,1.75,43600]
[36283,1.75,2,1.75,1.875,1.875,7800]
[36290,1.875,2,1.75,1.875,1.875,5600]
[36297,1.875,2,1.8125,1.9375,1.9375,14600]
[36304,1.8125,1.8125,1.75,1.75,1.75,7300]
[36311,1.875,1.875,1.75,1.78125,1.78125,2700]
[36318,1.78125,2,1.75,2,2,9700]
[36325,1.96875,1.96875,1.75,1.75,1.75,4300]
[36332,1.75,2,1.75,1.875,1.875,6700]
[36339,1.875,1.875,1.6875,1.875,1.875,10500]
[36346,1.875,1.875,1.75,1.75,1.75,2900]
[36353,1.625,1.875,1.625,1.75,1.75,6000]
[36360,1.875,1.875,1.5,1.8125,1.8125,68300]
[36367,1.625,1.875,1.625,1.8125,1.8125,10000]
[36374,1.8125,1.8125,1.65625,1.65625,1.65625,3600]
[36381,1.65625,1.9375,1.5625,1.9375,1.9375,25300]
[36388,1.875,1.875,1.6875,1.875,1.875,900]
[36395,1.6875,1.875,1.6875,1.875,1.875,7400]
[36402,1.875,1.875,1.75,1.75,1.75,500]
[36409,1.875,1.875,1.625,1.75,1.75,5700]
[36416,1.75,2.0625,1.75,2,2,55200]
[36423,2,2.125,1.875,2,2,35500]
[36430,1.8125,2.375,1.8125,2.25,2.25,23200]
[36437,2.25,2.25,2,2.125,2.125,14700]
[36444,2.125,2.125,2,2.0625,2.0625,5600]
[36451,2.125,2.3125,2,2.125,2.125,26700]
[36458,2.03125,2.5,2,2.375,2.375,17800]
[36465,2.4375,2.4375,2.25,2.25,2.25,2300]
[36472,2.46875,2.46875,2.03125,2.25,2.25,15800]
[36479,2.4375,2.5,2.125,2.125,2.125,19500]
[36486,2.25,2.25,2.0625,2.125,2.125,7000]
[36493,2,2.5,2,2.1875,2.1875,12200]
[36500,2.25,2.25,2.1875,2.25,2.25,8500]
[36507,2.1875,2.25,2.125,2.25,2.25,16600]
[36514,2.125,2.125,2.0625,2.0625,2.0625,5400]
[36521,2.0625,2.125,2,2,2,33800]
[36528,2,2.1875,2,2.125,2.125,62300]
[36535,2.0625,2.125,2.0625,2.125,2.125,29600]
[36542,2.15625,2.25,2.0625,2.125,2.125,10500]
[36549,2.125,2.125,1.625,2.03125,2.03125,11800]
[36556,2.03125,2.0625,1.90625,1.90625,1.90625,1400]
[36563,1.8125,2,1.5,1.6875,1.6875,23900]
[36570,2,2,1.6875,2,2,13100]
[36577,1.875,2,1.75,1.75,1.75,3000]
[36584,1.75,1.875,1.75,1.75,1.75,5800]
[36591,1.75,1.875,1.625,1.625,1.625,9900]
[36598,1.625,1.875,1.625,1.875,1.875,7100]
[36605,1.875,1.875,1.53125,1.5625,1.5625,35900]
[36612,1.75,1.75,1.5625,1.5625,1.5625,7900]
[36619,1.8125,1.8125,1.53125,1.625,1.625,9100]
[36626,1.5,1.8125,1.5,1.5,1.5,5100]
[36633,1.5,1.6875,1.5,1.6875,1.6875,1300]
[36640,1.59375,1.6875,1.53125,1.6875,1.6875,4300]
[36647,1.6875,1.6875,1.5,1.5,1.5,21200]
[36654,1.5,1.65625,1.5,1.5,1.5,3800]
[36661,1.65625,1.65625,1.5,1.5,1.5,3600]
[36668,1.65625,2,1.65625,1.75,1.75,7100]
[36675,1.75,2,1.5,2,2,8100]
[36682,1.9375,1.9375,1.625,1.75,1.75,12700]
[36689,1.75,1.82812,1.65625,1.65625,1.65625,500]
[36696,1.65625,1.75,1.5,1.75,1.75,6500]
[36703,1.75,1.75,1.5,1.75,1.75,3400]
[36710,1.75,1.75,1.5,1.625,1.625,3600]
[36717,1.625,1.64062,1.5625,1.625,1.625,11200]
[36724,1.625,1.6875,1.5625,1.5625,1.5625,17500]
[36731,1.5625,1.6875,1.5625,1.6875,1.6875,5600]
[36738,1.5625,1.625,1.5625,1.5625,1.5625,4700]
[36745,1.5625,1.75,1.5625,1.625,1.625,25000]
[36752,1.75,2,1.75,1.875,1.875,102000]
[36759,2,2,1.75,1.875,1.875,19300]
[36766,1.875,1.90625,1.6875,1.90625,1.90625,41600]
[36773,1.90625,1.90625,1.75,1.75,1.75,5100]
[36780,2,2.25,1.8125,2,2,22000]
[36787,1.96875,2.28125,1.96875,2.0625,2.0625,31700]
[36794,2.0625,2.09375,1.75,1.75,1.75,44300]
[36801,1.8125,2.0625,1.75,2,2,13600]
[36808,2,2,1.875,1.875,1.875,7400]
[36815,1.875,1.9375,1.875,1.9375,1.9375,600]
[36822,1.9375,2,1.84375,1.84375,1.84375,1700]
[36829,2,2,1.75,1.875,1.875,6200]
[36836,1.875,1.9375,1.78125,1.875,1.875,7600]
[36843,1.75,1.75,1.5,1.5,1.5,7700]
[36850,1.5625,1.875,1.5625,1.75,1.75,5200]
[36857,1.75,2,1.5,1.5,1.5,22200]
[36864,1.75,1.75,1.5,1.75,1.75,8200]
[36871,1.64062,2,1.625,1.625,1.625,3300]
[36878,1.625,1.9375,1.5,1.5625,1.5625,32700]
[36885,1.5625,1.5625,1.46875,1.46875,1.46875,38400]
[36892,1.625,1.75,1.4375,1.625,1.625,12200]
[36899,1.625,1.625,1.5,1.625,1.625,3700]
[36906,1.59375,1.75,1.59375,1.75,1.75,14400]
[36913,1.75,1.75,1.5,1.5,1.5,1000]
[36920,1.5625,1.75,1.5,1.5625,1.5625,15300]
[36927,1.625,1.75,1.5,1.5,1.5,16400]
[36934,1.5,1.5,1.5,1.5,1.5,600]
[36941,1.54688,1.5625,1.5,1.5625,1.5625,1100]
[36948,1.5,1.5625,1.5,1.5625,1.5625,3300]
[36955,1.5,1.5625,1.5,1.5,1.5,25000]
[36962,1.51562,1.75,1.5,1.5,1.5,4600]
[36969,1.64062,1.64062,1.4375,1.59375,1.59375,8000]
[36976,1.59375,1.59375,1.59375,1.59375,1.59375,400]
[36983,1.59375,1.75,1.5,1.5625,1.5625,6700]
[36990,1.51,1.75,1.49,1.49,1.49,42000]
[36997,1.5,1.7,1.19,1.55,1.55,92900]
[37004,1.55,1.75,1.55,1.55,1.55,1800]
[37011,1.55,1.75,1.55,1.75,1.75,3200]
[37018,2,2.1,1.62,1.98,1.98,23800]
[37025,1.98,1.98,1.86,1.95,1.95,11400]
[37032,1.98,2.04,1.85,2,2,5300]
[37039,2,2.4,1.85,2.12,2.12,19700]
[37046,2.1,2.12,2,2,2,26600]
[37053,2.15,2.15,1.75,2.15,2.15,7500]
[37060,2.2000000000000002,2.2000000000000002,2.02,2.15,2.15,21800]
[37067,2.0299999999999998,2.1800000000000002,2.02,2.0299999999999998,2.0299999999999998,10300]
[37074,2.15,2.25,1.97,2,2,40500]
[37081,2.0099999999999998,2.2000000000000002,2.0099999999999998,2.02,2.02,10100]
[37088,2.21,2.25,1.8,2.2000000000000002,2.2000000000000002,12400]
[37095,2.2000000000000002,2.29,2.0099999999999998,2.1,2.1,3500]
[37102,2.1,2.1,2.0499999999999998,2.1,2.1,7200]
[37109,2.06,2.25,2.06,2.2000000000000002,2.2000000000000002,8000]
[37116,2.2000000000000002,2.25,2.1,2.15,2.15,7200]
[37123,2.11,2.29,2.0499999999999998,2.2000000000000002,2.2000000000000002,6900]
[37130,2.25,2.25,2.25,2.25,2.25,100]
[37137,2.25,2.25,2,2.0499999999999998,2.0499999999999998,900]
[37144,2.0499999999999998,2.0499999999999998,2.0499999999999998,2.0499999999999998,2.0499999999999998,0]
[37151,2.25,2.2999999999999998,2,2,2,16900]
[37158,2.2000000000000002,2.25,1.86,2,2,6100]
[37165,2,2.2999999999999998,2,2.2999999999999998,2.2999999999999998,2900]
[37172,2.2999999999999998,2.2999999999999998,2.25,2.25,2.25,300]
[37179,2.25,2.25,1.75,2.23,2.23,12800]
[37186,2,2,1.85,1.97,1.97,4600]
[37193,1.97,1.97,1.85,1.85,1.85,400]
[37200,2,2,1.61,1.95,1.95,5500]
[37207,1.62,2,1.62,2,2,7100]
[37214,2,2,1.62,1.99,1.99,2300]
[37221,1.86,1.86,1.85,1.85,1.85,2500]
[37228,1.85,1.86,1.75,1.75,1.75,4500]
[37235,1.85,1.85,1.7,1.7,1.7,3400]
[37242,1.7,1.95,1.7,1.94,1.94,1900]
[37249,1.94,1.94,1.7,1.75,1.75,1700]
[37256,1.75,1.75,1.65,1.7,1.7,3700]
[37263,1.65,1.94,1.6,1.85,1.85,5100]
[37270,1.85,1.85,1.6,1.85,1.85,4900]
[37277,1.88,1.88,1.67,1.67,1.67,400]
[37284,1.9,1.9,1.9,1.9,1.9,5100]
[37291,1.75,1.8,1.75,1.8,1.8,3900]
[37298,1.75,1.8,1.61,1.74,1.74,7500]
[37305,1.74,1.74,1.74,1.74,1.74,100]
[37312,1.74,1.74,1.7,1.7,1.7,700]
[37319,1.65,1.65,1.6,1.61,1.61,8400]
[37326,1.61,1.7,1.61,1.7,1.7,1000]
[37333,1.61,1.7,1.51,1.61,1.61,2200]
[37340,1.61,1.74,1.61,1.7,1.7,6500]
[37347,1.61,1.73,1.6,1.73,1.73,2300]
[37354,1.65,1.73,1.1000000000000001,1.5,1.5,15800]
[37361,1.46,1.73,1.46,1.73,1.73,1200]
[37368,1.75,1.79,1.3,1.55,1.55,5700]
[37375,1.79,1.79,1.51,1.6,1.6,7100]
[37382,1.6,1.8,1.49,1.79,1.79,6100]
[37389,1.46,1.84,1.46,1.79,1.79,10300]
[37396,1.79,1.79,1.6,1.7,1.7,2200]
[37403,1.69,1.7,1.62,1.64,1.64,5100]
[37410,1.64,1.75,1.55,1.6,1.6,4500]
[37417,1.6,1.61,1.55,1.55,1.55,4400]
[37424,1.55,1.75,1.55,1.55,1.55,6300]
[37431,1.55,1.73,1.35,1.4,1.4,2000]
[37438,1.45,1.6,1.35,1.35,1.35,6100]
[37445,1.35,1.45,1.25,1.25,1.25,1400]
[37452,1.25,1.56,1.25,1.55,1.55,9200]
[37459,1.5,1.5,1.45,1.5,1.5,2300]
[37466,1.54,1.54,1.36,1.5,1.5,3400]
[37473,1.5,1.55,1.5,1.54,1.54,1400]
[37480,1.54,1.54,1.3,1.3,1.3,13200]
[37487,1.3,1.55,1.25,1.25,1.25,2700]
[37494,1.25,1.45,1.25,1.45,1.45,1600]
[37501,1.46,1.48,1.46,1.47,1.47,500]
[37508,1.47,1.47,1.31,1.31,1.31,1100]
[37515,1.31,1.48,1.31,1.35,1.35,1600]
[37522,1.31,1.31,1.18,1.18,1.18,4100]
[37529,1.18,1.38,1.18,1.37,1.37,1400]
[37536,1.25,1.47,1.24,1.33,1.33,9000]
[37543,1.6,1.77,1.34,1.34,1.34,12900]
[37550,1.35,1.75,1.34,1.34,1.34,4700]
[37557,1.37,1.56,1.28,1.3,1.3,5500]
[37564,1.3,1.37,1.3,1.31,1.31,8100]
[37571,1.31,1.44,1,1.1499999999999999,1.1499999999999999,11100]
[37578,1.28,1.56,1.26,1.56,1.56,7300]
[37585,1.55,1.67,1.37,1.67,1.67,7500]
[37592,1.7,1.75,1.4,1.4,1.4,3800]
[37599,1.63,1.63,1.3,1.5,1.5,25300]
[37606,1.57,1.75,1.5,1.55,1.55,10700]
[37613,1.55,1.55,1.38,1.54,1.54,2300]
[37620,1.54,1.63,1.5,1.5,1.5,8400]
[37627,1.5,1.69,1.3,1.55,1.55,14400]
[37634,1.5,1.69,1.5,1.5,1.5,6500]
[37641,1.49,1.7,1.49,1.6,1.6,700]
[37648,1.65,1.74,1.29,1.31,1.31,4300]
[37655,1.48,1.48,1.32,1.32,1.32,6400]
[37662,1.44,1.71,1.32,1.51,1.51,13400]
[37669,1.55,1.59,1.32,1.42,1.42,9000]
[37676,1.42,1.53,1.42,1.45,1.45,800]
[37683,1.33,1.53,1.3,1.53,1.53,2300]
[37690,1.35,1.6,1.26,1.39,1.39,11500]
[37697,1.39,1.65,1.29,1.42,1.42,12800]
[37704,1.42,1.42,1.35,1.35,1.35,600]
[37711,1.3,1.35,1.26,1.26,1.26,2400]
[37718,1.26,1.42,1.25,1.42,1.42,2900]
[37725,1.42,1.42,1.25,1.41,1.41,2200]
[37732,1.36,1.43,1.1200000000000001,1.26,1.26,17700]
[37739,1.26,1.41,1.1499999999999999,1.18,1.18,2800]
[37746,1.3,1.39,1.27,1.39,1.39,3300]
[37753,1.27,1.4,1.08,1.35,1.35,29700]
[37760,1.38,1.5,1.35,1.35,1.35,6900]
[37767,1.53,1.53,1.35,1.53,1.53,2600]
[37774,1.48,1.49,1.3,1.47,1.47,18500]
[37781,1.48,1.48,1.32,1.48,1.48,8600]
[37788,1.4,1.4,1.3,1.36,1.36,12000]
[37795,1.37,1.37,1.35,1.35,1.35,4100]
[37802,1.43,1.43,1.32,1.43,1.43,2700]
[37809,1.39,1.43,1.38,1.38,1.38,2000]
[37816,1.43,1.49,1.4,1.49,1.49,10100]
[37823,1.45,1.5,1.45,1.45,1.45,8500]
[37830,1.49,1.5,1.37,1.42,1.42,2700]
[37837,1.37,1.47,1.18,1.29,1.29,2800]
[37844,1.39,1.48,1.35,1.36,1.36,5500]
[37851,1.45,1.48,1.35,1.46,1.46,19100]
[37858,1.5,1.67,1.41,1.66,1.66,10800]
[37865,1.67,1.89,1.63,1.65,1.65,15300]
[37872,1.45,1.74,1.45,1.61,1.61,7200]
[37879,1.57,2.0499999999999998,1.57,1.81,1.81,15100]
[37886,1.88,1.95,1.65,1.91,1.91,6700]
[37893,1.91,1.91,1.68,1.76,1.76,3600]
[37900,1.79,1.8,1.64,1.76,1.76,4900]
[37907,1.79,1.85,1.67,1.68,1.68,9100]
[37914,1.68,1.84,1.66,1.7,1.7,13800]
[37921,1.7,1.83,1.7,1.83,1.83,1500]
[37928,1.75,1.99,1.75,1.93,1.93,35100]
[37935,1.92,2.04,1.9,1.96,1.96,12300]
[37942,1.9,2.14,1.85,1.99,1.99,30600]
[37949,2.12,2.12,1.86,2,2,5000]
[37956,1.9,2.06,1.9,2.0499999999999998,2.0499999999999998,19500]
[37963,2.0499999999999998,2.2400000000000002,2.0299999999999998,2.2400000000000002,2.2400000000000002,33300]
[37970,2.2400000000000002,2.2799999999999998,2.14,2.2400000000000002,2.2400000000000002,35500]
[37977,2.25,2.2999999999999998,2.0299999999999998,2.2200000000000002,2.2200000000000002,59600]
[37984,2.2000000000000002,2.2799999999999998,1.98,2.2200000000000002,2.2200000000000002,26000]
[37991,2.2000000000000002,2.2000000000000002,2,2.11,2.11,27500]
[37998,2.2000000000000002,2.2000000000000002,2.13,2.1800000000000002,2.1800000000000002,10700]
[38005,2.19,2.2999999999999998,2.1800000000000002,2.2400000000000002,2.2400000000000002,12700]
[38012,2.09,2.2599999999999998,2.09,2.2000000000000002,2.2000000000000002,88300]
[38019,2.21,2.21,2.02,2.2000000000000002,2.2000000000000002,44000]
[38026,2.2400000000000002,2.4500000000000002,2.11,2.3199999999999998,2.3199999999999998,29400]
[38033,2.36,2.44,2.2999999999999998,2.42,2.42,12200]
[38040,2.4,2.44,2.31,2.4,2.4,8900]
[38047,2.46,2.52,2.21,2.4500000000000002,2.4500000000000002,42600]
[38054,2.4500000000000002,2.46,2.4,2.4300000000000002,2.4300000000000002,8500]
[38061,2.4300000000000002,2.4300000000000002,2.2999999999999998,2.4,2.4,34800]
[38068,2.42,2.42,2,2.38,2.38,24900]
[38075,2.38,2.4,2.2999999999999998,2.4,2.4,14000]
[38082,2.27,2.4700000000000002,2.27,2.38,2.38,8100]
[38089,2.35,2.4700000000000002,2.29,2.29,2.29,11300]
[38096,2.4700000000000002,2.4700000000000002,2.15,2.27,2.27,17600]
[38103,2.2200000000000002,2.3199999999999998,2.17,2.17,2.17,3300]
[38110,2.15,2.2999999999999998,2.15,2.19,2.19,5700]
[38117,2.12,2.4500000000000002,2.09,2.16,2.16,7900]
[38124,2.13,2.4900000000000002,2.0699999999999998,2.39,2.39,33900]
[38131,2.5,2.5,2.29,2.38,2.38,16100]
[38138,2.37,2.4,2.2999999999999998,2.35,2.35,12200]
[38145,2.39,2.4,2.2000000000000002,2.31,2.31,6900]
[38152,2.2999999999999998,2.5,2.2999999999999998,2.48,2.48,9700]
[38159,2.41,2.5,2.35,2.46,2.46,6500]
[38166,2.39,2.54,2.36,2.5,2.5,14400]
[38173,2.39,2.5,2.2999999999999998,2.46,2.46,11800]
[38180,2.36,2.39,2.36,2.36,2.36,5600]
[38187,2.35,2.4500000000000002,2.09,2.29,2.29,10800]
[38194,2.2599999999999998,2.36,2.11,2.2999999999999998,2.2999999999999998,38100]
[38201,2.2599999999999998,2.2599999999999998,2.12,2.12,2.12,7400]
[38208,2.12,2.2400000000000002,1.87,1.99,1.99,18200]
[38215,2,2.2400000000000002,1.99,2.2000000000000002,2.2000000000000002,32300]
[38222,2.19,2.4,1.97,2.12,2.12,50700]
[38229,2.2000000000000002,2.21,1.98,2.21,2.21,52600]
[38236,2.27,2.33,2.14,2.29,2.29,62400]
[38243,2.2799999999999998,2.2799999999999998,1.98,2.1,2.1,64400]
[38250,2.06,2.37,1.94,2.16,2.16,38900]
[38257,2.15,2.2599999999999998,2.15,2.2599999999999998,2.2599999999999998,9600]
[38264,2.27,2.27,2.15,2.27,2.27,6000]
[38271,2.16,2.33,2.11,2.23,2.23,6300]
[38278,2.2599999999999998,2.4300000000000002,2.06,2.4300000000000002,2.4300000000000002,21700]
[38285,2.35,2.5,2.3199999999999998,2.39,2.39,18800]
[38292,2.3199999999999998,3.91,2.3199999999999998,3.2,3.2,189500]
[38299,3.38,3.98,2.75,3.24,3.24,151500]
[38306,3.05,3.45,3.05,3.3,3.3,60700]
[38313,3.3,3.57,3.18,3.2,3.2,58200]
[38320,3.06,3.11,2.58,2.72,2.72,22400]
[38327,2.73,3.02,2.61,2.87,2.87,15700]
[38334,2.97,3.04,2.65,2.86,2.86,64600]
[38341,2.86,3.05,2.85,3.02,3.02,28600]
[38348,2.98,3.15,2.85,2.99,2.99,39900]
[38355,2.98,3.2,2.89,3.16,3.16,12400]
[38362,3.14,3.2,3,3.18,3.18,22100]
[38369,3.19,3.19,3,3.09,3.09,12700]
[38376,2.85,3.19,2.85,2.98,2.98,24100]
[38383,2.98,3.04,2.74,2.94,2.94,15300]
[38390,2.85,3.09,2.85,2.99,2.99,40300]
[38397,3,3.21,3,3.19,3.19,49900]
[38404,3.18,3.2,3.01,3.16,3.16,52800]
[38411,3.16,3.2,3.1,3.1,3.1,23100]
[38418,3.28,3.28,3.08,3.1,3.1,22900]
[38425,3.08,3.19,3.05,3.11,3.11,18100]
[38432,3.15,3.35,3,3.2,3.2,54700]
[38439,3.21,3.45,3.02,3.3,3.3,33800]
[38446,3.45,3.56,3.16,3.28,3.28,57700]
[38453,3.64,3.64,3.11,3.35,3.35,71000]
[38460,3.31,3.6,3.11,3.3,3.3,40900]
[38467,3.35,3.61,3.23,3.43,3.43,31900]
[38474,3.68,3.68,3.3,3.41,3.41,32400]
[38481,3.41,3.41,3.25,3.28,3.28,20400]
[38488,3.37,4.53,3.25,3.95,3.95,211700]
[38495,4.1500000000000004,4.1500000000000004,3.72,4.03,4.03,81600]
[38502,4.1500000000000004,4.1500000000000004,3.36,3.82,3.82,70100]
[38509,3.82,3.95,3.75,3.95,3.95,30500]
[38516,3.95,3.95,3.69,3.93,3.93,12100]
[38523,3.94,3.99,3.64,3.8,3.8,23700]
[38530,3.96,4.0999999999999996,3.87,3.87,3.87,39100]
[38537,3.86,4,3.8,3.94,3.94,8800]
[38544,4,4.0199999999999996,3.71,3.71,3.71,10300]
[38551,3.74,4.08,3.61,3.71,3.71,23100]
[38558,3.8,3.96,3.7,3.8,3.8,20400]
[38565,3.49,3.86,3.49,3.75,3.75,24600]
[38572,3.78,3.88,3.75,3.81,3.81,33900]
[38579,4.25,4.6900000000000004,3.85,4.21,4.21,110900]
[38586,4.6500000000000004,4.6500000000000004,4.1399999999999997,4.1900000000000004,4.1900000000000004,18500]
[38593,4.17,4.21,3.87,4.0599999999999996,4.0599999999999996,32200]
[38600,4,4.1500000000000004,4,4.13,4.13,11200]
[38607,4,4.28,4,4.24,4.24,47600]
[38614,4.58,4.58,4.1100000000000003,4.21,4.21,71100]
[38621,4.5999999999999996,5.46,4.29,5.03,5.03,109500]
[38628,5.03,6.13,4.54,4.95,4.95,164700]
[38635,4.66,5.0199999999999996,4.4400000000000004,4.8,4.8,79100]
[38642,4.8,5.41,4.76,5.01,5.01,72600]
[38649,5,5.49,4.9000000000000004,5.32,5.32,64800]
[38656,5.2,7.25,5.2,6.89,6.89,267800]
[38663,7.1,8.92,6.21,6.44,6.44,589100]
[38670,6.44,7.25,5.26,5.49,5.49,487600]
[38677,5.35,6.04,5.16,5.81,5.81,152800]
[38684,6.26,6.26,5.3,5.91,5.91,171300]
[38691,6.07,6.07,5.47,5.56,5.56,74900]
[38698,5.49,5.77,5.42,5.58,5.58,65700]
[38705,5.5,5.67,4.75,5.05,5.05,105800]
[38712,4.96,5.25,4.74,4.9000000000000004,4.9000000000000004,91400]
[38719,4.88,5.08,4.8,5,5,89800]
[38726,5,6.06,5,5.94,5.94,86500]
[38733,5.68,5.89,5.25,5.69,5.69,31500]
[38740,5.85,7.05,5.55,6.72,6.72,128900]
[38747,6.64,7.25,6.35,6.89,6.89,45400]
[38754,7.15,7.15,6.5,6.87,6.87,39100]
[38761,6.89,7.55,6.62,7.14,7.14,60600]
[38768,7.46,7.46,6.5,6.6,6.6,41900]
[38775,6.9,7.25,6.62,6.88,6.88,29500]
[38782,6.86,7.67,6.24,7.56,7.56,133200]
[38789,7.75,7.75,6.5,6.55,6.55,128500]
[38796,6.55,7,6.51,6.87,6.87,29900]
[38803,6.65,6.93,6.35,6.51,6.51,39800]
[38810,6.5,6.72,6.05,6.57,6.57,63900]
[38817,6.47,6.65,5.79,6.02,6.02,71400]
[38824,5.85,6.64,5.85,6.11,6.11,47400]
[38831,6.12,6.7,6.12,6.51,6.51,44900]
[38838,6.65,7.5,6.51,7.04,7.04,115700]
[38845,7.4,7.5,7.03,7.22,7.22,52100]
[38852,7.1,8.2799999999999994,7.02,7.32,7.32,89000]
[38859,7.32,7.32,6.36,6.96,6.96,45100]
[38866,7.11,7.11,6.65,6.9,6.9,27400]
[38873,7.25,8.25,6.79,7.14,7.14,273700]
[38880,6.98,7.4,6.5,7.31,7.31,132800]
[38887,7,8.2100000000000009,7,8.1999999999999993,8.1999999999999993,159200]
[38894,8.25,9.77,8.2100000000000009,8.75,8.75,443300]
[38901,8.6999999999999993,9.15,7.6,8.16,8.16,322500]
[38908,8.17,8.5,7.01,7.25,7.25,300200]
[38915,7.11,7.47,6.79,7,7,147600]
[38922,7.41,7.75,7.15,7.46,7.46,135800]
[38929,7.85,8,7.27,7.75,7.75,189500]
[38936,7.34,7.83,6.79,6.93,6.93,225100]
[38943,7.25,7.48,6.2,6.87,6.87,210100]
[38950,6.7,6.76,6.21,6.62,6.62,109600]
[38957,6.35,6.84,6.18,6.64,6.64,153600]
[38964,6.5,6.82,6.2,6.55,6.55,115300]
[38971,6.3,6.53,6.19,6.21,6.21,127800]
[38978,6.15,6.26,5.7,5.9,5.9,109500]
[38985,5.72,5.9,5.6,5.71,5.71,46500]
[38992,5.72,6.22,5.65,6.18,6.18,106500]
[38999,6.11,6.64,5.95,6.24,6.24,159600]
[39006,6.48,6.9,6.18,6.9,6.9,87100]
[39013,6.83,7.15,6.3,6.82,6.82,38000]
[39020,6.75,6.93,6.54,6.9,6.9,37000]
[39027,6.9,7.24,6.82,7.14,7.14,58500]
[39034,7.17,7.17,6.25,6.95,6.95,34700]
[39041,6.8,7.13,6.75,7.11,7.11,80300]
[39048,7.03,7.48,7.03,7.38,7.38,69700]
[39055,7.55,7.55,6.9,6.99,6.99,118400]
[39062,6.98,7.12,6.75,6.95,6.95,67700]
[39069,6.96,7.4,6.84,7,7,72400]
[39076,6.9,7,6.81,6.82,6.82,32400]
[39083,6.93,6.93,6.53,6.56,6.56,61800]
[39090,6.56,6.61,6.22,6.45,6.45,126400]
[39097,6.5,6.5,6.3,6.38,6.38,14900]
[39104,6.44,6.7,6.3,6.58,6.58,46200]
[39111,6.7,6.86,6.5,6.75,6.75,45000]
[39118,6.75,7.4,6.53,7.19,7.19,118900]
[39125,7.4,7.4,7.15,7.21,7.21,31700]
[39132,7.27,7.29,7.04,7.18,7.18,22800]
[39139,7.25,7.3,6.8,6.99,6.99,159600]
[39146,6.8,7.17,6.79,6.99,6.99,34200]
[39153,7.04,7.13,6.9,7.01,7.01,27700]
[39160,6.96,7.22,6.87,7.01,7.01,24200]
[39167,6.89,7.09,6.76,6.97,6.97,20700]
[39174,6.92,7.02,6.8,6.99,6.99,51000]
[39181,6.95,7.01,6.8,7,7,25900]
[39188,7.01,7.01,6.85,6.99,6.99,41700]
[39195,6.91,7.01,6.86,6.98,6.98,51600]
[39202,7,7.01,6.86,7,7,60100]
[39209,6.88,7.08,6.88,7,7,37500]
[39216,6.94,7.01,6.94,6.96,6.96,22700]
[39223,6.96,7,6.75,6.94,6.94,27900]
[39230,6.89,7,6.88,7,7,13700]
[39237,6.89,7,6.85,6.94,6.94,21200]
[39244,6.97,7,6.84,6.92,6.92,19300]
[39251,6.93,7,6.81,6.92,6.92,19400]
[39258,6.94,6.99,6.84,6.98,6.98,25700]
[39265,6.81,6.98,6.5,6.91,6.91,24800]
[39272,6.9,6.95,6.78,6.93,6.93,19400]
[39279,6.87,6.95,6.77,6.84,6.84,15900]
[39286,6.79,6.84,6.68,6.7,6.7,146800]
[39293,6.7,6.7,6.6,6.69,6.69,13000]
[39300,6.69,6.84,6.58,6.7,6.7,39600]
[39307,6.7,6.84,6.5,6.81,6.81,16300]
[39314,6.85,6.85,6.56,6.65,6.65,8700]
[39321,6.65,6.74,6.5,6.67,6.67,21200]
[39328,6.59,6.72,6.55,6.68,6.68,14500]
[39335,6.56,6.65,6.5,6.57,6.57,17200]
[39342,6.51,6.69,6.46,6.51,6.51,38300]
[39349,6.45,6.77,5.87,6.77,6.77,95700]
[39356,6.72,6.8,5.84,6.1,6.1,71200]
[39363,6.3,6.35,5.81,6.03,6.03,61200]
[39370,5.91,6.02,5.81,5.9,5.9,34300]
[39377,5.95,6.19,5.81,6.09,6.09,35600]
[39384,6.05,6.09,5.23,5.36,5.36,99000]
[39391,5.08,5.6,5.08,5.4,5.4,67300]
[39398,5.37,6.49,5.2,6.29,6.29,67200]
[39405,6.21,6.5,6,6.29,6.29,17300]
[39412,6.17,6.5,5.79,6.5,6.5,63100]
[39419,6.37,6.45,6,6.29,6.29,24600]
[39426,6.1,6.3,5.95,6.17,6.17,37100]
[39433,6.07,6.2,5.73,5.9,5.9,33500]
[39440,5.8,6.2,5.8,6.2,6.2,19900]
[39447,6.27,6.5,6.06,6.06,6.06,26600]
[39454,6,6.03,5.76,5.86,5.86,20200]
[39461,5.8,5.94,5.61,5.91,5.91,25800]
[39468,5.86,5.9,5.62,5.83,5.83,13900]
[39475,5.8,5.94,5.62,5.93,5.93,8900]
[39482,5.8,5.95,5.75,5.94,5.94,18100]
[39489,5.88,5.95,5.75,5.95,5.95,8700]
[39496,5.93,5.97,5.77,5.93,5.93,4800]
[39503,5.86,6.44,5.66,6.44,6.44,54900]
[39510,6.4,6.59,6.23,6.54,6.54,33500]
[39517,6.6,6.84,6.07,6.8,6.8,63000]
[39524,6.79,6.83,6.53,6.64,6.64,23000]
[39531,6.74,7.5,6.74,7.15,7.15,57900]
[39538,7.29,7.5,7.06,7.41,7.41,55200]
[39545,7.45,7.45,6.76,7.28,7.28,23200]
[39552,7.4,7.41,6.75,6.98,6.98,43600]
[39559,6.95,7.1,6.52,6.74,6.74,28900]
[39566,6.84,7.5,6.77,7.34,7.34,30700]
[39573,7.43,7.5,7.01,7.4,7.4,38800]
[39580,7.33,7.5,7.04,7.4,7.4,21400]
[39587,7.4,7.48,7.01,7.36,7.36,14900]
[39594,7.3,7.3,6.48,6.54,6.54,43200]
[39601,6.5,6.5,5.23,5.3,5.3,197800]
[39608,5.44,5.53,5.26,5.32,5.32,44300]
[39615,5.37,5.55,4.96,5.0199999999999996,5.0199999999999996,31900]
[39622,5,5.15,5,5.15,5.15,21800]
[39629,5.15,5.15,5.0199999999999996,5.14,5.14,6300]
[39636,5.15,5.15,4.45,5.05,5.05,34400]
[39643,5,5.13,4.6500000000000004,5,5,20300]
[39650,5,5.13,4.91,5.12,5.12,5100]
[39657,5.0199999999999996,5.07,5,5.07,5.07,5600]
[39664,5,5.12,5,5.0199999999999996,5.0199999999999996,61600]
[39671,5.01,5.54,4.75,4.75,4.75,40400]
[39678,4.8,4.92,4.7300000000000004,4.78,4.78,6000]
[39685,4.8499999999999996,4.95,4.58,4.8499999999999996,4.8499999999999996,19100]
[39692,4.8499999999999996,5,4.83,4.93,4.93,3300]
[39699,4.8899999999999997,4.97,4.5999999999999996,4.75,4.75,19000]
[39706,4.5999999999999996,4.97,4,4.79,4.79,38000]
[39713,4.67,4.95,4.33,4.68,4.68,20300]
[39720,5,5,4.3,4.99,4.99,13900]
[39727,4.9000000000000004,5.35,3.9,4.95,4.95,81100]
[39734,4.92,5.17,3.96,4.57,4.57,18300]
[39741,4.1500000000000004,4.5999999999999996,3.88,4.5999999999999996,4.5999999999999996,40300]
[39748,4.24,4.96,3.65,4.01,4.01,28900]
[39755,4.13,4.13,3.5,4.0199999999999996,4.0199999999999996,11400]
[39762,3.79,4.03,3.23,3.8,3.8,27200]
[39769,3.52,3.6,1.88,3.21,3.21,124600]
[39776,3.25,3.5,2.66,3.19,3.19,13800]
[39783,3.25,3.4,2.66,3.2,3.2,10500]
[39790,2.82,3.28,2.59,3.25,3.25,9400]
[39797,3.6,3.68,2.56,2.69,2.69,5200]
[39804,2.75,3.23,2.5,2.91,2.91,6700]
[39811,2.5299999999999998,3.15,2.35,3.05,3.05,10400]
[39818,3.48,3.6,2.52,2.7,2.7,17800]
[39825,2.65,2.94,2.56,2.56,2.56,14700]
[39832,2.86,2.86,2.4,2.5099999999999998,2.5099999999999998,5800]
[39839,2.63,2.84,2.39,2.4,2.4,14300]
[39846,2.41,2.5,2.25,2.4900000000000002,2.4900000000000002,18000]
[39853,2.33,2.5299999999999998,2.2000000000000002,2.2400000000000002,2.2400000000000002,26900]
[39860,2.5,2.5,2.1,2.21,2.21,24000]
[39867,2.21,2.31,2.17,2.2999999999999998,2.2999999999999998,3100]
[39874,2.2000000000000002,2.4500000000000002,2.14,2.19,2.19,8400]
[39881,2.15,2.39,2.15,2.36,2.36,5400]
[39888,2.35,2.54,2.11,2.54,2.54,15100]
[39895,2.5499999999999998,2.5499999999999998,2.0299999999999998,2.54,2.54,8600]
[39902,2.31,2.52,2.25,2.52,2.52,6700]
[39909,2.52,2.52,2.5,2.52,2.52,5300]
[39916,2.5499999999999998,3.4,2.5,3.1,3.1,26400]
[39923,3.38,3.38,3,3.3,3.3,4700]
[39930,3.3,3.37,3,3.3,3.3,1100]
[39937,3,3.35,3,3.3,3.3,5200]
[39944,3.1,3.44,3.1,3.3,3.3,13300]
[39951,3.3,4.12,3.3,4.12,4.12,16200]
[39958,4.2,4.2,3.1,3.57,3.57,2900]
[39965,3.65,4,3.25,3.51,3.51,5300]
[39972,3.4,3.94,3.4,3.72,3.72,2600]
[39979,3.72,3.72,3.52,3.6,3.6,1600]
[39986,3.6,3.7,3.3,3.49,3.49,2600]
[39993,2.95,3.69,2.95,3.21,3.21,3200]
[40000,3.15,3.5,2.66,3.5,3.5,7900]
[40007,2.8,3.69,2.8,3,3,4100]
[40014,3.1,3.75,3.01,3.3,3.3,11800]
[40021,3.3,3.5,3.3,3.4,3.4,4700]
[40028,3.44,3.74,3.16,3.16,3.16,12800]
[40035,3.72,3.72,3.3,3.6,3.6,12700]
[40042,3.65,3.99,3.48,3.75,3.75,13000]
[40049,3.76,4,3.25,3.79,3.79,10600]
[40056,4,4,3.5,3.77,3.77,4700]
[40063,3.77,3.77,3.5,3.5,3.5,3600]
[40070,3.55,3.99,3.5,3.89,3.89,12700]
[40077,3.9,4.09,3.9,4,4,9200]
[40084,4,4.1900000000000004,3.8,3.86,3.86,3600]
[40091,4.0199999999999996,4.22,3.85,3.95,3.95,11800]
[40098,4.05,4.0599999999999996,3.75,3.75,3.75,13000]
[40105,3.84,3.85,3.62,3.75,3.75,5200]
[40112,3.69,3.85,3.69,3.7,3.7,2100]
[40119,3.7,3.85,3.58,3.7,3.7,4100]
[40126,3.58,3.69,3.58,3.63,3.63,3500]
[40133,3.68,4,3.55,4,4,39400]
[40140,4.01,4.25,3.59,3.59,3.59,12500]
[40147,3.59,3.85,3.59,3.59,3.59,9700]
[40154,3.61,3.74,3.5,3.63,3.63,14300]
[40161,3.74,3.74,3.07,3.25,3.25,51400]
[40168,3.08,3.49,3.08,3.4,3.4,10300]
[40175,3.5,3.74,3.23,3.5,3.5,7800]
[40182,3.26,3.95,3.26,3.5,3.5,29500]
[40189,3.52,3.89,3.47,3.74,3.74,12200]
[40196,3.75,3.89,3.52,3.81,3.81,2700]
[40203,3.51,3.87,3.5,3.7,3.7,11500]
[40210,3.5,3.69,3.45,3.65,3.65,8900]
[40217,3.51,3.65,3.4,3.4,3.4,9800]
[40224,3.5,3.7,3.4,3.44,3.44,5000]
[40231,3.4,3.7,3.4,3.5,3.5,7900]
[40238,3.49,3.84,3.4,3.79,3.79,6300]
[40245,3.78,3.78,3.5,3.69,3.69,9300]
[40252,3.64,3.69,3.51,3.69,3.69,9700]
[40259,3.53,3.67,3.53,3.61,3.61,20500]
[40266,3.55,3.71,3.53,3.55,3.55,23600]
[40273,3.53,3.64,3.37,3.53,3.53,46300]
[40280,3.63,3.64,3.36,3.45,3.45,16300]
[40287,3.45,3.59,3.4,3.55,3.55,31200]
[40294,3.5,3.63,3.4,3.63,3.63,7700]
[40301,3.63,3.63,3.48,3.59,3.59,16600]
[40308,3.51,3.64,3.48,3.61,3.61,11200]
[40315,3.51,3.55,3.21,3.5,3.5,24500]
[40322,3.25,3.6,3.21,3.42,3.42,17500]
[40329,3.37,3.5,3.2,3.4,3.4,8900]
[40336,3.4,3.6,3.25,3.5,3.5,28200]
[40343,3.55,3.6,3.35,3.6,3.6,19700]
[40350,3.51,3.65,3.37,3.41,3.41,29500]
[40357,3.29,3.7,3.17,3.5,3.5,20600]
[40364,3.47,3.69,3.35,3.6,3.6,4000]
[40371,3.44,3.65,3.3,3.46,3.46,27500]
[40378,3.43,3.68,3.4,3.54,3.54,41300]
[40385,3.47,3.63,3.4,3.5,3.5,36600]
[40392,3.43,3.63,3.41,3.63,3.63,37500]
[40399,3.51,3.56,3.41,3.45,3.45,16900]
[40406,3.41,3.6,3.41,3.53,3.53,20100]
[40413,3.53,3.6,3.41,3.41,3.41,23600]
[40420,3.42,3.6,3.41,3.47,3.47,31500]
[40427,3.42,3.59,3.41,3.43,3.43,14300]
[40434,3.42,3.6,3.42,3.59,3.59,26500]
[40441,3.48,3.59,3.45,3.55,3.55,15900]
[40448,3.51,3.59,3.45,3.57,3.57,16600]
[40455,3.59,3.59,3.45,3.45,3.45,24400]
[40462,3.45,3.58,3.45,3.54,3.54,14800]
[40469,3.49,3.66,3.47,3.55,3.55,246200]
[40476,3.53,3.65,3.51,3.51,3.51,6200]
[40483,3.5,3.92,3.5,3.62,3.62,34300]
[40490,3.54,3.69,3.45,3.45,3.45,25100]
[40497,3.46,3.6,3.45,3.59,3.59,16700]
[40504,3.6,3.6,3.47,3.47,3.47,10200]
[40511,3.49,3.58,3.45,3.45,3.45,11100]
[40518,3.49,3.58,3.45,3.49,3.49,34500]
[40525,3.46,3.54,3.25,3.5,3.5,19700]
[40532,3.46,3.5,3.26,3.32,3.32,19300]
[40539,3.29,3.51,3.28,3.51,3.51,23600]
[40546,3.38,3.49,3.25,3.49,3.49,39200]
[40553,3.4,3.55,3.4,3.4,3.4,35000]
[40560,3.47,3.49,3.35,3.41,3.41,2900]
[40567,3.37,3.5,3.35,3.44,3.44,16900]
[40574,3.41,3.47,3.26,3.4,3.4,24600]
[40581,3.28,3.4,3.27,3.36,3.36,10900]
[40588,3.27,3.45,3.11,3.4,3.4,19600]
[40595,3.36,3.49,3.16,3.39,3.39,15600]
[40602,3.4,3.4,3.25,3.25,3.25,15300]
[40609,3.19,3.29,3.06,3.15,3.15,20600]
[40616,3.11,3.27,3.02,3.18,3.18,7200]
[40623,3.19,3.2,3.05,3.15,3.15,10300]
[40630,3.2,3.21,3.05,3.12,3.12,22200]
[40637,3.12,3.2,3.1,3.15,3.15,7500]
[40644,3.15,3.2,3.03,3.17,3.17,14800]
[40651,3.18,3.2,3.1,3.1,3.1,2200]
[40658,3.19,3.27,3.1,3.18,3.18,17700]
[40665,3.18,3.4,3.11,3.4,3.4,8100]
[40672,3.39,3.4,3.1,3.2,3.2,23500]
[40679,3.2,3.34,3.1,3.14,3.14,21000]
[40686,3.23,3.23,3.05,3.15,3.15,13000]
[40693,3.16,3.16,3.07,3.14,3.14,11300]
[40700,3.19,3.19,3,3.19,3.19,22000]
[40707,3.14,3.34,3.11,3.34,3.34,25200]
[40714,3.32,3.38,3.12,3.22,3.22,8000]
[40721,3.38,3.38,3,3.13,3.13,24000]
[40728,3.21,3.21,3.05,3.09,3.09,4100]
[40735,3.11,3.35,3.05,3.25,3.25,14900]
[40742,3.25,3.7,3.05,3.37,3.37,54100]
[40749,3.35,3.55,3.12,3.2,3.2,18000]
[40756,3.24,3.34,3.11,3.12,3.12,25100]
[40763,3.12,3.26,2.65,2.95,2.95,38600]
[40770,3.05,3.19,2.91,3,3,5600]
[40777,3.19,3.24,2.91,3.09,3.09,24400]
[40784,3.11,3.27,3.03,3.14,3.14,29900]
[40791,3.26,3.27,3.01,3.01,3.01,21800]
[40798,2.95,3.16,2.9,3.15,3.15,53500]
[40805,3.08,3.19,2.99,3,3,13600]
[40812,2.95,3.09,2.83,3.09,3.09,14400]
[40819,3,3,2.85,2.87,2.87,21200]
[40826,2.93,3,2.87,2.9,2.9,2900]
[40833,2.9,3.1,2.86,2.97,2.97,25500]
[40840,3.1,3.1,2.91,3,3,8700]
[40847,3,3.12,2.95,3.12,3.12,4800]
[40854,2.95,3.06,2.85,2.95,2.95,9100]
[40861,2.86,2.97,2.85,2.86,2.86,21800]
[40868,2.89,3.11,2.85,3,3,10600]
[40875,3.01,3.15,3,3.15,3.15,9000]
[40882,3,3.15,3,3.01,3.01,16700]
[40889,3.13,3.24,3,3.02,3.02,10500]
[40896,3.01,3.08,2.88,3,3,21100]
[40903,3,3.08,2.87,3,3,6400]
[40910,3,3.45,3,3.26,3.26,11000]
[40917,3.19,3.32,3.02,3.17,3.17,4400]
[40924,3.14,3.29,3,3.1,3.1,12100]
[40931,3.1,3.2,3.1,3.11,3.11,7600]
[40938,3.28,3.28,3.03,3.1,3.1,22700]
[40945,3.05,3.25,3.05,3.24,3.24,6200]
[40952,3.14,3.24,3.11,3.24,3.24,13000]
[40959,3.23,3.29,3.13,3.18,3.18,6800]
[40966,3.18,3.21,3.11,3.21,3.21,10300]
[40973,3.21,3.24,3.12,3.14,3.14,4700]
[40980,3.14,3.24,3.14,3.15,3.15,2500]
[40987,3.13,3.23,3.12,3.13,3.13,10800]
[40994,3.12,3.25,3.12,3.15,3.15,28000]
[41001,3.3,3.49,3.21,3.4,3.4,48400]
[41008,3.26,3.5,3.21,3.42,3.42,56600]
[41015,3.43,3.5,3.2,3.41,3.41,45500]
[41022,3.49,3.5,3.3,3.45,3.45,46000]
[41029,3.44,3.5,3.23,3.3,3.3,29000]
[41036,3.4,3.5,3.3,3.35,3.35,81000]
[41043,3.45,3.47,3.33,3.39,3.39,31700]
[41050,3.41,3.45,3.35,3.35,3.35,30200]
[41057,3.4,3.5,3.3,3.5,3.5,14200]
[41064,3.41,3.55,3.31,3.46,3.46,144400]
[41071,3.45,3.67,3.4,3.44,3.44,68300]
[41078,3.34,3.55,3.32,3.55,3.55,3400]
[41085,3.54,3.55,3.43,3.52,3.52,4600]
[41092,3.53,3.53,3.33,3.48,3.48,88500]
[41099,3.48,3.55,3.35,3.45,3.45,10100]
[41106,3.45,3.55,3.37,3.45,3.45,20400]
[41113,3.44,3.55,3.42,3.48,3.48,8000]
[41120,3.43,3.55,3.39,3.55,3.55,25300]
[41127,3.55,3.55,3.41,3.53,3.53,31000]
[41134,3.54,3.59,3.52,3.58,3.58,11100]
[41141,3.58,3.64,3.41,3.5,3.5,4600]
[41148,3.46,3.67,3.46,3.63,3.63,29000]
[41155,3.62,4.01,3.56,3.97,3.97,14100]
[41162,3.97,4,3.74,3.83,3.83,8400]
[41169,3.81,4,3.53,3.67,3.67,22100]
[41176,3.71,3.97,3.64,3.92,3.92,25200]
[41183,3.79,3.88,3.51,3.71,3.71,22200]
[41190,3.62,3.68,3.55,3.63,3.63,34300]
[41197,3.56,3.92,3.55,3.88,3.88,9900]
[41204,3.8,3.85,3.6,3.61,3.61,11500]
[41211,3.62,3.83,3.55,3.62,3.62,4800]
[41218,3.62,3.74,3.57,3.57,3.57,11200]
[41225,3.61,3.74,3.55,3.6,3.6,11800]
[41232,3.74,3.74,3.55,3.55,3.55,6000]
[41239,3.74,3.75,3.56,3.65,3.65,13500]
[41246,3.67,3.78,3.6,3.74,3.74,39400]
[41253,3.72,3.78,3.6,3.7,3.7,40100]
[41260,3.7,3.95,3.61,3.95,3.95,105000]
[41267,3.8,3.8,3.66,3.72,3.72,31500]
[41274,3.66,4.25,3.66,4.07,4.07,22600]
[41281,4.08,4.08,3.81,4.05,4.05,12200]
[41288,3.95,4.08,3.95,3.95,3.95,5600]
[41295,4.0599999999999996,4.0999999999999996,3.97,4.01,4.01,6400]
[41302,4.01,4.0999999999999996,3.94,3.96,3.96,8000]
[41309,4.0999999999999996,4.2,3.98,4.1500000000000004,4.1500000000000004,6200]
[41316,4.1500000000000004,4.1900000000000004,4.05,4.1500000000000004,4.1500000000000004,5900]
[41323,4.2,4.25,4.1500000000000004,4.2,4.2,14200]
[41330,4.25,4.25,4.1500000000000004,4.22,4.22,8400]
[41337,4.24,4.5,4.1500000000000004,4.2,4.2,8800]
[41344,4.21,4.5,4.2,4.2699999999999996,4.2699999999999996,11400]
[41351,4.3499999999999996,4.51,4.21,4.45,4.45,19100]
[41358,4.5,4.8,4.4800000000000004,4.5999999999999996,4.5999999999999996,11100]
[41365,4.6500000000000004,4.97,4.3499999999999996,4.59,4.59,16100]
[41372,4.6500000000000004,4.6500000000000004,4.3099999999999996,4.47,4.47,18500]
[41379,4.47,4.8499999999999996,4.1100000000000003,4.2,4.2,17500]
[41386,4.3,4.5199999999999996,4.2,4.3899999999999997,4.3899999999999997,6600]
[41393,4.2699999999999996,4.4400000000000004,4.25,4.3600000000000003,4.3600000000000003,11000]
[41400,4.25,4.41,4.25,4.3899999999999997,4.3899999999999997,4500]
[41407,4.8499999999999996,4.8499999999999996,4.32,4.4400000000000004,4.4400000000000004,13500]
[41414,4.5,4.55,4.37,4.46,4.46,26800]
[41421,4.57,4.59,4.3499999999999996,4.3499999999999996,4.3499999999999996,11100]
[41428,4.4000000000000004,4.4400000000000004,4.2699999999999996,4.29,4.29,11000]
[41435,4.2699999999999996,4.74,4.21,4.74,4.74,17800]
[41442,4.7699999999999996,4.8499999999999996,4.2,4.49,4.49,33400]
[41449,4.47,4.58,4.17,4.47,4.47,10100]
[41456,4.3,4.5199999999999996,4.3,4.4000000000000004,4.4000000000000004,7000]
[41463,4.4000000000000004,4.47,4.24,4.3499999999999996,4.3499999999999996,5700]
[41470,4.29,4.62,4.28,4.5,4.5,26000]
[41477,4.5,4.5999999999999996,4.45,4.5999999999999996,4.5999999999999996,6400]
[41484,4.5999999999999996,4.5999999999999996,4.33,4.5599999999999996,4.5599999999999996,14600]
[41491,4.4400000000000004,4.67,4.3499999999999996,4.66,4.66,75900]
[41498,4.66,4.68,4.5,4.6500000000000004,4.6500000000000004,58900]
[41505,4.67,5.55,4.66,5.39,5.39,119400]
[41512,5.38,5.5,5.21,5.24,5.24,23200]
[41519,5.21,5.39,5.21,5.34,5.34,22700]
[41526,5.38,5.38,5.0999999999999996,5.32,5.32,30200]
[41533,5.31,5.5,5.31,5.5,5.5,50200]
[41540,5.5,5.75,5.37,5.7,5.7,34900]
[41547,5.75,5.75,5.31,5.35,5.35,31800]
[41554,5.44,5.72,5.26,5.55,5.55,22500]
[41561,5.74,5.74,5.26,5.72,5.72,38800]
[41568,5.75,6.52,5.63,6.5,6.5,60200]
[41575,6.5,7.6,6,6.45,6.45,74300]
[41582,6.4,6.85,6.1,6.64,6.64,43200]
[41589,6.53,6.75,5.75,5.89,5.89,77900]
[41596,5.93,6.08,5.7,5.83,5.83,62800]
[41603,5.64,6.12,5.64,6.12,6.12,15900]
[41610,6.15,6.22,5.89,6.22,6.22,21600]
[41617,6.05,6.33,6.01,6.18,6.18,28000]
[41624,6.24,6.39,6.13,6.2,6.2,18300]
[41631,6.28,6.4,6.2,6.25,6.25,22500]
[41638,6.26,6.39,6.11,6.35,6.35,11700]
[41645,6.38,6.4,6.01,6.07,6.07,31000]
[41652,6.05,6.15,5.87,6.14,6.14,38400]
[41659,6.13,6.26,6.01,6.26,6.26,27800]
[41666,6.19,6.4,6.12,6.18,6.18,19900]
[41673,6.27,6.5,6.04,6.22,6.22,9700]
[41680,6.33,6.44,6.25,6.31,6.31,10900]
[41687,6.32,6.37,6.2,6.32,6.32,7300]
[41694,6.16,6.5,6.14,6.43,6.43,16000]
[41701,6.52,6.6,6.32,6.5,6.5,57700]
[41708,6.5,6.5,6.3,6.32,6.32,32900]
[41715,6.42,6.5,6.3,6.48,6.48,50700]
[41722,6.36,6.58,6.36,6.39,6.39,14400]
[41729,6.52,6.59,6.15,6.19,6.19,58200]
[41736,6.16,6.26,5.77,6.04,6.04,70600]
[41743,5.98,6.18,5.85,6.13,6.13,15500]
[41750,6.02,6.23,5.86,6.11,6.11,19800]
[41757,6.14,6.2,5.9,5.95,5.95,10600]
[41764,6.02,6.15,5.98,6.03,6.03,10300]
[41771,6.15,6.18,5.85,5.9,5.9,20900]
[41778,5.95,5.97,5.5,5.79,5.79,30900]
[41785,5.71,5.8,5.14,5.4,5.4,25100]
[41792,5.39,5.56,5.32,5.34,5.34,27000]
[41799,5.39,5.46,5.26,5.34,5.34,23200]
[41806,5.38,5.55,5.25,5.5,5.5,23200]
[41813,5.4,5.69,5.38,5.67,5.67,18700]
[41820,5.72,6,5.68,5.94,5.94,24500]
[41827,6,6.11,5.85,5.89,5.89,12700]
[41834,5.97,6.14,5.8,5.97,5.97,97200]
[41841,6,6.2,5.71,5.76,5.76,95400]
[41848,5.7,5.95,5.65,5.77,5.77,29500]
[41855,5.69,5.78,5.51,5.69,5.69,10400]
[41862,5.73,5.82,5.5,5.71,5.71,49500]
[41869,5.66,5.73,5.4,5.49,5.49,23100]
[41876,5.62,5.68,5.49,5.56,5.56,31600]
[41883,5.5,5.64,5.49,5.5,5.5,19100]
[41890,5.5,5.55,5.15,5.28,5.28,38100]
[41897,5.23,5.49,5.15,5.49,5.49,32900]
[41904,5.49,5.49,5.22,5.46,5.46,27200]
[41911,5.46,5.65,5.28,5.38,5.38,26400]
[41918,5.52,5.65,5.33,5.33,5.33,19600]
[41925,5.26,5.48,5.23,5.25,5.25,34500]
[41932,5.25,5.63,5.25,5.55,5.55,17400]
[41939,5.55,5.63,5.4,5.46,5.46,18500]
[41946,5.42,5.62,5.33,5.58,5.58,10400]
[41953,5.45,5.79,5.37,5.75,5.75,29700]
[41960,5.86,5.86,5.54,5.73,5.73,18900]
[41967,5.8,5.95,5.73,5.76,5.76,11800]
[41974,5.76,5.95,5.65,5.81,5.81,13400]
[41981,5.92,5.92,5.5,5.8,5.8,28500]
[41988,5.85,5.95,5.7,5.85,5.85,10200]
[41995,5.91,5.94,5.51,5.73,5.73,17700]
[42002,5.7,5.92,5.5,5.92,5.92,7900]
[42009,5.88,5.9,5.65,5.83,5.83,19400]
[42016,5.82,5.85,5.7,5.8,5.8,39700]
[42023,5.81,5.9,5.8,5.9,5.9,16900]
[42030,5.9,5.9,5.74,5.83,5.83,10100]
[42037,5.83,5.9,5.7,5.9,5.9,19800]
[42044,5.85,5.95,5.82,5.88,5.88,18400]
[42051,5.75,5.95,5.75,5.95,5.95,11200]
[42058,5.95,5.95,5.76,5.95,5.95,22700]
[42065,5.95,6,5.85,5.9,5.9,41200]
[42072,5.85,6,5.77,5.93,5.93,19900]
[42079,5.95,5.98,5.8,5.85,5.85,11400]
[42086,5.85,6.1,5.76,6.08,6.08,51700]
[42093,6.09,6.25,5.93,6.15,6.15,30300]
[42100,6.18,6.25,6.01,6.2,6.2,28500]
[42107,6.13,6.2,6.03,6.2,6.2,25700]
[42114,6.2,6.6,6,6.45,6.45,33100]
[42121,6.41,6.7,6.22,6.6,6.6,40900]
[42128,6.67,6.9,6.4,6.52,6.52,50300]
[42135,6.46,7.23,6.41,6.99,6.99,135600]
[42142,7.15,7.15,6.67,6.89,6.89,39700]
[42149,6.9,6.94,6.6,6.84,6.84,24600]
[42156,6.9,6.9,6.55,6.8,6.8,45500]
[42163,6.75,6.85,6.71,6.79,6.79,9200]
[42170,6.82,6.95,6.74,6.9,6.9,14300]
[42177,6.89,7,6.56,7,7,43700]
[42184,6.97,6.99,6.77,6.91,6.91,7800]
[42191,7,7,6.75,6.87,6.87,16500]
[42198,6.76,7,6.68,6.95,6.95,41100]
[42205,6.87,7.58,6.87,7.31,7.31,41400]
[42212,7.4,7.97,7.1,7.6,7.6,66800]
[42219,7.86,8.1,7.16,7.31,7.31,53000]
[42226,7.42,7.6,7.12,7.43,7.43,36900]
[42233,7.16,7.46,6.86,6.9,6.9,63500]
[42240,6.85,6.92,4.5,6.62,6.62,331400]
[42247,6.29,6.95,6.29,6.66,6.66,51800]
[42254,6.86,7.25,6.51,6.94,6.94,41500]
[42261,7,7,6.6,6.62,6.62,32800]
[42268,6.7,6.95,6.6,6.91,6.91,24000]
[42275,6.82,6.9,6.59,6.73,6.73,11400]
[42282,6.74,6.87,6.67,6.75,6.75,17400]
[42289,6.75,6.9,6.69,6.74,6.74,21300]
[42296,6.75,7.2,6.72,7.05,7.05,41800]
[42303,7.15,7.75,7.1,7.56,7.56,63300]
[42310,7.8,8.1,7.5,7.99,7.99,70300]
[42317,8.1,8.1999999999999993,7.51,7.84,7.84,62600]
[42324,7.9,7.9,7.22,7.32,7.32,58800]
[42331,7.14,7.5,6.66,7.14,7.14,77600]
[42338,7.16,7.25,6.81,7.24,7.24,36900]
[42345,7.24,7.3,6.88,7.25,7.25,31600]
[42352,7.32,7.32,6.81,7.09,7.09,50100]
[42359,7.2,7.29,7,7.21,7.21,28400]
[42366,7.01,7.29,7.01,7.08,7.08,17700]
[42373,7.04,7.08,6.9,7.04,7.04,12800]
[42380,7.13,7.19,6.85,6.91,6.91,28500]
[42387,7.01,7.07,6.55,6.89,6.89,44600]
[42394,6.94,7.09,6.8,7,7,23600]
[42401,7.02,7.08,6.89,7.05,7.05,21400]
[42408,6.75,7.05,6.75,6.85,6.85,24900]
[42415,7,7.05,6.82,6.94,6.94,17900]
[42422,6.94,7.05,6.91,7,7,22300]
[42429,7.02,7.08,6.8,6.9,6.9,12900]
[42436,6.83,7,6.83,6.9,6.9,23800]
[42443,6.84,7.04,6.84,7,7,23700]
[42450,6.96,7.04,6.93,6.97,6.97,11300]
[42457,6.95,7.04,6.9,6.91,6.91,22100]
[42464,6.99,7,6.91,6.98,6.98,30200]
[42471,7,7,6.94,6.97,6.97,7900]
[42478,7,7.24,6.96,7.05,7.05,19200]
[42485,6.97,7.2,6.97,7.06,7.06,18000]
[42492,7.02,7.22,7,7.16,7.16,14000]
[42499,7.13,7.25,7.11,7.15,7.15,24700]
[42506,7.2,7.25,7.15,7.23,7.23,17700]
[42513,7.25,7.4,7.15,7.39,7.39,33900]
[42520,7.39,7.73,7.3,7.7,7.7,22200]
[42527,7.76,8,7.66,7.8,7.8,29800]
[42534,7.81,8.0299999999999994,7.73,8.0299999999999994,8.0299999999999994,54900]
[42541,7.94,9,7.94,8.25,8.25,105000]
[42548,8.18,8.7100000000000009,7.4,8.41,8.41,36500]
[42555,8.5399999999999991,8.75,7.88,8.4499999999999993,8.4499999999999993,61000]
[42562,8.4,8.48,8,8.17,8.17,42400]
[42569,8.1999999999999993,8.35,8.0500000000000007,8.1999999999999993,8.1999999999999993,24700]
[42576,8.27,8.44,8.06,8.32,8.32,29900]
[42583,8.3699999999999992,8.42,8.06,8.31,8.31,38800]
[42590,8.39,8.43,7.67,7.9,7.9,50200]
[42597,7.85,8.15,7.85,8.0500000000000007,8.0500000000000007,27000]
[42604,8.09,8.09,7.95,7.96,7.96,23400]
[42611,8,8.43,7.95,8.1999999999999993,8.1999999999999993,25100]
[42618,8.26,8.43,7.62,7.66,7.66,66000]
[42625,7.77,8.2899999999999991,7.65,8.2899999999999991,8.2899999999999991,34700]
[42632,8.3000000000000007,8.3000000000000007,7.81,8,8,23100]
[42639,8,8.1,7.9,8,8,14700]
[42646,8.0500000000000007,8.1,7.91,8.06,8.06,13600]
[42653,8.06,8.1,7.92,8.1,8.1,28800]
[42660,8.1,8.26,8.08,8.14,8.14,12900]
[42667,8.1199999999999992,8.19,8,8.08,8.08,15200]
[42674,8.14,8.2899999999999991,7.91,8,8,32900]
[42681,8,8.32,7.8,8.25,8.25,22500]
[42688,8.31,8.36,8.0299999999999994,8.18,8.18,23600]
[42695,8.14,8.3000000000000007,8.08,8.08,8.08,18100]
[42702,8.1300000000000008,8.2799999999999994,7.95,8.14,8.14,20500]
[42709,8.19,8.1999999999999993,7.95,8.1199999999999992,8.1199999999999992,22100]
[42716,8.07,8.27,7.99,8.1,8.1,13100]
[42723,8.1,8.27,8.07,8.25,8.25,7100]
[42730,8.27,8.27,7.91,8.01,8.01,54200]
[42737,8,8.23,7.35,7.97,7.97,80100]
[42744,7.98,8.1,7.61,8,8,91900]
[42751,7.98,8.0399999999999991,7.92,8,8,41500]
[42758,8,8.0299999999999994,7.83,8,8,40600]
[42765,7.87,8.01,7.8,8,8,55600]
[42772,8,8.02,7.82,7.91,7.91,22800]
[42779,7.85,8,7.75,7.94,7.94,21800]
[42786,7.9,8,7.87,7.92,7.92,23400]
[42793,7.99,7.99,7.75,7.81,7.81,20900]
[42800,7.78,7.97,7.72,7.86,7.86,42800]
[42807,7.89,7.99,7.77,7.99,7.99,50100]
[42814,7.92,8,7.5,7.97,7.97,65200]
[42821,7.98,8.02,7.82,8,8,52200]
[42828,8,8.01,7.62,7.93,7.93,28800]
[42835,8,8.01,7.79,7.88,7.88,17200]
[42842,7.89,8.01,7.79,7.89,7.89,34600]
[42849,7.88,8.01,7.84,7.91,7.91,51200]
[42856,7.98,8.01,7.92,7.99,7.99,27400]
[42863,8,8.0299999999999994,7.91,8,8,85400]
[42870,8,8.02,7.87,8,8,31400]
[42877,8,8.0500000000000007,7.97,8.0500000000000007,8.0500000000000007,22100]
[42884,8.0500000000000007,8.16,8.0399999999999991,8.15,8.15,24000]
[42891,8.14,8.16,8,8.09,8.09,33600]
[42898,8.02,8.1300000000000008,7.95,8.0299999999999994,8.0299999999999994,16100]
[42905,8.0399999999999991,8.08,7.7,7.99,7.99,59300]
[42912,7.99,8.09,7.89,8.09,8.09,47100]
[42919,8.1,8.15,7.95,8.0500000000000007,8.0500000000000007,19900]
[42926,8.07,8.14,7.92,8.09,8.09,24300]
[42933,8.15,8.16,8,8.15,8.15,13600]
[42940,8.11,8.15,7.92,8.02,8.02,37900]
[42947,7.98,8.11,7.88,8.01,8.01,32200]
[42954,7.98,8.14,7.85,8.11,8.11,18100]
[42961,8.02,8.16,8.01,8.09,8.09,44600]
[42968,8.01,8.0500000000000007,7.9,8.01,8.01,29400]
[42975,7.94,8.01,7.81,7.9,7.9,70300]
[42982,7.9,7.93,7.86,7.9,7.9,36600]
[42989,7.91,7.91,7.85,7.86,7.86,32800]
[42996,7.89,7.9,7.85,7.87,7.87,9400]
[43003,7.87,7.98,7.81,7.91,7.91,46700]
[43010,7.88,8,7.86,7.96,7.96,41800]
[43017,7.97,8.74,7.94,8.52,8.52,113000]
[43024,8.6,8.86,8.43,8.6300000000000008,8.6300000000000008,75800]
[43031,8.65,8.7899999999999991,8.52,8.66,8.66,20800]
[43038,8.68,8.7100000000000009,8.25,8.3800000000000008,8.3800000000000008,32400]
[43045,8.34,8.57,8.11,8.26,8.26,31000]
[43052,8.1999999999999993,8.44,8.1,8.3000000000000007,8.3000000000000007,43100]
[43059,8.39,8.49,8.19,8.49,8.49,46300]
[43066,8.5,8.57,8.1199999999999992,8.48,8.48,68400]
[43073,8.41,8.49,8.14,8.3000000000000007,8.3000000000000007,37900]
[43080,8.18,8.44,8.15,8.41,8.41,43700]
[43087,8.43,8.5,8.1999999999999993,8.3699999999999992,8.3699999999999992,37300]
[43094,8.2200000000000006,8.41,8.1999999999999993,8.25,8.25,22200]
[43101,8.2200000000000006,8.3699999999999992,8.11,8.18,8.18,33600]
[43108,8.1,8.25,8.0500000000000007,8.18,8.18,22900]
[43115,8.1199999999999992,8.24,7.92,8.11,8.11,40700]
[43122,8.07,8.32,8.07,8.1999999999999993,8.1999999999999993,27600]
[43129,8.1999999999999993,8.23,8.01,8.11,8.11,36900]
[43136,8.15,8.18,7.85,7.86,7.86,73000]

{"sheet":"HEIA.AS Stock Price","index":271,"n_rows":1195,"n_cols":7,"rows_kept":1195,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[34784,14.9856,15.334099999999999,14.9856,15.334099999999999,10.536612999999999,0]
[34791,15.1599,15.334099999999999,15.0611,15.3283,10.532629,0]
[34798,15.334099999999999,15.363200000000001,14.8637,15.0205,10.321127000000001,0]
[34805,14.997299999999999,15.270200000000001,14.915900000000001,15.252800000000001,10.480751,0]
[34812,15.2761,15.885899999999999,12.6739,12.865600000000001,8.8404170000000004,0]
[34819,12.9411,13.4871,12.9411,13.3012,9.1397340000000007,0]
[34826,13.1967,13.2257,12.9817,13.097899999999999,9.0000420000000005,0]
[34833,13.185,13.2896,12.685499999999999,12.9237,8.8803409999999996,0]
[34840,12.946899999999999,13.237299999999999,12.946899999999999,12.958500000000001,8.9042530000000006,0]
[34847,12.9527,13.2257,12.9237,13.0398,8.9601190000000006,0]
[34854,13.097899999999999,13.109500000000001,12.8133,12.836499999999999,8.8204220000000007,0]
[34861,12.778499999999999,12.9817,12.778499999999999,12.8888,8.8563589999999994,0]
[34868,12.9817,13.405799999999999,12.900399999999999,13.388299999999999,9.1995839999999998,0]
[34875,13.446400000000001,13.7659,13.3477,13.620699999999999,9.3592750000000002,0]
[34882,13.678800000000001,13.8588,13.5916,13.8065,9.4869459999999997,0]
[34889,13.8704,14.230499999999999,13.835599999999999,14.1608,9.7303999999999995,0]
[34896,14.097,14.276999999999999,13.847200000000001,13.847200000000001,9.5149100000000004,0]
[34903,13.893700000000001,14.184100000000001,13.696199999999999,14.073700000000001,9.6705450000000006,0]
[34910,14.1144,14.4222,14.0563,14.323499999999999,9.8421920000000007,3305373]
[34917,14.3467,14.521000000000001,14.3467,14.3467,9.858136,1294819]
[34924,14.3758,14.567399999999999,14.247999999999999,14.503500000000001,9.965878,3186169]
[34931,14.5442,14.933400000000001,14.491899999999999,14.6371,10.057682,3066389]
[34938,14.6081,14.6662,14.3932,14.474500000000001,9.9459529999999994,2227100]
[34945,14.491899999999999,14.799799999999999,14.3467,14.689399999999999,10.093616000000001,7247084]
[34952,14.6662,15.5084,14.567399999999999,15.4619,10.624428,6148872]
[34959,15.4619,15.670999999999999,15.2064,15.2761,10.496758,4377216]
[34966,15.316700000000001,15.363200000000001,14.9392,14.9856,10.297147000000001,4360701]
[34973,14.974,15.247,14.8695,15.1599,10.416914,3511340]
[34980,15.1425,15.670999999999999,15.130800000000001,15.6188,10.732243,4431294]
[34987,15.6129,15.624599999999999,15.491,15.549099999999999,10.684348999999999,6284591]
[34994,15.531599999999999,15.8279,15.4619,15.7523,10.823974,4021139]
[35001,15.8453,16.263500000000001,15.8104,16.158899000000002,11.103363,4159639]
[35008,16.118299,16.495799999999999,16.0718,16.426100000000002,11.286966,2923811]
[35015,16.3855,16.763000000000002,16.089199000000001,16.263500000000001,11.175241,8098006]
[35022,16.263500000000001,16.9314,16.263500000000001,16.728200999999999,11.494552000000001,3779482]
[35029,16.699100000000001,16.792000000000002,16.3797,16.495799999999999,11.334860000000001,3883779]
[35036,16.4377,16.664300999999998,16.176399,16.216999000000001,11.143285000000001,7141428]
[35043,16.263500000000001,16.449400000000001,16.060199999999998,16.089199000000001,11.05547,3423029]
[35050,16.089199000000001,16.844298999999999,15.973100000000001,16.594601000000001,11.402748000000001,4476162]
[35057,16.553899999999999,16.728200999999999,16.495799999999999,16.536501000000001,11.362826,1277874]
[35064,16.641000999999999,17.192800999999999,16.582899000000001,17.111499999999999,11.757929000000001,3740804]
[35071,17.105699999999999,17.7911,16.908199,17.5123,12.033334999999999,6431053]
[35078,17.5413,18.0931,17.442599999999999,17.988600000000002,12.360620000000001,5444645]
[35085,17.901399999999999,17.976998999999999,17.599399999999999,17.628499999999999,12.113178,5470654]
[35092,17.628499999999999,17.657499000000001,16.9895,17.210198999999999,11.825748000000001,10250802]
[35099,17.134701,17.552900000000001,16.943100000000001,17.337999,11.913562000000001,6996779]
[35106,17.320601,18.006001000000001,17.158000999999999,17.628499999999999,12.113178,8597208]
[35113,17.657499000000001,17.889799,17.413499999999999,17.889799,12.292723000000001,3685248]
[35120,17.976998999999999,18.673999999999999,17.860800000000001,18.476500000000001,12.695872,6271372]
[35127,18.476500000000001,18.6159,18.470699,18.528798999999999,12.731807999999999,2935270]
[35134,18.342898999999999,19.022499,18.180299999999999,18.958599,13.027132999999999,6923951]
[35141,18.935300999999999,20.079599000000002,18.906300000000002,19.806601000000001,13.609831,5936717]
[35148,19.882099,20.735900999999998,19.806601000000001,20.706900000000001,14.228463,717664]
[35155,20.735900999999998,21.4039,20.538499999999999,20.892799,14.356197999999999,0]
[35162,20.619800999999999,21.665299999999998,20.596499999999999,21.258699,14.607621,0]
[35169,21.374901000000001,21.490998999999999,20.474599999999999,20.503599000000001,14.088761999999999,0]
[35176,20.561700999999999,21.345800000000001,20.532599999999999,20.834700000000002,14.316274,0]
[35183,20.898599999999998,20.9102,20.4223,20.677900000000001,14.208529,1028765]
[35190,20.561700999999999,21.038,20.5501,20.794001000000002,14.288304999999999,3463943]
[35197,20.823098999999999,21.194799,20.794001000000002,21.014700000000001,14.439958000000001,3820788]
[35204,21.142499999999998,22.4146,20.985700999999999,22.362300999999999,15.365944000000001,4620568]
[35211,22.449400000000001,22.594601000000001,22.129999000000002,22.495899000000001,15.457746999999999,2382810]
[35218,22.5075,23.349701,22.4785,23.059298999999999,15.844879000000001,4280873]
[35225,23.088301000000001,23.221900999999999,22.304199000000001,22.391300000000001,15.385875,4094592]
[35232,22.333200000000001,22.704999999999998,22.246099000000001,22.5075,15.465714,6285395]
[35239,22.449400000000001,22.565598999999999,22.100901,22.153199999999998,15.222265999999999,4039647]
[35246,22.187999999999999,22.246099000000001,21.316799,21.9557,15.086554,87316570]
[35253,21.839500000000001,22.158999999999999,21.676901000000001,22.007999000000002,15.122490000000001,4449755]
[35260,21.9557,22.0138,20.8521,21.055401,14.467924,6094240]
[35267,21.084399999999999,21.142499999999998,20.068000999999999,20.648800000000001,14.188535,6705576]
[35274,20.735900999999998,22.129999000000002,20.677900000000001,22.129999000000002,15.20632,7315639]
[35281,22.129999000000002,22.246099000000001,21.229700000000001,21.374901000000001,14.687466000000001,7266702]
[35288,21.4039,21.752399,21.119301,21.636199999999999,14.867013999999999,3605741]
[35295,21.723400000000002,22.228701000000001,21.694299999999998,22.0138,15.126478000000001,3138037]
[35302,22.066099000000001,22.071898999999998,21.432898999999999,21.444599,14.735360999999999,2957053]
[35309,21.520099999999999,21.775600000000001,21.206399999999999,21.520099999999999,14.787236999999999,3080185]
[35316,21.462,21.653700000000001,18.122199999999999,18.731999999999999,12.871430999999999,39521031]
[35323,18.731999999999999,18.731999999999999,17.076699999999999,17.686501,12.153031,25792969]
[35330,17.686501,18.720400000000001,17.6052,18.075700999999999,12.420465,10355075]
[35337,18.122199999999999,18.342898999999999,17.628499999999999,17.924700000000001,12.316708999999999,102590546]
[35344,18.0641,18.441600999999999,18.006001000000001,18.435801000000001,12.667904999999999,5164739]
[35351,18.435801000000001,18.528798999999999,17.947901000000002,18.023399000000001,12.384525,10272538]
[35358,18.0641,18.9818,18.035,18.975999999999999,13.039092,44149584]
[35365,19.022499,19.080500000000001,18.488099999999999,18.5868,12.771663,6549420]
[35372,18.604299999999999,18.935300999999999,18.505500999999999,18.819201,12.931352,5615842]
[35379,18.807600000000001,18.906300000000002,18.6159,18.749500000000001,12.883461,6877123]
[35386,18.807600000000001,18.807600000000001,18.122199999999999,18.180299999999999,12.49234,8761849]
[35393,18.011800999999998,18.210999999999999,17.860800000000001,17.976998999999999,12.352646,7625762]
[35400,18.052499999999998,18.267401,17.367100000000001,17.889799,12.292723000000001,5108336]
[35407,18.122199999999999,18.139600999999999,17.221900999999999,17.407699999999998,11.961458,8209973]
[35414,17.378699999999998,17.843399000000002,17.378699999999998,17.494900000000001,12.021379,7905833]
[35421,17.5413,17.657499000000001,17.396099,17.611000000000001,12.101157000000001,2699975]
[35428,17.715599000000001,17.901399999999999,17.5123,17.796900000000001,12.228891000000001,3490897]
[35435,17.918900000000001,18.348700000000001,17.5123,17.704000000000001,12.165056,10054091]
[35442,17.744599999999998,17.947901000000002,17.309000000000001,17.454201000000001,11.993410000000001,14243514]
[35449,17.5413,17.5413,16.588799999999999,17.047599999999999,11.714022,17476834]
[35456,16.977900000000002,17.134701,16.670099,16.844298999999999,11.574325999999999,10446599]
[35463,16.815300000000001,18.702998999999998,16.728200999999999,18.5868,12.771663,12463007]
[35470,18.6159,19.283799999999999,18.151198999999998,18.778500000000001,12.90338,10866075]
[35477,18.761101,19.312901,18.731999999999999,19.022499,13.071047,8140990]
[35484,18.964399,19.678801,18.906300000000002,19.551000999999999,13.434200000000001,7722365]
[35491,19.539400000000001,20.3584,19.341899999999999,20.009899000000001,13.749523,13032482]
[35498,19.922799999999999,20.213200000000001,18.209299000000001,19.632299,13.490059,16113083]
[35505,19.574300999999998,19.603300000000001,17.947901000000002,18.714600000000001,12.859476000000001,9779754]
[35512,18.5868,19.458099000000001,18.296399999999998,19.016701000000001,13.067062999999999,6709287]
[35519,17.918900000000001,18.656500000000001,17.831699,18.325500000000002,12.592112,6359694]
[35526,18.5578,18.9237,18.342898999999999,18.575199000000001,12.76369,6639826]
[35533,18.209299000000001,18.726199999999999,18.151198999999998,18.499701000000002,12.711811000000001,7849303]
[35540,18.470699,19.028299000000001,18.43,18.766898999999999,12.895413,5668967]
[35547,18.819201,19.4755,18.337098999999998,19.359300999999999,13.302476,8241467]
[35554,19.516199,19.975000000000001,19.516199,19.858899999999998,13.645766,8225405]
[35561,19.980801,19.998301000000001,19.080500000000001,19.1677,13.170819,10942848]
[35568,19.051500000000001,19.2258,18.825001,19.063101,13.098945000000001,6469827]
[35575,19.063101,19.1677,18.778500000000001,18.883101,12.975256999999999,6128114]
[35582,18.993400999999999,19.6614,18.877300000000002,19.632299,13.490059,9898615]
[35589,19.6614,19.951799000000001,19.138598999999999,19.9053,13.677652,7064559]
[35596,19.893699999999999,20.997299000000002,19.777598999999999,20.997299000000002,14.427999,11267436]
[35603,20.950899,21.084399999999999,20.242201000000001,20.428101000000002,14.036882,8176076]
[35610,20.3874,20.561700999999999,19.458099000000001,20.0564,13.781476,8811310]
[35617,20.009899000000001,20.300301000000001,19.690398999999999,19.748501000000001,13.569907000000001,7086443]
[35624,19.806601000000001,19.835599999999999,18.592600000000001,18.621700000000001,12.795636999999999,12601631]
[35631,18.5868,19.458099000000001,17.889799,19.196698999999999,13.19075,12190538]
[35638,19.283799999999999,19.370999999999999,18.447399000000001,18.836599,12.943308999999999,9762832]
[35645,18.877300000000002,19.254801,18.528798999999999,19.022499,13.071047,6298381]
[35652,18.877300000000002,19.254801,18.360299999999999,18.360299999999999,12.616023999999999,14801249]
[35659,18.284800000000001,20.3874,18.006001000000001,19.2258,13.210744,16607225]
[35666,19.458099000000001,19.748501000000001,18.180299999999999,18.6159,12.791656,10302412]
[35673,18.731999999999999,19.341899999999999,18.6159,18.813400000000001,12.927364000000001,5025630]
[35680,18.819201,19.806601000000001,17.918900000000001,19.429099999999998,13.350439,10348591]
[35687,19.7195,20.532599999999999,19.603300000000001,19.887899000000001,13.665694,14670935]
[35694,19.951799000000001,20.329398999999999,19.893699999999999,20.277100000000001,13.933126,6018794]
[35701,20.242201000000001,20.677900000000001,20.126100999999998,20.648800000000001,14.188535,6819279]
[35708,20.619800999999999,20.753401,19.696199,19.864699999999999,13.649751999999999,6839481]
[35715,19.969200000000001,20.271298999999999,19.6614,19.800799999999999,13.605847000000001,7784139]
[35722,19.748501000000001,19.893699999999999,18.819201,19.022499,13.071047,6945490]
[35729,18.644898999999999,18.702998999999998,16.4377,18.342898999999999,12.604068,10893786]
[35736,18.470699,19.010798999999999,18.325500000000002,18.5868,12.771663,5764832]
[35743,18.5868,18.975999999999999,18.133800999999998,18.9237,13.003158000000001,4009616]
[35750,19.1677,19.545200000000001,19.022499,19.539400000000001,13.426228999999999,5342045]
[35757,19.446501000000001,19.684601000000001,19.196698999999999,19.545200000000001,13.430211999999999,3569247]
[35764,19.516199,20.300301000000001,19.516199,20.155100000000001,13.849296000000001,5080974]
[35771,20.155100000000001,20.311899,19.429099999999998,19.748501000000001,13.569907000000001,4109444]
[35778,19.7195,20.3874,19.6614,19.731100000000001,13.557952,7704840]
[35785,19.777598999999999,19.934401000000001,19.580099000000001,19.835599999999999,13.629754,1605077]
[35792,19.806601000000001,21.020599000000001,19.806601000000001,20.968299999999999,14.408075,3922678]
[35799,21.026399999999999,21.665299999999998,20.933399000000001,21.543301,14.803177,10111147]
[35806,20.921800999999999,22.176399,20.9102,22.071898999999998,15.166399,11544325]
[35813,22.158999999999999,22.333200000000001,20.590699999999998,21.066998999999999,14.475895,16888607]
[35820,21.055401,21.229700000000001,20.474599999999999,20.6082,14.160640000000001,8506716]
[35827,20.619800999999999,21.601400000000002,20.561700999999999,21.432898999999999,14.727318,12966341]
[35834,21.520099999999999,21.665299999999998,20.962499999999999,21.0322,14.451980000000001,5170474]
[35841,21.084399999999999,22.037001,21.026399999999999,21.915001,15.058584,10448654]
[35848,22.0138,22.286799999999999,21.7698,22.060300999999999,15.158431999999999,7552559]
[35855,21.781500000000001,24.366199000000002,21.781500000000001,24.273199000000002,16.678989000000001,14775701]
[35862,24.337098999999998,26.718599000000001,24.052499999999998,26.393298999999999,18.135786,11181022]
[35869,26.4862,27.067101000000001,25.888000000000002,27.038,18.578783000000001,13293600]
[35876,26.997399999999999,28.286799999999999,26.555900999999999,28.1126,19.317183,5503919]
[35883,28.374001,28.693398999999999,26.805700000000002,26.939301,18.510957999999999,8249513]
[35890,26.997399999999999,27.961599,26.910298999999998,27.386499000000001,18.818254,5598459]
[35897,27.735001,28.339099999999998,27.072901000000002,27.996400999999999,19.237342999999999,9988186]
[35904,28.402999999999999,29.889999,28.402999999999999,29.105801,19.999651,10410177]
[35911,29.041900999999999,29.216200000000001,27.2181,28.954799999999999,19.895889,9071216]
[35918,29.332398999999999,29.9132,27.408300000000001,28.969298999999999,19.905843999999998,4296199]
[35925,29.949498999999999,30.058399000000001,26.791201000000001,26.827499,18.434142999999999,7936746]
[35932,26.391898999999999,29.041900999999999,25.629498999999999,28.1707,19.357106999999999,8134169]
[35939,27.662399000000001,29.731701000000001,27.335699000000002,28.061800000000002,19.282276,7638839]
[35946,28.279599999999999,28.497399999999999,26.936399000000002,27.5898,18.957947000000001,5446722]
[35953,28.025499,28.969298999999999,27.771298999999999,28.134398999999998,19.332159000000001,10225887]
[35960,27.880300999999999,28.497399999999999,26.573399999999999,27.299399999999999,18.758403999999999,9767666]
[35967,27.698699999999999,27.844000000000001,26.754899999999999,27.299399999999999,18.758403999999999,5083940]
[35974,27.408300000000001,30.639199999999999,27.299399999999999,30.239901,20.778925000000001,7767368]
[35981,30.239901,31.474198999999999,29.513901000000001,30.7118,21.103186000000001,6490459]
[35988,30.929701000000001,31.183800000000002,30.493998999999999,30.639199999999999,21.053298999999999,6641945]
[35995,30.675501000000001,32.599601999999997,29.840599000000001,32.309199999999997,22.200813,5971135]
[36002,32.309199999999997,34.487301000000002,31.365299,33.107799999999997,22.749565,8561580]
[36009,32.708500000000001,32.853698999999999,29.768000000000001,30.675501000000001,21.078247000000001,7414087]
[36016,30.820800999999999,32.853698999999999,29.804300000000001,32.672198999999999,22.450251000000002,6703952]
[36023,31.946100000000001,34.777698999999998,31.764600999999999,32.635899000000002,22.425304000000001,10461567]
[36030,32.418098000000001,34.051701000000001,29.768000000000001,32.018700000000003,22.001201999999999,7200964]
[36037,32.127602000000003,33.579700000000003,30.131001000000001,32.672198999999999,22.450251000000002,9459829]
[36044,32.744801000000002,33.361899999999999,28.751498999999999,32.454399000000002,22.300591000000001,12497514]
[36051,32.672198999999999,33.688599000000004,31.764600999999999,33.071499000000003,22.724623000000001,13952155]
[36058,32.127602000000003,33.543399999999998,31.256398999999998,33.252997999999998,22.849330999999999,7513012]
[36065,33.035198000000001,33.470798000000002,29.622800999999999,29.622800999999999,20.354894999999999,8925535]
[36072,29.078199000000001,30.493998999999999,26.500799000000001,28.1707,19.357106999999999,10371841]
[36079,29.150801000000001,33.942799000000001,27.9529,33.761200000000002,23.198542,11848809]
[36086,33.761200000000002,33.942799000000001,31.946100000000001,32.853698999999999,22.574967999999998,8013779]
[36093,33.361899999999999,36.592799999999997,32.926299999999998,36.120899000000001,24.819973000000001,7175859]
[36100,36.992198999999999,37.936000999999997,34.705100999999999,37.209999000000003,25.568335999999999,8689376]
[36107,37.028500000000001,38.008597999999999,35.431198000000002,36.193500999999998,24.869864,6110437]
[36114,36.483898000000003,38.916198999999999,36.338698999999998,38.262698999999998,26.291682999999999,6757338]
[36121,38.843601,41.021701999999998,37.064799999999998,37.427799,25.717988999999999,7602803]
[36128,37.681899999999999,38.081200000000003,32.418098000000001,36.229801000000002,24.894808000000001,13511998]
[36135,36.955897999999998,38.952499000000003,36.701698,37.645598999999997,25.867650999999999,6596557]
[36142,37.318900999999997,39.097698000000001,35.866798000000003,38.153801000000001,26.216851999999999,8991450]
[36149,37.391499000000003,41.529998999999997,37.209999000000003,40.658698999999999,27.938057000000001,4829098]
[36156,40.840198999999998,42.256000999999998,40.150500999999998,41.021701999999998,28.187488999999999,2459952]
[36163,42.32,46.32,40.799999,41.400002000000001,28.447443,9426829]
[36170,42.080002,42.959999000000003,37.639999000000003,41.639999000000003,28.612349999999999,10635722]
[36177,42.279998999999997,42.68,35.279998999999997,36.32,24.956780999999999,10740446]
[36184,36.32,41.119999,35.240001999999997,38,26.111167999999999,7548906]
[36191,38.599997999999999,40.639999000000003,37.32,38,26.111167999999999,6449420]
[36198,38.799999,40.200001,37.119999,39,26.798314999999999,7408257]
[36205,38.959999000000003,40.520000000000003,37.599997999999999,37.639999000000003,25.863803999999998,5247165]
[36212,37.799999,38.479999999999997,36.880001,38.080002,26.166143000000002,7707755]
[36219,38,38.32,34,35.119999,24.132223,11606262]
[36226,35.479999999999997,36.32,33.560001,34.799999,23.912341999999999,15196002]
[36233,35.200001,38.360000999999997,35.080002,38.040000999999997,26.138663999999999,8094678]
[36240,37.959999000000003,39.159999999999997,36.840000000000003,37.599997999999999,25.836314999999999,8893841]
[36247,37.759998000000003,38.32,36.479999999999997,37.279998999999997,25.616427999999999,5395892]
[36254,37.439999,37.599997999999999,35.240001999999997,35.360000999999997,24.297127,9874530]
[36261,35.240001999999997,37.040000999999997,34.560001,36.200001,24.874324999999999,11735739]
[36268,36.560001,38.040000999999997,35.799999,36.599997999999999,25.149176000000001,8558582]
[36275,36.68,39.360000999999997,36.599997999999999,38,26.111167999999999,8866482]
[36282,38.720001000000003,40.400002000000001,38.240001999999997,39.240001999999997,26.963208999999999,10182140]
[36289,39.479999999999997,43.32,38.400002000000001,41.279998999999997,28.364968999999999,16268842]
[36296,41.040000999999997,43.240001999999997,40.200001,42.880001,29.464396000000001,11722153]
[36303,42.200001,43.279998999999997,41.48,42.639999000000003,29.299475000000001,6021846]
[36310,42.799999,43.360000999999997,40.919998,41.560001,28.557372999999998,8775504]
[36317,41.560001,42.560001,40.279998999999997,42.48,29.189534999999999,7615825]
[36324,42.439999,42.599997999999999,41.040000999999997,41.599997999999999,28.584859999999999,7774797]
[36331,42.279998999999997,42.599997999999999,40.720001000000003,41,28.172581000000001,5808149]
[36338,40.840000000000003,41.400002000000001,39.439999,40.400002000000001,27.760303,7739219]
[36345,40.479999999999997,40.639999000000003,39.360000999999997,40.560001,27.870241,7452030]
[36352,40.759998000000003,40.880001,39.119999,40,27.485443,8210538]
[36359,40,41.599997999999999,39,41.400002000000001,28.447443,9020693]
[36366,41.799999,41.880001,40.119999,40.479999999999997,27.815266000000001,6206779]
[36373,40.400002000000001,40.68,38.560001,39.799999,27.348011,6398082]
[36380,39.279998999999997,41.400002000000001,38.919998,41.400002000000001,28.447443,5739712]
[36387,41.439999,41.439999,39.240001999999997,39.639999000000003,27.23807,4587144]
[36394,40.240001999999997,40.360000999999997,38.279998999999997,38.599997999999999,26.523457000000001,8466649]
[36401,38.560001,40,37.599997999999999,40,27.485443,8455724]
[36408,40.080002,40.799999,39.080002,40.040000999999997,27.512927999999999,9711345]
[36415,39.799999,42.240001999999997,39.639999000000003,40.720001000000003,27.980183,10088256]
[36422,41.080002,41.599997999999999,37.759998000000003,37.959999000000003,26.083691000000002,9667977]
[36429,38,39.720001000000003,36.248001000000002,36.311999999999998,24.951283,8190131]
[36436,36.799999,36.959999000000003,35.735999999999997,36.119999,24.819353,16044869]
[36443,36.119999,37.360000999999997,35.520000000000003,35.984000999999999,24.725908,9534724]
[36450,35.720001000000003,37.807999000000002,35.68,36.959999000000003,25.396543999999999,10254349]
[36457,37.279998999999997,39.279998999999997,36.159999999999997,38.792000000000002,26.655387999999999,8915793]
[36464,39.040000999999997,39.479999999999997,38.040000999999997,39.400002000000001,27.073166000000001,6196836]
[36471,39.360000999999997,41.439999,39.144001000000003,40,27.485443,7602719]
[36478,40.032001000000001,40.040000999999997,36.799999,38.200001,26.248604,13199558]
[36485,38.560001,38.959999000000003,37.599997999999999,38.040000999999997,26.138663999999999,4742615]
[36492,38.368000000000002,38.520000000000003,37.159999999999997,37.712001999999998,25.913277000000001,6996209]
[36499,37.903998999999999,37.919998,35.520000000000003,35.551997999999998,24.429064,8462352]
[36506,35.599997999999999,37.279998999999997,34,37.175998999999997,25.544969999999999,10151530]
[36513,37.360000999999997,38.599997999999999,37.279998999999997,38.119999,26.193621,4691375]
[36520,38.159999999999997,38.919998,38.007998999999998,38.735999999999997,26.616903000000001,1674241]
[36527,38.840000000000003,41.799999,36,40.200001,27.622865999999998,17491484]
[36534,40.799999,41.599997999999999,39.768002000000003,40.264000000000003,27.666844999999999,11953137]
[36541,40.32,41.279998999999997,39,40.720001000000003,27.980183,14348483]
[36548,41.080002,44.16,40.720001000000003,42.880001,29.464396000000001,15146077]
[36555,42.360000999999997,43.32,40.639999000000003,41,28.172581000000001,10070218]
[36562,41.200001,42.720001000000003,37.119999,38.040000999999997,26.138663999999999,9622996]
[36569,38.080002,42.16,36.880001,40,27.485443,10442793]
[36576,40,42.200001,39,40.560001,27.870241,8651239]
[36583,40.560001,42.360000999999997,39.799999,40.799999,28.035150999999999,10128483]
[36590,40.959999000000003,41.32,37.240001999999997,38.368000000000002,26.364038000000001,8738039]
[36597,37.928001000000002,43.439999,37.928001000000002,42.52,29.217030999999999,9515179]
[36604,41.799999,48,41.799999,45.639999000000003,31.360886000000001,13553140]
[36611,45.240001999999997,47.360000999999997,43.799999,44.68,30.701241,10137088]
[36618,44.799999,46.720001000000003,43.040000999999997,44.400002000000001,30.508849999999999,10419181]
[36625,44.799999,46.400002000000001,43.68,46.040000999999997,31.635743999999999,9777581]
[36632,44.880001,50.360000999999997,44.439999,49.279998999999997,33.862063999999997,16839375]
[36639,48.959999000000003,50.959999000000003,47.880001,48.799999,33.532234000000003,8109207]
[36646,48.68,49.400002000000001,47.279998999999997,48.439999,33.284877999999999,4404005]
[36653,48.560001,52.240001999999997,46.68,51.880001,35.648628000000002,8351943]
[36660,52,53.080002,48.599997999999999,49.959999000000003,34.329318999999998,8538532]
[36667,49.439999,50.560001,48.119999,48.119999,33.064995000000003,6194707]
[36674,48,48.360000999999997,44,44.720001000000003,30.728722000000001,10539952]
[36681,45.200001,47.200001,42.84,45.32,31.141010000000001,12264668]
[36688,45.32,48.560001,44.799999,48.560001,33.367325000000001,6964936]
[36695,47.639999000000003,49.32,45.84,49.080002,33.724648000000002,7953483]
[36702,49.040000999999997,51.279998999999997,48.52,51,35.043934,8096986]
[36709,50.959999000000003,51.200001,48.720001000000003,49.799999,34.219383000000001,1201871]
[36716,48.919998,49.959999000000003,47.759998000000003,48.040000999999997,33.010010000000001,1270030]
[36723,49.439999,49.959999000000003,46.959999000000003,48.959999000000003,33.642189000000002,8483652]
[36730,48.880001,50.200001,47.880001,49.200001,33.807094999999997,3831006]
[36737,49.040000999999997,52.759998000000003,48.639999000000003,52.759998000000003,36.253295999999999,8814662]
[36744,52.599997999999999,53.279998999999997,50.400002000000001,51.279998999999997,35.236331999999997,7935572]
[36751,50.919998,50.919998,47.639999000000003,47.639999000000003,32.735160999999998,7691538]
[36758,47.599997999999999,48.240001999999997,45.759998000000003,46.119999,31.690712000000001,9038797]
[36765,46.16,48.119999,44.959999000000003,45.959999000000003,31.580780000000001,10458470]
[36772,45.919998,46.959999000000003,45.400002000000001,46.759998000000003,32.130482000000001,4547825]
[36779,46.439999,48.240001999999997,43.919998,44.279998999999997,30.426390000000001,10247687]
[36786,44.279998999999997,51.119999,43.959999000000003,50.48,34.686630000000001,18944759]
[36793,50.439999,51,49.200001,50.400002000000001,34.631653,7273144]
[36800,50.68,51.720001000000003,49,49.52,34.026980999999999,13056844]
[36807,49.200001,50.959999000000003,48.880001,50.799999,34.906520999999998,9406281]
[36814,51.040000999999997,51.200001,48.279998999999997,48.560001,33.367325000000001,9349231]
[36821,48.439999,50.200001,47.599997999999999,50.16,34.466743000000001,9695304]
[36828,50.119999,52.439999,49.720001000000003,50.799999,34.906520999999998,11420688]
[36835,51,56.52,51,55.400002000000001,38.067340999999999,11714321]
[36842,55.240001999999997,56.080002,52.799999,55.32,38.012371000000002,9238020]
[36849,55.400002000000001,56.16,52.16,52.400002000000001,36.005927999999997,10444096]
[36856,52.880001,53.16,49.639999000000003,50.84,34.934010000000001,9031880]
[36863,51.040000999999997,52.599997999999999,48.439999,48.560001,33.367325000000001,10231949]
[36870,49.040000999999997,50.799999,47.959999000000003,49.16,33.779612999999998,11004053]
[36877,48.560001,53.68,46.799999,52.400002000000001,36.005927999999997,12102062]
[36884,52.799999,53.759998000000003,51.560001,51.560001,35.428738000000003,3657909]
[36891,51.639999000000003,52.599997999999999,47.439999,49.200001,33.807094999999997,11614705]
[36898,49.16,49.360000999999997,47.68,48.240001999999997,33.147449000000002,8308695]
[36905,48.52,49.68,45.200001,46,31.608255,10863430]
[36912,47.52,48.080002,44.84,47.759998000000003,32.817622999999998,9953826]
[36919,47.200001,50,47.040000999999997,48.32,33.202404000000001,10182188]
[36926,48,51,47.919998,50.080002,34.411774000000001,7734075]
[36933,50.119999,51.240001999999997,49.240001999999997,49.560001,34.054462000000001,7843606]
[36940,49.279998999999997,49.799999,47.360000999999997,47.84,32.872593000000002,8139680]
[36947,47.84,48.959999000000003,46.639999000000003,48.080002,33.037509999999997,15213893]
[36954,48.080002,49.119999,46.759998000000003,48.639999000000003,33.422302000000002,6268674]
[36961,48.759998000000003,49.240001999999997,44.759998000000003,48.639999000000003,33.422302000000002,13255349]
[36968,48.599997999999999,49.200001,45.360000999999997,45.919998,31.553284000000001,9547334]
[36975,45.68,48,44.880001,47.439999,32.597735999999998,7748976]
[36982,47.720001000000003,48.48,45.240001999999997,45.799999,31.470839000000002,7632010]
[36989,45.119999,47.040000999999997,44.720001000000003,45.400002000000001,31.195978,7940550]
[36996,45.400002000000001,47.040000999999997,43.68,44.919998,30.866142,8583930]
[37003,44.919998,46.759998000000003,43.880001,46.759998000000003,32.130482000000001,9428895]
[37010,47.25,47.810001,46,47.34,32.529021999999998,5834705]
[37017,47.599997999999999,48.490001999999997,46.049999,48.490001999999997,33.319225000000003,5975520]
[37024,48,48.380001,46.099997999999999,47.099997999999999,32.364108999999999,6823500]
[37031,47.110000999999997,47.110000999999997,45.32,45.5,31.264693999999999,7697600]
[37038,45.52,48.25,45.32,47.75,32.810741,8772500]
[37045,47.75,48.200001,46.209999000000003,46.380001,31.869365999999999,6633052]
[37052,46.5,47.09,44.349997999999999,44.700001,30.714981000000002,9549918]
[37059,45.080002,45.669998,43.950001,44.970001000000003,30.900514999999999,9085373]
[37066,44.650002000000001,47.68,44.110000999999997,47.630001,32.728298000000002,12795600]
[37073,47.669998,48.139999000000003,46.450001,46.450001,31.917473000000001,6880458]
[37080,46.599997999999999,47.349997999999999,44.209999000000003,44.549999,30.611910000000002,7242233]
[37087,44.549999,45.09,43.18,45,30.921130999999999,10784861]
[37094,44.610000999999997,46.34,44.610000999999997,45.349997999999999,31.161625000000001,9102148]
[37101,45.299999,45.490001999999997,44.400002000000001,44.950001,30.886761,5595900]
[37108,45.009998000000003,46.080002,44.380001,45.27,31.106655,5965900]
[37115,45.5,45.990001999999997,43.84,44.5,30.577553000000002,5696100]
[37122,44.779998999999997,47.299999,44.32,47.049999,32.329754000000001,8996800]
[37129,46.860000999999997,47.639999000000003,44.720001000000003,46.150002000000001,31.71134,8584200]
[37136,46.450001,46.650002000000001,44.16,44.32,30.453869000000001,7658200]
[37143,44.32,45.599997999999999,41.610000999999997,42.040000999999997,28.887197,8963076]
[37150,41.75,43.290000999999997,37.380001,38.150002000000001,26.309916999999999,10971100]
[37157,38.520000000000003,42.450001,37.900002000000001,41.619999,28.702976,10997101]
[37164,42.279998999999997,42.279998999999997,38.610000999999997,40.729999999999997,28.089196999999999,11770500]
[37171,40.560001,42.34,39.549999,41,28.275402,11054000]
[37178,41.02,42.139999000000003,38.549999,39.650002000000001,27.344376,10235633]
[37185,39.130001,40.900002000000001,39.130001,40.200001,27.723682,8264522]
[37192,39.810001,41.540000999999997,39.419998,40.599997999999999,27.999537,2936800]
[37199,40,43.84,40,42.299999,29.171938000000001,4446900]
[37206,42.299999,43.389999000000003,41.599997999999999,41.799999,28.827116,4093500]
[37213,41.830002,43.59,40.849997999999999,42.099997999999999,29.034008,3163300]
[37220,42.259998000000003,42.389999000000003,40.090000000000003,41.5,28.620221999999998,6277100]
[37227,41.669998,42.790000999999997,39.950001,40.049999,27.620239000000002,5413100]
[37234,40.049999,40.770000000000003,38.5,40,27.585751999999999,7348100]
[37241,40.389999000000003,41.84,39.82,41.599997999999999,28.689181999999999,4024700]
[37248,41.599997999999999,42.59,41.25,42.59,29.371931,1071900]
[37255,42.59,43.5,41.400002000000001,41.400002000000001,28.551254,2295500]
[37262,41.709999000000003,43.310001,40.310001,42.599997999999999,29.378827999999999,3752500]
[37269,42.5,43.900002000000001,42.299999,43.5,29.999507999999999,3645300]
[37276,43.509998000000003,43.959999000000003,42.759998000000003,43.599997999999999,30.068483000000001,2253000]
[37283,43.84,45.75,43.450001,45.529998999999997,31.399487000000001,4654600]
[37290,45.419998,46.860000999999997,44.849997999999999,45.919998,31.668445999999999,4944800]
[37297,45.990001999999997,47.950001,45.799999,47.669998,32.875328000000003,3865100]
[37304,47.540000999999997,48.139999000000003,47.099997999999999,47.889999000000003,33.027045999999999,2895800]
[37311,47.5,47.84,45.93,46.939999,32.371882999999997,5202800]
[37318,46.709999000000003,46.950001,44,44.419998,30.633980000000001,6250900]
[37325,44.279998999999997,46,44.25,45.25,31.206385000000001,3616600]
[37332,45.43,46.43,44.099997999999999,46.16,31.833952,3088400]
[37339,46.25,47,45.84,46.200001,31.861563,2213288]
[37346,46.200001,47.41,46.200001,47.25,32.585673999999997,2276400]
[37353,47.16,48.98,47.029998999999997,48.5,33.447727,5015500]
[37360,48.290000999999997,48.82,47.41,48.5,33.447727,3988300]
[37367,48.700001,50.099997999999999,48.34,50,34.482208,4242000]
[37374,49.5,50.5,48.669998,49.099997999999999,33.861514999999997,3801100]
[37381,49,49.599997999999999,47.27,47.599997999999999,32.985374,3513100]
[37388,47.400002000000001,48.23,46.400002000000001,46.5,32.223114000000002,3524800]
[37395,46.950001,46.950001,44.849997999999999,46.5,32.223114000000002,3297500]
[37402,46.310001,47.049999,46.02,46.02,31.890485999999999,3323600]
[37409,46.450001,46.700001,45.09,45.490001999999997,31.523206999999999,2630300]
[37416,45.900002000000001,46.349997999999999,43.75,44.150002000000001,30.594635,2979700]
[37423,44.650002000000001,44.650002000000001,42.299999,42.650002000000001,29.555174000000001,3620100]
[37430,42.84,44.439999,42.290000999999997,44.439999,30.795591000000002,4725400]
[37437,44.02,44.900002000000001,43.209999000000003,43.209999000000003,29.943231999999998,4051100]
[37444,43.25,43.650002000000001,40.060001,41.02,28.425637999999999,4138700]
[37451,40.549999,41.209999000000003,39.020000000000003,40.450001,28.030643000000001,5830400]
[37458,39.950001,41.080002,38.759998000000003,40.5,28.065300000000001,6977200]
[37465,41,42.389999000000003,40.409999999999997,40.75,28.238530999999998,4227400]
[37472,40.790000999999997,42.32,39.009998000000003,41.98,29.090885,4254800]
[37479,41.939999,42.900002000000001,40.599997999999999,42.639999000000003,29.548245999999999,2850100]
[37486,42.639999000000003,43.25,42.060001,42.349997999999999,29.347287999999999,3022211]
[37493,42.299999,43.049999,41.27,41.459999000000003,28.730539,2807600]
[37500,41.23,43.279998999999997,41.150002000000001,43.200001,29.936313999999999,4999800]
[37507,43.02,43.25,41.279998999999997,41.529998999999997,28.779050999999999,3724200]
[37514,41.900002000000001,41.939999,40,40.299999,28.033771999999999,3841900]
[37521,40.110000999999997,41.400002000000001,37.450001,41.400002000000001,28.798967000000001,6985800]
[37528,40.560001,42.75,39.090000000000003,41.939999,29.174595,4666200]
[37535,41.310001,42.299999,39.75,41.68,28.993749999999999,4626500]
[37542,41.41,41.740001999999997,38.880001,39,27.129459000000001,5211700]
[37549,39.18,41.580002,38.549999,41.349997999999999,28.764182999999999,5361300]
[37556,41,41.900002000000001,39.619999,40.590000000000003,28.235506000000001,3558900]
[37563,41,41.049999,38.150002000000001,38.450001,26.746872,4682600]
[37570,38.299999,40.099997999999999,38.220001000000003,38.360000999999997,26.684253999999999,4595000]
[37577,38.240001999999997,39.080002,36.57,36.619999,25.473866000000001,5558400]
[37584,36.840000000000003,39.490001999999997,36.220001000000003,37.970001000000003,26.412963999999999,6551700]
[37591,37.900002000000001,38.25,36.659999999999997,37.5,26.086010000000002,5608900]
[37598,37.849997999999999,37.849997999999999,36,36.580002,25.446045000000002,3737000]
[37605,36.610000999999997,37.400002000000001,35,37,25.738209000000001,5095100]
[37612,36.979999999999997,38.150002000000001,36.650002000000001,37.080002,25.793852000000001,1202200]
[37619,37,38.240001999999997,36.299999,37.549999,26.120802000000001,1766200]
[37626,38.049999,38.270000000000003,37.299999,37.599997999999999,26.155581000000002,3936900]
[37633,37.5,38,35.580002,35.740001999999997,24.861712000000001,4625000]
[37640,35.900002000000001,36.419998,34,34.340000000000003,23.887837999999999,4187800]
[37647,34.040000999999997,34.549999,31.860001,33.549999,23.338289,4531900]
[37654,33.549999,33.840000000000003,30.870000999999998,31.120000999999998,21.647915000000001,4882500]
[37661,31.299999,31.4,29.59,30.65,21.320969000000002,4637300]
[37668,30.99,31.639999,30.4,31.190000999999999,21.696612999999999,4666200]
[37675,31.26,33.880001,30.139999,33.150002000000001,23.060044999999999,6854500]
[37682,33.599997999999999,33.950001,31.51,31.51,21.919212000000002,4120300]
[37689,32.080002,33.340000000000003,30.5,32.770000000000003,22.795698000000002,5137200]
[37696,32.110000999999997,36.049999,31.809999000000001,35.759998000000003,24.875620000000001,5118800]
[37703,35.5,35.82,33.759998000000003,34.25,23.825230000000001,3423000]
[37710,33.799999,34.369999,32.75,34.240001999999997,23.818280999999999,4743100]
[37717,34.490001999999997,35.5,33.779998999999997,34.799999,24.207827000000002,4283000]
[37724,34.709999000000003,36.220001000000003,34.389999000000003,36.110000999999997,25.119095000000002,3096100]
[37731,36.110000999999997,36.389999000000003,33.919998,34.110000999999997,23.72784,3064200]
[37738,33.669998,34.380001,32.090000000000003,32.630001,22.698307,5818800]
[37745,32.599997999999999,33.799999,32.490001999999997,32.669998,22.887169,4475800]
[37752,32.779998999999997,33.200001,30.9,31.1,21.787298,6139200]
[37759,30.91,32.779998999999997,30.91,31.58,22.123566,5403600]
[37766,31.790001,31.790001,30,30.549999,21.401990999999999,8286100]
[37773,30.950001,32.439999,30.120000999999998,32.240001999999997,22.585934000000002,9810100]
[37780,32.240001999999997,32.400002000000001,31.48,31.73,22.228646999999999,4727200]
[37787,31.9,34.139999000000003,31.75,34.060001,23.860946999999999,5468000]
[37794,31.5,31.93,28.74,31.18,21.843343999999998,18804800]
[37801,31.09,31.450001,30.5,30.65,21.472052000000001,5210100]
[37808,30.799999,31.950001,30.76,31.950001,22.382771999999999,6876800]
[37815,31.969999000000001,32.040000999999997,31.02,31.6,22.137581000000001,4679300]
[37822,31.719999000000001,32.5,31.190000999999999,32.139999000000003,22.515877,3829900]
[37829,32.299999,32.409999999999997,31.74,32.099997999999999,22.487857999999999,2984200]
[37836,32.169998,34.349997999999999,31.959999,34.349997999999999,24.064108000000001,6255400]
[37843,34.360000999999997,34.599997999999999,33.220001000000003,33.220001000000003,23.272483999999999,4354700]
[37850,33.450001,34.099997999999999,33.450001,33.860000999999997,23.720832999999999,3417800]
[37857,33.93,35,33.5,34.810001,24.386365999999999,3493400]
[37864,34.849997999999999,36,33.939999,34.110000999999997,23.895975,5697000]
[37871,33.950001,34.299999,32.090000000000003,32.439999,22.726044000000002,6670100]
[37878,32.43,33.080002,31.76,32.139999000000003,22.625243999999999,5415800]
[37885,32,32.259998000000003,31.5,31.65,22.280301999999999,3808500]
[37892,31.57,32.209999000000003,31.049999,31.889999,22.449255000000001,4654100]
[37899,31.959999,31.969999000000001,30.75,30.879999000000002,21.738254999999999,4409000]
[37906,31.25,31.85,30.309999000000001,30.91,21.759377000000001,6417900]
[37913,30.82,30.969999000000001,30.120000999999998,30.530000999999999,21.491871,4843800]
[37920,30.6,31.299999,30.41,30.700001,21.611543999999999,4758000]
[37927,30.77,32.400002000000001,30.549999,31.91,22.463331,4980000]
[37934,31.98,32.529998999999997,31.33,32.419998,22.822353,3514100]
[37941,32.060001,32.259998000000003,30.549999,30.790001,21.674897999999999,4513900]
[37948,30.73,31.73,30.73,31.1,21.893128999999998,2384900]
[37955,31.08,31.690000999999999,30.84,30.85,21.717136,3485700]
[37962,30.860001,31,30.389999,30.65,21.576346999999998,4146200]
[37969,30.719999000000001,30.93,30,30.299999,21.32996,4998200]
[37976,30.299999,30.43,30,30.219999000000001,21.273641999999999,1391500]
[37983,30.17,30.84,30.16,30.790001,21.674897999999999,2110500]
[37990,30.889999,30.92,28.969999000000001,29.370000999999998,20.675280000000001,6798500]
[37997,29.32,30.27,28.780000999999999,30.219999000000001,21.273641999999999,6882200]
[38004,30.25,31.57,30.110001,31.16,21.935364,6191300]
[38011,31.049999,31.5,30.639999,31.07,21.872005000000001,4485500]
[38018,31.200001,32.200001,30.870000999999998,31.940000999999999,22.484452999999998,5257000]
[38025,31.940000999999999,31.940000999999999,31,31.200001,21.963518000000001,4515100]
[38032,31.35,32.630001,31.110001,32.590000000000003,22.942025999999998,5038200]
[38039,32.779998999999997,34.200001,31.540001,34.200001,24.075396999999999,12027400]
[38046,34.360000999999997,34.490001999999997,32.560001,33.369999,23.491105999999998,6122000]
[38053,33.419998,34,32.860000999999997,33.119999,23.315121000000001,4613700]
[38060,33.049999,33.049999,32.110000999999997,32.310001,22.744917000000001,4394100]
[38067,32.119999,32.599997999999999,31.389999,32.159999999999997,22.639322,4703700]
[38074,32.139999000000003,33.020000000000003,32.020000000000003,32.979999999999997,23.216570000000001,3483700]
[38081,33,33.459999000000003,32.82,33.159999999999997,23.343283,3090600]
[38088,33.159999999999997,33.950001,32.709999000000003,33.619999,23.667103000000001,4163700]
[38095,33.689999,35.130001,33.119999,35.119999,24.723040000000001,5101400]
[38102,34.979999999999997,35.270000000000003,34.520000000000003,35.200001,24.875548999999999,5623000]
[38109,34.950001,35.220001000000003,27.549999,28.290001,19.992304000000001,5083500]
[38116,28.059999000000001,28.190000999999999,27.1,27.280000999999999,19.410896000000001,6235700]
[38123,27.059999000000001,27.84,26.959999,27.469999000000001,19.546092999999999,5419200]
[38130,27.6,27.950001,27,27.08,19.268588999999999,3788900]
[38137,27.17,28.059999000000001,26.82,27.98,19.908971999999999,3519200]
[38144,28.17,28.34,27.43,27.68,19.695506999999999,2966000]
[38151,27.73,27.780000999999999,27.27,27.450001,19.531856999999999,3890400]
[38158,27.66,27.68,26.959999,27.059999000000001,19.254353999999999,6222600]
[38165,27.049999,27.6,26.9,27.139999,19.311274999999998,5175100]
[38172,27.09,27.139999,26.09,26.120000999999998,18.585505999999999,4187200]
[38179,26.23,26.4,25.719999000000001,26,18.500124,4629800]
[38186,26.110001,26.110001,25.34,25.57,18.194157000000001,3637900]
[38193,25.51,26.309999000000001,25.5,26.030000999999999,18.521467000000001,3763100]
[38200,26.110001,26.32,25.549999,25.65,18.251080999999999,3976200]
[38207,25.6,25.76,24.52,24.610001,17.511075999999999,4571700]
[38214,24.700001,24.809999000000001,24.08,24.35,17.326069,4255100]
[38221,24.33,25.08,24.23,24.870000999999998,17.696079000000001,3644300]
[38228,24.93,25.16,24.639999,24.82,17.660501,3605700]
[38235,24.93,25.1,24.030000999999999,24.290001,17.283382,8127048]
[38242,24.24,24.99,24.23,24.57,17.598392,4870100]
[38249,24.5,24.74,24.27,24.5,17.548252000000002,4568700]
[38256,24.42,24.74,24.18,24.719999000000001,17.705835,6328600]
[38263,24.74,25.75,24.51,25.129999000000002,17.999496000000001,7063000]
[38270,25,25.6,24.540001,25.41,18.200044999999999,6378400]
[38277,25.370000999999998,25.530000999999999,24.860001,25,17.906378,2961800]
[38284,24.799999,25,24.58,24.639999,17.648529,3789100]
[38291,24.610001,25,24.35,24.9,17.834758999999998,5011300]
[38298,24.98,24.98,24.43,24.73,17.712992,4374800]
[38305,24.68,24.85,24.200001,24.35,17.440812999999999,5836600]
[38312,24.26,24.5,23.709999,24.059999000000001,17.233101000000001,4528500]
[38319,24.040001,24.33,23.459999,24.129999000000002,17.283238999999998,5150800]
[38326,23.950001,24.35,23.42,24.25,17.36919,7580600]
[38333,24.35,24.9,24.15,24.860001,17.806103,7883400]
[38340,24.870000999999998,25,24.370000999999998,24.709999,17.698665999999999,5078000]
[38347,24.51,24.799999,24.51,24.530000999999999,17.569739999999999,1525100]
[38354,24.549999,25.059999000000001,24.4,24.84,17.791782000000001,6929700]
[38361,24.809999000000001,25.030000999999999,24.49,24.82,17.777453999999999,5688700]
[38368,24.9,26.17,24.9,26.120000999999998,18.708590000000001,9511300]
[38375,26.200001,26.68,25.92,26.27,18.816026999999998,6263800]
[38382,26.389999,27,25.870000999999998,26.959999,19.310241999999999,6716700]
[38389,27,27.299999,26.360001,26.459999,18.952114000000002,8181300]
[38396,26.379999000000002,26.82,26.120000999999998,26.379999000000002,18.894812000000002,5710200]
[38403,26.26,26.6,25.58,25.93,18.572500000000002,7819700]
[38410,25.92,26.02,25.32,25.67,18.386271000000001,7609400]
[38417,25.700001,26.34,25.51,25.73,18.429248999999999,6119600]
[38424,25.58,26.07,25.450001,25.950001,18.586821,5003500]
[38431,25.99,26.799999,25.42,26.610001,19.059550999999999,5556600]
[38438,26.610001,27.1,26.26,26.709999,19.131174000000001,5614100]
[38445,26.700001,27.17,26.469999000000001,26.74,19.152661999999999,5723200]
[38452,26.610001,27.02,26.4,26.610001,19.059550999999999,12444800]
[38459,26.27,26.559999000000001,25.629999000000002,25.75,18.443574999999999,6662538]
[38466,25.790001,25.870000999999998,24.51,24.58,17.76895,13253900]
[38473,24.74,24.9,24.43,24.51,17.718342,5316400]
[38480,24.629999000000002,25.629999000000002,24.48,25.559999000000001,18.47739,6780500]
[38487,25.58,25.629999000000002,25.1,25.48,18.419559,4811700]
[38494,25.52,25.780000999999999,25.370000999999998,25.690000999999999,18.571369000000001,3889600]
[38501,25.73,26.469999000000001,25.68,26.41,19.091861999999999,4652364]
[38508,26.43,26.450001,25.709999,26.01,18.802696000000001,5338600]
[38515,26.1,26.48,25.42,25.549999,18.470161000000001,5874200]
[38522,25.459999,26.15,25.200001,25.629999000000002,18.527992000000001,5652800]
[38529,25.459999,25.889999,25.209999,25.85,18.687035000000002,4993900]
[38536,25.860001,26.309999000000001,25.48,26.030000999999999,18.817153999999999,8637100]
[38543,26.030000999999999,26.190000999999999,25.629999000000002,25.91,20.288672999999999,5324400]
[38550,26.01,26.870000999999998,25.950001,26.540001,20.781991999999999,8714200]
[38557,26.48,26.690000999999999,26.24,26.25,20.554911000000001,5506000]
[38564,26.4,26.49,25.790001,26,20.359152000000002,6391000]
[38571,25.93,26.23,25.610001,25.92,20.296505,3057600]
[38578,25.700001,26.25,25.700001,26.030000999999999,20.382648,3765600]
[38585,26,26.34,25.709999,26.030000999999999,20.382648,4418100]
[38592,25.799999,26.59,25.75,26.5,20.750672999999999,3792100]
[38599,26.49,27.1,26.200001,26.389999,20.664536999999999,6730262]
[38606,26.440000999999999,26.969999000000001,26.440000999999999,26.83,21.135684999999999,4284400]
[38613,26.73,27.049999,26.5,26.82,21.127808000000002,5387500]
[38620,26.82,27.15,26.629999000000002,26.709999,21.041159,7757600]
[38627,26.75,27.99,26.74,27.200001,21.427156,7251100]
[38634,27.360001,27.950001,26.889999,26.950001,21.230217,7464700]
[38641,27.139999,27.139999,26.42,26.42,20.812702000000002,5415800]
[38648,26.559999000000001,26.68,25.98,26.25,20.678782999999999,5674000]
[38655,26.379999000000002,26.969999000000001,26.030000999999999,26.200001,20.639399000000001,6384500]
[38662,26.309999000000001,26.879999000000002,26.290001,26.469999000000001,20.852093,4472800]
[38669,26.33,26.790001,26.23,26.52,20.891479,4331900]
[38676,26.6,26.700001,26.24,26.58,20.938745000000001,2869300]
[38683,26.6,26.700001,25.860001,26.219999000000001,20.655152999999999,6934700]
[38690,25.969999000000001,26.469999000000001,25.969999000000001,26.25,20.678782999999999,6031300]
[38697,26.299999,26.58,25.93,26.5,20.875724999999999,6100600]
[38704,26.370000999999998,26.99,26.309999000000001,26.889999,21.182953000000001,4217800]
[38711,26.889999,27.26,26.73,26.780000999999999,21.096294,1426300]
[38718,26.889999,27.18,26.76,26.889999,21.182953000000001,4043700]
[38725,26.889999,28.540001,26.82,28.17,22.191292000000001,11301700]
[38732,28.040001,28.200001,27.530000999999999,27.85,21.939209000000002,5461400]
[38739,27.610001,28.92,27.370000999999998,28.75,22.648192999999999,8381400]
[38746,28.84,29.41,28.610001,28.940000999999999,22.797874,7710600]
[38753,28.91,29.049999,28.129999000000002,28.549999,22.490639000000002,7194900]
[38760,28.950001,29.870000999999998,28.719999000000001,29.629999000000002,23.341426999999999,7303500]
[38767,29.51,32.729999999999997,29.43,32.259998000000003,25.413243999999999,14295100]
[38774,32.299999,32.470001000000003,31.059999000000001,31.84,25.082381999999999,10414900]
[38781,31.99,32.119999,31.15,32.080002,25.271443999999999,7084300]
[38788,32.099997999999999,32.299999,31.6,31.690000999999999,24.964213999999998,7315500]
[38795,31.68,31.799999,31.190000999999999,31.57,24.869682000000001,6309100]
[38802,31.700001,31.700001,30.719999000000001,31.32,24.672743000000001,5402100]
[38809,31.42,32,31.049999,31.17,24.554579,6945600]
[38816,31.030000999999999,31.32,30.870000999999998,31.01,24.428543000000001,4779400]
[38823,31.01,31.43,30.48,31.309999000000001,24.664861999999999,6775700]
[38830,31.1,32.450001,30.85,32.110000999999997,25.295076000000002,9162600]
[38837,32.110000999999997,33.240001999999997,32.110000999999997,32.5,25.800066000000001,10038100]
[38844,32.5,32.709999000000003,31.93,31.93,25.347574000000002,6571300]
[38851,31.860001,32.700001,31.43,31.959999,25.371386000000001,10932196]
[38858,31.85,32.220001000000003,31.1,31.870000999999998,25.299944,9828000]
[38865,31.940000999999999,32.080002,30.51,31.5,25.006222000000001,7138100]
[38872,31.639999,31.82,30.84,31.360001,24.895081000000001,7002500]
[38879,31.110001,31.889999,30.65,30.92,24.545788000000002,9017941]
[38886,30.83,32.880001,30.83,32.610000999999997,25.887388000000001,8779700]
[38893,32.540000999999997,33.200001,32.209999000000003,33.150002000000001,26.316074,7442900]
[38900,33.150002000000001,34.18,32.950001,33.93,26.935272000000001,9244900]
[38907,34,34.360000999999997,32.919998,33,26.196991000000001,8717200]
[38914,33.220001000000003,35.159999999999997,32.709999000000003,34.959999000000003,27.752935000000001,13469500]
[38921,35.209999000000003,37.189999,35.029998999999997,36.919998,29.308869999999999,9571200]
[38928,37.009998000000003,37.790000999999997,35.990001999999997,36.209999000000003,28.745253000000002,11355800]
[38935,36.07,37.029998999999997,35.599997999999999,36.849997999999999,29.253305000000001,7401100]
[38942,37,37.599997999999999,36.130001,36.580002,29.038971,8639500]
[38949,36.650002000000001,36.770000000000003,35.520000000000003,35.950001,28.538848999999999,6137900]
[38956,35.860000999999997,36.590000000000003,35.57,36.299999,28.816690000000001,6902000]
[38963,36.490001999999997,36.950001,35.599997999999999,35.880001,28.483273000000001,12633144]
[38970,35.799999,36.909999999999997,35.619999,36.610000999999997,29.192539,11669100]
[38977,36.479999999999997,36.900002000000001,35.939999,36.150002000000001,28.825737,8872100]
[38984,36.07,36.5,35.810001,36.07,28.761935999999999,6176800]
[38991,36.080002,36.169998,35.400002000000001,36.009998000000003,28.714092000000001,6128700]
[38998,36.139999000000003,37.779998999999997,35.900002000000001,37.540000999999997,29.934100999999998,8187400]
[39005,37.5,37.619999,36.299999,36.57,29.160637000000001,5029900]
[39012,36.560001,36.849997999999999,36.009998000000003,36.080002,28.769915000000001,5100200]
[39019,36.090000000000003,36.57,35.029998999999997,36.259998000000003,28.913439,8060300]
[39026,36.229999999999997,37.310001,36.119999,36.880001,29.407829,8198700]
[39033,36.770000000000003,37.650002000000001,36.759998000000003,37.590000000000003,29.973976,5587800]
[39040,37.590000000000003,37.889999000000003,36.740001999999997,37.049999,29.543381,5130100]
[39047,36.900002000000001,37.599997999999999,36.409999999999997,36.68,29.248348,6717400]
[39054,36.709999000000003,36.810001,35.57,35.650002000000001,28.427032000000001,7670700]
[39061,35.810001,36.840000000000003,35.349997999999999,36.689999,29.256319000000001,8509000]
[39068,36.939999,37.099997999999999,35.409999999999997,35.520000000000003,28.32338,6792100]
[39075,35.520000000000003,36.220001000000003,35.520000000000003,36.029998999999997,28.730042999999998,1663800]
[39082,36.029998999999997,36.419998,35.720001000000003,35.790000999999997,28.538668000000001,5297100]
[39089,35.779998999999997,37.990001999999997,35.779998999999997,37.849997999999999,30.181290000000001,13840100]
[39096,37.900002000000001,39.849997999999999,37.75,39.080002,31.162098,10691100]
[39103,39.610000999999997,39.799999,38.060001,38.299999,30.540120999999999,10032300]
[39110,38.310001,39.25,38.110000999999997,39.049999,31.138173999999999,7454336]
[39117,39.040000999999997,39.75,38.849997999999999,39.560001,31.544844000000001,5189400]
[39124,39.549999,40.68,38.909999999999997,39.909999999999997,31.823924999999999,6062200]
[39131,40.119999,40.43,37.490001999999997,38.259998000000003,30.508227999999999,13945000]
[39138,38.18,38.25,36.119999,36.5,29.104816,13975200]
[39145,36.110000999999997,37.580002,35.82,37.470001000000003,29.878291999999998,10517500]
[39152,37.5,37.909999999999997,36.360000999999997,37.75,30.101559000000002,8988100]
[39159,38.450001,39.360000999999997,37.909999999999997,38.990001999999997,31.090319000000001,8394004]
[39166,39.060001,39.389999000000003,37.68,39.159999999999997,31.225885000000002,7853000]
[39173,39.25,39.68,38.709999000000003,39.290000999999997,31.329536000000001,4427600]
[39180,39.290000999999997,39.720001000000003,38.82,39.150002000000001,31.217897000000001,3914300]
[39187,39.090000000000003,39.75,38.18,39.189999,31.2498,8585400]
[39194,38.880001,39.43,38.409999999999997,39.290000999999997,31.329536000000001,6224700]
[39201,39.209999000000003,39.950001,39.020000000000003,39.220001000000003,31.925280000000001,4719200]
[39208,39.349997999999999,40.700001,38.849997999999999,39.810001,32.405540000000002,8844000]
[39215,40.009998000000003,40.590000000000003,39.419998,40.18,32.706721999999999,7350000]
[39222,40.400002000000001,42.18,40.090000000000003,42,34.188212999999998,10314700]
[39229,42.060001,43.68,42.060001,43.369999,35.303390999999998,5620519]
[39236,43.389999000000003,43.91,42,42.439999,34.546363999999997,10584700]
[39243,42.619999,44.639999000000003,42.48,44.509998000000003,36.231358,8343400]
[39250,44.290000999999997,44.32,42.599997999999999,42.990001999999997,34.994076,7681700]
[39257,42.529998999999997,43.82,42.459999000000003,43.490001999999997,35.401077000000001,6774900]
[39264,43.189999,43.700001,41.41,41.830002,34.049830999999998,10505800]
[39271,42,42.91,41.459999000000003,42.25,34.391711999999998,8559900]
[39278,42.150002000000001,46.630001,42.150002000000001,46.349997999999999,37.729134000000002,13178800]
[39285,46.299999,47.490001999999997,44.119999,44.57,36.280200999999998,10026200]
[39292,44.5,46.700001,44.27,45.209999000000003,36.801163000000003,11486500]
[39299,44.799999,45.630001,42.59,42.860000999999997,34.888252000000001,12482000]
[39306,43.389999000000003,44.860000999999997,42.52,44.139999000000003,35.930176000000003,13170500]
[39313,44.02,45.799999,44.009998000000003,45.650002000000001,37.159325000000003,6726900]
[39320,45.990001999999997,46.860000999999997,44.279998999999997,46.48,37.834949000000002,6808200]
[39327,46.5,46.700001,45.299999,45.52,37.254795000000001,5135500]
[39334,45.799999,46.799999,44.709999000000003,45.169998,36.968338000000003,7992400]
[39341,45.25,47.189999,44.91,46.959999000000003,38.433323000000001,7020100]
[39348,46.900002000000001,46.990001999999997,44.889999000000003,46.02,37.664005000000003,6507000]
[39355,46.43,46.490001999999997,43.700001,45.130001,36.935608000000002,7931300]
[39362,45.07,46.900002000000001,44.84,46.580002,38.122321999999997,6922700]
[39369,46.599997999999999,48.59,44.830002,46.59,38.130512000000003,10158300]
[39376,46.07,47.549999,45.720001000000003,47.049999,38.506988999999997,6154013]
[39383,47,48.98,46.759998000000003,48.279998999999997,39.513649000000001,6104000]
[39390,48.209999000000003,48.450001,45.57,46.169998,37.786769999999997,7679400]
[39397,46.48,47.459999000000003,43.830002,45,36.829211999999998,10701700]
[39404,44.82,45.470001000000003,42.599997999999999,42.98,35.175983000000002,6538200]
[39411,43.099997999999999,44.98,42.740001999999997,44.880001,36.731009999999998,7806900]
[39418,44.990001999999997,45.5,43.25,44.779998999999997,36.649158,5773700]
[39425,44.5,46,44.290000999999997,45.540000999999997,37.271163999999999,6355600]
[39432,45.18,45.529998999999997,43.18,44.450001,36.379074000000003,6570500]
[39439,44.700001,45.200001,44.02,44.259998000000003,36.223579000000001,1544200]
[39446,44.220001000000003,44.610000999999997,43.369999,44.029998999999997,36.035339,2902500]
[39453,43.740001999999997,44.130001,40.189999,40.75,33.350890999999997,10783200]
[39460,40.25,41.389999000000003,38.599997999999999,39.869999,32.630676000000001,12520800]
[39467,39.5,41.59,37.389999000000003,40.029998999999997,32.761631000000001,13426600]
[39474,39.639999000000003,40.869999,36.740001999999997,37.470001000000003,30.666454000000002,13689300]
[39481,37.970001000000003,38.159999999999997,35,35.169998,28.784072999999999,14823600]
[39488,35,38.720001000000003,34.330002,37.599997999999999,30.772848,15701500]
[39495,38,39.139999000000003,35.939999,36.939999,30.232686999999999,19138568]
[39502,37.490001999999997,37.900002000000001,36.020000000000003,37.389999000000003,30.600985000000001,11655800]
[39509,36.669998,37.75,35.889999000000003,36.650002000000001,29.995343999999999,10840700]
[39516,36.650002000000001,37.349997999999999,35.340000000000003,36.009998000000003,29.471550000000001,8768700]
[39523,35.259998000000003,36.689999,35.139999000000003,36.029998999999997,29.487916999999999,7268300]
[39530,36.029998999999997,37.529998999999997,36.029998999999997,36.82,30.134478000000001,6239400]
[39537,36.560001,38.560001,36.310001,37.900002000000001,31.018387000000001,10733100]
[39544,37.909999999999997,39.349997999999999,37.330002,37.529998999999997,30.715558999999999,8530500]
[39551,37.240001999999997,38.509998000000003,37.240001999999997,37.700001,30.854696000000001,6862800]
[39558,37.200001,38.159999999999997,36.560001,37.479999999999997,30.674643,5923700]
[39565,37.5,38.259998000000003,36.799999,38.07,31.887194000000001,5498200]
[39572,38.029998999999997,38.200001,36.240001999999997,36.939999,30.940712000000001,7022500]
[39579,36.810001,38.659999999999997,36.810001,37.709999000000003,31.585663,6845100]
[39586,37.75,38.790000999999997,36.150002000000001,37,30.990969,6962700]
[39593,37,37.849997999999999,36.169998,37.770000000000003,31.635914,7030900]
[39600,37.68,37.740001999999997,35.529998999999997,35.540000999999997,29.768082,6047700]
[39607,35.540000999999997,36.770000000000003,34.5,35.669998,29.876974000000001,9455000]
[39614,36.310001,36.5,32.090000000000003,32.159999999999997,26.937018999999999,11299700]
[39621,32.099997999999999,33.470001000000003,31.41,32.130001,26.911892000000002,9215100]
[39628,32,33.240001999999997,31.440000999999999,31.91,26.727620999999999,11458200]
[39635,31.65,31.700001,29.5,29.559999000000001,24.759274999999999,11961100]
[39642,29.889999,30.67,28.690000999999999,29.690000999999999,24.868165999999999,8769400]
[39649,29.51,30.790001,28.620000999999998,29.66,24.843035,9366000]
[39656,29.52,31.040001,29.1,29.73,24.901667,10536400]
[39663,29.85,33.189999,29.65,33.090000000000003,27.715979000000001,9891100]
[39670,33.110000999999997,33.599997999999999,31.110001,32.220001000000003,26.987278,8086600]
[39677,32.119999,32.340000000000003,31.209999,31.879999000000002,26.702490000000001,7367800]
[39684,31.92,32.529998999999997,30.629999000000002,32.040000999999997,26.836507999999998,8925110]
[39691,31.83,32.950001,31.6,31.950001,27.000671000000001,10705431]
[39698,32.549999,33.200001,31.85,32.064999,27.097860000000001,9866216]
[39705,31.52,32.189999,28.98,29.67,25.073861999999998,18481208]
[39712,29.959999,31.135000000000002,28.905000999999999,29.995000999999998,25.348516,10626484]
[39719,29.68,29.954999999999998,27.15,28.055,23.709040000000002,12734286]
[39726,27.215,27.704999999999998,23.370000999999998,23.805,20.117402999999999,16439596]
[39733,24.950001,27.575001,23.674999,25.17,21.270948000000001,15505018]
[39740,25.92,26.165001,22.23,22.924999,19.373718,11425723]
[39747,22.02,26.745000999999998,21.870000999999998,26.33,22.251263000000002,13681215]
[39754,26.5,27.325001,23.780000999999999,24.35,20.577978000000002,9822439]
[39761,24.860001,25.639999,23.530000999999999,24.15,20.408961999999999,7458318]
[39768,24.184999000000001,24.655000999999999,20.040001,20.370000999999998,17.214518000000002,10700654]
[39775,20.985001,22,20.030000999999999,21.65,18.296227999999999,8633753]
[39782,21.6,22,19.32,19.68,16.631401,11262845]
[39789,20.68,22.690000999999999,19.700001,22.299999,18.845537,12123501]
[39796,22.334999,22.690000999999999,20.799999,21.58,18.237072000000001,8736127]
[39803,21.709999,21.870000999999998,20.709999,21.440000999999999,18.118760999999999,3386600]
[39810,21.434999000000001,22.52,21,22.450001,18.972304999999999,2062624]
[39817,22.690000999999999,24.635000000000002,22.309999000000001,23.905000999999999,20.201913999999999,9538368]
[39824,24.379999000000002,24.945,22.235001,22.889999,19.344141,10653425]
[39831,23.309999000000001,24.129999000000002,22.41,23.355,19.737107999999999,9051271]
[39838,23.23,24.379999000000002,22.799999,23.049999,19.479361000000001,8877636]
[39845,22.950001,23.58,22.33,22.605,19.103292,8680119]
[39852,22.725000000000001,23,21.454999999999998,21.690000999999999,18.33004,7695920]
[39859,21.695,22.59,20.700001,22.110001,18.684975000000001,8928492]
[39866,22.299999,22.715,20.76,21.27,17.975096000000001,8493087]
[39873,21,21.190000999999999,18.75,20.239999999999998,17.104648999999998,12180719]
[39880,20.305,21.32,19.684999000000001,20.420000000000002,17.256768999999998,7851159]
[39887,20.610001,21.799999,19.844999000000001,20.145,17.024370000000001,12242042]
[39894,20.65,22.125,20.559999000000001,21.014999,17.759598,9622449]
[39901,20.77,23.09,20.57,22.84,19.301891000000001,6625546]
[39908,23.030000999999999,23.809999000000001,22.48,22.629999000000002,19.124416,6600100]
[39915,22.629999000000002,22.629999000000002,21.51,21.639999,18.287776999999998,7359876]
[39922,22,22.834999,20.110001,20.549999,17.366627000000001,18801678]
[39929,20.25,22.940000999999999,20.200001,22.58,19.082163000000001,12070739]
[39936,22.889999,24.809999000000001,22.59,24.41,20.975726999999999,10867634]
[39943,24.77,26.18,23.805,25.055,21.529979999999998,9441470]
[39950,24.99,26.35,24.68,24.895,21.392489999999999,6531355]
[39957,25.23,25.959999,24.51,25.18,21.637395999999999,5354838]
[39964,25.34,25.905000999999999,25.08,25.25,21.697545999999999,5576023]
[39971,25.360001,25.530000999999999,24.745000999999998,24.965,21.452642000000001,4928767]
[39978,24.825001,25.780000999999999,23.875,25.695,22.079934999999999,8172238]
[39985,25.76,27.045000000000002,25.02,26.535,22.801760000000002,8705599]
[39992,26.605,27.790001,26.32,27.1,23.287269999999999,7656571]
[39999,26.860001,26.99,25.67,25.715,22.097125999999999,7578760]
[40006,25.57,27.34,25.18,27.209999,23.381789999999999,8070855]
[40013,27.09,28.139999,26.795000000000002,27.844999000000001,23.927451999999999,6158882]
[40020,27.75,28.32,27.125,28.01,24.069234999999999,6788423]
[40027,27.915001,28.715,27.295000000000002,28.32,24.335625,7976200]
[40034,28.114999999999998,28.405000999999999,27.105,27.33,23.484911,6636368]
[40041,27.325001,28.540001,27.105,28.315000999999999,24.331329,7436696]
[40048,28.5,30.450001,27.59,29.18,25.074629000000002,15103982]
[40055,29.01,29.790001,28.934999000000001,29.195,25.299301,8054924]
[40062,29.35,30.98,29.254999000000002,30.83,26.716128999999999,6633039]
[40069,30.58,31.98,30.280000999999999,31.864999999999998,27.613022000000001,7613657]
[40076,31.950001,32.229999999999997,30.950001,31.110001,26.958770999999999,6384648]
[40083,31.440000999999999,31.99,29.5,30.174999,26.148529,7967539]
[40090,30.1,31.965,29.92,30.65,26.560148000000002,7969201]
[40097,29.864999999999998,30.334999,29.114999999999998,29.549999,25.606932,11713327]
[40104,29.690000999999999,30.57,29.290001,29.754999000000002,25.784575,7326232]
[40111,29.725000000000001,30.885000000000002,29.370000999999998,30.114999999999998,26.096537000000001,10774723]
[40118,30.004999000000002,30.875,29.700001,30.4,26.343506000000001,6348006]
[40125,30.635000000000002,31.280000999999999,30.15,31.195,27.032423000000001,6029734]
[40132,31.48,31.74,30.75,30.969999000000001,26.837447999999998,4622673]
[40139,31.274999999999999,32.049999,30.844999000000001,31.355,27.171074000000001,4846820]
[40146,31.51,34.279998999999997,31.09,34.25,29.679774999999999,8533134]
[40153,34.299999,34.439999,32.720001000000003,33.419998,28.960526999999999,7761527]
[40160,33.639999000000003,33.985000999999997,33.145000000000003,33.299999,28.856536999999999,8306042]
[40167,33.455002,33.68,32.965000000000003,33.340000000000003,28.891196999999998,2043962]
[40174,33.540000999999997,33.700001,33.169998,33.264999000000003,28.826205999999999,2287244]
[40181,33.090000000000003,33.974997999999999,32.744999,32.924999,28.531576000000001,6085079]
[40188,32.299999,36.544998,32.25,36.095001000000003,31.278585,18482918]
[40195,36.450001,36.450001,35.060001,35.779998999999997,31.005617000000001,7498135]
[40202,35.639999000000003,35.865001999999997,34.485000999999997,35.674999,30.914622999999999,7719359]
[40209,35.580002,36.009998000000003,33.650002000000001,34,29.463135000000001,7706330]
[40216,34.25,35,33.924999,34.490001999999997,29.887754000000001,6908329]
[40223,34.705002,35.130001,34.139999000000003,35.130001,30.442343000000001,5921693]
[40230,35.345001000000003,36.25,34.865001999999997,36.07,31.256913999999998,8835614]
[40237,36.349997999999999,38.055,36.275002000000001,38.029998999999997,32.955376000000001,6434948]
[40244,38.360000999999997,38.389999000000003,37.599997999999999,37.889999000000003,32.834060999999998,6018315]
[40251,37.900002000000001,38.540000999999997,37.415000999999997,37.990001999999997,32.920731000000004,4972153]
[40258,37.880001,38.875,37.880001,38.334999000000003,33.219681000000001,4700790]
[40265,38.325001,38.665000999999997,37.755001,37.974997999999999,32.907707000000002,4239675]
[40272,37.974997999999999,38.419998,37.619999,37.900002000000001,32.842731000000001,4171392]
[40279,38.240001999999997,38.240001999999997,36.5,36.68,31.785523999999999,7954248]
[40286,36.639999000000003,37.904998999999997,36.240001999999997,36.700001,31.802855000000001,11371897]
[40293,37,37,35.034999999999997,35.18,30.485678,9138559]
[40300,35.159999999999997,35.700001,33.275002000000001,33.625,29.459253,10868095]
[40307,33.93,35.080002,33.674999,34.159999999999997,29.927973000000001,11984702]
[40314,33.705002,34.549999,32.869999,33.389999000000003,29.253364999999999,9744615]
[40321,33.450001,35.080002,32.810001,34.875,30.554393999999998,8655000]
[40328,34.650002000000001,36.174999,34.369999,35.479999999999997,31.084444000000001,6301077]
[40335,35.159999999999997,36.465000000000003,34.735000999999997,36.049999,31.583818000000001,6234493]
[40342,36.334999000000003,36.729999999999997,36.034999999999997,36.424999,31.912367,5518792]
[40349,36.979999999999997,37.159999999999997,36.209999000000003,36.389999000000003,31.881701,3798591]
[40356,36.349997999999999,36.729999999999997,33.805,34.125,29.897307999999999,7448189]
[40363,34.330002,35.32,33.93,35.195,30.834747,4268565]
[40370,35.25,36.880001,35.115001999999997,36.159999999999997,31.680195000000001,5464983]
[40377,36.145000000000003,36.884998000000003,35.349997999999999,36.840000000000003,32.275959,4062001]
[40384,37.080002,37.220001000000003,34.25,34.729999999999997,30.427357000000001,5497030]
[40391,34.945,36.125,33.580002,33.924999,29.722086000000001,7930925]
[40398,34.25,35.075001,33.630001,34.875,30.554393999999998,5334178]
[40405,35.07,35.450001,34.229999999999997,34.625,30.335369,5651377]
[40412,34.049999,35.729999999999997,34.049999,35.369999,30.988073,7041307]
[40419,35.345001000000003,36.220001000000003,34.875,35.825001,31.620255,5899678]
[40426,36.095001000000003,37.264999000000003,35.555,37.174999,32.811805999999997,5746189]
[40433,37.299999,37.744999,37.009998000000003,37.110000999999997,32.754435999999998,5415718]
[40440,37.110000999999997,37.860000999999997,36.884998000000003,37.509998000000003,33.107494000000003,3694639]
[40447,37.595001000000003,38.354999999999997,37.044998,37.479999999999997,33.081017000000003,4229494]
[40454,37.604999999999997,37.685001,36.875,37.544998,33.138382,4114227]
[40461,37.595001000000003,38.470001000000003,37.395000000000003,38.299999,33.804779000000003,4107122]
[40468,38.064999,38.57,37.5,37.979999999999997,33.522326999999997,4847795]
[40475,38.060001,38.474997999999999,35.950001,36.419998,32.145428000000003,7459652]
[40482,36.599997999999999,37.229999999999997,36.334999000000003,36.669998,32.366084999999998,4800743]
[40489,36.724997999999999,36.799999,35.025002000000001,35.869999,31.659980999999998,5839769]
[40496,35.799999,36.869999,35.580002,36.509998000000003,32.224857,4668116]
[40503,36.75,36.784999999999997,35.854999999999997,36.244999,31.990963000000001,3719288]
[40510,36.439999,36.555,35.340000000000003,35.485000999999997,31.320167999999999,5628947]
[40517,35.555,35.974997999999999,35.325001,35.595001000000003,31.417249999999999,4709296]
[40524,35.604999999999997,36.195,34.959999000000003,36.090000000000003,31.854154999999999,5684837]
[40531,36.330002,37.490001999999997,36.145000000000003,37.255001,32.882420000000003,2783785]
[40538,37.200001,37.490001999999997,36.689999,36.689999,32.383738999999998,1398498]
[40545,36.900002000000001,37.75,36.255001,36.784999999999997,32.467593999999998,4290869]
[40552,36.724997999999999,37.889999000000003,36.299999,36.865001999999997,32.538204,5129842]
[40559,36.974997999999999,37.849997999999999,36.654998999999997,37.014999000000003,32.670589,5676779]
[40566,37.5,37.779998999999997,36.584999000000003,36.759998000000003,32.445521999999997,4457433]
[40573,36.715000000000003,37.759998000000003,36.419998,37.235000999999997,32.864769000000003,5416942]
[40580,37.354999999999997,37.915000999999997,36.119999,36.445,32.167487999999999,5777379]
[40587,36.57,39,36.165000999999997,38,33.539977999999998,8552993]
[40594,37.985000999999997,38.32,36.924999,37.514999000000003,33.111911999999997,4796723]
[40601,37.494999,38.055,37.215000000000003,37.830002,33.389938000000001,5252247]
[40608,37.799999,38.040000999999997,36.869999,36.869999,32.542614,4270268]
[40615,36.630001,36.775002000000001,35.509998000000003,36.189999,31.942419000000001,8936605]
[40622,36.915000999999997,37.560001,35.939999,37.470001000000003,33.072192999999999,6055452]
[40629,37.470001000000003,38.990001999999997,37.369999,38.814999,34.259323000000002,4552838]
[40636,38.790000999999997,39.784999999999997,38.509998000000003,39.659999999999997,35.005156999999997,4486266]
[40643,39.799999,40.584999000000003,38.93,40.200001,35.481769999999997,4659691]
[40650,39.875,40.700001,39.310001,40.505001,35.750976999999999,5065430]
[40657,40.389999000000003,40.814999,39.57,40.415000999999997,35.671539000000003,3767896]
[40664,40.604999999999997,41.345001000000003,40.119999,41.224997999999999,36.837746000000003,5921624]
[40671,41.154998999999997,42.68,40.595001000000003,42.255001,37.758133000000001,5037500]
[40678,42.145000000000003,43.284999999999997,41.91,42.27,37.771534000000003,7510815]
[40685,42.044998,42.284999999999997,41.07,41.48,37.065609000000002,5027236]
[40692,41.465000000000003,42.244999,40.904998999999997,40.974997999999999,36.614348999999997,4157622]
[40699,41,41.985000999999997,40.215000000000003,40.435001,36.131821000000002,5878817]
[40706,40.334999000000003,40.645000000000003,39.619999,40.095001000000003,35.827998999999998,5416621]
[40713,40.095001000000003,41.459999000000003,39.970001000000003,40.935001,36.578606000000001,4637198]
[40720,40.93,41.66,40.880001,41.645000000000003,37.213051,4552355]
[40727,41.700001,42.490001999999997,41.275002000000001,42.080002,37.601756999999999,4225646]
[40734,41.895000000000003,42.07,40.595001000000003,40.904998999999997,36.5518,4296077]
[40741,40.764999000000003,41.549999,40.020000000000003,41.549999,37.128158999999997,4515700]
[40748,41.325001,41.830002,40.830002,41.279998999999997,36.886893999999998,4046329]
[40755,41.445,41.755001,38.209999000000003,38.669998,34.554648999999998,7148407]
[40762,38.189999,39.215000000000003,35.610000999999997,37.450001,33.464492999999997,10576767]
[40769,37.599997999999999,38.490001999999997,35.775002000000001,36.064999,32.226886999999998,8170668]
[40776,35.799999,37.139999000000003,30.4,32.810001,29.318290999999999,15110448]
[40783,33.275002000000001,36.115001999999997,32.590000000000003,34.970001000000003,31.535532,6937965]
[40790,33.68,35,33.07,33.345001000000003,30.070135000000001,5919995]
[40797,33.700001,36.869999,30.799999,32.32,29.145796000000001,5786696]
[40804,33.764999000000003,34.365001999999997,32.099997999999999,32.950001,29.713926000000001,5334382]
[40811,32.509998000000003,34.564999,32.5,33.540000999999997,30.245987,4664521]
[40818,33.099997999999999,33.534999999999997,31.75,33.025002000000001,29.781559000000001,5845743]
[40825,33.299999,34.384998000000003,32.799999,34.189999,30.832144,4141594]
[40832,34.334999000000003,35.945,33.639999000000003,35.685001,32.180320999999999,4069418]
[40839,35.884998000000003,36.900002000000001,34.779998999999997,35.939999,32.410274999999999,5292135]
[40846,35.790000999999997,35.915000999999997,33.395000000000003,34.209999000000003,30.850172000000001,5130183]
[40853,34.115001999999997,34.900002000000001,33.375,34.299999,30.931336999999999,3308050]
[40860,34.299999,34.470001000000003,33.349997999999999,33.375,30.097185,3096516]
[40867,33.299999,33.305,31.805,32.509998000000003,29.317136999999999,3749751]
[40874,32.75,35.590000000000003,32.75,34.599997999999999,31.201875999999999,3636432]
[40881,34.900002000000001,35.834999000000003,34.645000000000003,35.034999999999997,31.594151,3541502]
[40888,34.979999999999997,35.174999,33.884998000000003,34.009998000000003,30.669820999999999,3968301]
[40895,33.799999,35.314999,33.575001,35.139999000000003,31.688842999999999,3007994]
[40902,35.139999000000003,35.950001,35.014999000000003,35.770000000000003,32.256973000000002,1084502]
[40909,35.994999,37.455002,35.599997999999999,36.514999000000003,32.928801999999997,2754269]
[40916,36.575001,37.409999999999997,34.939999,35.259998000000003,31.797053999999999,4133012]
[40923,35.224997999999999,36.709999000000003,34.945,36.189999,32.635719000000002,3578403]
[40930,36.270000000000003,36.334999000000003,35.275002000000001,35.314999,31.846661000000001,2657939]
[40937,35.209999000000003,37.090000000000003,35.07,37.020000000000003,33.384205000000001,3275213]
[40944,36.950001,37.055,36.25,36.595001000000003,33.000950000000003,2818131]
[40951,36.695,38.790000999999997,36.349997999999999,38.485000999999997,34.705322000000002,6715520]
[40958,38.979999999999997,40.189999,38.68,39.419998,35.548488999999996,4265244]
[40965,39.325001,40.034999999999997,38.945,39.599997999999999,35.710811999999997,2645313]
[40972,39.564999,40.919998,39.474997999999999,40.75,36.747878999999998,4112004]
[40979,40.755001,42.09,40.755001,41.445,37.374619000000003,3192010]
[40986,41.445,41.869999,41.080002,41.279998999999997,37.225819000000001,2591552]
[40993,41.470001000000003,42.580002,41.259998000000003,41.674999,37.582031000000001,3238173]
[41000,41.93,42.330002,40.665000999999997,41.154998999999997,37.113101999999998,2782697]
[41007,41.154998999999997,42.154998999999997,40.220001000000003,41.244999,37.19426,2971653]
[41014,41.264999000000003,44.415000999999997,41.025002000000001,43.009998000000003,38.785919,6334712]
[41021,42.555,42.555,41.18,41.595001000000003,37.509884,3113145]
[41028,41.775002000000001,42.580002,41.119999,41.174999,37.594397999999998,2287580]
[41035,40.935001,41.724997999999999,40.310001,41.450001,37.845489999999998,2626101]
[41042,41.125,41.57,39.369999,39.400002000000001,35.973754999999997,3497087]
[41049,39.369999,39.950001,38.354999999999997,39.325001,35.905284999999999,3223314]
[41056,39.494999,39.904998999999997,37.695,37.959999000000003,34.658980999999997,5607131]
[41063,37.674999,38.494999,37.145000000000003,38.025002000000001,34.718330000000002,3600638]
[41070,38.450001,38.625,37.330002,38,34.695495999999999,3929269]
[41077,38.25,39.034999999999997,37.034999999999997,39,35.608539999999998,7264568]
[41084,38.740001999999997,41.380001,38.400002000000001,41.145000000000003,37.567008999999999,5372888]
[41091,41.195,42.615001999999997,41.125,42.310001,38.630702999999997,4045832]
[41098,42.314999,42.450001,41.284999999999997,42.119999,38.457222000000002,3385582]
[41105,42.099997999999999,43.904998999999997,41.875,43.354999999999997,39.584826999999997,3779398]
[41112,43.040000999999997,44.264999000000003,42.014999000000003,44.209999000000003,40.365475000000004,3995649]
[41119,44.41,46.299999,43.560001,45.974997999999999,41.976990000000001,5839420]
[41126,45.895000000000003,46,43.549999,43.985000999999997,40.160038,6117298]
[41133,43.880001,44.419998,43.049999,43.139999000000003,39.388527000000003,3522367]
[41140,43.75,45.400002000000001,42.009998000000003,44.595001000000003,40.717002999999998,7634986]
[41147,44.400002000000001,45.040000999999997,43.939999,44.075001,40.540947000000003,3114008]
[41154,44.025002000000001,45.220001000000003,43.919998,44.150002000000001,40.609927999999996,3715113]
[41161,44.009998000000003,44.095001000000003,41.985000999999997,42.224997999999999,38.839275000000001,4874050]
[41168,42.195,46.110000999999997,41.790000999999997,46.080002,42.385181000000003,8459593]
[41175,46.064999,46.709999000000003,45.615001999999997,46.389999000000003,42.670326000000003,4484105]
[41182,46.334999000000003,49.564999,46.154998999999997,49.514999000000003,45.544746000000004,5616484]
[41189,49.380001,49.490001999999997,48.57,48.715000000000003,44.808895,3605580]
[41196,48.595001000000003,49.185001,47.650002000000001,47.889999000000003,44.050049000000001,4342442]
[41203,47.775002000000001,48.075001,46.200001,47.580002,43.764899999999997,4500113]
[41210,47.48,48.779998999999997,47.034999999999997,48.705002,44.799702000000003,2297088]
[41217,48.695,49.395000000000003,48.424999,49.25,45.300998999999997,2471713]
[41224,49.25,50.060001,48.185001,48.389999000000003,44.509948999999999,3143844]
[41231,48.555,49.799999,48.294998,49.669998,45.687325000000001,2941951]
[41238,49.455002,51.75,49.384998000000003,50.709999000000003,46.643935999999997,3919428]
[41245,50.77,51.68,50.630001,51,46.910679000000002,2894152]
[41252,50.779998999999997,51.369999,49.645000000000003,49.709999000000003,45.724102000000002,4230604]
[41259,49.84,50.279998999999997,48.02,49.650002000000001,45.668930000000003,4832457]
[41266,49.799999,50.73,49.48,50.23,46.202415000000002,1090041]
[41273,50.25,51.900002000000001,50.150002000000001,51.630001,47.490166000000002,2157573]
[41280,51.66,51.889999000000003,49.34,49.599997999999999,45.622936000000003,4700944]
[41287,49.715000000000003,51.040000999999997,48.650002000000001,50.810001,46.735911999999999,3878008]
[41294,50.830002,51.639999000000003,50.34,51.599997999999999,47.462566000000002,2828027]
[41301,51.73,53.529998999999997,51.27,53.09,48.833095999999998,4553987]
[41308,53.189999,54.43,52.349997999999999,52.529998999999997,48.317988999999997,3372059]
[41315,52.25,55.009998000000003,51.060001,54.490001999999997,50.120849999999997,5864931]
[41322,54.23,55.849997999999999,53.57,54.900002000000001,50.497967000000003,3233934]
[41329,54.990001999999997,57.900002000000001,54.43,57.32,52.723922999999999,3976223]
[41336,57.200001,57.740001999999997,56.23,57.290000999999997,52.696326999999997,3761826]
[41343,57.34,58.57,57.290000999999997,58.529998999999997,53.836903,2880599]
[41350,58.02,59.27,57.759998000000003,58.73,54.020859000000002,2694333]
[41357,59.209999000000003,60.200001,58.299999,58.799999,54.085254999999997,3214686]
[41364,58.799999,60.080002,56.25,56.860000999999997,52.300808000000004,3085123]
[41371,56.91,58,55.799999,56.740001999999997,52.190429999999999,3205899]
[41378,56.790000999999997,57.029998999999997,55.32,56.110000999999997,51.610947000000003,3803432]
[41385,56.490001999999997,58.040000999999997,53.310001,53.720001000000003,49.412579000000001,7775822]
[41392,53.48,54.700001,52.66,53.959999000000003,49.633335000000002,3939369]
[41399,54.080002,55.84,53.630001,55.57,51.652690999999997,3848834]
[41406,55.560001,58.48,55.509998000000003,57.150002000000001,53.121310999999999,4078411]
[41413,57.18,57.200001,55.02,55.599997999999999,51.680579999999999,4513619]
[41420,55.66,56.57,53.5,53.790000999999997,49.998173000000001,3405273]
[41427,53.389999000000003,54.25,52,52.869999,49.143020999999997,3627796]
[41434,52.529998999999997,52.990001999999997,50.75,51.139999000000003,47.534976999999998,3954529]
[41441,51.299999,51.860000999999997,49.259998000000003,49.419998,45.936222000000001,4744109]
[41448,49.200001,50.099997999999999,48.145000000000003,48.950001,45.499355000000001,4915897]
[41455,48.985000999999997,51,48.689999,50.25,46.707714000000003,4189312]
[41462,50.630001,52.549999,50.5,51.150002000000001,47.544272999999997,3832213]
[41469,51.459999000000003,53.450001,51.41,52.209999000000003,48.529549000000003,3485263]
[41476,52.299999,52.669998,50.490001999999997,50.689999,47.116695,3272923]
[41483,50.880001,54.25,50.700001,53.900002000000001,50.100422000000002,3735135]
[41490,54.009998000000003,55.66,53.93,54.919998,51.048515000000002,3510927]
[41497,54.919998,56.599997999999999,54.689999,55.599997999999999,51.680579999999999,2923181]
[41504,55.75,56.029998999999997,52.080002,52.73,49.012894000000003,5005307]
[41511,52.599997999999999,52.91,50.740001999999997,51.950001,48.618557000000003,3503446]
[41518,52.27,52.540000999999997,51.240001999999997,51.779998999999997,48.459454000000001,2628068]
[41525,50.68,51.900002000000001,50.32,51.240001999999997,47.954085999999997,3061507]
[41532,51.740001999999997,54.240001999999997,51.400002000000001,53.080002,49.676090000000002,4628611]
[41539,53.080002,53.400002000000001,51.389999000000003,51.740001999999997,48.422020000000003,2265735]
[41546,51.299999,52.389999000000003,50.400002000000001,50.540000999999997,47.298977000000001,3380643]
[41553,50.5,50.990001999999997,49.354999999999997,50.23,47.008853999999999,2679603]
[41560,50.189999,53.119999,50.169998,52.639999000000003,49.264308999999997,2837878]
[41567,52.59,53.07,49.810001,50.630001,47.383201999999997,4971049]
[41574,50.880001,51.5,50.220001000000003,50.32,47.093086,2738337]
[41581,50.509998000000003,50.68,49.209999000000003,49.82,46.625149,3263687]
[41588,50.07,51.310001,49.68,50.84,47.579734999999999,3049920]
[41595,50.77,51.900002000000001,50.529998999999997,50.599997999999999,47.355125000000001,2369473]
[41602,50.830002,51.009998000000003,49.575001,50.029998999999997,46.821686,2452071]
[41609,49.959999000000003,50.400002000000001,49.145000000000003,49.599997999999999,46.419254000000002,3307296]
[41616,49.555,49.700001,46.235000999999997,46.580002,43.592925999999999,4086522]
[41623,46.740001999999997,48.130001,46.415000999999997,47.599997999999999,44.547508000000001,3639909]
[41630,48.075001,48.610000999999997,47.57,48.470001000000003,45.361725,1024365]
[41637,48.560001,49.150002000000001,47.935001,48.150002000000001,45.062241,2480186]
[41644,48.200001,48.555,47.02,47.134998000000003,44.112335000000002,4029221]
[41651,47.290000999999997,48.775002000000001,46.849997999999999,48.005001,44.926540000000003,3673208]
[41658,48.150002000000001,48.459999000000003,47.205002,47.41,44.369694000000003,4140412]
[41665,47.534999999999997,47.639999000000003,44.134998000000003,45.259998000000003,42.357571,7120249]
[41672,45.240001999999997,46.349997999999999,44.654998999999997,46.075001,43.120311999999998,5209707]
[41679,46.244999,49.25,46.200001,46.610000999999997,43.621001999999997,7238908]
[41686,46.939999,49.384998000000003,46.875,49.07,45.923237,5300669]
[41693,48.974997999999999,49.415000999999997,48.115001999999997,48.990001999999997,45.848376999999999,4210878]
[41700,48.395000000000003,49.075001,47.365001999999997,48.580002,45.464663999999999,4094539]
[41707,48.494999,48.744999,46.580002,47,43.985984999999999,3948120]
[41714,46.82,47.415000999999997,45.900002000000001,46.735000999999997,43.737983999999997,4667622]
[41721,46.77,50.470001000000003,46.465000000000003,50.240001999999997,47.018219000000002,5316595]
[41728,50.5,51.41,50.029998999999997,51.400002000000001,48.103825000000001,4343043]
[41735,51.220001000000003,52.049999,50.689999,50.799999,47.542301000000002,3820247]
[41742,50.630001,51.950001,50.619999,51.509998000000003,48.206767999999997,3731138]
[41749,51.509998000000003,52.07,49.700001,49.790000999999997,46.597073000000002,3654280]
[41756,49.900002000000001,50.5,49.310001,49.700001,46.512836,3880243]
[41763,49.549999,50.349997999999999,48.66,49.985000999999997,47.282879000000001,3750578]
[41770,50.299999,52.830002,50.18,52.200001,49.378138999999997,4429821]
[41777,52.310001,52.599997999999999,51.169998,51.43,48.649765000000002,3779058]
[41784,51.75,51.810001,50.740001999999997,51.709999000000003,48.914627000000003,3369470]
[41791,51.900002000000001,52.029998999999997,50.68,50.689999,47.949767999999999,3629096]
[41798,50.779998999999997,53.470001000000003,50.43,53.389999000000003,50.503807000000002,4481393]
[41805,53.290000999999997,53.709999000000003,52.650002000000001,52.779998999999997,49.926780999999998,5281428]
[41812,52.790000999999997,53.220001000000003,51.66,52,49.188952999999998,3394321]
[41819,52.200001,54,52.009998000000003,53.799999,50.891643999999999,3741168]
[41826,53.799999,54.540000999999997,52.990001999999997,53.34,50.456516000000001,4120136]
[41833,53.279998999999997,54.259998000000003,53.16,53.48,50.588940000000001,3384997]
[41840,53.900002000000001,54.91,53.529998999999997,53.720001000000003,50.815975000000002,2921497]
[41847,53.93,54.82,51.630001,52.049999,49.236252,3706437]
[41854,52.259998000000003,53,50.849997999999999,50.970001000000003,48.21463,3574573]
[41861,51.5,52.939999,51.299999,52.290000999999997,49.463272000000003,3226351]
[41868,52.84,57.830002,52.5,56.669998,53.606495000000002,6343295]
[41875,56.939999,57.900002000000001,56.939999,57.900002000000001,55.116042999999998,3143886]
[41882,58.080002,58.82,57.549999,58.669998,55.849013999999997,4340693]
[41889,58.610000999999997,60.919998,58.549999,59.43,56.572474999999997,6840401]
[41896,61.32,61.98,58.150002000000001,58.43,55.620556000000001,8145607]
[41903,58.330002,59.349997999999999,57.549999,58.650002000000001,55.829979000000002,4084364]
[41910,58.650002000000001,59.549999,57.459999000000003,58.169998,55.373058,3917787]
[41917,58.32,59.91,57.360000999999997,57.790000999999997,55.011333,4324146]
[41924,57.509998000000003,57.619999,54.029998999999997,56.650002000000001,53.926147,6279798]
[41931,56.419998,58.259998000000003,55.98,56.900002000000001,54.164124000000001,5032881]
[41938,57.889999000000003,59.990001999999997,57.150002000000001,59.59,56.724784999999997,3814870]
[41945,59.700001,60.490001999999997,58.790000999999997,59.299999,56.448726999999998,3531141]
[41952,59.259998000000003,61.599997999999999,59.18,60.650002000000001,57.733817999999999,3176610]
[41959,60.25,61.82,60.150002000000001,61.709999000000003,58.742843999999998,2777321]
[41966,61.799999,63.290000999999997,61.580002,63.25,60.208796999999997,2910565]
[41973,62.990001999999997,64,62.290000999999997,63.209999000000003,60.170726999999999,3544641]
[41980,63.049999,63.25,58.25,58.389999000000003,55.582484999999998,4304814]
[41987,58.349997999999999,59.580002,56.150002000000001,59.389999000000003,56.534396999999998,5096912]
[41994,59.529998999999997,60.23,59.119999,59.509998000000003,56.648631999999999,1237361]
[42001,59.419998,59.84,57.509998000000003,57.720001000000003,54.944695000000003,1355782]
[42008,57.490001999999997,59.259998000000003,56.139999000000003,57.48,54.716236000000002,4172594]
[42015,57.68,62.970001000000003,57.580002,62.689999,59.675724000000002,6626379]
[42022,63.740001999999997,65.309997999999993,62,65.160004000000001,62.026966000000002,5999468]
[42029,65.150002000000001,67,64.680000000000007,66.279999000000004,63.093116999999999,4687549]
[42036,66.610000999999997,67.279999000000004,65.099997999999999,65.769997000000004,62.607635000000002,4340521]
[42043,65.339995999999999,67.400002000000001,63.709999000000003,65.720000999999996,62.560040000000001,5779044]
[42050,65.550003000000004,67.349997999999999,64.440002000000007,67.220000999999996,63.987926000000002,3882130]
[42057,67.599997999999999,70.040001000000004,67,69.839995999999999,66.481941000000006,2921687]
[42064,69.900002000000001,74,69.510002,72.989998,69.480475999999996,4286370]
[42071,72.559997999999993,74.25,71.709998999999996,73.660004000000001,70.118270999999993,3893650]
[42078,73.75,75.160004000000001,72.089995999999999,72.910004000000001,69.404342999999997,4114722]
[42085,72.419998000000007,73.440002000000007,69.559997999999993,71.349997999999999,67.919334000000006,3857316]
[42092,71.879997000000003,72.779999000000004,70.370002999999997,72.470000999999996,68.985480999999993,2611427]
[42099,72.470000999999996,74.809997999999993,72.470000999999996,74.690002000000007,71.098754999999997,1891280]
[42106,74.580001999999993,75.330001999999993,73.099997999999999,73.190002000000007,69.670867999999999,4336293]
[42113,73.760002,76.139999000000003,72.449996999999996,73.059997999999993,69.547118999999995,4845295]
[42120,72.730002999999996,73.480002999999996,69.260002,70.360000999999997,66.976944000000003,3284347]
[42127,70.629997000000003,72.589995999999999,68.779999000000004,71.480002999999996,68.739333999999999,4756348]
[42134,71.580001999999993,71.709998999999996,68.819999999999993,70.849997999999999,68.133476000000002,3629241]
[42141,71.099997999999999,73.260002,69.830001999999993,72.5,69.720222000000007,3384337]
[42148,72.669998000000007,73.040001000000004,71.190002000000007,71.339995999999999,68.604682999999994,2679838]
[42155,71.779999000000004,71.910004000000001,66.690002000000007,67.239998,64.661888000000005,6042695]
[42162,67.25,69.819999999999993,66.519997000000004,67.779999000000004,65.181183000000004,5213838]
[42169,66.959998999999996,68.839995999999999,66.639999000000003,67.790001000000004,65.190810999999997,6117048]
[42176,69.069999999999993,71.019997000000004,68.5,70.370002999999997,67.671890000000005,5070187]
[42183,67.75,69.709998999999996,67.279999000000004,68.089995999999999,65.479301000000007,5061277]
[42190,66.839995999999999,71.389999000000003,66.510002,71.239998,68.508521999999999,5124716]
[42197,71.900002000000001,73.839995999999999,71.239998,73.410004000000001,70.595329000000007,3732003]
[42204,73.459998999999996,74.5,71.699996999999996,72.389999000000003,69.614440999999999,3619805]
[42211,71.989998,72.169998000000007,70.489998,71.739998,68.989349000000004,4406591]
[42218,73.879997000000003,77.769997000000004,73.099997999999999,76.360000999999997,73.432220000000001,5240769]
[42225,76.839995999999999,77.029999000000004,74.529999000000004,75.910004000000001,73.423271,4268772]
[42232,76.430000000000007,76.809997999999993,70.290001000000004,70.290001000000004,67.987380999999999,3968649]
[42239,68.110000999999997,70.889999000000003,64.540001000000004,70.199996999999996,67.900313999999995,7968047]
[42246,69.870002999999997,71.099997999999999,68.080001999999993,68.349997999999999,66.110930999999994,3849060]
[42253,69.050003000000004,71.629997000000003,68.129997000000003,68.690002000000007,66.439789000000005,3561621]
[42260,68.930000000000007,74.900002000000001,68.5,72.980002999999996,70.589256000000006,6635792]
[42267,72.510002,74.269997000000004,69.309997999999993,71.589995999999999,69.244788999999997,4889683]
[42274,71.75,73.879997000000003,68.940002000000007,72.739998,70.357117000000002,4741605]
[42281,74.230002999999996,75.650002000000001,72.589995999999999,73.25,70.850418000000005,5132413]
[42288,73.400002000000001,77.519997000000004,72.839995999999999,77.309997999999993,74.777411999999998,5332058]
[42295,77.449996999999996,80.889999000000003,77.339995999999999,80,77.379279999999994,4751030]
[42302,80.029999000000004,84.129997000000003,79.599997999999999,83.120002999999997,80.397079000000005,5682061]
[42309,82.5,84.32,81.790001000000004,83.480002999999996,80.745284999999996,4043358]
[42316,83.599997999999999,85.480002999999996,81.900002000000001,82.199996999999996,79.507210000000001,3241431]
[42323,81.209998999999996,85.900002000000001,81.129997000000003,85.139999000000003,82.350898999999998,2936395]
[42330,85.349997999999999,85.68,82.900002000000001,84.970000999999996,82.186477999999994,2807730]
[42337,84.559997999999993,85.269997000000004,79.379997000000003,80.150002000000001,77.524376000000004,4968959]
[42344,80.940002000000007,82.839995999999999,78.790001000000004,79.050003000000004,76.460410999999993,3239848]
[42351,79.349997999999999,81.180000000000007,77.470000999999996,78.290001000000004,75.725303999999994,3820891]
[42358,78.510002,79.519997000000004,76.819999999999993,79.379997000000003,76.779587000000006,1642190]
[42365,79.389999000000003,80.440002000000007,78.269997000000004,78.769997000000004,76.189582999999999,830466]
[42372,78.5,78.699996999999996,75.120002999999997,75.169998000000007,72.707511999999994,3284454]
[42379,75.330001999999993,78.300003000000004,73.779999000000004,74.760002,72.310944000000006,4140084]
[42386,74.739998,77.339995999999999,73.519997000000004,76.860000999999997,74.342147999999995,4086567]
[42393,77.550003000000004,80.019997000000004,75.980002999999996,80.019997000000004,77.398628000000002,3524249]
[42400,80.540001000000004,80.989998,75.370002999999997,75.459998999999996,72.988014000000007,4546743]
[42407,75.529999000000004,76.099997999999999,70.839995999999999,71.459998999999996,69.119040999999996,6107900]
[42414,72.779999000000004,74.400002000000001,72.5,73.790001000000004,71.372719000000004,3069893]
[42421,74.669998000000007,75.639999000000003,72.949996999999996,74.360000999999997,71.924048999999997,2743247]
[42428,74.099997999999999,76.720000999999996,73.639999000000003,75.879997000000003,73.394249000000002,3613796]
[42435,75.720000999999996,79.720000999999996,74.639999000000003,78.029999000000004,75.473815999999999,3519934]
[42442,77.699996999999996,79.059997999999993,75.819999999999993,79.029999000000004,76.441063,3826179]
[42449,78.779999000000004,79.910004000000001,77.150002000000001,78.839995999999999,76.257277999999999,2964246]
[42456,78.839995999999999,80.989998,77.730002999999996,78.809997999999993,76.228263999999996,2435801]
[42463,78.910004000000001,80.319999999999993,78.349997999999999,79.019997000000004,76.431381000000002,2602805]
[42470,78.75,81.550003000000004,77.680000000000007,81.440002000000007,78.772109999999998,2991075]
[42477,81.029999000000004,86.949996999999996,80.980002999999996,81.839995999999999,79.158996999999999,3982435]
[42484,81.349997999999999,82.379997000000003,80.050003000000004,81.849997999999999,79.168678,3656305]
[42491,82.010002,82.480002999999996,80.589995999999999,81.919998000000007,80.077866,3024442]
[42498,82.550003000000004,84.260002,81.459998999999996,82.379997000000003,80.527527000000006,2646060]
[42505,81.879997000000003,83.440002000000007,80.769997000000004,82.040001000000004,80.195175000000006,2693231]
[42512,82.080001999999993,84.330001999999993,81.029999000000004,83.860000999999997,81.974243000000001,2933155]
[42519,84.089995999999999,84.510002,83.010002,83.589995999999999,81.710319999999996,2318346]
[42526,83.849997999999999,84.510002,80.529999000000004,80.889999000000003,79.071029999999993,2076478]
[42533,80.139999000000003,80.519997000000004,77.449996999999996,78.339995999999999,76.578368999999995,4228640]
[42540,79.660004000000001,82.480002999999996,77.260002,79.699996999999996,77.907791000000003,3730707]
[42547,79.230002999999996,84.290001000000004,78.800003000000004,83.709998999999996,81.827613999999997,4643745]
[42554,84.059997999999993,84.43,81.599997999999999,82.790001000000004,80.928307000000004,2902320]
[42561,83.150002000000001,84.050003000000004,82.400002000000001,82.93,81.065162999999998,2540587]
[42568,82.709998999999996,84.139999000000003,82.220000999999996,84.139999000000003,82.247947999999994,2515513]
[42575,84.300003000000004,84.830001999999993,83.220000999999996,84.440002000000007,82.541213999999997,2671067]
[42582,82.550003000000004,83.370002999999997,79.290001000000004,80.519997000000004,78.709343000000004,3915715]
[42589,80.930000000000007,81.239998,80,80.410004000000001,79.112358,3388696]
[42596,80.739998,81.220000999999996,78.599997999999999,79.169998000000007,77.892364999999998,3064133]
[42603,79.879997000000003,80.300003000000004,78.110000999999997,79.169998000000007,77.892364999999998,2563873]
[42610,78.959998999999996,81.260002,78.559997999999993,81.230002999999996,79.919128000000001,3837350]
[42617,81.650002000000001,81.75,78.330001999999993,78.489998,77.223335000000006,3024075]
[42624,78,78.959998999999996,77.220000999999996,77.360000999999997,76.111580000000004,4135997]
[42631,77.940002000000007,79.769997000000004,77.660004000000001,79.150002000000001,77.872696000000005,2778032]
[42638,78.800003000000004,79.550003000000004,77.080001999999993,78.309997999999993,77.046242000000007,3388539]
[42645,78.730002999999996,81.480002999999996,77.230002999999996,77.230002999999996,75.983672999999996,4354905]
[42652,77.470000999999996,79.650002000000001,76.809997999999993,78.370002999999997,77.105277999999998,3557589]
[42659,78.010002,80.519997000000004,77.480002999999996,79.660004000000001,78.374465999999998,3141099]
[42666,79.870002999999997,80.410004000000001,74,75.989998,74.763679999999994,5393980]
[42673,75.970000999999996,75.980002999999996,72.650002000000001,72.849997999999999,71.674355000000006,3377276]
[42680,73.389999000000003,73.699996999999996,69.930000000000007,70.940002000000007,69.795180999999999,6425670]
[42687,71.269997000000004,71.589995999999999,69.25,71.099997999999999,69.952599000000006,4440970]
[42694,71.360000999999997,72.360000999999997,70.300003000000004,71.949996999999996,70.788878999999994,3102274]
[42701,71.669998000000007,72.169998000000007,67.470000999999996,68.050003000000004,66.951819999999998,4909362]
[42708,68.010002,70.349997999999999,67.949996999999996,70.010002,68.880195999999998,3772029]
[42715,70.080001999999993,71.169998000000007,69.540001000000004,70.650002000000001,69.509856999999997,4034617]
[42722,70.800003000000004,71.940002000000007,70.5,71.080001999999993,69.932922000000005,2917899]
[42729,71.080001999999993,71.720000999999996,70.660004000000001,71.260002,70.110016000000002,1186579]
[42736,71.010002,71.879997000000003,70.940002000000007,71.010002,69.864052000000001,2373869]
[42743,71.209998999999996,71.980002999999996,69.980002999999996,70.370002999999997,69.234382999999994,3052995]
[42750,70.400002000000001,71.699996999999996,69.269997000000004,71.199996999999996,70.050979999999996,4103357]
[42757,71.010002,71.470000999999996,70.099997999999999,70.230002999999996,69.096642000000003,3536974]
[42764,70.139999000000003,72.260002,69.040001000000004,71.949996999999996,70.788878999999994,4593675]
[42771,71.989998,74.080001999999993,71.220000999999996,73.669998000000007,72.481116999999998,4638709]
[42778,73.730002999999996,77.470000999999996,72.889999000000003,76.900002000000001,75.658996999999999,6171589]
[42785,77.379997000000003,78,76.449996999999996,77.709998999999996,76.455924999999993,3971203]
[42792,77.940002000000007,78.550003000000004,77.360000999999997,78.209998999999996,76.947861000000003,3956932]
[42799,77.819999999999993,78.410004000000001,76.550003000000004,78,76.741248999999996,3108558]
[42806,77.989998,79.870002999999997,77.819999999999993,79.870002999999997,78.581069999999997,2993736]
[42813,79.5,80.089995999999999,78.269997000000004,78.300003000000004,77.036406999999997,3435947]
[42820,77.900002000000001,79.830001999999993,77.870002999999997,79.800003000000004,78.512198999999995,3210626]
[42827,79.849997999999999,80.629997000000003,79.559997999999993,80.120002999999997,78.827033999999998,2477166]
[42834,80.470000999999996,81.589995999999999,80.029999000000004,81.150002000000001,79.840416000000005,2018557]
[42841,81.150002000000001,82.82,80.510002,81.93,80.607826000000003,3492023]
[42848,82.129997000000003,82.82,81.510002,81.849997999999999,80.529121000000004,3784255]
[42855,81.849997999999999,84.419998000000007,81.849997999999999,84.410004000000001,83.887398000000005,2857457]
[42862,84.5,85.760002,84.050003000000004,85.760002,85.229042000000007,2701934]
[42869,85.650002000000001,86.879997000000003,85.099997999999999,86.25,85.716003000000001,3419352]
[42876,86.330001999999993,87.839995999999999,86.050003000000004,87.300003000000004,86.759506000000002,2507895]
[42883,87.199996999999996,88.790001000000004,86.400002000000001,88.120002999999997,87.574432000000002,2992995]
[42890,88.260002,89.059997999999993,87.089995999999999,87.269997000000004,86.729682999999994,2870223]
[42897,86.849997999999999,87.75,86.190002000000007,87.559997999999993,87.017891000000006,4064110]
[42904,87.980002999999996,88.650002000000001,86.019997000000004,86.25,85.716003000000001,2573570]
[42911,86.489998,87.669998000000007,84.139999000000003,85.129997000000003,84.602936,3718410]
[42918,85.510002,86.239998,84.290001000000004,84.730002999999996,84.205421000000001,2695964]
[42925,85.139999000000003,86.690002000000007,84.449996999999996,86.690002000000007,86.153282000000004,2387573]
[42932,86.860000999999997,88.629997000000003,86.639999000000003,87.860000999999997,87.316040000000001,2678822]
[42939,87.870002999999997,89.709998999999996,86.900002000000001,88.349997999999999,87.803000999999995,3260030]
[42946,89.550003000000004,89.599997999999999,86.419998000000007,88.230002999999996,87.683745999999999,3691859]
[42953,88.209998999999996,88.419998000000007,86.559997999999993,86.639999000000003,86.639999000000003,2432057]
[42960,87.110000999999997,88.160004000000001,86.370002999999997,86.849997999999999,86.849997999999999,1664030]
[42967,86.610000999999997,87.610000999999997,86.209998999999996,86.879997000000003,86.879997000000003,1650448]
[42974,86.699996999999996,88.900002000000001,85.059997999999993,88.010002,88.010002,2101178]
[42981,87.699996999999996,87.989998,86.730002999999996,87.93,87.93,1904088]
[42988,88.150002000000001,89.290001000000004,87.639999000000003,87.639999000000003,87.639999000000003,2264823]
[42995,87.809997999999993,88.25,83.699996999999996,83.699996999999996,83.699996999999996,9325528]
[43002,83.879997000000003,84.330001999999993,82.739998,83.650002000000001,83.650002000000001,4218636]
[43009,84,84.870002999999997,83.550003000000004,84.5,84.5,3188554]
[43016,84.5,85.910004000000001,84.449996999999996,85.760002,85.760002,2558147]
[43023,85.889999000000003,86.599997999999999,85.239998,86.220000999999996,86.220000999999996,4025596]
[43030,86.25,86.300003000000004,81.599997999999999,83.330001999999993,83.330001999999993,4881697]
[43037,82.849997999999999,84.800003000000004,82.690002000000007,84.800003000000004,84.800003000000004,2758950]
[43044,84.57,85.739998,83.669998000000007,84.800003000000004,84.800003000000004,3036486]
[43051,85.199996999999996,85.650002000000001,83.410004000000001,83.839995999999999,83.839995999999999,2558788]
[43058,83.620002999999997,85.989998,83.589995999999999,85.419998000000007,85.419998000000007,2673735]
[43065,85.349997999999999,86.379997000000003,84.589995999999999,84.900002000000001,84.900002000000001,2827559]
[43072,85.739998,86.620002999999997,85.260002,85.580001999999993,85.580001999999993,2347060]
[43079,85.910004000000001,86.389999000000003,85.080001999999993,86.389999000000003,86.389999000000003,3100612]
[43086,86.599997999999999,89.080001999999993,85.75,87.699996999999996,87.699996999999996,3099279]
[43093,87.699996999999996,88.040001000000004,86.720000999999996,86.93,86.93,944806]
[43100,86.93,88.339995999999999,85.959998999999996,88.339995999999999,88.339995999999999,2109687]
[43107,88.580001999999993,89.940002000000007,87.540001000000004,87.919998000000007,87.919998000000007,3365598]
[43114,87.720000999999996,88.919998000000007,86.540001000000004,88.739998,88.739998,3175739]
[43121,88.540001000000004,90.580001999999993,88.540001000000004,90.379997000000003,90.379997000000003,3285184]
[43128,90.300003000000004,91.419998000000007,89.68,90.300003000000004,90.300003000000004,3474660]
[43135,89.599997999999999,89.620002999999997,83.199996999999996,83.839995999999999,83.839995999999999,5540064]

{"sheet":"COT Stock Price","index":272,"n_rows":1340,"n_cols":7,"rows_kept":1340,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[33770,4.375,5,4.375,4.8125,4.0977990000000002,550400]
[33777,4.8125,4.8125,4.625,4.78125,4.0711890000000004,978400]
[33784,4.8125,5,4.75,4.8125,4.0977990000000002,511600]
[33791,4.9375,5.3125,4.875,5.3125,4.5235440000000002,669200]
[33798,5.3125,5.6875,5.1875,5.40625,4.6033730000000004,1633200]
[33805,5.46875,5.75,5.25,5.4375,4.6299809999999999,732400]
[33812,5.4375,6.25,5.375,6.1875,5.2686000000000002,1337800]
[33819,6.1875,6.1875,5.125,5.3125,4.5235440000000002,1040200]
[33826,5.4375,6.375,5.125,6.375,5.4282539999999999,1562600]
[33833,6.375,6.75,6.125,6.3125,5.3836500000000003,3217400]
[33840,6.1875,6.75,6,6.5625,5.5968650000000002,688000]
[33847,6.625,7.1875,6.5,6.875,5.8633800000000003,1638000]
[33854,6.875,6.875,6.25,6.625,5.6501679999999999,1327600]
[33861,6.625,7.625,6.3125,7.5,6.396414,4240200]
[33868,7.3125,7.9375,7.125,7.25,6.1832019999999996,1915800]
[33875,7.25,8.5625,7.1875,8,6.8228439999999999,2423000]
[33882,8,8.125,7.25,8,6.8228439999999999,1480600]
[33889,8.0625,8.1875,7.625,8,6.8228439999999999,597800]
[33896,8,9,7.9375,8.75,7.4624879999999996,2261800]
[33903,8.8125,9.3125,8.6875,9,7.6756989999999998,1601600]
[33910,8.9375,9.0625,7.75,8.8125,7.5157870000000004,4375600]
[33917,8.9375,10.5,8.8125,9.8125,8.3760899999999996,3362200]
[33924,9.9375,11.3125,9.25,10.875,9.2830539999999999,2809200]
[33931,10.875,10.9375,10,10.25,8.7495469999999997,1599800]
[33938,10.4375,11.375,10.1875,10.75,9.1763510000000004,1583000]
[33945,10.75,11.5,10.3125,10.6875,9.1230039999999999,4781600]
[33952,10.5625,12.625,10.5625,12.5,10.670177000000001,2744000]
[33959,12.4375,14,12.3125,13.4375,11.47044,2106000]
[33966,13.25,13.4375,12.25,12.625,10.776877000000001,1386000]
[33973,12.6875,13.25,11.875,12.5,10.670177000000001,2116600]
[33980,12.5,13.75,12.4375,13.5625,11.577144000000001,2107600]
[33987,13.875,14.125,13.125,14.125,12.057301000000001,1692400]
[33994,14.3125,16.125,14.25,15.9375,13.604478,1824600]
[34001,15.875,15.875,12.8125,14.1875,12.11065,4658000]
[34008,14.25,14.3125,13.625,13.8125,11.790547,1663800]
[34015,13.6875,13.875,11.3125,12.875,10.998355999999999,3161400]
[34022,12.875,15.8125,12.6875,15.4375,13.187348,2918800]
[34029,15.375,16.1875,14.5,15.375,13.133959000000001,2239200]
[34036,15.4375,18,15.25,17.3125,14.789052,2668200]
[34043,17.5,18.3125,17.3125,17.875,15.269565,1870600]
[34050,17.4375,17.75,16.25,17.4375,14.895828,2436200]
[34057,17.4375,18.0625,16.375,16.625,14.20176,1622600]
[34064,16.5,17.75,16.0625,17.5,14.949223,2763600]
[34071,17.875,19.4375,16.625,16.8125,14.361931,3646000]
[34078,15,16.6875,13.6875,14.75,12.600058000000001,8217000]
[34085,14.6875,15.625,14.1875,15.5,13.240739,1590400]
[34092,15.375,18.75,15.25,18.625,15.910245,3824400]
[34099,18.5625,18.75,16.875,17,14.522099000000001,2635600]
[34106,17,19.625,16.9375,19.5,16.657703000000001,5008600]
[34113,19.5,19.75,17.5,18.875,16.133295,3320800]
[34120,19.125,19.6875,19,19.3125,16.507239999999999,1205400]
[34127,19.5625,21.25,18.6875,20.875,17.842780999999999,3418200]
[34134,21,21.875,20.5,21.6875,18.537258000000001,1648000]
[34141,21.375,22.625,21.375,22.625,19.338581000000001,1863000]
[34148,22.4375,23.5625,22.4375,23,19.659110999999999,1620000]
[34155,22.25,22.8125,22.125,22.75,19.445423000000002,932200]
[34162,22.75,25.375,22.375,24.875,21.261748999999998,3530400]
[34169,24.875,24.875,23.3125,24.875,21.261748999999998,3879400]
[34176,24.75,29,24.75,27.625,23.612299,2727300]
[34183,27.25,31.125,25.5,30.875,26.390221,2046100]
[34190,31.5,33.625,29.25,29.375,25.108108999999999,4799700]
[34197,29.375,30.5,28.25,28.625,24.482907999999998,1705500]
[34204,28.5,30,27.25,29.375,25.124376000000002,2344400]
[34211,29.25,29.5,28.125,28.25,24.162168999999999,889500]
[34218,28.5,28.5,24.75,28.125,24.055257999999998,2566400]
[34225,28.125,31.75,26.125,30.75,26.300412999999999,3214000]
[34232,31.25,35.75,30,35.5,30.363077000000001,3046700]
[34239,35.375,36.5,33.625,36,30.79073,2513000]
[34246,35.5,35.875,33.25,34,29.080131999999999,1853700]
[34253,34.125,37.25,33.75,37.25,31.859846000000001,1587700]
[34260,37.125,37.25,34.875,35,29.935431000000001,1468600]
[34267,35,36.375,33.625,35.625,30.469994,1303400]
[34274,35.75,37.75,30.125,31.75,27.155709999999999,3407300]
[34281,31.875,36.375,31.75,36.125,30.897642000000001,2860000]
[34288,36.125,36.375,29.75,29.875,25.566476999999999,4910600]
[34295,29.25,30.5,26,30,25.673456000000002,5998200]
[34302,30.125,31.125,25.25,26.25,22.464272999999999,10160400]
[34309,25.625,30.75,24.125,26.375,22.571245000000001,11360000]
[34316,26.5,28.5,25.625,27.25,23.320055,4197400]
[34323,27.25,28.125,27,27.25,23.320055,1925700]
[34330,27.25,27.875,24.25,24.375,20.859687999999998,4892300]
[34337,24.375,27.625,22.25,25.125,21.501515999999999,7385500]
[34344,25.25,26.5,23.375,25.875,22.143357999999999,4736200]
[34351,25.75,27.25,21.5,23.5,20.110876000000001,11884100]
[34358,23.625,27.125,23.375,25.375,21.715467,6061500]
[34365,25.625,29.5,25.25,26.5,22.678215000000002,6010700]
[34372,25.875,30.625,25.875,29.625,25.352535,6001300]
[34379,29.625,31.375,28.25,28.625,24.496753999999999,5117900]
[34386,28.75,30,26.5,27.25,23.335806000000002,3844400]
[34393,27.25,28.75,26.25,28.75,24.620348,2343600]
[34400,28.875,29.75,27.5,28.25,24.192169,1680400]
[34407,28.75,29,25,26,22.265353999999999,4746200]
[34414,25.75,26.75,24.625,26.25,22.479445999999999,2439200]
[34421,26.125,26.375,23,25,21.408996999999999,3896800]
[34428,23.5,25.875,23.25,25.25,21.623085,5171200]
[34435,25.25,25.25,22.75,24.0625,20.606159000000002,3100700]
[34442,24.125,24.375,22,23,19.696280999999999,2256700]
[34449,23.25,23.625,20.75,21.375,18.304694999999999,2968400]
[34456,21.75,21.75,18.125,19,16.270834000000001,8873200]
[34463,18.5,18.75,16.25,17.25,14.772207999999999,7013800]
[34470,17.25,18.75,15.875,18.5,15.842655000000001,3916200]
[34477,18.75,20.125,18.25,19.625,16.825572999999999,2476800]
[34484,19.5,22,19.375,21.5,18.433112999999999,2775600]
[34491,22.25,22.75,17,18.9375,16.236142999999998,9695100]
[34498,18.875,19.6875,13.625,14,12.002958,12646400]
[34505,14,15.375,12.75,13.625,11.681449000000001,3848300]
[34512,13.5,15,13.375,14.125,12.110127,2485500]
[34519,14.25,14.75,13.5,13.8125,11.842199000000001,2893300]
[34526,14,14.75,12.875,13.75,11.788617,1939900]
[34533,13.875,13.875,11.625,12.25,10.502586000000001,9715300]
[34540,12.375,12.875,11.625,12,10.288249,3124100]
[34547,12,12,9.875,10.5,9.0022140000000004,6140700]
[34554,10.5,11.25,10.25,11,9.4308920000000001,2199500]
[34561,11.125,11.375,10.25,10.6875,9.1629710000000006,2853800]
[34568,10.75,12.25,10.25,11.875,10.204269999999999,7354300]
[34575,11.875,14,10.5,13.875,11.922882,12420500]
[34582,14.375,14.375,13.375,13.75,11.815472,4055600]
[34589,13.75,15.375,13.375,14.625,12.567361999999999,6374700]
[34596,14.625,15.125,14.125,14.375,12.352535,4110200]
[34603,14.5,14.5,13.125,13.25,11.385818,3077400]
[34610,13.25,13.375,10.5,12.1875,10.472803000000001,6603600]
[34617,12.25,14,12.125,13.875,11.922882,3724300]
[34624,13.875,13.875,10.75,11,9.452375,9167300]
[34631,11,11.1875,9.875,10.125,8.7004839999999994,5253300]
[34638,10.25,10.375,9.75,10,8.5930710000000001,8168000]
[34645,10,10,8.75,9.125,7.8411770000000001,7341600]
[34652,9.125,10.375,9,10.25,8.8078970000000005,4700800]
[34659,10.25,10.375,9.375,9.75,8.4012609999999999,2021600]
[34666,9.875,10.125,9.5,9.8125,8.455114,2115900]
[34673,9.75,9.875,8.75,9.125,7.862717,3377800]
[34680,9,9.5,8.75,9.125,7.862717,2043000]
[34687,9.125,10.75,9,10.625,9.1552190000000007,4489900]
[34694,10.5,10.625,9.625,9.8125,8.455114,1504000]
[34701,9.875,10.625,9.75,10,8.6166750000000008,2515000]
[34708,10,10.375,9.75,10,8.6166750000000008,1278100]
[34715,10,10.125,9.625,9.875,8.5089679999999994,1169200]
[34722,9.625,9.875,8.875,8.875,7.6473019999999998,1724100]
[34729,9,9.125,8.625,8.625,7.4318840000000002,2521700]
[34736,8.625,9.625,8.625,9.125,7.862717,5647600]
[34743,9,9.25,8.75,8.875,7.6473019999999998,3846900]
[34750,9,9.75,8.625,9.0625,7.830317,1407800]
[34757,9,10.625,8.8125,9.875,8.5323440000000002,5184800]
[34764,9.625,10.375,9.25,10.0625,8.69435,1949800]
[34771,10.125,10.25,8.875,9,7.776313,2755200]
[34778,9,9.25,8.75,8.8437000000000001,7.6412649999999998,4046200]
[34785,8.875,9,8.375,8.5,7.3442959999999999,3778500]
[34792,8.75,9.375,8,8.6875,7.5063040000000001,4312100]
[34799,8.75,9.75,8.5,9.625,8.316338,1852700]
[34806,9.5,9.875,9,9.125,7.8843180000000004,2112900]
[34813,9.125,9.375,8.875,9.25,7.9923209999999996,1046500]
[34820,9.125,9.25,8.875,8.875,7.6683110000000001,923100]
[34827,8.875,9.25,8.875,8.9375,7.7223119999999996,1243000]
[34834,8.875,9.125,8.625,9,7.776313,1708300]
[34841,8.875,10.625,8.875,10.375,8.9834630000000004,4172100]
[34848,10.5,10.5,9.75,10.25,8.8752220000000008,1158100]
[34855,10.125,12,10.125,11.25,9.7410999999999994,7634300]
[34862,11.25,12.5,11,12.375,10.715214,4235900]
[34869,12.75,13.25,12.4687,12.625,10.931680999999999,6432700]
[34876,12.625,12.625,11.375,11.75,10.174039,3884700]
[34883,11.625,13,11.5,12.75,11.039914,2941500]
[34890,12.875,13,12.25,12.625,10.931680999999999,2286800]
[34897,12.625,12.75,10.875,11.375,9.8493390000000005,1954000]
[34904,11.375,11.625,11.25,11.5,9.9575689999999994,1293200]
[34911,11.5,11.625,11.25,11.25,9.7410999999999994,1208600]
[34918,11.25,11.5,11.125,11.125,9.6328669999999992,1589300]
[34925,11.125,11.25,9.375,9.625,8.3340530000000008,3588600]
[34932,9.5625,10,9.125,9.875,8.5725029999999993,1650400]
[34939,9.875,10,9.375,9.625,8.3554739999999992,861900]
[34946,9.375,10.625,9.375,10.5,9.1150660000000006,1941600]
[34953,10.375,10.625,9.875,10.125,8.7895280000000007,1045400]
[34960,10,10.125,9.75,9.875,8.5725029999999993,624400]
[34967,9.875,9.875,9.375,9.5,8.2469640000000002,1055300]
[34974,9.5,9.625,9.125,9.125,7.9214250000000002,965200]
[34981,9.25,9.25,8.625,8.6875,7.5416309999999998,843000]
[34988,8.625,8.75,8.125,8.1875,7.1075809999999997,1003400]
[34995,8.125,8.5625,7.625,8.25,7.1618380000000004,2419800]
[35002,8,8.375,8,8.375,7.2703499999999996,962000]
[35009,8.1875,8.375,8.125,8.3125,7.2160960000000003,1141300]
[35016,8.1875,8.375,8,8.3125,7.2160960000000003,974200]
[35023,8.25,8.25,5.125,5.875,5.1158380000000001,3815800]
[35030,6.125,6.5,6,6.4375,5.6056509999999999,3611300]
[35037,6.5,6.5,5.5625,5.9375,5.170261,1603000]
[35044,5.9375,5.9375,5.25,5.5,4.7892950000000001,2010000]
[35051,5.25,5.75,5.125,5.3125,4.6260240000000001,2052500]
[35058,5.375,5.75,5,5.5,4.7892950000000001,3316700]
[35065,5.625,6.375,5.5,6.25,5.44238,1768400]
[35072,6.1875,6.3125,5.75,5.9375,5.170261,1236800]
[35079,6.0625,6.0625,5.8125,5.9375,5.170261,801000]
[35086,5.875,6.125,5.8125,6.0625,5.2791090000000001,1172300]
[35093,6.125,7,6.0625,6.875,5.986618,1444100]
[35100,6.6875,6.875,6.25,6.3125,5.496804,942900]
[35107,6.25,6.875,6.25,6.75,5.8777699999999999,730900]
[35114,6.6875,6.6875,6.375,6.5,5.6812149999999999,935000]
[35121,6.4375,6.5625,5.875,5.875,5.134944,997700]
[35128,5.875,6.5625,5.875,6.125,5.353453,1024800]
[35135,6,6.1875,5.875,5.875,5.134944,438800]
[35142,6.0625,6.4375,5.875,6.3593000000000002,5.5582390000000004,1078700]
[35149,6.625,6.875,6.25,6.375,5.5719609999999999,1142400]
[35156,6.375,6.5,6.25,6.375,5.5719609999999999,1236500]
[35163,6.25,6.6875,6.1875,6.5625,5.735843,2852400]
[35170,6.5625,6.875,6.0625,6.75,5.899724,1228300]
[35177,6.625,8,6.4375,7.875,6.8830109999999998,2078300]
[35184,7.875,9.3125,7.875,8.25,7.2107729999999997,6491500]
[35191,8.125,8.25,7.75,8.125,7.1015180000000004,1082300]
[35198,8,8.125,7.75,7.9375,6.9376360000000004,1946500]
[35205,7.9375,9.1875,7.625,8.875,7.7570430000000004,3461500]
[35212,8.8125,8.9375,8.375,8.6875,7.5931629999999997,1522300]
[35219,8.75,8.875,8.1875,8.5,7.4292819999999997,1028000]
[35226,8.5,8.8125,8.375,8.6875,7.5931629999999997,1226300]
[35233,8.625,8.75,7.875,8,6.9922649999999997,673700]
[35240,8,10,8,9.375,8.1940580000000001,4157900]
[35247,9.25,9.375,8.5,8.5625,7.4839089999999997,612000]
[35254,8.5,9.25,8.375,8.5,7.4292819999999997,1323800]
[35261,8.375,8.5625,7.9375,8,6.9922649999999997,1149500]
[35268,8,8.375,7.6875,7.75,6.7737550000000004,927100]
[35275,7.75,8.3125,7.75,8.25,7.2107729999999997,660600]
[35282,8.25,8.5,8.1875,8.25,7.2107729999999997,393300]
[35289,8.25,8.3125,7.8125,7.9375,6.9376360000000004,734100]
[35296,7.8125,8.125,7.8125,8.0312000000000001,7.0195350000000003,614000]
[35303,8.125,8.125,7.625,7.8125,6.8283829999999996,443900]
[35310,7.625,8.625,7.5625,8.5625,7.4839089999999997,1444800]
[35317,8.5,8.5625,7.625,7.75,6.7737550000000004,861100]
[35324,7.875,8.125,7.625,7.8125,6.8283829999999996,977500]
[35331,7.8125,7.9375,7.4375,7.4375,6.5006199999999996,964700]
[35338,7.4375,7.6875,7.25,7.4375,6.5006199999999996,1446400]
[35345,7.375,7.4062000000000001,6.875,6.9375,6.0636049999999999,706900]
[35352,7,7.25,6.875,7.0625,6.1728579999999997,961100]
[35359,6.9375,7.125,6.625,7.125,6.2274849999999997,796700]
[35366,7,7.25,6.625,7.25,6.3367399999999998,1047800]
[35373,7.125,7.6875,7.125,7.4375,6.5006199999999996,668500]
[35380,7.375,7.6875,7.375,7.5156000000000001,6.5688820000000003,565900]
[35387,7.5625,8,7.5,7.7343000000000002,6.7600350000000002,706000]
[35394,7.6875,7.8125,7.25,7.25,6.3367399999999998,446600]
[35401,7.25,7.75,7.25,7.375,6.4459929999999996,960900]
[35408,7.375,7.875,7.375,7.6875,6.7191299999999998,1093000]
[35415,7.625,7.6875,7.125,7.4375,6.5006199999999996,749400]
[35422,7.3125,7.5625,7.25,7.25,6.3367399999999998,520100]
[35429,7.25,7.375,7,7.125,6.2274849999999997,634500]
[35436,7.25,7.4375,7,7.1875,6.2821129999999998,850800]
[35443,7.125,7.5,7.125,7.5,6.5552489999999999,769600]
[35450,7.4375,8.375,7.4375,8.0312000000000001,7.0195350000000003,2071800]
[35457,8.125,8.4375,8.0625,8.25,7.2107729999999997,1402200]
[35464,8.375,8.8437000000000001,8.3125,8.6875,7.5931629999999997,1088700]
[35471,8.6875,9.375,8.625,9.25,8.0848060000000004,1676700]
[35478,9.5625,11.375,9.5,9.875,8.6310760000000002,5687400]
[35485,9.875,9.9375,9.625,9.8437000000000001,8.6037210000000002,1115200]
[35492,9.875,11.25,9.75,10.5,9.1773469999999993,2679900]
[35499,10.375,10.875,9.9375,10,8.7403320000000004,881300]
[35506,9.875,10.625,9.875,10.5,9.1773469999999993,1312600]
[35513,10.375,10.625,9.875,9.875,8.6310760000000002,468200]
[35520,9.875,10,8.875,9.375,8.1940580000000001,855900]
[35527,9.5,10.125,9.375,9.625,8.4125700000000005,1011600]
[35534,9.5,9.625,9.125,9.375,8.1940580000000001,819200]
[35541,9.375,9.5,9.125,9.5,8.3033140000000003,431400]
[35548,9.25,9.75,9.125,9.75,8.5218220000000002,768800]
[35555,9.625,10.125,9.125,9.25,8.0848060000000004,872100]
[35562,9.1875,9.5625,9.1875,9.375,8.1940580000000001,509300]
[35569,9.5,9.5,8.875,9.375,8.1940580000000001,968500]
[35576,9.3125,9.75,9,9.125,7.9755500000000001,1588300]
[35583,9.125,10.4375,9,10.375,9.0680940000000003,1141300]
[35590,10.25,11.9375,10.0625,11,9.6143649999999994,3325700]
[35597,11,11.375,10.6875,10.6875,9.3412279999999992,1079800]
[35604,10.625,10.875,10,10.5937,9.2592440000000007,817400]
[35611,10.5,10.8125,10.5,10.75,9.3958549999999992,493900]
[35618,10.625,11.125,10.5,10.5625,9.2476400000000005,733400]
[35625,10.4375,10.625,9.625,9.75,8.5362849999999995,5288600]
[35632,9.625,9.75,9.25,9.4375,8.2626860000000004,862500]
[35639,9.375,10.0625,9.375,9.5625,8.3721270000000008,1408200]
[35646,9.4375,9.625,9.375,9.375,8.2079649999999997,778600]
[35653,9.375,9.625,9.375,9.5,8.3174039999999998,1272100]
[35660,9.5,9.625,9.3437000000000001,9.5,8.3174039999999998,607000]
[35667,9.375,9.625,9.25,9.5625,8.3721270000000008,410300]
[35674,9.5625,11.75,9.5625,11.0312,9.6579969999999999,3139100]
[35681,11.0625,11.0625,10.75,10.75,9.4118030000000008,966900]
[35688,10.75,10.875,10.5,10.6875,9.3570810000000009,1326900]
[35695,10.625,10.6875,10.3437,10.4375,9.1593809999999998,1319000]
[35702,10.375,10.8125,10.125,10.6875,9.3787669999999999,1851200]
[35709,10.75,11.75,10.625,11.6875,10.256309999999999,1974800]
[35716,11.75,13.25,11.6875,12.125,10.640236,3054300]
[35723,12,12.125,11.25,11.4062,10.009458,620700]
[35730,11.25,11.375,9.5,10.375,9.1045350000000003,1129700]
[35737,10.25,10.875,10.125,10.5,9.2142289999999996,1607500]
[35744,10.625,10.8437,9.875,9.875,8.6657600000000006,812300]
[35751,9.875,10.125,8.5,9.125,8.0076009999999993,690100]
[35758,9.25,9.9375,9.0625,9.875,8.6657600000000006,320400]
[35765,9.8125,10.25,9.75,9.875,8.6657600000000006,880300]
[35772,9.875,10,9,9,7.897907,597800]
[35779,9.125,9.25,9,9.125,8.0076009999999993,661800]
[35786,9.1875,9.25,8.5,8.625,7.589912,657000]
[35793,8.5,8.75,8.25,8.5,7.4799129999999998,439200]
[35800,8.25,8.625,7.125,7.375,6.4899240000000002,1621300]
[35807,7.375,8.875,7.1875,8.4375,7.4249140000000002,1025800]
[35814,8.5625,8.875,7.9375,7.9375,6.9849189999999997,256400]
[35821,8,8.9375,8,8.5,7.4799129999999998,438900]
[35828,8.5625,8.875,8,8.5,7.4799129999999998,849300]
[35835,8.625,8.6875,7.875,8.1405999999999992,7.1636449999999998,550600]
[35842,8,9.75,8,9.75,8.5798989999999993,2336300]
[35849,9.5,9.75,7.875,8.5625,7.5349130000000004,5167800]
[35856,8.625,9.25,8.375,9,7.9199070000000003,1850000]
[35863,9,9.125,8.5,8.625,7.589912,757500]
[35870,8.6875,8.6875,7.7812000000000001,8.0312000000000001,7.067374,1099900]
[35877,8.2187000000000001,8.25,7.625,7.8125,6.8749200000000004,1019000]
[35884,7.875,7.9062000000000001,7.1875,7.5625,6.654922,1152600]
[35891,7.5,7.6875,7.3125,7.3125,6.4349249999999998,628500]
[35898,7.625,7.625,5.8125,7.125,6.269927,1849600]
[35905,7.25,7.4687000000000001,6.3125,6.375,5.6302240000000001,966700]
[35912,6.2187000000000001,6.3125,5.5781000000000001,6.0625,5.3542319999999997,1324500]
[35919,5.9375,6.25,5.5625,6.1875,5.4646290000000004,781100]
[35926,6.1875,6.5,6.125,6.375,5.6302240000000001,498700]
[35933,6.1875,6.4062000000000001,6.125,6.25,5.5198260000000001,507100]
[35940,6.1875,6.4375,5.9687000000000001,6.125,5.4094300000000004,335800]
[35947,6,6.4375,5.875,6.375,5.6302240000000001,700600]
[35954,6.4375,7.625,6.25,7.125,6.2926029999999997,2385600]
[35961,7.25,7.25,6.75,7.0625,6.2374049999999999,1371200]
[35968,7.1875,7.1875,6.9375,7.125,6.2926029999999997,597200]
[35975,7.25,7.375,7.0937000000000001,7.1875,6.3703510000000003,580500]
[35982,7.375,8.25,7.125,7.9375,7.0350820000000001,1144500]
[35989,7.9375,8.5625,7.875,8.5,7.5336309999999997,827900]
[35996,8.5625,8.875,8.375,8.625,7.6444200000000002,1047500]
[36003,8.5625,8.625,7.75,7.875,6.9796880000000003,976600]
[36010,7.875,8.125,6.75,7,6.204167,1085200]
[36017,6.9375,7.1875,6.6875,6.875,6.0933789999999997,424100]
[36024,6.75,7.0312000000000001,6.625,6.625,5.8718009999999996,433200]
[36031,6.75,6.875,5.75,6,5.3178570000000001,510800]
[36038,6.125,6.125,5,5.75,5.0962810000000003,670400]
[36045,5.875,6.5625,5.625,6.5,5.7610140000000003,637800]
[36052,6.5,6.625,5.6875,5.875,5.2070689999999997,353100]
[36059,5.75,5.8125,5.375,5.5,4.8747030000000002,251400]
[36066,5.5312000000000001,5.75,5.25,5.375,4.7639149999999999,408400]
[36073,5.25,5.875,5.1875,5.875,5.2070689999999997,594800]
[36080,5.8125,5.875,5.25,5.5,4.8747030000000002,432500]
[36087,5.375,5.9375,5.375,5.875,5.2070689999999997,351200]
[36094,5.75,6.125,5.625,5.875,5.2070689999999997,373700]
[36101,5.875,6.1875,5.5,5.5937000000000001,4.9577499999999999,416300]
[36108,5.5,5.6875,5.25,5.4375,4.8193089999999996,617800]
[36115,5.25,5.5,5.0625,5.25,4.6531250000000002,674500]
[36122,5.2187000000000001,5.25,4.3125,4.75,4.2099710000000004,836200]
[36129,4.6875,4.8125,4.1875,4.375,3.877605,713000]
[36136,4.1875,4.4375,3.8125,3.875,3.4344489999999999,711900]
[36143,3.875,3.9375,3,3.5312000000000001,3.1297359999999999,1205100]
[36150,3.4375,4.125,3.4062000000000001,3.6875,3.2682669999999998,1179100]
[36157,3.6875,3.75,3.1875,3.5312000000000001,3.1297359999999999,1919500]
[36164,3.625,4.125,3.375,3.9687000000000001,3.5174970000000001,1064900]
[36171,4,4,3.3125,3.5312000000000001,3.1297359999999999,561800]
[36178,3.5,3.75,3.375,3.375,2.991295,427000]
[36185,3.4375,3.5,3.1875,3.25,2.8805070000000002,507200]
[36192,3.25,3.375,3,3.0312000000000001,2.686582,515700]
[36199,3.25,3.4375,3,3.4375,3.0466890000000002,1867800]
[36206,3.375,3.5,3.1875,3.2812000000000001,2.9081600000000001,383700]
[36213,3.25,3.375,3,3.1875,2.8251119999999998,1320800]
[36220,3.125,3.25,3.0312000000000001,3.0625,2.714324,417900]
[36227,3.0625,3.125,2.625,2.8125,2.4927459999999999,715300]
[36234,2.75,2.875,2.5625,2.625,2.3265630000000002,784800]
[36241,2.5625,2.75,1.9686999999999999,2.1875,1.9388030000000001,1177600]
[36248,2.1875,2.625,2.1875,2.5,2.2157740000000001,458400]
[36255,2.5,2.9375,2.375,2.875,2.5481410000000002,821500]
[36262,2.875,3.875,2.7187000000000001,3.6875,3.2682669999999998,1245300]
[36269,3.6875,4.625,3.6875,4.5,3.988394,1088700]
[36276,4.75,4.9375,3.4375,3.5,3.1020840000000001,1082200]
[36283,3.5937000000000001,4.375,3.4375,4.0312000000000001,3.572892,774600]
[36290,4,4.0625,3.625,3.7812000000000001,3.3513139999999999,418400]
[36297,3.875,3.9375,3.4062000000000001,3.5625,3.1574779999999998,681300]
[36304,3.5625,3.5937000000000001,3.1875,3.25,2.8805070000000002,406600]
[36311,3.25,3.5625,3.25,3.4687000000000001,3.0743420000000001,261900]
[36318,3.5,3.5625,3.125,3.5,3.1020840000000001,668400]
[36325,3.5,3.5625,3.375,3.4375,3.0466890000000002,785700]
[36332,3.4375,3.875,3.4375,3.625,3.2128730000000001,390000]
[36339,3.75,3.75,3.25,3.375,2.991295,322400]
[36346,3.375,3.8125,3.375,3.4062000000000001,3.018948,296200]
[36353,3.4375,3.5625,3.375,3.5625,3.1574779999999998,587900]
[36360,3.5625,3.9375,3.4375,3.5625,3.1574779999999998,781600]
[36367,3.5,3.625,3.5,3.5937000000000001,3.1851310000000002,636500]
[36374,3.5,3.625,3.375,3.5625,3.1574779999999998,360200]
[36381,3.5,3.5312000000000001,3.1875,3.25,2.8805070000000002,323700]
[36388,3.25,3.375,3.125,3.2187000000000001,2.8527650000000002,166700]
[36395,3.2187000000000001,3.75,3.1562000000000001,3.75,3.3236620000000001,293700]
[36402,3.5,3.75,3.4375,3.625,3.2128730000000001,208900]
[36409,3.5937000000000001,3.6875,3.25,3.375,2.991295,199800]
[36416,3.375,3.5,3.25,3.4375,3.0466890000000002,340000]
[36423,3.5625,3.7812000000000001,3.4062000000000001,3.5625,3.1574779999999998,360800]
[36430,3.625,4.4375,3.625,4.125,3.6560269999999999,665100]
[36437,4.1875,4.875,4.1875,4.5,3.988394,810000]
[36444,4.4375,4.5,4,4.1875,3.7114220000000002,334700]
[36451,4.1406000000000001,4.3125,3.9687000000000001,4.2187000000000001,3.739074,303300]
[36458,4.2187000000000001,4.375,4.125,4.3281000000000001,3.8360370000000001,363600]
[36465,4.4843000000000002,4.5,4.0625,4.125,3.6560269999999999,809800]
[36472,4.2187000000000001,4.4375,4.0625,4.25,3.7668159999999999,458200]
[36479,4.1875,4.875,4.125,4.6875,4.1545779999999999,670200]
[36486,4.6875,6.0312000000000001,4.6875,5.9375,5.2624639999999996,1285900]
[36493,6,6.25,4.875,5.5625,4.930097,1183000]
[36500,5.4375,5.625,5.0625,5.1875,4.5977319999999997,441400]
[36507,5.1875,5.5,5,5.125,4.5423359999999997,553200]
[36514,5.25,6.125,5,5.9062000000000001,5.2347219999999997,882000]
[36521,5.9062000000000001,6,5.125,5.25,4.6531250000000002,615700]
[36528,5.25,6.0937000000000001,5.25,5.9375,5.2624639999999996,791800]
[36535,5.9375,6.9375,5.8125,6.5625,5.8164059999999997,1055000]
[36542,6.6875,7,6.625,6.8437000000000001,6.0656369999999997,467100]
[36549,6.7187000000000001,6.875,5.8437000000000001,6.1875,5.4840410000000004,766000]
[36556,5.9687000000000001,6.6875,5.9375,6.5937000000000001,5.844061,707500]
[36563,6.6875,6.875,5.625,6.1562000000000001,5.4562999999999997,550200]
[36570,6.2187000000000001,6.5625,6.125,6.1875,5.4840410000000004,559800]
[36577,6.25,6.5,6,6.4375,5.7056190000000004,659400]
[36584,6.25,6.5,5.4375,5.75,5.0962810000000003,730700]
[36591,5.375,5.625,5,5.5,4.8747030000000002,497100]
[36598,5.5,5.5625,5.3125,5.4375,4.8193089999999996,431000]
[36605,5.375,6.125,5.375,6,5.3178570000000001,516400]
[36612,6,6.3125,5.625,5.625,4.9854919999999998,1333800]
[36619,5,5.6875,5,5.625,4.9854919999999998,272400]
[36626,5.6562000000000001,5.7187000000000001,4.8437000000000001,4.9375,4.3761530000000004,308700]
[36633,4.7812000000000001,5.375,4.375,5.0625,4.4869430000000001,267700]
[36640,4.8437000000000001,5.5,4.75,5.2187000000000001,4.6253830000000002,279600]
[36647,5.2187000000000001,5.7187000000000001,5.0312000000000001,5.4687000000000001,4.8469620000000004,223400]
[36654,5.4375,5.8437000000000001,5.0625,5.6875,5.0408860000000004,125300]
[36661,5.7187000000000001,6.2187000000000001,5.6562000000000001,5.7968000000000002,5.137759,172800]
[36668,5.7656000000000001,5.7656000000000001,5.25,5.25,4.6531250000000002,190000]
[36675,5.25,6.125,5.25,5.7812000000000001,5.1239340000000002,326400]
[36682,5.7812000000000001,5.7812000000000001,5.4062000000000001,5.4062000000000001,4.7915679999999998,153300]
[36689,5.4062000000000001,5.5625,5.4062000000000001,5.4687000000000001,4.8469620000000004,217000]
[36696,5.4687000000000001,5.625,5.3437000000000001,5.4375,4.8193089999999996,206000]
[36703,5.4687000000000001,7.25,5.4375,6,5.3178570000000001,2801200]
[36710,6.0156000000000001,6.0625,5.625,5.6875,5.0408860000000004,356400]
[36717,5.7031000000000001,5.9687000000000001,5.625,5.625,4.9854919999999998,499900]
[36724,5.5468000000000002,5.75,5.375,5.625,4.9854919999999998,680800]
[36731,5.625,5.75,5.2812000000000001,5.5,4.8747030000000002,410300]
[36738,5.3906000000000001,5.625,5,5.2812000000000001,4.6807790000000002,601600]
[36745,5.2812000000000001,5.625,5.1562000000000001,5.3125,4.70852,425200]
[36752,5.2812000000000001,5.375,5.0625,5.0625,4.4869430000000001,276900]
[36759,5.0468000000000002,5.2812000000000001,4.875,5.0625,4.4869430000000001,486400]
[36766,5.125,5.375,5,5.125,4.5423359999999997,196900]
[36773,5.125,5.5,5.0625,5.375,4.7639149999999999,318000]
[36780,5.5468000000000002,5.625,5.1718000000000002,5.3125,4.70852,168600]
[36787,5.375,6,5.375,5.75,5.0962810000000003,672700]
[36794,5.875,6.0625,5.625,6,5.3178570000000001,903100]
[36801,6,6.0625,5.8437000000000001,6,5.3178570000000001,860900]
[36808,5.9687000000000001,6,5.625,5.625,4.9854919999999998,254400]
[36815,5.5625,6.0625,5.5312000000000001,6,5.3178570000000001,842000]
[36822,5.9687000000000001,6.0625,5.75,6.0625,5.3732519999999999,393800]
[36829,6.0312000000000001,6.0312000000000001,5.75,5.9687000000000001,5.2901150000000001,361800]
[36836,5.9687000000000001,6.625,5.6875,6.2187000000000001,5.5116940000000003,970600]
[36843,6.125,7.5,6.0312000000000001,6.875,6.0933789999999997,2448600]
[36850,6.6875,7.875,6.625,7.75,6.8688989999999999,1111200]
[36857,7.7968000000000002,7.875,6.875,6.875,6.0933789999999997,932600]
[36864,6.875,7.5,6.75,6.875,6.0933789999999997,496000]
[36871,6.7968000000000002,7.25,6.4687000000000001,6.6875,5.9271960000000004,680800]
[36878,6.6406000000000001,7.5625,6.5625,7.5312000000000001,6.6749749999999999,1037100]
[36885,7.5,7.75,7.4375,7.625,6.7581110000000004,357200]
[36892,7.5781000000000001,8.125,7.3437000000000001,7.625,6.7581110000000004,736600]
[36899,7.2812000000000001,8.25,7.25,7.625,6.7581110000000004,401400]
[36906,7.5,8.5,7.5,8.0312000000000001,7.118131,699800]
[36913,8,8.125,7.8125,8.0625,7.1458719999999998,233800]
[36920,8.0625,9.5,8,9.3125,8.2537599999999998,1130000]
[36927,9.3125,9.4687000000000001,8.9062000000000001,9.2812000000000001,8.2260179999999998,1060100]
[36934,9.1875,9.8437000000000001,9.0937000000000001,9.75,8.6415209999999991,864700]
[36941,9.8125,9.875,8.3125,8.9687000000000001,7.9490470000000002,636500]
[36948,9.0312000000000001,9.7187000000000001,9.0312000000000001,9.5937000000000001,8.5029880000000002,524700]
[36955,9.5625,11.5,9.4375,10.875,9.6386179999999992,1093800]
[36962,10.6875,11.0625,10.0625,10.9687,9.7216649999999998,2026400]
[36969,10.9062,11.6875,10.8125,11.625,10.303349000000001,1779700]
[36976,11.75,12.125,11.1875,11.4375,10.137167,1444800]
[36983,11.9687,12,9.5,10.75,9.5278290000000005,1198000]
[36990,10.75,11.29,10.53,11.24,9.9621220000000008,579500]
[36997,11.31,11.62,8.5,8.98,7.9590620000000003,2181000]
[37004,8.91,9.06,8.43,8.85,7.8438410000000003,1708300]
[37011,8.6300000000000008,10.43,8.61,9.74,8.6326540000000005,1312100]
[37018,9.39,10,9.39,9.66,8.5617509999999992,423100]
[37025,9.6300000000000008,9.76,8.75,9.14,8.1008720000000007,1372900]
[37032,9.0500000000000007,9.2799999999999994,8.65,9.26,8.2072289999999999,1180000]
[37039,9.27,9.75,9.27,9.4499999999999993,8.3756260000000005,416500]
[37046,9.5,10.199999999999999,9.3699999999999992,10.07,8.9251380000000005,649300]
[37053,10.07,11.74,9.9600000000000009,11.63,10.307779999999999,1314000]
[37060,11.45,11.46,10.68,11.06,9.8025859999999998,441500]
[37067,11,11.21,10.88,11.04,9.7848590000000009,667500]
[37074,10.99,11.39,10.95,11.23,9.9532589999999992,360800]
[37081,11.3,11.45,11.13,11.26,9.9798480000000005,298800]
[37088,11.21,13.36,11.12,13.21,11.708148,2411000]
[37095,13.2,13.58,12.88,13.31,11.796780999999999,1460100]
[37102,13.41,13.47,12.73,13.12,11.628382,779700]
[37109,12.93,13.96,12.75,13.81,12.239936999999999,852800]
[37116,13.78,14.93,13.7,14.72,13.046478,1964500]
[37123,14.78,15.49,14.51,14.7,13.028752000000001,1068700]
[37130,14.78,14.79,13.2,13.43,11.903138,733000]
[37137,13.6,14.07,13,13.85,12.275389000000001,914900]
[37144,13.81,13.91,13.31,13.79,12.22221,110000]
[37151,13.59,14.77,12.53,13.8,12.231074,2434600]
[37158,13.2,15.26,13.2,15.04,13.330098,1334000]
[37165,15.25,15.65,14.07,14.42,12.780583999999999,1716900]
[37172,14.37,15,13.99,14.18,12.567871,719800]
[37179,14.18,14.19,12.85,13.51,11.974045,1718600]
[37186,13.54,13.87,13.1,13.78,12.213348999999999,980400]
[37193,13.39,15.27,13.28,15.25,13.516222000000001,1347400]
[37200,15.18,15.8,14.7,15.62,13.844156,1503000]
[37207,15.67,16.75,15.4,16.48,14.60638,1705700]
[37214,16.48,16.559999000000001,15.62,15.76,13.968241000000001,739500]
[37221,15.75,17.43,15.75,17.030000999999999,15.093852999999999,1298300]
[37228,16.889999,17.350000000000001,16.139999,16.25,14.40253,2758800]
[37235,16.23,16.25,14.85,15.73,13.941651,1742100]
[37242,15.78,16.549999,15.38,16,14.180954,788800]
[37249,15.8,16,15.51,15.87,14.065737,420500]
[37256,15.76,16.100000000000001,15.42,15.46,13.702347,743700]
[37263,15.45,15.49,13.36,15.04,13.330098,4203400]
[37270,15.03,15.08,14.42,15,13.294646,1155000]
[37277,15.02,15.59,15.02,15.54,13.773251999999999,767100]
[37284,15.54,18.07,15.3,17.920000000000002,15.882667,2436000]
[37291,17.850000000000001,17.850000000000001,17.110001,17.120000999999998,15.173622,1315800]
[37298,17.110001,18.16,16.82,17.84,15.811762999999999,779000]
[37305,18.799999,19.25,18.219999000000001,18.360001,16.272642000000001,2200700]
[37312,18.27,18.389999,17.209999,18.129999000000002,16.06879,1893300]
[37319,18.16,18.370000999999998,17.629999000000002,17.860001,15.829491000000001,1075700]
[37326,17.829999999999998,18,17.469999000000001,17.82,15.794043,472200]
[37333,17.709999,18.98,17.700001,18.299999,16.219467000000002,1823800]
[37340,18.280000999999999,19.049999,18.059999000000001,18.889999,16.742387999999998,736400]
[37347,18.850000000000001,19.84,18.149999999999999,19.360001,17.158957000000001,3012600]
[37354,19.399999999999999,21.290001,19.18,21.129999000000002,18.727720000000001,1577900]
[37361,21.190000999999999,21.219999000000001,20.170000000000002,21.08,18.683406999999999,1011000]
[37368,20.969999000000001,21.07,19.850000000000001,21,18.612501000000002,1088300]
[37375,20.799999,21.1,19.73,19.969999000000001,17.699604000000001,1092300]
[37382,20.079999999999998,20.420000000000002,19.739999999999998,20.079999999999998,17.7971,645900]
[37389,20.219999000000001,20.299999,19.219999000000001,19.43,17.220998999999999,848200]
[37396,19.459999,19.5,18.850000000000001,19.139999,16.963961000000001,678700]
[37403,19.139999,19.41,18.82,18.899999999999999,16.751251,430300]
[37410,18.829999999999998,19.190000999999999,17.82,18.5,16.396726999999998,863700]
[37417,18.209999,19.120000999999998,16.780000999999999,18.739999999999998,16.609439999999999,1412700]
[37424,18.93,20.469999000000001,18.049999,18.139999,16.077660000000002,300700]
[37431,18.049999,19.25,17.07,18.989999999999998,16.831019999999999,1069100]
[37438,19.079999999999998,19.239999999999998,17.5,18.27,16.192881,813300]
[37445,17.950001,18.200001,15.47,15.48,13.720074,1053200]
[37452,15.62,16.34,14.02,15.99,14.172091,1729100]
[37459,15.7,16.420000000000002,15.2,16.379999000000002,14.517751000000001,790200]
[37466,16.450001,16.950001,16.219999000000001,16.25,14.40253,666900]
[37473,16.299999,16.93,15.8,16.82,14.907729,346400]
[37480,16.850000000000001,16.850000000000001,16.309999000000001,16.48,14.60638,280800]
[37487,16.450001,16.790001,16.23,16.5,14.624109000000001,191800]
[37494,16.450001,17.450001,16.25,16.5,14.624109000000001,428400]
[37501,16.350000000000001,16.600000000000001,15.36,15.7,13.915062000000001,469500]
[37508,15.35,15.54,14.75,15.27,13.533949,348100]
[37515,15.02,15.33,14.5,14.5,12.85149,240600]
[37522,14.6,15.24,13.8,15,13.294646,479600]
[37529,14.9,15.44,14.9,15.28,13.542811,574000]
[37536,15.2,15.9,15.2,15.79,13.994827000000001,636200]
[37543,15.75,18.399999999999999,15.5,18.27,16.192881,614100]
[37550,18.25,18.799999,18.049999,18.34,16.254923000000002,321700]
[37557,18.489999999999998,18.75,18.149999999999999,18.23,16.157423000000001,479200]
[37564,18.299999,19.309999000000001,18.299999,18.989999999999998,16.831019999999999,628800]
[37571,18.950001,19.200001,18.780000999999999,18.899999999999999,16.751251,317400]
[37578,18.850000000000001,18.899999999999999,16.34,17.280000999999999,15.315434,802900]
[37585,17.450001,18.049999,17.350000000000001,17.690000999999999,15.678819000000001,288800]
[37592,17.459999,17.989999999999998,17.27,17.700001,15.687682000000001,520900]
[37599,17.600000000000001,18.700001,16.82,16.879999000000002,14.960903999999999,895000]
[37606,16.780000999999999,17.049999,16.309999000000001,16.899999999999999,14.978631999999999,663600]
[37613,16.75,17.93,16.75,17.620000999999998,15.616782000000001,435600]
[37620,17.450001,18.489999999999998,16.98,18.299999,16.219467000000002,510500]
[37627,18.200001,18.98,17.889999,18.98,16.822157000000001,494300]
[37634,18.899999999999999,19.16,18.790001,18.790001,16.653756999999999,312200]
[37641,18.719999000000001,18.719999000000001,17.780000999999999,18.510000000000002,16.405591999999999,553400]
[37648,18.299999,18.850000000000001,17.450001,17.549999,15.554734,465600]
[37655,17.75,17.75,16.739999999999998,17.040001,15.102715999999999,814800]
[37662,16.959999,17.299999,16.959999,17.09,15.147038,496900]
[37669,17.079999999999998,17.649999999999999,17.079999999999998,17.32,15.350883,195200]
[37676,17.399999999999999,17.399999999999999,16.649999999999999,16.950001,15.02295,327400]
[37683,16.950001,16.959999,15.21,16,14.180954,1106400]
[37690,15.9,18.149999999999999,15.64,17.399999999999999,15.421787999999999,1150900]
[37697,17.350000000000001,18.100000000000001,17.25,17.950001,15.90926,613600]
[37704,17.950001,18.440000999999999,17.5,17.690000999999999,15.678819000000001,591300]
[37711,17.690000999999999,17.950001,16.530000999999999,16.700001,14.801375999999999,893500]
[37718,16.709999,17.040001,16.040001,16.329999999999998,14.473437000000001,663900]
[37725,16.399999999999999,18.700001,16.379999000000002,18.5,16.396726999999998,1792800]
[37732,18.5,18.799999,17.850000000000001,17.950001,15.90926,406100]
[37739,17.799999,18.93,17.799999,18.889999,16.742387999999998,1723800]
[37746,18.850000000000001,20.120000999999998,18.850000000000001,20.02,17.743921,884300]
[37753,20.02,20.329999999999998,19.899999999999999,19.93,17.664154,687400]
[37760,19.850000000000001,20.149999999999999,19.510000000000002,19.760000000000002,17.513480999999999,881000]
[37767,19.700001,21.549999,19.700001,21.51,19.064516000000001,882200]
[37774,21.51,21.860001,20.200001,20.350000000000001,18.036405999999999,1432700]
[37781,20.370000999999998,21.57,20.030000999999999,21.469999000000001,19.029070000000001,889500]
[37788,21.5,21.719999000000001,20.870000999999998,20.969999000000001,18.585913000000001,539900]
[37795,20.9,20.959999,19.989999999999998,20.58,18.240257,613900]
[37802,20.549999,20.85,20.200001,20.41,18.089580999999999,425200]
[37809,20.389999,23.02,19.77,22.48,19.924244000000002,1359500]
[37816,23.01,23.139999,21,22.33,19.79129,1237900]
[37823,22.309999000000001,23.190000999999999,22.1,22.620000999999998,20.048325999999999,561600]
[37830,22.620000999999998,23.110001,22.200001,22.42,19.871062999999999,380400]
[37837,22.42,22.629999000000002,21.68,22.57,20.004010999999998,333500]
[37844,22.700001,23.84,22.459999,23.4,20.739644999999999,498600]
[37851,23.35,23.49,22.950001,23.26,20.615561,459000]
[37858,23.4,23.629999000000002,22.879999000000002,23.24,20.597836000000001,307900]
[37865,23.209999,23.360001,23,23.16,20.52693,192700]
[37872,23.1,23.65,22.92,23.16,20.52693,244500]
[37879,23.299999,23.58,22.450001,22.98,20.367393,370000]
[37886,22.82,23.950001,22.77,23.32,20.668738999999999,499900]
[37893,23.25,25.200001,23.200001,24.17,21.42211,475100]
[37900,24.1,25.15,23.889999,24.620000999999998,21.820941999999999,478400]
[37907,24.700001,26.5,24.700001,26.5,23.487206,1744800]
[37914,26.4,26.440000999999999,25,25.629999000000002,22.716118000000002,1336900]
[37921,26.549999,26.85,25.700001,26.049999,23.088370999999999,1358200]
[37928,25.93,26.299999,25.66,26.209999,23.230174999999999,447700]
[37935,26.299999,27.51,26.059999000000001,27.5,24.373514,670700]
[37942,27.4,27.540001,25.35,25.75,22.822475000000001,730000]
[37949,25.85,26.25,25.549999,26.030000999999999,23.070640999999998,420300]
[37956,25.700001,26.26,25.120000999999998,25.299999,22.423634,1697900]
[37963,25.35,25.799999,25.27,25.780000999999999,22.849057999999999,736500]
[37970,26.299999,27.440000999999999,26.1,27.27,24.169665999999999,1191500]
[37977,27.35,27.549999,27.1,27.16,24.072168000000001,608700]
[37984,27.32,28.459999,27.299999,28.32,25.100290000000001,433500]
[37991,28.5,28.799999,27.59,27.77,24.612822000000001,849100]
[37998,27.75,29.120000999999998,27.629999000000002,28.27,25.055979000000001,699500]
[38005,28.32,29.110001,28.25,28.48,25.242097999999999,352700]
[38012,28.469999000000001,28.76,27.35,27.93,24.754626999999999,467600]
[38019,28.15,28.15,27.35,27.549999,24.417829999999999,816800]
[38026,27.540001,28.450001,27.16,28.41,25.180057999999999,944400]
[38033,28.450001,29.18,27.950001,28.43,25.197783000000001,271300]
[38040,28.42,29.799999,28.33,29.51,26.154997000000002,456500]
[38047,29.58,30.379999000000002,28.75,30.299999,26.855181000000002,1003300]
[38054,30.309999000000001,30.4,29.5,29.700001,26.323399999999999,449700]
[38061,29.75,29.85,28.34,29.07,25.765025999999999,694500]
[38068,28.9,29.040001,27.879999000000002,28.799999,25.525715000000002,478500]
[38075,28.799999,29.91,28.799999,29.82,26.429752000000001,319100]
[38082,29.799999,30.67,29.58,30.25,26.810866999999998,398400]
[38089,30.35,30.4,28.75,29.4,26.057504999999999,481500]
[38096,29.389999,32.349997999999999,29.200001,30.59,27.112217000000001,932000]
[38103,30.450001,30.690000999999999,29.799999,30.360001,26.908358,707100]
[38110,30.4,32.720001000000003,30.4,31.35,27.785806999999998,1741300]
[38117,30.85,32.099997999999999,30.4,31.040001,27.511053,712600]
[38124,30.790001,32.610000999999997,29.200001,30.4,26.943812999999999,3855700]
[38131,30.370000999999998,31.879999000000002,30.299999,31.76,28.149193,2617500]
[38138,31.549999,32.43,31.549999,32.25,28.583487000000002,1707200]
[38145,32.5,33.220001000000003,32.32,32.380001,28.698709000000001,1109500]
[38152,32.540000999999997,33.290000999999997,32.400002000000001,33.049999,29.292535999999998,1103400]
[38159,33.119999,33.669998,32.07,32.689999,28.973461,3544400]
[38166,32.689999,32.950001,31.709999,32.639999000000003,28.929145999999999,1841000]
[38173,32.700001,32.990001999999997,31.969999000000001,32.799999,29.070958999999998,1027100]
[38180,32.950001,32.990001999999997,32.020000000000003,32.270000000000003,28.601212,980500]
[38187,32.200001,32.75,28.82,30.41,26.952677000000001,2283300]
[38194,30.309999000000001,30.440000999999999,27.620000999999998,27.98,24.798943000000001,3224900]
[38201,27.93,28.57,26.5,26.719999000000001,23.682193999999999,2563300]
[38208,26.700001,28.950001,26.690000999999999,28.620000999999998,25.366181999999998,1822600]
[38215,28.620000999999998,28.99,28.07,28.940000999999999,25.649797,1075100]
[38222,28.799999,28.809999000000001,25,27.360001,24.249434999999998,3123100]
[38229,27.299999,27.84,26.389999,27.549999,24.417829999999999,1387800]
[38236,27.75,27.75,24.83,27.41,24.293747,2486400]
[38243,27.25,28.120000999999998,27,27.870000999999998,24.701450000000001,2259000]
[38250,27.780000999999999,28.450001,27.65,28.370000999999998,25.144606,2336800]
[38257,28.379999000000002,29.02,28.09,28.860001,25.578897000000001,1742800]
[38264,28.66,29.23,28.290001,28.370000999999998,25.144606,1112200]
[38271,28.200001,28.5,27.719999000000001,27.73,24.577363999999999,1291600]
[38278,27.9,27.9,22.85,25.139999,22.281824,5916700]
[38285,25.24,26.75,25.059999000000001,26.26,23.274491999999999,2567700]
[38292,26.059999000000001,26.07,23.280000999999999,24.66,21.856396,3979100]
[38299,24.629999000000002,26.370000999999998,24.299999,26.27,23.283352000000001,1726100]
[38306,26.25,26.49,25.91,26.16,23.185856000000001,1503300]
[38313,26.17,26.549999,25.290001,25.879999000000002,22.937691000000001,523500]
[38320,25.889999,27.26,24.92,27.16,24.072168000000001,2820100]
[38327,27.25,27.860001,26.07,27.24,24.143073999999999,1764000]
[38334,27.25,27.25,26.09,27.1,24.018989999999999,1616600]
[38341,26.6,26.66,23.4,24.17,21.42211,3141900]
[38348,24.219999000000001,24.92,23.950001,24.73,21.918434000000001,493600]
[38355,24.68,24.68,23.459999,24.01,21.280293,1106600]
[38362,23.950001,24.59,23.950001,24.18,21.430966999999999,816900]
[38369,24.190000999999999,24.5,23.73,23.76,21.058717999999999,691000]
[38376,23.780000999999999,24.690000999999999,23.110001,23.700001,21.005537,2854100]
[38383,23.65,25.379999000000002,23.370000999999998,25.26,22.388186000000001,3448700]
[38390,25.25,25.290001,24.49,24.67,21.865262999999999,1335700]
[38397,24.75,25.08,24.450001,24.58,21.785492000000001,1645600]
[38404,24.610001,24.719999000000001,23.879999000000002,24.049999,21.315742,1464200]
[38411,24.049999,24.610001,23.65,24.42,21.643681999999998,1188200]
[38418,24.57,24.57,24.08,24.299999,21.537329,1325300]
[38425,24.299999,24.559999000000001,23.639999,24.09,21.351203999999999,843500]
[38432,23.959999,24.27,23.780000999999999,24.16,21.413242,795900]
[38439,24.129999000000002,25,23.68,23.870000999999998,21.156213999999999,1274500]
[38446,23.870000999999998,23.870000999999998,23.27,23.360001,20.704194999999999,1414100]
[38453,23.35,24.34,23.059999000000001,23.110001,20.482617999999999,1808600]
[38460,23.139999,23.42,22.139999,23.01,20.393982000000001,4359000]
[38467,23.02,23.129999000000002,22.35,22.389999,19.844473000000001,3304300]
[38474,22.389999,22.66,22.26,22.57,20.004010999999998,1700800]
[38481,22.65,22.74,21.870000999999998,21.9,19.410183,792000]
[38488,21.889999,22.83,21.790001,22.540001,19.977423000000002,804700]
[38495,22.540001,22.75,21.940000999999999,22.360001,19.817886000000001,571700]
[38502,22.299999,22.559999000000001,21.76,22.09,19.578579000000001,537900]
[38509,22.09,22.43,21.450001,21.59,19.135427,580600]
[38516,21.51,22.08,20.93,21.950001,19.454495999999999,1385300]
[38523,21.889999,22.74,21.82,22.200001,19.676075000000001,1034900]
[38530,22.200001,22.549999,21.700001,21.77,19.294962000000002,895500]
[38537,21.629999000000002,22.209999,21.299999,22.040001,19.534267,557800]
[38544,22.040001,22.77,22.040001,22.6,20.030595999999999,860300]
[38551,22.6,24.280000999999999,22,23.120000999999998,20.491479999999999,3400500]
[38558,23.07,23.76,22.74,23.200001,20.562384000000002,2471900]
[38565,23.200001,24.280000999999999,23.17,23.49,20.819416,1954400]
[38572,23.59,25.65,23.48,25.370000999999998,22.485676000000002,2551500]
[38579,25.370000999999998,26.639999,25.129999000000002,25.85,22.911106,1215200]
[38586,25.99,25.99,25,25.01,22.166606999999999,741600]
[38593,25.01,25.66,24.799999,25.450001,22.556581000000001,638900]
[38600,25.440000999999999,25.530000999999999,23.99,24.07,21.333475,1795300]
[38607,24.07,24.459999,23.639999,23.67,20.978949,2177300]
[38614,23.610001,23.74,17.079999999999998,17.5,15.510420999999999,8918200]
[38621,17.5,18.18,16.799999,17.700001,15.687682000000001,5684100]
[38628,17.700001,18,16.82,16.889999,14.969773,2453700]
[38635,16.799999,16.809999000000001,16.100000000000001,16.41,14.544340999999999,1298700]
[38642,16.420000000000002,16.879999000000002,13.64,13.77,12.204480999999999,4317800]
[38649,13.77,15.08,13.77,15.02,13.312372999999999,3819300]
[38656,15.04,15.48,14.78,14.84,13.152836000000001,1541700]
[38663,14.81,14.96,14.12,14.19,12.576733000000001,1506300]
[38670,14.2,14.2,13.3,13.87,12.293115,1438300]
[38677,13.9,14.27,13.44,14.05,12.452648999999999,652000]
[38684,14.14,14.39,13.73,14.38,12.745131000000001,1204300]
[38691,14.31,14.4,14.03,14.07,12.470378999999999,790400]
[38698,14.09,14.38,13.99,14.07,12.470378999999999,922700]
[38705,14.1,14.73,14.1,14.69,13.019888,1307600]
[38712,14.62,14.94,14.49,14.7,13.028752000000001,578000]
[38719,14.75,14.77,14.28,14.4,12.762857,837800]
[38726,14.3,14.42,14.06,14.21,12.59446,1432600]
[38733,14.21,14.22,13.61,13.7,12.142443,1167700]
[38740,13.68,13.84,11.01,11.5,10.192562000000001,6529300]
[38747,11.5,11.86,11.36,11.66,10.33437,2290500]
[38754,11.73,12.2,11.65,12.15,10.768663999999999,4019500]
[38761,12.15,12.2,12,12.15,10.768663999999999,1455500]
[38768,12.15,12.2,12.02,12.13,10.750937,653600]
[38775,12.12,12.84,12.12,12.82,11.362491,1061300]
[38782,12.85,14.1,12.84,14.09,12.488104,1782700]
[38789,14.16,14.39,13.16,13.51,11.974045,1675300]
[38796,13.52,13.55,12.51,12.71,11.264996999999999,1092500]
[38803,12.59,13.02,12.53,12.88,11.415671,1116800]
[38810,12.88,13.14,12.68,12.68,11.238407,819500]
[38817,12.67,13.29,12.63,13.27,11.761329,757400]
[38824,13.31,15.13,12.9,14.38,12.745131000000001,2929400]
[38831,14.29,15.09,14.1,14.96,13.259193,2911000]
[38838,15.06,15.9,15.02,15.73,13.941651,1095600]
[38845,15.69,15.7,14.91,15.38,13.631443000000001,903100]
[38852,15.31,15.61,14.62,14.66,12.993299,1920600]
[38859,14.61,15.3,14.44,14.63,12.966711999999999,873600]
[38866,14.73,14.75,14.22,14.3,12.674229,529700]
[38873,14.25,14.25,13.48,13.76,12.195622,847000]
[38880,13.71,14.02,12.81,13.34,11.823372000000001,486800]
[38887,13.3,13.38,12.9,12.94,11.468845,562000]
[38894,12.84,13.2,12.68,13.06,11.575203999999999,377900]
[38901,13.1,13.29,12.3,12.47,11.052282,654200]
[38908,12.47,12.47,12.2,12.24,10.848426999999999,733000]
[38915,12.14,12.37,12,12.25,10.857296,828600]
[38922,12.17,14.08,11.82,13.3,11.787917999999999,1507200]
[38929,13.36,14.76,12.99,14.36,12.727406999999999,938100]
[38936,14.44,15.43,14.11,14.88,13.188288,2131400]
[38943,14.93,15.22,14.44,15.04,13.330098,629600]
[38950,15.13,15.51,14.99,15.5,13.737798,556000]
[38957,15.46,17.43,15.43,16.84,14.925456000000001,1894400]
[38964,16.889999,17.120000999999998,16.129999000000002,16.700001,14.801375999999999,781600]
[38971,16.670000000000002,18.120000999999998,16.59,18.030000999999999,15.980161000000001,1435900]
[38978,18,18.09,16.889999,16.950001,15.02295,1743400]
[38985,16.870000999999998,17.73,16.610001,17.170000000000002,15.217936999999999,972600]
[38992,17.239999999999998,17.32,16.610001,17,15.067263000000001,769400]
[38999,17,17.09,16.290001,16.73,14.827959,678000]
[39006,16.809999000000001,17.48,16.5,16.719999000000001,14.819096,588400]
[39013,16.780000999999999,16.870000999999998,14.51,14.84,13.152836000000001,2556400]
[39020,14.52,14.95,13.91,14.19,12.576733000000001,2089700]
[39027,14.19,14.66,14.05,14.62,12.957848,1765800]
[39034,14.63,14.63,13.4,13.99,12.399471,3187000]
[39041,14,14.19,13.71,13.86,12.28425,748400]
[39048,13.88,13.94,13.36,13.36,11.841097,682100]
[39055,13.47,14.35,13.15,13.97,12.381747000000001,3240800]
[39062,14,14.15,13.62,13.99,12.399471,1873400]
[39069,14.05,14.19,13.81,14.18,12.567871,1753600]
[39076,14.08,14.69,14.08,14.31,12.683090999999999,564500]
[39083,14.28,14.46,13.65,13.77,12.204480999999999,1065600]
[39090,13.66,14.27,13.66,14.15,12.54128,1363900]
[39097,14.15,14.45,14.09,14.21,12.59446,788400]
[39104,14.23,14.53,13.83,14.41,12.771725999999999,968900]
[39111,14.41,14.67,13.57,14.25,12.629911999999999,3429500]
[39118,14.15,14.97,14.01,14.93,13.232602,2927300]
[39125,14.93,15.22,14.65,14.74,13.064204,1420200]
[39132,14.58,14.92,14.51,14.63,12.966711999999999,908300]
[39139,14.64,14.7,13.79,14.02,12.426062999999999,2071700]
[39146,14.02,14.23,13.87,14.17,12.559006999999999,945500]
[39153,14.19,14.53,13.83,14.33,12.700817000000001,870300]
[39160,14.39,14.45,13.92,13.96,12.372882000000001,621000]
[39167,13.96,14.02,13.17,13.38,11.858825,1844400]
[39174,13.37,13.65,13.08,13.11,11.619519,768600]
[39181,13.02,17.329999999999998,12.64,16.100000000000001,14.269588000000001,4969700]
[39188,16.27,17.260000000000002,16.27,16.84,14.925456000000001,4251000]
[39195,16.780000999999999,16.899999999999999,16,16.170000000000002,14.331626999999999,2642600]
[39202,16.25,16.370000999999998,15.6,16.07,14.242997000000001,1032600]
[39209,16.120000999999998,16.34,15.44,15.67,13.888472999999999,824500]
[39216,15.71,16.149999999999999,15.35,16,14.180954,1130700]
[39223,16.25,16.559999000000001,15.65,15.88,14.074596,2348600]
[39230,16.040001,16.360001,15.87,16.209999,14.36708,1257600]
[39237,16.23,16.41,15.04,15.24,13.50736,1192900]
[39244,15.2,15.47,14.75,15.21,13.480772999999999,1154100]
[39251,15.21,15.8,14.4,14.8,13.117383,1573600]
[39258,14.76,14.77,14.09,14.39,12.753997999999999,1365300]
[39265,14.4,15.47,14.19,15.1,13.383276,1030500]
[39272,14.97,15.89,14.9,15.75,13.959376000000001,947100]
[39279,15.73,16.120000999999998,14.32,14.39,12.753997999999999,2779000]
[39286,14.48,14.48,12.64,12.7,11.256131999999999,2362800]
[39293,12.55,12.8,11.68,11.98,10.617989,2420700]
[39300,12.09,12.7,11.45,11.72,10.387547,1676200]
[39307,11.71,11.73,10.38,11.05,9.793723,1777000]
[39314,11.15,11.96,10.53,11.72,10.387547,1412400]
[39321,11.71,11.74,10.99,11.29,10.006436000000001,970800]
[39328,11.34,11.58,10.91,11.2,9.9266690000000004,482600]
[39335,11.1,11.26,9.9,10.1,8.9517290000000003,1373200]
[39342,10.029999999999999,10.23,7.69,8,7.0904769999999999,4820200]
[39349,7.88,8.1199999999999992,7.39,7.97,7.0638880000000004,5344300]
[39356,8,8.09,7.92,8.0399999999999991,7.1259290000000002,3129600]
[39363,8.0500000000000007,8.36,7.98,8.26,7.3209169999999997,1699700]
[39370,8.2100000000000009,8.26,7.14,7.38,6.5409649999999999,1475100]
[39377,7.2,8.07,6.86,7.42,6.5764180000000003,2747700]
[39384,7.44,7.49,6.73,7.26,6.4346079999999999,1699700]
[39391,7.28,7.35,6.26,6.52,5.7787389999999998,2235900]
[39398,6.31,6.6,5.91,6,5.3178570000000001,1571600]
[39405,5.92,6.08,5.5,5.61,4.9721970000000004,1281900]
[39412,5.55,6.58,5.4,6.36,5.6369300000000004,1804900]
[39419,6.25,6.61,6.03,6.55,5.8053280000000003,1725300]
[39426,6.6,6.69,6.13,6.24,5.5305720000000003,1430000]
[39433,6.33,6.64,6,6.6,5.8496449999999998,1943400]
[39440,6.62,7.12,6.57,6.72,5.9560000000000004,521400]
[39447,6.78,7,6.6,6.9,6.1155369999999998,800500]
[39454,6.98,7.48,6.63,6.86,6.0800850000000004,1722300]
[39461,6.96,7.19,6.36,6.41,5.6812449999999997,965500]
[39468,6.13,6.38,5.94,5.97,5.2912679999999996,635000]
[39475,5.99,6.06,5.64,5.84,5.1760489999999999,905100]
[39482,5.9,5.93,5.45,5.81,5.1494590000000002,1518300]
[39489,5.9,6.24,5.43,5.44,4.8215250000000003,1164800]
[39496,5.56,5.56,4.93,4.96,4.396096,501300]
[39503,4.96,5,2.2000000000000002,2.2000000000000002,1.949881,12618100]
[39510,2.2599999999999998,2.31,1.98,2.02,1.790346,5600600]
[39517,2.06,2.06,1.8,1.86,1.648536,2312500]
[39524,1.85,1.87,1.76,1.84,1.6308100000000001,1489800]
[39531,1.97,3.49,1.89,3.42,3.0311789999999998,8089800]
[39538,3.46,3.85,3.21,3.38,2.995727,6354500]
[39545,3.4,3.6,2.98,3.09,2.7386970000000002,3481700]
[39552,3.05,3.24,2.64,2.89,2.5614349999999999,2880400]
[39559,2.9,2.99,2.6,2.63,2.330994,2075600]
[39566,2.5499999999999998,3.09,2.34,2.81,2.4905300000000001,4487800]
[39573,2.85,2.89,2.38,2.4900000000000002,2.2069109999999998,3647700]
[39580,2.46,2.79,2.36,2.62,2.3221310000000002,4225300]
[39587,2.65,3.24,2.57,3.17,2.8096019999999999,7381200]
[39594,3.51,3.68,2.86,2.91,2.5791620000000002,4178100]
[39601,3.02,3.02,2.67,2.74,2.4284880000000002,1798000]
[39608,2.77,2.77,2.5,2.6,2.304405,1109800]
[39615,2.65,3.1,2.4300000000000002,2.91,2.5791620000000002,2623700]
[39622,3,3.22,2.91,3.05,2.7032440000000002,2521900]
[39629,3.06,3.2,2.87,3.02,2.6766549999999998,1217500]
[39636,2.98,3.19,2.73,2.75,2.437351,1146200]
[39643,2.75,3.4,2.74,3.4,3.0134530000000002,2126500]
[39650,3.36,3.57,3.1,3.33,2.9514119999999999,1490100]
[39657,3.36,3.48,2.97,3.41,3.022316,1694000]
[39664,3.33,3.43,2.87,2.89,2.5614349999999999,1391700]
[39671,2.92,2.95,2.73,2.88,2.5525720000000001,1811400]
[39678,2.83,2.92,2.5,2.58,2.2866789999999999,2099900]
[39685,2.5299999999999998,2.57,1.72,1.9,1.683988,4312800]
[39692,1.98,2.02,1.71,1.8,1.5953569999999999,1459700]
[39699,1.89,1.9,1.44,1.65,1.4624109999999999,1349800]
[39706,1.67,1.67,1,1.24,1.099024,2885600]
[39713,1.34,1.37,1.1499999999999999,1.17,1.0369820000000001,1601400]
[39720,1.19,1.25,1.06,1.1499999999999999,1.0192559999999999,764900]
[39727,1.1599999999999999,1.17,0.62,0.66,0.58496400000000004,979300]
[39734,1.24,1.24,0.75,0.76,0.67359500000000005,789700]
[39741,0.96,1,0.67,0.72,0.63814300000000002,922600]
[39748,0.99,0.99,0.72,0.96,0.85085699999999997,831100]
[39755,1.0900000000000001,1.55,0.89,1.26,1.1167499999999999,2536800]
[39762,1.3,1.3,0.9,1.1599999999999999,1.028119,703700]
[39769,1.19,1.2,0.8,0.87,0.77108900000000002,556900]
[39776,0.8,1.06,0.63,0.85,0.753363,485000]
[39783,0.97,0.97,0.68,0.71,0.62927999999999995,594100]
[39790,0.7,0.83,0.59,0.82,0.72677400000000003,1266800]
[39797,0.81,0.85,0.68,0.75,0.66473199999999999,1303300]
[39804,0.71,1.2,0.71,1.2,1.063572,926500]
[39811,1.1000000000000001,1.42,1.03,1.34,1.1876549999999999,1583600]
[39818,1.34,1.59,1.2,1.44,1.276286,2494200]
[39825,1.4,1.46,1.22,1.24,1.099024,1017300]
[39832,1.18,1.36,1.18,1.31,1.1610659999999999,1018700]
[39839,1.32,1.36,0.73,0.74,0.65586900000000004,2719300]
[39846,0.73,0.81,0.68,0.8,0.70904800000000001,795800]
[39853,0.82,1.05,0.74,1.05,0.93062500000000004,645600]
[39860,0.95,1,0.77,0.79,0.70018499999999995,329400]
[39867,0.79,0.94,0.77,0.78,0.69132099999999996,603200]
[39874,0.79,0.81,0.66,0.67,0.59382800000000002,818700]
[39881,0.67,0.84,0.65,0.76,0.67359500000000005,1249300]
[39888,0.8,0.89,0.7,0.85,0.753363,3597200]
[39895,0.89,0.94,0.84,0.91,0.80654199999999998,2935600]
[39902,0.91,1.07,0.9,0.99,0.87744599999999995,1790000]
[39909,1,1.05,0.87,0.92,0.81540500000000005,2907100]
[39916,0.88,1.63,0.88,1.56,1.3826430000000001,2619200]
[39923,1.59,2.02,1.56,1.96,1.7371669999999999,4194200]
[39930,2.04,4.34,1.78,3.41,3.022316,14041100]
[39937,3.85,4.5,3.67,4.07,3.607281,14784000]
[39944,4.01,4.84,4.01,4.45,3.9440770000000001,10697100]
[39951,4.6399999999999997,5.49,4.5999999999999996,5.29,4.6885779999999997,6937200]
[39958,5.29,5.95,5.29,5.88,5.2115010000000002,4961400]
[39965,5.95,6.8,5.4,6.07,5.379899,7380800]
[39972,5.88,6.1,5.18,5.44,4.8215250000000003,3140100]
[39979,5.4,5.54,4.91,5.14,4.5556320000000001,5523900]
[39986,5.04,5.4,4.53,5.31,4.7063040000000003,3523300]
[39993,5.36,5.86,5.27,5.75,5.0962810000000003,2401500]
[40000,5.71,5.87,5.33,5.6,4.9633349999999998,2724300]
[40007,5.68,7.36,5.55,7.01,6.213031,4619300]
[40014,7.16,7.94,6.75,7.73,6.8511730000000002,4483900]
[40021,8.1999999999999993,8.26,5.19,5.54,4.9101549999999996,18075500]
[40028,5.69,6.27,5.41,6.18,5.4773940000000003,7816900]
[40035,6.24,6.42,5.85,6.24,5.5305720000000003,4749200]
[40042,6.02,6.25,5.73,6.05,5.3621730000000003,4105100]
[40049,6.12,6.68,5.96,6.61,5.8585070000000004,4037500]
[40056,6.61,7,5.9,6.96,6.1687149999999997,5433400]
[40063,7.09,7.76,6.74,7.6,6.7359530000000003,5227600]
[40070,7.51,8.09,7.43,7.86,6.9663940000000002,4388800]
[40077,7.87,8.19,7.08,7.56,6.700501,4120300]
[40084,7.54,7.93,6.67,7.28,6.4523339999999996,4277200]
[40091,7.4,8.0500000000000007,7.28,7.96,7.0550240000000004,2842100]
[40098,8.0299999999999994,8.74,7.68,8.39,7.4361389999999998,4782200]
[40105,8.43,8.57,7.75,8.08,7.1613829999999998,3832300]
[40112,8.08,8.48,7.52,7.9,7.0018459999999996,7349300]
[40119,8.0500000000000007,9.3800000000000008,7.93,9,7.9767890000000001,7447300]
[40126,9.1300000000000008,9.39,8.84,9.0399999999999991,8.0122389999999992,4021900]
[40133,9.07,9.18,8.15,8.3800000000000008,7.4272739999999997,4862800]
[40140,8.44,8.6199999999999992,8.0500000000000007,8.23,7.2943300000000004,1792300]
[40147,8.0399999999999991,8.6199999999999992,7.83,8.14,7.2145619999999999,3631700]
[40154,8.08,8.73,8.0399999999999991,8.65,7.6665789999999996,2479400]
[40161,8.64,8.86,8.32,8.56,7.586811,3209000]
[40168,8.5500000000000007,8.67,8.35,8.36,7.409548,1256100]
[40175,8.36,8.5,8.18,8.1999999999999993,7.2677399999999999,1385600]
[40182,8.34,8.6,8.19,8.35,7.4006879999999997,2147400]
[40189,8.36,8.5299999999999994,8.14,8.42,7.4627280000000003,1488100]
[40196,8.36,8.65,8.15,8.2200000000000006,7.2854650000000003,1940100]
[40203,8.2799999999999994,8.4499999999999993,7.93,8.08,7.1613829999999998,2139400]
[40210,7.54,8,6.75,7.25,6.425745,5428600]
[40217,7.23,7.73,7.12,7.61,6.7448160000000001,1638700]
[40224,7.69,7.86,7.61,7.67,6.7979940000000001,1559700]
[40231,7.65,7.99,7.19,7.19,6.372566,3629300]
[40238,7.22,7.36,6.72,6.96,6.1687149999999997,5723200]
[40245,6.96,7.49,6.77,7.3,6.4700610000000003,2811100]
[40252,7.33,7.51,7.04,7.5,6.6473230000000001,2833300]
[40259,7.48,8.0500000000000007,7.35,7.77,6.8866259999999997,2424500]
[40266,7.91,8.0299999999999994,7.67,7.88,6.9841199999999999,2196800]
[40273,7.9,8.1,7.86,7.99,7.0816129999999999,2498800]
[40280,7.96,8.2799999999999994,7.8,8.07,7.1525189999999998,1706400]
[40287,7.98,8.8699999999999992,7.84,8.66,7.6754410000000002,1627800]
[40294,8.65,8.8800000000000008,8.34,8.3699999999999992,7.4184140000000003,1477500]
[40301,8.36,8.58,6.5,7.78,6.8954880000000003,3705900]
[40308,8.1,8.4,7.88,8.11,7.18797,2186300]
[40315,8.16,8.19,6.99,7.38,6.5409649999999999,2949800]
[40322,7.38,7.8,6.93,7.33,6.4966499999999998,2303200]
[40329,7.34,7.58,7.23,7.26,6.4346079999999999,1642300]
[40336,7.27,7.81,7.16,7.75,6.8688989999999999,2363900]
[40343,7.81,8,7.13,7.17,6.3548390000000001,3605800]
[40350,7.29,7.29,6.08,6.31,5.5926140000000002,4406200]
[40357,6.39,6.39,5.58,5.67,5.0253750000000004,3708200]
[40364,5.66,6.05,5.41,5.84,5.1760489999999999,3430000]
[40371,5.89,6.42,5.83,6.2,5.49512,2300100]
[40378,6.19,6.23,5.97,6.21,5.5039829999999998,1337700]
[40385,6.26,6.45,5.94,5.94,5.2646790000000001,1547300]
[40392,6.01,6.12,5.72,5.75,5.0962810000000003,2365300]
[40399,5.76,6.68,5.55,6.32,5.601477,17480900]
[40406,6.27,6.86,6.2,6.58,5.8319179999999999,6311200]
[40413,6.57,7.04,6.45,6.96,6.1687149999999997,4911500]
[40420,6.91,7.38,6.65,7.07,6.2662100000000001,5186200]
[40427,7.02,7.41,6.9,7.31,6.4789240000000001,2744000]
[40434,7.33,7.66,7.31,7.54,6.6827750000000004,6139700]
[40441,7.6,8.35,7.51,8.35,7.4006879999999997,7125000]
[40448,8.39,8.42,7.76,7.91,7.0107100000000004,3696600]
[40455,7.86,8,7.62,7.68,6.8068580000000001,3557500]
[40462,7.73,8.2100000000000009,7.35,7.68,6.8068580000000001,6296600]
[40469,7.68,8.24,7.62,8.17,7.2411510000000003,4080800]
[40476,8.2100000000000009,8.3000000000000007,7.95,8.1999999999999993,7.2677399999999999,3417300]
[40483,8.2100000000000009,8.48,7.89,8.35,7.4006879999999997,6380200]
[40490,8.31,8.43,7.57,7.88,6.9841199999999999,4768500]
[40497,7.85,8.09,7.55,8.0299999999999994,7.1170660000000003,2868700]
[40504,7.98,8.25,7.54,8.25,7.312055,2525000]
[40511,8.16,8.56,8.14,8.4,7.4450010000000004,3611500]
[40518,8.33,8.4,8.02,8.2100000000000009,7.2766019999999996,3203200]
[40525,8.25,8.41,8.08,8.41,7.4538650000000004,3449900]
[40532,8.39,8.9,8.23,8.83,7.8261139999999996,1843000]
[40539,8.84,9.08,8.5500000000000007,9.01,7.9856490000000004,1707800]
[40546,9.07,9.08,8.5299999999999994,8.77,7.7729359999999996,2402700]
[40553,8.74,9.0500000000000007,8.58,8.9499999999999993,7.9324719999999997,3634300]
[40560,8.92,9,7.9,7.93,7.0284360000000001,4459400]
[40567,7.92,8.1999999999999993,7.68,7.95,7.0461609999999997,3654700]
[40574,7.95,8.39,7.82,8.24,7.3031899999999998,2884500]
[40581,8.2899999999999991,8.39,8,8.16,7.2322860000000002,4532300]
[40588,8.1199999999999992,8.81,8.0399999999999991,8.73,7.737482,2970700]
[40595,8.57,8.66,8.16,8.6300000000000008,7.648854,5991800]
[40602,8.69,8.69,7.7,8.49,7.5247700000000002,6936600]
[40609,8.5500000000000007,8.77,8.31,8.5,7.5336309999999997,3771500]
[40616,8.5,8.52,8.1199999999999992,8.3800000000000008,7.4272739999999997,2413000]
[40623,8.49,8.82,8.4,8.49,7.5247700000000002,2501100]
[40630,8.51,8.74,8.2799999999999994,8.7100000000000009,7.7197579999999997,2109100]
[40637,8.75,8.7899999999999991,8.44,8.6199999999999992,7.6399889999999999,4572600]
[40644,8.64,8.7799999999999994,8.5,8.5399999999999991,7.5690850000000003,3044800]
[40651,8.39,8.75,8.3800000000000008,8.61,7.6311260000000001,3051600]
[40658,8.61,9.0500000000000007,8.51,8.92,7.9058809999999999,4066000]
[40665,8.9499999999999993,8.98,8.3699999999999992,8.5399999999999991,7.5690850000000003,8098600]
[40672,8.56,8.6300000000000008,8.06,8.31,7.3652329999999999,4315500]
[40679,8.25,8.6,8.06,8.5399999999999991,7.5690850000000003,4018600]
[40686,8.69,8.82,8.39,8.6,7.6222620000000001,2891800]
[40693,8.7100000000000009,8.8000000000000007,8.35,8.5,7.5336309999999997,1590700]
[40700,8.4600000000000009,8.5,7.72,7.83,6.9398039999999996,4222200]
[40707,7.84,8.1300000000000008,7.73,7.82,6.9309419999999999,2886700]
[40714,7.8,8.43,7.73,8.2899999999999991,7.3475070000000002,3956800]
[40721,8.25,8.6199999999999992,8.11,8.56,7.586811,3575300]
[40728,8.41,8.51,8.25,8.41,7.4538650000000004,2136500]
[40735,8.27,8.49,8.11,8.41,7.4538650000000004,2521000]
[40742,8.34,8.4499999999999993,8.1999999999999993,8.23,7.2943300000000004,2235900]
[40749,8.5500000000000007,8.6,7.98,8.2899999999999991,7.3475070000000002,3348300]
[40756,8.41,8.5,7.47,7.87,6.9752559999999999,5136300]
[40763,7.55,7.9,7.14,7.82,6.9309419999999999,3744100]
[40770,7.89,8.07,7.18,7.2,6.3814289999999998,3038200]
[40777,7.38,7.5,7.18,7.45,6.6030049999999996,1498000]
[40784,7.54,8.2899999999999991,7.49,7.79,6.9043520000000003,1643000]
[40791,7.58,7.9,7.47,7.65,6.7802699999999998,1474000]
[40798,7.52,7.8,7.4,7.54,6.6827750000000004,1828700]
[40805,7.39,7.62,6.81,7.02,6.2218939999999998,2239500]
[40812,7.08,7.15,6.66,6.81,6.0357690000000002,1335800]
[40819,6.82,7.08,6.32,6.94,6.1509879999999999,1203300]
[40826,7.04,7.57,7,7.33,6.4966499999999998,1191700]
[40833,7.31,7.46,7.2,7.36,6.5232390000000002,971700]
[40840,7.33,7.38,7.03,7.11,6.3016629999999996,1122300]
[40847,7.09,7.28,6.4,7.25,6.425745,4466300]
[40854,7.16,7.25,6.72,6.91,6.1244019999999999,1399200]
[40861,6.9,6.92,5.94,6.24,5.5305720000000003,3777200]
[40868,6.19,6.29,5.94,5.95,5.273542,793700]
[40875,6.07,6.54,6,6.45,5.7166980000000001,2292400]
[40882,6.5,6.56,6.26,6.43,5.6989720000000004,911100]
[40889,6.39,6.48,6.06,6.26,5.5482990000000001,1394700]
[40896,6.29,6.67,6.19,6.51,5.769876,964300]
[40903,6.48,6.5,6.25,6.26,5.5482990000000001,956200]
[40910,6.37,6.47,6.2,6.24,5.5305720000000003,1514000]
[40917,6.29,6.35,6.09,6.15,5.4508049999999999,1707800]
[40924,6.26,6.61,6.18,6.53,5.7876019999999997,1423700]
[40931,6.51,7.13,6.37,7.03,6.2307579999999998,3298200]
[40938,6.99,7.21,6.88,7.07,6.2662100000000001,1813900]
[40945,7.09,7.34,6.95,6.97,6.1775770000000003,1518900]
[40952,6.96,7.05,6.01,6.54,5.7964640000000003,3401900]
[40959,6.55,6.79,6.5,6.66,5.9028239999999998,1459200]
[40966,6.62,6.67,6.47,6.5,5.7610140000000003,1479800]
[40973,6.51,6.51,6.27,6.48,5.7432860000000003,1313500]
[40980,6.48,6.59,6.36,6.52,5.7787389999999998,1589600]
[40987,6.54,6.6,6.4,6.53,5.7876019999999997,1793900]
[40994,6.57,6.64,6.38,6.59,5.8407799999999996,987400]
[41001,6.51,6.9,6.5,6.53,5.7876019999999997,1704500]
[41008,6.46,6.61,6.35,6.53,5.7876019999999997,1258700]
[41015,6.53,6.73,6.44,6.58,5.8319179999999999,791900]
[41022,6.51,6.73,6.42,6.55,5.8053280000000003,1169800]
[41029,6.52,7.19,6.45,7.18,6.3637040000000002,2856700]
[41036,7.25,7.47,7.05,7.44,6.594144,1621300]
[41043,7.4,7.4,7.01,7.18,6.3637040000000002,1940700]
[41050,7.18,7.55,7.11,7.55,6.6916380000000002,3174800]
[41057,7.72,7.8,7.41,7.44,6.594144,1347800]
[41064,7.45,7.91,7.45,7.83,6.9398039999999996,1391300]
[41071,7.95,8.24,7.95,8.17,7.2411510000000003,3228600]
[41078,8.17,8.27,7.77,7.9,7.0018459999999996,1634000]
[41085,7.82,8.2100000000000009,7.78,8.2100000000000009,7.2766019999999996,2022400]
[41092,8.26,8.56,8.16,8.4,7.4450010000000004,1263600]
[41099,8.4,8.5500000000000007,8.1300000000000008,8.18,7.2500140000000002,1995200]
[41106,8.1999999999999993,8.48,8.0500000000000007,8.1300000000000008,7.2056990000000001,1772100]
[41113,8.02,8.5,7.8,8.5,7.5336309999999997,2001200]
[41120,8.4700000000000006,8.75,8.2899999999999991,8.5299999999999994,7.5602210000000003,2481500]
[41127,8.5299999999999994,8.77,8.17,8.27,7.3297819999999998,2975900]
[41134,8.24,8.5500000000000007,8.1,8.52,7.5513579999999996,3302400]
[41141,8.52,8.6300000000000008,8.2200000000000006,8.5,7.5336309999999997,1654400]
[41148,8.48,8.5299999999999994,8.11,8.2799999999999994,7.3386430000000002,1615500]
[41155,8.2799999999999994,8.4700000000000006,8.17,8.2799999999999994,7.3386430000000002,1915500]
[41162,8.3000000000000007,8.48,8.1300000000000008,8.18,7.2500140000000002,1931400]
[41169,8.1300000000000008,8.17,7.78,8.15,7.2234239999999996,1404100]
[41176,8.1,8.11,7.65,7.9,7.0018459999999996,1167500]
[41183,7.92,8.1300000000000008,7.82,8.06,7.1436570000000001,1698900]
[41190,8,8.44,7.97,8.39,7.4361389999999998,1457000]
[41197,8.42,8.44,8.07,8.1199999999999992,7.196834,1015800]
[41204,8.1199999999999992,8.14,7.68,7.74,6.8600370000000002,1278200]
[41211,7.7,8.18,7.24,7.96,7.0550240000000004,1635000]
[41218,7.93,8.1,7.82,8.0500000000000007,7.1347940000000003,1494400]
[41225,8.07,8.36,7.98,8.31,7.3652329999999999,1475500]
[41232,8.3699999999999992,8.75,8.33,8.7100000000000009,7.7197579999999997,1053000]
[41239,8.66,8.6999999999999993,8.4600000000000009,8.6,7.6222620000000001,2687000]
[41246,8.65,8.69,8.18,8.2899999999999991,7.399311,2006600]
[41253,8.31,8.61,8.0399999999999991,8.1,7.229724,1374200]
[41260,8.1199999999999992,8.24,7.99,8.0399999999999991,7.1761710000000001,1149700]
[41267,8.02,8.09,7.83,7.9,7.0512139999999999,811500]
[41274,7.87,8.61,7.42,8.59,7.6670790000000002,2086100]
[41281,8.58,8.6,8.3800000000000008,8.6,7.6760029999999997,757400]
[41288,8.58,8.85,8.4700000000000006,8.7799999999999994,7.8366629999999997,1969600]
[41295,8.7799999999999994,8.91,8.56,8.82,7.8723679999999998,1183800]
[41302,8.85,9.16,8.56,9.06,8.0865790000000004,1443100]
[41309,9.06,9.18,8.92,8.92,7.9616230000000003,1110100]
[41316,8.93,9.01,8.4,8.9600000000000009,7.9973219999999996,2751400]
[41323,8.91,9.43,8.91,9.35,8.3454230000000003,3604500]
[41330,9.35,9.59,9.15,9.5,8.4793059999999993,1569400]
[41337,9.4499999999999993,9.6300000000000008,9.3800000000000008,9.4600000000000009,8.4436040000000006,1778700]
[41344,9.48,9.6199999999999992,9.3699999999999992,9.59,8.5596359999999994,2021400]
[41351,9.5,9.98,9.43,9.9,8.8363309999999995,1534000]
[41358,9.9499999999999993,10.15,9.82,10.119999999999999,9.0895620000000008,2132300]
[41365,10.14,10.38,10,10.11,9.0805810000000005,2047700]
[41372,10.14,10.5,10.050000000000001,10.42,9.3590149999999994,2666900]
[41379,10.4,10.85,10.210000000000001,10.75,9.6554149999999996,4373900]
[41386,10.74,11.25,10.7,11.13,9.9967220000000001,3766700]
[41393,11.19,11.19,8.9,9.06,8.1374929999999992,5698700]
[41400,9.0299999999999994,9.1,8.7200000000000006,8.84,7.9398939999999998,2605100]
[41407,8.8699999999999992,8.9700000000000006,8.61,8.8800000000000008,7.975822,2273200]
[41414,8.86,8.8800000000000008,8.3800000000000008,8.51,7.6434959999999998,1945800]
[41421,8.77,8.77,8.1300000000000008,8.19,7.3560780000000001,1305500]
[41428,8.16,8.25,7.99,8.0500000000000007,7.2799500000000004,2583500]
[41435,8.06,8.15,7.93,7.98,7.2166459999999999,1309200]
[41442,7.99,8.08,7.53,7.64,6.9091699999999996,2290400]
[41449,7.57,7.88,7.39,7.81,7.062907,2464600]
[41456,7.85,8.06,7.81,7.86,7.1081260000000004,1398100]
[41463,7.86,8.41,7.77,8.3000000000000007,7.5060370000000001,1267600]
[41470,8.27,8.4499999999999993,8.15,8.3800000000000008,7.5783829999999996,1763200]
[41477,8.41,8.59,8.3699999999999992,8.5299999999999994,7.7140339999999998,2186700]
[41484,8.49,8.84,8.2899999999999991,8.64,7.8135110000000001,4118800]
[41491,8.6300000000000008,8.6999999999999993,8.36,8.3800000000000008,7.5783829999999996,1127200]
[41498,8.32,8.4,8.01,8.1199999999999992,7.3432539999999999,1256200]
[41505,8.07,8.07,7.89,8.01,7.2437769999999997,1882700]
[41512,8,8.14,7.85,7.99,7.2256900000000002,1610400]
[41519,8,8.24,7.92,8,7.2868469999999999,2901400]
[41526,8.0399999999999991,8.2200000000000006,7.96,8.02,7.3050649999999999,2033900]
[41533,8.07,8.2899999999999991,7.97,8.01,7.2959569999999996,1776200]
[41540,7.98,8.1199999999999992,7.79,7.87,7.1684359999999998,1795500]
[41547,7.85,7.85,7.54,7.6,6.9225050000000001,1694400]
[41554,7.57,7.75,7.49,7.72,7.0318069999999997,1141100]
[41561,7.72,8.1,7.69,8.02,7.3050649999999999,1047300]
[41568,8,8.2100000000000009,7.94,8.1,7.3779329999999996,1360600]
[41575,8.06,8.6199999999999992,7.95,8.6199999999999992,7.8515779999999999,2911600]
[41582,8.6199999999999992,8.68,8.15,8.2100000000000009,7.4781269999999997,1277500]
[41589,8.18,8.3800000000000008,8.18,8.2799999999999994,7.5418859999999999,920300]
[41596,8.31,8.66,8.31,8.57,7.8060340000000004,1424600]
[41603,8.59,8.74,8.32,8.3699999999999992,7.6238650000000003,756600]
[41610,8.4,8.68,8.34,8.5299999999999994,7.8223039999999999,2609600]
[41617,8.58,8.7100000000000009,8.09,8.18,7.5013430000000003,1768700]
[41624,8.25,8.25,7.81,8.01,7.3454470000000001,1175900]
[41631,8.02,8.14,7.9,8.06,7.3912979999999999,656800]
[41638,8.1300000000000008,8.17,7.87,7.95,7.2904239999999998,720700]
[41645,7.95,8.17,7.87,8.16,7.4830009999999998,994500]
[41652,8.1,8.1999999999999993,7.89,7.95,7.2904239999999998,919500]
[41659,7.98,8.06,7.72,7.73,7.0886760000000004,694000]
[41666,7.71,8.0500000000000007,7.6,7.86,7.207891,1606100]
[41673,7.91,8.5500000000000007,7.63,8,7.3362759999999998,4927000]
[41680,8,8.42,7.87,8.0299999999999994,7.3637860000000002,6797000]
[41687,8.0500000000000007,8.4600000000000009,8,8.2799999999999994,7.593045,1727100]
[41694,8.32,8.3800000000000008,8.08,8.14,7.4646610000000004,2837700]
[41701,8.07,8.2100000000000009,7.91,8.06,7.3912979999999999,3404200]
[41708,8.0500000000000007,8.1199999999999992,7.95,8.02,7.4047720000000004,3042300]
[41715,7.9,8.16,7.9,8.02,7.4047720000000004,1879100]
[41722,8.01,8.5500000000000007,7.95,8.4600000000000009,7.8110210000000002,5698100]
[41729,8.49,8.5500000000000007,8.02,8.3800000000000008,7.7371559999999997,2221100]
[41736,8.34,8.57,8.02,8.0299999999999994,7.4140059999999997,1424200]
[41743,8.07,8.1300000000000008,8,8.1199999999999992,7.4971009999999998,759900]
[41750,8.1199999999999992,8.24,8.0500000000000007,8.2200000000000006,7.589429,1287000]
[41757,8.24,8.24,8.07,8.24,7.6078950000000001,1020800]
[41764,8.23,8.23,6.84,7.27,6.7123059999999999,3859000]
[41771,7.28,7.34,7.03,7.11,6.5645800000000003,1429600]
[41778,7.07,7.22,7.05,7.21,6.6569089999999997,935600]
[41785,7.26,7.33,6.78,7.1,6.5553470000000003,3270500]
[41792,7.1,7.15,6.93,7.11,6.5645800000000003,1430000]
[41799,7.15,7.27,7,7.11,6.6165669999999999,1078500]
[41806,7.13,7.21,7.02,7.12,6.6258730000000003,1886000]
[41813,7.15,7.16,6.87,6.93,6.4490590000000001,1462400]
[41820,7.09,7.19,7.02,7.15,6.6537920000000002,932200]
[41827,7.12,7.16,6.99,7.05,6.5607309999999996,1835200]
[41834,7.04,7.06,6.9,6.91,6.430447,712700]
[41841,6.9,6.96,6.81,6.81,6.3373869999999997,1373600]
[41848,6.8,7.11,6.6,6.94,6.4583649999999997,2074300]
[41855,7,7.38,6.98,7.31,6.8026869999999997,1821400]
[41862,7.31,7.75,7.27,7.5,6.9795020000000001,2755900]
[41869,7.63,7.67,7.34,7.35,6.8399109999999999,4488700]
[41876,7.42,7.64,7.28,7.5,6.9795020000000001,4649600]
[41883,7.4,7.7,7.32,7.57,7.1026239999999996,2744800]
[41890,7.58,7.66,7.4,7.45,6.9900339999999996,2504300]
[41897,7.48,7.51,7.34,7.36,6.9055900000000001,1576200]
[41904,7.32,7.34,7.01,7.12,6.6804059999999996,2079300]
[41911,7.08,7.09,6.8,6.91,6.4833720000000001,1441800]
[41918,6.87,6.92,6.56,6.62,6.2112769999999999,1928300]
[41925,6.61,6.8,6.35,6.4,6.0048599999999999,2427500]
[41932,6.48,6.61,6.4,6.49,6.0893040000000003,1624600]
[41939,6.5,6.55,5.95,6.07,5.6952360000000004,8014100]
[41946,6.08,7.06,6,6.37,5.976712,15487200]
[41953,6.36,6.73,6.35,6.72,6.305104,7892400]
[41960,6.73,6.91,6.56,6.67,6.2581899999999999,7052900]
[41967,6.69,6.73,6.51,6.55,6.1456,2117100]
[41974,6.57,6.67,6.26,6.65,6.2394270000000001,4118600]
[41981,6.63,6.63,6.39,6.45,6.0517729999999998,2703800]
[41988,6.45,6.86,6.31,6.77,6.352017,2478300]
[41995,6.75,7.02,6.7,6.76,6.3426340000000003,899500]
[42002,6.79,7,6.75,7,6.5678169999999998,1416100]
[42009,6.99,7.42,6.76,7.34,6.886825,2308000]
[42016,7.33,7.6,7.27,7.56,7.0932409999999999,2284600]
[42023,7.52,8,7.51,7.92,7.4310150000000004,3036200]
[42030,7.9,7.92,7.55,7.6,7.1307720000000003,1752600]
[42037,7.62,7.94,7.54,7.82,7.3371890000000004,1349300]
[42044,7.81,8,7.73,7.94,7.4497799999999996,1691300]
[42051,7.94,8.09,7.82,7.99,7.4966929999999996,2489700]
[42058,7.99,9.8699999999999992,7.91,9.68,9.0823529999999995,10106300]
[42065,9.6199999999999992,10.050000000000001,9.58,9.67,9.0729699999999998,4722800]
[42072,9.65,9.7100000000000009,9.33,9.5399999999999991,8.9509950000000007,2123500]
[42079,9.57,9.58,9,9.18,8.6669990000000006,2064200]
[42086,9.16,9.7100000000000009,9.0299999999999994,9.36,8.8369409999999995,2997100]
[42093,9.39,9.67,9.2200000000000006,9.48,8.9502330000000008,1643200]
[42100,9.61,9.8000000000000007,9.3000000000000007,9.36,8.8369409999999995,2148100]
[42107,9.3699999999999992,9.7100000000000009,9.15,9.23,8.7142040000000005,1939700]
[42114,9.26,9.26,8.7899999999999991,8.86,8.3648819999999997,2448200]
[42121,8.85,8.9700000000000006,8.56,8.93,8.430968,3333300]
[42128,8.9499999999999993,9.48,8.6300000000000008,9,8.4970580000000009,4341400]
[42135,9.07,9.68,9.06,9.49,8.959676,2630700]
[42142,9.51,9.93,9.41,9.6,9.0635290000000008,1231900]
[42149,9.57,9.69,9.17,9.59,9.0540880000000001,5853600]
[42156,9.6,9.74,9.44,9.65,9.1107340000000008,2657000]
[42163,9.65,10.18,9.48,10.08,9.5765569999999993,3977200]
[42170,10.07,10.66,10.01,10.35,9.8330739999999999,3816600]
[42177,10.4,10.5,10,10.119999999999999,9.6145589999999999,2566900]
[42184,10.039999999999999,10.050000000000001,9.73,9.82,9.3295429999999993,1589300]
[42191,9.7200000000000006,10.25,9.56,10.25,9.7380669999999991,2122900]
[42198,10.28,10.62,10.199999999999999,10.61,10.080087000000001,2113900]
[42205,10.63,11.24,10.56,10.61,10.080087000000001,3370600]
[42212,10.58,11.45,10.210000000000001,11.24,10.678621,4507500]
[42219,11.35,11.87,11.14,11.29,10.726127,5949800]
[42226,11.23,11.53,10.92,11.3,10.735626,3488500]
[42233,11.17,11.45,10.46,10.55,10.023084000000001,2400900]
[42240,10.23,10.84,9.7799999999999994,10.62,10.089587999999999,2444000]
[42247,10.56,10.6,10.050000000000001,10.16,9.7093430000000005,2566900]
[42254,10.55,11.48,10.4,11.37,10.865671000000001,3511600]
[42261,11.38,11.44,11.02,11.26,10.76055,2483500]
[42268,11.3,11.6,10.97,11.14,10.645873999999999,2015300]
[42275,11.09,11.18,10.51,10.79,10.311399,2242000]
[42282,10.83,11.2,10.33,10.7,10.225389,2256400]
[42289,10.72,10.98,10.47,10.82,10.340068,1614800]
[42296,10.83,11.69,10.7,11.6,11.085469,4426900]
[42303,11.62,11.84,10.050000000000001,10.45,9.9864789999999992,8744100]
[42310,10.44,10.48,9.73,9.7899999999999991,9.3557539999999992,5592700]
[42317,9.75,9.81,8.9600000000000009,9.23,8.8205930000000006,4649400]
[42324,9.18,10.37,9.07,10.25,9.7953489999999999,3885000]
[42331,10.27,10.68,10.01,10.51,10.043818,2034500]
[42338,10.54,10.94,10.33,10.44,10.034262,2835600]
[42345,10.45,10.96,10.220000000000001,10.36,9.9573699999999992,3743800]
[42352,10.38,10.77,10.11,10.44,10.034262,1982500]
[42359,10.52,11.14,10.42,10.98,10.553273000000001,1218500]
[42366,10.99,11.3,10.87,10.99,10.562886000000001,1583800]
[42373,10.81,11.34,10.8,11.16,10.726278000000001,4603100]
[42380,11.26,11.29,9.68,9.98,9.5921380000000003,3207400]
[42387,10,10.15,9.32,9.9700000000000006,9.5825279999999999,3020800]
[42394,9.93,10.55,9.8000000000000007,10.27,9.8708690000000008,1815500]
[42401,10.220000000000001,10.53,9.91,9.9700000000000006,9.5825279999999999,2863300]
[42408,9.8800000000000008,9.91,9.07,9.44,9.0731249999999992,2822800]
[42415,9.5299999999999994,11.44,9.49,11.22,10.783947,4355700]
[42422,11.42,12.53,11.24,12.23,11.754694000000001,3654400]
[42429,12.31,12.77,11.59,12.73,12.235263,10216700]
[42436,12.7,13.21,12.42,12.97,12.465935999999999,4181800]
[42443,12.97,13.22,12.74,12.91,12.467029999999999,2247500]
[42450,12.85,13.01,12.63,12.78,12.341488999999999,1317000]
[42457,12.78,14.26,12.78,14.19,13.703108,3789500]
[42464,14.2,14.47,13.78,14.28,13.79002,3227000]
[42471,14.41,14.44,13.24,13.47,13.007813000000001,4100300]
[42478,13.46,13.7,12.87,13,12.553941,2205200]
[42485,13,13.67,12.9,13.26,12.805019,3409600]
[42492,13.22,14.47,13.01,14.36,13.867274,4869700]
[42499,14.34,14.88,14.26,14.27,13.780364000000001,3228400]
[42506,14.32,14.86,14.07,14.54,14.0411,2632300]
[42513,14.5,14.74,14.22,14.52,14.021788000000001,1666200]
[42520,14.66,14.98,14.18,14.86,14.35012,2337500]
[42527,15.01,16.700001,14.61,16.059999000000001,15.573473999999999,5653700]
[42534,15.93,16.18,15.48,15.79,15.311655,2644100]
[42541,15.94,16.049999,14.02,14.2,13.769823000000001,9107600]
[42548,14.06,14.55,13.07,13.96,13.537093,7361600]
[42555,13.97,14.57,13.94,14.34,13.905583,2964600]
[42562,14.32,14.92,14.25,14.55,14.109220000000001,3136800]
[42569,14.54,14.62,14.06,14.25,13.818307000000001,1788300]
[42576,14.25,14.95,14.02,14.93,14.477709000000001,3366500]
[42583,14.98,16.84,14.24,16.66,16.1553,8368600]
[42590,16.719999000000001,17.379999000000002,16.280000999999999,16.899999999999999,16.388029,5224000]
[42597,16.780000999999999,17.309999000000001,16.540001,16.920000000000002,16.407425,3000700]
[42604,16.790001,16.93,15.9,16.040001,15.554081999999999,2402800]
[42611,16.010000000000002,16.420000000000002,15.76,16.379999000000002,15.940950000000001,2433900]
[42618,16.379999000000002,16.489999999999998,15.04,15.12,14.714724,2222100]
[42625,15.1,15.37,14.7,15.1,14.695261,2487000]
[42632,15.05,15.37,14.79,15.03,14.627136,2051500]
[42639,15.01,15.04,14.1,14.25,13.868043,3921700]
[42646,14.16,14.24,13.56,13.76,13.391178999999999,3659900]
[42653,13.7,13.97,13.41,13.48,13.118683000000001,2595000]
[42660,13.43,14.37,13.28,14.05,13.673405000000001,4630300]
[42667,14,14.14,13.08,13.14,12.787796,2831000]
[42674,13.15,13.34,12.72,12.84,12.495837,3226400]
[42681,12.97,14.22,12.46,12.54,12.203878,5675100]
[42688,12.57,12.57,11.75,11.96,11.639424999999999,4339100]
[42695,11.94,12.33,11.76,11.91,11.590764,2303100]
[42702,11.89,11.98,10.82,11.05,10.862349,5401000]
[42709,11.08,11.2,10.1,10.54,10.361008999999999,7355100]
[42716,10.53,11.39,10.36,11.37,11.176914,4914500]
[42723,11.35,11.55,11.01,11.36,11.167083999999999,3162600]
[42730,11.34,11.57,11.24,11.33,11.137594999999999,1970300]
[42737,11.42,11.69,11.1,11.49,11.294876,3374900]
[42744,11.53,11.53,10.81,10.94,10.754216,4257700]
[42751,11,11.34,10.6,10.82,10.636255,1996000]
[42758,10.77,11.25,10.58,10.59,10.410159999999999,2733500]
[42765,10.55,10.78,10.34,10.7,10.518292000000001,2719600]
[42772,10.68,10.9,10.47,10.8,10.616593999999999,2750300]
[42779,10.83,11.12,10.65,11.08,10.891838999999999,3011700]
[42786,11.11,12,10.77,10.92,10.734557000000001,6728500]
[42793,10.88,10.9,10.44,10.82,10.636255,7862400]
[42800,10.88,12.31,10.75,12.28,12.07146,8807700]
[42807,12.26,12.38,11.58,12.14,11.995143000000001,5720200]
[42814,12.18,12.32,11.9,12.1,11.955621000000001,5388500]
[42821,12.1,12.6,11.95,12.36,12.212516000000001,4713700]
[42828,12.32,12.35,11.94,12.32,12.172993999999999,4118000]
[42835,12.31,12.81,12.28,12.65,12.499057000000001,3136700]
[42842,12.7,12.94,12.64,12.8,12.647266999999999,4368100]
[42849,12.93,13.38,12.74,13.17,13.012852000000001,5274300]
[42856,13.21,13.48,12.04,12.74,12.587982,10839000]
[42863,12.68,12.75,12.34,12.63,12.479295,4078900]
[42870,12.7,13.17,12.31,13.04,12.884403000000001,5282300]
[42877,13.05,13.86,13,13.49,13.329033000000001,3599900]
[42884,13.45,13.91,13.09,13.77,13.605693,3732900]
[42891,13.75,14.77,13.61,14.04,13.935862999999999,7455300]
[42898,14.04,14.62,13.87,14.19,14.084751000000001,3892500]
[42905,14.19,14.59,14.13,14.15,14.045047,3684600]
[42912,14.21,14.73,14.16,14.44,14.332897000000001,3890900]
[42919,14.5,14.65,13.69,14.17,14.0649,3916000]
[42926,14.33,14.86,14.24,14.81,14.700153,5782100]
[42933,14.83,14.9,14.49,14.55,14.442081,3950900]
[42940,14.51,16.18,14.45,15.49,15.375109,15299400]
[42947,15.52,15.99,15.11,15.91,15.791994000000001,10439100]
[42954,15.87,15.89,15.01,15.18,15.067410000000001,4194200]
[42961,15.31,15.57,15.02,15.18,15.067410000000001,3614200]
[42968,15.17,15.42,14.94,14.97,14.858966000000001,3377100]
[42975,15.03,15.9,14.79,15.79,15.735078,4017900]
[42982,15.85,16.139999,15.31,15.41,15.356400000000001,4562400]
[42989,15.49,15.57,15.03,15.29,15.236817,3769000]
[42996,15.31,15.49,14.72,14.94,14.888033999999999,4678800]
[43003,14.93,15.17,14.55,15.01,14.957791,5147900]
[43010,15.04,15.63,14.89,15.53,15.475982,6736900]
[43017,15.62,15.62,14.96,15,14.947825,3421300]
[43024,14.94,15.33,14.77,14.84,14.788383,7950500]
[43031,14.84,15.26,14.38,15.08,15.027547,3425100]
[43038,15,15.25,14.67,14.74,14.68873,3765600]
[43045,14.8,16.260000000000002,14.25,16.149999999999999,16.093824000000001,12474100]
[43052,16.16,16.969999000000001,15.89,16.959999,16.901007,24010500]
[43059,17.010000000000002,17.459999,16.84,17.25,17.189999,5397500]
[43066,17.209999,17.66,16.850000000000001,17.57,17.508886,7532400]
[43073,17.649999999999999,17.77,17.23,17.620000999999998,17.620000999999998,6285400]
[43080,17.639999,17.690000999999999,16.559999000000001,16.579999999999998,16.579999999999998,4295200]
[43087,16.690000999999999,17.049999,16.489999999999998,16.57,16.57,3587000]
[43094,16.530000999999999,16.760000000000002,16.299999,16.66,16.66,2052300]
[43101,16.670000000000002,16.82,16.299999,16.579999999999998,16.579999999999998,3308700]
[43108,16.620000999999998,16.969999000000001,16.41,16.75,16.75,4648700]
[43115,16.77,17.049999,16.32,17.040001,17.040001,3982100]
[43122,17.07,17.34,16.82,17.200001,17.200001,3806200]
[43129,17.200001,17.25,16.370000999999998,16.600000000000001,16.600000000000001,6895000]
[43136,16.489999999999998,16.489999999999998,14.81,15.23,15.23,6171100]

{"sheet":"FCC.MC Stock Price","index":273,"n_rows":946,"n_cols":7,"rows_kept":946,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[36527,14.618,14.732100000000001,13.3766,13.840299999999999,3.2889870000000001,1831976]
[36534,14.254099999999999,14.254099999999999,13.2197,13.383699999999999,-3.4641570000000002,1669084]
[36541,13.483599999999999,13.5122,11.9854,12.413500000000001,-3.2130369999999999,1970391]
[36548,12.492000000000001,12.691700000000001,10.6157,10.737,-2.779102,5206107]
[36555,10.9153,13.162599999999999,10.772600000000001,12.8415,-3.3238180000000002,4944426]
[36562,13.126899999999999,13.6549,12.570399999999999,12.6275,-3.268427,3612575]
[36569,12.4848,12.8415,11.914099999999999,12.6275,-3.268427,2388089]
[36576,12.770200000000001,13.1983,12.3208,12.8415,-3.3238180000000002,1908010]
[36583,12.734500000000001,15.267200000000001,12.591900000000001,14.832000000000001,-3.839026,4224171]
[36590,15.402699999999999,18.120899000000001,14.867699999999999,17.657101000000001,-4.5702590000000001,9658243]
[36597,15.4313,17.264700000000001,15.267200000000001,16.351600999999999,-4.2323519999999997,1915155]
[36604,16.358699999999999,17.029301,15.523999999999999,15.6738,-4.0569139999999999,1603481]
[36611,15.6738,16.051901000000001,14.8035,15.9093,-4.1178679999999996,1252536]
[36618,16.051901000000001,16.979400999999999,15.944900000000001,16.558499999999999,-4.2859040000000004,2004354]
[36625,16.051901000000001,17.257601000000001,16.002001,16.729700000000001,-4.3302170000000002,1676437]
[36632,15.3385,16.330200000000001,15.3385,16.330200000000001,-4.2268119999999998,1208405]
[36639,16.330200000000001,16.587,15.638199999999999,16.087600999999999,-4.1640189999999997,945791]
[36646,15.680999999999999,17.0151,15.680999999999999,16.9937,-4.3985479999999999,1071134]
[36653,16.7654,16.979400999999999,15.859299999999999,16.558499999999999,-4.2859040000000004,941132]
[36660,16.693999999999999,17.193398999999999,15.6952,15.702400000000001,-4.0643159999999998,1917933]
[36667,15.7166,17.329000000000001,15.0532,17.3218,-4.4834709999999998,1991213]
[36674,17.122101000000001,17.471599999999999,16.772499,17.122101000000001,-4.4317820000000001,1181566]
[36681,17.086399,17.336099999999998,15.523999999999999,17.036501000000001,-4.4096260000000003,1427839]
[36688,16.729700000000001,17.1007,15.3742,15.3742,-3.9793669999999999,1383300]
[36695,15.680999999999999,15.680999999999999,14.3825,14.3825,-3.7226810000000001,1275926]
[36702,14.411099999999999,14.753500000000001,13.3766,14.1257,-3.6562130000000002,1775854]
[36709,14.389699999999999,15.680999999999999,13.997299999999999,15.680999999999999,-4.0587759999999999,828247]
[36716,13.983000000000001,15.0532,13.626300000000001,15.0532,6.9895339999999999,1665988]
[36723,14.9818,15.481199999999999,13.9902,14.4824,6.7244999999999999,1512926]
[36730,15.680999999999999,15.680999999999999,13.555,13.9473,6.4760429999999998,678968]
[36737,13.9117,13.9117,12.8415,12.9129,5.9957479999999999,946344]
[36744,13.126899999999999,13.526400000000001,13.0199,13.4194,6.2309260000000002,654560]
[36751,13.547800000000001,14.054399999999999,13.462199999999999,13.840299999999999,6.4263589999999997,548635]
[36758,13.983000000000001,14.054399999999999,12.4278,12.8344,5.9592980000000004,2720494]
[36765,12.905799999999999,13.162599999999999,12.706,12.805899999999999,5.9460639999999998,1256267]
[36772,13.0199,13.0556,12.1281,12.670299999999999,5.8831009999999999,3109046]
[36779,12.6275,13.0913,12.4848,12.9129,5.9957479999999999,2047238]
[36786,13.026999999999999,13.026999999999999,11.9854,12.2423,5.6843709999999996,2052697]
[36793,12.3065,13.7547,11.878399999999999,13.340999999999999,6.1945220000000001,4222171]
[36800,13.2553,14.2684,13.1983,13.8903,6.4495740000000001,2224114]
[36807,14.0258,14.2042,13.1983,14.054399999999999,6.5257709999999998,1425700]
[36814,14.197100000000001,14.2898,13.3766,13.697699999999999,6.3601450000000002,1657107]
[36821,13.8689,15.110200000000001,13.562099999999999,14.9818,6.9563819999999996,1918084]
[36828,14.696400000000001,15.6952,14.696400000000001,15.659599999999999,7.2710999999999997,1052363]
[36835,15.3813,15.802199999999999,14.3469,14.9818,6.9563819999999996,750409]
[36842,14.4824,15.1602,13.555,14.632199999999999,6.794054,1541630]
[36849,14.375400000000001,14.910500000000001,14.375400000000001,14.753500000000001,6.8503790000000002,855291]
[36856,14.4467,15.0532,14.411099999999999,14.9818,6.9563819999999996,901769]
[36863,14.696400000000001,15.0246,14.6251,14.846299999999999,6.8934670000000002,606609]
[36870,15.1958,15.267200000000001,14.332599999999999,14.411099999999999,6.6913929999999997,1346840]
[36877,14.411099999999999,15.096,13.8546,14.054399999999999,6.5257709999999998,1186893]
[36884,13.9117,14.5181,13.840299999999999,14.411099999999999,6.6913929999999997,562299]
[36891,14.411099999999999,15.5169,13.918799999999999,15.3314,7.1187110000000002,723414]
[36898,15.26,15.445499999999999,14.632199999999999,15.267200000000001,7.0889009999999999,797743]
[36905,14.9818,15.3314,14.4895,14.568,6.7642470000000001,754963]
[36912,14.589399999999999,15.324299999999999,14.218400000000001,14.9961,7.080082,759607]
[36919,15.0532,16.323,14.767799999999999,15.267200000000001,7.208075,1597895]
[36926,15.417,15.859299999999999,15.145899999999999,15.488300000000001,7.3124650000000004,529942]
[36933,15.5169,16.972200000000001,15.3813,16.736799000000001,7.9019159999999999,1844832]
[36940,16.779599999999999,17.050699000000002,15.702400000000001,16.587,7.8311919999999997,1856001]
[36947,16.194599,16.587,15.9877,16.372999,7.730156,625621]
[36954,16.372999,16.48,16.051901000000001,16.158999999999999,7.6291229999999999,726520]
[36961,16.158999999999999,16.258800999999998,15.124499999999999,15.267200000000001,7.208075,2038011]
[36968,15.3385,15.738,14.9176,15.5526,7.3428230000000001,2237758]
[36975,16.016300000000001,16.615499,15.588200000000001,16.4086,7.746963,1821922]
[36982,16.587,16.587,16.123301000000001,16.308800000000002,7.699846,1371100]
[36989,16.337299000000002,16.615499,16.158999999999999,16.48,7.7806740000000003,708544]
[36996,16.48,16.7654,16.158999999999999,16.658300000000001,7.8648530000000001,541663]
[37003,16.494301,17.5501,16.494301,17.122101000000001,8.0838280000000005,1613964]
[37010,16.8367,17.749901000000001,16.572700999999999,17.122101000000001,8.0838280000000005,1123239]
[37017,17.122101000000001,17.122101000000001,16.415800000000001,16.7654,7.9154200000000001,1227941]
[37024,16.908000999999999,16.943701000000001,16.4086,16.7654,7.9154200000000001,1171029]
[37031,16.829599000000002,17.243299,16.622699999999998,17.043600000000001,8.0467630000000003,1572030]
[37038,17.229099000000001,17.229099000000001,16.587,16.7012,7.8851079999999998,1085075]
[37045,16.9223,17.3218,16.48,17.193398999999999,8.1174920000000004,1186238]
[37052,17.143498999999998,17.4788,16.715401,17.3218,8.1781109999999995,2079971]
[37059,17.471599999999999,17.5501,16.843800000000002,17.186299999999999,8.1141369999999995,1575067]
[37066,17.122101000000001,17.122101000000001,15.6167,16.051901000000001,7.5785580000000001,1631713]
[37073,15.9735,16.779599999999999,15.702400000000001,16.158999999999999,7.6291229999999999,1432558]
[37080,16.158999999999999,17.157699999999998,16.151800000000001,16.801000999999999,8.0406060000000004,1143864]
[37087,16.8367,17.193398999999999,16.622699999999998,17.122101000000001,8.1942799999999991,2234034]
[37094,16.9223,17.293301,16.9223,17.072099999999999,8.1703499999999991,1235697]
[37101,16.908000999999999,17.535900000000002,16.908000999999999,17.443100000000001,8.3479030000000005,1138509]
[37108,17.443100000000001,17.835501000000001,17.264700000000001,17.835501000000001,8.5356970000000008,1038564]
[37115,17.050699000000002,17.971001000000001,17.050699000000002,17.657101000000001,8.4503199999999996,1444240]
[37122,17.657101000000001,18.463301000000001,17.621500000000001,18.363399999999999,8.7883390000000006,1049869]
[37129,18.128,18.277799999999999,17.735600000000002,17.764199999999999,8.5015750000000008,1440952]
[37136,17.764199999999999,17.978200999999999,17.193398999999999,17.193398999999999,8.2284030000000001,1003390]
[37143,17.264700000000001,17.7927,14.7036,16.051901000000001,7.682105,1509942]
[37150,15.5097,15.980600000000001,13.340999999999999,14.375400000000001,6.8797670000000002,2442972]
[37157,14.375400000000001,16.4086,14.375400000000001,15.4099,7.3748560000000003,1203838]
[37164,15.6096,16.622699999999998,15.267200000000001,16.266000999999999,7.784567,1586526]
[37171,15.994899999999999,16.872399999999999,15.916399999999999,16.48,7.8869829999999999,785614]
[37178,16.48,16.872399999999999,15.267200000000001,15.267200000000001,7.3065639999999998,1713547]
[37185,15.424099999999999,15.837899999999999,15.188700000000001,15.3028,7.3235999999999999,1037330]
[37192,15.5169,17.835501000000001,15.3385,17.407399999999999,8.3308180000000007,2396769]
[37199,17.457398999999999,17.892599000000001,16.7012,16.908000999999999,8.0918159999999997,2916739]
[37206,16.979400999999999,17.114901,16.0947,16.194599,7.7503970000000004,2145033]
[37213,16.194599,16.908000999999999,16.194599,16.515699000000001,7.9040689999999998,1926495]
[37220,16.622699999999998,17.065000999999999,16.266000999999999,17.065000999999999,8.1669520000000002,3137026]
[37227,16.965098999999999,17.906798999999999,16.658300000000001,17.692800999999999,8.4674049999999994,1883670]
[37234,17.835501000000001,17.835501000000001,16.665500999999999,17.036501000000001,8.153314,2135134]
[37241,16.672599999999999,17.464500000000001,16.587,16.908000999999999,8.0918159999999997,1478832]
[37248,16.908000999999999,17.229099000000001,16.587,16.587,7.9381899999999996,481785]
[37255,16.587,17.835501000000001,16.437201000000002,17.621500000000001,8.4332840000000004,907747]
[37262,17.193398999999999,17.978200999999999,16.693999999999999,16.908000999999999,8.0918159999999997,1479851]
[37269,16.908000999999999,17.193398999999999,16.558499999999999,17.050699000000002,8.1601079999999993,2551503]
[37276,16.972200000000001,17.4788,16.743998999999999,17.400299,8.4676449999999992,1849766]
[37283,17.450199000000001,17.535900000000002,17.050699000000002,17.464500000000001,8.4988880000000009,889677]
[37290,17.157699999999998,17.471599999999999,16.7654,17.350401000000002,8.4433620000000005,1541511]
[37297,17.193398999999999,17.607201,17.050699000000002,17.164899999999999,8.3530909999999992,1722371]
[37304,17.243299,17.521601,17.086399,17.3004,8.4190290000000001,1392248]
[37311,17.229099000000001,17.871200999999999,17.157699999999998,17.742701,8.634271,1073430]
[37318,17.821199,18.263500000000001,17.7285,18.1922,8.8530130000000007,1684313]
[37325,18.263500000000001,18.762899000000001,17.885401000000002,18.762899000000001,9.1307379999999991,1401599]
[37332,18.798598999999999,19.604799,18.6845,19.604799,9.5404389999999992,1745473]
[37339,19.590499999999999,19.961500000000001,19.041201000000001,19.618998999999999,9.5473510000000008,1312091]
[37346,19.618998999999999,20.118400999999999,19.376498999999999,19.9757,9.7209350000000008,18514396]
[37353,19.904399999999999,20.082799999999999,18.9056,19.2623,9.3737680000000001,1634893]
[37360,19.2623,20.689198999999999,19.069700000000001,20.489401000000001,9.9709190000000003,3379403]
[37367,20.667801000000001,20.689198999999999,19.854500000000002,20.261101,9.8598180000000006,2945111]
[37374,20.3325,20.3325,19.7118,20.1327,9.7973350000000003,1253299]
[37381,20.2682,20.2682,19.783100000000001,19.833099000000001,9.6515369999999994,1730593]
[37388,19.597601000000001,19.882999000000002,18.976998999999999,19.119599999999998,9.3043189999999996,1888257]
[37395,19.440701000000001,19.440701000000001,18.6416,18.9056,9.2001799999999996,2381213]
[37402,19.119599999999998,20.004299,18.976998999999999,19.119599999999998,9.3043189999999996,2908707]
[37409,19.904399999999999,19.9757,18.869900000000001,19.269501000000002,9.3772710000000004,2231193]
[37416,19.2623,19.718900999999999,18.869900000000001,19.119599999999998,9.3043189999999996,1402577]
[37423,18.941299000000001,19.2623,17.749901000000001,17.835501000000001,8.67943,3242109]
[37430,17.835501000000001,18.1922,17.193398999999999,17.621500000000001,8.5752900000000007,1827722]
[37437,17.229099000000001,17.757000000000001,16.751100999999998,17.443100000000001,8.4884730000000008,3849737]
[37444,17.050699000000002,17.371798999999999,15.588200000000001,15.6952,7.6378769999999996,3889333]
[37451,15.4099,16.194599,14.8391,15.6881,7.7426880000000002,1474132]
[37458,15.3956,15.8094,14.9247,15.638199999999999,7.7180609999999996,1941984]
[37465,15.9093,16.651198999999998,15.2315,15.8736,7.8342390000000002,2341818]
[37472,15.4099,15.8736,14.9818,15.245799999999999,7.5243950000000002,1054449]
[37479,15.324299999999999,15.659599999999999,14.8391,15.2957,7.549023,994925]
[37486,14.910500000000001,15.3385,14.767799999999999,14.9818,7.3941020000000002,1520657]
[37493,15.010400000000001,15.3385,14.9247,14.9818,7.3941020000000002,1258219]
[37500,14.8962,15.26,14.197100000000001,15.2529,7.5278989999999997,1298892]
[37507,14.9747,15.267200000000001,14.6465,14.8177,7.3131110000000001,1812524]
[37514,14.8035,15.1958,14.197100000000001,14.6037,7.2074930000000004,1424170]
[37521,14.2684,14.6251,13.348100000000001,14.339700000000001,7.0771990000000002,2227899]
[37528,14.1828,14.667899999999999,13.597799999999999,14.1257,6.9715819999999997,1859895]
[37535,14.0044,14.175599999999999,13.4123,13.6691,6.746232,2306727]
[37542,13.9117,15.5739,13.5906,15.5739,7.6863260000000002,2813962]
[37549,14.8391,15.6524,14.632199999999999,14.946099999999999,7.3764820000000002,2993051]
[37556,14.6394,15.224399999999999,14.411099999999999,14.846299999999999,7.3272250000000003,2692388]
[37563,15.2529,15.8665,14.4824,15.388500000000001,7.5948229999999999,1946531]
[37570,15.3385,16.1661,15.2743,15.8308,7.8131170000000001,2002366]
[37577,15.8736,16.244599999999998,15.7309,16.016300000000001,7.904668,974577]
[37584,16.108999000000001,16.251698999999999,15.745200000000001,16.230301000000001,8.0102840000000004,1305843]
[37591,16.337299000000002,16.758199999999999,15.9093,16.4086,8.0982839999999996,1207243]
[37598,16.444299999999998,16.7225,16.051901000000001,16.1661,7.978599,1506105]
[37605,15.8736,16.230301000000001,15.4099,15.7095,7.7532509999999997,1879215]
[37612,15.6952,16.230301000000001,15.5169,15.6096,7.7039439999999999,244598]
[37619,15.267200000000001,15.780799999999999,15.210100000000001,15.6952,7.7461909999999996,12688022]
[37626,15.6952,16.051901000000001,15.3528,15.602499999999999,7.7004409999999996,11741477]
[37633,15.880699999999999,16.023399000000001,15.202999999999999,15.5526,7.8238640000000004,19222467]
[37640,15.3599,15.745200000000001,15.3028,15.680999999999999,7.8884569999999998,1941779]
[37647,15.481199999999999,15.802199999999999,14.8748,15.3385,7.7161600000000004,2623199]
[37654,15.523999999999999,15.6952,15.0032,15.010400000000001,7.5511059999999999,1450835]
[37661,15.0032,15.6952,14.9176,15.6952,7.8956,1441994]
[37668,15.6952,16.158999999999999,15.566800000000001,16.123301000000001,8.1109589999999994,1312445]
[37675,15.623900000000001,16.158999999999999,15.31,15.581099999999999,7.838203,1567747]
[37682,15.944900000000001,15.980600000000001,15.3385,15.6952,7.8956,1841099]
[37689,15.445499999999999,15.880699999999999,14.9533,15.4099,7.7520769999999999,2658607]
[37696,15.623900000000001,16.394400000000001,15.131600000000001,16.337299000000002,8.2186140000000005,1677777]
[37703,16.158999999999999,16.6084,15.7737,16.444299999999998,8.2724410000000006,1112677]
[37710,16.401501,16.665500999999999,15.9093,16.1875,8.1432549999999999,3383391]
[37717,16.615499,17.264700000000001,16.4086,17.207701,8.6564770000000006,2138823]
[37724,17.450199000000001,17.6143,16.893801,17.6143,8.8610199999999999,1075789]
[37731,17.6143,17.6143,16.672599999999999,16.693999999999999,8.3980549999999994,1293929]
[37738,16.651198999999998,16.886600000000001,16.315901,16.551300000000001,8.3262680000000007,1977317]
[37745,16.4086,16.829599000000002,16.223199999999999,16.337299000000002,8.2186140000000005,1685297]
[37752,16.4086,16.943701000000001,15.937799999999999,16.48,8.2904,1867840]
[37759,16.216000000000001,16.515699000000001,16.051901000000001,16.087600999999999,8.0929990000000007,2841891]
[37766,16.273099999999999,16.7654,16.023399000000001,16.729700000000001,8.4160140000000006,2383807]
[37773,16.551300000000001,17.207701,16.358699999999999,17.007899999999999,8.5559639999999995,1880187]
[37780,16.908000999999999,17.378900999999999,16.786799999999999,16.908000999999999,8.5057100000000005,1319082]
[37787,17.257601000000001,17.4146,16.801000999999999,17.4146,8.7605559999999993,2197998]
[37794,17.122101000000001,17.621500000000001,16.858101000000001,17.350401000000002,8.7282639999999994,3998690]
[37801,17.357500000000002,17.528700000000001,16.908000999999999,17.207701,8.6564770000000006,3377543]
[37808,17.642900000000001,19.084,17.129200000000001,18.513200999999999,9.4513060000000007,19628218]
[37815,18.548901000000001,18.834299000000001,18.070900000000002,18.1922,9.2874289999999995,3432683]
[37822,18.227900000000002,18.584599999999998,17.7285,17.835501000000001,9.1053300000000004,4779036]
[37829,18.534599,18.884198999999999,17.9282,18.363399999999999,9.3748299999999993,3811589]
[37836,18.3706,18.6845,18.120899000000001,18.284901000000001,9.3347549999999995,1774748]
[37843,18.334900000000001,18.6416,18.206499000000001,18.420500000000001,9.4039809999999999,729228]
[37850,18.3706,18.798598999999999,18.292100999999999,18.6203,9.5059819999999995,1569890]
[37857,18.520399000000001,19.3337,18.456199999999999,19.2623,9.8337350000000008,1658568]
[37864,19.611899999999999,19.790299999999998,19.0198,19.590499999999999,10.001284,1873031]
[37871,19.490601000000002,19.697500000000002,19.133900000000001,19.326499999999999,9.8665079999999996,1285919]
[37878,19.440701000000001,19.854500000000002,18.9984,19.704699999999999,10.059587000000001,1074225]
[37885,19.326499999999999,19.725999999999999,19.0198,19.062598999999999,9.7317839999999993,1376187]
[37892,19.069700000000001,19.8687,18.5989,19.8687,10.143311000000001,1968946]
[37899,19.9757,20.582100000000001,19.519199,19.911501000000001,10.165164000000001,2263692]
[37906,20.011399999999998,20.218299999999999,19.768899999999999,20.025700000000001,10.223462,1281444]
[37913,20.018599999999999,20.1113,19.618998999999999,19.940100000000001,10.179762,1102369]
[37920,19.9757,20.189800000000002,19.8188,20.018599999999999,10.219837999999999,1688340]
[37927,20.239699999999999,20.774799000000002,19.918699,20.382401000000002,10.405563000000001,5491723]
[37934,20.489401000000001,20.625,20.011399999999998,20.261101,10.343640000000001,1305853]
[37941,20.4466,20.510798999999999,19.633300999999999,20.139799,10.281712000000001,1534399]
[37948,20.4252,20.689198999999999,20.011399999999998,20.396699999999999,10.412864000000001,2437859]
[37955,20.689198999999999,20.824698999999999,20.296800999999999,20.724799999999998,10.580363999999999,2271097]
[37962,20.724799999999998,21.0459,20.439501,21.038699999999999,10.740618,1105130]
[37969,20.810400000000001,21.217099999999999,20.632099,21.167200000000001,10.806215999999999,2561709]
[37976,20.831900000000001,21.238500999999999,20.824698999999999,20.981701000000001,10.711518999999999,722618]
[37983,20.796199999999999,21.2456,20.632099,21.0459,10.744292,5528292]
[37990,21.2742,21.366899,20.653500000000001,20.703399999999998,10.569440999999999,4623642]
[37997,20.995899000000001,21.2456,20.710599999999999,21.209999,11.018670999999999,1844782]
[38004,21.209999,21.573799000000001,21.095800000000001,21.259899000000001,11.044591,891209]
[38011,21.088698999999998,21.502500999999999,21.0459,21.409700000000001,11.122413999999999,2396539]
[38018,21.202801000000001,22.058900999999999,21.0245,21.388300000000001,11.111295,3638813]
[38025,21.516701000000001,21.516701000000001,21.0459,21.3384,11.085372,3118277]
[38032,21.366899,21.402598999999999,20.874701000000002,20.931699999999999,10.874091999999999,2120212]
[38039,20.967400000000001,21.145800000000001,20.8675,21.031600999999998,10.925990000000001,1566985]
[38046,21.052999,21.259899000000001,20.767599000000001,20.9389,10.877833000000001,2798631]
[38053,21.0459,21.0459,20.475100000000001,20.739100000000001,10.774035,2536638]
[38060,19.690398999999999,20.689198999999999,19.462098999999998,20.2682,10.529401,3318558]
[38067,20.189800000000002,20.439501,19.633300999999999,19.968599000000001,10.373756999999999,3179824]
[38074,20.303899999999999,21.616599999999998,19.904399999999999,21.616599999999998,11.229900000000001,10932112]
[38081,21.481100000000001,22.044701,21.409700000000001,22.044701,11.452297,1614361]
[38088,22.044701,22.115998999999999,21.795000000000002,22.009001000000001,11.433752999999999,786412]
[38095,21.8734,22.009001000000001,21.352599999999999,21.381201000000001,11.107609,2085471]
[38102,21.9163,22.158799999999999,20.995899000000001,21.138598999999999,10.981576,2255383]
[38109,21.402598999999999,21.7593,21.052999,21.259899000000001,11.044591,1355558]
[38116,20.468,21.366899,20.339600000000001,21.195699999999999,11.011241,2282801]
[38123,20.824698999999999,21.131499999999999,20.582100000000001,20.674900000000001,10.740684,1332120]
[38130,20.724799999999998,21.295601000000001,20.689198999999999,21.0459,10.933419000000001,1542449]
[38137,21.081600000000002,21.295601000000001,20.888901000000001,21.231400000000001,11.029786,1218562]
[38144,21.217099999999999,21.773599999999998,21.017299999999999,21.773599999999998,11.311462000000001,1874900]
[38151,21.723600000000001,21.9377,21.138598999999999,21.623799999999999,11.233639999999999,3080596]
[38158,21.609501000000002,21.902000000000001,21.188600999999998,21.7593,11.304031999999999,2882619]
[38165,22.173100000000002,22.173100000000002,21.730801,22.009001000000001,11.433752999999999,4796453]
[38172,21.4739,21.616599999999998,21.366899,21.452499,11.144648,7925856]
[38179,21.723600000000001,21.902000000000001,21.331199999999999,21.802098999999998,11.697785,2465252]
[38186,21.745000999999998,21.830601000000001,21.302700000000002,21.331199999999999,11.445126999999999,862323]
[38193,21.0459,21.402598999999999,20.8675,21.017299999999999,11.276706000000001,1577264]
[38200,21.074400000000001,21.402598999999999,20.5322,20.6464,11.077703,1376978]
[38207,20.746200999999999,20.896099,20.261101,20.6464,11.077703,1159499]
[38214,20.6464,21.017299999999999,20.560699,20.881799999999998,11.204001,790853]
[38221,20.974501,21.523899,20.881799999999998,21.452499,11.510210000000001,985012]
[38228,21.523899,22.115998999999999,21.3384,22.115998999999999,11.866206,1889694]
[38235,22.101700000000001,22.401399999999999,21.973300999999999,22.301500000000001,11.965735,1583627]
[38242,22.322901000000002,22.401399999999999,21.6523,21.680799,11.632701000000001,2027107]
[38249,21.602301000000001,21.7593,21.088698999999998,21.288401,11.422162999999999,2107723]
[38256,21.3598,21.787800000000001,21.052999,21.787800000000001,11.690111999999999,1711514]
[38263,21.902000000000001,22.030398999999999,21.509599999999999,21.680799,11.632701000000001,1479251]
[38270,21.516701000000001,21.802098999999998,21.324100000000001,21.409700000000001,11.487247,1028265]
[38277,21.516701000000001,21.723600000000001,21.288401,21.630898999999999,11.605929,1291858]
[38284,21.666499999999999,21.716498999999999,21.081600000000002,21.316998999999999,11.437507999999999,1239812]
[38291,21.316998999999999,21.851998999999999,21.110099999999999,21.623799999999999,11.602118000000001,1067578]
[38298,21.523899,22.379999000000002,21.523899,21.923400999999998,11.762867,1104320]
[38305,22.044701,22.258699,21.780701000000001,22.080299,11.847049999999999,1270860]
[38312,22.044701,22.351400000000002,21.887699000000001,22.265799999999999,11.946581,1093222]
[38319,22.2516,22.736699999999999,21.923400999999998,22.344298999999999,11.9887,1201375]
[38326,22.344298999999999,22.750900000000001,22.151699000000001,22.351400000000002,11.992509999999999,1949795]
[38333,22.351400000000002,24.470300999999999,22.301500000000001,24.3276,13.052828999999999,3887870]
[38340,24.2563,24.955400000000001,23.8568,24.719999000000001,13.263366,2820602]
[38347,24.827000000000002,25.340699999999998,24.577299,25.276501,13.561951000000001,981483]
[38354,25.4191,26.3965,25.297899000000001,25.454799999999999,13.657617,5207902]
[38361,25.255099999999999,25.333500000000001,24.448899999999998,25.212199999999999,13.527455,5463921]
[38368,25.226500000000001,25.982700000000001,25.2194,25.861499999999999,14.256684999999999,2356679]
[38375,25.825800000000001,26.3965,25.518999000000001,26.289498999999999,14.492628,1860098]
[38382,26.325199000000001,27.966000000000001,26.318100000000001,27.9161,15.389324999999999,3401056]
[38389,28.172899000000001,28.329901,27.0243,27.673500000000001,15.255587999999999,2588035]
[38396,27.4025,28.208599,27.216999000000001,28.151501,15.519094000000001,2344445]
[38403,28.3584,28.3584,26.524899999999999,27.188400000000001,14.988168,4030403]
[38410,28.180098999999998,28.536799999999999,27.152799999999999,28.536799999999999,15.731498,1905014]
[38417,28.536799999999999,29.114699999999999,27.723499,27.894698999999999,15.377528,1888380]
[38424,27.973199999999999,28.287099999999999,27.480899999999998,27.7164,15.279235999999999,1455816]
[38431,27.858999000000001,28.379801,27.595099999999999,28.258600000000001,15.578135,1325067]
[38438,28.258600000000001,28.643801,27.7164,28.372699999999998,15.641038,1355823]
[38445,28.486799000000001,28.822099999999999,27.652100000000001,28.365601000000002,15.637123000000001,1671150]
[38452,28.308499999999999,28.822099999999999,28.080200000000001,28.108699999999999,15.495501000000001,1770593]
[38459,27.616501,28.5154,27.124200999999999,28.465401,15.692138999999999,3247281]
[38466,28.122999,29.785298999999998,28.122999,29.785298999999998,16.41976,2398984]
[38473,29.6782,30.891100000000002,29.3643,30.855399999999999,17.009678000000001,1342700]
[38480,30.926701000000001,31.3048,30.356000999999999,30.962399999999999,17.068659,1613673]
[38487,30.819700000000001,32.367901000000003,30.6556,32.367901000000003,17.843472999999999,1701599]
[38494,32.460602000000002,32.460602000000002,31.9541,32.182400000000001,17.741211,2215344]
[38501,31.961200999999999,32.788798999999997,31.825600000000001,32.217998999999999,17.760836000000001,3013298]
[38508,32.075297999999997,34.094298999999999,32.061100000000003,33.816101000000003,18.641825000000001,1718041]
[38515,33.844600999999997,34.144298999999997,32.3536,33.173999999999999,18.287851,2035675]
[38522,33.173999999999999,33.309601000000001,32.674599000000001,32.674599000000001,18.012544999999999,4170166]
[38529,32.924301,33.873199,32.546199999999999,33.873199,18.673296000000001,3134114]
[38536,33.552101,33.552101,31.247800999999999,33.038502000000001,18.213153999999999,1938531]
[38543,33.038502000000001,33.816101000000003,33.038502000000001,33.323799000000001,18.746769,1512169]
[38550,33.523601999999997,33.744801000000002,32.781601000000002,33.509300000000003,18.851126000000001,1325345]
[38557,33.530701000000001,33.609200000000001,33.017100999999997,33.166901000000003,18.658503,1055686]
[38564,33.088402000000002,33.644900999999997,33.031300000000002,33.173999999999999,18.662500000000001,1449468]
[38571,33.088402000000002,34.779201999999998,33.088402000000002,33.866000999999997,19.051796,2674108]
[38578,33.965899999999998,34.294102000000002,33.266800000000003,33.744801000000002,18.983612000000001,840186]
[38585,33.616298999999998,33.773299999999999,32.938599000000004,33.095500999999999,18.618338000000001,852399]
[38592,32.895802000000003,34.165698999999996,32.246600999999998,33.623500999999997,18.915371,1641518]
[38599,33.623500999999997,34.386799000000003,33.323799000000001,34.351199999999999,19.324750999999999,1664329]
[38606,34.265498999999998,34.971801999999997,33.701900000000002,34.743499999999997,19.545445999999998,3994763]
[38613,34.743499999999997,35.421298999999998,34.044398999999999,34.821998999999998,19.589601999999999,2080988]
[38620,34.893298999999999,36.027698999999998,34.529499000000001,35.378501999999997,19.902671999999999,2050616]
[38627,35.435600000000001,35.813701999999999,34.443900999999997,34.950400999999999,19.661833000000001,1610339]
[38634,34.879100999999999,35.5854,33.173999999999999,33.173999999999999,18.662500000000001,2876452]
[38641,33.138302000000003,33.366599999999998,31.518899999999999,32.118099000000001,18.068487000000001,2305897]
[38648,32.103901,33.145499999999998,31.761399999999998,32.232300000000002,18.132732000000001,2484648]
[38655,32.168098000000001,32.938599000000004,31.447500000000002,32.574699000000003,18.325351999999999,2360485]
[38662,32.603298000000002,33.637698999999998,32.189498999999998,33.009898999999997,18.570183,2214936]
[38669,32.745998,33.965899999999998,32.146701999999998,33.737597999999998,18.979561,1845996]
[38676,33.944499999999998,34.101500999999999,33.159697999999999,33.923099999999998,19.083915999999999,828145]
[38683,33.794701000000003,34.529499000000001,33.537799999999997,33.880299000000001,19.059837000000002,1880900]
[38690,33.894599999999997,34.244098999999999,33.238200999999997,33.972999999999999,19.111988,1633239]
[38697,33.887402000000002,34.3797,33.102699000000001,33.808898999999997,19.019666999999998,1887272]
[38704,33.816101000000003,34.087200000000003,32.838698999999998,33.830399,19.031765,2173988]
[38711,33.830399,34.351199999999999,33.830399,34.172798,19.224385999999999,962610]
[38718,34.065800000000003,35.671000999999997,34.065800000000003,35.364201000000001,19.894627,4524488]
[38725,35.100200999999998,35.671000999999997,34.536597999999998,35.278599,19.846471999999999,5763884]
[38732,35.314301,36.848098999999998,34.394001000000003,36.313099000000001,20.880725999999999,3166374]
[38739,35.956299000000001,36.883800999999998,35.064602000000001,36.634101999999999,21.065308000000002,2234854]
[38746,36.8125,39.166697999999997,36.491402000000001,38.488998000000002,22.131907999999999,3234651]
[38753,38.524700000000003,40.058498,37.846901000000003,39.523398999999998,22.726709,2519121]
[38760,39.808799999999998,41.092998999999999,39.701801000000003,40.771900000000002,23.444624000000001,2448910]
[38767,40.771900000000002,41.735000999999997,40.522202,41.200001,23.69079,2239426]
[38774,41.092998999999999,42.662497999999999,39.987202000000003,40.129798999999998,23.075396999999999,3473876]
[38781,40.272499000000003,41.235599999999998,38.596001000000001,41.092998999999999,23.629263000000002,3121922]
[38788,40.450901000000002,42.591099,40.878898999999997,42.484099999999998,24.429171,1684092]
[38795,42.555500000000002,43.161900000000003,41.877701000000002,42.591099,24.490691999999999,1736631]
[38802,42.305801000000002,44.838402000000002,41.877701000000002,43.589900999999998,25.065027000000001,2243925]
[38809,44.588698999999998,45.872897999999999,43.518599999999999,44.125,25.372714999999999,1875736]
[38816,43.839599999999997,44.802700000000002,43.268901999999997,43.875301,25.229136,1200657]
[38823,43.875301,45.9086,43.411597999999998,45.9086,26.398320999999999,1406896]
[38830,45.872897999999999,46.372298999999998,45.337798999999997,45.872897999999999,26.377794000000002,2019272]
[38837,46.336601000000002,48.191502,45.944198999999998,47.941799000000003,27.567447999999999,1304433]
[38844,48.084499000000001,49.939399999999999,47.085701,47.442402000000001,27.280289,2172545]
[38851,47.442402000000001,47.442402000000001,41.949100000000001,43.375900000000001,24.941967000000002,4027460]
[38858,43.268901999999997,43.268901999999997,39.951500000000003,43.197600999999999,24.839447,2842554]
[38865,42.912201000000003,43.804001,40.950297999999997,42.983500999999997,24.716332999999999,1491983]
[38872,43.447299999999998,43.518599999999999,38.917000000000002,39.737499,22.849820999999999,2345234]
[38879,39.808799999999998,42.377102000000001,37.668498999999997,40.236899999999999,23.136986,3235975]
[38886,40.379601000000001,42.305801000000002,39.880099999999999,41.663699999999999,23.957424,1953432]
[38893,41.735000999999997,42.769500999999998,41.235599999999998,42.412799999999997,24.388172000000001,2759858]
[38900,42.377102000000001,43.625599000000001,42.377102000000001,43.054901000000001,24.757394999999999,4062629]
[38907,42.591099,43.411597999999998,40.771900000000002,40.807597999999999,23.465150999999999,2311691]
[38914,40.878898999999997,43.946700999999997,39.951500000000003,41.592399999999998,24.396937999999999,3037753]
[38921,41.449699000000003,44.053699000000002,41.306998999999998,43.946700999999997,25.777908,2779394]
[38928,43.661301000000002,44.018002000000003,43.161900000000003,43.875301,25.736027,2072767]
[38935,43.732601000000003,44.053699000000002,42.983500999999997,43.375900000000001,25.443096000000001,1342522]
[38942,43.804001,43.875301,43.161900000000003,43.518599999999999,25.526796000000001,2144511]
[38949,43.340198999999998,43.732601000000003,42.840800999999999,43.054901000000001,25.254802999999999,1476740]
[38956,42.805199000000002,44.089297999999999,42.484099999999998,43.910998999999997,25.756969000000002,972653]
[38963,44.018002000000003,44.089297999999999,42.056099000000003,42.6982,25.045570000000001,1144223]
[38970,42.6982,43.375900000000001,41.663699999999999,42.912201000000003,25.171097,1780355]
[38977,43.019199,43.661301000000002,42.876499000000003,42.912201000000003,25.171097,1653993]
[38984,42.912201000000003,46.300899999999999,41.949100000000001,44.945399999999999,26.363721999999999,3494271]
[38991,45.837200000000003,46.193900999999997,44.339001000000003,46.086899000000003,27.033287000000001,4346418]
[38998,46.086899000000003,48.655200999999998,46.122601000000003,48.191502,28.267790000000002,2710169]
[39005,48.227200000000003,49.011901999999999,47.085701,48.548198999999997,28.477018000000001,3109006]
[39012,48.833599,49.225898999999998,47.121398999999997,48.013100000000001,28.163149000000001,1802515]
[39019,47.870398999999999,49.118899999999996,47.157001000000001,49.083302000000003,28.790891999999999,2353701]
[39026,49.439999,51.936900999999999,49.439999,51.615898000000001,30.276447000000001,2535747]
[39033,52.079600999999997,54.862000000000002,51.722900000000003,53.470798000000002,31.364481000000001,3182421]
[39040,53.435101000000003,54.933300000000003,52.400700000000001,52.864398999999999,31.008780999999999,2346130]
[39047,52.864398999999999,54.897598000000002,50.438800999999998,51.7943,30.381087999999998,2671481]
[39054,52.151001000000001,56.003399000000002,52.151001000000001,55.860698999999997,32.766326999999997,2982532]
[39061,56.110500000000002,59.142502,55.682400000000001,58.750098999999999,34.461165999999999,6052239]
[39068,58.928500999999997,59.213799000000002,54.077202,54.291198999999999,31.845700999999998,31718810]
[39075,54.291198999999999,55.646701999999998,52.436298000000001,55.076000000000001,32.306046000000002,1877759]
[39082,55.076000000000001,57.644298999999997,55.076000000000001,55.825099999999999,32.745444999999997,6809741]
[39089,55.361401000000001,55.967799999999997,53.292400000000001,55.468398999999998,32.536208999999999,3880100]
[39096,55.610999999999997,57.002200999999999,55.432701000000002,56.502800000000001,33.747481999999998,5342205]
[39103,56.681198000000002,58.179400999999999,55.825099999999999,56.288798999999997,33.619675000000001,2847095]
[39110,56.360100000000003,58.072299999999998,56.146099,57.894001000000003,34.578411000000003,1642274]
[39117,57.573002000000002,60.069901000000002,57.430301999999998,59.855899999999998,35.750202000000002,3722618]
[39124,59.499198999999997,60.141300000000001,58.036701000000001,58.928500999999997,35.196292999999997,3313286]
[39131,59.142502,59.570498999999998,57.358898000000003,58.678798999999998,35.047145999999998,1947998]
[39138,58.892798999999997,59.927199999999999,53.577801000000001,54.790599999999998,32.724842000000002,3208631]
[39145,53.863200999999997,56.681198000000002,52.792999000000002,55.789397999999998,33.321392000000003,2492904]
[39152,55.860698999999997,56.288798999999997,51.972599000000002,53.256802,31.808745999999999,4575317]
[39159,53.256802,54.933300000000003,53.2211,54.362597999999998,32.469211999999999,2825451]
[39166,54.433898999999997,55.432701000000002,53.577801000000001,54.897598000000002,32.78875,2956296]
[39173,55.147300999999999,56.574199999999998,54.933300000000003,55.967799999999997,33.427948000000001,2703648]
[39180,55.967799999999997,56.003399000000002,53.577801000000001,54.933300000000003,32.810074,2672752]
[39187,55.290000999999997,55.539700000000003,52.151001000000001,54.755001,32.703578999999998,4160823]
[39194,54.897598000000002,54.897598000000002,48.548198999999997,49.190300000000001,29.379942,8719517]
[39201,49.225898999999998,49.974997999999999,46.871699999999997,49.939399999999999,29.827358,4177927]
[39208,50.153399999999998,51.223498999999997,48.048800999999997,49.974997999999999,29.848617999999998,8479624]
[39215,50.224701000000003,52.686000999999997,49.047600000000003,52.686000999999997,31.467828999999998,6018834]
[39222,52.757401000000002,54.291198999999999,51.687199,52.828701000000002,31.553056999999999,5535523]
[39229,53.078400000000002,54.005901000000001,51.651600000000002,52.151001000000001,31.148282999999999,4233453]
[39236,52.079600999999997,52.543399999999998,48.298499999999997,49.261600000000001,29.422533000000001,6851104]
[39243,50.224701000000003,50.795501999999999,48.690899000000002,50.367401000000001,30.082989000000001,4715951]
[39250,50.367401000000001,50.652802000000001,47.121398999999997,48.084499000000001,28.719481999999999,5986645]
[39257,47.478099999999998,48.976199999999999,46.907299000000002,47.763401000000002,28.527697,8358023]
[39264,47.799098999999998,51.045200000000001,47.478099999999998,50.438800999999998,30.125639,11153888]
[39271,50.117699000000002,50.973801000000002,47.620800000000003,50.082099999999997,29.912588,11681843]
[39278,50.117699000000002,50.438800999999998,48.334201999999998,48.619498999999998,29.656389000000001,4326954]
[39285,48.726601000000002,49.689700999999999,46.372298999999998,46.693297999999999,28.481463999999999,4818767]
[39292,46.728999999999999,47.727798,45.837200000000003,45.944198999999998,28.024533999999999,3854599]
[39299,45.694499999999998,46.693297999999999,43.161900000000003,43.661301000000002,26.632044,5060404]
[39306,43.839599999999997,44.838402000000002,40.985999999999997,41.877701000000002,25.5441,4238613]
[39313,41.984698999999999,45.623199,41.556702000000001,45.480499000000002,27.741688,3864874]
[39320,45.623199,45.837200000000003,43.375900000000001,45.623199,27.828737,2984865]
[39327,45.694499999999998,46.193900999999997,42.020401,42.234402000000003,25.761672999999998,2864261]
[39334,41.984698999999999,42.555500000000002,38.738700999999999,39.309398999999999,23.977516000000001,4738127]
[39341,39.309398999999999,42.127398999999997,36.955100999999999,41.271301000000001,25.174213000000002,6714322]
[39348,41.271301000000001,41.485401000000003,39.309398999999999,40.486598999999998,24.69557,6115757]
[39355,40.593601,43.946700999999997,40.129798999999998,43.340198999999998,26.436176,5144554]
[39362,43.447299999999998,43.768298999999999,42.234402000000003,42.662497999999999,26.0228,2872982]
[39369,42.626801,42.805199000000002,40.771900000000002,40.985999999999997,25.000187,3705999]
[39376,40.165500999999999,41.842098,39.559100999999998,41.699401999999999,25.435341000000001,3552284]
[39383,42.020401,43.625599000000001,41.877701000000002,42.591099,25.979251999999999,3320332]
[39390,42.377102000000001,42.6982,40.878898999999997,41.485401000000003,25.30481,2723416]
[39397,41.092998999999999,43.482899000000003,40.950297999999997,42.555500000000002,25.957533000000002,4024695]
[39404,42.662497999999999,43.304600000000001,38.702998999999998,39.951500000000003,24.369174999999998,4639338]
[39411,40.308200999999997,41.556702000000001,38.810001,41.200001,25.13072,4153536]
[39418,41.342700999999998,41.449699000000003,39.773102000000002,40.878898999999997,24.934857999999998,3130318]
[39425,40.843299999999999,42.3414,39.6661,40.058498,24.434443999999999,3558142]
[39432,39.808799999999998,39.951500000000003,36.134701,36.848098999999998,22.476196000000002,5475575]
[39439,36.848098999999998,37.418900000000001,35.706600000000002,36.669800000000002,22.367439000000001,2427915]
[39446,36.669800000000002,37.097800999999997,32.888598999999999,33.067000999999998,20.169844000000001,3363522]
[39453,33.0242,34.065800000000003,30.555799,31.583099000000001,19.264713,11072075]
[39460,31.533100000000001,32.546199999999999,29.392900000000001,30.291799999999999,19.091957000000001,6354326]
[39467,30.3489,32.317901999999997,27.480899999999998,30.891100000000002,19.469677000000001,8311864]
[39474,30.470099999999999,33.744801000000002,30.035,32.460602000000002,20.458883,6802428]
[39481,32.974299999999999,33.459400000000002,30.084900000000001,30.4345,19.181898,4238255]
[39488,29.9636,31.340499999999999,29.3643,30.470099999999999,19.204333999999999,3839098]
[39495,30.6556,31.269199,29.086099999999998,29.285900000000002,18.457972000000002,3865916]
[39502,29.699698999999999,30.783999999999999,28.215699999999998,28.593900999999999,18.021826000000001,6413421]
[39509,28.180098999999998,28.351299000000001,25.840098999999999,26.853100000000001,16.924654,6188722]
[39516,26.582001000000002,29.828099999999999,25.697399000000001,29.5641,18.633313999999999,7226515]
[39523,28.658100000000001,29.521298999999999,28.436899,28.836399,18.174665000000001,4618146]
[39530,28.836399,30.505800000000001,28.836399,30.298901000000001,19.096433999999999,3924086]
[39537,30.249001,32.817298999999998,29.571199,32.817298999999998,20.683700999999999,5935497]
[39544,32.824401999999999,33.523601999999997,31.2834,31.704398999999999,19.982272999999999,5819547]
[39551,31.397600000000001,34.172798,30.940999999999999,33.887402000000002,21.358153999999999,4706520]
[39558,33.851799,34.101500999999999,32.039700000000003,33.138302000000003,20.886019000000001,4257496]
[39565,33.209702,34.201301999999998,32.574699000000003,34.080100999999999,21.479603000000001,2457099]
[39572,34.001598000000001,34.008701000000002,32.824401999999999,33.109797999999998,20.868051999999999,2039167]
[39579,32.959999000000003,33.773299999999999,32.460602000000002,33.331001000000001,21.007469,2875445]
[39586,33.373798000000001,34.172798,31.525998999999999,31.675799999999999,19.964251000000001,3988159]
[39593,31.576000000000001,31.918399999999998,31.247800999999999,31.683001000000001,19.968789999999998,2937509]
[39600,31.711500000000001,31.768599999999999,29.535601,29.556999000000001,18.628837999999998,4018781]
[39607,29.2502,29.464199000000001,27.480899999999998,28.322800000000001,17.850960000000001,6105919]
[39614,28.322800000000001,29.214500000000001,27.794799999999999,28.436899,17.922874,8201386]
[39621,28.436899,29.064699000000001,26.667601000000001,28.051701000000001,17.680095999999999,4489540]
[39628,28.051701000000001,28.051701000000001,24.042200000000001,24.841298999999999,15.656682999999999,5133646]
[39635,24.2563,26.218201000000001,24.2563,24.648599999999998,15.535228,4212655]
[39642,24.819901000000002,26.817399999999999,22.686700999999999,26.3323,17.339808000000001,4188182]
[39649,26.232400999999999,27.466699999999999,24.092199000000001,24.655799999999999,16.23583,3544770]
[39656,24.541599000000001,26.011299000000001,23.328800000000001,23.492901,15.470064000000001,3818807]
[39663,23.2789,24.712900000000001,22.579699999999999,24.634398999999998,16.221741000000002,2625091]
[39670,24.819901000000002,25.904301,23.828199000000001,24.941199999999998,16.423765,3016691]
[39677,24.983899999999998,25.119499000000001,23.064800000000002,24.3918,16.061986999999998,2459221]
[39684,24.455998999999998,24.684298999999999,23.471499999999999,24.477399999999999,16.118352999999999,1258597]
[39691,24.142099000000002,25.290700999999999,22.865100999999999,23.0791,15.197576,2699280]
[39698,23.6784,24.142099000000002,21.866301,22.7652,14.990873000000001,3061452]
[39705,21.616599999999998,25.611799000000001,21.409700000000001,25.255099999999999,16.630472000000001,6216051]
[39712,25.255099999999999,25.326401000000001,23.657,24.2563,15.972761,3262093]
[39719,24.049399999999999,24.184899999999999,21.7593,22.965,15.122439999999999,3648352]
[39726,22.315799999999999,23.6784,19.9757,20.824698999999999,13.713054,3364486]
[39733,20.824698999999999,23.5,20.824698999999999,21.902000000000001,14.422456,3442922]
[39740,22.458500000000001,22.4727,18.9056,20.125601,13.252697,3116803]
[39747,19.5334,22.315799999999999,18.762899000000001,22.115998999999999,14.563375000000001,3137174]
[39754,22.344298999999999,23.1861,20.3325,21.152901,13.929174,2406988]
[39761,21.6737,22.437000000000001,18.9056,19.340799000000001,12.735908999999999,2152062]
[39768,19.2409,19.519199,17.2148,17.578699,11.575563000000001,1995852]
[39775,17.892599000000001,20.503699999999998,17.892599000000001,20.4466,13.464074,1483419]
[39782,20.881799999999998,21.209999,18.869900000000001,19.212399999999999,12.651356,1541345]
[39789,20.054199000000001,21.374099999999999,17.243299,17.785499999999999,11.711741,2900225]
[39796,18.156500000000001,18.499001,16.665500999999999,17.350401000000002,11.425230000000001,3398809]
[39803,17.350401000000002,17.350401000000002,16.123301000000001,16.551300000000001,10.899022,1073482]
[39810,16.565598999999999,16.9937,16.051901000000001,16.886600000000001,11.119816,1204930]
[39817,17.050699000000002,18.341999000000001,16.251698999999999,16.380099999999999,10.786287,4326664]
[39824,16.4086,16.4086,14.568,15.1602,10.458722,3200076]
[39831,15.445499999999999,15.645300000000001,14.339700000000001,14.418200000000001,9.9468309999999995,3355333]
[39838,14.389699999999999,15.0532,14.197100000000001,14.589399999999999,10.064939000000001,3320978]
[39845,14.3683,15.4099,14.0044,15.3956,10.621119999999999,2427072]
[39852,15.3956,15.845000000000001,15.045999999999999,15.7737,10.881964,3152154]
[39859,15.702400000000001,15.802199999999999,14.553800000000001,14.7178,10.15352,1920751]
[39866,14.9176,15.188700000000001,13.926,14.575200000000001,10.055142,2731670]
[39873,14.2042,14.3469,13.5906,13.9688,9.6367999999999991,2224971]
[39880,13.940200000000001,15.0175,12.991400000000001,14.7963,10.207675,2880903]
[39887,14.946099999999999,15.6952,13.9117,15.645300000000001,10.793383,2148701]
[39894,15.645300000000001,16.658300000000001,15.5739,16.3444,11.275679,1430516]
[39901,16.258800999999998,17.921101,15.880699999999999,17.7927,12.274832,1983046]
[39908,17.849799999999998,18.149401000000001,17.2362,17.978200999999999,12.402805000000001,1273238]
[39915,17.978200999999999,19.547701,17.778400000000001,19.290899,13.308408,1747710]
[39922,19.290899,19.618998999999999,17.485900999999998,19.255199000000001,13.283782,1493733]
[39929,19.226700000000001,19.8687,18.206499000000001,19.369301,13.362496999999999,1515615]
[39936,19.747399999999999,21.259899000000001,19.569099000000001,20.560699,14.184419999999999,2417394]
[39943,20.560699,20.567900000000002,18.784300000000002,19.440701000000001,13.411752999999999,1902245]
[39950,19.440701000000001,20.617799999999999,18.991199000000002,19.9757,13.78084,1760850]
[39957,19.9757,20.296800999999999,19.511998999999999,20.061399000000002,13.839962,6309196]
[39964,20.182600000000001,20.689198999999999,19.8901,20.097000000000001,13.864523999999999,2414901]
[39971,19.761700000000001,20.860399000000001,19.269501000000002,20.724799999999998,14.297629000000001,2057764]
[39978,20.503699999999998,20.689198999999999,18.613099999999999,19.369301,13.362496999999999,2646928]
[39985,19.369301,20.689198999999999,18.834299000000001,20.510798999999999,14.149995000000001,2506477]
[39992,20.232599,21.259899000000001,20.232599,20.7605,14.322258,2008755]
[39999,19.683299999999999,19.9757,18.9984,19.169599999999999,13.224727,7741381]
[40006,18.976998999999999,20.510798999999999,18.9056,20.403798999999999,14.629346,1343323]
[40013,20.403798999999999,20.746200999999999,19.982900999999998,20.361000000000001,14.598659,1582384]
[40020,20.475100000000001,20.6036,19.562000000000001,20.082799999999999,14.399191,1612910]
[40027,20.025700000000001,20.796199999999999,19.761700000000001,20.639199999999999,14.798124,1568934]
[40034,20.639199999999999,21.088698999999998,19.997199999999999,20.082799999999999,14.399191,1650343]
[40041,20.082799999999999,20.525100999999999,19.405000999999999,20.353901,14.593567999999999,1222116]
[40048,20.353901,20.617799999999999,20.0471,20.1541,14.450313,1479197]
[40055,20.082799999999999,20.303899999999999,18.463301000000001,19.319400999999999,13.851842,1940345]
[40062,19.626200000000001,20.3325,19.476400000000002,20.139799,14.440058000000001,1906080]
[40069,20.082799999999999,20.546499000000001,19.718900999999999,20.2896,14.547464,2572717]
[40076,20.2896,21.345500999999999,20.204000000000001,20.689198999999999,14.833974,7750088]
[40083,20.617799999999999,23.863899,20.261101,22.829398999999999,16.368480999999999,9403799]
[40090,22.829398999999999,23.114799000000001,21.6523,22.066099000000001,15.821199999999999,8256132]
[40097,22.066099000000001,22.458500000000001,21.702200000000001,21.880600000000001,15.688198,5092733]
[40104,21.880600000000001,22.215900000000001,21.067301,21.302700000000002,15.273849,3885279]
[40111,21.295601000000001,21.381201000000001,19.633300999999999,19.775998999999999,14.179218000000001,4011620]
[40118,19.647600000000001,20.475100000000001,19.647600000000001,20.2896,14.547464,2654392]
[40125,20.403798999999999,20.824698999999999,19.989999999999998,20.503699999999998,14.700972999999999,1559915]
[40132,20.510798999999999,21.545300000000001,20.460899000000001,20.617799999999999,14.782780000000001,2905978]
[40139,20.710599999999999,21.117201000000001,19.740299,20.218299999999999,14.496345,1933817]
[40146,20.318199,20.981701000000001,20.018599999999999,20.739100000000001,14.869752,2282722]
[40153,20.696300999999998,20.903199999999998,19.690398999999999,20.182600000000001,14.470748,2460494]
[40160,20.225401000000002,20.4466,19.669001000000002,19.7118,14.133188000000001,3041557]
[40167,19.7118,20.753401,19.654699000000001,20.703399999999998,14.844154,1645797]
[40174,20.974501,21.259899000000001,20.510798999999999,21.010200999999999,15.06413,1821066]
[40181,21.127898999999999,22.615400000000001,21.127898999999999,22.615400000000001,16.215042,2641657]
[40188,22.758101,22.829398999999999,20.881799999999998,20.896099,14.982321000000001,4061933]
[40195,20.935300999999999,21.388300000000001,20.104199999999999,20.421600000000002,15.115895,4580968]
[40202,20.421600000000002,20.632099,19.661799999999999,19.922198999999999,14.746245999999999,2793819]
[40209,19.7974,20.385999999999999,18.006701,18.748698999999998,13.877627,4298409]
[40216,18.6952,19.026899,17.607201,17.714199000000001,13.1119,6301280]
[40223,17.849799999999998,18.092300000000002,17.043600000000001,17.796199999999999,13.172598000000001,5983282]
[40230,18.1066,18.691600999999999,17.086399,17.578699,13.011606,3752978]
[40237,17.724899000000001,18.602399999999999,17.275400000000001,18.448999000000001,13.655794,3614709]
[40244,18.627399,18.966298999999999,18.334900000000001,18.834299000000001,13.940989,3047732]
[40251,18.887799999999999,18.9984,18.399099,18.752199000000001,13.880219,3160435]
[40258,18.752199000000001,19.547701,18.049499999999998,19.301600000000001,14.286882,5251637]
[40265,19.454999999999998,19.669001000000002,19.126801,19.669001000000002,14.558828,2675828]
[40272,19.669001000000002,20.122,19.098199999999999,19.679701000000001,14.566749,3340454]
[40279,19.754601000000001,20.043500999999999,19.258800999999998,19.390699000000001,14.352831999999999,3367573]
[40286,19.390699000000001,19.5334,18.110201,18.738001000000001,13.86971,3162840]
[40293,18.898499999999999,19.101800999999998,16.504999000000002,17.592898999999999,13.022116,4682798]
[40300,17.589399,17.707100000000001,15.021100000000001,15.402699999999999,11.400949000000001,5171086]
[40307,16.801000999999999,16.801000999999999,14.275499999999999,14.6287,10.82804,7258945]
[40314,14.4931,15.0496,13.8796,14.5252,10.751431,5874104]
[40321,14.5252,14.753500000000001,13.4908,14.275499999999999,10.566606,4279820]
[40328,14.229100000000001,14.389699999999999,13.555,13.594200000000001,10.062313,6311147]
[40335,13.3695,13.997299999999999,12.513400000000001,13.719099999999999,10.154762,7126344]
[40342,13.9795,14.0472,13.0128,13.241099999999999,10.345058999999999,5544704]
[40349,13.241099999999999,13.6905,12.6668,12.916499999999999,10.091454000000001,4840476]
[40356,13.0199,13.3302,12.270799999999999,13.077,10.216849,8160386]
[40363,13.077,13.761900000000001,12.713100000000001,13.697699999999999,10.701793,5307873]
[40370,13.8047,13.961600000000001,12.9842,13.069800000000001,10.211226,5581833]
[40377,13.0556,13.6334,12.748799999999999,13.526400000000001,10.567959,2643868]
[40384,13.708399999999999,14.767799999999999,13.423,14.2256,11.114233,4831820]
[40391,14.418200000000001,15.3385,14.197100000000001,14.9854,11.707852000000001,3550069]
[40398,15.202999999999999,15.2315,13.483599999999999,13.683400000000001,10.690621,3266416]
[40405,13.662000000000001,13.9795,13.2018,13.398,10.467643000000001,2211860]
[40412,13.394500000000001,13.597799999999999,12.770200000000001,13.159000000000001,10.280915,2808198]
[40419,13.283899999999999,13.975899999999999,12.8986,13.697699999999999,10.701793,2131752]
[40426,13.829599999999999,14.4824,13.597799999999999,14.329000000000001,11.195017999999999,2868344]
[40433,14.4467,14.8035,14.2399,14.375400000000001,11.231268999999999,3006629]
[40440,14.375400000000001,14.600099999999999,13.769,14.218400000000001,11.108608,3080575]
[40447,14.2113,14.689299999999999,14.0044,14.4146,11.261895000000001,2347065]
[40454,14.396800000000001,14.8962,14.2256,14.6465,11.443075,4171769]
[40461,14.707100000000001,14.7464,14.3148,14.521699999999999,11.345572000000001,3122812]
[40468,14.4931,14.653600000000001,14.1435,14.2898,11.164391999999999,4934434]
[40475,14.4039,14.4039,13.7262,13.8261,10.802111,2808601]
[40482,13.8582,13.972300000000001,13.2767,13.348100000000001,10.428656999999999,3414408]
[40489,13.291,14.386100000000001,13.1983,14.232699999999999,11.11978,7140813]
[40496,14.018700000000001,14.2684,13.7333,14.029400000000001,10.960945000000001,3800474]
[40503,14.1614,14.207800000000001,12.6275,12.7559,9.9659800000000001,4792597]
[40510,12.7559,13.226800000000001,12.313599999999999,13.1126,10.244664,5869452]
[40517,13.326700000000001,13.4016,12.9842,13.1769,10.294900999999999,4019182]
[40524,13.269600000000001,13.483599999999999,13.0556,13.0556,10.20013,3180361]
[40531,13.148300000000001,13.783300000000001,13.0342,13.629899999999999,10.648821999999999,2577021]
[40538,13.8047,14.118600000000001,13.6477,14.0258,10.958132000000001,2257936]
[40545,14.2613,14.2613,12.5062,12.5062,9.7708929999999992,4478991]
[40552,12.513400000000001,13.897399999999999,12.278,13.5692,11.171163999999999,4855005]
[40559,13.626300000000001,14.5395,13.262499999999999,14.3683,11.829041999999999,4190823]
[40566,14.4039,14.9818,14.275499999999999,14.889099999999999,12.257804,4751567]
[40573,14.8819,16.472899999999999,14.6572,15.980600000000001,13.156407,6638014]
[40580,15.9663,16.622699999999998,15.745200000000001,16.066199999999998,13.226879,4123218]
[40587,16.108999000000001,16.693999999999999,15.980600000000001,16.494301,13.579323,3778702]
[40594,16.515699000000001,16.515699000000001,15.466900000000001,16.280199,13.403058,4768558]
[40601,16.4086,16.6084,15.417,15.8094,13.015461,5126399]
[40608,15.837899999999999,16.515699000000001,15.4741,15.5204,12.777536,3481270]
[40615,15.4099,15.848599999999999,14.8605,15.606,12.848008,3643019]
[40622,15.812900000000001,16.686899,15.6738,16.358699999999999,13.467686,3492206]
[40629,16.351600999999999,17.250499999999999,16.305201,16.7012,13.749658,8859958]
[40636,16.693999999999999,17.143498999999998,16.194599,16.801000999999999,13.83182,4268904]
[40643,16.772499,17.011499000000001,15.937799999999999,16.027000000000001,13.194607,3536059]
[40650,15.9663,15.980600000000001,15.470499999999999,15.8058,13.012498000000001,2940863]
[40657,15.713100000000001,16.551300000000001,15.713100000000001,16.358699999999999,13.467686,2212048]
[40664,16.551300000000001,16.6084,15.9093,16.226700000000001,13.359014,1924522]
[40671,16.073298999999999,16.1768,15.1281,15.2172,12.527919000000001,3852018]
[40678,15.124499999999999,15.4598,14.8391,15.0175,12.363511000000001,2933872]
[40685,14.767799999999999,15.0639,14.4824,14.8142,12.19614,2960165]
[40692,14.7285,15.3278,14.696400000000001,14.9747,12.328276000000001,2321667]
[40699,14.921200000000001,14.9497,14.175599999999999,14.339700000000001,11.805496,3262028]
[40706,14.296900000000001,14.8142,14.1828,14.4824,11.922976999999999,2470165]
[40713,14.4146,14.5181,13.740500000000001,13.7761,11.341499000000001,4696158]
[40720,13.7119,15.256500000000001,13.651300000000001,15.0817,12.416365000000001,3911957]
[40727,15.1958,15.3028,13.6441,13.6477,11.235791000000001,4342140]
[40734,13.626300000000001,13.626300000000001,12.7987,13.216100000000001,11.425756,5226070]
[40741,13.116199999999999,14.375400000000001,12.8415,14.050800000000001,12.147382,3769595]
[40748,14.018700000000001,14.032999999999999,13.1341,13.676299999999999,11.823613,5506131]
[40755,13.8796,13.9331,11.8856,12.6668,10.950867000000001,5969711]
[40762,12.5169,13.151899999999999,11.4575,12.8095,11.074236000000001,6760227]
[40769,12.9129,13.1234,11.7857,12.024699999999999,10.395751000000001,2803933]
[40776,11.9854,12.5633,11.8749,12.2066,10.553008999999999,4159716]
[40783,12.4206,13.415800000000001,12.385,13.0556,11.286998000000001,3458086]
[40790,12.770200000000001,12.823700000000001,11.7714,11.7714,10.176764,3706556]
[40797,11.543100000000001,12.3992,11.132899999999999,12.1995,10.546870999999999,4013017]
[40804,12.035399999999999,12.3743,10.415900000000001,10.808299999999999,9.3441320000000001,4604051]
[40811,10.672800000000001,14.8035,10.597799999999999,13.269600000000001,11.472008000000001,11193217]
[40818,13.048400000000001,13.740500000000001,12.570399999999999,13.241099999999999,11.447369,4797469]
[40825,13.340999999999999,14.553800000000001,13.266,14.1828,12.261499000000001,3179990]
[40832,14.2898,14.767799999999999,13.258900000000001,13.797499999999999,11.928394000000001,3673186]
[40839,13.8903,14.532400000000001,13.783300000000001,13.9937,12.098017,2615660]
[40846,13.9473,14.1792,12.6632,13.248200000000001,11.453507,2921282]
[40853,13.126899999999999,13.4765,12.5205,12.6989,10.978619,1508910]
[40860,12.837999999999999,12.97,12.024699999999999,12.6739,10.957006,8778866]
[40867,12.6275,12.827299999999999,11.4361,11.835599999999999,10.232267,2002308]
[40874,12.0532,14.6251,12.010400000000001,14.421799999999999,12.468121999999999,3042556]
[40881,14.4931,14.764200000000001,13.5336,14.339700000000001,12.397144000000001,1896205]
[40888,14.1935,14.254099999999999,13.0199,13.216100000000001,11.425756,2862681]
[40895,13.1876,14.507400000000001,13.1876,14.389699999999999,12.440371000000001,4067641]
[40902,14.389699999999999,14.418200000000001,13.875999999999999,14.296900000000001,12.360143000000001,1146824]
[40909,14.353999999999999,14.696400000000001,13.440799999999999,13.555,11.718745999999999,4275014]
[40916,13.797499999999999,13.940200000000001,13.226800000000001,13.6441,11.795775000000001,1972928]
[40923,13.494300000000001,13.904500000000001,13.316000000000001,13.4694,12.233546,2337131]
[40930,13.4694,13.7119,13.0128,13.0556,11.857714,1530214]
[40937,13.005599999999999,13.462199999999999,12.445600000000001,13.448,12.214109000000001,2525188]
[40944,13.448,13.6905,13.2232,13.3695,12.142813,1589932]
[40951,13.423,13.5336,12.4848,12.9093,11.724836,1739577]
[40958,12.9735,14.6608,12.9521,13.9473,12.667598,5329695]
[40965,13.901,14.229100000000001,13.137600000000001,13.137600000000001,11.93219,3022374]
[40972,13.0663,13.226800000000001,12.081799999999999,12.670299999999999,11.507764999999999,3232112]
[40979,12.6061,12.902200000000001,12.278,12.802300000000001,11.627655000000001,3844457]
[40986,12.813000000000001,12.9093,12.096,12.281499999999999,11.154639,1778675]
[40993,12.438499999999999,12.4848,11.6145,11.9498,10.853374000000001,3437359]
[41000,11.9498,12.092499999999999,10.8261,11.186400000000001,10.160018000000001,2363159]
[41007,11.186400000000001,11.186400000000001,9.9521999999999995,10.0021,9.0843799999999995,2967711]
[41014,10.0093,10.262499999999999,9.1745800000000006,9.3386600000000008,8.4818119999999997,3829335]
[41021,9.2423500000000001,9.6240299999999994,8.6216799999999996,9.55626,8.6794469999999997,4761282]
[41028,9.5598200000000002,9.6311599999999995,8.5503300000000007,8.6609099999999994,7.8662479999999997,2680769]
[41035,8.4611599999999996,9.2958599999999993,8.3969500000000004,8.5253599999999992,7.7431349999999997,2868773]
[41042,8.4968299999999992,8.5289300000000008,7.31968,8.2578300000000002,7.5001519999999999,5256023]
[41049,8.3826800000000006,8.6252399999999998,7.53728,7.7405999999999997,7.0303789999999999,4297085]
[41056,7.9439299999999999,7.95106,6.7789099999999998,6.7789099999999998,6.1569269999999996,9946474]
[41063,6.7411000000000003,7.2947199999999999,6.6840299999999999,7.2412099999999997,6.5768089999999999,5424112]
[41070,7.5622499999999997,7.7762700000000002,6.5142300000000004,7.0685599999999997,6.4200010000000001,4484209]
[41077,7.2305099999999998,7.2590399999999997,6.5848599999999999,7.0200500000000003,6.3759410000000001,3911071]
[41084,6.98081,7.1912700000000003,6.3851100000000001,7.1912700000000003,6.5314509999999997,3471455]
[41091,7.2768800000000002,7.8654500000000001,7.0007900000000003,7.0186200000000003,6.3746429999999998,4134171]
[41098,7.0892499999999998,7.31968,6.57416,6.7403899999999997,6.1219409999999996,5387030]
[41105,6.7061400000000004,6.7753500000000004,5.6374399999999998,5.6852400000000003,5.6852400000000003,6789760]
[41112,5.5725199999999999,5.8742999999999999,5.0652799999999996,5.8742999999999999,5.8742999999999999,3455472]
[41119,5.8143700000000003,6.0555099999999999,5.27217,5.5532599999999999,5.5532599999999999,2496507]
[41126,5.6167499999999997,6.0426599999999997,5.59321,5.8500399999999999,5.8500399999999999,4276619]
[41133,5.8108000000000004,7.3339499999999997,5.77156,7.3339499999999997,7.3339499999999997,3164392]
[41140,7.3339499999999997,7.7477400000000003,6.8488300000000004,7.0550100000000002,7.0550100000000002,2708156]
[41147,7.1341999999999999,7.3054199999999998,6.9915099999999999,7.1341999999999999,7.1341999999999999,1198450]
[41154,7.1127900000000004,7.6050500000000003,6.7917500000000004,7.3161199999999997,7.3161199999999997,2280120]
[41161,7.37676,8.11158,7.2768800000000002,8.0045699999999993,8.0045699999999993,3773512]
[41168,8.0330999999999992,8.5467700000000004,7.9474900000000002,8.5253599999999992,8.5253599999999992,2159000]
[41175,8.3898100000000007,8.4718599999999995,7.1377600000000001,7.2412099999999997,7.2412099999999997,2637822]
[41182,7.2447800000000004,7.6585599999999996,7.0699899999999998,7.3446499999999997,7.3446499999999997,1302333]
[41189,7.3161199999999997,7.3589200000000003,6.8916300000000001,7.0236200000000002,7.0236200000000002,1170039]
[41196,7.0985199999999997,7.5693799999999998,6.7061400000000004,7.3482200000000004,7.3482200000000004,2733670]
[41203,7.3482200000000004,7.37676,6.9201699999999997,7.0771199999999999,7.0771199999999999,1339408]
[41210,7.0949600000000004,7.4588000000000001,6.8773600000000004,7.4588000000000001,7.4588000000000001,1451181]
[41217,7.3910299999999998,7.3910299999999998,6.8523899999999998,6.9586899999999998,6.9586899999999998,1317198]
[41224,6.9330100000000003,7.0550100000000002,6.0790499999999996,6.0790499999999996,6.0790499999999996,1788979]
[41231,6.1739300000000004,6.5941400000000003,6.0890399999999998,6.5242199999999997,6.5242199999999997,1456973]
[41238,6.5634600000000001,6.5991299999999997,6.2680999999999996,6.5178000000000003,6.5178000000000003,966487]
[41245,6.4742800000000003,6.6633399999999998,6.4286199999999996,6.5349199999999996,6.5349199999999996,1014948]
[41252,6.4714299999999998,6.9051900000000002,6.3772599999999997,6.7703499999999996,6.7703499999999996,1374632]
[41259,6.97011,7.84762,6.8060200000000002,7.2376399999999999,7.2376399999999999,4267374]
[41266,7.0628500000000001,7.1984000000000004,6.6241000000000003,6.6497799999999998,6.6497799999999998,1929184]
[41273,6.7061400000000004,7.1192099999999998,6.6241000000000003,7.0835400000000002,7.0835400000000002,2051419]
[41280,7.1085099999999999,8.3826800000000006,7.0842599999999996,8.2043199999999992,8.2043199999999992,4396716]
[41287,8.3470099999999992,8.5111000000000008,7.6906600000000003,7.8083799999999997,7.8083799999999997,3058783]
[41294,7.84762,8.0295400000000008,7.7049300000000001,7.84762,7.84762,1591412]
[41301,7.8333500000000003,7.84762,6.4207799999999997,6.4564500000000002,6.4564500000000002,6412663]
[41308,6.47072,6.5634600000000001,5.9213800000000001,6.4050799999999999,6.4050799999999999,7288919]
[41315,6.5420600000000002,6.5491900000000003,6.0847600000000002,6.3622800000000002,6.3622800000000002,4655379]
[41322,6.3052000000000001,6.3052000000000001,6.0640700000000001,6.0947399999999998,6.0947399999999998,2932044]
[41329,6.1454000000000004,6.4642900000000001,5.9399300000000004,6.0997399999999997,6.0997399999999997,6643025]
[41336,6.0640700000000001,6.5634600000000001,6.01769,6.5399200000000004,6.5399200000000004,4867272]
[41343,6.5277900000000004,6.5527600000000001,6.1432599999999997,6.1439700000000004,6.1439700000000004,5425692]
[41350,6.0961699999999999,6.2602599999999997,5.7080700000000002,5.7615800000000004,5.7615800000000004,3841596]
[41357,5.8108000000000004,5.8978400000000004,5.2935699999999999,5.3078399999999997,5.3078399999999997,2678087]
[41364,5.3078399999999997,5.4084300000000001,4.9939400000000003,5.0438799999999997,5.0438799999999997,3066541]
[41371,5.0010700000000003,5.2507700000000002,4.7228399999999997,5.1045199999999999,5.1045199999999999,5222862]
[41378,5.0438799999999997,5.1423300000000003,4.7520899999999999,4.8590999999999998,4.8590999999999998,2978618]
[41385,4.9725299999999999,5.6930899999999998,4.88835,5.6338699999999999,5.6338699999999999,4233170]
[41392,5.6574200000000001,5.7572999999999999,5.4933300000000003,5.6645500000000002,5.6645500000000002,4393763]
[41399,5.6645500000000002,5.9406400000000001,5.6246,5.8557499999999996,5.8557499999999996,2604862]
[41406,5.8857100000000004,5.8857100000000004,5.4719300000000004,5.5004600000000003,5.5004600000000003,2738297]
[41413,5.5646699999999996,5.6039099999999999,5.2029699999999997,5.2700300000000002,5.2700300000000002,2182246]
[41420,5.2793000000000001,5.7644299999999999,5.2793000000000001,5.5789400000000002,5.5789400000000002,2851630]
[41427,5.5789400000000002,6.16038,5.5076000000000001,5.8578900000000003,5.8578900000000003,6023948]
[41434,6.0997399999999997,6.0997399999999997,5.4291200000000002,5.5289999999999999,5.5289999999999999,4116215]
[41441,5.5339999999999998,5.7758399999999996,5.0503,5.0503,5.0503,5014641]
[41448,5.0574300000000001,5.1680099999999998,4.9225899999999996,5.1087999999999996,5.1087999999999996,3538864]
[41455,5.1530300000000002,6.1268500000000001,4.9939400000000003,5.8400499999999997,5.8400499999999997,6637783]
[41462,5.8350600000000004,6.8459700000000003,5.8350600000000004,6.3936700000000002,6.3936700000000002,13422034]
[41469,6.3922400000000001,6.7696399999999999,6.1710799999999999,6.5991299999999997,6.5991299999999997,3634935]
[41476,6.6276700000000002,7.3482200000000004,6.5955599999999999,7.3339499999999997,7.3339499999999997,4505261]
[41483,7.5408400000000002,8.11158,7.1377600000000001,8.0687800000000003,8.0687800000000003,10785399]
[41490,7.9903000000000004,9.3350899999999992,7.8404800000000003,9.1531699999999994,9.1531699999999994,7532938]
[41497,9.1317699999999995,10.1805,8.9248799999999999,9.4064399999999999,9.4064399999999999,9447912]
[41504,9.4171399999999998,10.048500000000001,8.6537799999999994,9.6632700000000007,9.6632700000000007,9222730]
[41511,9.6739700000000006,9.8451900000000006,9.2173800000000004,9.6061899999999998,9.6061899999999998,3605012]
[41518,9.7025100000000002,10.662100000000001,9.6739700000000006,10.4659,10.4659,10891462]
[41525,10.3446,10.415900000000001,10.0235,10.319599999999999,10.319599999999999,5505969]
[41532,10.3232,10.394500000000001,9.7809799999999996,10.1698,10.1698,6064827]
[41539,10.0449,10.901,10.0449,10.58,10.58,5203204]
[41546,10.487299999999999,10.986700000000001,10.2554,10.5229,10.5229,3645080]
[41553,10.415900000000001,10.6228,10.137700000000001,10.3874,10.3874,4410422]
[41560,10.494400000000001,10.605,10.1448,10.605,10.605,3755514]
[41567,10.6228,12.6632,10.6228,12.178100000000001,12.178100000000001,19878231]
[41574,12.302899999999999,12.392099999999999,11.8142,12.0282,12.0282,4065301]
[41581,12.035399999999999,12.2851,11.6715,12.0497,12.0497,4166981]
[41588,11.9854,12.113899999999999,11.218500000000001,11.3683,11.3683,4061576]
[41595,11.3612,11.621600000000001,10.3089,10.965299999999999,10.965299999999999,5094204]
[41602,11.058,11.279199999999999,10.8939,11.1008,11.1008,3020290]
[41609,11.029500000000001,11.0402,10.0307,10.419499999999999,10.419499999999999,4770088]
[41616,10.473000000000001,11.0937,10.4017,10.6014,10.6014,5401132]
[41623,10.3446,11.164999999999999,10.330299999999999,10.918900000000001,10.918900000000001,13840818]
[41630,10.986700000000001,12.1281,10.986700000000001,11.4468,11.4468,7055020]
[41637,11.564500000000001,12.3386,11.386200000000001,12.003299999999999,12.003299999999999,3680117]
[41644,12.0532,13.2874,12.021100000000001,12.994899999999999,12.994899999999999,6455644]
[41651,13.073399999999999,15.2279,12.734500000000001,15.0924,15.0924,15789336]
[41658,15.1174,15.638199999999999,13.405200000000001,13.672700000000001,13.672700000000001,8672618]
[41665,13.5585,14.543100000000001,13.4123,14.1792,14.1792,6279460]
[41672,14.1007,14.2399,13.126899999999999,13.662000000000001,13.662000000000001,7416029]
[41679,13.697699999999999,13.797499999999999,12.8665,13.0092,13.0092,7272304]
[41686,13.0413,13.269600000000001,12.270799999999999,13.1983,13.1983,13849019]
[41693,13.1983,13.4587,11.710800000000001,11.778600000000001,11.778600000000001,12544028]
[41700,11.243499999999999,11.8249,10.9581,11.2613,11.2613,15799570]
[41707,11.3612,11.453900000000001,10.3446,10.583600000000001,10.583600000000001,13540993]
[41714,10.597799999999999,11.742900000000001,10.316000000000001,11.364800000000001,11.364800000000001,14318112]
[41721,11.3719,11.5966,10.712,11.543100000000001,11.543100000000001,8632459]
[41728,11.9498,12.1067,11.1793,11.735799999999999,11.735799999999999,13698837]
[41735,11.689399999999999,12.1281,11.1472,11.364800000000001,11.364800000000001,13176237]
[41742,11.254200000000001,11.3612,10.808299999999999,11.0045,11.0045,8741048]
[41749,11.0045,11.8035,11.0045,11.272,11.272,9994847]
[41756,11.400399999999999,11.5717,11.1472,11.500299999999999,11.500299999999999,7325639]
[41763,11.5039,11.7643,11.4468,11.742900000000001,11.742900000000001,4317325]
[41770,11.757099999999999,12.299300000000001,10.8012,10.9581,10.9581,12030355]
[41777,11.0009,11.218500000000001,10.8119,10.8475,10.8475,5634043]
[41784,10.8797,11.3291,10.8475,11.264900000000001,11.264900000000001,7186126]
[41791,11.3291,12.092499999999999,11.3291,12.035399999999999,12.035399999999999,9015715]
[41798,12.0497,12.713100000000001,11.856999999999999,12.5776,12.5776,12966013]
[41805,12.5205,13.1983,12.4206,12.9664,12.9664,7229490]
[41812,12.980700000000001,13.162599999999999,12.235200000000001,12.3065,12.3065,5676842]
[41819,12.288600000000001,12.335000000000001,11.821400000000001,12.024699999999999,12.024699999999999,4758850]
[41826,12.021100000000001,12.1424,10.854699999999999,11.200699999999999,11.200699999999999,6344295]
[41833,11.222099999999999,11.478899999999999,11.0009,11.332700000000001,11.332700000000001,4134923]
[41840,11.343400000000001,12.121,11.2043,12.0532,12.0532,4143438]
[41847,12.067500000000001,12.1638,10.843999999999999,10.843999999999999,10.843999999999999,6645628]
[41854,11.0116,11.0366,9.2780199999999997,9.2994199999999996,9.2994199999999996,12970847]
[41861,9.5134500000000006,9.6739700000000006,9.2744499999999999,9.3208300000000008,9.3208300000000008,5938192]
[41868,9.4207099999999997,9.9450699999999994,9.2744499999999999,9.9379299999999997,9.9379299999999997,6334676]
[41875,10.0128,10.640599999999999,9.8772900000000003,10.151999999999999,10.151999999999999,5194493]
[41882,10.1591,10.754799999999999,10.1591,10.640599999999999,10.640599999999999,4236983]
[41889,10.6442,10.876099999999999,10.2019,10.326700000000001,10.326700000000001,4620839]
[41896,10.262499999999999,10.9474,10.027100000000001,10.6656,10.6656,9676852]
[41903,10.5657,10.897500000000001,10.373100000000001,10.597799999999999,10.597799999999999,5668475]
[41910,10.5265,10.9367,10.4801,10.6549,10.6549,5078760]
[41917,10.672800000000001,10.7798,9.9414999999999996,10.148400000000001,10.148400000000001,5912901]
[41924,9.9379299999999997,10.305400000000001,8.8571000000000009,9.8130900000000008,9.8130900000000008,8683112]
[41931,10.1591,11.0509,9.9878699999999991,10.8582,10.8582,6796565]
[41938,10.876099999999999,10.876099999999999,10.209,10.451599999999999,10.451599999999999,3057557]
[41945,10.451599999999999,11.0223,9.9307999999999996,10.119899999999999,10.119899999999999,5714295]
[41952,10.137700000000001,10.6014,9.4956099999999992,10.4373,10.4373,5526535]
[41959,10.487299999999999,11.404,10.2875,11.0366,11.0366,8490127]
[41966,10.8226,11.5931,10.451599999999999,11.207800000000001,11.207800000000001,7802672]
[41973,11.7364,12.4085,10.519,12.276999999999999,12.276999999999999,9283802]
[41980,12.3598,13.1244,10.275499999999999,10.7576,10.7576,21131772]
[41987,10.9475,11.950699999999999,10.791700000000001,11.614699999999999,11.614699999999999,11371284]
[41994,11.6196,11.9117,11.5562,11.702299999999999,11.702299999999999,7905026]
[42001,11.6975,12.028600000000001,11.3079,11.575699999999999,11.575699999999999,15650404]
[42008,11.502700000000001,11.814399999999999,10.450799999999999,10.6845,10.6845,13258410]
[42015,10.743,11.454000000000001,10.674799999999999,11.3712,11.3712,5866670]
[42022,11.4199,11.6488,10.9086,11.1326,11.1326,7051893]
[42029,11.0595,11.492900000000001,10.665100000000001,10.704000000000001,10.704000000000001,11939755]
[42036,10.713800000000001,10.7819,10.3583,10.6066,10.6066,79151732]
[42043,10.5823,10.6845,10.338800000000001,10.631,10.631,9707162]
[42050,10.6456,10.9183,10.519,10.8209,10.8209,7493650]
[42057,10.8988,10.9329,10.144,10.2219,10.2219,12231341]
[42064,10.265700000000001,10.6066,10.051500000000001,10.577400000000001,10.577400000000001,9888576]
[42071,10.5677,10.9962,10.48,10.611499999999999,10.611499999999999,9654928]
[42078,10.6066,10.8355,10.3729,10.6943,10.6943,5928385]
[42085,10.6699,11.492900000000001,10.6066,11.142300000000001,11.142300000000001,11330021]
[42092,11.1228,11.3955,10.864699999999999,11.0059,11.0059,3665161]
[42099,11.0059,11.2835,11.0059,11.2105,11.2105,4390117]
[42106,11.1813,11.439399999999999,10.4459,10.7089,10.7089,8063209]
[42113,10.699199999999999,10.976699999999999,10.2852,10.9621,10.9621,8181893]
[42120,10.9573,11.254300000000001,10.6699,11.1715,11.1715,5155612]
[42127,11.2056,11.2056,10.450799999999999,10.7089,10.7089,6764484]
[42134,10.6943,11.0936,10.5823,10.767300000000001,10.767300000000001,10435222]
[42141,10.7722,10.8209,10.3339,10.3485,10.3485,5153965]
[42148,10.324199999999999,10.407,9.0579999999999998,9.2683800000000005,9.2683800000000005,12523348]
[42155,9.3384999999999998,9.3696699999999993,8.7034699999999994,8.9995600000000007,8.9995600000000007,14592604]
[42162,9.02196,9.2303899999999999,8.6732800000000001,8.7589900000000007,8.7589900000000007,9588216]
[42169,8.68886,8.7950199999999992,8.29148,8.7404799999999998,8.7404799999999998,7723456]
[42176,8.9411199999999997,9.4670699999999997,8.7852800000000002,9.3092799999999993,9.3092799999999993,7955822]
[42183,8.7667800000000007,9.0287799999999994,8.5515299999999996,8.6158099999999997,8.6158099999999997,9274328]
[42190,8.3820599999999992,8.8846299999999996,7.92136,8.8700200000000002,8.8700200000000002,12315009]
[42197,8.9196899999999992,9.4475899999999999,8.8164499999999997,9.0521499999999993,9.0521499999999993,7586939]
[42204,9.0891599999999997,9.2040900000000008,8.7901500000000006,8.8271599999999992,8.8271599999999992,5909445]
[42211,8.7901500000000006,9.6423799999999993,8.6197099999999995,9.1446799999999993,9.1446799999999993,9304724]
[42218,9.1836400000000005,9.1836400000000005,8.6878899999999994,8.6995699999999996,8.6995699999999996,5987672]
[42225,8.7268399999999993,8.9070300000000007,7.9671399999999997,8.0771999999999995,8.0771999999999995,5392819]
[42232,8.1522000000000006,8.2291399999999992,7.5415099999999997,7.63307,7.63307,4394619]
[42239,7.4489900000000002,8.1560900000000007,7.0233600000000003,8.0362899999999993,8.0362899999999993,6246422]
[42246,7.9817499999999999,8.1804400000000008,7.3145800000000003,7.3778899999999998,7.3778899999999998,9737783]
[42253,7.44217,7.4908700000000001,7.0818000000000003,7.3428199999999997,7.3428199999999997,6988518]
[42260,7.3700900000000003,7.6837099999999996,6.7301900000000003,7.4470400000000003,7.4470400000000003,8396511]
[42267,7.4256099999999998,7.4577499999999999,6.6230500000000001,6.6824599999999998,6.6824599999999998,8073557]
[42274,6.6532499999999999,6.7477200000000002,5.98217,6.6659100000000002,6.6659100000000002,9766845]
[42281,6.8090799999999998,7.64086,6.6814900000000002,7.5025500000000003,7.5025500000000003,9258040]
[42288,7.5054800000000004,7.8210499999999996,6.96394,7.24932,7.24932,5840589]
[42295,7.2405499999999998,7.3194499999999998,6.5139699999999996,6.5948099999999998,6.5948099999999998,6504417]
[42302,6.5948099999999998,6.8324600000000002,6.3454699999999997,6.7594099999999999,6.7594099999999999,6658324]
[42309,6.7019399999999996,7.4363200000000003,6.7019399999999996,7.4149000000000003,7.4149000000000003,6376391]
[42316,7.4149000000000003,7.4616499999999997,6.5363699999999998,6.6853899999999999,6.6853899999999999,5449787]
[42323,6.6035700000000004,6.8139500000000002,6.46624,6.51884,6.51884,5197625]
[42330,6.4866900000000003,6.5967500000000001,6.1360599999999996,6.2266399999999997,6.2266399999999997,4374759]
[42337,6.2626799999999996,6.45845,5.9597699999999998,6.0445099999999998,6.0445099999999998,4214863]
[42344,6.0445099999999998,6.0445099999999998,5.3880499999999998,5.8808800000000003,5.8808800000000003,6895849]
[42351,5.9412700000000003,7.1100399999999997,5.3958399999999997,6.9444600000000003,6.9444600000000003,25470551]
[42358,6.8275899999999998,7.3778899999999998,6.4516299999999998,6.9152500000000003,6.9152500000000003,13444386]
[42365,6.9152500000000003,6.96394,6.5675400000000002,6.81785,6.81785,3682651]
[42372,6.8723900000000002,6.9142700000000001,6.3581300000000001,6.7701200000000004,6.7701200000000004,18250977]
[42379,6.77597,7.1879600000000003,6.5353899999999996,6.7331099999999999,6.7331099999999999,5373952]
[42386,6.71753,6.8207700000000004,5.86822,6.59091,6.59091,21968876]
[42393,6.6425299999999998,6.7730399999999999,6.1136600000000003,6.7428499999999998,6.7428499999999998,3999076]
[42400,6.7691499999999998,7.0019299999999998,5.8993900000000004,6.5159099999999999,6.5159099999999999,17856520]
[42407,6.6035700000000004,6.7038900000000003,5.9899699999999996,6.44,6.44,15859011]
[42414,6.55,6.6029999999999998,6.3330000000000002,6.4219999999999997,6.4219999999999997,22027849]
[42421,6.43,6.5250000000000004,6.2560000000000002,6.3079999999999998,6.3079999999999998,10755579]
[42428,6.3760000000000003,6.86,6.2830000000000004,6.59,6.59,9216235]
[42435,7.63,7.7069999999999999,7.5110000000000001,7.5650000000000004,7.5650000000000004,41409458]
[42442,7.5419999999999998,7.6470000000000002,7.5359999999999996,7.6,7.6,8854754]
[42449,7.59,7.62,7.5830000000000002,7.6059999999999999,7.6059999999999999,15764958]
[42456,7.6059999999999999,7.6379999999999999,7.58,7.59,7.59,13295680]
[42463,7.5910000000000002,7.6230000000000002,7.5529999999999999,7.5860000000000003,7.5860000000000003,17343563]
[42470,7.5860000000000003,7.6079999999999997,7.5759999999999996,7.5949999999999998,7.5949999999999998,11345069]
[42477,7.59,7.649,7.5860000000000003,7.6130000000000004,7.6130000000000004,19565736]
[42484,7.617,7.6230000000000002,7.58,7.5819999999999999,7.5819999999999999,11187494]
[42491,7.59,7.6079999999999997,7.57,7.5750000000000002,7.5750000000000002,4398713]
[42498,7.5839999999999996,7.5970000000000004,7.57,7.5759999999999996,7.5759999999999996,5492139]
[42505,7.5720000000000001,7.593,7.5709999999999997,7.5759999999999996,7.5759999999999996,2805622]
[42512,7.593,7.5990000000000002,7.57,7.5949999999999998,7.5949999999999998,8332636]
[42519,7.5759999999999996,7.5990000000000002,7.57,7.5839999999999996,7.5839999999999996,4250488]
[42526,7.5819999999999999,7.5990000000000002,7.5759999999999996,7.577,7.577,5486337]
[42533,7.5759999999999996,7.593,7.5650000000000004,7.5730000000000004,7.5730000000000004,16044532]
[42540,7.5839999999999996,7.59,7.5510000000000002,7.556,7.556,12280849]
[42547,7.5609999999999999,7.6040000000000001,7.53,7.59,7.59,22547337]
[42554,7.59,7.6,7.5860000000000003,7.593,7.593,24528145]
[42561,7.5970000000000004,7.6050000000000004,7.59,7.5919999999999996,7.5919999999999996,26596186]
[42568,7.5990000000000002,8.0250000000000004,7.01,7.0919999999999996,7.0919999999999996,8583201]
[42575,7.1,7.3879999999999999,6.92,7.3739999999999997,7.3739999999999997,99379143]
[42582,7.3849999999999998,7.9870000000000001,7.3029999999999999,7.6,7.6,2337714]
[42589,7.4790000000000001,8.5299999999999994,7.4790000000000001,8.4969999999999999,8.4969999999999999,1169836]
[42596,8.5459999999999994,8.5939999999999994,8.3000000000000007,8.5549999999999997,8.5549999999999997,506040]
[42603,8.5589999999999993,8.99,8.3889999999999993,8.93,8.93,2113344]
[42610,8.93,9.3819999999999997,8.51,8.6340000000000003,8.6340000000000003,1070368]
[42617,8.6,9.11,8.6,8.9510000000000005,8.9510000000000005,2721526]
[42624,8.9629999999999992,9.0289999999999999,8.3849999999999998,9.0289999999999999,9.0289999999999999,1210853]
[42631,8.8119999999999994,8.9239999999999995,8.4849999999999994,8.5299999999999994,8.5299999999999994,777250]
[42638,8.57,8.57,8.32,8.4420000000000002,8.4420000000000002,781878]
[42645,8.4429999999999996,8.58,8.3119999999999994,8.4079999999999995,8.4079999999999995,441467]
[42652,8.4,8.4689999999999994,8.0389999999999997,8.1969999999999992,8.1969999999999992,424413]
[42659,8.2799999999999994,8.2799999999999994,7.6639999999999997,7.923,7.923,4177320]
[42666,7.96,8.1,7.7160000000000002,7.9589999999999996,7.9589999999999996,1068414]
[42673,7.9020000000000001,8.02,7.65,7.66,7.66,998695]
[42680,7.6680000000000001,7.95,7.5,7.69,7.69,652454]
[42687,7.702,7.99,7.66,7.9660000000000002,7.9660000000000002,597001]
[42694,7.96,7.96,7.6050000000000004,7.6550000000000002,7.6550000000000002,641079]
[42701,7.6219999999999999,7.85,7.5259999999999998,7.62,7.62,1033623]
[42708,7.6,8,7.55,7.8280000000000003,7.8280000000000003,716675]
[42715,7.82,7.843,7.5330000000000004,7.5579999999999998,7.5579999999999998,1096369]
[42722,7.6,7.8470000000000004,7.5270000000000001,7.6,7.6,572574]
[42729,7.6,7.64,7.5,7.5510000000000002,7.5510000000000002,450127]
[42736,7.6280000000000001,7.976,7.5949999999999998,7.9169999999999998,7.9169999999999998,554459]
[42743,7.95,8.202,7.81,8.0890000000000004,8.0890000000000004,1139021]
[42750,8.0890000000000004,8.1,7.8959999999999999,7.9640000000000004,7.9640000000000004,437051]
[42757,7.8860000000000001,8.06,7.6749999999999998,7.6749999999999998,7.6749999999999998,607126]
[42764,7.65,8.1999999999999993,7.65,8.1820000000000004,8.1820000000000004,660755]
[42771,8.1820000000000004,8.44,7.8179999999999996,8.41,8.41,565769]
[42778,8.4499999999999993,8.827,8.2889999999999997,8.5169999999999995,8.5169999999999995,454866]
[42785,8.4600000000000009,8.6890000000000001,8.3800000000000008,8.5969999999999995,8.5969999999999995,238844]
[42792,8.4499999999999993,8.843,8.4499999999999993,8.6769999999999996,8.6769999999999996,434063]
[42799,8.56,8.83,8.4250000000000007,8.5839999999999996,8.5839999999999996,363351]
[42806,8.6989999999999998,8.6989999999999998,8.16,8.2669999999999995,8.2669999999999995,815953]
[42813,8.2959999999999994,8.6630000000000003,8.23,8.5749999999999993,8.5749999999999993,420331]
[42820,8.5709999999999997,8.7100000000000009,8.2929999999999993,8.5139999999999993,8.5139999999999993,408655]
[42827,8.4429999999999996,8.73,8.3670000000000009,8.73,8.73,342211]
[42834,8.65,8.77,8.5589999999999993,8.6679999999999993,8.6679999999999993,235853]
[42841,8.6679999999999993,8.7880000000000003,8.125,8.1750000000000007,8.1750000000000007,696972]
[42848,8.34,8.5389999999999997,8.1829999999999998,8.5,8.5,353873]
[42855,8.5,8.7899999999999991,8.36,8.7119999999999997,8.7119999999999997,288551]
[42862,8.8000000000000007,9.0449999999999999,8.4809999999999999,8.85,8.85,513856]
[42869,8.85,8.98,8.5739999999999998,8.7710000000000008,8.7710000000000008,329764]
[42876,8.9090000000000007,9.26,8.7620000000000005,9.2590000000000003,9.2590000000000003,312352]
[42883,9.2550000000000008,9.89,9.0649999999999995,9.6850000000000005,9.6850000000000005,777359]
[42890,9.64,9.7799999999999994,9.0299999999999994,9.1140000000000008,9.1140000000000008,463872]
[42897,9.2889999999999997,9.6199999999999992,9.0510000000000002,9.6199999999999992,9.6199999999999992,352567]
[42904,9.6999999999999993,9.8789999999999996,9.423,9.8789999999999996,9.8789999999999996,352743]
[42911,9.8049999999999997,9.89,9.1210000000000004,9.4510000000000005,9.4510000000000005,326418]
[42918,9.5500000000000007,9.6620000000000008,9.25,9.5,9.5,198588]
[42925,9.5500000000000007,9.5820000000000007,9.17,9.5820000000000007,9.5820000000000007,287486]
[42932,9.49,9.74,9.4600000000000009,9.5,9.5,276846]
[42939,9.4499999999999993,9.64,9.25,9.6170000000000009,9.6170000000000009,250387]
[42946,9.59,9.59,9.0690000000000008,9.33,9.33,209978]
[42953,9.2899999999999991,9.4649999999999999,9.1300000000000008,9.25,9.25,213978]
[42960,9.18,9.3979999999999997,8.9499999999999993,9.0399999999999991,9.0399999999999991,182481]
[42967,8.9730000000000008,9.1579999999999995,8.7769999999999992,8.8230000000000004,8.8230000000000004,167256]
[42974,8.82,9,8.66,8.7769999999999992,8.7769999999999992,103342]
[42981,8.6999999999999993,8.9589999999999996,8.1519999999999992,8.4,8.4,233165]
[42988,8.3149999999999995,8.6479999999999997,8.2509999999999994,8.4939999999999998,8.4939999999999998,192389]
[42995,8.3510000000000009,8.65,8.2720000000000002,8.6300000000000008,8.6300000000000008,238973]
[43002,8.6999999999999993,8.6999999999999993,8.1709999999999994,8.48,8.48,765611]
[43009,8.1669999999999998,8.48,7.6749999999999998,8.2409999999999997,8.2409999999999997,343103]
[43016,8.282,8.3369999999999997,7.9050000000000002,7.9829999999999997,7.9829999999999997,124438]
[43023,7.99,8.1999999999999993,7.9160000000000004,8.1180000000000003,8.1180000000000003,156125]
[43030,8.1,8.5879999999999992,8.1,8.34,8.34,255810]
[43037,8.16,9.6,8.16,8.9160000000000004,8.9160000000000004,423972]
[43044,8.9,9.19,8.6,8.75,8.75,244113]
[43051,8.7520000000000007,9.2669999999999995,8.5730000000000004,9.01,9.01,166670]
[43058,9.16,9.33,8.8140000000000001,9.1920000000000002,9.1920000000000002,220869]
[43065,9.1549999999999994,9.35,8.9,8.9,8.9,238244]
[43072,8.94,9.1489999999999991,8.7010000000000005,8.92,8.92,284958]
[43079,8.9429999999999996,9.15,8.8550000000000004,9,9,314746]
[43086,8.91,9.1999999999999993,8.8350000000000009,8.9,8.9,344105]
[43093,8.9,9.0399999999999991,8.6029999999999998,8.6259999999999994,8.6259999999999994,364172]
[43100,8.6259999999999994,8.99,8.6259999999999994,8.92,8.92,506065]
[43107,8.8800000000000008,9.4700000000000006,8.8800000000000008,9.27,9.27,467348]
[43114,9.26,9.65,9.26,9.65,9.65,709694]
[43121,9.61,9.68,9.34,9.56,9.56,232521]
[43128,9.6300000000000008,9.6300000000000008,9.17,9.2799999999999994,9.2799999999999994,276221]
[43135,9.3000000000000007,9.3000000000000007,8.51,8.6999999999999993,8.6999999999999993,791432]

{"sheet":"0168.HK Stock Price","index":274,"n_rows":946,"n_cols":7,"rows_kept":946,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[36527,2.35,2.5,2.2999999999999998,2.4500000000000002,1.658453,4637000]
[36534,2.6,2.6,2.3250000000000002,2.375,1.6076839999999999,1431000]
[36541,2.2999999999999998,2.7,2.2999999999999998,2.5249999999999999,1.709222,5229000]
[36548,2.5249999999999999,2.6,2.4,2.5,1.692299,1503000]
[36555,2.5,2.5,2.2999999999999998,2.4,1.6246069999999999,1328000]
[36562,2.4,2.4500000000000002,1.98,2.0249999999999999,1.370762,2343500]
[36569,2,2.25,1.77,2.2250000000000001,1.506146,3442000]
[36576,2.2000000000000002,2.2000000000000002,1.7,1.9,1.2861469999999999,1950800]
[36583,1.9,1.92,1.79,1.87,1.2658400000000001,731867]
[36590,1.85,1.93,1.83,1.89,1.2793779999999999,1094000]
[36597,1.86,1.86,1.7,1.77,1.198148,956000]
[36604,1.8,1.8,1.44,1.5,1.015379,2172000]
[36611,1.5,1.63,1.48,1.58,1.0695330000000001,2148000]
[36618,1.58,1.58,1.25,1.25,0.84614900000000004,3882000]
[36625,1.25,1.33,1.1399999999999999,1.18,0.79876499999999995,12593000]
[36632,1.18,1.5,1.05,1.22,0.82584199999999996,27846000]
[36639,1.22,1.31,1.21,1.22,0.82584199999999996,19553000]
[36646,1.22,1.24,1.1599999999999999,1.22,0.82584199999999996,7275000]
[36653,1.22,1.25,1.19,1.24,0.83938000000000001,4675000]
[36660,1.27,1.42,1.25,1.34,0.90707199999999999,13040000]
[36667,1.35,1.35,1.0900000000000001,1.1499999999999999,0.77845799999999998,4626000]
[36674,1.1599999999999999,1.23,1.08,1.22,0.89524000000000004,4302800]
[36681,1.25,1.3,1.21,1.3,0.95394500000000004,5810000]
[36688,1.31,1.42,1.3,1.4,1.027325,8803000]
[36695,1.4,1.42,1.33,1.41,1.0346630000000001,6006000]
[36702,1.4,1.46,1.33,1.42,1.042001,3326000]
[36709,1.42,1.42,1.33,1.33,0.97595900000000002,1075000]
[36716,1.34,1.49,1.34,1.47,1.0786910000000001,5015700]
[36723,1.47,1.94,1.43,1.84,1.3501989999999999,12708000]
[36730,1.83,2.0750000000000002,1.79,1.81,1.328184,14042200]
[36737,1.76,2.1,1.7,2,1.4676070000000001,11105000]
[36744,2,2.25,1.93,2.0750000000000002,1.5226420000000001,11342000]
[36751,2.15,2.2000000000000002,2,2.1749999999999998,1.596023,5112000]
[36758,2.1749999999999998,2.4249999999999998,2.0499999999999998,2.0499999999999998,1.504297,9006000]
[36765,2.0499999999999998,2.4,2.0249999999999999,2.2749999999999999,1.669403,9057000]
[36772,2.2999999999999998,2.6,2.2999999999999998,2.4249999999999998,1.779474,6914000]
[36779,2.4249999999999998,2.4249999999999998,2.2749999999999999,2.4,1.7611289999999999,7639000]
[36786,2.35,2.35,2.15,2.2250000000000001,1.6327130000000001,5165000]
[36793,2.2999999999999998,2.4500000000000002,2.15,2.35,1.7244390000000001,2475000]
[36800,2.35,2.35,2.1749999999999998,2.2000000000000002,1.614368,264000]
[36807,2.2000000000000002,2.2999999999999998,2.0750000000000002,2.0750000000000002,1.5226420000000001,2041000]
[36814,2.0750000000000002,2.15,1.9,1.9,1.3942270000000001,1378000]
[36821,1.86,1.95,1.85,1.9,1.3942270000000001,658467]
[36828,1.85,2.0249999999999999,1.83,1.97,1.4455929999999999,1710533]
[36835,1.98,1.98,1.9,1.95,1.430917,524000]
[36842,1.98,1.98,1.85,1.94,1.4235789999999999,951000]
[36849,1.94,1.94,1.73,1.9,1.3942270000000001,1142200]
[36856,1.87,1.87,1.72,1.8,1.3208470000000001,1470000]
[36863,1.78,1.82,1.73,1.75,1.2841560000000001,1279000]
[36870,1.8,1.8,1.63,1.63,1.1960999999999999,2188000]
[36877,1.62,1.73,1.48,1.52,1.1153820000000001,1343000]
[36884,1.52,1.63,1.45,1.63,1.1960999999999999,1134000]
[36891,1.63,1.7,1.62,1.68,1.2327900000000001,970000]
[36898,1.63,1.74,1.58,1.59,1.1667479999999999,1356000]
[36905,1.58,1.58,1.31,1.46,1.071353,6762000]
[36912,1.5,1.64,1.5,1.63,1.1960999999999999,830000]
[36919,1.67,1.9,1.6,1.86,1.3648750000000001,4071000]
[36926,1.85,1.86,1.65,1.69,1.2401279999999999,5200000]
[36933,1.7,1.81,1.69,1.72,1.2621420000000001,8478000]
[36940,1.74,2.4,1.68,2.4,1.7611289999999999,45040400]
[36947,2.375,2.4249999999999998,1.99,2.0249999999999999,1.4859519999999999,11517000]
[36954,2.1,2.1,1.97,1.99,1.46027,4572000]
[36961,1.95,2.0499999999999998,1.84,2,1.4676070000000001,2587000]
[36968,2,2.1749999999999998,1.87,2.1,1.540988,5358900]
[36975,2.2000000000000002,2.35,2,2.25,1.6510579999999999,5460000]
[36982,2.2999999999999998,2.4750000000000001,2.2000000000000002,2.2749999999999999,1.669403,5816000]
[36989,2.35,2.4,2.2999999999999998,2.3250000000000002,1.706094,5391000]
[36996,2.35,2.5499999999999998,2.1749999999999998,2.1749999999999998,1.596023,14230000]
[37003,2.2250000000000001,2.3250000000000002,2.15,2.2250000000000001,1.6327130000000001,8372180]
[37010,2.2749999999999999,2.375,2.2250000000000001,2.35,1.7244390000000001,2973000]
[37017,2.2999999999999998,2.4500000000000002,2.2000000000000002,2.4500000000000002,1.7978190000000001,5087000]
[37024,2.4,2.625,2.375,2.4750000000000001,1.896882,7610000]
[37031,2.4500000000000002,2.5499999999999998,2.375,2.4750000000000001,1.896882,5893000]
[37038,2.4750000000000001,3.05,2.4500000000000002,2.9,2.22261,15264500]
[37045,3,3.5,3,3.1749999999999998,2.4333749999999998,22680000]
[37052,3.1749999999999998,3.2749999999999999,2.6,2.875,2.203449,10027000]
[37059,2.875,3,2.5499999999999998,2.9249999999999998,2.2417699999999998,5192000]
[37066,2.9,2.95,2.5750000000000002,2.6,1.9926839999999999,4401000]
[37073,2.65,2.8,2.65,2.75,2.107647,1367000]
[37080,2.6749999999999998,2.75,2.625,2.6749999999999998,2.0501659999999999,5371000]
[37087,2.7,2.85,2.25,2.3250000000000002,1.7819199999999999,6276000]
[37094,2.3250000000000002,2.4,2.2000000000000002,2.2749999999999999,1.7435989999999999,3158500]
[37101,2.2749999999999999,2.3250000000000002,2.1,2.125,1.6286369999999999,2798000]
[37108,2,2.25,1.93,2.25,1.7244390000000001,8950500]
[37115,2.1,2.2250000000000001,2.1,2.125,1.6286369999999999,1707500]
[37122,2.0499999999999998,2.2000000000000002,2.0499999999999998,2.1749999999999998,1.666957,864000]
[37129,2.25,2.25,2.15,2.25,1.7244390000000001,1487000]
[37136,2.2749999999999999,2.2749999999999999,2.0499999999999998,2.0750000000000002,1.5903160000000001,1490000]
[37143,2.0249999999999999,2.0750000000000002,1.88,2.0249999999999999,1.551995,1414000]
[37150,2,2,1.83,1.83,1.402544,1449000]
[37157,1.95,2.15,1.92,1.99,1.5251699999999999,1904700]
[37164,2.0750000000000002,2.1749999999999998,2,2.1,1.6094759999999999,1515500]
[37171,2.0499999999999998,2.2749999999999999,2.0499999999999998,2.1,1.6094759999999999,2229479]
[37178,2.0499999999999998,2.15,2,2,1.532834,2254000]
[37185,2,2.2000000000000002,2,2.0750000000000002,1.5903160000000001,2567430]
[37192,2.0499999999999998,2.2749999999999999,2.0499999999999998,2.1749999999999998,1.666957,10281625]
[37199,2.25,2.25,2.1,2.1749999999999998,1.666957,4129000]
[37206,2.1749999999999998,2.35,2.15,2.25,1.7244390000000001,2240560]
[37213,2.2749999999999999,2.5,2.125,2.4500000000000002,1.8777219999999999,3282000]
[37220,2.4500000000000002,2.5249999999999999,2.25,2.35,1.80108,3688000]
[37227,2.35,2.4500000000000002,2.2749999999999999,2.2749999999999999,1.7435989999999999,8262000]
[37234,2.2999999999999998,2.3250000000000002,2,2.0750000000000002,1.5903160000000001,5835000]
[37241,2.125,2.125,1.98,1.99,1.5251699999999999,5134455]
[37248,2,2.0499999999999998,1.96,1.99,1.5251699999999999,1784000]
[37255,2.0499999999999998,2.125,1.97,2.125,1.6286369999999999,5111540]
[37262,2.1,2.4,2.0249999999999999,2.35,1.80108,17686000]
[37269,2.375,2.375,2.2000000000000002,2.35,1.80108,5931109]
[37276,2.2999999999999998,2.35,2.25,2.35,1.80108,2788000]
[37283,2.35,2.4249999999999998,1.96,1.98,1.517506,11907555]
[37290,2,2.0499999999999998,1.89,2.0249999999999999,1.551995,17061000]
[37297,2.0249999999999999,2.1749999999999998,2.0249999999999999,2.1749999999999998,1.666957,4404000]
[37304,2.15,2.2250000000000001,2.15,2.2000000000000002,1.686118,8448000]
[37311,2.2000000000000002,2.2000000000000002,2.1,2.1,1.6094759999999999,3570050]
[37318,2.1,2.2000000000000002,2.0750000000000002,2.125,1.6286369999999999,3617520]
[37325,2.1749999999999998,2.4,2.125,2.35,1.80108,11822552]
[37332,2.375,2.4249999999999998,2.25,2.375,1.820241,3348000]
[37339,2.375,2.4249999999999998,2.25,2.2999999999999998,1.7627600000000001,6955800]
[37346,2.2999999999999998,2.4249999999999998,2.2999999999999998,2.4,1.8394010000000001,2794000]
[37353,2.4,2.7250000000000001,2.4,2.5750000000000002,1.9735240000000001,12004570]
[37360,2.6,2.75,2.6,2.65,2.0310049999999999,7889000]
[37367,2.65,2.6749999999999998,2.5499999999999998,2.5499999999999998,1.954364,4515878]
[37374,2.5750000000000002,3.1,2.5249999999999999,3.1,2.375893,17230400]
[37381,3.1,3.375,3.1,3.25,2.4908549999999998,24664753]
[37388,3.25,3.25,3.1,3.2250000000000001,2.471695,8308075]
[37395,3.2,3.4,3.1749999999999998,3.1749999999999998,2.4333749999999998,8758525]
[37402,3.2,3.375,3.1749999999999998,3.2250000000000001,2.5543360000000002,7858000]
[37409,3.2749999999999999,3.2749999999999999,3.1,3.2250000000000001,2.5543360000000002,3162100]
[37416,3.2,3.4,3.2,3.3,2.6137389999999998,9453000]
[37423,3.3,3.35,2.8,2.9750000000000001,2.356325,6649890]
[37430,3.1,3.25,3.0750000000000002,3.125,2.4751310000000002,7177000]
[37437,3.15,3.8250000000000002,3.05,3.5,2.7721469999999999,15420500]
[37444,3.5,3.55,3.3250000000000002,3.35,2.6533410000000002,4273000]
[37451,3.35,3.5,3.2749999999999999,3.375,2.6731410000000002,2636345]
[37458,3.35,3.375,2.9750000000000001,3.1,2.4553310000000002,5204000]
[37465,3.1,3.8250000000000002,3.0750000000000002,3.5,2.7721469999999999,12702216]
[37472,3.45,3.7,3.3250000000000002,3.5249999999999999,2.7919489999999998,7632000]
[37479,3.5249999999999999,3.8,3.5,3.6,2.8513510000000002,10119000]
[37486,3.6,3.6749999999999998,3.4750000000000001,3.65,2.8909530000000001,4960364]
[37493,3.6,3.6,3.35,3.4249999999999998,2.7127439999999998,4330180]
[37500,3.5,3.6749999999999998,3.4750000000000001,3.65,2.8909530000000001,5317207]
[37507,3.65,3.7,3.5249999999999999,3.6749999999999998,2.9107539999999998,3322000]
[37514,3.65,3.6749999999999998,3.6,3.65,2.8909530000000001,2683000]
[37521,3.65,3.7250000000000001,3.375,3.5,2.7721469999999999,5536700]
[37528,3.5,3.6749999999999998,3.4750000000000001,3.65,2.8909530000000001,2228000]
[37535,3.4,3.5750000000000002,3.375,3.5750000000000002,2.83155,4865000]
[37542,3.6,3.65,3.5,3.5249999999999999,2.7919489999999998,7908000]
[37549,3.5750000000000002,3.7749999999999999,3.55,3.7250000000000001,2.9503560000000002,6321000]
[37556,3.7250000000000001,4.0250000000000004,3.625,3.9,3.0889639999999998,9645000]
[37563,4,4.0999999999999996,3.8,3.875,3.0691630000000001,9123000]
[37570,3.95,4.2,3.9,4.2,3.3265760000000002,14091500]
[37577,4.2,4.25,3.95,4.05,3.20777,5805000]
[37584,4.05,4.05,3.8,3.85,3.0493619999999999,8526487]
[37591,3.9249999999999998,4.0999999999999996,3.85,3.9249999999999998,3.108765,5119000]
[37598,3.9249999999999998,4.0750000000000002,3.85,3.875,3.0691630000000001,4089000]
[37605,3.85,3.9750000000000001,3.85,3.875,3.0691630000000001,2838000]
[37612,3.9,4.0999999999999996,3.9,3.9750000000000001,3.1483669999999999,1666500]
[37619,3.95,4.0750000000000002,3.9,4.05,3.20777,1516000]
[37626,4.0250000000000004,4.5,4,4.45,3.5245869999999999,10121000]
[37633,4.4000000000000004,4.75,4.4000000000000004,4.5999999999999996,3.6433930000000001,15833800]
[37640,4.4000000000000004,5.05,4.4000000000000004,4.9000000000000004,3.8810060000000002,6126000]
[37647,4.875,5.15,4.8499999999999996,5,3.9602110000000001,17871883]
[37654,5.05,5.8,5,5.3,4.1978229999999996,15841000]
[37661,5.35,5.45,5.0999999999999996,5.15,4.0790170000000003,12196000]
[37668,5.15,5.25,4.5,4.55,3.6037910000000002,7142300]
[37675,4.5,4.8499999999999996,4.375,4.6749999999999998,3.7027969999999999,23820000]
[37682,4.7750000000000004,4.9249999999999998,4.6500000000000004,4.7,3.7225980000000001,11306000]
[37689,4.75,4.9000000000000004,4.4249999999999998,4.8250000000000002,3.8216030000000001,5694320]
[37696,4.8,5.2,4.6500000000000004,5.15,4.0790170000000003,5516000]
[37703,5.2,5.35,5.0999999999999996,5.3,4.1978229999999996,4714900]
[37710,5.35,5.55,5.0999999999999996,5.45,4.3166279999999997,11530000]
[37717,5.5,5.7,5.5,5.7,4.5146389999999998,9837600]
[37724,5.7,5.85,5.0999999999999996,5.15,4.0790170000000003,6895000]
[37731,5.0999999999999996,5.3,4.5999999999999996,4.7750000000000004,3.9311129999999999,13799000]
[37738,4.8,5.5,4.8,4.9249999999999998,4.054602,14857000]
[37745,4.9749999999999996,5.15,4.5999999999999996,4.6500000000000004,3.8282029999999998,19161588]
[37752,4.6749999999999998,5.05,4.6749999999999998,5,4.1163480000000003,22412200]
[37759,5,5.45,4.9249999999999998,5.4,4.4456550000000004,23224000]
[37766,5.4,5.55,5.3,5.5,4.5279819999999997,17418500]
[37773,5.5,5.65,5.3,5.4,4.4456550000000004,7495530]
[37780,5.4,5.9,5.4,5.9,4.8572899999999999,10090000]
[37787,6,6,5.6,5.85,4.8161259999999997,9396342]
[37794,5.85,5.95,5.55,5.6,4.6103100000000001,5004500]
[37801,5.7,5.75,5.6,5.65,4.6514730000000002,4241000]
[37808,5.7,6.6,5.7,6.35,5.2277620000000002,10124000]
[37815,6.5,6.75,6.25,6.4,5.2689250000000003,7995000]
[37822,6.4,6.45,5.65,6.05,4.9807810000000003,8389484]
[37829,6.15,6.3,6,6.25,5.145435,6552000]
[37836,6.35,6.85,6.35,6.7,5.5159050000000001,6915500]
[37843,6.65,7,6.65,6.7,5.5159050000000001,7158000]
[37850,6.8,6.9,6.55,6.65,5.474742,4921200]
[37857,6.65,6.7,6.25,6.4,5.2689250000000003,6062821]
[37864,6.55,6.9,6.3,6.6,5.4335779999999998,4833307]
[37871,6.85,6.85,6.3,6.75,5.5570690000000003,4017558]
[37878,6.85,7,6.6,6.7,5.5159050000000001,4566000]
[37885,7.05,7.05,6.65,6.85,5.6393959999999996,3068018]
[37892,6.85,7.3,6.7,7.05,5.8040500000000002,4237296]
[37899,7.4,8.8000000000000007,7.1,7.75,6.3803400000000003,9395392]
[37906,7.75,8.0500000000000007,7.65,7.8,6.4215020000000003,6339290]
[37913,7.85,8.5,7.75,8.4499999999999993,6.9566270000000001,8101032]
[37920,8.4499999999999993,10.35,8.4499999999999993,10.1,8.3150220000000008,20970058]
[37927,10.199999999999999,10.199999999999999,8.6,8.8000000000000007,7.2447720000000002,12482298]
[37934,8.6,9.15,8.4499999999999993,8.8000000000000007,7.2447720000000002,6495000]
[37941,8.75,8.75,7.7,7.85,6.4626659999999996,8611000]
[37948,7.9,8.8000000000000007,7.65,8.75,7.2036090000000002,10828200]
[37955,8.85,9.5,8.5,8.6,7.0801179999999997,10717004]
[37962,8.6,9.0500000000000007,8.4499999999999993,8.9499999999999993,7.3682619999999996,8984538]
[37969,8.9499999999999993,9.1,8.15,8.85,7.2859350000000003,6462000]
[37976,9.1,9.5,8.9499999999999993,9.15,7.5329170000000003,3837000]
[37983,9.15,9.5,8.8000000000000007,9.4499999999999993,7.7798959999999999,2281000]
[37990,9.5,10.3,9.35,9.9,8.1503669999999993,8013800]
[37997,9.9,10.25,8.8000000000000007,9.15,7.5329170000000003,4063000]
[38004,9.15,9.8000000000000007,8.85,9.4499999999999993,7.7798959999999999,1659868]
[38011,9.35,9.35,8.6999999999999993,9.1999999999999993,7.5740790000000002,6102800]
[38018,9.35,9.35,8.65,8.75,7.2036090000000002,10221000]
[38025,8.75,9.4,8.6999999999999993,9.35,7.6975709999999999,8972000]
[38032,9.35,9.75,9,9.6,7.9033870000000004,8981600]
[38039,9.6,9.85,9.1999999999999993,9.5,7.8210600000000001,5271976]
[38046,9.6,9.6999999999999993,8.8000000000000007,8.8000000000000007,7.2447720000000002,5201000]
[38053,9.1,9.5,8.75,9.15,7.5329170000000003,3542800]
[38060,9.25,9.25,8.8000000000000007,8.9,7.3270989999999996,2035913]
[38067,8.6999999999999993,9.0500000000000007,8.65,8.85,7.2859350000000003,3582000]
[38074,8.85,8.9499999999999993,8.3000000000000007,8.75,7.2036090000000002,4479900]
[38081,8.85,8.9499999999999993,8.4,8.5500000000000007,7.0389540000000004,5238700]
[38088,8.4499999999999993,8.6,6.9,7.1,5.8452130000000002,17037000]
[38095,7.2,7.2,6.75,7.1,5.8452130000000002,13886001]
[38102,7.15,7.15,5.95,6.15,5.0631069999999996,16354699]
[38109,6,7.25,5.85,6.5,5.3512510000000004,44453600]
[38116,6.5,6.7,5.85,6.1,5.1893419999999999,19141561]
[38123,6.1,7,5.3,6.85,5.827375,12169539]
[38130,7,7.7,6.95,7.55,6.4228750000000003,9999000]
[38137,7.55,8.1999999999999993,7,7.4,6.2952680000000001,9106000]
[38144,7.55,7.8,7.45,7.45,6.3378030000000001,3685000]
[38151,7.4,7.55,6.45,6.65,5.6572339999999999,4718000]
[38158,6.95,7.05,6.6,6.8,5.78484,4027000]
[38165,6.8,7.1,6.75,6.9,5.8699120000000002,4124000]
[38172,6.85,7.25,6.75,7.05,5.9975189999999996,5626500]
[38179,7.15,7.15,6.55,6.8,5.78484,4899000]
[38186,6.85,6.9,6.65,6.8,5.78484,4877100]
[38193,6.8,7,6.6,6.8,5.78484,7894000]
[38200,6.95,7.1,6.65,6.85,5.827375,3494500]
[38207,6.8,7.3,6.65,7.2,6.1251239999999996,5261000]
[38214,7.2,7.2,6.65,6.8,5.78484,2912000]
[38221,6.8,7.3,6.8,7.2,6.1251239999999996,2025000]
[38228,7.15,7.5,7.1,7.15,6.0825899999999997,2930000]
[38235,7.15,7.5,7.05,7.3,6.210197,4961000]
[38242,7.25,7.7,7.2,7.35,6.252732,6092000]
[38249,7.35,7.8,7.35,7.7,6.5504810000000004,6982000]
[38256,7.75,7.9,7.5,7.8,6.6355519999999997,2865100]
[38263,7.8,8,7.55,7.6,6.4654100000000003,4646500]
[38270,7.6,7.6,7,7.45,6.3378030000000001,3054000]
[38277,7.5,7.55,7.2,7.2,6.1251239999999996,1774000]
[38284,7.25,7.5,7.1,7.25,6.1676599999999997,3016000]
[38291,7.25,7.65,7.2,7.4,6.2952680000000001,3009000]
[38298,7.45,7.5,7.2,7.35,6.252732,2424000]
[38305,7.4,7.5,7.2,7.4,6.2952680000000001,1955150]
[38312,7.35,7.55,7.25,7.35,6.252732,1121500]
[38319,7.5,7.85,7.45,7.7,6.5504810000000004,4654000]
[38326,7.7,7.7,7.35,7.45,6.3378030000000001,2338800]
[38333,7.5,8.1,7.45,8.1,6.8907660000000002,3581000]
[38340,8.1,8.15,7.8,8.1,6.8907660000000002,2199000]
[38347,8.1,8.15,7.7,7.85,6.6780879999999998,1703000]
[38354,7.85,7.85,7.4,7.75,6.5930169999999997,1923000]
[38361,7.7,8.0500000000000007,7.5,8,6.8056939999999999,2558000]
[38368,8,8.1999999999999993,7.9,8.1999999999999993,6.9758360000000001,3776000]
[38375,8.1999999999999993,8.3000000000000007,8,8.25,7.0183730000000004,4030400]
[38382,8.3000000000000007,8.6999999999999993,8.15,8.1999999999999993,6.9758360000000001,3130000]
[38389,8.4,8.6999999999999993,8.3000000000000007,8.4499999999999993,7.1885139999999996,1118000]
[38396,8.5,8.6,8.1999999999999993,8.4499999999999993,7.1885139999999996,5017236]
[38403,8.6,8.6999999999999993,8.15,8.3000000000000007,7.0609089999999997,3759800]
[38410,8.4499999999999993,8.5,8.0500000000000007,8.1,6.8907660000000002,3060030]
[38417,8.3000000000000007,8.35,7.9,8.1999999999999993,6.9758360000000001,4904000]
[38424,8.1999999999999993,8.4,7.95,8.15,6.9333010000000002,6205750]
[38431,8.15,8.3000000000000007,8.0500000000000007,8.15,6.9333010000000002,2862500]
[38438,8.15,8.3000000000000007,8,8.25,7.0183730000000004,4143500]
[38445,8.3000000000000007,8.35,8.15,8.35,7.1034430000000004,2204000]
[38452,8.35,8.4499999999999993,8,8.1,6.8907660000000002,4632166]
[38459,7.95,8.1,7.75,8,6.8056939999999999,9615000]
[38466,8,8.6,8,8.6,7.316122,6659000]
[38473,8.5500000000000007,9.3000000000000007,8.5,9.3000000000000007,7.9116200000000001,14948000]
[38480,9.1,9.1999999999999993,8.6999999999999993,8.9,7.5713369999999998,4296600]
[38487,9,9.1,8.5,8.5,7.2310499999999998,3395000]
[38494,8.65,8.75,8.3000000000000007,8.5,7.3550110000000002,3996053]
[38501,8.5,8.5,7.75,8.1,7.0088929999999996,6239000]
[38508,8.1,8.35,8,8.25,7.1386880000000001,4406603]
[38515,8.25,8.5500000000000007,8.0500000000000007,8.5,7.3550110000000002,2638860]
[38522,8.5500000000000007,8.5500000000000007,8.15,8.1999999999999993,7.0954230000000003,2504000]
[38529,8.25,8.5,8.25,8.35,7.2252179999999999,1747457]
[38536,8.4499999999999993,8.4499999999999993,8.1999999999999993,8.1999999999999993,7.0954230000000003,1973837]
[38543,8.3000000000000007,8.35,7.9,8.15,7.0521570000000002,2745543]
[38550,8.15,8.75,8.1,8.6999999999999993,7.5280699999999996,3479000]
[38557,8.65,8.85,8.15,8.4499999999999993,7.3117479999999997,3603500]
[38564,8.4499999999999993,8.8000000000000007,8.35,8.4499999999999993,7.3117479999999997,2179000]
[38571,8.4499999999999993,8.65,8.25,8.6,7.441541,2513920]
[38578,8.4499999999999993,8.6999999999999993,8.4,8.4,7.2684810000000004,2854960]
[38585,8.4,8.6,8.15,8.3000000000000007,7.1819519999999999,2583000]
[38592,8.3000000000000007,8.75,8.15,8.1999999999999993,7.0954230000000003,3432020]
[38599,8.4499999999999993,8.4499999999999993,8.1999999999999993,8.4,7.2684810000000004,2133500]
[38606,8.4,8.4499999999999993,8.25,8.3000000000000007,7.1819519999999999,1294000]
[38613,8.25,8.4,8.15,8.3000000000000007,7.1819519999999999,1780200]
[38620,8.35,8.4499999999999993,8.1999999999999993,8.35,7.2252179999999999,5602000]
[38627,8.3000000000000007,8.4499999999999993,8.1,8.1,7.0088929999999996,3160900]
[38634,8.15,8.25,7.8,7.85,6.7925690000000003,2874000]
[38641,7.85,8.1,7.6,7.9,6.8358350000000003,3260957]
[38648,7.95,8.1999999999999993,7.3,7.65,6.6195110000000001,3881000]
[38655,7.7,8.1,7.6,8.0500000000000007,6.9656289999999998,2425000]
[38662,8.0500000000000007,8.4,8,8.1999999999999993,7.0954230000000003,3630400]
[38669,8.15,8.35,8.0500000000000007,8.1999999999999993,7.0954230000000003,1932989]
[38676,8.1,8.25,8.0500000000000007,8.1,7.0088929999999996,1768000]
[38683,8.1,8.1999999999999993,7.9,8,6.922364,3047200]
[38690,8,8.0500000000000007,7.75,7.9,6.8358350000000003,2071900]
[38697,7.9,8.1,7.8,8,6.922364,2214000]
[38704,7.9,8.15,7.9,8.15,7.0521570000000002,2097733]
[38711,8.1999999999999993,8.25,8.1,8.1999999999999993,7.0954230000000003,1093000]
[38718,8.15,8.8000000000000007,8.15,8.65,7.4848039999999996,3354600]
[38725,8.6,8.75,8.4,8.75,7.5713369999999998,3646000]
[38732,8.75,8.9,8.15,8.8000000000000007,7.6145990000000001,4479286]
[38739,8.6,10.1,8.4,10.050000000000001,8.696218,11855000]
[38746,10.3,11.15,9.6,9.6,8.3068369999999998,12348860]
[38753,10,10.15,9.35,9.6,8.3068369999999998,14954000]
[38760,9.6,10.3,9.4,9.85,8.5231589999999997,7098000]
[38767,9.9,10.199999999999999,9.85,10.050000000000001,8.696218,5840000]
[38774,10,10.5,9.6999999999999993,9.6999999999999993,8.3933649999999993,8551400]
[38781,9.8000000000000007,9.9499999999999993,9.4499999999999993,9.75,8.4366310000000002,7304443]
[38788,9.9499999999999993,9.9499999999999993,9.5500000000000007,9.75,8.4366310000000002,3608947]
[38795,9.8000000000000007,10.199999999999999,9.8000000000000007,10.1,8.7394850000000002,2714961]
[38802,10.1,10.9,10,10.8,9.3451909999999998,2984000]
[38809,10.75,11.3,10.199999999999999,10.5,9.0856030000000008,2877068]
[38816,10.15,10.3,9.65,9.6999999999999993,8.3933649999999993,4913555]
[38823,9.6999999999999993,9.9499999999999993,9.5500000000000007,9.5500000000000007,8.2635719999999999,3815000]
[38830,9.65,10,8.75,8.9499999999999993,7.7443960000000001,6808000]
[38837,9.1,9.4,8.9499999999999993,9.35,8.0905120000000004,3246158]
[38844,9.4499999999999993,9.85,9.25,9.6999999999999993,8.3933649999999993,4389000]
[38851,9.5500000000000007,10.199999999999999,9.5500000000000007,10,8.6529539999999994,5557259]
[38858,10,10.1,8.8000000000000007,9.3000000000000007,8.0472470000000005,6700000]
[38865,9.6,9.6,8,9.1,8.0112799999999993,2660803]
[38872,9,9.1,8.4499999999999993,8.5,7.4830629999999996,4032000]
[38879,8.4,8.9,8,8.6999999999999993,7.6591360000000002,5999480]
[38886,8.75,8.9499999999999993,8.1999999999999993,8.8000000000000007,7.7471719999999999,2984291]
[38893,8.9,8.9,8.4,8.6999999999999993,7.6591360000000002,3946222]
[38900,8.65,8.9,8.5,8.6999999999999993,7.6591360000000002,2831320]
[38907,8.6999999999999993,9.1999999999999993,8.6,9.0500000000000007,7.967263,2224782]
[38914,9,9.4499999999999993,8.8000000000000007,9.1999999999999993,8.0993169999999992,2134000]
[38921,9.1999999999999993,9.3000000000000007,8.7799999999999994,9,7.9232440000000004,2305773]
[38928,8.9,9.08,8.6,8.83,7.7735830000000004,2828000]
[38935,8.8000000000000007,9.18,8.8000000000000007,9.07,7.9848679999999996,1846000]
[38942,9.07,9.1,8.83,9,7.9232440000000004,994800]
[38949,9,9.1,8.73,9.07,7.9848679999999996,2229000]
[38956,8.9600000000000009,9.5,8.86,9.44,8.3106010000000001,2408511]
[38963,9.5,10.34,9.11,9.77,8.6011220000000002,4854000]
[38970,9.77,10.1,9.68,10.039999999999999,8.8388179999999998,2758000]
[38977,10.06,10.54,9.7799999999999994,10.36,9.120533,2892673]
[38984,10.4,10.58,10.06,10.5,9.2437839999999998,3308208]
[38991,10.220000000000001,10.34,9.9,10,8.8036060000000003,4881734]
[38998,10.1,10.34,9.77,10.3,9.0677140000000005,2914000]
[39005,10.220000000000001,10.66,10.14,10.6,9.3318220000000007,2917850]
[39012,10.62,11.4,10.6,11.1,9.7720000000000002,5356000]
[39019,10.9,11.1,10.5,10.5,9.2437839999999998,4369500]
[39026,10.5,11.2,10.4,10.8,9.5078940000000003,10041000]
[39033,10.76,10.76,10.16,10.32,9.0853199999999994,7811020]
[39040,10.28,10.3,9.9600000000000009,10,8.8036060000000003,18976034]
[39047,10,10.08,9.65,9.9499999999999993,8.7595869999999998,8546935]
[39054,9.9499999999999993,10.14,9.91,10,8.8036060000000003,6086362]
[39061,10.06,10.4,10,10.199999999999999,8.9796759999999995,9562616]
[39068,10.199999999999999,13.6,10.08,12.9,11.356649000000001,28312626]
[39075,12.8,13.28,11.96,13.12,11.550329,4594219]
[39082,13.08,14.62,12.56,14.62,12.870870999999999,4829572]
[39089,14.6,14.7,13.8,14.5,12.765226,9485075]
[39096,14.6,17.02,14.5,16.600000000000001,14.613982,16695429]
[39103,16.399999999999999,17,13.5,14.78,13.011728,5635274]
[39110,15.3,15.3,13.82,14.14,12.448297999999999,7429992]
[39117,14.14,14.98,13.42,14.6,12.853263999999999,11053623]
[39124,14.4,14.8,13.8,14.06,12.377871000000001,6155837]
[39131,14.1,14.26,13.82,14,12.325047,3325286]
[39138,14.04,14.04,12,12.82,11.28622,8082572]
[39145,12.6,13.52,11.02,12.98,11.427078,7122382]
[39152,13.02,13.48,12.4,12.84,11.303829,3474590]
[39159,12.6,13.7,12.36,13.18,11.603149999999999,2674470]
[39166,13.36,13.54,12.96,13.14,11.567937000000001,2344286]
[39173,13.14,14,13.14,14,12.325047,1705502]
[39180,14,14.16,13.46,13.9,12.237011000000001,3248413]
[39187,13.6,14.66,12.98,14.54,12.800440999999999,5460648]
[39194,14.84,14.98,13.92,14.14,12.448297999999999,7711885]
[39201,14,14.5,13.8,14.34,12.624369,3760716]
[39208,14.34,15,14.16,14.7,12.9413,4893142]
[39215,15,15.8,14.5,15.8,14.126417999999999,7417730]
[39222,15.3,16.799999,15.22,16.079999999999998,14.376760000000001,6335858]
[39229,16.299999,19.920000000000002,16.299999,19.239999999999998,17.20204,13681559]
[39236,19.280000999999999,19.299999,17.899999999999999,18.879999000000002,16.880172999999999,11008644]
[39243,18.879999000000002,19,17.760000000000002,18.940000999999999,16.933817000000001,5422977]
[39250,19,20.799999,18.5,19.719999000000001,17.631198999999999,14487274]
[39257,19.360001,19.920000000000002,18.860001,19,16.987465,10657586]
[39264,19.100000000000001,19.739999999999998,18,19,16.987465,8046852]
[39271,19.299999,19.399999999999999,17.799999,19.040001,17.023230000000002,11859371]
[39278,19,19,17.799999,18.260000000000002,16.325851,10440357]
[39285,18.299999,19.02,17.600000000000001,17.620000999999998,15.753638,15368685]
[39292,17.920000000000002,18.739999999999998,17.299999,18.579999999999998,16.61195,14066388]
[39299,18.579999999999998,19.360001,17.5,19.360001,17.309334,15262972]
[39306,19.239999999999998,19.360001,16.100000000000001,17.280000999999999,15.449655,15766663]
[39313,17.799999,21.5,17.620000999999998,21,18.775615999999999,19208035]
[39320,21.1,29.9,21.1,27.200001,24.318897,20643551]
[39327,27.1,29.299999,25.799999,26.6,23.782451999999999,8678858]
[39334,25.5,26.950001,25.200001,26.25,23.469524,7187531]
[39341,26.5,29.4,25.450001,28,25.034157,9093143]
[39348,28.4,28.700001,27.450001,28.450001,25.436495000000001,6886157]
[39355,28.450001,30.5,25.5,27.450001,24.542418000000001,7461623]
[39362,27,29.299999,26.65,27.450001,24.542418000000001,6785960]
[39369,27.4,28.5,25.65,25.799999,23.06719,7880683]
[39376,25,28,24.5,27,24.140080999999999,10333427]
[39383,27.1,27.9,26,26,23.246006000000001,5710136]
[39390,26.200001,26.5,23.5,24.85,22.217817,6684112]
[39397,24.1,26,22.700001,23.5,21.010811,8201733]
[39404,22.9,25,22.5,23.700001,21.189630999999999,7697000]
[39411,24.5,26.6,23.6,26.6,23.782451999999999,9022391]
[39418,27.450001,27.5,24.299999,27,24.140080999999999,5065856]
[39425,26.85,27.200001,25.1,26.299999,23.514227000000002,7315464]
[39432,26.299999,26.5,24.1,25.299999,22.620152000000001,5520078]
[39439,25.4,26.700001,25.4,25.65,22.933077000000001,2447298]
[39446,26.15,32.400002000000001,25.700001,32.299999,28.878689000000001,11165595]
[39453,32,36.25,30.5,33.450001,29.906880999999998,15016204]
[39460,33.400002000000001,34.099997999999999,26.9,28.15,25.168268000000001,14629757]
[39467,28,28.9,22.799999,27.6,24.676527,19247901]
[39474,27,28,25.549999,27,24.140080999999999,11410160]
[39481,27.5,28,25,25.5,22.798967000000001,4483479]
[39488,25.5,28,24.6,27.75,24.810638000000001,9162306]
[39495,27.700001,28.200001,22.5,23.200001,20.742588000000001,16078100]
[39502,22.9,23.85,22.200001,23.049999,20.608478999999999,14179100]
[39509,22.799999,22.799999,20.85,21.299999,19.043839999999999,13462882]
[39516,20.9,21.299999,19.399999999999999,20.299999,18.149768999999999,13881936]
[39523,18.559999000000001,20.299999,16.399999999999999,19,16.987465,9314508]
[39530,20.100000000000001,23.200001,19.440000999999999,23.200001,20.742588000000001,6800349]
[39537,23,23.299999,21.450001,22.9,20.474367000000001,9618000]
[39544,22.35,23.299999,19.700001,21.6,19.312065,7388547]
[39551,20.700001,22,18.600000000000001,18.98,16.969584999999999,11993676]
[39558,19.040001,20.85,19.040001,20.65,18.462692000000001,13394869]
[39565,20.9,22.9,20.6,22.65,20.250848999999999,10397425]
[39572,23,25.200001,21.5,21.950001,19.624995999999999,13567464]
[39579,21.5,24.5,20.950001,22.799999,20.580967000000001,10820379]
[39586,22.799999,23.4,21.450001,21.65,19.542891999999998,7791069]
[39593,20.5,21.65,19.82,19.82,17.890999000000001,13778317]
[39600,20.299999,21.700001,20.299999,20.6,18.595085000000001,11837380]
[39607,20.25,21.4,17.879999000000002,17.879999000000002,16.139811000000002,9488577]
[39614,18.100000000000001,19.34,17.920000000000002,18.100000000000001,16.338398000000002,8858759]
[39621,17.299999,18.100000000000001,16.100000000000001,16.200001,14.623319,8656506]
[39628,16.200001,16.5,14.5,15.04,13.576217,9895673]
[39635,15.26,17.700001,15.02,17.219999000000001,15.544045000000001,13349880]
[39642,17.100000000000001,17.899999999999999,16.16,16.700001,15.074655999999999,7120365]
[39649,17.200001,18.200001,17,17.420000000000002,15.724581000000001,7360321]
[39656,17.799999,18,16.5,17,15.345459999999999,5110270]
[39663,17,17.100000000000001,14.52,14.8,13.359576000000001,5593100]
[39670,14.9,15.18,13.2,14,12.806756,8067100]
[39677,13.84,15,13.04,14.9,13.630046999999999,5913355]
[39684,14,18.100000000000001,14,17.799999,16.282875000000001,15766091]
[39691,17.799999,18,15.6,16.399999999999999,15.0022,10230400]
[39698,16.399999999999999,17.5,14.2,15.1,13.813003,8185773]
[39705,14,15.34,13,14.56,13.319027,16795844]
[39712,14.9,15,13.6,14,12.806756,12792334]
[39719,14.1,14.2,12.84,13.9,12.71528,8513699]
[39726,13.96,14.62,12.8,13.9,12.71528,8547290]
[39733,13.72,16.899999999999999,13.54,14,12.806756,18108155]
[39740,14,16.639999,13.9,13.92,12.733575999999999,14102266]
[39747,13.78,14.6,11.44,13.54,12.385961999999999,21440471]
[39754,13.72,15.2,13.3,14.78,13.520275,9710946]
[39761,14.92,16.5,14,15.58,14.252090000000001,10808724]
[39768,15.58,17.66,14,17.5,16.008445999999999,16040253]
[39775,16.899999999999999,18.260000000000002,16,16.68,15.258334,24495100]
[39782,17.399999999999999,17.399999999999999,14.86,16.379999000000002,14.983904000000001,8952405]
[39789,16.700001,18.399999999999999,15.2,15.8,14.453339,10306908]
[39796,16.34,17.200001,15.5,17.059999000000001,15.605948,6548954]
[39803,17,17,15.7,15.84,14.489929999999999,1933512]
[39810,15.8,16.5,15.36,16.48,15.075383,2952440]
[39817,16.5,18,15.8,15.86,14.508224999999999,7278812]
[39824,15.86,15.86,14.1,14.58,13.337322,9082144]
[39831,14.6,15,13.94,14.54,13.300732,6171333]
[39838,16,16,14.3,14.88,13.611753,4496610]
[39845,14.6,15.1,13.88,14.56,13.319027,22268854]
[39852,14.7,15.38,14.06,15.16,13.867888000000001,16461768]
[39859,14.9,15.4,14.3,14.46,13.227551,7548172]
[39866,14.5,15.6,14.06,14.24,13.026300000000001,7086293]
[39873,14.08,14.6,13.3,13.86,12.678689,7309032]
[39880,14,15,13.9,14.82,13.556867,5313369]
[39887,15.2,15.46,14.78,15.3,13.995953999999999,7104163]
[39894,15.5,16.620000999999998,15.48,16.899999999999999,15.459586,7998101]
[39901,16.360001,18.899999999999999,16.200001,18,16.465831999999999,14035512]
[39908,18.600000000000001,19.02,17,18.139999,16.593895,8780842]
[39915,18.139999,18.940000999999999,17.700001,18.200001,16.648785,7523833]
[39922,18.459999,18.48,17.760000000000002,18.200001,16.648785,7049305]
[39929,18.379999000000002,20.450001,17.579999999999998,20.200001,18.478321000000001,8801420]
[39936,20.299999,23.299999,19.940000999999999,22,20.124903,13884790]
[39943,22.6,22.6,19.52,20.9,19.118653999999999,8347132]
[39950,21,22.1,20.100000000000001,20.9,19.323032000000001,4556273]
[39957,20.9,22.700001,20.9,21.700001,20.062674000000001,4522742]
[39964,21.799999,22.549999,21.450001,22.200001,20.524947999999998,7254463]
[39971,22.5,24.4,21.6,24.1,22.281583999999999,9961054]
[39978,24.6,24.700001,22.950001,24.049999,22.235358999999999,6740078]
[39985,24,24.5,22.049999,24.35,22.512726000000001,7997606]
[39992,23.65,25.200001,23.65,24.950001,23.067450999999998,6123044]
[39999,24.4,25.700001,24.4,25.35,23.437269000000001,6185409]
[40006,25.15,28,24,26.799999,24.777861000000001,9033935]
[40013,27.700001,29.450001,26.9,28.200001,26.072230999999999,11102510]
[40020,28.299999,28.299999,25.700001,26.9,24.870317,14822383]
[40027,27.5,27.6,26.049999,26.299999,24.31559,9209153]
[40034,26.6,27.25,25.799999,26.700001,24.685407999999999,6804011]
[40041,26.5,26.65,25.15,26.450001,24.454273000000001,4416130]
[40048,26.450001,27.4,25.9,27.15,25.101455999999999,5529671]
[40055,27,28.6,26.1,28.5,26.349592000000001,7071564]
[40062,28.049999,30.9,27.950001,29.5,27.274139000000002,5619669]
[40069,28.75,30.15,28,30.049999,27.782641999999999,7848133]
[40076,30,31.450001,28.25,29.950001,27.690187000000002,5831852]
[40083,29.75,29.75,28,28.15,26.026002999999999,3893068]
[40090,28.6,31.25,28.299999,30.799999,28.476050999999998,7342351]
[40097,32,32.799999,30.85,31.4,29.030781000000001,5018175]
[40104,31.4,32.099997999999999,31,31.25,28.892099000000002,3956230]
[40111,31.25,32.549999,30.5,31.9,29.493051999999999,5430400]
[40118,31.5,37,30.049999,35,32.359146000000003,10584968]
[40125,34.950001,38.400002000000001,34.849997999999999,36.849997999999999,34.069557000000003,6179296]
[40132,37,39.5,36.400002000000001,36.75,33.977111999999998,8577990]
[40139,37,39.099997999999999,36.349997999999999,37.950001,35.086562999999998,9635757]
[40146,38.200001,44,37.549999,40.450001,37.397925999999998,11344771]
[40153,40.799999,41,38.299999,39.950001,36.935657999999997,5509041]
[40160,39.900002000000001,41,38.200001,39.150002000000001,36.196026000000003,8373140]
[40167,39.650002000000001,41.599997999999999,39.099997999999999,41.599997999999999,38.461154999999998,6644629]
[40174,41.75,43.099997999999999,40.5,43,39.755527000000001,4032457]
[40181,43.099997999999999,45,42.25,42.799999,39.570618000000003,9228116]
[40188,42.799999,46,41.900002000000001,44.049999,40.726298999999997,6568111]
[40195,44,44.299999,39.5,41.5,38.368706000000003,6602666]
[40202,40.5,41.150002000000001,36.650002000000001,38.700001,35.779980000000002,9925687]
[40209,38.5,38.5,33.650002000000001,35.299999,32.636508999999997,9308693]
[40216,34.5,37.25,33.599997999999999,36.349997999999999,33.607284999999997,6223119]
[40223,37.150002000000001,38,35.099997999999999,35.75,33.052567000000003,2137682]
[40230,36.75,37.799999,35.700001,37,34.208247999999998,10414600]
[40237,37.150002000000001,38.650002000000001,36.790000999999997,38.400002000000001,35.502605000000003,4797586]
[40244,39.200001,41.049999,39.099997999999999,39.400002000000001,36.427157999999999,6652903]
[40251,39.599997999999999,40.650002000000001,37.900002000000001,39.25,36.288479000000002,6505047]
[40258,39.549999,40,38.049999,39.150002000000001,36.196026000000003,5587643]
[40265,39.150002000000001,41,38.799999,41,37.906433,5963147]
[40272,42.200001,42.599997999999999,40.049999,41.200001,38.091346999999999,3659728]
[40279,41.150002000000001,41.5,39.5,39.799999,36.796978000000003,5336454]
[40286,40,41,38.799999,40,36.981884000000001,8195616]
[40293,40.5,41.450001,36.950001,38.700001,35.779980000000002,11036630]
[40300,38.5,39.299999,36.349997999999999,37.049999,34.254471000000002,10720921]
[40307,37.099997999999999,39.799999,37.099997999999999,39.049999,36.103565000000003,8524653]
[40314,38.75,38.75,35.049999,36.099997999999999,33.513817000000003,4555970]
[40321,36.099997999999999,37.549999,32.5,37.299999,34.627853000000002,14413317]
[40328,37.099997999999999,37.799999,35.450001,36.5,33.885162000000001,4841112]
[40335,35,38.200001,34.799999,37.150002000000001,34.488602,6735277]
[40342,37.599997999999999,39.299999,37.599997999999999,38.650002000000001,35.881141999999997,6925737]
[40349,38.900002000000001,40,38.150002000000001,38.400002000000001,35.649048000000001,7752775]
[40356,38.5,38.849997999999999,35.450001,35.650002000000001,33.096062000000003,6141887]
[40363,35.650002000000001,37.75,35.200001,37.25,34.581440000000001,7703029]
[40370,37.799999,37.849997999999999,36,36.150002000000001,33.560242000000002,4848973]
[40377,36.5,36.75,35.599997999999999,36.700001,34.070838999999999,7255958]
[40384,36.700001,37.5,36.349997999999999,36.799999,34.163670000000003,4639391]
[40391,37.200001,37.950001,36.400002000000001,37.549999,34.859943000000001,7900626]
[40398,37.549999,38.700001,36.700001,38.700001,35.927559000000002,8696982]
[40405,38.700001,40.650002000000001,38.200001,40.5,37.598610000000001,11864006]
[40412,40,41,38.900002000000001,40.349997999999999,37.459353999999998,7514042]
[40419,40.900002000000001,42.799999,39.5,42.200001,39.176825999999998,8618296]
[40426,42.950001,44.049999,42.5,43.5,40.383693999999998,8002784]
[40433,44.150002000000001,46.400002000000001,43.450001,45.950001,42.658172999999998,7288557]
[40440,46,46.5,45.299999,45.5,42.240414000000001,7370626]
[40447,46,46.599997999999999,44.299999,44.700001,41.497723000000001,6480534]
[40454,44.799999,46.5,43.700001,44.900002000000001,41.683399000000001,9197233]
[40461,45.400002000000001,45.799999,44,44.75,41.544147000000002,8209033]
[40468,44.650002000000001,44.650002000000001,40.5,40.849997999999999,37.923530999999997,11703451]
[40475,40.849997999999999,42.400002000000001,40.549999,41.450001,38.480553,7730040]
[40482,41.900002000000001,44.299999,40.650002000000001,43.400002000000001,40.290858999999998,7691295]
[40489,43.650002000000001,44.200001,41,41.75,38.759056000000001,8726851]
[40496,41.349997999999999,42,38.549999,39.75,36.902343999999999,9985840]
[40503,39.700001,41.549999,39.650002000000001,41.299999,38.341301000000001,6734340]
[40510,41.299999,42.900002000000001,40.5,42.049999,39.037562999999999,8080440]
[40517,42,42.950001,40,41.400002000000001,38.434131999999998,6217716]
[40524,40.900002000000001,43,40.900002000000001,42.150002000000001,39.130405000000003,6333532]
[40531,41.849997999999999,42.400002000000001,40.099997999999999,40.349997999999999,37.459353999999998,4082594]
[40538,40.5,40.950001,39.099997999999999,40.700001,37.784286000000002,2201759]
[40545,40.099997999999999,41.5,40.099997999999999,40.650002000000001,37.737862,4432253]
[40552,40.349997999999999,40.900002000000001,36.5,37.700001,34.999198999999997,15945847]
[40559,37.599997999999999,37.75,36.299999,37.200001,34.535018999999998,16614881]
[40566,37.200001,37.900002000000001,36.700001,36.799999,34.163670000000003,6177849]
[40573,36.049999,36.299999,35.200001,35.900002000000001,33.328152000000003,4839175]
[40580,35.650002000000001,35.650002000000001,33.400002000000001,34.650002000000001,32.167698000000001,9909070]
[40587,34.799999,37.5,34.799999,35.950001,33.374569000000001,10738525]
[40594,35.450001,35.900002000000001,34,35.200001,32.678294999999999,4421693]
[40601,35.200001,38.5,35.200001,38.150002000000001,35.416964999999998,9950955]
[40608,38,39,37.400002000000001,38.099997999999999,35.370541000000003,7871789]
[40615,37.950001,38.900002000000001,36.450001,37.900002000000001,35.184871999999999,7615066]
[40622,37.799999,38.700001,37.25,38.549999,35.788307000000003,6036582]
[40629,38.200001,38.75,36.349997999999999,36.950001,34.302928999999999,10538950]
[40636,36.950001,41.599997999999999,37.049999,40.599997999999999,37.691443999999997,14134185]
[40643,41.099997999999999,44.150002000000001,41.049999,42.450001,39.408912999999998,12495917]
[40650,42.450001,42.5,40.049999,42.5,39.455325999999999,4327576]
[40657,43.799999,43.799999,41.049999,41.25,38.294876000000002,5633264]
[40664,41.25,44.299999,40,44.200001,41.033543000000002,11261698]
[40671,44.200001,44.450001,42.5,44.349997999999999,41.172794000000003,4973124]
[40678,43.099997999999999,45.299999,43.099997999999999,44.599997999999999,41.613917999999998,7695901]
[40685,44.5,45.299999,42.599997999999999,44.799999,41.800533000000001,4422495]
[40692,44.799999,45.799999,43.599997999999999,43.799999,40.867488999999999,6143913]
[40699,44.5,45.900002000000001,43,44,41.054096000000001,7359110]
[40706,43.799999,43.799999,41.650002000000001,42.549999,39.701180000000001,8422848]
[40713,42.200001,44.950001,42.200001,44.799999,41.800533000000001,7651068]
[40720,44,45.450001,43.599997999999999,44.950001,41.940491000000002,3116012]
[40727,45.099997999999999,47.950001,45,46.450001,43.340060999999999,7637321]
[40734,45.849997999999999,47.599997999999999,43.799999,46.549999,43.433368999999999,7173653]
[40741,46.5,48.950001,46,48.700001,45.439419000000001,5243721]
[40748,48.5,51.5,48,49.5,46.185862999999998,5261310]
[40755,49.25,50.25,45.099997999999999,46.25,43.153454000000004,5526711]
[40762,45.5,52,43,48.450001,45.206161000000002,9550644]
[40769,48.900002000000001,49.5,42,42.400002000000001,39.561217999999997,15685479]
[40776,42.349997999999999,45.25,42.349997999999999,43.75,40.820835000000002,8741285]
[40783,44.799999,46.049999,43.650002000000001,44.75,41.753883000000002,7037414]
[40790,44.299999,46.049999,44.049999,44.700001,41.707233000000002,7584022]
[40797,43,45.450001,43,44.950001,41.940491000000002,4134190]
[40804,44.400002000000001,45.5,39.650002000000001,40.400002000000001,37.695118000000001,6921982]
[40811,39.75,43.400002000000001,39.75,43.150002000000001,40.261001999999998,8499321]
[40818,42.049999,43,38.849997999999999,40.549999,37.835079,8628664]
[40825,40.950001,42.25,40.099997999999999,40.5,37.788429000000001,9549670]
[40832,41,41.900002000000001,38.849997999999999,40.099997999999999,37.415207000000002,6490490]
[40839,40.099997999999999,44.5,39.799999,41.200001,38.441563000000002,13150734]
[40846,40.75,41.400002000000001,38.5,39.900002000000001,37.2286,12088789]
[40853,39.849997999999999,41.400002000000001,39.200001,40.349997999999999,37.648468000000001,6809033]
[40860,41.200001,41.900002000000001,39.799999,40,37.321907000000003,4763854]
[40867,39.900002000000001,40.799999,39.599997999999999,40.549999,37.835079,5416412]
[40874,41,44.75,40.650002000000001,44.200001,41.240707,7773097]
[40881,44.200001,45.5,42.299999,43.450001,40.540916000000003,5739288]
[40888,43.950001,44.200001,41.900002000000001,43.200001,40.307659000000001,3730506]
[40895,41.5,43.700001,41.400002000000001,43.599997999999999,40.680874000000003,3161857]
[40902,43.599997999999999,43.799999,42.200001,43,40.121048000000002,2351279]
[40909,43,45,41,41.25,38.488213000000002,6073780]
[40916,41,42.900002000000001,40.099997999999999,42.049999,39.234653000000002,4884647]
[40923,42.049999,43.549999,41.5,42.549999,39.701180000000001,7128085]
[40930,42.549999,43.200001,41.450001,41.599997999999999,38.814776999999999,2323514]
[40937,41.799999,43,41,41.049999,38.301605000000002,8759470]
[40944,41.099997999999999,42.099997999999999,39.400002000000001,40.450001,37.741779000000001,11147412]
[40951,40.700001,41.450001,40.299999,41,38.254950999999998,6447693]
[40958,41.25,41.799999,40.549999,41,38.254950999999998,5748733]
[40965,40.799999,42.150002000000001,40.799999,41.900002000000001,39.094695999999999,7504593]
[40972,41.599997999999999,42.200001,39.950001,42,39.187995999999998,6119787]
[40979,42.25,45.799999,42.049999,44.799999,41.800533000000001,8536362]
[40986,44.900002000000001,45.5,42.400002000000001,42.75,39.887782999999999,5362161]
[40993,42.700001,44.400002000000001,41.400002000000001,41.950001,39.141350000000003,7333272]
[41000,42.200001,45,42,43.849997999999999,40.914135000000002,3525379]
[41007,43.849997999999999,45.950001,43.099997999999999,45.400002000000001,42.360363,5407784]
[41014,45.5,46.950001,44,46.049999,42.966845999999997,7650082]
[41021,45.75,47.200001,44.549999,46.849997999999999,43.713276,5333704]
[41028,46.75,48.5,46.150002000000001,47.400002000000001,44.226460000000003,3412047]
[41035,46.700001,48.599997999999999,46,47,43.853240999999997,6224398]
[41042,46.75,48.599997999999999,46.099997999999999,46.349997999999999,43.246758,7648632]
[41049,46.049999,47.900002000000001,45.099997999999999,47.25,44.086497999999999,7178927]
[41056,46.950001,48.75,46.25,47.549999,44.366416999999998,5656255]
[41063,46.650002000000001,51.5,46.650002000000001,49.700001,46.372467,7945958]
[41070,50,51.650002000000001,49.200001,50.099997999999999,46.745688999999999,5335879]
[41077,50.450001,51.400002000000001,45.349997999999999,45.75,42.686928000000002,60536735]
[41084,46.150002000000001,46.450001,43.349997999999999,44.049999,41.100749999999998,13522562]
[41091,44.049999,46.849997999999999,44.049999,46.599997999999999,43.793880000000001,7138275]
[41098,46.700001,46.599997999999999,44.849997999999999,45.950001,43.183025000000001,6923047]
[41105,46.099997999999999,46.450001,45.25,46.200001,43.417976000000003,6167331]
[41112,45.5,46.599997999999999,43.049999,44.049999,41.397438000000001,8475422]
[41119,44.25,46.099997999999999,43.799999,44.299999,41.632378000000003,10111459]
[41126,44.5,45.849997999999999,43.900002000000001,45.400002000000001,42.666148999999997,6702428]
[41133,45.099997999999999,46,42.25,43.400002000000001,40.786579000000003,11297753]
[41140,43.049999,44.200001,42.450001,43.150002000000001,40.551631999999998,6674340]
[41147,43.5,43.5,41.5,41.599997999999999,39.094974999999998,4698586]
[41154,41.700001,44,41.700001,43.099997999999999,40.504638999999997,6491595]
[41161,43.099997999999999,44.099997999999999,42.549999,43.299999,40.692599999999999,5058973]
[41168,43.349997999999999,43.5,41.700001,42.799999,40.222709999999999,9751787]
[41175,42.5,43.799999,42.299999,42.799999,40.222709999999999,7508043]
[41182,42.799999,44.75,42.799999,44.099997999999999,41.444426999999997,3225366]
[41189,44.150002000000001,45.25,43.549999,44.549999,41.867328999999998,4738550]
[41196,44.5,45.150002000000001,43.450001,44.049999,41.397438000000001,7895412]
[41203,44.049999,44.549999,42.900002000000001,43.349997999999999,40.739586000000003,4470858]
[41210,43.099997999999999,43.549999,40.299999,42.75,40.175719999999998,8546343]
[41217,43.5,43.799999,42.099997999999999,42.400002000000001,39.846794000000003,5403807]
[41224,42.200001,42.400002000000001,40.5,40.950001,38.484116,9541475]
[41231,41,42.400002000000001,40.700001,42,39.470882000000003,6244193]
[41238,42.099997999999999,43.700001,41.400002000000001,43.599997999999999,40.974536999999998,9865432]
[41245,43.599997999999999,44.5,42.75,43.950001,41.303458999999997,10946948]
[41252,44.700001,45.799999,43.900002000000001,45.5,42.760123999999998,5690869]
[41259,45.299999,46.799999,44.799999,45.400002000000001,42.666148999999997,4847288]
[41266,45.150002000000001,47,45.150002000000001,45.700001,42.948081999999999,2915569]
[41273,45.299999,48,45.25,47.099997999999999,44.263775000000003,4943400]
[41280,46.799999,47.5,45.799999,46.450001,43.652915999999998,6049282]
[41287,47,47,44.549999,45.299999,42.572166000000003,10273493]
[41294,45.400002000000001,46.349997999999999,44.849997999999999,45.700001,42.948081999999999,8204370]
[41301,46.700001,46.700001,44.049999,44.299999,41.632378000000003,7237179]
[41308,45,46.950001,44.200001,46.650002000000001,43.840873999999999,14550587]
[41315,46.650002000000001,47.549999,46.299999,46.75,43.934849,2806222]
[41322,46.5,47.900002000000001,46,47.75,44.874634,9546295]
[41329,47.950001,49.900002000000001,46.099997999999999,48.599997999999999,45.673447000000003,9910803]
[41336,48.5,51.400002000000001,47.950001,50.900002000000001,47.834952999999999,8910742]
[41343,51.099997999999999,51.299999,47.549999,48.549999,45.626457000000002,8779703]
[41350,48.200001,48.900002000000001,47.549999,48.299999,45.391514000000001,7199220]
[41357,48.299999,49.599997999999999,46.5,49.5,46.519252999999999,6883664]
[41364,49.5,50.450001,47.049999,47.349997999999999,44.498722000000001,3977747]
[41371,47.700001,50.950001,47.700001,50.700001,47.646996000000001,6652458]
[41378,50.450001,53.200001,49.5,51.599997999999999,48.492798000000001,6720578]
[41385,51.599997999999999,54.400002000000001,50,52.849997999999999,49.667521999999998,8708716]
[41392,52.849997999999999,54,51.549999,51.950001,48.821719999999999,3891907]
[41399,52.599997999999999,53.299999,51.75,52.75,49.573551000000002,6174456]
[41406,52,52.400002000000001,51.5,52.099997999999999,48.962688,3426909]
[41413,52.5,55.650002000000001,52.450001,53.900002000000001,50.654300999999997,7140834]
[41420,54.400002000000001,56.450001,52.900002000000001,54.049999,50.795265000000001,7942105]
[41427,53.900002000000001,55,51.900002000000001,54.349997999999999,51.451388999999999,4862863]
[41434,54.599997999999999,55.849997999999999,52.650002000000001,54.799999,51.877395999999997,4453068]
[41441,54.5,55.5,51.849997999999999,52.450001,49.652724999999997,7075020]
[41448,53,55.700001,47.900002000000001,55.5,52.540061999999999,11028730]
[41455,55.5,56.950001,53,55.900002000000001,52.918731999999999,7390672]
[41462,55,57.950001,53.849997999999999,55.799999,53.207538999999997,6250017]
[41469,57.150002000000001,58.950001,56,57.450001,54.780880000000003,6204279]
[41476,57.950001,61.349997999999999,56.799999,58.400002000000001,55.686745000000002,6241871]
[41483,58.599997999999999,61.049999,57.700001,60.200001,57.403117999999999,4964600]
[41490,60.5,63.5,59.700001,61.349997999999999,58.499682999999997,5498865]
[41497,61.900002000000001,63.900002000000001,60.5,60.900002000000001,58.070599000000001,6857421]
[41504,60.799999,61.700001,58.400002000000001,59.049999,56.306541000000003,5881565]
[41511,59.75,60,56.400002000000001,57.450001,54.780880000000003,7119534]
[41518,58,60.5,57.849997999999999,59.799999,57.021706000000002,5858513]
[41525,60,61,58.599997999999999,58.700001,55.972808999999998,4969763]
[41532,60.25,60.900002000000001,59.349997999999999,59.599997999999999,56.830986000000003,3909441]
[41539,60,60.549999,57.650002000000001,60,57.212409999999998,8407646]
[41546,59.549999,61.450001,58.049999,59,56.258865,6735964]
[41553,58.849997999999999,60.700001,58.049999,59.900002000000001,57.117058,4974462]
[41560,59.900002000000001,63.900002000000001,59.900002000000001,63.700001,60.740509000000003,5128490]
[41567,64.099997999999999,66,60.400002000000001,60.700001,57.879886999999997,5651416]
[41574,61.150002000000001,64.550003000000004,60.700001,63.049999,60.120705000000001,4705430]
[41581,62.900002000000001,63.849997999999999,60.349997999999999,61.150002000000001,58.308979000000001,6171281]
[41588,61.25,63.450001,60.5,63,60.073025000000001,4270495]
[41595,63.900002000000001,68.300003000000004,63.25,66.650002000000001,63.553452,6892694]
[41602,67,67.599997999999999,64.25,65.099997999999999,62.075459000000002,5551080]
[41609,65,65.800003000000004,63.549999,63.799999,60.835856999999997,5037634]
[41616,64.400002000000001,65.800003000000004,62.849997999999999,63.599997999999999,60.645153000000001,5095879]
[41623,63.200001,65.5,61.099997999999999,61.5,58.642719,6820133]
[41630,62.099997999999999,63.599997999999999,60.849997999999999,63.450001,60.502116999999998,2602392]
[41637,63.299999,65.900002000000001,62.099997999999999,65.25,62.218494,4716742]
[41644,66.800003000000004,66.800003000000004,60.799999,61.400002000000001,58.547370999999998,4569200]
[41651,61.200001,61.549999,57.150002000000001,59.299999,56.544930000000001,7199597]
[41658,59,59.5,56.650002000000001,56.900002000000001,54.256435000000003,5335489]
[41665,54.5,57.799999,53.849997999999999,56.950001,54.304110999999999,4148239]
[41672,56.950001,57.450001,53.5,57,54.351784000000002,6100317]
[41679,57.349997999999999,59.700001,55,59.200001,56.449573999999998,6123627]
[41686,59,59.25,56.049999,57.950001,55.257648000000003,4763463]
[41693,58.599997999999999,58.799999,55.299999,58.349997999999999,55.639068999999999,6486806]
[41700,58.5,58.799999,57.299999,58.299999,55.591385000000002,5280545]
[41707,57.700001,60.599997999999999,56.5,57.299999,54.637847999999998,3692941]
[41714,57,58.099997999999999,55.450001,56.700001,54.065727000000003,8455161]
[41721,57.5,58.450001,54.25,55.549999,52.969158,8381118]
[41728,56.049999,58.400002000000001,54.5,57.650002000000001,54.971592000000001,5073217]
[41735,58,61.5,56.049999,56.349997999999999,53.731983,6494387]
[41742,56.349997999999999,58.599997999999999,55.900002000000001,58.099997999999999,55.400677000000002,3167872]
[41749,58.099997999999999,58.75,55.950001,56,53.398246999999998,2613207]
[41756,57,57.900002000000001,55.799999,57.099997999999999,54.447139999999997,4307108]
[41763,56.799999,59.799999,56.799999,57.700001,55.019267999999997,4966290]
[41770,57.5,61.799999,57.5,59.700001,56.926341999999998,6175947]
[41777,59.650002000000001,62.049999,58.5,61.700001,58.833427,4202779]
[41784,61.849997999999999,62.599997999999999,60.150002000000001,61,58.165951,4061484]
[41791,61,62,59.799999,60.450001,57.641502000000003,3643013]
[41798,60.549999,62.599997999999999,60,60.200001,57.403117999999999,3141142]
[41805,60.950001,60.950001,58.75,59.75,56.974021999999998,3347389]
[41812,59.5,60.5,58.549999,58.900002000000001,56.699325999999999,3263986]
[41819,59.299999,61.700001,59.25,60.950001,58.672728999999997,3993375]
[41826,60.75,61.299999,59.549999,60.200001,57.950747999999997,3485148]
[41833,60.450001,61.75,59.799999,60.700001,58.432071999999998,3689993]
[41840,60.450001,62.650002000000001,59.799999,62.599997999999999,60.261077999999998,4169375]
[41847,62.400002000000001,63.950001,61.5,63.049999,60.694267000000004,4207176]
[41854,63.25,64,59.950001,60.549999,58.287674000000003,5295671]
[41861,60.700001,61.099997999999999,59.950001,60.849997999999999,58.576461999999999,3691723]
[41868,60.5,60.5,58.599997999999999,59.25,57.036242999999999,4318936]
[41875,59,59.400002000000001,57.049999,58.849997999999999,56.651192000000002,5936408]
[41882,58,60.299999,57.5,58.700001,56.506798000000003,5788036]
[41889,59,59.25,57.25,58.099997999999999,55.929214000000002,3540536]
[41896,57.700001,58.150002000000001,55.299999,55.75,53.667019000000003,7587876]
[41903,55.700001,56.900002000000001,54.549999,55.950001,53.859546999999999,7985745]
[41910,55.349997999999999,57.950001,54.349997999999999,55.950001,53.859546999999999,4671388]
[41917,55.900002000000001,56.900002000000001,55.349997999999999,56.599997999999999,54.485256,4644458]
[41924,56.049999,56.349997999999999,53.049999,54.900002000000001,52.848773999999999,7755448]
[41931,55.200001,56.400002000000001,54.950001,55.400002000000001,53.330097000000002,4329734]
[41938,55.799999,57.599997999999999,54.349997999999999,57.299999,55.159103000000002,5822100]
[41945,57.200001,57.200001,53.200001,54.049999,52.030532999999998,4940480]
[41952,56.349997999999999,56.400002000000001,53.25,55.349997999999999,53.281959999999998,6860371]
[41959,56,56,53.5,54,51.982402999999998,5744524]
[41966,55.25,57,54,54.450001,52.415591999999997,8019645]
[41973,54.200001,56.700001,53.5,55.599997999999999,53.522621000000001,7257936]
[41980,54.799999,56,53.900002000000001,54.849997999999999,52.800643999999998,7773836]
[41987,54.099997999999999,55,52,52.25,50.297787,10869311]
[41994,53.599997999999999,53.599997999999999,52.150002000000001,52.5,50.538448000000002,3936038]
[42001,52.549999,54,51.75,52.450001,50.490313999999998,5433705]
[42008,52.599997999999999,54.5,50.400002000000001,52.799999,50.827240000000003,10640487]
[42015,53.349997999999999,54,52.099997999999999,53.200001,51.212291999999998,3592262]
[42022,53.099997999999999,54.849997999999999,51.400002000000001,53.950001,51.934269,5422008]
[42029,54,54,51.950001,52.049999,50.105258999999997,7586739]
[42036,52.200001,52.200001,50.799999,51.299999,49.383282000000001,11685488]
[42043,51,51.650002000000001,50,50.450001,48.565044,6082250]
[42050,50.349997999999999,50.75,49.900002000000001,50,48.131855000000002,4948515]
[42057,49.799999,50.099997999999999,48.5,49.049999,47.217350000000003,7949531]
[42064,49.150002000000001,50.099997999999999,48.200001,48.599997999999999,46.784160999999997,7840101]
[42071,48.549999,49.75,47.5,47.599997999999999,45.821522000000002,8128247]
[42078,47.5,51.950001,47.5,51.099997999999999,49.190753999999998,15268963]
[42085,51.200001,51.799999,49.200001,51.700001,49.768337000000002,7973842]
[42092,52.5,54.799999,50.950001,51.799999,49.864597000000003,8848172]
[42099,51.799999,59.099997999999999,51.799999,54.349997999999999,52.319324000000002,11893024]
[42106,56,56,51,51.950001,50.008999000000003,14254840]
[42113,50.900002000000001,52.950001,50.5,52.900002000000001,50.923504000000001,14483641]
[42120,53.200001,53.299999,49,49.349997999999999,47.506138,10243270]
[42127,50,50.25,48.75,48.950001,47.121085999999998,10178388]
[42134,49.200001,50.200001,48.849997999999999,49.650002000000001,47.794933,6128238]
[42141,49.299999,50.25,49.150002000000001,49.599997999999999,47.746799000000003,6480072]
[42148,49.599997999999999,53.5,49.25,49.700001,47.843063000000001,17636348]
[42155,49.5,53.5,49.5,50.75,48.853831999999997,16463104]
[42162,50.599997999999999,51.25,49.400002000000001,50.349997999999999,48.468777000000003,8544396]
[42169,50.700001,50.950001,48.150002000000001,48.849997999999999,47.024822,10697920]
[42176,48.900002000000001,49.950001,46.049999,47.799999,46.014052999999997,7752548]
[42183,48,48.599997999999999,45.400002000000001,46.75,45.534599,10032207]
[42190,46.950001,48.5,42,45.150002000000001,43.976196000000002,20224793]
[42197,45,46.200001,42.700001,44.700001,43.537891000000002,11328550]
[42204,45.25,45.25,43,43.799999,42.661293000000001,8237985]
[42211,43.299999,43.900002000000001,40.950001,41.349997999999999,40.274985999999998,9916888]
[42218,41,43.099997999999999,40.049999,42.150002000000001,41.054192,8361863]
[42225,42.5,43.299999,40.549999,41.799999,40.713287000000001,4414182]
[42232,41.25,43.299999,38.049999,38.450001,37.450381999999998,5982827]
[42239,38,39.400002000000001,36.549999,38.700001,37.693882000000002,15458777]
[42246,38.349997999999999,39.849997999999999,33.599997999999999,36.049999,35.112777999999999,13135260]
[42253,36.5,37.650002000000001,35.299999,35.349997999999999,34.430973000000002,14434482]
[42260,35.450001,39.799999,34.25,36.099997999999999,35.161476,17971129]
[42267,36.099997999999999,36.099997999999999,34,34.75,33.846572999999999,10753943]
[42274,34.75,34.950001,33.299999,33.950001,33.067371000000001,5523316]
[42281,34.5,37.650002000000001,34.299999,36.349997999999999,35.404975999999998,10532486]
[42288,37,37.5,35,35.5,34.577075999999998,9303049]
[42295,35.25,38.900002000000001,34.450001,38.599997999999999,37.596477999999998,9372342]
[42302,39,39.799999,35.650002000000001,37.150002000000001,36.184181000000002,13824255]
[42309,37,38.849997999999999,36.200001,36.799999,35.843273000000003,8183450]
[42316,36.900002000000001,37.099997999999999,34.900002000000001,34.900002000000001,33.992676000000003,5870967]
[42323,34.900002000000001,35.5,34,34.549999,33.651772000000001,11845171]
[42330,34.75,35,33.049999,34.75,33.846572999999999,9962685]
[42337,34.650002000000001,35.299999,33.299999,33.75,32.872570000000003,8111751]
[42344,33.950001,34.400002000000001,32.049999,32.549999,31.703768,5867945]
[42351,31.85,34.200001,31.200001,33.049999,32.190769000000003,7730332]
[42358,33.150002000000001,35.299999,33.099997999999999,34.849997999999999,33.943973999999997,4829016]
[42365,34.599997999999999,35.799999,34.5,35.099997999999999,34.187472999999997,3623744]
[42372,35,35.099997999999999,30.65,31.549999,30.729765,7523897]
[42379,31.5,31.9,29.799999,30.700001,29.901865000000001,8470525]
[42386,30.799999,31.6,28.299999,28.85,28.099959999999999,18975045]
[42393,29.25,29.299999,27.4,27.549999,26.833756999999999,9277978]
[42400,27.9,29.049999,27.299999,28.700001,27.953859000000001,9497656]
[42407,28.700001,28.700001,26.75,27.9,27.174658000000001,2058386]
[42414,28.299999,29.4,27.65,29,28.246061000000001,7701572]
[42421,29,29.299999,27.299999,28.799999,28.051259999999999,7799292]
[42428,35,35,28.049999,30.1,29.317463,13700620]
[42435,30.35,31,29.5,30.049999,29.268763,7926641]
[42442,30.299999,30.6,29.5,30.049999,29.268763,6085224]
[42449,30.049999,30.299999,28.9,29.1,28.343461999999999,2556002]
[42456,29.1,29.950001,28.200001,28.25,27.515560000000001,6338024]
[42463,28.25,28.25,26.1,26.950001,26.249357,6278792]
[42470,27,30.4,26.85,30.299999,29.512262,7701850]
[42477,30.049999,30.35,29,29.5,28.733063000000001,6200414]
[42484,29.200001,30.200001,29.1,29.4,28.635660000000001,6330734]
[42491,29.4,29.950001,28.65,28.700001,27.953859000000001,2959945]
[42498,28.950001,29.299999,28,28.5,27.759060000000002,8461831]
[42505,27.9,28.85,26.65,27.799999,27.077256999999999,11993538]
[42512,28,28.15,27.25,27.799999,27.077256999999999,6419532]
[42519,27.85,28.450001,27.25,28.35,27.612960999999999,6678433]
[42526,28.5,29.799999,27.9,28.549999,27.807758,5354309]
[42533,28.5,28.85,26.4,26.65,25.957155,6559939]
[42540,26.950001,27.200001,25.35,26,25.324055000000001,4805505]
[42547,25.65,26.950001,25.5,26.85,26.535965000000001,3301591]
[42554,26.799999,27.200001,25.700001,25.950001,25.646491999999999,5893196]
[42561,26.549999,28,25.950001,27.450001,27.128948000000001,7547961]
[42568,27.450001,27.950001,26.950001,27.25,26.931286,5618602]
[42575,27.25,28.35,26.75,27.35,27.030117000000001,4484643]
[42582,27.75,28.299999,27.1,27.950001,27.623100000000001,5781229]
[42589,28.450001,29,28,28.5,28.166665999999999,30916488]
[42596,28.5,28.700001,26.549999,26.65,26.338303,9543413]
[42603,26.65,27.15,25.85,26.700001,26.387720000000002,7814422]
[42610,27,27.799999,25.799999,27.799999,27.474854000000001,15794776]
[42617,28,30.6,27.85,30.25,29.896197999999998,23394866]
[42624,29.85,29.85,28.049999,28.4,28.067834999999999,9671796]
[42631,28.799999,31.75,28.799999,31.5,31.131578000000001,13681715]
[42638,31.9,32.5,30.200001,30.200001,29.846785000000001,9597704]
[42645,30.799999,32.400002000000001,30.549999,31.9,31.526899,7318800]
[42652,31.9,32.900002000000001,31.200001,32.650002000000001,32.268130999999997,8168785]
[42659,32.900002000000001,32.900002000000001,31.299999,31.35,30.983333999999999,6325826]
[42666,31.6,31.950001,30.6,30.9,30.538595000000001,12907072]
[42673,30.65,31.9,30.200001,31.5,31.131578000000001,9417287]
[42680,31.25,32.349997999999999,30.299999,30.75,30.390350000000002,14421152]
[42687,30.299999,31.25,30.049999,30.549999,30.192688,6115079]
[42694,30.9,31.450001,30.6,31.049999,30.68684,10185724]
[42701,31.25,31.799999,30.4,30.65,30.291519000000001,7042658]
[42708,30.65,31.35,30.299999,30.950001,30.588013,4782776]
[42715,30.799999,30.799999,29.549999,30.549999,30.192688,5632374]
[42722,30,30.25,29,29.299999,28.957308000000001,15900633]
[42729,29.299999,29.75,29.1,29.299999,28.957308000000001,3807461]
[42736,29.299999,29.799999,28.200001,28.549999,28.216082,23211159]
[42743,28.950001,29.4,28.4,29,28.660817999999999,20983971]
[42750,29,30.15,28.6,30.1,29.747952999999999,9468032]
[42757,30.1,31.9,29.5,31.1,30.736257999999999,11821790]
[42764,31.1,34,31.1,31.950001,31.576317,15254725]
[42771,32.5,36.099997999999999,32.099997999999999,34.900002000000001,34.491813999999998,27937159]
[42778,34.799999,35.400002000000001,34,34.349997999999999,33.948242,12982241]
[42785,34.349997999999999,36.5,33.799999,35.299999,34.887135000000001,15538403]
[42792,36.5,36.5,34.400002000000001,36.5,36.073096999999997,29085883]
[42799,35.75,36.400002000000001,34.349997999999999,34.650002000000001,34.24474,20823170]
[42806,35.700001,36.599997999999999,35.450001,36,35.578944999999997,6834417]
[42813,35.849997999999999,36.799999,35.200001,35.549999,35.134208999999998,7946637]
[42820,36.150002000000001,36.599997999999999,35.25,35.799999,35.381287,4114540]
[42827,36,36,34.400002000000001,35,34.590640999999998,4600936]
[42834,35,35,33.400002000000001,34.150002000000001,33.750587000000003,3386113]
[42841,34.150002000000001,35,33.700001,35,34.590640999999998,3693880]
[42848,35,35.299999,34.549999,35,34.590640999999998,3431364]
[42855,35,35.150002000000001,33.599997999999999,33.599997999999999,33.207016000000003,3363479]
[42862,33.700001,34.400002000000001,33.099997999999999,33.799999,33.404677999999997,3620639]
[42869,33.75,34.299999,33.299999,33.650002000000001,33.256435000000003,3185233]
[42876,33.849997999999999,37.700001,33.25,35.950001,35.529533000000001,7774264]
[42883,36,36.75,35,35.75,35.331871,3664466]
[42890,35.700001,36.75,35.150002000000001,36.299999,35.875439,4327587]
[42897,36,36.450001,34.900002000000001,35.200001,34.788302999999999,3172593]
[42904,35.450001,35.900002000000001,33.799999,35.700001,35.282454999999999,3582471]
[42911,35.700001,36.099997999999999,34.5,34.549999,34.145904999999999,2850652]
[42918,34.650002000000001,35.400002000000001,33.349997999999999,34.400002000000001,33.997661999999998,3112117]
[42925,34.349997999999999,35.099997999999999,33.950001,34.950001,34.950001,2081274]
[42932,34.75,35.299999,34.299999,35,35,2852348]
[42939,35.200001,35.25,33.549999,33.75,33.75,3133508]
[42946,33.5,34.650002000000001,33.25,33.549999,33.549999,2100543]
[42953,33.900002000000001,34.400002000000001,33.349997999999999,33.450001,33.450001,1878659]
[42960,33.900002000000001,35.349997999999999,33.5,34.75,34.75,3735318]
[42967,34.549999,34.549999,33.200001,33.299999,33.299999,3299460]
[42974,33.200001,33.549999,31.9,31.9,31.9,4810451]
[42981,32.049999,32.25,31.15,31.35,31.35,4422993]
[42988,31.700001,31.9,30.75,31.5,31.5,3972847]
[42995,31.549999,32.799999,31.049999,31.700001,31.700001,4948390]
[43002,31.5,31.5,29.700001,29.9,29.9,3513286]
[43009,29.9,30.799999,29.65,30.549999,30.549999,1579924]
[43016,30.700001,33.599997999999999,30.6,32.799999,32.799999,7691138]
[43023,32.799999,32.799999,30.35,31.15,31.15,5031930]
[43030,31.450001,32.049999,30.6,31.75,31.75,5542737]
[43037,31.700001,33.299999,31.5,31.950001,31.950001,6739506]
[43044,31.950001,33.799999,31.6,33.700001,33.700001,5710309]
[43051,33.700001,34.599997999999999,32.400002000000001,32.75,32.75,5612595]
[43058,32.700001,34.25,32.599997999999999,33.450001,33.450001,4229839]
[43065,33.349997999999999,33.450001,31.5,31.65,31.65,4845268]
[43072,33.25,34.099997999999999,32.150002000000001,33.549999,33.549999,8894180]
[43079,33.549999,38.549999,32.599997999999999,38.5,38.5,21954702]
[43086,38.75,40.700001,36.900002000000001,39.650002000000001,39.650002000000001,23351849]
[43093,39.650002000000001,41.25,38.799999,40.299999,40.299999,3788423]
[43100,40.299999,51.700001,39.549999,46.599997999999999,46.599997999999999,19203719]
[43107,46,47.150002000000001,44.900002000000001,46,46,10783460]
[43114,46.25,47.799999,45,45.400002000000001,45.400002000000001,21019126]
[43121,45.5,46.299999,44.450001,45,45,14939093]
[43128,44.950001,45.099997999999999,41.950001,43.049999,43.049999,8688564]
[43135,42.849997999999999,43.099997999999999,38.950001,39.549999,39.549999,9380700]

{"sheet":"MNST Stock Price","index":275,"n_rows":1680,"n_cols":7,"rows_kept":1680,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[31390,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,113793600]
[31397,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,173784000]
[31404,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,95126400]
[31411,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.9060000000000002E-3,3.1960000000000001E-3,75801600]
[31418,3.9060000000000002E-3,5.8580000000000004E-3,3.9060000000000002E-3,4.5560000000000002E-3,3.728E-3,147153600]
[31425,4.5560000000000002E-3,5.8580000000000004E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,143596800]
[31432,4.5560000000000002E-3,5.8580000000000004E-3,3.9060000000000002E-3,3.9060000000000002E-3,3.1960000000000001E-3,175833600]
[31439,4.5560000000000002E-3,5.8580000000000004E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,92467200]
[31446,4.5560000000000002E-3,5.8580000000000004E-3,3.9060000000000002E-3,4.5560000000000002E-3,3.728E-3,130214400]
[31453,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,5.208E-3,4.261E-3,141696000]
[31460,5.208E-3,6.5100000000000002E-3,5.208E-3,5.208E-3,4.261E-3,159158400]
[31467,5.208E-3,6.5100000000000002E-3,5.208E-3,5.208E-3,4.261E-3,160420800]
[31474,5.208E-3,6.5100000000000002E-3,4.5560000000000002E-3,5.208E-3,4.261E-3,109915200]
[31481,5.208E-3,7.1599999999999997E-3,5.208E-3,5.8580000000000004E-3,4.7930000000000004E-3,218563200]
[31488,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,182884800]
[31495,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,87960000]
[31502,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,80107200]
[31509,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,171556800]
[31516,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,122236800]
[31523,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,130622400]
[31530,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,98400000]
[31537,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,83304000]
[31544,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,62702400]
[31551,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,79881600]
[31558,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,54019200]
[31565,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,60249600]
[31572,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,66134400]
[31579,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,69393600]
[31586,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,42465600]
[31593,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,47985600]
[31600,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,93585600]
[31607,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,93945600]
[31614,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,54528000]
[31621,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,6.5100000000000002E-3,5.326E-3,65318400]
[31628,6.5100000000000002E-3,7.8130000000000005E-3,6.5100000000000002E-3,7.1599999999999997E-3,5.8580000000000004E-3,67171200]
[31635,7.1599999999999997E-3,7.1599999999999997E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,273878400]
[31642,5.208E-3,7.1599999999999997E-3,5.208E-3,5.208E-3,4.261E-3,273960000]
[31649,5.208E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,73824000]
[31656,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,60892800]
[31663,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,71006400]
[31670,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,91425600]
[31677,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,60796800]
[31684,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,66979200]
[31691,4.5560000000000002E-3,6.5100000000000002E-3,4.5560000000000002E-3,4.5560000000000002E-3,3.728E-3,69408000]
[31698,4.5560000000000002E-3,6.5100000000000002E-3,3.9060000000000002E-3,3.9060000000000002E-3,3.1960000000000001E-3,83088000]
[31705,3.9060000000000002E-3,5.208E-3,2.604E-3,3.2539999999999999E-3,2.6619999999999999E-3,197707200]
[31712,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,66283200]
[31719,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,91886400]
[31726,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,69206400]
[31733,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,103684800]
[31740,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,36475200]
[31747,3.2539999999999999E-3,4.5560000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,94008000]
[31754,2.604E-3,4.5560000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,55646400]
[31761,2.604E-3,3.9060000000000002E-3,1.952E-3,2.604E-3,2.1310000000000001E-3,112300800]
[31768,2.604E-3,3.9060000000000002E-3,1.952E-3,1.952E-3,1.5969999999999999E-3,27451200]
[31775,1.952E-3,3.9060000000000002E-3,1.952E-3,1.952E-3,1.5969999999999999E-3,50448000]
[31782,1.952E-3,3.9060000000000002E-3,1.952E-3,2.604E-3,2.1310000000000001E-3,73353600]
[31789,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,49651200]
[31796,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,39211200]
[31803,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,33451200]
[31810,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,41366400]
[31817,2.604E-3,4.5560000000000002E-3,2.604E-3,3.2539999999999999E-3,2.6619999999999999E-3,65721600]
[31824,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,63091200]
[31831,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,78624000]
[31838,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,61425600]
[31845,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,53587200]
[31852,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,72292800]
[31859,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,52099200]
[31866,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,67953600]
[31873,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,68851200]
[31880,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,55996800]
[31887,3.2539999999999999E-3,5.208E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,53817600]
[31894,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,38582400]
[31901,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,65640000]
[31908,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,60820800]
[31915,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,67392000]
[31922,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,24115200]
[31929,3.2539999999999999E-3,4.5560000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,36364800]
[31936,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,31982400]
[31943,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,52876800]
[31950,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,36868800]
[31957,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,49838400]
[31964,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,81388800]
[31971,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,39931200]
[31978,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,42196800]
[31985,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,31867200]
[31992,2.604E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,28377600]
[31999,2.604E-3,4.5560000000000002E-3,2.604E-3,3.2539999999999999E-3,2.6619999999999999E-3,69600000]
[32006,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,53712000]
[32013,3.2539999999999999E-3,4.5560000000000002E-3,3.2539999999999999E-3,3.2539999999999999E-3,2.6619999999999999E-3,38318400]
[32020,3.2539999999999999E-3,3.9060000000000002E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,23174400]
[32027,2.604E-3,3.2539999999999999E-3,2.604E-3,2.604E-3,2.1310000000000001E-3,14380800]
[32034,2.604E-3,3.2539999999999999E-3,1.952E-3,1.952E-3,1.5969999999999999E-3,44481600]
[32041,1.952E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,32150400]
[32048,1.952E-3,2.604E-3,1.952E-3,1.952E-3,1.5969999999999999E-3,33744000]
[32055,1.952E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,30192000]
[32062,1.302E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,28838400]
[32069,1.302E-3,2.604E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,43142400]
[32076,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,20726400]
[32083,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,25334400]
[32090,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,36912000]
[32097,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,1.302E-3,1.065E-3,68366400]
[32104,1.302E-3,1.952E-3,1.302E-3,1.302E-3,1.065E-3,16137600]
[32111,1.302E-3,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,34944000]
[32118,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,42124800]
[32125,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,37521600]
[32132,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,1.302E-3,1.065E-3,60676800]
[32139,1.302E-3,1.952E-3,6.4999999999999997E-4,6.4999999999999997E-4,5.3200000000000003E-4,46526400]
[32146,6.4999999999999997E-4,1.952E-3,6.4999999999999997E-4,1.302E-3,1.065E-3,81384000]
[32153,1.302E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,138744000]
[32160,1.952E-3,2.604E-3,1.302E-3,1.952E-3,1.5969999999999999E-3,157243200]
[32167,1.952E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,40804800]
[32174,1.302E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,104251200]
[32181,1.302E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,94785600]
[32188,1.302E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,77880000]
[32195,1.302E-3,2.604E-3,1.302E-3,1.302E-3,1.065E-3,64171200]
[32202,6.25E-2,0.125,6.25E-2,9.6353999999999995E-2,7.8829999999999997E-2,3220800]
[32209,9.6353999999999995E-2,0.13020799999999999,9.6353999999999995E-2,0.104167,8.5221000000000005E-2,1425600]
[32216,0.104167,0.125,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,1488000]
[32223,9.6353999999999995E-2,0.125,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,1022400]
[32230,9.6353999999999995E-2,0.125,9.375E-2,9.375E-2,7.6699000000000003E-2,710400]
[32237,9.375E-2,0.119792,7.8125E-2,7.8125E-2,6.3916000000000001E-2,1272000]
[32244,7.8125E-2,0.125,7.8125E-2,9.6353999999999995E-2,7.8829999999999997E-2,2352000]
[32251,0.101563,0.13281299999999999,0.101563,0.109375,8.9482000000000006E-2,2385600]
[32258,0.111979,0.13020799999999999,0.111979,0.111979,9.1613E-2,1612800]
[32265,0.111979,0.127604,0.106771,0.106771,8.7351999999999999E-2,1032000]
[32272,0.106771,0.13020799999999999,0.106771,0.109375,8.9482000000000006E-2,1104000]
[32279,0.109375,0.13020799999999999,9.8958000000000004E-2,9.8958000000000004E-2,8.0960000000000004E-2,1593600]
[32286,9.8958000000000004E-2,0.125,9.8958000000000004E-2,9.8958000000000004E-2,8.0960000000000004E-2,1747200]
[32293,9.8958000000000004E-2,0.125,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,715200]
[32300,9.6353999999999995E-2,0.109375,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,1080000]
[32307,9.6353999999999995E-2,0.125,9.6353999999999995E-2,0.104167,8.5221000000000005E-2,1267200]
[32314,0.104167,0.125,9.8958000000000004E-2,9.8958000000000004E-2,8.0960000000000004E-2,950400]
[32321,9.8958000000000004E-2,0.125,9.8958000000000004E-2,9.8958000000000004E-2,8.0960000000000004E-2,1737600]
[32328,0.104167,0.125,0.104167,0.104167,8.5221000000000005E-2,720000]
[32335,0.104167,0.125,9.8958000000000004E-2,0.104167,8.5221000000000005E-2,3057600]
[32342,0.104167,0.125,0.104167,0.104167,8.5221000000000005E-2,1862400]
[32349,0.104167,0.125,0.104167,0.104167,8.5221000000000005E-2,1161600]
[32356,0.104167,0.125,0.104167,0.104167,8.5221000000000005E-2,772800]
[32363,0.104167,0.125,0.104167,0.104167,8.5221000000000005E-2,1521600]
[32370,0.104167,0.125,0.104167,0.104167,8.5221000000000005E-2,1555200]
[32377,0.104167,0.119792,0.104167,0.104167,8.5221000000000005E-2,691200]
[32384,0.104167,0.114583,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,412800]
[32391,9.6353999999999995E-2,0.109375,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,696000]
[32398,9.6353999999999995E-2,0.109375,9.1146000000000005E-2,9.1146000000000005E-2,7.4568999999999996E-2,734400]
[32405,9.375E-2,0.119792,9.375E-2,9.375E-2,7.6699000000000003E-2,748800]
[32412,9.375E-2,0.119792,9.1146000000000005E-2,9.1146000000000005E-2,7.4568999999999996E-2,508800]
[32419,9.1146000000000005E-2,0.111979,8.5938000000000001E-2,8.5938000000000001E-2,7.0307999999999995E-2,1008000]
[32426,8.5938000000000001E-2,0.109375,8.5938000000000001E-2,8.8541999999999996E-2,7.2438000000000002E-2,1646400]
[32433,9.8958000000000004E-2,0.119792,9.8958000000000004E-2,0.109375,8.9482000000000006E-2,3624000]
[32440,0.111979,0.15625,0.111979,0.140625,0.115049,8184000]
[32447,0.14583299999999999,0.169271,0.140625,0.140625,0.115049,6297600]
[32454,0.140625,0.14583299999999999,0.13281299999999999,0.138021,0.112918,3532800]
[32461,0.138021,0.15104200000000001,0.138021,0.140625,0.115049,3571200]
[32468,0.140625,0.14843799999999999,0.140625,0.140625,0.115049,2140800]
[32475,0.140625,0.14583299999999999,0.13281299999999999,0.13281299999999999,0.108657,2865600]
[32482,0.13281299999999999,0.138021,0.119792,0.119792,9.8003999999999994E-2,2289600]
[32489,0.119792,0.122396,0.111979,0.111979,9.1613E-2,1713600]
[32496,0.111979,0.122396,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,3580800]
[32503,9.375E-2,0.104167,9.1146000000000005E-2,9.6353999999999995E-2,7.8829999999999997E-2,2539200]
[32510,9.6353999999999995E-2,0.104167,8.5938000000000001E-2,8.5938000000000001E-2,7.0307999999999995E-2,2049600]
[32517,8.5938000000000001E-2,9.6353999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,1449600]
[32524,8.3333000000000004E-2,9.375E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,902400]
[32531,8.3333000000000004E-2,9.375E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,422400]
[32538,8.3333000000000004E-2,0.111979,8.3333000000000004E-2,0.101563,8.3090999999999998E-2,5644800]
[32545,0.106771,0.117188,0.101563,0.101563,8.3090999999999998E-2,2596800]
[32552,0.104167,0.114583,0.104167,0.104167,8.5221000000000005E-2,2606400]
[32559,0.104167,0.114583,9.8958000000000004E-2,9.8958000000000004E-2,8.0960000000000004E-2,825600]
[32566,9.8958000000000004E-2,0.111979,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,820800]
[32573,9.6353999999999995E-2,0.111979,9.6353999999999995E-2,0.101563,8.3090999999999998E-2,1473600]
[32580,0.101563,0.114583,0.101563,0.101563,8.3090999999999998E-2,1108800]
[32587,0.101563,0.111979,9.6353999999999995E-2,9.6353999999999995E-2,7.8829999999999997E-2,940800]
[32594,9.6353999999999995E-2,0.109375,9.1146000000000005E-2,9.1146000000000005E-2,7.4568999999999996E-2,1156800]
[32601,9.1146000000000005E-2,0.104167,8.5938000000000001E-2,8.5938000000000001E-2,7.0307999999999995E-2,1780800]
[32608,8.5938000000000001E-2,0.101563,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,1113600]
[32615,8.3333000000000004E-2,9.1146000000000005E-2,7.5521000000000005E-2,7.5521000000000005E-2,6.1785E-2,1684800]
[32622,7.5521000000000005E-2,8.3333000000000004E-2,7.5521000000000005E-2,7.5521000000000005E-2,6.1785E-2,744000]
[32629,7.5521000000000005E-2,8.3333000000000004E-2,7.2916999999999996E-2,7.2916999999999996E-2,5.9655E-2,811200]
[32636,7.2916999999999996E-2,8.3333000000000004E-2,7.0313000000000001E-2,7.0313000000000001E-2,5.7523999999999999E-2,897600]
[32643,7.0313000000000001E-2,8.3333000000000004E-2,6.7708000000000004E-2,6.7708000000000004E-2,5.5393999999999999E-2,1632000]
[32650,6.7708000000000004E-2,7.8125E-2,6.25E-2,6.25E-2,5.1132999999999998E-2,912000]
[32657,6.25E-2,8.3333000000000004E-2,6.25E-2,7.0313000000000001E-2,5.7523999999999999E-2,2956800]
[32664,7.0313000000000001E-2,8.3333000000000004E-2,7.0313000000000001E-2,7.0313000000000001E-2,5.7523999999999999E-2,292800]
[32671,7.0313000000000001E-2,8.3333000000000004E-2,6.7708000000000004E-2,6.7708000000000004E-2,5.5393999999999999E-2,1219200]
[32678,6.7708000000000004E-2,8.3333000000000004E-2,6.5103999999999995E-2,6.5103999999999995E-2,5.3262999999999998E-2,379200]
[32685,6.5103999999999995E-2,8.0728999999999995E-2,6.5103999999999995E-2,6.5103999999999995E-2,5.3262999999999998E-2,470400]
[32692,6.5103999999999995E-2,8.0728999999999995E-2,6.5103999999999995E-2,6.5103999999999995E-2,5.3262999999999998E-2,115200]
[32699,6.5103999999999995E-2,8.0728999999999995E-2,6.25E-2,6.25E-2,5.1132999999999998E-2,892800]
[32706,6.25E-2,7.8125E-2,6.25E-2,6.25E-2,5.1132999999999998E-2,403200]
[32713,6.25E-2,7.5521000000000005E-2,6.25E-2,6.25E-2,5.1132999999999998E-2,508800]
[32720,6.25E-2,7.2916999999999996E-2,5.9895999999999998E-2,5.9895999999999998E-2,4.9001999999999997E-2,604800]
[32727,5.9895999999999998E-2,6.7708000000000004E-2,5.7292000000000003E-2,5.7292000000000003E-2,4.6871999999999997E-2,480000]
[32734,5.7292000000000003E-2,6.5103999999999995E-2,5.2082999999999997E-2,5.2082999999999997E-2,4.2611000000000003E-2,1214400]
[32741,5.2082999999999997E-2,6.25E-2,5.2082999999999997E-2,5.2082999999999997E-2,4.2611000000000003E-2,240000]
[32748,5.2082999999999997E-2,6.25E-2,4.9479000000000002E-2,4.9479000000000002E-2,4.0480000000000002E-2,355200]
[32755,4.9479000000000002E-2,6.25E-2,4.6875E-2,4.6875E-2,3.8350000000000002E-2,288000]
[32762,4.6875E-2,5.9895999999999998E-2,4.4270999999999998E-2,4.9479000000000002E-2,4.0480000000000002E-2,2553600]
[32769,5.2082999999999997E-2,7.2916999999999996E-2,5.2082999999999997E-2,5.9895999999999998E-2,4.9001999999999997E-2,3480000]
[32776,5.9895999999999998E-2,7.0313000000000001E-2,5.7292000000000003E-2,5.7292000000000003E-2,4.6871999999999997E-2,744000]
[32783,5.7292000000000003E-2,7.0313000000000001E-2,5.2082999999999997E-2,5.2082999999999997E-2,4.2611000000000003E-2,681600]
[32790,5.2082999999999997E-2,5.9895999999999998E-2,4.9479000000000002E-2,4.9479000000000002E-2,4.0480000000000002E-2,739200]
[32797,4.9479000000000002E-2,5.4688000000000001E-2,4.9479000000000002E-2,4.9479000000000002E-2,4.0480000000000002E-2,379200]
[32804,4.9479000000000002E-2,5.4688000000000001E-2,4.6875E-2,4.6875E-2,3.8350000000000002E-2,1377600]
[32811,4.6875E-2,5.7292000000000003E-2,4.6875E-2,4.6875E-2,3.8350000000000002E-2,115200]
[32818,4.6875E-2,5.4688000000000001E-2,4.4270999999999998E-2,4.4270999999999998E-2,3.6219000000000001E-2,288000]
[32825,4.4270999999999998E-2,5.4688000000000001E-2,4.4270999999999998E-2,4.4270999999999998E-2,3.6219000000000001E-2,844800]
[32832,4.4270999999999998E-2,5.2082999999999997E-2,4.1667000000000003E-2,4.1667000000000003E-2,3.4088E-2,801600]
[32839,4.1667000000000003E-2,5.2082999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,624000]
[32846,3.9063000000000001E-2,4.9479000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,384000]
[32853,3.9063000000000001E-2,4.9479000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,124800]
[32860,3.9063000000000001E-2,5.2082999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,984000]
[32867,3.9063000000000001E-2,5.2082999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,158400]
[32874,3.9063000000000001E-2,4.9479000000000002E-2,3.9063000000000001E-2,4.1667000000000003E-2,3.4088E-2,105600]
[32881,4.1667000000000003E-2,4.9479000000000002E-2,4.1667000000000003E-2,4.1667000000000003E-2,3.4088E-2,456000]
[32888,4.1667000000000003E-2,4.9479000000000002E-2,4.1667000000000003E-2,4.1667000000000003E-2,3.4088E-2,1564800]
[32895,4.1667000000000003E-2,5.2082999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,1065600]
[32902,3.9063000000000001E-2,5.2082999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.1958E-2,1296000]
[32909,4.1667000000000003E-2,6.25E-2,4.1667000000000003E-2,4.6875E-2,3.8350000000000002E-2,3652800]
[32916,5.2082999999999997E-2,6.7708000000000004E-2,5.2082999999999997E-2,5.7292000000000003E-2,4.6871999999999997E-2,816000]
[32923,5.9895999999999998E-2,6.7708000000000004E-2,5.4688000000000001E-2,5.4688000000000001E-2,4.4741000000000003E-2,720000]
[32930,5.4688000000000001E-2,6.7708000000000004E-2,4.6875E-2,4.6875E-2,3.8350000000000002E-2,1454400]
[32937,4.6875E-2,0.114583,4.6875E-2,9.1146000000000005E-2,7.4568999999999996E-2,9422400]
[32944,9.375E-2,0.114583,9.375E-2,9.375E-2,7.6699000000000003E-2,3307200]
[32951,9.375E-2,0.104167,8.8541999999999996E-2,8.8541999999999996E-2,7.2438000000000002E-2,1732800]
[32958,8.8541999999999996E-2,0.104167,8.8541999999999996E-2,8.8541999999999996E-2,7.2438000000000002E-2,470400]
[32965,8.8541999999999996E-2,0.104167,8.8541999999999996E-2,8.8541999999999996E-2,7.2438000000000002E-2,604800]
[32972,8.8541999999999996E-2,0.104167,8.8541999999999996E-2,8.8541999999999996E-2,7.2438000000000002E-2,360000]
[32979,8.8541999999999996E-2,0.104167,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,3201600]
[32986,8.3333000000000004E-2,9.6353999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,600000]
[32993,8.3333000000000004E-2,9.6353999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,307200]
[33000,8.3333000000000004E-2,9.6353999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,590400]
[33007,8.3333000000000004E-2,9.6353999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,379200]
[33014,8.3333000000000004E-2,9.6353999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,172800]
[33021,8.3333000000000004E-2,0.119792,8.3333000000000004E-2,0.109375,8.9482000000000006E-2,1430400]
[33028,0.114583,0.125,0.104167,0.104167,8.5221000000000005E-2,5078400]
[33035,0.104167,0.117188,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,3403200]
[33042,8.3333000000000004E-2,9.375E-2,8.3333000000000004E-2,8.3333000000000004E-2,6.8177000000000001E-2,1454400]
[33049,8.3333000000000004E-2,9.375E-2,8.0728999999999995E-2,8.0728999999999995E-2,6.6045999999999994E-2,436800]
[33056,8.0728999999999995E-2,8.8541999999999996E-2,8.0728999999999995E-2,8.0728999999999995E-2,6.6045999999999994E-2,57600]
[33063,8.0728999999999995E-2,8.8541999999999996E-2,8.0728999999999995E-2,8.0728999999999995E-2,6.6045999999999994E-2,360000]
[33070,8.0728999999999995E-2,8.8541999999999996E-2,7.8125E-2,7.8125E-2,6.3916000000000001E-2,537600]
[33077,7.8125E-2,8.5938000000000001E-2,7.8125E-2,7.8125E-2,6.3916000000000001E-2,403200]
[33084,7.8125E-2,8.5938000000000001E-2,7.0313000000000001E-2,7.0313000000000001E-2,5.7523999999999999E-2,1761600]
[33091,7.0313000000000001E-2,8.3333000000000004E-2,7.0313000000000001E-2,7.0313000000000001E-2,5.7523999999999999E-2,321600]
[33098,7.0313000000000001E-2,8.3333000000000004E-2,7.0313000000000001E-2,7.0313000000000001E-2,5.7523999999999999E-2,489600]
[33105,7.0313000000000001E-2,8.3333000000000004E-2,6.25E-2,6.7708000000000004E-2,5.5393999999999999E-2,2875200]
[33112,6.7708000000000004E-2,8.0728999999999995E-2,6.7708000000000004E-2,6.7708000000000004E-2,5.5393999999999999E-2,206400]
[33119,6.7708000000000004E-2,8.0728999999999995E-2,6.7708000000000004E-2,6.7708000000000004E-2,5.5393999999999999E-2,52800]
[33126,6.7708000000000004E-2,8.0728999999999995E-2,6.7708000000000004E-2,6.7708000000000004E-2,5.5393999999999999E-2,360000]
[33133,6.7708000000000004E-2,8.0728999999999995E-2,6.25E-2,6.25E-2,5.1132999999999998E-2,379200]
[33140,6.25E-2,7.2916999999999996E-2,5.7292000000000003E-2,5.7292000000000003E-2,4.6871999999999997E-2,235200]
[33147,5.7292000000000003E-2,7.2916999999999996E-2,5.7292000000000003E-2,5.7292000000000003E-2,4.6871999999999997E-2,316800]
[33154,5.7292000000000003E-2,7.2916999999999996E-2,5.7292000000000003E-2,5.7292000000000003E-2,4.6871999999999997E-2,206400]
[33161,5.7292000000000003E-2,6.25E-2,3.6457999999999997E-2,4.4270999999999998E-2,3.6219000000000001E-2,1512000]
[33168,4.6875E-2,5.7292000000000003E-2,4.4270999999999998E-2,4.4270999999999998E-2,3.6219000000000001E-2,379200]
[33175,4.4270999999999998E-2,7.2916999999999996E-2,3.6457999999999997E-2,6.25E-2,5.1132999999999998E-2,6168000]
[33182,6.25E-2,9.1146000000000005E-2,5.7292000000000003E-2,7.2916999999999996E-2,5.9655E-2,7104000]
[33189,7.5521000000000005E-2,8.0728999999999995E-2,5.9895999999999998E-2,5.9895999999999998E-2,5.9895999999999998E-2,1113600]
[33196,5.9895999999999998E-2,6.7708000000000004E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,787200]
[33203,5.2082999999999997E-2,5.9895999999999998E-2,4.6875E-2,4.9479000000000002E-2,4.9479000000000002E-2,336000]
[33210,4.9479000000000002E-2,5.7292000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,1243200]
[33217,3.9063000000000001E-2,4.9479000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,523200]
[33224,3.9063000000000001E-2,4.4270999999999998E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,1300800]
[33231,3.9063000000000001E-2,4.6875E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,528000]
[33238,3.9063000000000001E-2,4.6875E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,436800]
[33245,3.9063000000000001E-2,4.1667000000000003E-2,3.125E-2,3.6457999999999997E-2,3.6457999999999997E-2,1684800]
[33252,3.6457999999999997E-2,4.6875E-2,3.6457999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,1056000]
[33259,3.9063000000000001E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,1281600]
[33266,3.6457999999999997E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,14400]
[33273,3.6457999999999997E-2,4.1667000000000003E-2,3.125E-2,3.125E-2,3.125E-2,523200]
[33280,3.125E-2,3.6457999999999997E-2,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,556800]
[33287,3.125E-2,3.6457999999999997E-2,3.125E-2,3.125E-2,3.125E-2,4800]
[33294,3.3854000000000002E-2,3.9063000000000001E-2,3.125E-2,3.3854000000000002E-2,3.3854000000000002E-2,1449600]
[33301,3.6457999999999997E-2,4.4270999999999998E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,1262400]
[33308,3.3854000000000002E-2,5.2082999999999997E-2,3.3854000000000002E-2,4.1667000000000003E-2,4.1667000000000003E-2,681600]
[33315,4.1667000000000003E-2,4.9479000000000002E-2,4.1667000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,1363200]
[33322,4.1667000000000003E-2,4.6875E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,91200]
[33329,3.9063000000000001E-2,4.1667000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,196800]
[33336,3.9063000000000001E-2,3.9063000000000001E-2,3.125E-2,3.125E-2,3.125E-2,801600]
[33343,3.125E-2,3.6457999999999997E-2,3.125E-2,3.125E-2,3.125E-2,0]
[33350,3.125E-2,3.6457999999999997E-2,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,537600]
[33357,2.8646000000000001E-2,3.6457999999999997E-2,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,163200]
[33364,2.8646000000000001E-2,3.6457999999999997E-2,2.8646000000000001E-2,3.125E-2,3.125E-2,48000]
[33371,3.125E-2,3.6457999999999997E-2,3.125E-2,3.125E-2,3.125E-2,321600]
[33378,3.125E-2,3.6457999999999997E-2,3.125E-2,3.125E-2,3.125E-2,48000]
[33385,3.125E-2,3.6457999999999997E-2,3.125E-2,3.125E-2,3.125E-2,436800]
[33392,3.125E-2,3.3854000000000002E-2,3.125E-2,3.125E-2,3.125E-2,14400]
[33399,3.3854000000000002E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.6457999999999997E-2,3.6457999999999997E-2,249600]
[33406,3.6457999999999997E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,628800]
[33413,3.6457999999999997E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,796800]
[33420,3.6457999999999997E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,110400]
[33427,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,62400]
[33434,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,28800]
[33441,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,4800]
[33448,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,24000]
[33455,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,19200]
[33462,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,105600]
[33469,3.6457999999999997E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,240000]
[33476,3.9063000000000001E-2,4.1667000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,844800]
[33483,3.9063000000000001E-2,4.1667000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,244800]
[33490,3.9063000000000001E-2,4.1667000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,72000]
[33497,3.9063000000000001E-2,4.1667000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,19200]
[33504,3.9063000000000001E-2,4.1667000000000003E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,292800]
[33511,3.9063000000000001E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,268800]
[33518,3.3854000000000002E-2,3.6457999999999997E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,76800]
[33525,3.3854000000000002E-2,3.6457999999999997E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,489600]
[33532,3.3854000000000002E-2,3.6457999999999997E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,172800]
[33539,3.3854000000000002E-2,4.1667000000000003E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,316800]
[33546,3.3854000000000002E-2,4.1667000000000003E-2,3.3854000000000002E-2,3.6457999999999997E-2,3.6457999999999997E-2,1392000]
[33553,3.6457999999999997E-2,5.7292000000000003E-2,3.6457999999999997E-2,4.9479000000000002E-2,4.9479000000000002E-2,1214400]
[33560,4.9479000000000002E-2,5.4688000000000001E-2,4.6875E-2,4.6875E-2,4.6875E-2,796800]
[33567,4.6875E-2,5.4688000000000001E-2,4.6875E-2,4.6875E-2,4.6875E-2,43200]
[33574,4.6875E-2,5.4688000000000001E-2,4.6875E-2,4.6875E-2,4.6875E-2,86400]
[33581,4.6875E-2,5.7292000000000003E-2,4.6875E-2,4.6875E-2,4.6875E-2,321600]
[33588,4.6875E-2,5.7292000000000003E-2,4.6875E-2,4.6875E-2,4.6875E-2,379200]
[33595,4.6875E-2,5.7292000000000003E-2,4.6875E-2,4.6875E-2,4.6875E-2,100800]
[33602,4.6875E-2,5.7292000000000003E-2,4.4270999999999998E-2,4.4270999999999998E-2,4.4270999999999998E-2,532800]
[33609,4.4270999999999998E-2,5.2082999999999997E-2,4.4270999999999998E-2,4.4270999999999998E-2,4.4270999999999998E-2,91200]
[33616,4.4270999999999998E-2,5.4688000000000001E-2,4.4270999999999998E-2,4.4270999999999998E-2,4.4270999999999998E-2,48000]
[33623,4.4270999999999998E-2,5.4688000000000001E-2,4.4270999999999998E-2,4.4270999999999998E-2,4.4270999999999998E-2,86400]
[33630,4.4270999999999998E-2,5.4688000000000001E-2,4.1667000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,268800]
[33637,4.1667000000000003E-2,4.9479000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,153600]
[33644,3.6457999999999997E-2,5.2082999999999997E-2,3.125E-2,3.9063000000000001E-2,3.9063000000000001E-2,547200]
[33651,4.9479000000000002E-2,7.0313000000000001E-2,4.9479000000000002E-2,5.2082999999999997E-2,5.2082999999999997E-2,470400]
[33658,5.4688000000000001E-2,7.0313000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,609600]
[33665,5.7292000000000003E-2,7.0313000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,475200]
[33672,5.4688000000000001E-2,6.5103999999999995E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,91200]
[33679,5.4688000000000001E-2,6.7708000000000004E-2,5.4688000000000001E-2,5.7292000000000003E-2,5.7292000000000003E-2,484800]
[33686,5.7292000000000003E-2,6.7708000000000004E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,254400]
[33693,5.7292000000000003E-2,6.7708000000000004E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,393600]
[33700,5.4688000000000001E-2,6.7708000000000004E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,374400]
[33707,5.4688000000000001E-2,6.7708000000000004E-2,4.6875E-2,4.6875E-2,4.6875E-2,571200]
[33714,4.9479000000000002E-2,6.5103999999999995E-2,4.6875E-2,4.6875E-2,4.6875E-2,667200]
[33721,4.6875E-2,5.7292000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,168000]
[33728,4.1667000000000003E-2,5.7292000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,144000]
[33735,4.1667000000000003E-2,5.7292000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,4.1667000000000003E-2,196800]
[33742,4.1667000000000003E-2,5.4688000000000001E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,710400]
[33749,3.3854000000000002E-2,4.1667000000000003E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,316800]
[33756,3.3854000000000002E-2,4.4270999999999998E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,360000]
[33763,3.3854000000000002E-2,4.4270999999999998E-2,3.125E-2,3.125E-2,3.125E-2,816000]
[33770,3.6457999999999997E-2,4.6875E-2,3.125E-2,3.9063000000000001E-2,3.9063000000000001E-2,1848000]
[33777,4.6875E-2,4.6875E-2,2.6041999999999999E-2,3.125E-2,3.125E-2,5596800]
[33784,3.9063000000000001E-2,3.9063000000000001E-2,3.125E-2,3.6457999999999997E-2,3.6457999999999997E-2,1012800]
[33791,3.6457999999999997E-2,3.6457999999999997E-2,2.8646000000000001E-2,3.125E-2,3.125E-2,979200]
[33798,2.8646000000000001E-2,5.9895999999999998E-2,2.8646000000000001E-2,5.9895999999999998E-2,5.9895999999999998E-2,5433600]
[33805,5.7292000000000003E-2,5.7292000000000003E-2,3.6457999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,1497600]
[33812,5.2082999999999997E-2,6.25E-2,4.1667000000000003E-2,5.9895999999999998E-2,5.9895999999999998E-2,1656000]
[33819,5.9895999999999998E-2,6.25E-2,5.2082999999999997E-2,6.25E-2,6.25E-2,1156800]
[33826,5.7292000000000003E-2,6.7708000000000004E-2,5.4688000000000001E-2,6.5103999999999995E-2,6.5103999999999995E-2,984000]
[33833,5.4688000000000001E-2,6.25E-2,4.9479000000000002E-2,5.9895999999999998E-2,5.9895999999999998E-2,2083200]
[33840,5.2082999999999997E-2,5.9895999999999998E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,1209600]
[33847,5.2082999999999997E-2,5.9895999999999998E-2,4.6875E-2,4.6875E-2,4.6875E-2,1104000]
[33854,4.9479000000000002E-2,5.5989999999999998E-2,4.6875E-2,5.4688000000000001E-2,5.4688000000000001E-2,1094400]
[33861,5.4688000000000001E-2,5.7292000000000003E-2,4.6875E-2,5.4688000000000001E-2,5.4688000000000001E-2,1315200]
[33868,5.4688000000000001E-2,6.25E-2,5.4688000000000001E-2,5.7292000000000003E-2,5.7292000000000003E-2,1070400]
[33875,5.7292000000000003E-2,6.25E-2,5.2082999999999997E-2,5.9895999999999998E-2,5.9895999999999998E-2,873600]
[33882,5.9895999999999998E-2,5.9895999999999998E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,1128000]
[33889,5.2082999999999997E-2,5.7292000000000003E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,571200]
[33896,5.4688000000000001E-2,5.4688000000000001E-2,4.9479000000000002E-2,4.9479000000000002E-2,4.9479000000000002E-2,1507200]
[33903,4.9479000000000002E-2,5.9895999999999998E-2,4.9479000000000002E-2,5.9895999999999998E-2,5.9895999999999998E-2,2712000]
[33910,5.4688000000000001E-2,6.5103999999999995E-2,5.4688000000000001E-2,6.5103999999999995E-2,6.5103999999999995E-2,1454400]
[33917,5.9895999999999998E-2,0.106771,5.9895999999999998E-2,0.101563,0.101563,6499200]
[33924,0.106771,0.111979,9.6353999999999995E-2,0.106771,0.106771,3331200]
[33931,0.106771,0.109375,9.8958000000000004E-2,9.8958000000000004E-2,9.8958000000000004E-2,926400]
[33938,0.101563,0.106771,9.8958000000000004E-2,0.104167,0.104167,609600]
[33945,0.104167,0.104167,8.8541999999999996E-2,9.1146000000000005E-2,9.1146000000000005E-2,2716800]
[33952,8.8541999999999996E-2,9.375E-2,8.8541999999999996E-2,9.375E-2,9.375E-2,691200]
[33959,8.8541999999999996E-2,9.6353999999999995E-2,8.8541999999999996E-2,8.8541999999999996E-2,8.8541999999999996E-2,268800]
[33966,9.6353999999999995E-2,9.6353999999999995E-2,8.8541999999999996E-2,9.2448000000000002E-2,9.2448000000000002E-2,264000]
[33973,9.375E-2,9.6353999999999995E-2,8.5938000000000001E-2,8.5938000000000001E-2,8.5938000000000001E-2,556800]
[33980,8.5938000000000001E-2,9.375E-2,8.3333000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,782400]
[33987,8.0728999999999995E-2,8.5938000000000001E-2,7.2916999999999996E-2,7.8125E-2,7.8125E-2,1449600]
[33994,7.8125E-2,9.1146000000000005E-2,7.2916999999999996E-2,8.8541999999999996E-2,8.8541999999999996E-2,2563200]
[34001,8.8541999999999996E-2,8.8541999999999996E-2,7.5521000000000005E-2,8.5938000000000001E-2,8.5938000000000001E-2,249600]
[34008,8.5938000000000001E-2,8.5938000000000001E-2,7.5521000000000005E-2,8.5938000000000001E-2,8.5938000000000001E-2,254400]
[34015,8.5938000000000001E-2,8.5938000000000001E-2,8.5938000000000001E-2,8.5938000000000001E-2,8.5938000000000001E-2,48000]
[34022,7.5521000000000005E-2,7.8125E-2,6.7708000000000004E-2,6.7708000000000004E-2,6.7708000000000004E-2,676800]
[34029,7.2916999999999996E-2,7.2916999999999996E-2,6.5103999999999995E-2,7.0313000000000001E-2,7.0313000000000001E-2,561600]
[34036,6.6406000000000007E-2,7.0313000000000001E-2,5.9895999999999998E-2,6.7708000000000004E-2,6.7708000000000004E-2,710400]
[34043,5.9895999999999998E-2,6.7708000000000004E-2,5.7292000000000003E-2,6.7708000000000004E-2,6.7708000000000004E-2,753600]
[34050,6.7708000000000004E-2,6.7708000000000004E-2,6.25E-2,6.25E-2,6.25E-2,1128000]
[34057,6.5103999999999995E-2,6.7708000000000004E-2,5.9895999999999998E-2,6.25E-2,6.25E-2,4555200]
[34064,6.7708000000000004E-2,6.7708000000000004E-2,6.25E-2,6.25E-2,6.25E-2,1195200]
[34071,6.7708000000000004E-2,6.7708000000000004E-2,5.9895999999999998E-2,6.5103999999999995E-2,6.5103999999999995E-2,628800]
[34078,6.25E-2,6.5103999999999995E-2,5.9895999999999998E-2,6.5103999999999995E-2,6.5103999999999995E-2,936000]
[34085,5.9895999999999998E-2,6.5103999999999995E-2,5.9895999999999998E-2,5.9895999999999998E-2,5.9895999999999998E-2,1334400]
[34092,6.25E-2,6.5103999999999995E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,907200]
[34099,6.25E-2,6.25E-2,5.4688000000000001E-2,6.25E-2,6.25E-2,379200]
[34106,5.4688000000000001E-2,6.25E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,768000]
[34113,5.9895999999999998E-2,6.25E-2,5.2082999999999997E-2,5.9895999999999998E-2,5.9895999999999998E-2,1137600]
[34120,6.25E-2,7.5521000000000005E-2,5.9895999999999998E-2,7.5521000000000005E-2,7.5521000000000005E-2,2352000]
[34127,7.1614999999999998E-2,7.5521000000000005E-2,7.0313000000000001E-2,7.5521000000000005E-2,7.5521000000000005E-2,1953600]
[34134,7.2916999999999996E-2,7.5521000000000005E-2,7.0313000000000001E-2,7.1614999999999998E-2,7.1614999999999998E-2,3489600]
[34141,6.7708000000000004E-2,6.7708000000000004E-2,5.9895999999999998E-2,6.7708000000000004E-2,6.7708000000000004E-2,1118400]
[34148,6.7708000000000004E-2,6.7708000000000004E-2,5.9895999999999998E-2,5.9895999999999998E-2,5.9895999999999998E-2,537600]
[34155,5.9895999999999998E-2,6.5103999999999995E-2,5.4688000000000001E-2,5.7292000000000003E-2,5.7292000000000003E-2,768000]
[34162,5.2082999999999997E-2,6.7708000000000004E-2,5.2082999999999997E-2,6.7708000000000004E-2,6.7708000000000004E-2,1833600]
[34169,6.7708000000000004E-2,6.7708000000000004E-2,6.25E-2,6.5103999999999995E-2,6.5103999999999995E-2,1459200]
[34176,5.9895999999999998E-2,6.5103999999999995E-2,5.9895999999999998E-2,5.9895999999999998E-2,5.9895999999999998E-2,436800]
[34183,5.7292000000000003E-2,7.2916999999999996E-2,5.7292000000000003E-2,7.1614999999999998E-2,7.1614999999999998E-2,1286400]
[34190,7.2916999999999996E-2,7.2916999999999996E-2,6.7708000000000004E-2,7.1614999999999998E-2,7.1614999999999998E-2,1257600]
[34197,7.2916999999999996E-2,7.2916999999999996E-2,6.25E-2,6.25E-2,6.25E-2,1958400]
[34204,6.5103999999999995E-2,6.5103999999999995E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,1444800]
[34211,6.25E-2,6.5103999999999995E-2,5.9895999999999998E-2,6.25E-2,6.25E-2,2332800]
[34218,5.9895999999999998E-2,6.25E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,408000]
[34225,6.25E-2,6.25E-2,5.7292000000000003E-2,5.9895999999999998E-2,5.9895999999999998E-2,854400]
[34232,6.25E-2,6.25E-2,5.4688000000000001E-2,5.7292000000000003E-2,5.7292000000000003E-2,1257600]
[34239,5.7292000000000003E-2,5.7292000000000003E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,1531200]
[34246,5.2082999999999997E-2,5.4688000000000001E-2,4.4270999999999998E-2,4.9479000000000002E-2,4.9479000000000002E-2,3417600]
[34253,4.9479000000000002E-2,5.2082999999999997E-2,4.6875E-2,5.2082999999999997E-2,5.2082999999999997E-2,969600]
[34260,4.6875E-2,5.2082999999999997E-2,4.6875E-2,4.6875E-2,4.6875E-2,609600]
[34267,4.6875E-2,4.9479000000000002E-2,4.4270999999999998E-2,4.9479000000000002E-2,4.9479000000000002E-2,2784000]
[34274,5.2082999999999997E-2,5.4688000000000001E-2,4.9479000000000002E-2,5.2082999999999997E-2,5.2082999999999997E-2,1243200]
[34281,5.2082999999999997E-2,5.7292000000000003E-2,4.8176999999999998E-2,5.4688000000000001E-2,5.4688000000000001E-2,5908800]
[34288,5.7292000000000003E-2,7.0313000000000001E-2,5.4688000000000001E-2,6.5103999999999995E-2,6.5103999999999995E-2,8136000]
[34295,6.5103999999999995E-2,6.7708000000000004E-2,5.9895999999999998E-2,6.5103999999999995E-2,6.5103999999999995E-2,1987200]
[34302,6.1198000000000002E-2,6.5103999999999995E-2,5.9895999999999998E-2,6.5103999999999995E-2,6.5103999999999995E-2,2505600]
[34309,6.25E-2,6.3801999999999998E-2,5.7292000000000003E-2,6.1198000000000002E-2,6.1198000000000002E-2,2995200]
[34316,6.1198000000000002E-2,6.1198000000000002E-2,5.2082999999999997E-2,5.7292000000000003E-2,5.7292000000000003E-2,2400000]
[34323,5.7292000000000003E-2,5.7292000000000003E-2,5.3385000000000002E-2,5.5989999999999998E-2,5.5989999999999998E-2,441600]
[34330,5.4688000000000001E-2,5.4688000000000001E-2,5.2082999999999997E-2,5.4688000000000001E-2,5.4688000000000001E-2,4200000]
[34337,5.5989999999999998E-2,5.5989999999999998E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,1766400]
[34344,5.5989999999999998E-2,5.5989999999999998E-2,5.2082999999999997E-2,5.4688000000000001E-2,5.4688000000000001E-2,1372800]
[34351,5.5989999999999998E-2,5.7292000000000003E-2,5.2082999999999997E-2,5.4688000000000001E-2,5.4688000000000001E-2,3436800]
[34358,5.4688000000000001E-2,5.4688000000000001E-2,4.9479000000000002E-2,5.3385000000000002E-2,5.3385000000000002E-2,3105600]
[34365,5.3385000000000002E-2,5.3385000000000002E-2,4.9479000000000002E-2,5.3385000000000002E-2,5.3385000000000002E-2,2836800]
[34372,5.2082999999999997E-2,5.5989999999999998E-2,4.9479000000000002E-2,5.2082999999999997E-2,5.2082999999999997E-2,3211200]
[34379,5.2082999999999997E-2,5.5989999999999998E-2,5.2082999999999997E-2,5.3385000000000002E-2,5.3385000000000002E-2,1848000]
[34386,5.4688000000000001E-2,5.4688000000000001E-2,5.3385000000000002E-2,5.4688000000000001E-2,5.4688000000000001E-2,710400]
[34393,5.4688000000000001E-2,5.4688000000000001E-2,5.3385000000000002E-2,5.4688000000000001E-2,5.4688000000000001E-2,1617600]
[34400,5.4688000000000001E-2,6.25E-2,5.3385000000000002E-2,6.25E-2,6.25E-2,3916800]
[34407,6.25E-2,6.3801999999999998E-2,5.8594E-2,6.3801999999999998E-2,6.3801999999999998E-2,5342400]
[34414,6.3801999999999998E-2,6.5103999999999995E-2,6.1198000000000002E-2,6.5103999999999995E-2,6.5103999999999995E-2,3854400]
[34421,6.25E-2,6.5103999999999995E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,2544000]
[34428,6.25E-2,6.25E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,2625600]
[34435,5.7292000000000003E-2,6.25E-2,5.2082999999999997E-2,5.7292000000000003E-2,5.7292000000000003E-2,2304000]
[34442,5.8594E-2,5.8594E-2,5.4688000000000001E-2,5.8594E-2,5.8594E-2,1632000]
[34449,5.4688000000000001E-2,5.8594E-2,5.4688000000000001E-2,5.8594E-2,5.8594E-2,921600]
[34456,5.8594E-2,5.8594E-2,5.4688000000000001E-2,5.5989999999999998E-2,5.5989999999999998E-2,1094400]
[34463,5.4688000000000001E-2,5.8594E-2,5.3385000000000002E-2,5.5989999999999998E-2,5.5989999999999998E-2,1718400]
[34470,5.3385000000000002E-2,5.8594E-2,5.2082999999999997E-2,5.3385000000000002E-2,5.3385000000000002E-2,1089600]
[34477,5.7292000000000003E-2,5.7292000000000003E-2,5.0781E-2,5.0781E-2,5.0781E-2,2035200]
[34484,5.4688000000000001E-2,5.4688000000000001E-2,4.9479000000000002E-2,5.4688000000000001E-2,5.4688000000000001E-2,2054400]
[34491,5.4688000000000001E-2,5.4688000000000001E-2,4.9479000000000002E-2,5.4688000000000001E-2,5.4688000000000001E-2,2275200]
[34498,5.2082999999999997E-2,5.4688000000000001E-2,4.4270999999999998E-2,4.4270999999999998E-2,4.4270999999999998E-2,1680000]
[34505,4.9479000000000002E-2,5.2082999999999997E-2,4.4270999999999998E-2,4.9479000000000002E-2,4.9479000000000002E-2,2438400]
[34512,4.4270999999999998E-2,5.4688000000000001E-2,4.4270999999999998E-2,5.4688000000000001E-2,5.4688000000000001E-2,1996800]
[34519,5.2082999999999997E-2,5.9895999999999998E-2,5.2082999999999997E-2,5.9895999999999998E-2,5.9895999999999998E-2,1444800]
[34526,5.7292000000000003E-2,5.9895999999999998E-2,5.4688000000000001E-2,5.9895999999999998E-2,5.9895999999999998E-2,1987200]
[34533,5.9895999999999998E-2,6.25E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,2438400]
[34540,6.25E-2,6.5103999999999995E-2,5.9895999999999998E-2,6.25E-2,6.25E-2,3336000]
[34547,6.25E-2,6.5103999999999995E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,2664000]
[34554,5.7292000000000003E-2,6.5103999999999995E-2,5.7292000000000003E-2,6.5103999999999995E-2,6.5103999999999995E-2,2616000]
[34561,6.25E-2,6.5103999999999995E-2,5.9895999999999998E-2,5.9895999999999998E-2,5.9895999999999998E-2,1987200]
[34568,5.9895999999999998E-2,6.5103999999999995E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,2798400]
[34575,6.25E-2,6.25E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,1075200]
[34582,5.9895999999999998E-2,5.9895999999999998E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,979200]
[34589,5.9895999999999998E-2,6.25E-2,5.7292000000000003E-2,5.7292000000000003E-2,5.7292000000000003E-2,1291200]
[34596,5.9895999999999998E-2,6.25E-2,5.4688000000000001E-2,5.7292000000000003E-2,5.7292000000000003E-2,931200]
[34603,5.4688000000000001E-2,5.7292000000000003E-2,5.4688000000000001E-2,5.5989999999999998E-2,5.5989999999999998E-2,244800]
[34610,5.5989999999999998E-2,5.7292000000000003E-2,5.4688000000000001E-2,5.4688000000000001E-2,5.4688000000000001E-2,729600]
[34617,5.7292000000000003E-2,5.7292000000000003E-2,5.2082999999999997E-2,5.2082999999999997E-2,5.2082999999999997E-2,619200]
[34624,5.7292000000000003E-2,5.7292000000000003E-2,4.9479000000000002E-2,5.4688000000000001E-2,5.4688000000000001E-2,1444800]
[34631,5.4688000000000001E-2,5.4688000000000001E-2,4.1667000000000003E-2,4.5573000000000002E-2,4.5573000000000002E-2,5419200]
[34638,4.2317E-2,4.6875E-2,3.9063000000000001E-2,4.1667000000000003E-2,4.1667000000000003E-2,5889600]
[34645,4.2969E-2,4.2969E-2,3.841E-2,3.9063000000000001E-2,3.9063000000000001E-2,5371200]
[34652,3.9063000000000001E-2,4.6875E-2,3.9063000000000001E-2,4.6875E-2,4.6875E-2,1996800]
[34659,4.4270999999999998E-2,4.6875E-2,3.9063000000000001E-2,3.9063000000000001E-2,3.9063000000000001E-2,1800000]
[34666,3.9063000000000001E-2,4.4270999999999998E-2,3.9063000000000001E-2,4.4270999999999998E-2,4.4270999999999998E-2,691200]
[34673,4.4270999999999998E-2,4.4270999999999998E-2,3.7760000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,1012800]
[34680,3.7760000000000002E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,825600]
[34687,4.0364999999999998E-2,4.0364999999999998E-2,3.6457999999999997E-2,4.0364999999999998E-2,4.0364999999999998E-2,244800]
[34694,4.0364999999999998E-2,4.1667000000000003E-2,3.5156E-2,3.9063000000000001E-2,3.9063000000000001E-2,1872000]
[34701,3.7760000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,120000]
[34708,3.7760000000000002E-2,4.2969E-2,3.7760000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,696000]
[34715,3.9063000000000001E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.5156E-2,3.5156E-2,441600]
[34722,3.5156E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,244800]
[34729,3.3854000000000002E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,302400]
[34736,3.9063000000000001E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,326400]
[34743,3.9063000000000001E-2,4.1667000000000003E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,364800]
[34750,3.6457999999999997E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,854400]
[34757,4.1667000000000003E-2,4.1667000000000003E-2,3.7760000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,412800]
[34764,3.7760000000000002E-2,3.9063000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,1636800]
[34771,3.3854000000000002E-2,3.7760000000000002E-2,3.2551999999999998E-2,3.2551999999999998E-2,3.2551999999999998E-2,2918400]
[34778,3.125E-2,3.7760000000000002E-2,3.125E-2,3.3854000000000002E-2,3.3854000000000002E-2,1305600]
[34785,3.7760000000000002E-2,3.7760000000000002E-2,2.9947999999999999E-2,3.3854000000000002E-2,3.3854000000000002E-2,715200]
[34792,3.2551999999999998E-2,3.2551999999999998E-2,2.7344E-2,2.7344E-2,2.7344E-2,1790400]
[34799,3.125E-2,3.125E-2,2.7344E-2,2.7344E-2,2.7344E-2,561600]
[34806,2.7344E-2,3.125E-2,2.7344E-2,2.8646000000000001E-2,2.8646000000000001E-2,7272000]
[34813,2.7344E-2,3.125E-2,2.7344E-2,3.125E-2,3.125E-2,3230400]
[34820,3.125E-2,3.2551999999999998E-2,2.9947999999999999E-2,3.2551999999999998E-2,3.2551999999999998E-2,1555200]
[34827,3.2551999999999998E-2,3.3854000000000002E-2,2.9947999999999999E-2,3.3854000000000002E-2,3.3854000000000002E-2,1108800]
[34834,3.3854000000000002E-2,3.3854000000000002E-2,2.9947999999999999E-2,3.3854000000000002E-2,3.3854000000000002E-2,1252800]
[34841,3.125E-2,3.2551999999999998E-2,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,1627200]
[34848,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,2.8646000000000001E-2,345600]
[34855,2.8646000000000001E-2,3.125E-2,2.7344E-2,2.7344E-2,2.7344E-2,465600]
[34862,2.7344E-2,2.9295999999999999E-2,2.7344E-2,2.7344E-2,2.7344E-2,307200]
[34869,2.6041999999999999E-2,2.9295999999999999E-2,2.4740000000000002E-2,2.7344E-2,2.7344E-2,3024000]
[34876,2.7344E-2,2.7344E-2,2.4740000000000002E-2,2.6041999999999999E-2,2.6041999999999999E-2,782400]
[34883,2.4740000000000002E-2,3.3854000000000002E-2,2.4740000000000002E-2,3.2551999999999998E-2,3.2551999999999998E-2,5544000]
[34890,3.125E-2,3.3854000000000002E-2,2.9947999999999999E-2,3.125E-2,3.125E-2,1296000]
[34897,3.125E-2,3.6457999999999997E-2,3.125E-2,3.2551999999999998E-2,3.2551999999999998E-2,1132800]
[34904,3.5156E-2,3.5156E-2,2.9947999999999999E-2,3.125E-2,3.125E-2,5817600]
[34911,2.9947999999999999E-2,3.125E-2,2.6041999999999999E-2,2.6041999999999999E-2,2.6041999999999999E-2,2116800]
[34918,2.6041999999999999E-2,2.8646000000000001E-2,2.4740000000000002E-2,2.6041999999999999E-2,2.6041999999999999E-2,830400]
[34925,2.7344E-2,2.8646000000000001E-2,2.4740000000000002E-2,2.4740000000000002E-2,2.4740000000000002E-2,2059200]
[34932,2.6041999999999999E-2,2.8646000000000001E-2,2.4740000000000002E-2,2.4740000000000002E-2,2.4740000000000002E-2,1886400]
[34939,2.4740000000000002E-2,2.8646000000000001E-2,2.4740000000000002E-2,2.8646000000000001E-2,2.8646000000000001E-2,1809600]
[34946,2.9947999999999999E-2,3.125E-2,2.7344E-2,2.9947999999999999E-2,2.9947999999999999E-2,2342400]
[34953,3.0598E-2,3.0598E-2,2.8646000000000001E-2,3.0598E-2,3.0598E-2,326400]
[34960,3.0598E-2,3.125E-2,2.6041999999999999E-2,2.8646000000000001E-2,2.8646000000000001E-2,1545600]
[34967,3.125E-2,3.125E-2,2.3438000000000001E-2,2.4087000000000001E-2,2.4087000000000001E-2,801600]
[34974,2.9947999999999999E-2,2.9947999999999999E-2,2.0833000000000001E-2,2.4740000000000002E-2,2.4740000000000002E-2,1046400]
[34981,2.2134999999999998E-2,2.6041999999999999E-2,2.0833000000000001E-2,2.6041999999999999E-2,2.6041999999999999E-2,2131200]
[34988,2.3438000000000001E-2,2.7344E-2,1.9531E-2,2.0833000000000001E-2,2.0833000000000001E-2,2044800]
[34995,2.0833000000000001E-2,2.3438000000000001E-2,1.8228999999999999E-2,2.3438000000000001E-2,2.3438000000000001E-2,2678400]
[35002,1.9531E-2,2.3438000000000001E-2,1.9531E-2,2.3438000000000001E-2,2.3438000000000001E-2,729600]
[35009,1.9531E-2,2.2134999999999998E-2,1.9531E-2,1.9531E-2,1.9531E-2,681600]
[35016,1.9531E-2,2.0833000000000001E-2,1.8228999999999999E-2,1.8228999999999999E-2,1.8228999999999999E-2,4684800]
[35023,1.8228999999999999E-2,2.0833000000000001E-2,1.8228999999999999E-2,2.0833000000000001E-2,2.0833000000000001E-2,163200]
[35030,1.8228999999999999E-2,2.0833000000000001E-2,1.8228999999999999E-2,1.8228999999999999E-2,1.8228999999999999E-2,998400]
[35037,2.0181000000000001E-2,2.0181000000000001E-2,1.4973E-2,1.8228999999999999E-2,1.8228999999999999E-2,3062400]
[35044,1.8228999999999999E-2,1.8228999999999999E-2,1.2369E-2,1.3021E-2,1.3021E-2,2774400]
[35051,1.3021E-2,1.5625E-2,1.3021E-2,1.5625E-2,1.5625E-2,1180800]
[35058,1.5625E-2,1.5625E-2,1.3021E-2,1.4323000000000001E-2,1.4323000000000001E-2,5251200]
[35065,1.4323000000000001E-2,1.8228999999999999E-2,1.4323000000000001E-2,1.8228999999999999E-2,1.8228999999999999E-2,1339200]
[35072,1.8228999999999999E-2,2.0181000000000001E-2,1.3021E-2,1.3021E-2,1.3021E-2,9734400]
[35079,1.3671000000000001E-2,1.6927000000000001E-2,1.3021E-2,1.4323000000000001E-2,1.4323000000000001E-2,8160000]
[35086,1.6927000000000001E-2,1.6927000000000001E-2,1.4973E-2,1.6927000000000001E-2,1.6927000000000001E-2,1176000]
[35093,1.6927000000000001E-2,1.6927000000000001E-2,1.3671000000000001E-2,1.4323000000000001E-2,1.4323000000000001E-2,974400]
[35100,1.4323000000000001E-2,1.6927000000000001E-2,1.3671000000000001E-2,1.4323000000000001E-2,1.4323000000000001E-2,4459200]
[35107,1.4973E-2,1.8228999999999999E-2,1.3671000000000001E-2,1.6927000000000001E-2,1.6927000000000001E-2,4684800]
[35114,1.5625E-2,1.6927000000000001E-2,1.3671000000000001E-2,1.5625E-2,1.5625E-2,1958400]
[35121,1.4648E-2,1.5625E-2,1.3021E-2,1.3021E-2,1.3021E-2,744000]
[35128,1.4323000000000001E-2,1.5625E-2,1.3021E-2,1.5625E-2,1.5625E-2,4070400]
[35135,1.5625E-2,1.5625E-2,1.3021E-2,1.4323000000000001E-2,1.4323000000000001E-2,532800]
[35142,1.4973E-2,1.4973E-2,1.4323000000000001E-2,1.4323000000000001E-2,1.4323000000000001E-2,1800000]
[35149,1.4973E-2,1.4973E-2,1.3021E-2,1.4973E-2,1.4973E-2,316800]
[35156,1.4973E-2,1.4973E-2,1.3021E-2,1.3021E-2,1.3021E-2,988800]
[35163,1.4973E-2,1.6275000000000001E-2,1.3671000000000001E-2,1.4973E-2,1.4973E-2,7099200]
[35170,1.4973E-2,1.6275000000000001E-2,1.3671000000000001E-2,1.3671000000000001E-2,1.3671000000000001E-2,1060800]
[35177,1.6275000000000001E-2,1.8879E-2,1.3671000000000001E-2,1.8879E-2,1.8879E-2,4281600]
[35184,2.0181000000000001E-2,2.7994000000000002E-2,1.8228999999999999E-2,2.1482999999999999E-2,2.1482999999999999E-2,9201600]
[35191,2.2785E-2,5.5989999999999998E-2,2.2785E-2,4.1667000000000003E-2,4.1667000000000003E-2,41875200]
[35198,4.4270999999999998E-2,4.6875E-2,2.3438000000000001E-2,2.9947999999999999E-2,2.9947999999999999E-2,16747200]
[35205,3.125E-2,3.3854000000000002E-2,2.6041999999999999E-2,3.3854000000000002E-2,3.3854000000000002E-2,13790400]
[35212,3.3854000000000002E-2,3.3854000000000002E-2,3.125E-2,3.3854000000000002E-2,3.3854000000000002E-2,2136000]
[35219,3.3854000000000002E-2,3.3854000000000002E-2,2.9947999999999999E-2,2.9947999999999999E-2,2.9947999999999999E-2,3513600]
[35226,2.9947999999999999E-2,3.6457999999999997E-2,2.4740000000000002E-2,2.6041999999999999E-2,2.6041999999999999E-2,3494400]
[35233,2.8646000000000001E-2,3.5156E-2,2.7344E-2,3.125E-2,3.125E-2,11404800]
[35240,3.2551999999999998E-2,5.3385000000000002E-2,3.125E-2,4.2969E-2,4.2969E-2,18350400]
[35247,4.2969E-2,4.9479000000000002E-2,3.9063000000000001E-2,4.2969E-2,4.2969E-2,10435200]
[35254,4.8176999999999998E-2,5.2082999999999997E-2,4.2969E-2,4.6223E-2,4.6223E-2,7099200]
[35261,4.2969E-2,4.9479000000000002E-2,4.2969E-2,4.2969E-2,4.2969E-2,6254400]
[35268,4.6875E-2,4.6875E-2,4.0364999999999998E-2,4.1667000000000003E-2,4.1667000000000003E-2,3729600]
[35275,4.2969E-2,4.2969E-2,3.9063000000000001E-2,4.2969E-2,4.2969E-2,1521600]
[35282,4.2969E-2,4.2969E-2,3.7760000000000002E-2,4.0364999999999998E-2,4.0364999999999998E-2,3777600]
[35289,3.9063000000000001E-2,4.1667000000000003E-2,3.5156E-2,4.1667000000000003E-2,4.1667000000000003E-2,4756800]
[35296,4.1667000000000003E-2,4.6875E-2,3.6457999999999997E-2,4.1667000000000003E-2,4.1667000000000003E-2,5971200]
[35303,4.1667000000000003E-2,4.1667000000000003E-2,3.9063000000000001E-2,4.1667000000000003E-2,4.1667000000000003E-2,878400]
[35310,3.9063000000000001E-2,4.0364999999999998E-2,3.3854000000000002E-2,4.0364999999999998E-2,4.0364999999999998E-2,3542400]
[35317,4.0364999999999998E-2,4.0364999999999998E-2,3.5156E-2,3.5156E-2,3.5156E-2,1368000]
[35324,4.0364999999999998E-2,4.0364999999999998E-2,3.3854000000000002E-2,3.5156E-2,3.5156E-2,1948800]
[35331,3.9063000000000001E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,5836800]
[35338,3.3854000000000002E-2,3.9063000000000001E-2,3.3854000000000002E-2,3.7108000000000002E-2,3.7108000000000002E-2,21763200]
[35345,3.7760000000000002E-2,4.8176999999999998E-2,3.5156E-2,3.5156E-2,3.5156E-2,22809600]
[35352,4.0364999999999998E-2,4.0364999999999998E-2,2.9947999999999999E-2,2.9947999999999999E-2,2.9947999999999999E-2,3556800]
[35359,3.2551999999999998E-2,3.2551999999999998E-2,2.4740000000000002E-2,2.7344E-2,2.7344E-2,8054400]
[35366,2.6041999999999999E-2,2.8646000000000001E-2,2.2134999999999998E-2,2.6041999999999999E-2,2.6041999999999999E-2,9897600]
[35373,2.6041999999999999E-2,2.9947999999999999E-2,2.6041999999999999E-2,2.8646000000000001E-2,2.8646000000000001E-2,3220800]
[35380,2.9947999999999999E-2,2.9947999999999999E-2,2.6041999999999999E-2,2.7344E-2,2.7344E-2,3571200]
[35387,2.6041999999999999E-2,2.8646000000000001E-2,2.4740000000000002E-2,2.4740000000000002E-2,2.4740000000000002E-2,2107200]
[35394,2.4740000000000002E-2,2.7344E-2,2.4740000000000002E-2,2.6041999999999999E-2,2.6041999999999999E-2,3576000]
[35401,2.6041999999999999E-2,2.7344E-2,2.4740000000000002E-2,2.6041999999999999E-2,2.6041999999999999E-2,585600]
[35408,2.4740000000000002E-2,2.6041999999999999E-2,2.2134999999999998E-2,2.6041999999999999E-2,2.6041999999999999E-2,12720000]
[35415,2.2785E-2,2.6041999999999999E-2,2.2785E-2,2.2785E-2,2.2785E-2,1416000]
[35422,2.2785E-2,2.5389999999999999E-2,2.2134999999999998E-2,2.5389999999999999E-2,2.5389999999999999E-2,1406400]
[35429,2.3438000000000001E-2,2.7344E-2,2.2134999999999998E-2,2.3438000000000001E-2,2.3438000000000001E-2,811200]
[35436,2.3438000000000001E-2,2.8646000000000001E-2,2.3438000000000001E-2,2.5389999999999999E-2,2.5389999999999999E-2,1185600]
[35443,2.3438000000000001E-2,2.4740000000000002E-2,2.2134999999999998E-2,2.4087000000000001E-2,2.4087000000000001E-2,2419200]
[35450,2.4087000000000001E-2,2.4087000000000001E-2,2.2134999999999998E-2,2.2134999999999998E-2,2.2134999999999998E-2,657600]
[35457,2.2134999999999998E-2,2.4740000000000002E-2,2.2134999999999998E-2,2.2134999999999998E-2,2.2134999999999998E-2,470400]
[35464,2.2134999999999998E-2,2.6041999999999999E-2,2.2134999999999998E-2,2.4412E-2,2.4412E-2,1099200]
[35471,2.2134999999999998E-2,2.5065E-2,2.2134999999999998E-2,2.4740000000000002E-2,2.4740000000000002E-2,2928000]
[35478,2.6041999999999999E-2,2.6041999999999999E-2,2.3438000000000001E-2,2.3438000000000001E-2,2.3438000000000001E-2,768000]
[35485,2.3438000000000001E-2,2.4740000000000002E-2,2.2134999999999998E-2,2.4740000000000002E-2,2.4740000000000002E-2,1344000]
[35492,2.0833000000000001E-2,2.3438000000000001E-2,2.0833000000000001E-2,2.0833000000000001E-2,2.0833000000000001E-2,2496000]
[35499,2.3438000000000001E-2,2.3438000000000001E-2,2.0833000000000001E-2,2.2134999999999998E-2,2.2134999999999998E-2,3100800]
[35506,2.2134999999999998E-2,2.3438000000000001E-2,2.0833000000000001E-2,2.2134999999999998E-2,2.2134999999999998E-2,3288000]
[35513,2.2134999999999998E-2,2.2134999999999998E-2,2.0833000000000001E-2,2.0833000000000001E-2,2.0833000000000001E-2,134400]
[35520,2.0833000000000001E-2,2.3438000000000001E-2,2.0833000000000001E-2,2.3438000000000001E-2,2.3438000000000001E-2,2668800]
[35527,2.0833000000000001E-2,2.3438000000000001E-2,2.0833000000000001E-2,2.3438000000000001E-2,2.3438000000000001E-2,4084800]
[35534,2.3438000000000001E-2,2.3438000000000001E-2,2.0833000000000001E-2,2.0833000000000001E-2,2.0833000000000001E-2,696000]
[35541,2.2134999999999998E-2,2.5389999999999999E-2,2.0181000000000001E-2,2.2134999999999998E-2,2.2134999999999998E-2,6835200]
[35548,2.1482999999999999E-2,2.6041999999999999E-2,2.1482999999999999E-2,2.6041999999999999E-2,2.6041999999999999E-2,2683200]
[35555,2.3438000000000001E-2,2.6041999999999999E-2,2.2134999999999998E-2,2.4740000000000002E-2,2.4740000000000002E-2,1195200]
[35562,2.2785E-2,2.7344E-2,2.2785E-2,2.7344E-2,2.7344E-2,4267200]
[35569,2.4740000000000002E-2,2.7344E-2,2.4740000000000002E-2,2.4740000000000002E-2,2.4740000000000002E-2,1291200]
[35576,2.4087000000000001E-2,2.6041999999999999E-2,2.3438000000000001E-2,2.3438000000000001E-2,2.3438000000000001E-2,451200]
[35583,2.3438000000000001E-2,2.6041999999999999E-2,2.2134999999999998E-2,2.3438000000000001E-2,2.3438000000000001E-2,4008000]
[35590,2.2134999999999998E-2,2.9947999999999999E-2,2.2134999999999998E-2,2.8646000000000001E-2,2.8646000000000001E-2,10262400]
[35597,2.8646000000000001E-2,2.8646000000000001E-2,2.4740000000000002E-2,2.4740000000000002E-2,2.4740000000000002E-2,3753600]
[35604,2.7344E-2,2.7344E-2,2.3438000000000001E-2,2.3438000000000001E-2,2.3438000000000001E-2,4406400]
[35611,2.4740000000000002E-2,2.4740000000000002E-2,2.2134999999999998E-2,2.3438000000000001E-2,2.3438000000000001E-2,792000]
[35618,2.2785E-2,2.2785E-2,2.1482999999999999E-2,2.2785E-2,2.2785E-2,3403200]
[35625,2.2785E-2,2.7344E-2,2.2134999999999998E-2,2.7344E-2,2.7344E-2,5313600]
[35632,2.6041999999999999E-2,2.9947999999999999E-2,2.6041999999999999E-2,2.9947999999999999E-2,2.9947999999999999E-2,8318400]
[35639,3.0598E-2,3.0598E-2,2.6692E-2,2.8646000000000001E-2,2.8646000000000001E-2,1238400]
[35646,2.7344E-2,3.125E-2,2.7344E-2,3.125E-2,3.125E-2,7137600]
[35653,3.125E-2,3.3854000000000002E-2,2.8646000000000001E-2,3.0598E-2,3.0598E-2,5990400]
[35660,3.0598E-2,3.0598E-2,2.7344E-2,2.8646000000000001E-2,2.8646000000000001E-2,1252800]
[35667,2.8646000000000001E-2,2.9947999999999999E-2,2.7344E-2,2.8646000000000001E-2,2.8646000000000001E-2,700800]
[35674,2.8646000000000001E-2,4.0364999999999998E-2,2.8646000000000001E-2,3.6457999999999997E-2,3.6457999999999997E-2,8203200]
[35681,3.9063000000000001E-2,3.9063000000000001E-2,3.5156E-2,3.7108000000000002E-2,3.7108000000000002E-2,7699200]
[35688,3.5805999999999998E-2,3.9063000000000001E-2,3.4504E-2,3.5805999999999998E-2,3.5805999999999998E-2,4852800]
[35695,3.9063000000000001E-2,3.9063000000000001E-2,3.5156E-2,3.6457999999999997E-2,3.6457999999999997E-2,7046400]
[35702,3.6457999999999997E-2,4.4270999999999998E-2,3.4504E-2,4.2317E-2,4.2317E-2,10478400]
[35709,4.4270999999999998E-2,5.5989999999999998E-2,3.7760000000000002E-2,3.9063000000000001E-2,3.9063000000000001E-2,22281600]
[35716,4.1667000000000003E-2,4.5573000000000002E-2,3.841E-2,4.2317E-2,4.2317E-2,11491200]
[35723,4.1015000000000003E-2,4.3618999999999998E-2,3.9063000000000001E-2,4.1667000000000003E-2,4.1667000000000003E-2,6081600]
[35730,4.3618999999999998E-2,4.3618999999999998E-2,3.6457999999999997E-2,3.9063000000000001E-2,3.9063000000000001E-2,8649600]
[35737,3.9063000000000001E-2,4.1667000000000003E-2,3.3854000000000002E-2,3.841E-2,3.841E-2,7948800]
[35744,3.841E-2,4.5573000000000002E-2,3.841E-2,4.4270999999999998E-2,4.4270999999999998E-2,8140800]
[35751,4.4270999999999998E-2,4.6875E-2,4.1667000000000003E-2,4.5573000000000002E-2,4.5573000000000002E-2,5798400]
[35758,4.5573000000000002E-2,4.6223E-2,4.4270999999999998E-2,4.6223E-2,4.6223E-2,3249600]
[35765,4.6223E-2,4.6223E-2,4.4270999999999998E-2,4.5573000000000002E-2,4.5573000000000002E-2,3787200]
[35772,4.4270999999999998E-2,4.4270999999999998E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,4113600]
[35779,4.0364999999999998E-2,4.0364999999999998E-2,3.6457999999999997E-2,3.6457999999999997E-2,3.6457999999999997E-2,2529600]
[35786,3.5156E-2,3.6457999999999997E-2,3.2551999999999998E-2,3.5805999999999998E-2,3.5805999999999998E-2,2059200]
[35793,3.6457999999999997E-2,3.9063000000000001E-2,3.3202000000000002E-2,3.7760000000000002E-2,3.7760000000000002E-2,1622400]
[35800,3.7760000000000002E-2,3.7760000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,3.3854000000000002E-2,4584000]
[35807,3.2551999999999998E-2,3.5156E-2,3.0598E-2,3.5156E-2,3.5156E-2,1689600]
[35814,3.6457999999999997E-2,3.6457999999999997E-2,3.2551999999999998E-2,3.2551999999999998E-2,3.2551999999999998E-2,806400]
[35821,3.3854000000000002E-2,3.5805999999999998E-2,3.1899999999999998E-2,3.3202000000000002E-2,3.3202000000000002E-2,2707200]
[35828,3.3854000000000002E-2,3.5805999999999998E-2,3.3202000000000002E-2,3.4504E-2,3.4504E-2,2428800]
[35835,3.4504E-2,3.9063000000000001E-2,3.4504E-2,3.9063000000000001E-2,3.9063000000000001E-2,3571200]
[35842,3.9711999999999997E-2,4.3618999999999998E-2,3.7760000000000002E-2,4.1667000000000003E-2,4.1667000000000003E-2,8001600]
[35849,4.0364999999999998E-2,4.8176999999999998E-2,3.9063000000000001E-2,4.6875E-2,4.6875E-2,14841600]
[35856,4.5573000000000002E-2,4.6875E-2,4.1667000000000003E-2,4.4270999999999998E-2,4.4270999999999998E-2,13560000]
[35863,4.2317E-2,4.7524999999999998E-2,4.1667000000000003E-2,4.6223E-2,4.6223E-2,10478400]
[35870,4.8176999999999998E-2,5.2082999999999997E-2,4.6875E-2,4.9479000000000002E-2,4.9479000000000002E-2,21014400]
[35877,4.9479000000000002E-2,5.2733000000000002E-2,4.9479000000000002E-2,5.1430999999999998E-2,5.1430999999999998E-2,7656000]
[35884,5.1430999999999998E-2,5.3385000000000002E-2,5.0781E-2,5.2733000000000002E-2,5.2733000000000002E-2,7099200]
[35891,5.2733000000000002E-2,5.2733000000000002E-2,5.0781E-2,5.2082999999999997E-2,5.2082999999999997E-2,2342400]
[35898,5.3385000000000002E-2,5.3385000000000002E-2,4.9479000000000002E-2,4.9479000000000002E-2,4.9479000000000002E-2,3355200]
[35905,4.9479000000000002E-2,5.3385000000000002E-2,4.9479000000000002E-2,5.0781E-2,5.0781E-2,9422400]
[35912,5.3385000000000002E-2,7.2916999999999996E-2,5.2082999999999997E-2,6.9010000000000002E-2,6.9010000000000002E-2,35380800]
[35919,6.9010000000000002E-2,6.9010000000000002E-2,6.25E-2,6.3801999999999998E-2,6.3801999999999998E-2,10435200]
[35926,6.3801999999999998E-2,8.8541999999999996E-2,6.1198000000000002E-2,8.4635000000000002E-2,8.4635000000000002E-2,44875200]
[35933,8.2031000000000007E-2,8.4635000000000002E-2,8.0728999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,16771200]
[35940,8.3333000000000004E-2,8.4635000000000002E-2,8.0728999999999995E-2,8.4635000000000002E-2,8.4635000000000002E-2,14299200]
[35947,8.5938000000000001E-2,8.5938000000000001E-2,8.0728999999999995E-2,8.3333000000000004E-2,8.3333000000000004E-2,11510400]
[35954,8.3333000000000004E-2,8.3983000000000002E-2,7.8774999999999998E-2,7.9426999999999998E-2,7.9426999999999998E-2,8088000]
[35961,7.8774999999999998E-2,8.2031000000000007E-2,7.5521000000000005E-2,7.5521000000000005E-2,7.5521000000000005E-2,13104000]
[35968,7.7473E-2,8.8541999999999996E-2,7.6171000000000003E-2,8.5938000000000001E-2,8.5938000000000001E-2,10665600]
[35975,8.7889999999999996E-2,0.11328100000000001,8.7889999999999996E-2,0.10546899999999999,0.10546899999999999,19392000]
[35982,0.109375,0.109375,9.8958000000000004E-2,0.101563,0.101563,8270400]
[35989,9.7656000000000007E-2,0.10481699999999999,9.7656000000000007E-2,0.10481699999999999,0.10481699999999999,8644800]
[35996,0.10481699999999999,0.119792,0.103515,0.11849,0.11849,21998400]
[36003,0.119792,0.124348,0.104167,0.122396,0.122396,21811200]
[36010,0.125,0.141927,0.110677,0.12109399999999999,0.12109399999999999,41774400]
[36017,0.119792,0.141927,0.119792,0.125,0.125,31132800]
[36024,0.13150999999999999,0.138021,0.111979,0.13281299999999999,0.13281299999999999,20145600]
[36031,0.13541700000000001,0.13541700000000001,9.1146000000000005E-2,9.5051999999999998E-2,9.5051999999999998E-2,26428800]
[36038,9.8958000000000004E-2,0.101563,7.8125E-2,9.6353999999999995E-2,9.6353999999999995E-2,13147200]
[36045,9.8958000000000004E-2,0.102865,8.8541999999999996E-2,9.2448000000000002E-2,9.2448000000000002E-2,3403200]
[36052,9.3098E-2,9.375E-2,8.3333000000000004E-2,8.9843999999999993E-2,8.9843999999999993E-2,5524800]
[36059,8.9191999999999994E-2,9.1146000000000005E-2,7.9426999999999998E-2,8.4635000000000002E-2,8.4635000000000002E-2,4766400]
[36066,8.4635000000000002E-2,8.4635000000000002E-2,6.6406000000000007E-2,7.8125E-2,7.8125E-2,11246400]
[36073,7.8125E-2,7.8125E-2,6.1848E-2,6.3149999999999998E-2,6.3149999999999998E-2,7588800]
[36080,6.3149999999999998E-2,9.0494000000000005E-2,6.1198000000000002E-2,8.8541999999999996E-2,8.8541999999999996E-2,19156800]
[36087,9.1146000000000005E-2,9.3098E-2,8.3333000000000004E-2,9.1146000000000005E-2,9.1146000000000005E-2,6854400]
[36094,8.8541999999999996E-2,0.114583,8.8541999999999996E-2,0.110025,0.110025,21710400]
[36101,0.111327,0.114583,0.10026,0.111979,0.111979,19929600]
[36108,0.111979,0.13020799999999999,0.109375,0.125,0.125,37046400]
[36115,0.127604,0.13606699999999999,0.114583,0.115885,0.115885,24585600]
[36122,0.11849,0.11849,0.10091,0.111979,0.111979,14313600]
[36129,0.11849,0.11849,9.375E-2,9.7656000000000007E-2,9.7656000000000007E-2,14044800]
[36136,9.6353999999999995E-2,0.115885,9.375E-2,0.109375,0.109375,15096000]
[36143,0.110677,0.11328100000000001,9.8958000000000004E-2,0.104167,0.104167,11092800]
[36150,0.101563,0.111979,0.101563,0.110677,0.110677,6374400]
[36157,0.111327,0.115885,0.104167,0.111979,0.111979,5980800]
[36164,0.111979,0.115233,0.106771,0.108073,0.108073,11443200]
[36171,0.106771,0.109375,9.2448000000000002E-2,9.375E-2,9.375E-2,12705600]
[36178,9.8958000000000004E-2,0.104167,9.5051999999999998E-2,0.102865,0.102865,3388800]
[36185,0.103515,0.104167,9.1146000000000005E-2,9.5051999999999998E-2,9.5051999999999998E-2,20064000]
[36192,9.6353999999999995E-2,9.8958000000000004E-2,8.2031000000000007E-2,9.6353999999999995E-2,9.6353999999999995E-2,25252800]
[36199,9.6353999999999995E-2,0.117188,9.375E-2,0.10026,0.10026,23611200]
[36206,0.101563,0.104167,8.8541999999999996E-2,9.1146000000000005E-2,9.1146000000000005E-2,6321600]
[36213,9.1146000000000005E-2,9.2448000000000002E-2,8.4635000000000002E-2,8.5938000000000001E-2,8.5938000000000001E-2,6892800]
[36220,8.5938000000000001E-2,9.1146000000000005E-2,8.3333000000000004E-2,8.8541999999999996E-2,8.8541999999999996E-2,10723200]
[36227,9.1146000000000005E-2,9.375E-2,8.8541999999999996E-2,8.8541999999999996E-2,8.8541999999999996E-2,6984000]
[36234,8.9843999999999993E-2,9.2448000000000002E-2,8.3333000000000004E-2,8.4635000000000002E-2,8.4635000000000002E-2,7632000]
[36241,8.5938000000000001E-2,8.5938000000000001E-2,7.5521000000000005E-2,8.2031000000000007E-2,8.2031000000000007E-2,9753600]
[36248,8.3983000000000002E-2,8.7239999999999998E-2,7.1614999999999998E-2,8.2031000000000007E-2,8.2031000000000007E-2,14299200]
[36255,8.3333000000000004E-2,8.3333000000000004E-2,7.5521000000000005E-2,7.6823000000000002E-2,7.6823000000000002E-2,8649600]
[36262,7.6823000000000002E-2,8.8541999999999996E-2,7.6823000000000002E-2,8.5938000000000001E-2,8.5938000000000001E-2,20404800]
[36269,8.8541999999999996E-2,0.101563,8.5938000000000001E-2,9.6353999999999995E-2,9.6353999999999995E-2,8649600]
[36276,9.8958000000000004E-2,0.114583,9.375E-2,0.111979,0.111979,17241600]
[36283,0.110677,0.114583,0.104167,0.10481699999999999,0.10481699999999999,10800000]
[36290,0.109375,0.11328100000000001,8.8541999999999996E-2,9.8958000000000004E-2,9.8958000000000004E-2,17918400]
[36297,9.8958000000000004E-2,9.8958000000000004E-2,8.8541999999999996E-2,9.5701999999999995E-2,9.5701999999999995E-2,7305600]
[36304,9.8306000000000004E-2,0.10026,9.375E-2,0.10026,0.10026,7641600]
[36311,9.7656000000000007E-2,0.102865,9.375E-2,9.5701999999999995E-2,9.5701999999999995E-2,4996800]
[36318,0.101563,0.10546899999999999,9.6353999999999995E-2,9.8958000000000004E-2,9.8958000000000004E-2,8822400]
[36325,9.7656000000000007E-2,0.101563,9.2448000000000002E-2,9.375E-2,9.375E-2,12945600]
[36332,9.5051999999999998E-2,9.6353999999999995E-2,8.7239999999999998E-2,8.9843999999999993E-2,8.9843999999999993E-2,8174400]
[36339,8.8541999999999996E-2,9.6353999999999995E-2,8.7239999999999998E-2,9.5051999999999998E-2,9.5051999999999998E-2,14976000]
[36346,9.6353999999999995E-2,0.101563,9.5051999999999998E-2,0.10026,0.10026,4070400]
[36353,0.10026,0.110677,9.6353999999999995E-2,0.106771,0.106771,16435200]
[36360,0.106771,0.114583,0.104167,0.109375,0.109375,7886400]
[36367,0.109375,0.111979,0.104167,0.111979,0.111979,10272000]
[36374,0.117188,0.117188,9.8958000000000004E-2,0.10026,0.10026,12081600]
[36381,0.10026,0.109375,9.8958000000000004E-2,0.10546899999999999,0.10546899999999999,5880000]
[36388,0.108073,0.109375,0.104167,0.106771,0.106771,4017600]
[36395,0.106771,0.109375,9.8958000000000004E-2,0.102213,0.102213,7948800]
[36402,9.8958000000000004E-2,0.10546899999999999,9.8958000000000004E-2,0.10546899999999999,0.10546899999999999,5880000]
[36409,0.106119,0.108073,0.102865,0.106771,0.106771,6244800]
[36416,0.104167,0.10546899999999999,9.8958000000000004E-2,0.103515,0.103515,6206400]
[36423,0.103515,0.10546899999999999,0.10026,0.101563,0.101563,5553600]
[36430,0.10026,0.106771,9.8958000000000004E-2,0.101563,0.101563,16104000]
[36437,0.104167,0.106771,9.8958000000000004E-2,0.102865,0.102865,2193600]
[36444,0.101563,0.104167,9.8958000000000004E-2,0.101563,0.101563,3225600]
[36451,0.10026,0.101563,9.5051999999999998E-2,9.6353999999999995E-2,9.6353999999999995E-2,6441600]
[36458,9.5701999999999995E-2,9.6353999999999995E-2,8.0728999999999995E-2,8.4635000000000002E-2,8.4635000000000002E-2,18422400]
[36465,8.4635000000000002E-2,9.1146000000000005E-2,8.3333000000000004E-2,8.8541999999999996E-2,8.8541999999999996E-2,26908800]
[36472,8.7239999999999998E-2,8.8541999999999996E-2,8.0728999999999995E-2,8.4635000000000002E-2,8.4635000000000002E-2,15974400]
[36479,8.4635000000000002E-2,8.8541999999999996E-2,8.3333000000000004E-2,8.5938000000000001E-2,8.5938000000000001E-2,14155200]
[36486,8.7239999999999998E-2,9.8958000000000004E-2,8.5938000000000001E-2,9.375E-2,9.375E-2,9998400]
[36493,9.375E-2,9.8958000000000004E-2,8.9843999999999993E-2,9.6353999999999995E-2,9.6353999999999995E-2,14011200]
[36500,9.5051999999999998E-2,9.7656000000000007E-2,9.1146000000000005E-2,9.1146000000000005E-2,9.1146000000000005E-2,7550400]
[36507,9.2448000000000002E-2,9.5051999999999998E-2,8.8541999999999996E-2,9.2448000000000002E-2,9.2448000000000002E-2,5572800]
[36514,9.2448000000000002E-2,9.5051999999999998E-2,8.8541999999999996E-2,9.375E-2,9.375E-2,6177600]
[36521,8.5938000000000001E-2,9.1146000000000005E-2,8.3333000000000004E-2,8.9843999999999993E-2,8.9843999999999993E-2,10675200]
[36528,8.9191999999999994E-2,9.375E-2,8.5938000000000001E-2,8.6587999999999998E-2,8.6587999999999998E-2,6345600]
[36535,8.7889999999999996E-2,9.1146000000000005E-2,8.6587999999999998E-2,8.9843999999999993E-2,8.9843999999999993E-2,10411200]
[36542,9.1146000000000005E-2,9.1146000000000005E-2,8.8541999999999996E-2,8.8541999999999996E-2,8.8541999999999996E-2,3585600]
[36549,9.0494000000000005E-2,9.6353999999999995E-2,8.8541999999999996E-2,9.1146000000000005E-2,9.1146000000000005E-2,10219200]
[36556,9.1146000000000005E-2,9.375E-2,8.9191999999999994E-2,9.1146000000000005E-2,9.1146000000000005E-2,10320000]
[36563,9.3098E-2,9.5051999999999998E-2,8.8541999999999996E-2,8.9843999999999993E-2,8.9843999999999993E-2,6494400]
[36570,8.9516999999999999E-2,9.1146000000000005E-2,8.5285E-2,8.5285E-2,8.5285E-2,5644800]
[36577,8.6587999999999998E-2,9.1146000000000005E-2,8.3333000000000004E-2,8.9191999999999994E-2,8.9191999999999994E-2,4128000]
[36584,8.9843999999999993E-2,8.9843999999999993E-2,8.3333000000000004E-2,8.5938000000000001E-2,8.5938000000000001E-2,11092800]
[36591,8.7239999999999998E-2,8.9843999999999993E-2,8.4635000000000002E-2,8.8541999999999996E-2,8.8541999999999996E-2,11390400]
[36598,8.8541999999999996E-2,9.1146000000000005E-2,8.5938000000000001E-2,8.7889999999999996E-2,8.7889999999999996E-2,9561600]
[36605,8.8541999999999996E-2,9.1146000000000005E-2,8.7239999999999998E-2,8.9843999999999993E-2,8.9843999999999993E-2,6211200]
[36612,8.9191999999999994E-2,9.375E-2,8.7239999999999998E-2,9.375E-2,9.375E-2,8889600]
[36619,9.1146000000000005E-2,9.375E-2,8.7239999999999998E-2,8.8541999999999996E-2,8.8541999999999996E-2,5601600]
[36626,9.0494000000000005E-2,9.5051999999999998E-2,8.8541999999999996E-2,9.1146000000000005E-2,9.1146000000000005E-2,9153600]
[36633,9.2448000000000002E-2,9.375E-2,8.5938000000000001E-2,9.375E-2,9.375E-2,8894400]
[36640,9.375E-2,9.375E-2,9.1146000000000005E-2,9.3098E-2,9.3098E-2,6321600]
[36647,9.375E-2,9.4399999999999998E-2,8.9843999999999993E-2,9.375E-2,9.375E-2,4449600]
[36654,9.375E-2,9.375E-2,8.3333000000000004E-2,9.1146000000000005E-2,9.1146000000000005E-2,4968000]
[36661,8.3333000000000004E-2,8.5938000000000001E-2,7.4218999999999993E-2,7.6823000000000002E-2,7.6823000000000002E-2,13238400]
[36668,7.8125E-2,8.0728999999999995E-2,7.0638000000000006E-2,7.0962999999999998E-2,7.0962999999999998E-2,6225600]
[36675,7.4218999999999993E-2,9.3098E-2,7.2916999999999996E-2,8.7239999999999998E-2,8.7239999999999998E-2,11587200]
[36682,8.5938000000000001E-2,8.7239999999999998E-2,8.3333000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,3475200]
[36689,8.5285E-2,9.2448000000000002E-2,8.3333000000000004E-2,9.1146000000000005E-2,9.1146000000000005E-2,6979200]
[36696,8.6587999999999998E-2,8.8541999999999996E-2,8.3333000000000004E-2,8.7239999999999998E-2,8.7239999999999998E-2,4828800]
[36703,8.8541999999999996E-2,8.8541999999999996E-2,8.3333000000000004E-2,8.5938000000000001E-2,8.5938000000000001E-2,3427200]
[36710,8.7239999999999998E-2,9.4399999999999998E-2,8.5938000000000001E-2,8.8541999999999996E-2,8.8541999999999996E-2,6288000]
[36717,9.375E-2,9.5051999999999998E-2,8.5938000000000001E-2,9.2448000000000002E-2,9.2448000000000002E-2,7252800]
[36724,9.2448000000000002E-2,9.5051999999999998E-2,8.9843999999999993E-2,9.375E-2,9.375E-2,5611200]
[36731,9.4399999999999998E-2,9.8958000000000004E-2,9.2448000000000002E-2,9.375E-2,9.375E-2,2884800]
[36738,9.375E-2,9.5051999999999998E-2,9.1146000000000005E-2,9.375E-2,9.375E-2,4785600]
[36745,9.2448000000000002E-2,0.10546899999999999,9.2448000000000002E-2,0.101563,0.101563,13622400]
[36752,0.102213,0.10546899999999999,0.101563,0.104167,0.104167,7080000]
[36759,0.10546899999999999,0.10546899999999999,9.8958000000000004E-2,0.101563,0.101563,5040000]
[36766,0.101563,0.111979,9.8958000000000004E-2,0.109375,0.109375,11366400]
[36773,0.110677,0.11328100000000001,0.106771,0.106771,0.106771,5092800]
[36780,0.111327,0.115885,0.108073,0.114583,0.114583,5481600]
[36787,0.115885,0.13281299999999999,0.11328100000000001,0.122396,0.122396,7022400]
[36794,0.119792,0.125,0.11328100000000001,0.11328100000000001,0.11328100000000001,3936000]
[36801,0.113931,0.113931,0.10546899999999999,0.106771,0.106771,3369600]
[36808,0.107096,0.119792,0.106771,0.109375,0.109375,4017600]
[36815,0.109375,0.111979,0.101563,0.104167,0.104167,3624000]
[36822,0.104167,0.10774599999999999,0.101563,0.101563,0.101563,1555200]
[36829,0.107421,0.112954,9.1146000000000005E-2,9.6353999999999995E-2,9.6353999999999995E-2,7315200]
[36836,9.4399999999999998E-2,9.8958000000000004E-2,9.1146000000000005E-2,9.6353999999999995E-2,9.6353999999999995E-2,5572800]
[36843,9.5377000000000003E-2,9.5377000000000003E-2,8.8541999999999996E-2,8.9843999999999993E-2,8.9843999999999993E-2,4617600]
[36850,9.0818999999999997E-2,9.1796000000000003E-2,8.8541999999999996E-2,9.1796000000000003E-2,9.1796000000000003E-2,705600]
[36857,8.9191999999999994E-2,9.1146000000000005E-2,7.1614999999999998E-2,7.5521000000000005E-2,7.5521000000000005E-2,5913600]
[36864,7.5521000000000005E-2,7.5521000000000005E-2,6.25E-2,7.0313000000000001E-2,7.0313000000000001E-2,5755200]
[36871,7.2264999999999996E-2,8.3333000000000004E-2,7.2264999999999996E-2,8.0728999999999995E-2,8.0728999999999995E-2,3739200]
[36878,8.0402000000000001E-2,8.3333000000000004E-2,7.1614999999999998E-2,7.4218999999999993E-2,7.4218999999999993E-2,4065600]
[36885,7.8125E-2,8.0728999999999995E-2,7.2916999999999996E-2,8.0728999999999995E-2,8.0728999999999995E-2,9499200]
[36892,7.9426999999999998E-2,8.7239999999999998E-2,7.8450000000000006E-2,8.4635000000000002E-2,8.4635000000000002E-2,2155200]
[36899,8.4635000000000002E-2,8.8541999999999996E-2,8.2031000000000007E-2,8.8541999999999996E-2,8.8541999999999996E-2,1632000]
[36906,8.7239999999999998E-2,8.9843999999999993E-2,8.5938000000000001E-2,8.5938000000000001E-2,8.5938000000000001E-2,1531200]
[36913,8.5938000000000001E-2,8.8541999999999996E-2,8.2031000000000007E-2,8.3333000000000004E-2,8.3333000000000004E-2,2452800]
[36920,8.3333000000000004E-2,8.4635000000000002E-2,7.8125E-2,8.0728999999999995E-2,8.0728999999999995E-2,4262400]
[36927,8.3005999999999996E-2,8.3005999999999996E-2,7.8125E-2,7.9426999999999998E-2,7.9426999999999998E-2,1176000]
[36934,8.0728999999999995E-2,8.1703999999999999E-2,7.8125E-2,8.0728999999999995E-2,8.0728999999999995E-2,10819200]
[36941,8.0728999999999995E-2,9.1146000000000005E-2,8.0728999999999995E-2,8.2031000000000007E-2,8.2031000000000007E-2,2347200]
[36948,8.0728999999999995E-2,8.3005999999999996E-2,7.2916999999999996E-2,7.5521000000000005E-2,7.5521000000000005E-2,34636800]
[36955,7.6823000000000002E-2,7.9426999999999998E-2,7.4218999999999993E-2,7.5521000000000005E-2,7.5521000000000005E-2,5064000]
[36962,7.5193999999999997E-2,7.8125E-2,7.4869000000000005E-2,7.5521000000000005E-2,7.5521000000000005E-2,3470400]
[36969,7.5521000000000005E-2,7.9426999999999998E-2,6.9010000000000002E-2,7.2916999999999996E-2,7.2916999999999996E-2,8553600]
[36976,7.2916999999999996E-2,7.4218999999999993E-2,6.25E-2,7.0313000000000001E-2,7.0313000000000001E-2,2860800]
[36983,6.966E-2,7.1614999999999998E-2,6.7708000000000004E-2,6.9010000000000002E-2,6.9010000000000002E-2,883200]
[36990,6.7708000000000004E-2,7.9167000000000001E-2,6.7708000000000004E-2,6.8750000000000006E-2,6.8750000000000006E-2,2006400]
[36997,7.4374999999999997E-2,7.8958E-2,6.7500000000000004E-2,6.7708000000000004E-2,6.7708000000000004E-2,1560000]
[37004,6.7917000000000005E-2,7.0416999999999993E-2,6.7708000000000004E-2,6.8958000000000005E-2,6.8958000000000005E-2,1483200]
[37011,6.7917000000000005E-2,6.7917000000000005E-2,5.3957999999999999E-2,6.3750000000000001E-2,6.3750000000000001E-2,2539200]
[37018,6.4167000000000002E-2,6.4167000000000002E-2,5.7500000000000002E-2,6.2708E-2,6.2708E-2,6321600]
[37025,6.3333E-2,6.6667000000000004E-2,6.1249999999999999E-2,6.5625000000000003E-2,6.5625000000000003E-2,2481600]
[37032,6.5417000000000003E-2,6.5417000000000003E-2,6.25E-2,6.4583000000000002E-2,6.4583000000000002E-2,1598400]
[37039,6.4167000000000002E-2,6.4583000000000002E-2,6.3542000000000001E-2,6.4167000000000002E-2,6.4167000000000002E-2,384000]
[37046,6.4167000000000002E-2,6.8750000000000006E-2,6.25E-2,6.8542000000000006E-2,6.8542000000000006E-2,1910400]
[37053,6.7708000000000004E-2,6.7708000000000004E-2,6.3542000000000001E-2,6.5417000000000003E-2,6.5417000000000003E-2,907200]
[37060,6.5417000000000003E-2,6.7500000000000004E-2,6.4792000000000002E-2,6.5833000000000003E-2,6.5833000000000003E-2,1420800]
[37067,6.5833000000000003E-2,7.0832999999999993E-2,6.4583000000000002E-2,7.0832999999999993E-2,7.0832999999999993E-2,7228800]
[37074,7.0832999999999993E-2,7.6457999999999998E-2,6.9375000000000006E-2,7.4999999999999997E-2,7.4999999999999997E-2,1036800]
[37081,7.3124999999999996E-2,8.0417000000000002E-2,7.2499999999999995E-2,7.9167000000000001E-2,7.9167000000000001E-2,3316800]
[37088,7.9167000000000001E-2,8.0417000000000002E-2,7.8125E-2,7.9583000000000001E-2,7.9583000000000001E-2,2884800]
[37095,8.0625000000000002E-2,8.1250000000000003E-2,7.9167000000000001E-2,8.0208000000000002E-2,8.0208000000000002E-2,1368000]
[37102,8.0833000000000002E-2,8.2917000000000005E-2,7.9167000000000001E-2,8.2917000000000005E-2,8.2917000000000005E-2,2078400]
[37109,7.8333E-2,8.3333000000000004E-2,7.8125E-2,8.1042000000000003E-2,8.1042000000000003E-2,4473600]
[37116,8.2083000000000003E-2,8.2917000000000005E-2,8.0208000000000002E-2,8.2708000000000004E-2,8.2708000000000004E-2,2232000]
[37123,8.2708000000000004E-2,8.2708000000000004E-2,8.1250000000000003E-2,8.1250000000000003E-2,8.1250000000000003E-2,480000]
[37130,8.1875000000000003E-2,8.2917000000000005E-2,7.9167000000000001E-2,8.0833000000000002E-2,8.0833000000000002E-2,1617600]
[37137,8.1875000000000003E-2,8.2292000000000004E-2,7.8125E-2,7.9167000000000001E-2,7.9167000000000001E-2,1468800]
[37144,7.9167000000000001E-2,8.1250000000000003E-2,7.9167000000000001E-2,8.1250000000000003E-2,8.1250000000000003E-2,278400]
[37151,8.1250000000000003E-2,8.1250000000000003E-2,5.9166999999999997E-2,7.0000000000000007E-2,7.0000000000000007E-2,2438400]
[37158,7.2499999999999995E-2,7.3957999999999996E-2,6.4583000000000002E-2,7.2916999999999996E-2,7.2916999999999996E-2,844800]
[37165,7.1041999999999994E-2,7.5416999999999998E-2,6.4167000000000002E-2,7.5416999999999998E-2,7.5416999999999998E-2,643200]
[37172,6.9792000000000007E-2,7.2916999999999996E-2,6.9792000000000007E-2,7.0832999999999993E-2,7.0832999999999993E-2,696000]
[37179,7.1041999999999994E-2,7.2916999999999996E-2,7.1041999999999994E-2,7.1874999999999994E-2,7.1874999999999994E-2,576000]
[37186,7.2499999999999995E-2,8.1250000000000003E-2,7.2499999999999995E-2,8.1250000000000003E-2,8.1250000000000003E-2,1809600]
[37193,7.6041999999999998E-2,8.5417000000000007E-2,7.6041999999999998E-2,8.2292000000000004E-2,8.2292000000000004E-2,3225600]
[37200,8.3125000000000004E-2,8.3333000000000004E-2,7.6457999999999998E-2,8.0208000000000002E-2,8.0208000000000002E-2,1036800]
[37207,0.08,8.3750000000000005E-2,0.08,8.2708000000000004E-2,8.2708000000000004E-2,2179200]
[37214,8.1250000000000003E-2,8.4167000000000006E-2,8.0417000000000002E-2,8.2292000000000004E-2,8.2292000000000004E-2,1070400]
[37221,8.3333000000000004E-2,8.4375000000000006E-2,8.2292000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,1646400]
[37228,8.1875000000000003E-2,8.4375000000000006E-2,8.1458000000000003E-2,8.3333000000000004E-2,8.3333000000000004E-2,1430400]
[37235,8.3125000000000004E-2,8.6457999999999993E-2,8.2292000000000004E-2,8.6457999999999993E-2,8.6457999999999993E-2,763200]
[37242,8.5833000000000007E-2,8.7916999999999995E-2,8.2292000000000004E-2,8.4375000000000006E-2,8.4375000000000006E-2,1142400]
[37249,7.8542000000000001E-2,8.8541999999999996E-2,7.8333E-2,8.5208000000000006E-2,8.5208000000000006E-2,2774400]
[37256,8.6457999999999993E-2,9.3542E-2,8.3333000000000004E-2,8.9582999999999996E-2,8.9582999999999996E-2,4296000]
[37263,8.7499999999999994E-2,9.2707999999999999E-2,8.7499999999999994E-2,8.9791999999999997E-2,8.9791999999999997E-2,3801600]
[37270,8.7707999999999994E-2,0.09,8.5625000000000007E-2,0.09,0.09,1939200]
[37277,8.5625000000000007E-2,8.9166999999999996E-2,8.5625000000000007E-2,8.7499999999999994E-2,8.7499999999999994E-2,312000]
[37284,8.7499999999999994E-2,8.8957999999999995E-2,8.5417000000000007E-2,8.6457999999999993E-2,8.6457999999999993E-2,1094400]
[37291,8.5625000000000007E-2,8.7499999999999994E-2,8.1875000000000003E-2,8.6249999999999993E-2,8.6249999999999993E-2,1896000]
[37298,8.6249999999999993E-2,8.6666999999999994E-2,8.5625000000000007E-2,8.6249999999999993E-2,8.6249999999999993E-2,1171200]
[37305,8.3333000000000004E-2,8.6249999999999993E-2,8.1042000000000003E-2,8.3333000000000004E-2,8.3333000000000004E-2,1929600]
[37312,8.1250000000000003E-2,8.6666999999999994E-2,8.1250000000000003E-2,8.4375000000000006E-2,8.4375000000000006E-2,1492800]
[37319,8.4375000000000006E-2,8.6457999999999993E-2,7.9583000000000001E-2,8.1250000000000003E-2,8.1250000000000003E-2,3312000]
[37326,8.0417000000000002E-2,8.5000000000000006E-2,8.0417000000000002E-2,8.4375000000000006E-2,8.4375000000000006E-2,772800]
[37333,8.3333000000000004E-2,8.5417000000000007E-2,8.1250000000000003E-2,8.5417000000000007E-2,8.5417000000000007E-2,624000]
[37340,8.5417000000000007E-2,8.7916999999999995E-2,8.4375000000000006E-2,8.7916999999999995E-2,8.7916999999999995E-2,4689600]
[37347,8.7499999999999994E-2,9.0416999999999997E-2,8.5417000000000007E-2,8.7499999999999994E-2,8.7499999999999994E-2,1545600]
[37354,8.7499999999999994E-2,9.0624999999999997E-2,8.3333000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,1296000]
[37361,8.3333000000000004E-2,8.8541999999999996E-2,8.2500000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,408000]
[37368,8.3333000000000004E-2,8.8332999999999995E-2,8.3333000000000004E-2,8.5417000000000007E-2,8.5417000000000007E-2,1627200]
[37375,8.3333000000000004E-2,8.6457999999999993E-2,8.3333000000000004E-2,8.3958000000000005E-2,8.3958000000000005E-2,1588800]
[37382,8.3958000000000005E-2,8.4375000000000006E-2,7.8125E-2,7.8125E-2,7.8125E-2,854400]
[37389,8.1042000000000003E-2,8.8541999999999996E-2,7.7707999999999999E-2,8.5417000000000007E-2,8.5417000000000007E-2,964800]
[37396,8.3333000000000004E-2,8.8541999999999996E-2,8.3333000000000004E-2,8.5208000000000006E-2,8.5208000000000006E-2,1108800]
[37403,8.5208000000000006E-2,8.8957999999999995E-2,8.1042000000000003E-2,8.8541999999999996E-2,8.8541999999999996E-2,2428800]
[37410,8.6666999999999994E-2,8.6874999999999994E-2,8.3333000000000004E-2,8.5417000000000007E-2,8.5417000000000007E-2,1166400]
[37417,8.8124999999999995E-2,9.1666999999999998E-2,8.4375000000000006E-2,8.5208000000000006E-2,8.5208000000000006E-2,1507200]
[37424,8.5417000000000007E-2,8.6457999999999993E-2,8.2917000000000005E-2,8.4583000000000005E-2,8.4583000000000005E-2,993600]
[37431,8.8541999999999996E-2,8.8957999999999995E-2,8.4583000000000005E-2,8.8541999999999996E-2,8.8541999999999996E-2,1142400]
[37438,8.9374999999999996E-2,8.9374999999999996E-2,8.3958000000000005E-2,8.4167000000000006E-2,8.4167000000000006E-2,1363200]
[37445,8.5417000000000007E-2,8.9582999999999996E-2,7.4374999999999997E-2,7.4374999999999997E-2,7.4374999999999997E-2,1718400]
[37452,8.6874999999999994E-2,8.7916999999999995E-2,7.7082999999999999E-2,8.3333000000000004E-2,8.3333000000000004E-2,1036800]
[37459,8.0833000000000002E-2,8.3333000000000004E-2,6.25E-2,7.7917E-2,7.7917E-2,3796800]
[37466,8.0208000000000002E-2,8.8332999999999995E-2,7.9167000000000001E-2,8.4792000000000006E-2,8.4792000000000006E-2,1795200]
[37473,8.2500000000000004E-2,8.5000000000000006E-2,0.08,8.0208000000000002E-2,8.0208000000000002E-2,835200]
[37480,8.4375000000000006E-2,8.5417000000000007E-2,8.1250000000000003E-2,8.3542000000000005E-2,8.3542000000000005E-2,1070400]
[37487,8.4792000000000006E-2,8.7291999999999995E-2,8.2500000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,1224000]
[37494,8.3125000000000004E-2,8.5417000000000007E-2,8.1458000000000003E-2,8.5417000000000007E-2,8.5417000000000007E-2,2616000]
[37501,8.5417000000000007E-2,8.7499999999999994E-2,8.3333000000000004E-2,8.5000000000000006E-2,8.5000000000000006E-2,936000]
[37508,8.6457999999999993E-2,8.8332999999999995E-2,8.3542000000000005E-2,8.6457999999999993E-2,8.6457999999999993E-2,926400]
[37515,8.6457999999999993E-2,9.1041999999999998E-2,8.1042000000000003E-2,8.9374999999999996E-2,8.9374999999999996E-2,1641600]
[37522,8.9582999999999996E-2,9.1874999999999998E-2,8.4375000000000006E-2,8.7499999999999994E-2,8.7499999999999994E-2,388800]
[37529,8.9166999999999996E-2,8.9166999999999996E-2,7.4582999999999997E-2,8.8541999999999996E-2,8.8541999999999996E-2,1406400]
[37536,8.3958000000000005E-2,8.8749999999999996E-2,8.1250000000000003E-2,8.7082999999999994E-2,8.7082999999999994E-2,1075200]
[37543,8.8332999999999995E-2,8.8541999999999996E-2,8.4375000000000006E-2,8.6249999999999993E-2,8.6249999999999993E-2,916800]
[37550,8.5833000000000007E-2,0.09,8.5417000000000007E-2,8.9582999999999996E-2,8.9582999999999996E-2,873600]
[37557,8.9374999999999996E-2,9.6875000000000003E-2,8.7499999999999994E-2,8.7707999999999994E-2,8.7707999999999994E-2,1166400]
[37564,9.0416999999999997E-2,9.0416999999999997E-2,8.2708000000000004E-2,8.7707999999999994E-2,8.7707999999999994E-2,883200]
[37571,9.0416999999999997E-2,9.2917E-2,8.5000000000000006E-2,8.7499999999999994E-2,8.7499999999999994E-2,888000]
[37578,8.7707999999999994E-2,8.8749999999999996E-2,8.5417000000000007E-2,8.6666999999999994E-2,8.6666999999999994E-2,1070400]
[37585,8.6666999999999994E-2,8.9582999999999996E-2,8.6249999999999993E-2,8.7499999999999994E-2,8.7499999999999994E-2,561600]
[37592,8.8541999999999996E-2,8.9582999999999996E-2,8.5625000000000007E-2,8.7707999999999994E-2,8.7707999999999994E-2,609600]
[37599,8.8541999999999996E-2,8.9582999999999996E-2,8.7082999999999994E-2,8.9582999999999996E-2,8.9582999999999996E-2,1396800]
[37606,8.8124999999999995E-2,8.9582999999999996E-2,8.7499999999999994E-2,8.7916999999999995E-2,8.7916999999999995E-2,1564800]
[37613,8.7916999999999995E-2,8.9374999999999996E-2,8.7707999999999994E-2,8.8124999999999995E-2,8.8124999999999995E-2,403200]
[37620,8.7916999999999995E-2,9.0207999999999997E-2,8.7707999999999994E-2,8.9791999999999997E-2,8.9791999999999997E-2,758400]
[37627,9.0832999999999997E-2,9.0832999999999997E-2,8.9582999999999996E-2,8.9582999999999996E-2,8.9582999999999996E-2,489600]
[37634,8.9582999999999996E-2,9.0832999999999997E-2,8.9582999999999996E-2,8.9582999999999996E-2,8.9582999999999996E-2,782400]
[37641,9.0624999999999997E-2,9.2707999999999999E-2,8.9582999999999996E-2,9.0832999999999997E-2,9.0832999999999997E-2,1128000]
[37648,9.0832999999999997E-2,9.1666999999999998E-2,8.9582999999999996E-2,8.9582999999999996E-2,8.9582999999999996E-2,7483200]
[37655,9.0207999999999997E-2,9.0624999999999997E-2,8.3333000000000004E-2,8.3542000000000005E-2,8.3542000000000005E-2,393600]
[37662,8.3542000000000005E-2,8.3542000000000005E-2,6.6042000000000003E-2,7.6666999999999999E-2,7.6666999999999999E-2,859200]
[37669,7.5624999999999998E-2,7.8958E-2,6.8125000000000005E-2,7.7707999999999999E-2,7.7707999999999999E-2,417600]
[37676,7.6874999999999999E-2,8.8541999999999996E-2,7.4999999999999997E-2,8.4375000000000006E-2,8.4375000000000006E-2,624000]
[37683,8.4583000000000005E-2,8.8332999999999995E-2,7.9167000000000001E-2,8.3958000000000005E-2,8.3958000000000005E-2,259200]
[37690,8.4375000000000006E-2,8.5417000000000007E-2,8.2292000000000004E-2,8.3958000000000005E-2,8.3958000000000005E-2,552000]
[37697,8.3333000000000004E-2,8.8749999999999996E-2,7.4791999999999997E-2,8.2292000000000004E-2,8.2292000000000004E-2,796800]
[37704,8.2292000000000004E-2,9.3542E-2,7.7082999999999999E-2,8.8541999999999996E-2,8.8541999999999996E-2,1689600]
[37711,8.7082999999999994E-2,9.375E-2,8.3958000000000005E-2,8.4583000000000005E-2,8.4583000000000005E-2,936000]
[37718,8.2500000000000004E-2,8.5417000000000007E-2,8.1042000000000003E-2,8.4583000000000005E-2,8.4583000000000005E-2,2539200]
[37725,8.1667000000000003E-2,8.8541999999999996E-2,8.1667000000000003E-2,8.8541999999999996E-2,8.8541999999999996E-2,432000]
[37732,8.8541999999999996E-2,8.8541999999999996E-2,8.2292000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,777600]
[37739,8.3333000000000004E-2,8.4375000000000006E-2,8.3125000000000004E-2,8.3333000000000004E-2,8.3333000000000004E-2,62400]
[37746,8.3958000000000005E-2,8.5417000000000007E-2,8.2292000000000004E-2,8.3750000000000005E-2,8.3750000000000005E-2,739200]
[37753,8.2292000000000004E-2,9.3332999999999999E-2,8.2292000000000004E-2,8.7707999999999994E-2,8.7707999999999994E-2,2304000]
[37760,8.7916999999999995E-2,9.0207999999999997E-2,8.5417000000000007E-2,8.7499999999999994E-2,8.7499999999999994E-2,662400]
[37767,8.4792000000000006E-2,9.1666999999999998E-2,8.4792000000000006E-2,8.9582999999999996E-2,8.9582999999999996E-2,6249600]
[37774,8.9582999999999996E-2,9.3124999999999999E-2,8.7499999999999994E-2,8.8749999999999996E-2,8.8749999999999996E-2,1593600]
[37781,8.8541999999999996E-2,9.3124999999999999E-2,8.7499999999999994E-2,9.2082999999999998E-2,9.2082999999999998E-2,547200]
[37788,8.9582999999999996E-2,9.2082999999999998E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,283200]
[37795,8.8749999999999996E-2,8.9374999999999996E-2,8.6874999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,307200]
[37802,9.0207999999999997E-2,9.1041999999999998E-2,8.7499999999999994E-2,8.9791999999999997E-2,8.9791999999999997E-2,811200]
[37809,8.7499999999999994E-2,0.10062500000000001,8.7499999999999994E-2,9.7708000000000003E-2,9.7708000000000003E-2,3710400]
[37816,9.4792000000000001E-2,0.124792,9.4792000000000001E-2,0.106875,0.106875,7392000]
[37823,0.106875,0.108542,0.10083300000000001,0.104375,0.104375,1228800]
[37830,0.10166699999999999,0.110417,9.6875000000000003E-2,0.108958,0.108958,2880000]
[37837,0.107292,0.109375,0.10020800000000001,0.10229199999999999,0.10229199999999999,1656000]
[37844,0.10249999999999999,0.129167,0.10249999999999999,0.129167,0.129167,11563200]
[37851,0.129167,0.129167,0.114583,0.12604199999999999,0.12604199999999999,2366400]
[37858,0.122917,0.1275,0.120833,0.124167,0.124167,2428800]
[37865,0.13,0.13,0.11791699999999999,0.121875,0.121875,1732800]
[37872,0.122917,0.12520800000000001,0.11812499999999999,0.11895799999999999,0.11895799999999999,2044800]
[37879,0.119375,0.125,0.11812499999999999,0.1225,0.1225,1382400]
[37886,0.125,0.125,0.112292,0.120833,0.120833,2049600]
[37893,0.122708,0.12687499999999999,0.11874999999999999,0.124792,0.124792,2140800]
[37900,0.120625,0.14416699999999999,0.120625,0.14416699999999999,0.14416699999999999,7262400]
[37907,0.139792,0.152083,0.139792,0.14166699999999999,0.14166699999999999,6148800]
[37914,0.14124999999999999,0.143542,0.13229199999999999,0.13416700000000001,0.13416700000000001,5366400]
[37921,0.14000000000000001,0.141458,0.13312499999999999,0.13958300000000001,0.13958300000000001,988800]
[37928,0.13916700000000001,0.14895800000000001,0.13104199999999999,0.14791699999999999,0.14791699999999999,3470400]
[37935,0.14916699999999999,0.19583300000000001,0.13750000000000001,0.183333,0.183333,17184000]
[37942,0.172708,0.1875,0.170208,0.186667,0.186667,5131200]
[37949,0.17708299999999999,0.1875,0.17708299999999999,0.18562500000000001,0.18562500000000001,2342400]
[37956,0.18562500000000001,0.18687500000000001,0.17729200000000001,0.18104200000000001,0.18104200000000001,5150400]
[37963,0.18104200000000001,0.18395800000000001,0.17708299999999999,0.18124999999999999,0.18124999999999999,7939200]
[37970,0.18375,0.184167,0.173958,0.17583299999999999,0.17583299999999999,2750400]
[37977,0.173958,0.18,0.170625,0.17208300000000001,0.17208300000000001,1238400]
[37984,0.17083300000000001,0.18208299999999999,0.17083300000000001,0.17249999999999999,0.17249999999999999,1660800]
[37991,0.17749999999999999,0.18229200000000001,0.1575,0.168958,0.168958,4843200]
[37998,0.168125,0.17708299999999999,0.16145799999999999,0.17166699999999999,0.17166699999999999,5520000]
[38005,0.17499999999999999,0.20833299999999999,0.16458300000000001,0.19270799999999999,0.19270799999999999,6696000]
[38012,0.19270799999999999,0.201875,0.17333299999999999,0.1875,0.1875,3100800]
[38019,0.1875,0.21854199999999999,0.17729200000000001,0.20791699999999999,0.20791699999999999,12744000]
[38026,0.20958299999999999,0.23958299999999999,0.207708,0.234375,0.234375,6134400]
[38033,0.234375,0.27500000000000002,0.22916700000000001,0.25374999999999998,0.25374999999999998,10977600]
[38040,0.25270799999999999,0.25750000000000001,0.22708300000000001,0.24895800000000001,0.24895800000000001,4665600]
[38047,0.25,0.299792,0.235208,0.29020800000000002,0.29020800000000002,9096000]
[38054,0.29062500000000002,0.3125,0.26041700000000001,0.27708300000000002,0.27708300000000002,8683200]
[38061,0.28125,0.29145799999999999,0.27250000000000002,0.28020800000000001,0.28020800000000001,6859200]
[38068,0.28041700000000003,0.28520800000000002,0.21875,0.25437500000000002,0.25437500000000002,19406400]
[38075,0.27583299999999999,0.35416700000000001,0.25937500000000002,0.30312499999999998,0.30312499999999998,19728000]
[38082,0.30395800000000001,0.310417,0.29166700000000001,0.30812499999999998,0.30812499999999998,7473600]
[38089,0.30270799999999998,0.32104199999999999,0.30041699999999999,0.30499999999999999,0.30499999999999999,5496000]
[38096,0.30666700000000002,0.31770799999999999,0.28125,0.29541699999999999,0.29541699999999999,6662400]
[38103,0.28104200000000001,0.32291700000000001,0.27124999999999999,0.29020800000000002,0.29020800000000002,7881600]
[38110,0.28979199999999999,0.42708299999999999,0.27083299999999999,0.41020800000000002,0.41020800000000002,63729600]
[38117,0.40958299999999997,0.455208,0.36583300000000002,0.418958,0.418958,88785600]
[38124,0.401667,0.48854199999999998,0.38541700000000001,0.486875,0.486875,82929600]
[38131,0.515625,0.56145800000000001,0.48708299999999999,0.54895799999999995,0.54895799999999995,111177600]
[38138,0.55229200000000001,0.55604200000000004,0.44416699999999998,0.450625,0.450625,161217600]
[38145,0.44979200000000003,0.49562499999999998,0.43562499999999998,0.47854200000000002,0.47854200000000002,55468800]
[38152,0.47604200000000002,0.59750000000000003,0.46812500000000001,0.56770799999999999,0.56770799999999999,105777600]
[38159,0.58541699999999997,0.60624999999999996,0.46354200000000001,0.52458300000000002,0.52458300000000002,137054400]
[38166,0.53645799999999999,0.55208299999999999,0.50104199999999999,0.50833300000000003,0.50833300000000003,41702400]
[38173,0.50083299999999997,0.50770800000000005,0.42708299999999999,0.42916700000000002,0.42916700000000002,63235200]
[38180,0.42562499999999998,0.44729200000000002,0.36979200000000001,0.42854199999999998,0.42854199999999998,100915200]
[38187,0.41875000000000001,0.43020799999999998,0.37874999999999998,0.38979200000000003,0.38979200000000003,54168000]
[38194,0.38458300000000001,0.43437500000000001,0.3775,0.42708299999999999,0.42708299999999999,33067200]
[38201,0.417292,0.52479200000000004,0.41520800000000002,0.48562499999999997,0.48562499999999997,84475200]
[38208,0.484375,0.50479200000000002,0.448542,0.46437499999999998,0.46437499999999998,44217600]
[38215,0.45624999999999999,0.46645799999999998,0.40312500000000001,0.46062500000000001,0.46062500000000001,48638400]
[38222,0.46333299999999999,0.500417,0.45833299999999999,0.47416700000000001,0.47416700000000001,27048000]
[38229,0.47541699999999998,0.58333299999999999,0.47020800000000001,0.56458299999999995,0.56458299999999995,99854400]
[38236,0.57291700000000001,0.60583299999999995,0.53249999999999997,0.593333,0.593333,85905600]
[38243,0.61562499999999998,0.63083299999999998,0.48562499999999997,0.48979200000000001,0.48979200000000001,173980800]
[38250,0.48666700000000002,0.51895800000000003,0.47020800000000001,0.50416700000000003,0.50416700000000003,68011200]
[38257,0.495,0.54374999999999996,0.49145800000000001,0.52083299999999999,0.52083299999999999,37545600]
[38264,0.52937500000000004,0.551875,0.52291699999999997,0.52729199999999998,0.52729199999999998,29668800]
[38271,0.52083299999999999,0.53125,0.47354200000000002,0.49833300000000003,0.49833300000000003,33350400]
[38278,0.50187499999999996,0.53312499999999996,0.49458299999999999,0.52104200000000001,0.52104200000000001,16032000]
[38285,0.51354200000000005,0.56062500000000004,0.51124999999999998,0.55208299999999999,0.55208299999999999,18868800]
[38292,0.56041700000000005,0.620417,0.52166699999999999,0.53749999999999998,0.53749999999999998,82939200]
[38299,0.54479200000000005,0.671458,0.53645799999999999,0.66645799999999999,0.66645799999999999,106214400]
[38306,0.66645799999999999,0.67041700000000004,0.59624999999999995,0.65625,0.65625,75984000]
[38313,0.66645799999999999,0.719167,0.64124999999999999,0.70479199999999997,0.70479199999999997,28238400]
[38320,0.71250000000000002,0.73229200000000005,0.69520800000000005,0.72375,0.72375,36369600]
[38327,0.72854200000000002,0.73833300000000002,0.65895800000000004,0.67708299999999999,0.67708299999999999,27696000]
[38334,0.687083,0.708125,0.67312499999999997,0.68312499999999998,0.68312499999999998,18724800]
[38341,0.6875,0.70145800000000003,0.64124999999999999,0.7,0.7,23985600]
[38348,0.71354200000000001,0.76687499999999997,0.71208300000000002,0.75854200000000005,0.75854200000000005,41817600]
[38355,0.77895800000000004,0.78416699999999995,0.67437499999999995,0.70541699999999996,0.70541699999999996,45720000]
[38362,0.70625000000000004,0.77604200000000001,0.69479199999999997,0.77520800000000001,0.77520800000000001,36326400]
[38369,0.78020800000000001,0.82916699999999999,0.75104199999999999,0.78145799999999999,0.78145799999999999,34900800]
[38376,0.78229199999999999,0.85729200000000005,0.76833300000000004,0.84687500000000004,0.84687500000000004,41140800]
[38383,0.86979200000000001,0.95750000000000002,0.83479199999999998,0.95604199999999995,0.95604199999999995,65040000]
[38390,0.95833299999999999,0.989375,0.776667,0.82,0.82,140697600]
[38397,0.833125,0.91583300000000001,0.81562500000000004,0.83520799999999995,0.83520799999999995,68582400]
[38404,0.83333299999999999,0.92916699999999997,0.79937499999999995,0.91604200000000002,0.91604200000000002,44971200]
[38411,0.92729200000000001,0.97270800000000002,0.88270800000000005,0.96895799999999999,0.96895799999999999,33369600]
[38418,0.95979199999999998,0.96458299999999997,0.84250000000000003,0.90125,0.90125,62664000]
[38425,0.97395799999999999,1.2268749999999999,0.96104199999999995,1.1583330000000001,1.1583330000000001,320721600]
[38432,1.1583330000000001,1.248958,1.0864579999999999,1.2475000000000001,1.2475000000000001,97267200]
[38439,1.2395830000000001,1.284375,1.169583,1.224375,1.224375,147657600]
[38446,1.245833,1.2895829999999999,1.2260420000000001,1.2324999999999999,1.2324999999999999,53328000]
[38453,1.233333,1.260208,1.1045830000000001,1.1166670000000001,1.1166670000000001,57624000]
[38460,1.1110420000000001,1.183333,1.0877079999999999,1.1341669999999999,1.1341669999999999,90331200]
[38467,1.1693750000000001,1.3197920000000001,1.1229169999999999,1.180833,1.180833,174796800]
[38474,1.1956249999999999,1.415208,1.1956249999999999,1.3866670000000001,1.3866670000000001,209937600]
[38481,1.41625,1.5352079999999999,1.2775000000000001,1.297917,1.297917,460780800]
[38488,1.2993749999999999,1.454167,1.2947919999999999,1.443333,1.443333,137995200]
[38495,1.462083,1.507917,1.433333,1.48125,1.48125,78158400]
[38502,1.48125,1.598125,1.46875,1.5452079999999999,1.5452079999999999,84542400]
[38509,1.5385420000000001,1.7268749999999999,1.537083,1.704167,1.704167,117417600]
[38516,1.7268749999999999,1.7270829999999999,1.636458,1.6910419999999999,1.6910419999999999,64814400]
[38523,1.677292,1.83125,1.5845830000000001,1.686042,1.686042,116308800]
[38530,1.6845829999999999,1.841458,1.6358330000000001,1.7681249999999999,1.7681249999999999,83241600]
[38537,1.7725,1.8968750000000001,1.7595829999999999,1.895208,1.895208,50457600]
[38544,1.9270830000000001,2.0920830000000001,1.9,2.0375000000000001,2.0375000000000001,83164800]
[38551,2.0833330000000001,2.25,1.7616670000000001,1.91875,1.91875,210595200]
[38558,1.863958,2.0593750000000002,1.8143750000000001,1.925,1.925,131044800]
[38565,1.859375,2.039167,1.838333,1.9054169999999999,1.9054169999999999,126460800]
[38572,1.9125000000000001,2.2291669999999999,1.7104170000000001,1.827083,1.827083,234657600]
[38579,1.8241670000000001,1.8729169999999999,1.7520830000000001,1.81,1.81,53632800]
[38586,1.8129169999999999,1.943333,1.7875000000000001,1.8875,1.8875,89786400]
[38593,1.8654170000000001,2.1520830000000002,1.8654170000000001,2.0595829999999999,2.0595829999999999,72148800]
[38600,2.0729169999999999,2.130417,2.0287500000000001,2.0470830000000002,2.0470830000000002,39691200]
[38607,2.0558329999999998,2.0724999999999998,1.8412500000000001,1.8979170000000001,1.8979170000000001,66511200]
[38614,1.8979170000000001,1.9325000000000001,1.6487499999999999,1.694167,1.694167,92839200]
[38621,1.704167,1.995417,1.6775,1.961667,1.961667,76034400]
[38628,1.972917,2.0133329999999998,1.8141670000000001,1.910833,1.910833,103080000]
[38635,1.9166669999999999,1.9266669999999999,1.672083,1.8333330000000001,1.8333330000000001,59944800]
[38642,1.8333330000000001,1.9712499999999999,1.8025,1.9683330000000001,1.9683330000000001,46807200]
[38649,1.982917,2.016667,1.8333330000000001,2.01125,2.01125,48996000]
[38656,2.0262500000000001,2.4991669999999999,2.0245829999999998,2.4012500000000001,2.4012500000000001,147141600]
[38663,2.4404170000000001,2.85,2.2549999999999999,2.8116669999999999,2.8116669999999999,247956000]
[38670,2.8329170000000001,3.0270830000000002,2.75,2.9975000000000001,2.9975000000000001,135148800]
[38677,2.9975000000000001,3.125,2.963333,3.0729169999999999,3.0729169999999999,51744000]
[38684,3.0929169999999999,3.4575,3.0729169999999999,3.4483329999999999,3.4483329999999999,124874400]
[38691,3.4212500000000001,3.641667,3.3858329999999999,3.5270830000000002,3.5270830000000002,123561600]
[38698,3.5733329999999999,3.67875,3.1791670000000001,3.2283330000000001,3.2283330000000001,155529600]
[38705,3.3016670000000001,3.5666669999999998,3.21,3.5662500000000001,3.5662500000000001,109639200]
[38712,3.5625,3.565833,3.212917,3.2837499999999999,3.2837499999999999,72602400]
[38719,3.3558330000000001,3.5895830000000002,3.3129170000000001,3.5691670000000002,3.5691670000000002,71376000]
[38726,3.6433330000000002,4.36625,3.6095830000000002,4.3462500000000004,4.3462500000000004,254820000]
[38733,4.2079170000000001,4.2708329999999997,3.892083,3.9791669999999999,3.9791669999999999,151012800]
[38740,4.0366669999999996,4.0366669999999996,3.733333,3.9,3.9,96859200]
[38747,3.9329170000000002,3.9329170000000002,3.5449999999999999,3.6254170000000001,3.6254170000000001,120256800]
[38754,3.6875,3.7291669999999999,3.233333,3.4904169999999999,3.4904169999999999,148216800]
[38761,3.4904169999999999,3.8208329999999999,3.375,3.8004169999999999,3.8004169999999999,78304800]
[38768,3.8458329999999998,4.0833329999999997,3.692917,3.9366669999999999,3.9366669999999999,66360000]
[38775,3.954167,4.2,3.8333330000000001,4.11625,4.11625,72837600]
[38782,4.125,4.577083,4.0104170000000003,4.4187500000000002,4.4187500000000002,271000800]
[38789,4.4387499999999998,4.9270829999999997,4.3395830000000002,4.8195829999999997,4.8195829999999997,156554400]
[38796,4.8550000000000004,4.8579169999999996,4.5437500000000002,4.7166670000000002,4.7166670000000002,72444000]
[38803,4.7487500000000002,5.287083,4.7208329999999998,5.2520829999999998,5.2520829999999998,186660000]
[38810,5.375,5.4083329999999998,5.099583,5.2479170000000002,5.2479170000000002,119174400]
[38817,5.2741670000000003,5.2916670000000003,5.0475000000000003,5.2370830000000002,5.2370830000000002,66016800]
[38824,5.2904169999999997,5.7287499999999998,5.2562499999999996,5.6520830000000002,5.6520830000000002,69564000]
[38831,5.6891670000000003,6.0695829999999997,5.358333,5.3941660000000002,5.3941660000000002,133850400]
[38838,5.4583329999999997,6.2175000000000002,5.4424999999999999,6.1749999999999998,6.1749999999999998,112216800]
[38845,6.2725,8.4208339999999993,6.2083329999999997,7.2083329999999997,7.2083329999999997,521100000]
[38852,7.1612499999999999,8.1791669999999996,7.1583329999999998,7.6458329999999997,7.6458329999999997,336780000]
[38859,7.5620830000000003,7.7566670000000002,6.7687499999999998,7.6325000000000003,7.6325000000000003,303460800]
[38866,7.5783329999999998,7.8616669999999997,7.3516659999999998,7.6783330000000003,7.6783330000000003,170366400]
[38873,7.6512500000000001,7.8333329999999997,6.5045830000000002,6.9066669999999997,6.9066669999999997,294067200]
[38880,7.2216670000000001,7.2387499999999996,6.1666670000000003,6.75,6.75,315463200]
[38887,6.8258330000000003,7.2470829999999999,6.4658329999999999,7.1645830000000004,7.1645830000000004,177228000]
[38894,7.2241669999999996,7.9320830000000004,7.0066670000000002,7.9320830000000004,7.9320830000000004,235860000]
[38901,7.9787499999999998,8.7866669999999996,7.9291669999999996,8.4916669999999996,8.4916669999999996,297645600]
[38908,8.3766669999999994,8.6066669999999998,7.3866670000000001,7.6383330000000003,7.6383330000000003,310789800]
[38915,7.62,8.1633329999999997,6.9666670000000002,7.1783330000000003,7.1783330000000003,147660600]
[38922,7.2149999999999999,7.8216669999999997,7.1916669999999998,7.4616670000000003,7.4616670000000003,91698000]
[38929,7.5533330000000003,7.8666669999999996,6.625,6.7083329999999997,6.7083329999999997,167011800]
[38936,5.3666669999999996,5.72,4.5866670000000003,4.8416670000000002,4.8416670000000002,565309800]
[38943,4.97,5.1116669999999997,4.78,5.0250000000000004,5.0250000000000004,180450600]
[38950,4.9850000000000003,5.1333330000000004,4.891667,4.99,4.99,137693400]
[38957,4.9966660000000003,5.0133330000000003,4.5033339999999997,4.5816660000000002,4.5816660000000002,122280600]
[38964,4.6133329999999999,4.7783329999999999,4.5416670000000003,4.5766669999999996,4.5766669999999996,61324800]
[38971,4.53,5.7116670000000003,4.3433330000000003,5.4383340000000002,5.4383340000000002,272163600]
[38978,5.483333,6.0016670000000003,5.3849999999999998,5.585,5.585,178467600]
[38985,5.733333,5.9533329999999998,5.3766670000000003,5.4133329999999997,5.4133329999999997,164599200]
[38992,5.3466670000000001,5.4050000000000002,5.0933330000000003,5.2483329999999997,5.2483329999999997,98994600]
[38999,5.1833330000000002,5.55,5.0999999999999996,5.4649999999999999,5.4649999999999999,77070000]
[39006,5.4866669999999997,5.6749999999999998,5.1866659999999998,5.47,5.47,76975800]
[39013,5.46,5.6433330000000002,5.3283329999999998,5.3966669999999999,5.3966669999999999,80475600]
[39020,5.391667,5.4,4.8933330000000002,5.0466670000000002,5.0466670000000002,94227000]
[39027,4.8,4.9116669999999996,4.125,4.4083329999999998,4.4083329999999998,312729600]
[39034,4.5633340000000002,4.7566670000000002,4.3166669999999998,4.5650000000000004,4.5650000000000004,113189400]
[39041,4.516667,4.7416669999999996,4.4983329999999997,4.7350000000000003,4.7350000000000003,44580600]
[39048,4.7,4.8166669999999998,4.5,4.6550000000000002,4.6550000000000002,62954400]
[39055,4.5933330000000003,5.5616659999999998,4.5866670000000003,5.5049999999999999,5.5049999999999999,160690200]
[39062,5.5266669999999998,5.9283330000000003,5.45,5.58,5.58,110988600]
[39069,5.568333,5.81,5.358333,5.7,5.7,66393000]
[39076,5.6916669999999998,5.7583330000000004,5.6050000000000004,5.6133329999999999,5.6133329999999999,20697000]
[39083,5.6349999999999998,5.7233330000000002,5.5316669999999997,5.7133330000000004,5.7133330000000004,42624000]
[39090,5.681667,6.4933329999999998,5.608333,6.358333,6.358333,123062400]
[39097,6.358333,6.4649999999999999,6.0250000000000004,6.2016669999999996,6.2016669999999996,55842600]
[39104,6.3416670000000002,6.4083329999999998,6.0966670000000001,6.165,6.165,38211600]
[39111,6.1666670000000003,6.65,6.1366670000000001,6.6,6.6,48113400]
[39118,6.65,6.86,6.1283339999999997,6.5866670000000003,6.5866670000000003,90615600]
[39125,6.8416670000000002,7.04,6.1333330000000004,6.15,6.15,136259400]
[39132,6.0866670000000003,6.4249999999999998,6.0083330000000004,6.1316670000000002,6.1316670000000002,53727600]
[39139,6.2249999999999996,6.2316669999999998,5.4166670000000003,5.7016669999999996,5.7016669999999996,74847000]
[39146,5.56,5.8650000000000002,5.4866669999999997,5.76,5.76,61876200]
[39153,5.75,6,5.693333,5.9466669999999997,5.9466669999999997,53188200]
[39160,5.9850000000000003,6.16,5.7833329999999998,6.0350000000000001,6.0350000000000001,42828000]
[39167,6.1366670000000001,6.3966669999999999,5.81,6.3133340000000002,6.3133340000000002,56286600]
[39174,6.335,6.6316670000000002,6.3316660000000002,6.3833330000000004,6.3833330000000004,46691400]
[39181,6.5183330000000002,6.5233340000000002,6.2283330000000001,6.431667,6.431667,31275600]
[39188,6.431667,6.5066670000000002,6.3166669999999998,6.4966660000000003,6.4966660000000003,38134200]
[39195,6.57,6.7483329999999997,6.375,6.4416669999999998,6.4416669999999998,40257000]
[39202,6.4266670000000001,6.5833329999999997,6.141667,6.5533330000000003,6.5533330000000003,50145000]
[39209,6.1116669999999997,6.8550000000000004,6.0066670000000002,6.5333329999999998,6.5333329999999998,121244400]
[39216,6.483333,6.6050000000000004,6.3,6.5466670000000002,6.5466670000000002,30677400]
[39223,6.5283329999999999,6.9133329999999997,6.4616670000000003,6.5833329999999997,6.5833329999999997,40219800]
[39230,6.5583330000000002,6.8116659999999998,6.4349999999999996,6.72,6.72,28420200]
[39237,6.5350000000000001,6.7233330000000002,6.2583330000000004,6.5216669999999999,6.5216669999999999,31224600]
[39244,6.4916669999999996,7.431667,6.4,7.3166669999999998,7.3166669999999998,75453600]
[39251,7.3616669999999997,7.74,7.0833329999999997,7.3933330000000002,7.3933330000000002,81723000]
[39258,7.2866669999999996,7.5483330000000004,7.0833329999999997,7.1633329999999997,7.1633329999999997,44523000]
[39265,7.2566670000000002,7.7216670000000001,7.23,7.625,7.625,37182000]
[39272,7.6266670000000003,7.7649999999999997,7.3133340000000002,7.3550000000000004,7.3550000000000004,44688600]
[39279,7.31,7.4349999999999996,7.0916670000000002,7.0949999999999998,7.0949999999999998,23785800]
[39286,7.1916669999999998,7.3949999999999996,6.8150000000000004,6.8383330000000004,6.8383330000000004,29412000]
[39293,6.8166669999999998,7.0416670000000003,6.4166670000000003,6.68,6.68,34266600]
[39300,6.7066660000000002,8.33,6.4683330000000003,7.5966670000000001,7.5966670000000001,99987600]
[39307,7.7,7.8133340000000002,6.8416670000000002,7.0216669999999999,7.0216669999999999,57120600]
[39314,7.1050000000000004,7.4749999999999996,7.068333,7.37,7.37,39274200]
[39321,7.3416670000000002,7.5149999999999997,7.1433330000000002,7.4850000000000003,7.4850000000000003,29823600]
[39328,7.4933329999999998,7.9216670000000002,7.39,7.7833329999999998,7.7833329999999998,32371200]
[39335,7.8483330000000002,8.4833339999999993,7.6866659999999998,8.2666660000000007,8.2666660000000007,47473800]
[39342,8.25,8.716666,8.1300000000000008,8.65,8.65,33977400]
[39349,8.82,9.66,8.8166670000000007,9.4466669999999997,9.4466669999999997,58385400]
[39356,9.5350000000000001,10.538333,9.18,10.433332999999999,10.433332999999999,91683000]
[39363,10.375,10.968332999999999,10.176666000000001,10.813333999999999,10.813333999999999,50582400]
[39370,10.833333,11.4,10.265000000000001,10.265000000000001,10.265000000000001,52307400]
[39377,10.106667,11.333333,9.8333329999999997,11.31,11.31,59162400]
[39384,11.333333,11.395,10.521667000000001,10.903333999999999,10.903333999999999,45510000]
[39391,10.681666,10.821667,6.375,7.7433329999999998,7.7433329999999998,217548000]
[39398,7.6516669999999998,8.1566670000000006,6.9066669999999997,6.92,6.92,104368800]
[39405,6.75,7.1583329999999998,6.7,6.8333329999999997,6.8333329999999997,41544600]
[39412,6.8333329999999997,7.45,6.7616670000000001,7.2350000000000003,7.2350000000000003,57400800]
[39419,7.1916669999999998,8.363334,7.1566669999999997,8.1866660000000007,8.1866660000000007,58995600]
[39426,8.25,8.3583339999999993,7.7183330000000003,7.95,7.95,51915600]
[39433,7.9583329999999997,8.1083339999999993,7.32,7.95,7.95,65779800]
[39440,8.0216670000000008,8.0716669999999997,7.358333,7.4133329999999997,7.4133329999999997,25650600]
[39447,7.3483330000000002,7.5283329999999999,6.8633329999999999,6.9166670000000003,6.9166670000000003,30248400]
[39454,6.9366659999999998,7.6050000000000004,6.733333,7.1883340000000002,7.1883340000000002,67058400]
[39461,7.2583330000000004,7.2983330000000004,6.5533330000000003,6.8283329999999998,6.8283329999999998,70053000]
[39468,6.2533339999999997,7.1266670000000003,6.1366670000000001,6.8316660000000002,6.8316660000000002,40314000]
[39475,6.8116659999999998,7.09,6.18,6.5316669999999997,6.5316669999999997,75657600]
[39482,6.5483330000000004,6.7633330000000003,6.2149999999999999,6.375,6.375,37024800]
[39489,6.4216670000000002,6.7066660000000002,6.25,6.681667,6.681667,46393200]
[39496,7.0283329999999999,7.3266669999999996,6.8333329999999997,7.3033330000000003,7.3033330000000003,49040400]
[39503,7.3,7.5750000000000002,6.6066669999999998,6.9166670000000003,6.9166670000000003,85126200]
[39510,6.8733329999999997,7.1183329999999998,6.6283339999999997,6.76,6.76,55759800]
[39517,6.7850000000000001,7.0383329999999997,6.34,6.4683330000000003,6.4683330000000003,83616000]
[39524,6.3966669999999999,6.6966669999999997,6.1466669999999999,6.4450000000000003,6.4450000000000003,49807200]
[39531,6.5216669999999999,6.5216669999999999,5.7450000000000001,5.7783329999999999,5.7783329999999999,60819000]
[39538,5.7949999999999999,6.6283339999999997,5.74,6.3733329999999997,6.3733329999999997,74582400]
[39545,6.43,6.47,5.8333329999999997,5.8683329999999998,5.8683329999999998,79886400]
[39552,5.8449999999999998,5.9383340000000002,5.32,5.3683329999999998,5.3683329999999998,81537000]
[39559,5.3150000000000004,5.6466669999999999,5.1283339999999997,5.6116669999999997,5.6116669999999997,89012400]
[39566,5.6133329999999999,6.1,5.4766659999999998,5.8666669999999996,5.8666669999999996,77607600]
[39573,5.915,6.0216669999999999,4.7,4.766667,4.766667,226344600]
[39580,4.7933339999999998,5.0549999999999997,4.7649999999999997,4.9133329999999997,4.9133329999999997,110713800]
[39587,4.9266670000000001,4.9550000000000001,4.6500000000000004,4.8,4.8,77470800]
[39594,4.835,5.2433329999999998,4.8233329999999999,5.2066660000000002,5.2066660000000002,75424200]
[39601,5.233333,5.9083329999999998,5.1566669999999997,5.73,5.73,138474000]
[39608,5.7583330000000004,5.8550000000000004,5.3,5.7133330000000004,5.7133330000000004,100167600]
[39615,5.7,6.3216669999999997,5.585,5.6966669999999997,5.6966669999999997,94558800]
[39622,5.6849999999999996,5.8766670000000003,4.8166669999999998,4.858333,4.858333,85217400]
[39629,4.8483330000000002,4.8716660000000003,4.0183330000000002,4.2083329999999997,4.2083329999999997,75010200]
[39636,4.2166670000000002,4.9783330000000001,3.9733329999999998,4.085,4.085,142801800]
[39643,4.1349999999999998,4.165,3.838333,4.03,4.03,78496800]
[39650,4.1566669999999997,4.4116669999999996,3.9750000000000001,4.0483330000000004,4.0483330000000004,65414400]
[39657,4.03,4.1616669999999996,3.7116669999999998,3.786667,3.786667,105196800]
[39664,3.7516669999999999,3.9916670000000001,3.4449999999999998,3.871667,3.871667,147676200]
[39671,3.878333,5.266667,3.871667,4.7716669999999999,4.7716669999999999,178301400]
[39678,4.83,5.1233329999999997,4.6583329999999998,4.9216670000000002,4.9216670000000002,73497000]
[39685,4.7933339999999998,4.9166670000000003,4.5250000000000004,4.58,4.58,48942600]
[39692,4.68,4.68,4.0516670000000001,4.2633330000000003,4.2633330000000003,54630600]
[39699,4.2916670000000003,4.3933330000000002,3.7450000000000001,4.05,4.05,97050600]
[39706,3.9266670000000001,5.0833329999999997,3.77,5.0650000000000004,5.0650000000000004,153999600]
[39713,5.2183330000000003,5.4983329999999997,4.3683329999999998,5.24,5.24,115556400]
[39720,5.1533329999999999,5.3816670000000002,4.4883329999999999,5.3266669999999996,5.3266669999999996,63742800]
[39727,4.5716669999999997,4.983333,3.42,4.1366670000000001,4.1366670000000001,89569800]
[39734,4.33,4.6666670000000003,3.5783330000000002,3.77,3.77,63418200]
[39741,3.9383330000000001,4.4966660000000003,3.4333330000000002,3.52,3.52,61706400]
[39748,3.4583330000000001,4.4416669999999998,3.4266670000000001,4.22,4.22,39046200]
[39755,4.24,4.4666670000000002,3.74,4.1500000000000004,4.1500000000000004,46845000]
[39762,4.25,4.483333,4.0449999999999999,4.2266659999999998,4.2266659999999998,46095600]
[39769,4.17,4.3650000000000002,3.8333330000000001,4.0966670000000001,4.0966670000000001,59169600]
[39776,4.1500000000000004,4.9950000000000001,4.125,4.9583329999999997,4.9583329999999997,42878400]
[39783,4.8633329999999999,4.9483329999999999,4.443333,4.9266670000000001,4.9266670000000001,57128400]
[39790,4.82,5,4.5933330000000003,4.8783339999999997,4.8783339999999997,47849400]
[39797,4.9683330000000003,5.665,4.7549999999999999,5.4883329999999999,5.4883329999999999,67909200]
[39804,5.5,5.6766670000000001,5.141667,5.65,5.65,21656400]
[39811,5.65,5.8333329999999997,5.4616670000000003,5.8016670000000001,5.8016670000000001,24806400]
[39818,5.76,5.9066669999999997,5.25,5.335,5.335,37337400]
[39825,5.4716670000000001,5.6550000000000002,5.0616659999999998,5.61,5.61,42860400]
[39832,5.6766670000000001,5.733333,5.3483330000000002,5.4933329999999998,5.4933329999999998,30226200]
[39839,5.52,5.9766659999999998,5.5183330000000002,5.5833329999999997,5.5833329999999997,40952400]
[39846,5.5016670000000003,6.0333329999999998,5.35,6.03,6.03,40000200]
[39853,6.0416670000000003,6.0416670000000003,5.6266670000000003,5.8816670000000002,5.8816670000000002,39885600]
[39860,5.8,5.9550000000000001,5.5033339999999997,5.66,5.66,41671200]
[39867,5.6883340000000002,5.8733329999999997,5.1666670000000003,5.5466670000000002,5.5466670000000002,63036600]
[39874,5.4749999999999996,5.99,5.43,5.891667,5.891667,77204400]
[39881,5.875,6.18,5.8333329999999997,6.165,6.165,52937400]
[39888,6.19,6.2066660000000002,5.8,5.8333329999999997,5.8333329999999997,52700400]
[39895,5.943333,6.1466669999999999,5.7233330000000002,5.9866669999999997,5.9866669999999997,59462400]
[39902,5.9633330000000004,6.27,5.8150000000000004,6.1966669999999997,6.1966669999999997,38521200]
[39909,6.1166669999999996,6.1916669999999998,5.8949999999999996,6.1783330000000003,6.1783330000000003,23285400]
[39916,6.1166669999999996,6.2249999999999996,5.8550000000000004,6.18,6.18,27141000]
[39923,6.0883330000000004,6.7066660000000002,6,6.6483340000000002,6.6483340000000002,49522200]
[39930,6.45,6.9383340000000002,6.443333,6.8483330000000002,6.8483330000000002,38725800]
[39937,6.8733329999999997,7.2316669999999998,6.3433330000000003,7.0916670000000002,7.0916670000000002,65487600]
[39944,7.016667,7.3366670000000003,6.94,7.1016659999999998,7.1016659999999998,50358600]
[39951,7.1766670000000001,7.1983329999999999,6.5216669999999999,6.5516670000000001,6.5516670000000001,40298400]
[39958,6.4550000000000001,6.7933339999999998,5.9883329999999999,6.1133329999999999,6.1133329999999999,46381800]
[39965,6.108333,6.2533339999999997,5.34,5.3933330000000002,5.3933330000000002,84804000]
[39972,5.3366670000000003,5.7050000000000001,5.1633329999999997,5.2083329999999997,5.2083329999999997,73300200]
[39979,5.19,5.2033329999999998,4.9416669999999998,5.1283339999999997,5.1283339999999997,54537600]
[39986,5.0583330000000002,5.32,4.95,5.2949999999999999,5.2949999999999999,48442200]
[39993,5.2949999999999999,5.318333,5,5.0283329999999999,5.0283329999999999,37295400]
[40000,4.9050000000000002,5.0116670000000001,4.6516669999999998,4.7616670000000001,4.7616670000000001,51660600]
[40007,4.7850000000000001,4.9866669999999997,4.6583329999999998,4.9133329999999997,4.9133329999999997,31645800]
[40014,4.8933330000000002,5.04,4.7616670000000001,4.943333,4.943333,46050600]
[40021,4.9166670000000003,5.2,4.8466670000000001,5.1683339999999998,5.1683339999999998,46243800]
[40028,5.2583330000000004,6.1733330000000004,5.1133329999999999,6.0149999999999997,6.0149999999999997,98752200]
[40035,5.9249999999999998,5.9566660000000002,5.3833330000000004,5.4349999999999996,5.4349999999999996,48885600]
[40042,5.32,5.5933330000000003,5.2533339999999997,5.5149999999999997,5.5149999999999997,33886200]
[40049,5.4983329999999997,5.6183329999999998,5.32,5.47,5.47,30615600]
[40056,5.4249999999999998,5.5216669999999999,5.2016669999999996,5.3466670000000001,5.3466670000000001,41072400]
[40063,5.3616669999999997,5.6266670000000003,5.3616669999999997,5.4950000000000001,5.4950000000000001,28035000]
[40070,5.443333,5.875,5.3233329999999999,5.8283329999999998,5.8283329999999998,35460000]
[40077,5.891667,6.0933330000000003,5.8150000000000004,5.9916669999999996,5.9916669999999996,39307200]
[40084,6.0116670000000001,6.2216670000000001,5.9,6.0416670000000003,6.0416670000000003,28242000]
[40091,6.0350000000000001,6.2249999999999996,5.95,6.16,6.16,26775600]
[40098,6.1183329999999998,6.35,6.1133329999999999,6.2750000000000004,6.2750000000000004,28161000]
[40105,6.3016670000000001,6.3433330000000003,6.1166669999999996,6.2416669999999996,6.2416669999999996,18700200]
[40112,6.2683330000000002,6.41,5.9516669999999996,6.0250000000000004,6.0250000000000004,20527200]
[40119,6.0133330000000003,6.2383329999999999,5.4916669999999996,5.7433329999999998,5.7433329999999998,46528200]
[40126,5.7533339999999997,5.89,5.6583329999999998,5.858333,5.858333,37538400]
[40133,5.8849999999999998,5.9716670000000001,5.75,5.9033329999999999,5.9033329999999999,26374800]
[40140,5.9950000000000001,6.0633340000000002,5.6749999999999998,5.7933339999999998,5.7933339999999998,16902000]
[40147,5.7649999999999997,6.0466670000000002,5.7216670000000001,5.9116669999999996,5.9116669999999996,19674000]
[40154,5.8849999999999998,5.9883329999999999,5.7416669999999996,5.891667,5.891667,20673600]
[40161,5.9033329999999999,6.1666670000000003,5.875,6.1666670000000003,6.1666670000000003,48530400]
[40168,6.1716670000000002,6.4866669999999997,6.108333,6.4216670000000002,6.4216670000000002,15778200]
[40175,6.44,6.5633340000000002,6.3949999999999996,6.4,6.4,8940600]
[40182,6.443333,6.7833329999999998,6.4183339999999998,6.7149999999999999,6.7149999999999999,17776800]
[40189,6.7016669999999996,6.8283329999999998,6.5466670000000002,6.7416669999999996,6.7416669999999996,18703800]
[40196,6.7350000000000003,6.93,6.5966670000000001,6.6050000000000004,6.6050000000000004,15260400]
[40203,6.63,6.64,6.4083329999999998,6.4083329999999998,6.4083329999999998,14077200]
[40210,6.4366659999999998,6.5766669999999996,6.3049999999999997,6.4633330000000004,6.4633330000000004,19260600]
[40217,6.483333,6.55,6.3466670000000001,6.5383329999999997,6.5383329999999997,13526400]
[40224,6.5516670000000001,6.8533330000000001,6.4616670000000003,6.8083330000000002,6.8083330000000002,15564600]
[40231,6.8283329999999998,6.9933329999999998,6.5750000000000002,6.93,6.93,38944800]
[40238,6.9683330000000003,7.06,6.835,6.9016669999999998,6.9016669999999998,36177000]
[40245,6.8816670000000002,7.0049999999999999,6.7850000000000001,7.0049999999999999,7.0049999999999999,21442200]
[40252,7.01,7.2683330000000002,6.9216670000000002,7.1550000000000002,7.1550000000000002,28647600]
[40259,7.1383330000000003,7.2916670000000003,7.06,7.1983329999999999,7.1983329999999999,17454600]
[40266,7.2316669999999998,7.3233329999999999,7.12,7.25,7.25,15267600]
[40273,7.27,7.3083330000000002,6.9450000000000003,7.0766669999999996,7.0766669999999996,18377400]
[40280,7.0916670000000002,7.1183329999999998,6.9016669999999998,6.9366659999999998,6.9366659999999998,12997800]
[40287,6.9383340000000002,7.2116670000000003,6.806667,7.18,7.18,22123200]
[40294,7.2033329999999998,7.4983329999999997,7.09,7.358333,7.358333,21414600]
[40301,7.3466670000000001,7.3483330000000002,4.0016670000000003,6.2249999999999996,6.2249999999999996,86895000]
[40308,6.335,6.7316669999999998,6.1683339999999998,6.5,6.5,46917600]
[40315,6.4933329999999998,6.9,6.3116659999999998,6.3816670000000002,6.3816670000000002,37560600]
[40322,6.3883330000000003,6.6666670000000003,6.1983329999999999,6.5083330000000004,6.5083330000000004,33262200]
[40329,6.5,6.7133330000000004,6.3883330000000003,6.6016659999999998,6.6016659999999998,25895400]
[40336,6.6349999999999998,6.6349999999999998,6.2133330000000004,6.4883329999999999,6.4883329999999999,34764600]
[40343,6.4933329999999998,6.6333330000000004,6.4066669999999997,6.5883330000000004,6.5883330000000004,21637800]
[40350,6.625,6.7549999999999999,6.4649999999999999,6.6216660000000003,6.6216660000000003,31791600]
[40357,6.6433330000000002,6.77,6.3366670000000003,6.6866659999999998,6.6866659999999998,28878000]
[40364,6.7416669999999996,7.1349999999999998,6.6950000000000003,7.1216660000000003,7.1216660000000003,26462400]
[40371,7.0833329999999997,7.085,6.835,6.8483330000000002,6.8483330000000002,17596800]
[40378,6.8333329999999997,7.2366669999999997,6.7350000000000003,7.1683339999999998,7.1683339999999998,22892400]
[40385,7.1666670000000003,7.2483329999999997,6.85,6.9816669999999998,6.9816669999999998,21762600]
[40392,7.0766669999999996,7.4983329999999997,6.8016670000000001,7.4483329999999999,7.4483329999999999,47365200]
[40399,7.4583329999999997,7.6333330000000004,7.2766669999999998,7.3849999999999998,7.3849999999999998,27080400]
[40406,7.3516659999999998,7.6466669999999999,7.2933339999999998,7.625,7.625,16425000]
[40413,7.6349999999999998,7.7750000000000004,7.4050000000000002,7.63,7.63,19044000]
[40420,7.5933330000000003,7.9016669999999998,7.44,7.8783339999999997,7.8783339999999997,22915800]
[40427,7.8633329999999999,7.9933329999999998,7.6216660000000003,7.6466669999999999,7.6466669999999999,20939400]
[40434,7.6716670000000002,7.8266669999999996,7.5716669999999997,7.58,7.58,28599600]
[40441,7.6050000000000004,7.7466660000000003,7.4166670000000003,7.71,7.71,18442200]
[40448,7.73,7.9716670000000001,7.6566669999999997,7.8266669999999996,7.8266669999999996,18254400]
[40455,7.8283329999999998,7.9533329999999998,7.585,7.8650000000000002,7.8650000000000002,18385200]
[40462,7.88,8.5416670000000003,7.8333329999999997,8.36,8.36,30684000]
[40469,8.3433329999999994,8.8066659999999999,8.2016670000000005,8.613334,8.613334,20752800]
[40476,8.6883339999999993,8.7249999999999996,8.4633330000000004,8.5350000000000001,8.5350000000000001,14840400]
[40483,8.5766670000000005,8.7566670000000002,8.3716670000000004,8.59,8.59,26437200]
[40490,8.5716669999999997,8.5850000000000009,8.1416660000000007,8.3583339999999993,8.3583339999999993,22984800]
[40497,8.3383330000000004,8.8966670000000008,8.1999999999999993,8.81,8.81,25730400]
[40504,8.8316669999999995,9.125,8.67,9.0649999999999995,9.0649999999999995,18850200]
[40511,9.0083330000000004,9.0083330000000004,8.69,8.7916670000000003,8.7916670000000003,22953000]
[40518,8.7633329999999994,8.9033339999999992,8.1566670000000006,8.1783330000000003,8.1783330000000003,37917000]
[40525,8.23,8.8933330000000002,8.0466669999999993,8.7916670000000003,8.7916670000000003,44324400]
[40532,8.783334,9.125,8.6716669999999993,8.9266660000000009,8.9266660000000009,16408800]
[40539,8.9183330000000005,8.92,8.7083329999999997,8.7133330000000004,8.7133330000000004,9766800]
[40546,8.7750000000000004,9.08,8.6116670000000006,8.8966670000000008,8.8966670000000008,22296600]
[40553,8.8650000000000002,9.0816669999999995,8.7816670000000006,9.0816669999999995,9.0816669999999995,16569000]
[40560,9.0416670000000003,9.386666,8.9316659999999999,9.2799999999999994,9.2799999999999994,22922400]
[40567,9.3466660000000008,9.4583329999999997,9.0833329999999997,9.1916670000000007,9.1916670000000007,21020400]
[40574,9.1816659999999999,9.7466670000000004,9.1233330000000006,9.4849999999999994,9.4849999999999994,26832000]
[40581,9.5216670000000008,9.6199999999999992,9.0933329999999994,9.4283330000000003,9.4283330000000003,28043400]
[40588,9.4283330000000003,9.6416660000000007,9.2883329999999997,9.5449999999999999,9.5449999999999999,15085200]
[40595,9.4649999999999999,9.9749999999999996,9.0716669999999997,9.8333329999999997,9.8333329999999997,40674600]
[40602,9.8233339999999991,9.8233339999999991,9.1816659999999999,9.3650000000000002,9.3650000000000002,32652000]
[40609,9.375,9.4183330000000005,8.9233329999999995,9.23,9.23,22768800]
[40616,9.2083329999999997,9.2966669999999993,8.8800000000000008,9.2233330000000002,9.2233330000000002,21642600]
[40623,9.3066659999999999,9.9749999999999996,9.0716669999999997,9.8466660000000008,9.8466660000000008,25449600]
[40630,9.8366670000000003,10.183332999999999,9.6883339999999993,10.166667,10.166667,16489200]
[40637,10.156667000000001,10.538333,10.103332999999999,10.33,10.33,19540200]
[40644,10.351666,10.585000000000001,10.275,10.546666999999999,10.546666999999999,14445600]
[40651,10.478332999999999,10.883333,10.401667,10.881667,10.881667,21963600]
[40658,10.876666999999999,11.085000000000001,10.713333,11.025,11.025,19787400]
[40665,11.043333000000001,11.43,10.251666999999999,10.79,10.79,35797800]
[40672,10.826667,11.16,10.683332999999999,11.083333,11.083333,21553800]
[40679,11.035,11.666667,11.003333,11.593332999999999,11.593332999999999,22789200]
[40686,11.461667,11.893333,11.458333,11.815,11.815,17804400]
[40693,11.935,12.298333,11.805,12.13,12.13,17557200]
[40700,12.14,12.261666,11.896667000000001,11.931666,11.931666,20600400]
[40707,11.973333,12.185,11.773334,12.051666000000001,12.051666000000001,20748000]
[40714,12.006667,13.265000000000001,12.006667,13.008333,13.008333,33003600]
[40721,13.043333000000001,13.988334,13.041667,13.938333999999999,13.938333999999999,38469000]
[40728,13.99,14,13.041667,13.5,13.5,31624800]
[40735,13.375,13.388332999999999,12.904999999999999,13.048333,13.048333,30983400]
[40742,13.036667,13.718332999999999,12.816667000000001,13.418333000000001,13.418333000000001,30810600]
[40749,13.26,13.324999999999999,12.425000000000001,12.77,12.77,33045600]
[40756,12.921666999999999,13.026667,11.64,12.653333999999999,12.653333999999999,43579800]
[40763,12.328333000000001,13.666667,11.476666,13.48,13.48,46706400]
[40770,13.578333000000001,13.601666,13.135,13.251666999999999,13.251666999999999,32687400]
[40777,13.47,14.561666000000001,13.093332999999999,14.105,14.105,49269000]
[40784,14.333333,15.04,13.166667,13.938333999999999,13.938333999999999,54042600]
[40791,13.55,14.64,13.548333,14.41,14.41,28718400]
[40798,14.143333,15.561666000000001,14.096666000000001,15.351666,15.351666,48508200]
[40805,15.171666999999999,15.776667,14.343332999999999,14.635,14.635,41582400]
[40812,14.796666999999999,15.565,14.335000000000001,14.548333,14.548333,28651800]
[40819,14.475,14.593332999999999,12.731667,14.341666,14.341666,44091600]
[40826,14.545,16.156666000000001,14.396667000000001,15.728332999999999,15.728332999999999,30517800]
[40833,15.62,15.988334,15.096666000000001,15.458333,15.458333,21563400]
[40840,15.516666000000001,15.52,13.626666999999999,14.453333000000001,14.453333000000001,54132600]
[40847,14.393333,16.218333999999999,14.098333,15.926666000000001,15.926666000000001,51374400]
[40854,15.965,16.059999000000001,14.85,15.574999999999999,15.574999999999999,26677800]
[40861,15.6,15.896667000000001,15.085000000000001,15.168333000000001,15.168333000000001,17319000]
[40868,14.926666000000001,14.994999999999999,14.088333,14.17,14.17,14175000]
[40875,14.56,15.755000000000001,14.533334,15.638332999999999,15.638332999999999,18510000]
[40882,15.733333999999999,16.195,15.496667,16.190000999999999,16.190000999999999,19251000]
[40889,16.076665999999999,16.135000000000002,15.188333999999999,15.981667,15.981667,45267000]
[40896,16.040001,16.393332999999998,15.375,15.823333999999999,15.823333999999999,18605400]
[40903,15.816667000000001,15.95,15.231667,15.356667,15.356667,11732400]
[40910,15.595000000000001,16.079999999999998,15.188333999999999,15.896667000000001,15.896667000000001,15888600]
[40917,15.9,16.190000999999999,15.358333999999999,16.165001,16.165001,14985000]
[40924,16.701665999999999,17.458334000000001,16.533332999999999,17.420000000000002,17.420000000000002,27646200]
[40931,17.465,18.116667,17.18,17.921666999999999,17.921666999999999,21638400]
[40938,17.561665999999999,17.905000999999999,17.204999999999998,17.618334000000001,17.618334000000001,26573400]
[40945,17.579999999999998,18.376667000000001,17.423334000000001,18.048334000000001,18.048334000000001,18715200]
[40952,18.274999999999999,18.530000999999999,17.48,17.733333999999999,17.733333999999999,21079800]
[40959,17.780000999999999,18.986666,17.639999,18.793333000000001,18.793333000000001,23912700]
[40966,18.73,19.530000999999999,18.530000999999999,19.530000999999999,19.530000999999999,24046500]
[40973,19.540001,19.966667000000001,18.75,19.856667000000002,19.856667000000002,19513800]
[40980,19.976666999999999,20.23,19.703333000000001,19.846665999999999,19.846665999999999,14797200]
[40987,19.866667,20.396667000000001,19.649999999999999,20.176666000000001,20.176666000000001,11757900]
[40994,20.440000999999999,21.059999000000001,20.286667000000001,20.696667000000001,20.696667000000001,11583900]
[41001,20.716667000000001,21.406666000000001,20.59,21.126667000000001,21.126667000000001,13188000]
[41008,20.933332,21.843333999999999,20.219999000000001,21.42,21.42,15616500]
[41015,21.75,21.763334,20.966667000000001,21.17,21.17,13430700]
[41022,21.036667000000001,21.98,20.549999,21.843333999999999,21.843333999999999,15605700]
[41029,21.846665999999999,27.986666,21.333334000000001,22.246666000000001,22.246666000000001,99831900]
[41036,22.143332999999998,24.973333,21.066668,23.85,23.85,51756300]
[41043,23.666665999999999,24.086666000000001,22.756665999999999,22.866667,22.866667,20375700]
[41050,22.940000999999999,24.336666000000001,22.536667000000001,23.860001,23.860001,23103000]
[41057,24.450001,24.656666000000001,23.443332999999999,23.513334,23.513334,17108100]
[41064,23.636666999999999,25.67,23.610001,25.366667,25.366667,25127700]
[41071,25.763334,26.266666000000001,24.706666999999999,26.213332999999999,26.213332999999999,20288400]
[41078,26.253333999999999,26.333334000000001,24.396667000000001,24.536667000000001,24.536667000000001,32366700]
[41085,24.256665999999999,25.049999,22.123332999999999,23.733333999999999,23.733333999999999,144757800]
[41092,23.98,25,23.583334000000001,24.476666999999999,24.476666999999999,20226000]
[41099,24.476666999999999,24.656666000000001,23.546666999999999,24.576665999999999,24.576665999999999,20296500]
[41106,24.503333999999999,24.629999000000002,21.006665999999999,21.656666000000001,21.656666000000001,39960300]
[41113,20.833334000000001,23.216667000000001,20.573333999999999,22.719999000000001,22.719999000000001,33406500]
[41120,22.903334000000001,22.926666000000001,21.219999000000001,22.26,22.26,19812600]
[41127,22.346665999999999,23.033332999999999,17.843333999999999,18.09,18.09,91534800]
[41134,17.763334,20.376667000000001,17.333334000000001,20.280000999999999,20.280000999999999,79693500]
[41141,20.326665999999999,20.526667,19.649999999999999,19.916665999999999,19.916665999999999,34157700]
[41148,19.946667000000001,20.113333000000001,19.420000000000002,19.646667000000001,19.646667000000001,29452500]
[41155,19.506665999999999,19.566668,18.286667000000001,19.406666000000001,19.406666000000001,25794900]
[41162,19.600000000000001,19.600000000000001,16.733333999999999,17.923334000000001,17.923334000000001,55498500]
[41169,17.950001,18.803332999999999,17.376667000000001,18.233333999999999,18.233333999999999,40616700]
[41176,18.043333000000001,18.280000999999999,17.613333000000001,18.02,18.02,26193000]
[41183,18.096665999999999,19.083334000000001,18.006665999999999,19.010000000000002,19.010000000000002,25096200]
[41190,18.93,19.083334000000001,17.833334000000001,19.026667,19.026667,37549800]
[41197,19.166665999999999,19.690000999999999,17.506665999999999,17.773333000000001,17.773333000000001,33565500]
[41204,17.82,17.846665999999999,13.353332999999999,15.286667,15.286667,188244000]
[41211,15.27,15.323333999999999,14.29,14.676666000000001,14.676666000000001,23782200]
[41218,14.666667,15.246667,13.33,15.086667,15.086667,54435600]
[41225,15.21,15.583333,14.146667000000001,15.156667000000001,15.156667000000001,40752000]
[41232,15.35,15.476666,14.7,15.313333999999999,15.313333999999999,18833700]
[41239,15.306666,17.73,15.186666000000001,17.350000000000001,17.350000000000001,68256300]
[41246,17.456666999999999,17.633333,16.943332999999999,17.593333999999999,17.593333999999999,25761600]
[41253,17.676666000000001,19.120000999999998,17.476666999999999,17.793333000000001,17.793333000000001,44184600]
[41260,17.826665999999999,17.959999,16.936665999999999,17.363333000000001,17.363333000000001,29097300]
[41267,17.356667000000002,17.576665999999999,17.166665999999999,17.293333000000001,17.293333000000001,7842300]
[41274,17.290001,18.113333000000001,17.246666000000001,17.296666999999999,17.296666999999999,20881800]
[41281,17.303332999999999,17.443332999999999,15.993333,16.973333,16.973333,33973200]
[41288,16.77,17.129999000000002,15.266666000000001,15.94,15.94,37105500]
[41295,15.973333,16.326665999999999,15.513332999999999,15.57,15.57,21844800]
[41302,15.636666,16.299999,15.573333999999999,15.883333,15.883333,23967300]
[41309,15.85,16.739999999999998,15.486667000000001,15.613334,15.613334,25121700]
[41316,15.65,17.293333000000001,15.316667000000001,17.026667,17.026667,43414800]
[41323,16.886666999999999,17.200001,16.343333999999999,16.896667000000001,16.896667000000001,25782900]
[41330,17.010000000000002,17.959999,16.086666000000001,16.886666999999999,16.886666999999999,45161400]
[41337,16.77,16.77,15.746667,15.78,15.78,29634600]
[41344,15.746667,16.170000000000002,15.126666999999999,16.126667000000001,16.126667000000001,37370400]
[41351,16.026667,17.030000999999999,15.866667,16.166665999999999,16.166665999999999,32977500]
[41358,16.236666,16.343333999999999,15.746667,15.913333,15.913333,18265200]
[41365,15.913333,16.766666000000001,15.72,16.559999000000001,16.559999000000001,26838000]
[41372,16.623332999999999,18.98,16.559999000000001,18.916665999999999,18.916665999999999,39714000]
[41379,18.879999000000002,19.276667,18.236666,18.57,18.57,25780500]
[41386,18.553332999999999,19.523333000000001,18.426666000000001,18.883333,18.883333,26693700]
[41393,18.883333,19.43,18.293333000000001,19.146667000000001,19.146667000000001,19768500]
[41400,19.093333999999999,19.260000000000002,16.916665999999999,18.076665999999999,18.076665999999999,58270800]
[41407,17.899999999999999,19.610001,17.613333000000001,18.969999000000001,18.969999000000001,36017100]
[41414,18.836666000000001,19.780000999999999,18.503333999999999,18.636666999999999,18.636666999999999,23462700]
[41421,18.816668,18.956666999999999,18.076665999999999,18.196667000000001,18.196667000000001,14383500]
[41428,18.143332999999998,20.780000999999999,17.856667000000002,20.540001,20.540001,49943700]
[41435,20.613333000000001,20.98,19.57,19.753333999999999,19.753333999999999,22740900]
[41442,19.893332999999998,20.406666000000001,18.196667000000001,18.739999999999998,18.739999999999998,26401800]
[41449,18.686665999999999,20.606667000000002,18.506665999999999,20.276667,20.276667,23304000]
[41456,20.366667,20.613333000000001,19.853332999999999,20.196667000000001,20.196667000000001,10354200]
[41463,20.376667000000001,20.456666999999999,19.716667000000001,19.953333000000001,19.953333000000001,15073200]
[41470,20.299999,21.253333999999999,20.123332999999999,21.129999000000002,21.129999000000002,21527100]
[41477,21.32,21.626667000000001,20.663333999999999,20.959999,20.959999,15293700]
[41484,21.076665999999999,21.203333000000001,20.049999,21.123332999999999,21.123332999999999,25248600]
[41491,21.146667000000001,22.040001,20.809999000000001,21.233333999999999,21.233333999999999,30738000]
[41498,21.086666000000001,21.18,19.209999,19.413333999999999,19.413333999999999,21705900]
[41505,19.413333999999999,20.386666999999999,19.329999999999998,19.866667,19.866667,16346700]
[41512,19.843333999999999,19.989999999999998,18.926666000000001,19.129999000000002,19.129999000000002,13422900]
[41519,19.386666999999999,19.396667000000001,17.843333999999999,18.416665999999999,18.416665999999999,28022700]
[41526,18.366667,18.846665999999999,18.113333000000001,18.350000000000001,18.350000000000001,17148000]
[41533,18.603332999999999,19.579999999999998,17.950001,18.633333,18.633333,32001000]
[41540,18.290001,18.606667000000002,17.59,17.690000999999999,17.690000999999999,16741500]
[41547,17.633333,17.66,17.170000000000002,17.290001,17.290001,27298800]
[41554,17.136666999999999,18.216667000000001,17.049999,17.916665999999999,17.916665999999999,30201300]
[41561,17.783332999999999,19.549999,17.756665999999999,19.239999999999998,19.239999999999998,26161200]
[41568,19.32,19.456666999999999,18.809999000000001,19.383333,19.383333,17050800]
[41575,19.646667000000001,19.666665999999999,18.816668,18.896667000000001,18.896667000000001,14474400]
[41582,18.920000000000002,19.393332999999998,18.136666999999999,18.386666999999999,18.386666999999999,25803900]
[41589,18.393332999999998,19.496666000000001,18.353332999999999,19.153334000000001,19.153334000000001,19999800]
[41596,19.213332999999999,19.316668,18.913333999999999,19.106667000000002,19.106667000000002,20799600]
[41603,19.223333,20.083334000000001,19.023333000000001,19.726666999999999,19.726666999999999,18182700]
[41610,20.546666999999999,21.123332999999999,19.719999000000001,21.016666000000001,21.016666000000001,27730200]
[41617,21.013334,21.190000999999999,20.43,20.486666,20.486666,14666400]
[41624,21.226666999999999,22.473333,20.553332999999999,22.08,22.08,28362900]
[41631,22.143332999999998,22.776667,22.120000999999998,22.473333,22.473333,8375100]
[41638,22.52,22.766666000000001,22.216667000000001,22.506665999999999,22.506665999999999,13082100]
[41645,22.49,23.469999000000001,22.15,23.273333000000001,23.273333000000001,33997200]
[41652,23.483333999999999,23.496666000000001,22.756665999999999,23.040001,23.040001,19059600]
[41659,23.176666000000001,23.433332,22.326665999999999,22.516666000000001,22.516666000000001,12263700]
[41666,22.58,23.083334000000001,22.103332999999999,22.633333,22.633333,20445600]
[41673,22.703333000000001,23.133333,22.146667000000001,22.823333999999999,22.823333999999999,24882900]
[41680,22.606667000000002,24.433332,22.386666999999999,23.863333000000001,23.863333000000001,24431400]
[41687,23.996666000000001,25.136666999999999,23.676666000000001,24.93,24.93,18366600]
[41694,25,25.209999,23.563334000000001,24.666665999999999,24.666665999999999,36476400]
[41701,24.446667000000001,24.85,24.07,24.463332999999999,24.463332999999999,25115700]
[41708,24.440000999999999,24.673334000000001,23.24,23.353332999999999,23.353332999999999,18783900]
[41715,23.523333000000001,23.863333000000001,22.879999000000002,22.943332999999999,22.943332999999999,19551000]
[41722,23.026667,23.253333999999999,22.573333999999999,23.163333999999999,23.163333999999999,16254000]
[41729,23.313334000000001,23.84,22.193332999999999,22.219999000000001,22.219999000000001,19677000]
[41736,22.133333,23.026667,21.066668,21.09,21.09,31098300]
[41743,21.4,22.559999000000001,21.053332999999999,22.516666000000001,22.516666000000001,15738000]
[41750,22.423334000000001,22.713332999999999,21.793333000000001,21.926666000000001,21.926666000000001,13086300]
[41757,22.056667000000001,22.453333000000001,21.84,22.306667000000001,22.306667000000001,11244300]
[41764,22.023333000000001,22.576665999999999,21,22.33,22.33,24474600]
[41771,22.496666000000001,23.66,22.396667000000001,23.516666000000001,23.516666000000001,18881400]
[41778,23.4,23.763334,22.976666999999999,23.223333,23.223333,12409500]
[41785,23.223333,23.299999,22.746666000000001,23.126667000000001,23.126667000000001,13313100]
[41792,23.093333999999999,23.299999,22.09,22.756665999999999,22.756665999999999,28063500]
[41799,22.793333000000001,23.610001,22.639999,22.956666999999999,22.956666999999999,19230300]
[41806,22.933332,24.413333999999999,22.786667000000001,24.23,24.23,24218400]
[41813,24.246666000000001,24.459999,23.036667000000001,23.083334000000001,23.083334000000001,18117900]
[41820,23.133333,23.686665999999999,23.093333999999999,23.383333,23.383333,13553400]
[41827,23.383333,24,22.556667000000001,23.666665999999999,23.666665999999999,17800500]
[41834,23.66,23.799999,22.073333999999999,22.603332999999999,22.603332999999999,25143600]
[41841,22.059999000000001,22.413333999999999,21.540001,22.336666000000001,22.336666000000001,23243700]
[41848,21.723333,22.053332999999999,21.273333000000001,21.736666,21.736666,25005000]
[41855,21.83,23.733333999999999,21.423334000000001,23.15,23.15,27720000]
[41862,23.290001,31.643332999999998,23,31.163333999999999,31.163333999999999,74779500]
[41869,30.663333999999999,30.776667,28.66,28.790001,28.790001,50175000]
[41876,28.92,29.583334000000001,28.67,29.469999000000001,29.469999000000001,18118500]
[41883,29.6,30.303332999999999,29.4,29.74,29.74,15819300]
[41890,29.646667000000001,30.610001,29.506665999999999,29.963332999999999,29.963332999999999,17847000]
[41897,29.883333,30.486666,29.713332999999999,29.926666000000001,29.926666000000001,17820900]
[41904,30.33,30.923334000000001,29.643332999999998,30.176666000000001,30.176666000000001,16513800]
[41911,29.833334000000001,30.843333999999999,29.833334000000001,30.676666000000001,30.676666000000001,22161600]
[41918,30.813334000000001,32.366664999999998,30.383333,31.613333000000001,31.613333000000001,24531600]
[41925,31.443332999999999,31.690000999999999,29.853332999999999,30.703333000000001,30.703333000000001,21029700]
[41932,30.67,33.176665999999997,30.603332999999999,32.630001,32.630001,17650200]
[41939,32.416668000000001,33.793334999999999,32.380001,33.626666999999998,33.626666999999998,14196600]
[41946,33.616664999999998,36.189999,32.883335000000002,36.130001,36.130001,22401600]
[41953,36.040000999999997,36.526668999999998,35.263331999999998,35.973331000000002,35.973331000000002,13386000]
[41960,35.990001999999997,37.169998,35.883335000000002,36.483333999999999,36.483333999999999,12058500]
[41967,36.483333999999999,37.833331999999999,36.136665000000001,37.383335000000002,37.383335000000002,8062200]
[41974,36.990001999999997,37.426665999999997,35.146667000000001,35.563332000000003,35.563332000000003,19743000]
[41981,35.586666000000001,36.523335000000003,34.393332999999998,35.036667000000001,35.036667000000001,14678400]
[41988,35.336666000000001,37.68,34.826667999999998,37.209999000000003,37.209999000000003,19264500]
[41995,37.223331000000002,37.830002,36.959999000000003,37.169998,37.169998,5862300]
[42002,37.086666000000001,37.213332999999999,35.590000000000003,36.053333000000002,36.053333000000002,4308300]
[42009,36.056666999999997,39.566665999999998,36.046664999999997,39.013331999999998,39.013331999999998,7074800]
[42016,38.913333999999999,39.656666000000001,37.306666999999997,39.630001,39.630001,7879700]
[42023,39.656666000000001,40.286667000000001,38.75,39.770000000000003,39.770000000000003,3556900]
[42030,39.869999,40.756667999999998,38.860000999999997,38.983333999999999,38.983333999999999,4655100]
[42037,38.93,39.996665999999998,38.233333999999999,39.049999,39.049999,4008900]
[42044,38.853332999999999,39.913333999999999,38.419998,39.246665999999998,39.246665999999998,3230900]
[42051,39.013331999999998,40.639999000000003,38.849997999999999,40.419998,40.419998,3389500]
[42058,40.536667000000001,47.966667000000001,40.236668000000002,47.040000999999997,47.040000999999997,11132300]
[42065,47.393332999999998,47.663333999999999,45.273335000000003,45.540000999999997,45.540000999999997,7317800]
[42072,45.666668000000001,46.330002,44.943333000000003,45.16,45.16,4152900]
[42079,45.546664999999997,46.860000999999997,44.639999000000003,45.84,45.84,6056400]
[42086,46.080002,47.093333999999999,44.860000999999997,45.996665999999998,45.996665999999998,4103800]
[42093,46.056666999999997,46.849997999999999,44.883335000000002,45.220001000000003,45.220001000000003,4169400]
[42100,44.926665999999997,46.746665999999998,44.666668000000001,46.113334999999999,46.113334999999999,4456700]
[42107,46.076667999999998,46.220001000000003,45.116664999999998,45.636665000000001,45.636665000000001,4904200]
[42114,46.216667000000001,47.509998000000003,46,47.259998000000003,47.259998000000003,8487100]
[42121,47.57,48.23,45.456665000000001,47.043334999999999,47.043334999999999,7988900]
[42128,46.91,48.116664999999998,42.533332999999999,42.823334000000003,42.823334000000003,16160700]
[42135,43.080002,46.34,43,44.106667000000002,44.106667000000002,12322500]
[42142,43.876666999999998,44.283332999999999,42.863334999999999,43.136665000000001,43.136665000000001,5252500]
[42149,42.900002000000001,43.626666999999998,42.123333000000002,42.426665999999997,42.426665999999997,6358600]
[42156,42.606667000000002,42.723331000000002,41.746665999999998,41.849997999999999,41.849997999999999,11466800]
[42163,41.810001,43.303333000000002,41.393332999999998,42.796664999999997,42.796664999999997,6332500]
[42170,42.653331999999999,45.09,42.110000999999997,44.573334000000003,44.573334000000003,5786700]
[42177,44.933334000000002,46.549999,44.009998000000003,46.470001000000003,46.470001000000003,6392900]
[42184,46.056666999999997,46.336666000000001,44.056666999999997,44.533332999999999,44.533332999999999,3613100]
[42191,43.936667999999997,45.586666000000001,43.913333999999999,45.369999,45.369999,4548800]
[42198,45.823334000000003,47.323334000000003,45.669998,46.686667999999997,46.686667999999997,4518000]
[42205,46.713332999999999,49.919998,46.713332999999999,49.630001,49.630001,4656900]
[42212,49.580002,51.356667000000002,49.076667999999998,51.183334000000002,51.183334000000002,4100300]
[42219,51.536667000000001,51.943333000000003,48.096668000000001,49.723331000000002,49.723331000000002,10711700]
[42226,50.123333000000002,50.226664999999997,46.200001,50.133335000000002,50.133335000000002,9921500]
[42233,49.853332999999999,50.566665999999998,46.299999,46.303333000000002,46.303333000000002,5557100]
[42240,42.84,47.286667000000001,38.540000999999997,46.810001,46.810001,8400000]
[42247,46.686667999999997,47.259998000000003,44.236668000000002,44.746665999999998,44.746665999999998,11708700]
[42254,45.363334999999999,46.183334000000002,42.169998,44.256667999999998,44.256667999999998,7535300]
[42261,44.466667000000001,45.59,43.416668000000001,44.866664999999998,44.866664999999998,12571300]
[42268,44.959999000000003,46.326667999999998,44.27,45.41,45.41,5289600]
[42275,45.393332999999998,45.959999000000003,43.666668000000001,44.643332999999998,44.643332999999998,9368600]
[42282,44.986668000000002,46.243332000000002,44.373333000000002,45.810001,45.810001,14089200]
[42289,45.833331999999999,46.209999000000003,42.446666999999998,44.083331999999999,44.083331999999999,14406300]
[42296,44.016666000000001,47.830002,43.793334999999999,47.193333000000003,47.193333000000003,14935600]
[42303,47.153331999999999,47.833331999999999,44.653331999999999,45.439999,45.439999,7081700]
[42310,45.316665999999998,50.956665000000001,43.610000999999997,50.080002,50.080002,24861600]
[42317,49.919998,51.299999,48.716667000000001,48.91,48.91,19596000]
[42324,49.049999,50.146667000000001,48.283332999999999,49.363334999999999,49.363334999999999,13652700]
[42331,49.533332999999999,52.553333000000002,49.503334000000002,52.18,52.18,11615400]
[42338,52.236668000000002,52.783332999999999,50.703335000000003,52.233333999999999,52.233333999999999,15973200]
[42345,53.396667000000001,53.5,49.713332999999999,49.913333999999999,49.913333999999999,15495400]
[42352,49.966667000000001,51.470001000000003,48.513331999999998,48.613334999999999,48.613334999999999,13175300]
[42359,49.07,49.966667000000001,48.540000999999997,49.606667000000002,49.606667000000002,4262100]
[42366,49.543334999999999,50.369999,49.043334999999999,49.653331999999999,49.653331999999999,4629200]
[42373,48.84,49.209999000000003,47.356667000000002,48.083331999999999,48.083331999999999,5811800]
[42380,48.596668000000001,49.793334999999999,46.143332999999998,47.043334999999999,47.043334999999999,13705400]
[42387,47.703335000000003,48.669998,45.153331999999999,48.053333000000002,48.053333000000002,6451200]
[42394,47.753334000000002,47.950001,42.843333999999999,45.009998000000003,45.009998000000003,15695400]
[42401,45.75,46.169998,41.063332000000003,41.243332000000002,41.243332000000002,10054800]
[42408,40.549999,41.206665000000001,37.693333000000003,40.790000999999997,40.790000999999997,15865600]
[42415,41.119999,43.133335000000002,40.716667000000001,42.526668999999998,42.526668999999998,6070800]
[42422,42.863334999999999,44.556666999999997,42.063332000000003,43.596668000000001,43.596668000000001,21345800]
[42429,43.486668000000002,43.486668000000002,41.753334000000002,42.963332999999999,42.963332999999999,7504200]
[42436,42.633335000000002,44.826667999999998,42.166668000000001,44.619999,44.619999,7982900]
[42443,44.416668000000001,45.876666999999998,43.433334000000002,45.509998000000003,45.509998000000003,6076200]
[42450,45.243332000000002,45.32,43.083331999999999,43.75,43.75,4282800]
[42457,43.976664999999997,45.226664999999997,43.933334000000002,44.93,44.93,3982600]
[42464,44.946666999999998,45.266666000000001,43.546664999999997,44.193333000000003,44.193333000000003,5306000]
[42471,44.119999,44.376666999999998,41.93,42.776668999999998,42.776668999999998,11702500]
[42478,42.799999,43.406666000000001,40.516666000000001,40.996665999999998,40.996665999999998,9185700]
[42485,40.773335000000003,48.626666999999998,40.303333000000002,48.073334000000003,48.073334000000003,12711200]
[42492,48.136665000000001,50.233333999999999,48.093333999999999,49.376666999999998,49.376666999999998,8250900]
[42499,49.493332000000002,51.32,49.206665000000001,49.536667000000001,49.536667000000001,15058600]
[42506,49.5,50.330002,49.163333999999999,49.299999,49.299999,5777800]
[42513,49.376666999999998,50.349997999999999,49.236668000000002,50.169998,50.169998,8634200]
[42520,50.156666000000001,51.163333999999999,49.709999000000003,50.953335000000003,50.953335000000003,6701500]
[42527,50.880001,52.896667000000001,50.830002,51.18,51.18,15074400]
[42534,51.18,52.223331000000002,49.786667000000001,51.993332000000002,51.993332000000002,9711800]
[42541,52.200001,52.866664999999998,50.716667000000001,51.146667000000001,51.146667000000001,9132800]
[42548,51.013331999999998,53.970001000000003,50.450001,53.243332000000002,53.243332000000002,9799500]
[42555,53.153331999999999,54.110000999999997,52.996665999999998,53.833331999999999,53.833331999999999,5103800]
[42562,53.833331999999999,54.256667999999998,53.306666999999997,53.866664999999998,53.866664999999998,3395600]
[42569,52.966667000000001,53.636665000000001,50.916668000000001,53.526668999999998,53.526668999999998,4484400]
[42576,53.446666999999998,53.663333999999999,51.950001,53.543334999999999,53.543334999999999,3738700]
[42583,53.446666999999998,55.5,52.156666000000001,54.173332000000002,54.173332000000002,10967800]
[42590,54.029998999999997,54.193333000000003,52.763331999999998,53.726664999999997,53.726664999999997,5018000]
[42597,53.706665000000001,53.913333999999999,52.616664999999998,53.150002000000001,53.150002000000001,2719600]
[42604,53.216667000000001,53.299999,52.143332999999998,52.346668000000001,52.346668000000001,2832500]
[42611,52.176665999999997,52.353332999999999,50.966667000000001,51.283332999999999,51.283332999999999,5597700]
[42618,51.209999000000003,51.393332999999998,49.173332000000002,49.183334000000002,49.183334000000002,4256200]
[42625,49.053333000000002,49.73,47.436667999999997,48.77,48.77,12406300]
[42632,48.936667999999997,49.873333000000002,48.5,49.493332000000002,49.493332000000002,3746700]
[42639,49.286667000000001,49.580002,48.286667000000001,48.936667999999997,48.936667999999997,2892800]
[42646,48.686667999999997,49.18,48.209999000000003,48.613334999999999,48.613334999999999,3265400]
[42653,48.663333999999999,49.053333000000002,46.926665999999997,48.360000999999997,48.360000999999997,3793800]
[42660,48.333331999999999,49.536667000000001,47.673332000000002,49.086666000000001,49.086666000000001,4172300]
[42667,49.380001,50.630001,47.663333999999999,47.973331000000002,47.973331000000002,4192100]
[42674,48.02,48.856667000000002,42.166668000000001,45.076667999999998,45.076667999999998,9935200]
[42681,45.516666000000001,45.663333999999999,41.43,41.919998,41.919998,13924500]
[42688,41.790000999999997,42.540000999999997,40.639999000000003,41.68,41.68,18994600]
[42695,41.630001,45.650002000000001,41.549999,44.849997999999999,44.849997999999999,20293900]
[42702,44.77,45.740001999999997,43.439999,44.439999,44.439999,18879500]
[42709,45.48,45.48,43,44.040000999999997,44.040000999999997,13574200]
[42716,43.849997999999999,45.200001,43.75,44.5,44.5,12099400]
[42723,44.400002000000001,46.02,43.459999000000003,45.57,45.57,13356900]
[42730,45.599997999999999,46.09,44.110000999999997,44.34,44.34,7908300]
[42737,44.650002000000001,46.299999,44.57,45.619999,45.619999,11155800]
[42744,45.459999000000003,45.57,42.98,44.509998000000003,44.509998000000003,16302900]
[42751,44.490001999999997,44.700001,43.139999000000003,43.509998000000003,43.509998000000003,9936400]
[42758,43.450001,44.240001999999997,42.029998999999997,42.299999,42.299999,11498900]
[42765,42.259998000000003,43.110000999999997,41.66,42.639999000000003,42.639999000000003,10352500]
[42772,42.580002,44.049999,42.360000999999997,44.009998000000003,44.009998000000003,8484300]
[42779,44.919998,44.98,42.970001000000003,43.630001,43.630001,10455700]
[42786,43.709999000000003,44.48,43.360000999999997,43.549999,43.549999,7826500]
[42793,43.310001,48.939999,41.02,48.040000999999997,48.040000999999997,35994700]
[42800,47.740001999999997,47.990001999999997,46.48,46.82,46.82,14660300]
[42807,46.639999000000003,47.209999000000003,45.950001,46.470001000000003,46.470001000000003,11367700]
[42814,46.57,47.360000999999997,46.369999,46.939999,46.939999,9780800]
[42821,46.779998999999997,47.290000999999997,45.759998000000003,46.169998,46.169998,8667100]
[42828,46.23,46.419998,45.34,45.849997999999999,45.849997999999999,9465700]
[42835,45.919998,45.990001999999997,44.84,44.900002000000001,44.900002000000001,6488200]
[42842,44.799999,45.93,44.380001,45.389999000000003,45.389999000000003,9855400]
[42849,45.68,45.919998,44.98,45.380001,45.380001,11058000]
[42856,45.439999,48.099997999999999,44.349997999999999,47.450001,47.450001,16822000]
[42863,47.490001999999997,48.689999,47.439999,47.619999,47.619999,14725600]
[42870,47.5,47.900002000000001,46.5,47.689999,47.689999,10931600]
[42877,47.529998999999997,51.310001,47.529998999999997,50.900002000000001,50.900002000000001,12556000]
[42884,50.669998,51.279998999999997,50.099997999999999,51.27,51.27,7880200]
[42891,51.25,51.32,49.799999,50.049999,50.049999,8357800]
[42898,50.009998000000003,51.860000999999997,50,50.310001,50.310001,10884400]
[42905,50.369999,52.41,50.009998000000003,51.990001999999997,51.990001999999997,10272300]
[42912,52.130001,52.240001999999997,49.650002000000001,49.68,49.68,11195000]
[42919,49.970001000000003,50.830002,49.029998999999997,50.700001,50.700001,9497300]
[42926,50.799999,51.73,49.810001,51.669998,51.669998,8309900]
[42933,51.740001999999997,52.630001,51.220001000000003,52.580002,52.580002,6920000]
[42940,52.630001,54.240001999999997,52.369999,53.41,53.41,9071800]
[42947,53.389999000000003,53.599997999999999,52.240001999999997,52.709999000000003,52.709999000000003,8338000]
[42954,52.830002,54.009998000000003,50.790000999999997,53.82,53.82,14009200]
[42961,53.939999,54.73,53.43,54.049999,54.049999,7851800]
[42968,54.139999000000003,55.700001,53.959999000000003,55.220001000000003,55.220001000000003,8624100]
[42975,55.400002000000001,56.439999,54.900002000000001,56.080002,56.080002,8287200]
[42982,55.970001000000003,57.25,55.950001,56.32,56.32,9118700]
[42989,56.529998999999997,56.959999000000003,55.77,56.18,56.18,12250700]
[42996,56.169998,56.799999,55.200001,55.810001,55.810001,6547500]
[43003,55.82,55.990001999999997,54.23,55.25,55.25,14624200]
[43010,55.25,55.869999,54.799999,55.369999,55.369999,7194900]
[43017,55.490001999999997,56.169998,55.209999000000003,55.830002,55.830002,5490200]
[43024,55.880001,56.75,55.830002,56.459999000000003,56.459999000000003,7247600]
[43031,56.5,57.080002,55.900002000000001,56.75,56.75,6726100]
[43038,56.860000999999997,58.540000999999997,56.16,57.669998,57.669998,8437100]
[43045,57.700001,61.34,56,61.16,61.16,15989700]
[43052,60.970001000000003,62.799999,60.84,62.169998,62.169998,13800100]
[43059,60.529998999999997,61.830002,60.150002000000001,61.75,61.75,6724900]
[43066,61.759998000000003,62.939999,61.389999000000003,62.919998,62.919998,10497700]
[43073,62.939999,63.540000999999997,62.220001000000003,63.220001000000003,63.220001000000003,10449100]
[43080,62.889999000000003,64.25,62.220001000000003,64.010002,64.010002,10681600]
[43087,64.440002000000007,64.790001000000004,63.509998000000003,63.77,63.77,6902700]
[43094,63.080002,64.559997999999993,62.709999000000003,63.290000999999997,63.290000999999997,5417100]
[43101,63.400002000000001,64.059997999999993,62.240001999999997,63.490001999999997,63.490001999999997,8956900]
[43108,63.060001,66.160004000000001,62.790000999999997,63.77,63.77,11482800]
[43115,64.080001999999993,67.339995999999999,63.610000999999997,66.860000999999997,66.860000999999997,11027200]
[43122,66.839995999999999,69,66.75,68.910004000000001,68.910004000000001,10893300]
[43129,69.599997999999999,70.220000999999996,66.580001999999993,66.629997000000003,66.629997000000003,13053800]
[43136,66.580001999999993,66.860000999999997,61.150002000000001,62.889999000000003,62.889999000000003,15181300]

{"sheet":"ROX Stock Price","index":276,"n_rows":620,"n_cols":7,"rows_kept":620,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[38810,9,9.15,8.94,9,9,156700]
[38817,9,9,8.5500000000000007,8.6,8.6,268900]
[38824,8.6,8.65,7.1,7.95,7.95,360100]
[38831,7.95,9.15,7.75,9.15,9.15,161700]
[38838,9.1,9.1,8.15,8.4,8.4,78800]
[38845,8.3699999999999992,8.85,7.91,7.99,7.99,102300]
[38852,7.99,7.99,7,7.01,7.01,84800]
[38859,7.01,7.01,6.06,6.09,6.09,373800]
[38866,6.09,7,5.95,6.86,6.86,289800]
[38873,6.8,7.3,6.7,7.21,7.21,215600]
[38880,7.25,7.55,7.15,7.55,7.55,29500]
[38887,7.5,8.6,7.5,7.99,7.99,123500]
[38894,7.9,7.95,7.4,7.75,7.75,64300]
[38901,7.85,7.9,7.38,7.38,7.38,17300]
[38908,7.3,7.68,7.3,7.45,7.45,8600]
[38915,7.4,7.4,6.75,7,7,73200]
[38922,6.95,7.25,6.8,7.08,7.08,43700]
[38929,7.1,7.15,6.1,6.45,6.45,46900]
[38936,6.49,7.1,6.49,6.6,6.6,16300]
[38943,6.6,6.6,5.75,5.75,5.75,140800]
[38950,5.75,5.98,5.5,5.9,5.9,30900]
[38957,5.85,6.18,5.8,6.17,6.17,14200]
[38964,6.15,6.33,5.95,6.33,6.33,11400]
[38971,6.45,7.8,6.45,7.15,7.15,55100]
[38978,7.2,7.2,6.8,7,7,20400]
[38985,6.98,7.3,6.92,7.3,7.3,24800]
[38992,7.3,7.55,7,7.2,7.2,27800]
[38999,7.1,7.2,6.87,7.05,7.05,12800]
[39006,7.1,7.4,7.1,7.25,7.25,26100]
[39013,7.24,7.24,6.45,6.51,6.51,40500]
[39020,6.55,6.85,6.5,6.64,6.64,26000]
[39027,6.75,7,6.5,6.61,6.61,33800]
[39034,6.6,6.6,6.4,6.6,6.6,42300]
[39041,6.6,6.6,6.2,6.2,6.2,21500]
[39048,6.1,6.3,5.58,5.73,5.73,69200]
[39055,5.75,6.18,5.56,6.13,6.13,124100]
[39062,6,6.2,6,6.2,6.2,176400]
[39069,6.15,6.2,6,6.18,6.18,47100]
[39076,6.19,6.29,6,6.23,6.23,39800]
[39083,6.25,6.83,5.95,6.37,6.37,62400]
[39090,6.25,6.6,6.22,6.35,6.35,21900]
[39097,6.35,6.35,5.99,6.2,6.2,102700]
[39104,6.2,6.21,5.84,6.15,6.15,55500]
[39111,6.05,6.23,5.7,6,6,46300]
[39118,6,6.15,5.8,5.9,5.9,75700]
[39125,5.98,5.98,5.03,5.44,5.44,163000]
[39132,5.59,6.35,5.5,6,6,103800]
[39139,6.07,6.75,6.01,6.75,6.75,106300]
[39146,6.75,7.48,6.22,7.35,7.35,138900]
[39153,7.38,7.46,6.85,6.96,6.96,54500]
[39160,6.96,7,6.45,6.89,6.89,68000]
[39167,6.93,6.94,6.4,6.93,6.93,39900]
[39174,6.95,7,6.4,6.57,6.57,78100]
[39181,6.5,6.55,5.6,5.91,5.91,61200]
[39188,6.08,6.08,5.85,6,6,33500]
[39195,5.85,6.03,5.75,5.9,5.9,37700]
[39202,5.89,6.4,5.76,6.25,6.25,88500]
[39209,6.35,6.35,5.91,6,6,16600]
[39216,6,6.01,5.6,5.9,5.9,53700]
[39223,5.9,6,5.8,5.97,5.97,29900]
[39230,6,6.23,5.7,6.02,6.02,98900]
[39237,6.1,6.19,5.9,6.1,6.1,30100]
[39244,5.8,6.07,5.8,5.9,5.9,52800]
[39251,5.8,5.95,5.75,5.92,5.92,43000]
[39258,5.95,5.95,5.45,5.6,5.6,40600]
[39265,5.55,5.75,5.13,5.17,5.17,62500]
[39272,5.25,5.43,4.3499999999999996,4.5,4.5,142700]
[39279,4.42,4.68,3.75,4.5,4.5,160800]
[39286,4.5999999999999996,5.2,4.5,4.9000000000000004,4.9000000000000004,43700]
[39293,4.8,5.28,4.6399999999999997,4.8,4.8,45100]
[39300,4.8,5,4.01,4.74,4.74,119500]
[39307,4.8,4.9000000000000004,4.3,4.72,4.72,313700]
[39314,4.82,4.9000000000000004,4.4000000000000004,4.8099999999999996,4.8099999999999996,45800]
[39321,4.8099999999999996,5.15,4.5199999999999996,4.9000000000000004,4.9000000000000004,132600]
[39328,4.8,4.95,4.41,4.9000000000000004,4.9000000000000004,20400]
[39335,4.8499999999999996,4.95,4.54,4.9000000000000004,4.9000000000000004,18100]
[39342,4.8499999999999996,4.95,4.25,4.3899999999999997,4.3899999999999997,33400]
[39349,4.3499999999999996,4.58,3.91,4.4000000000000004,4.4000000000000004,51300]
[39356,4.45,4.45,3.86,4.09,4.09,31000]
[39363,4.1100000000000003,4.13,3.75,3.79,3.79,33100]
[39370,3.75,3.9,3.35,3.6,3.6,35200]
[39377,3.65,3.65,2.75,3.05,3.05,105800]
[39384,3.17,3.31,2.6,2.89,2.89,24600]
[39391,2.8,2.8,2.19,2.2400000000000002,2.2400000000000002,30600]
[39398,2.17,2.5299999999999998,2.11,2.2000000000000002,2.2000000000000002,32000]
[39405,2.2000000000000002,2.2000000000000002,1.6,1.82,1.82,16800]
[39412,1.81,1.85,1,1.1499999999999999,1.1499999999999999,505600]
[39419,1.18,1.24,0.82,0.95,0.95,1411000]
[39426,0.9,1.07,0.87,0.97,0.97,162700]
[39433,0.95,3.02,0.94,2.2200000000000002,2.2200000000000002,962700]
[39440,2.15,2.35,1.76,1.99,1.99,246700]
[39447,1.95,2.39,1.95,2.1,2.1,170700]
[39454,2,2.4900000000000002,1.7,2.37,2.37,271000]
[39461,2.2200000000000002,2.59,1.9,2.08,2.08,154200]
[39468,2,2.1,1.61,2.1,2.1,64800]
[39475,2.29,2.29,1.66,1.85,1.85,145600]
[39482,1.8,1.99,1.07,1.95,1.95,67600]
[39489,1.9,2.1,1.65,2.04,2.04,65700]
[39496,2.1,2.1,1.64,1.87,1.87,81000]
[39503,1.82,1.88,1.7,1.79,1.79,45200]
[39510,1.78,1.78,1.47,1.57,1.57,93700]
[39517,1.54,1.61,1.1000000000000001,1.22,1.22,243100]
[39524,1.1200000000000001,1.22,1.02,1.1000000000000001,1.1000000000000001,62100]
[39531,1.06,1.25,0.99,1.02,1.02,47700]
[39538,0.99,1.7,0.87,0.91,0.91,126200]
[39545,0.95,0.98,0.82,0.93,0.93,31700]
[39552,0.95,1,0.82,0.85,0.85,53500]
[39559,0.82,0.93,0.81,0.85,0.85,15500]
[39566,0.88,1.05,0.88,1,1,39000]
[39573,0.93,1.03,0.73,0.8,0.8,49600]
[39580,0.83,0.85,0.38,0.41,0.41,1721300]
[39587,0.41,0.45,0.3,0.3,0.3,295500]
[39594,0.33,0.46,0.33,0.46,0.46,333000]
[39601,0.47,0.47,0.26,0.27,0.27,499900]
[39608,0.28999999999999998,0.28999999999999998,0.2,0.24,0.24,487900]
[39615,0.22,0.24,0.19,0.22,0.22,278600]
[39622,0.22,0.23,0.17,0.19,0.19,504800]
[39629,0.17,0.22,0.17,0.2,0.2,173500]
[39636,0.2,0.2,0.15,0.19,0.19,144200]
[39643,0.19,0.24,0.15,0.24,0.24,275900]
[39650,0.24,0.4,0.22,0.25,0.25,416300]
[39657,0.28000000000000003,0.3,0.24,0.25,0.25,95800]
[39664,0.27,0.34,0.22,0.3,0.3,105200]
[39671,0.33,0.34,0.28999999999999998,0.31,0.31,154300]
[39678,0.28000000000000003,0.31,0.25,0.25,0.25,39100]
[39685,0.25,0.28000000000000003,0.23,0.27,0.27,57800]
[39692,0.27,0.27,0.17,0.19,0.19,74900]
[39699,0.21,0.26,0.17,0.25,0.25,277700]
[39706,0.26,0.27,0.18,0.25,0.25,245100]
[39713,0.28000000000000003,0.28000000000000003,0.2,0.25,0.25,217400]
[39720,0.25,0.25,0.2,0.2,0.2,82200]
[39727,0.23,0.24,0.12,0.18,0.18,141600]
[39734,0.2,0.3,0.15,0.28999999999999998,0.28999999999999998,601400]
[39741,0.31,0.85,0.25,0.43,0.43,688200]
[39748,0.4,0.46,0.26,0.32,0.32,250000]
[39755,0.28999999999999998,0.38,0.26,0.33,0.33,133000]
[39762,0.31,0.35,0.27,0.3,0.3,28800]
[39769,0.27,0.3,0.21,0.25,0.25,103800]
[39776,0.23,0.28999999999999998,0.21,0.23,0.23,73600]
[39783,0.25,0.26,0.2,0.21,0.21,428800]
[39790,0.21,0.3,0.18,0.27,0.27,1441300]
[39797,0.25,0.28000000000000003,0.2,0.23,0.23,122400]
[39804,0.25,0.25,0.19,0.22,0.22,332600]
[39811,0.19,0.23,0.17,0.21,0.21,362300]
[39818,0.23,0.23,0.13,0.23,0.23,193300]
[39825,0.23,0.25,0.21,0.23,0.23,105700]
[39832,0.25,0.25,0.23,0.24,0.24,35100]
[39839,0.23,0.28999999999999998,0.01,0.25,0.25,127300]
[39846,0.25,0.3,0.2,0.28999999999999998,0.28999999999999998,1372100]
[39853,0.3,0.3,0.22,0.25,0.25,109100]
[39860,0.24,0.24,0.21,0.24,0.24,30000]
[39867,0.24,0.24,0.21,0.22,0.22,5900]
[39874,0.22,0.23,0.18,0.2,0.2,163500]
[39881,0.23,0.23,0.19,0.2,0.2,79600]
[39888,0.2,0.23,0.17,0.17,0.17,174600]
[39895,0.2,0.25,0.2,0.21,0.21,54900]
[39902,0.25,0.25,0.19,0.23,0.23,184400]
[39909,0.26,0.26,0.2,0.23,0.23,121000]
[39916,0.23,0.24,0.2,0.2,0.2,110700]
[39923,0.21,0.24,0.18,0.23,0.23,258900]
[39930,0.23,0.24,0.2,0.22,0.22,95000]
[39937,0.21,0.28000000000000003,0.2,0.23,0.23,1265800]
[39944,0.26,0.28000000000000003,0.21,0.23,0.23,349900]
[39951,0.24,0.26,0.21,0.21,0.21,682000]
[39958,0.21,0.27,0.21,0.22,0.22,610000]
[39965,0.24,0.25,0.21,0.24,0.24,267200]
[39972,0.24,0.35,0.23,0.26,0.26,1022500]
[39979,0.28000000000000003,0.28000000000000003,0.23,0.24,0.24,542800]
[39986,0.23,0.23,0.19,0.21,0.21,689300]
[39993,0.23,0.23,0.2,0.2,0.2,88900]
[40000,0.2,0.24,0.2,0.22,0.22,213700]
[40007,0.21,0.27,0.21,0.22,0.22,554700]
[40014,0.22,0.23,0.21,0.21,0.21,242100]
[40021,0.21,0.23,0.21,0.22,0.22,173400]
[40028,0.22,0.28000000000000003,0.21,0.23,0.23,454600]
[40035,0.26,0.26,0.22,0.23,0.23,402800]
[40042,0.24,0.26,0.22,0.24,0.24,278400]
[40049,0.25,0.3,0.23,0.28000000000000003,0.28000000000000003,354800]
[40056,0.25,0.3,0.25,0.26,0.26,200200]
[40063,0.26,0.28999999999999998,0.26,0.26,0.26,123600]
[40070,0.28999999999999998,0.28999999999999998,0.26,0.26,0.26,404900]
[40077,0.28000000000000003,0.74,0.27,0.44,0.44,2632000]
[40084,0.45,0.47,0.36,0.44,0.44,471100]
[40091,0.44,0.57999999999999996,0.42,0.45,0.45,780100]
[40098,0.47,0.48,0.39,0.4,0.4,539600]
[40105,0.41,0.44,0.38,0.4,0.4,338600]
[40112,0.39,0.41,0.37,0.38,0.38,221700]
[40119,0.39,0.4,0.35,0.38,0.38,175900]
[40126,0.42,0.42,0.3,0.33,0.33,333300]
[40133,0.33,0.37,0.3,0.31,0.31,269400]
[40140,0.32,0.35,0.3,0.35,0.35,77000]
[40147,0.35,0.35,0.28999999999999998,0.33,0.33,268400]
[40154,0.33,0.34,0.27,0.28000000000000003,0.28000000000000003,297100]
[40161,0.28000000000000003,0.32,0.27,0.27,0.27,198600]
[40168,0.26,0.31,0.26,0.28999999999999998,0.28999999999999998,69900]
[40175,0.31,0.35,0.28000000000000003,0.34,0.34,232400]
[40182,0.35,0.35,0.3,0.32,0.32,96000]
[40189,0.3,0.34,0.3,0.32,0.32,121900]
[40196,0.32,0.32,0.27,0.3,0.3,161700]
[40203,0.28999999999999998,0.3,0.27,0.28999999999999998,0.28999999999999998,122500]
[40210,0.3,0.3,0.25,0.26,0.26,185600]
[40217,0.27,0.28000000000000003,0.25,0.26,0.26,61700]
[40224,0.28999999999999998,0.3,0.26,0.27,0.27,230700]
[40231,0.27,0.28999999999999998,0.27,0.27,0.27,488800]
[40238,0.27,0.31,0.27,0.28000000000000003,0.28000000000000003,2130500]
[40245,0.28000000000000003,0.3,0.26,0.27,0.27,1378600]
[40252,0.27,0.27,0.23,0.26,0.26,543500]
[40259,0.25,0.27,0.24,0.26,0.26,662100]
[40266,0.26,0.26,0.25,0.26,0.26,100000]
[40273,0.27,0.27,0.2,0.26,0.26,2774300]
[40280,0.28999999999999998,0.48,0.28000000000000003,0.31,0.31,3351600]
[40287,0.34,0.34,0.3,0.31,0.31,721400]
[40294,0.32,0.33,0.26,0.28000000000000003,0.28000000000000003,1049700]
[40301,0.3,0.3,0.23,0.27,0.27,362800]
[40308,0.3,0.32,0.28000000000000003,0.28000000000000003,0.28000000000000003,665300]
[40315,0.28000000000000003,0.31,0.27,0.28000000000000003,0.28000000000000003,285600]
[40322,0.27,0.28999999999999998,0.26,0.28000000000000003,0.28000000000000003,104900]
[40329,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28000000000000003,0.28000000000000003,115100]
[40336,0.3,0.3,0.27,0.28999999999999998,0.28999999999999998,178100]
[40343,0.31,0.31,0.27,0.28000000000000003,0.28000000000000003,152600]
[40350,0.28000000000000003,0.44,0.27,0.42,0.42,5760300]
[40357,0.46,0.46,0.3,0.35,0.35,1000200]
[40364,0.34,0.42,0.33,0.38,0.38,478300]
[40371,0.38,0.41,0.36,0.39,0.39,362200]
[40378,0.38,0.4,0.37,0.4,0.4,192400]
[40385,0.4,0.42,0.35,0.41,0.41,399300]
[40392,0.42,0.42,0.38,0.4,0.4,247300]
[40399,0.4,0.44,0.36,0.37,0.37,262000]
[40406,0.37,0.39,0.36,0.36,0.36,205200]
[40413,0.36,0.39,0.3,0.35,0.35,297400]
[40420,0.35,0.38,0.33,0.38,0.38,183100]
[40427,0.38,0.41,0.33,0.4,0.4,298000]
[40434,0.39,0.45,0.37,0.44,0.44,286700]
[40441,0.43,0.43,0.38,0.39,0.39,222600]
[40448,0.39,0.43,0.38,0.4,0.4,96000]
[40455,0.4,0.42,0.38,0.38,0.38,41600]
[40462,0.4,0.4,0.37,0.4,0.4,138300]
[40469,0.4,0.42,0.37,0.38,0.38,399300]
[40476,0.39,0.41,0.37,0.38,0.38,204800]
[40483,0.4,0.41,0.37,0.38,0.38,90100]
[40490,0.39,0.39,0.35,0.35,0.35,204500]
[40497,0.36,0.36,0.32,0.34,0.34,197200]
[40504,0.35,0.35,0.33,0.34,0.34,55200]
[40511,0.33,0.34,0.32,0.34,0.34,129700]
[40518,0.35,0.37,0.33,0.33,0.33,152100]
[40525,0.33,0.34,0.33,0.33,0.33,104200]
[40532,0.34,0.35,0.33,0.33,0.33,147600]
[40539,0.33,0.37,0.33,0.36,0.36,114100]
[40546,0.34,0.36,0.33,0.35,0.35,182400]
[40553,0.36,0.42,0.34,0.35,0.35,572000]
[40560,0.34,0.39,0.34,0.36,0.36,65400]
[40567,0.37,0.38,0.33,0.34,0.34,142100]
[40574,0.36,0.37,0.33,0.34,0.34,128100]
[40581,0.35,0.38,0.34,0.36,0.36,86200]
[40588,0.37,0.37,0.34,0.37,0.37,82300]
[40595,0.38,0.38,0.34,0.35,0.35,21800]
[40602,0.37,0.37,0.3,0.34,0.34,100700]
[40609,0.35,0.35,0.31,0.35,0.35,101900]
[40616,0.34,0.35,0.31,0.34,0.34,77400]
[40623,0.35,0.35,0.33,0.35,0.35,46400]
[40630,0.34,0.35,0.32,0.33,0.33,99600]
[40637,0.32,0.35,0.28999999999999998,0.32,0.32,232700]
[40644,0.33,0.33,0.3,0.31,0.31,92800]
[40651,0.27,0.34,0.27,0.32,0.32,109200]
[40658,0.32,0.35,0.31,0.32,0.32,52800]
[40665,0.31,0.34,0.28000000000000003,0.3,0.3,173600]
[40672,0.3,0.32,0.28999999999999998,0.28999999999999998,0.28999999999999998,44400]
[40679,0.28999999999999998,0.34,0.27,0.28999999999999998,0.28999999999999998,238100]
[40686,0.28999999999999998,0.3,0.28000000000000003,0.3,0.3,25700]
[40693,0.31,0.33,0.3,0.3,0.3,52500]
[40700,0.28999999999999998,0.32,0.26,0.3,0.3,169400]
[40707,0.3,0.32,0.27,0.3,0.3,86600]
[40714,0.28999999999999998,0.32,0.27,0.3,0.3,75700]
[40721,0.31,0.32,0.3,0.32,0.32,52800]
[40728,0.32,0.33,0.28999999999999998,0.31,0.31,85300]
[40735,0.31,0.33,0.28999999999999998,0.32,0.32,95900]
[40742,0.31,0.33,0.3,0.31,0.31,145600]
[40749,0.3,0.31,0.28999999999999998,0.3,0.3,73300]
[40756,0.3,0.3,0.27,0.27,0.27,155100]
[40763,0.27,0.27,0.24,0.24,0.24,210000]
[40770,0.26,0.28000000000000003,0.24,0.27,0.27,100200]
[40777,0.27,0.27,0.2,0.22,0.22,209100]
[40784,0.22,0.3,0.22,0.26,0.26,123000]
[40791,0.25,0.26,0.22,0.26,0.26,115900]
[40798,0.26,0.28000000000000003,0.23,0.23,0.23,274400]
[40805,0.24,0.25,0.23,0.24,0.24,76200]
[40812,0.23,0.25,0.19,0.22,0.22,178200]
[40819,0.23,0.23,0.21,0.22,0.22,81200]
[40826,0.23,0.24,0.22,0.24,0.24,89800]
[40833,0.24,0.27,0.23,0.26,0.26,121700]
[40840,0.27,0.28999999999999998,0.25,0.28999999999999998,0.28999999999999998,438500]
[40847,0.28000000000000003,0.3,0.25,0.25,0.25,553900]
[40854,0.27,0.3,0.21,0.25,0.25,113500]
[40861,0.27,0.3,0.25,0.25,0.25,342200]
[40868,0.27,0.27,0.23,0.25,0.25,135200]
[40875,0.25,0.3,0.24,0.3,0.3,132700]
[40882,0.3,0.3,0.26,0.28000000000000003,0.28000000000000003,85700]
[40889,0.28999999999999998,0.28999999999999998,0.24,0.26,0.26,18200]
[40896,0.25,0.28999999999999998,0.24,0.27,0.27,74000]
[40903,0.26,0.28000000000000003,0.25,0.27,0.27,95100]
[40910,0.27,0.28000000000000003,0.24,0.26,0.26,69000]
[40917,0.25,0.27,0.24,0.27,0.27,67800]
[40924,0.27,0.28000000000000003,0.24,0.27,0.27,46100]
[40931,0.27,0.28999999999999998,0.24,0.27,0.27,129500]
[40938,0.28000000000000003,0.3,0.26,0.28999999999999998,0.28999999999999998,149300]
[40945,0.28000000000000003,0.31,0.27,0.28999999999999998,0.28999999999999998,239000]
[40952,0.28000000000000003,0.31,0.26,0.28000000000000003,0.28000000000000003,230900]
[40959,0.27,0.28999999999999998,0.26,0.26,0.26,89200]
[40966,0.27,0.28000000000000003,0.24,0.26,0.26,111500]
[40973,0.25,0.28999999999999998,0.25,0.28999999999999998,0.28999999999999998,121700]
[40980,0.3,0.3,0.25,0.28000000000000003,0.28000000000000003,187800]
[40987,0.27,0.28999999999999998,0.26,0.28999999999999998,0.28999999999999998,24300]
[40994,0.28999999999999998,0.28999999999999998,0.27,0.27,0.27,61300]
[41001,0.27,0.3,0.27,0.28000000000000003,0.28000000000000003,29700]
[41008,0.28999999999999998,0.28999999999999998,0.26,0.28999999999999998,0.28999999999999998,29100]
[41015,0.28999999999999998,0.3,0.27,0.28999999999999998,0.28999999999999998,207100]
[41022,0.28999999999999998,0.34,0.28000000000000003,0.31,0.31,472900]
[41029,0.33,0.33,0.28000000000000003,0.3,0.3,165600]
[41036,0.3,0.31,0.28000000000000003,0.3,0.3,100900]
[41043,0.32,0.32,0.28000000000000003,0.28999999999999998,0.28999999999999998,123200]
[41050,0.28999999999999998,0.3,0.27,0.28999999999999998,0.28999999999999998,55600]
[41057,0.28999999999999998,0.3,0.27,0.28000000000000003,0.28000000000000003,125600]
[41064,0.27,0.28999999999999998,0.27,0.27,0.27,36100]
[41071,0.27,0.3,0.27,0.28999999999999998,0.28999999999999998,89100]
[41078,0.28999999999999998,0.3,0.27,0.28000000000000003,0.28000000000000003,63500]
[41085,0.28999999999999998,0.3,0.27,0.3,0.3,49400]
[41092,0.3,0.3,0.28000000000000003,0.28000000000000003,0.28000000000000003,25600]
[41099,0.28999999999999998,0.31,0.27,0.28999999999999998,0.28999999999999998,193400]
[41106,0.28999999999999998,0.28999999999999998,0.27,0.27,0.27,121700]
[41113,0.28000000000000003,0.28000000000000003,0.25,0.25,0.25,232100]
[41120,0.25,0.28999999999999998,0.25,0.28000000000000003,0.28000000000000003,22400]
[41127,0.25,0.28000000000000003,0.25,0.28000000000000003,0.28000000000000003,31500]
[41134,0.27,0.3,0.25,0.28000000000000003,0.28000000000000003,135300]
[41141,0.27,0.3,0.26,0.28999999999999998,0.28999999999999998,120500]
[41148,0.28999999999999998,0.31,0.28000000000000003,0.28999999999999998,0.28999999999999998,53200]
[41155,0.3,0.3,0.28000000000000003,0.28999999999999998,0.28999999999999998,215600]
[41162,0.28999999999999998,0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,147700]
[41169,0.28999999999999998,0.34,0.27,0.3,0.3,149600]
[41176,0.28000000000000003,0.33,0.27,0.28999999999999998,0.28999999999999998,94500]
[41183,0.32,0.34,0.28000000000000003,0.3,0.3,64600]
[41190,0.3,0.32,0.28000000000000003,0.3,0.3,37700]
[41197,0.31,0.33,0.28999999999999998,0.31,0.31,55500]
[41204,0.3,0.31,0.28999999999999998,0.3,0.3,31100]
[41211,0.31,0.31,0.28000000000000003,0.28000000000000003,0.28000000000000003,51700]
[41218,0.3,0.3,0.28000000000000003,0.3,0.3,27700]
[41225,0.28999999999999998,0.3,0.26,0.27,0.27,102300]
[41232,0.28000000000000003,0.3,0.27,0.28999999999999998,0.28999999999999998,175000]
[41239,0.28000000000000003,0.3,0.27,0.28999999999999998,0.28999999999999998,8300]
[41246,0.3,0.3,0.27,0.28000000000000003,0.28000000000000003,115900]
[41253,0.28000000000000003,0.31,0.27,0.28999999999999998,0.28999999999999998,143700]
[41260,0.27,0.31,0.27,0.28999999999999998,0.28999999999999998,155400]
[41267,0.28999999999999998,0.3,0.26,0.26,0.26,387300]
[41274,0.26,0.28999999999999998,0.26,0.28999999999999998,0.28999999999999998,286100]
[41281,0.27,0.28999999999999998,0.27,0.28000000000000003,0.28000000000000003,26200]
[41288,0.27,0.28999999999999998,0.26,0.28999999999999998,0.28999999999999998,19500]
[41295,0.28999999999999998,0.28999999999999998,0.26,0.27,0.27,26700]
[41302,0.26,0.3,0.26,0.26,0.26,283700]
[41309,0.26,0.28999999999999998,0.26,0.27,0.27,722700]
[41316,0.28000000000000003,0.28000000000000003,0.26,0.28000000000000003,0.28000000000000003,123200]
[41323,0.27,0.28000000000000003,0.25,0.27,0.27,90000]
[41330,0.26,0.28000000000000003,0.26,0.27,0.27,284600]
[41337,0.27,0.3,0.26,0.28999999999999998,0.28999999999999998,342400]
[41344,0.28000000000000003,0.28999999999999998,0.26,0.28000000000000003,0.28000000000000003,539500]
[41351,0.28000000000000003,0.32,0.27,0.28000000000000003,0.28000000000000003,1019900]
[41358,0.28000000000000003,0.31,0.28000000000000003,0.31,0.31,158600]
[41365,0.32,0.32,0.28999999999999998,0.3,0.3,185800]
[41372,0.28999999999999998,0.32,0.27,0.31,0.31,533600]
[41379,0.3,0.32,0.3,0.31,0.31,122900]
[41386,0.3,0.31,0.28999999999999998,0.28999999999999998,0.28999999999999998,164900]
[41393,0.3,0.31,0.28000000000000003,0.3,0.3,308300]
[41400,0.31,0.34,0.27,0.34,0.34,826700]
[41407,0.34,0.42,0.32,0.37,0.37,718700]
[41414,0.37,0.39,0.34,0.37,0.37,487300]
[41421,0.37,0.39,0.37,0.38,0.38,303200]
[41428,0.36,0.39,0.36,0.38,0.38,377700]
[41435,0.36,0.38,0.36,0.37,0.37,362800]
[41442,0.37,0.38,0.36,0.37,0.37,115600]
[41449,0.36,0.38,0.35,0.38,0.38,598200]
[41456,0.38,0.38,0.31,0.35,0.35,499800]
[41463,0.34,0.38,0.31,0.37,0.37,281700]
[41470,0.35,0.37,0.3,0.34,0.34,100300]
[41477,0.33,0.36,0.31,0.36,0.36,324500]
[41484,0.36,0.36,0.33,0.36,0.36,127900]
[41491,0.37,0.37,0.32,0.35,0.35,50600]
[41498,0.35,0.37,0.33,0.37,0.37,254400]
[41505,0.39,0.49,0.37,0.49,0.49,3078300]
[41512,0.49,0.65,0.46,0.48,0.48,4003700]
[41519,0.5,0.57999999999999996,0.47,0.53,0.53,1038700]
[41526,0.53,0.56999999999999995,0.47,0.49,0.49,990300]
[41533,0.49,0.7,0.49,0.65,0.65,3246300]
[41540,0.62,0.99,0.61,0.85,0.85,4370000]
[41547,0.87,0.87,0.65,0.75,0.75,3273900]
[41554,0.76,0.83,0.66,0.68,0.68,2917600]
[41561,0.72,0.89,0.65,0.86,0.86,3417100]
[41568,0.88,0.93,0.76,0.76,0.76,2989000]
[41575,0.76,0.87,0.76,0.79,0.79,1114900]
[41582,0.8,0.95,0.79,0.91,0.91,4183100]
[41589,0.91,1.1000000000000001,0.86,0.98,0.98,6151700]
[41596,1,1.01,0.71,0.83,0.83,4246000]
[41603,0.85,0.86,0.75,0.79,0.79,1079400]
[41610,0.81,0.83,0.75,0.79,0.79,976400]
[41617,0.8,0.89,0.76,0.8,0.8,2231700]
[41624,0.8,0.84,0.76,0.76,0.76,2301400]
[41631,0.78,0.84,0.77,0.77,0.77,977300]
[41638,0.77,0.8,0.71,0.78,0.78,1826600]
[41645,0.8,0.84,0.75,0.76,0.76,1830000]
[41652,0.79,0.9,0.76,0.82,0.82,7623700]
[41659,0.86,0.86,0.75,0.79,0.79,2436400]
[41666,0.77,0.83,0.75,0.78,0.78,1868600]
[41673,0.81,0.82,0.75,0.79,0.79,1499000]
[41680,0.8,0.8,0.72,0.78,0.78,2451900]
[41687,0.8,0.93,0.75,0.82,0.82,6342200]
[41694,0.84,0.84,0.79,0.83,0.83,1624900]
[41701,0.83,1.35,0.81,1.27,1.27,13093500]
[41708,1.25,1.55,1.04,1.19,1.19,8312100]
[41715,1.25,1.34,1.1499999999999999,1.24,1.24,3481600]
[41722,1.26,1.33,1.1200000000000001,1.23,1.23,3690400]
[41729,1.23,1.41,1.1499999999999999,1.28,1.28,7941800]
[41736,1.26,1.3,1.1599999999999999,1.18,1.18,2524300]
[41743,1.21,1.23,1.04,1.1200000000000001,1.1200000000000001,1651900]
[41750,1.1100000000000001,1.1299999999999999,1.01,1.01,1.01,2292800]
[41757,1.04,1.04,0.85,0.94,0.94,2925900]
[41764,0.93,0.96,0.88,0.93,0.93,930400]
[41771,0.94,1.07,0.91,0.94,0.94,2143700]
[41778,0.94,0.98,0.9,0.95,0.95,863800]
[41785,0.95,0.97,0.91,0.97,0.97,636600]
[41792,0.96,0.97,0.9,0.92,0.92,646900]
[41799,0.91,0.93,0.88,0.88,0.88,622000]
[41806,0.89,0.9,0.78,0.78,0.78,1441400]
[41813,0.84,0.87,0.8,0.8,0.8,881800]
[41820,0.87,0.97,0.83,0.89,0.89,1837700]
[41827,0.91,0.91,0.81,0.83,0.83,1367500]
[41834,0.82,0.89,0.81,0.87,0.87,1148500]
[41841,0.89,1.1000000000000001,0.81,1.05,1.05,3979300]
[41848,1.07,1.1299999999999999,0.91,0.96,0.96,4380700]
[41855,0.96,1.0900000000000001,0.88,1.08,1.08,3341500]
[41862,1.1000000000000001,1.2,0.99,1.1000000000000001,1.1000000000000001,5499700]
[41869,1.07,1.1100000000000001,0.99,1.05,1.05,2354300]
[41876,1.06,1.1399999999999999,1.01,1.04,1.04,3292300]
[41883,1.05,1.1000000000000001,1.03,1.08,1.08,925100]
[41890,1.07,1.17,1.07,1.1000000000000001,1.1000000000000001,2106100]
[41897,1.0900000000000001,1.23,1.08,1.18,1.18,4448900]
[41904,1.18,1.24,1.1399999999999999,1.2,1.2,1719400]
[41911,1.2,1.32,1.19,1.32,1.32,3848800]
[41918,1.32,1.37,1.24,1.3,1.3,2903300]
[41925,1.31,1.58,1.27,1.58,1.58,4379600]
[41932,1.5,1.85,1.4,1.85,1.85,5944000]
[41939,1.81,1.94,1.72,1.87,1.87,4226100]
[41946,1.86,2.02,1.84,1.99,1.99,3512100]
[41953,1.99,2.0299999999999998,1.75,1.98,1.98,4047700]
[41960,1.8,1.88,1.47,1.61,1.61,5610400]
[41967,1.61,1.73,1.6,1.65,1.65,1252400]
[41974,1.67,1.67,1.49,1.53,1.53,1800100]
[41981,1.57,1.65,1.5,1.5,1.5,3175200]
[41988,1.45,1.5,1.24,1.4,1.4,2538500]
[41995,1.4,1.55,1.4,1.53,1.53,794400]
[42002,1.53,1.63,1.51,1.62,1.62,943900]
[42009,1.61,1.61,1.45,1.52,1.52,800200]
[42016,1.52,1.6,1.51,1.56,1.56,965100]
[42023,1.57,1.7,1.54,1.62,1.62,1517800]
[42030,1.62,1.7,1.55,1.6,1.6,1781700]
[42037,1.6,1.61,1.48,1.56,1.56,766000]
[42044,1.57,1.57,1.48,1.5,1.5,878200]
[42051,1.55,1.61,1.43,1.57,1.57,2318000]
[42058,1.56,1.56,1.48,1.51,1.51,1101100]
[42065,1.5,1.51,1.45,1.48,1.48,866100]
[42072,1.47,1.48,1.1499999999999999,1.2,1.2,2065300]
[42079,1.19,1.53,1.17,1.51,1.51,2110900]
[42086,1.53,1.53,1.39,1.43,1.43,572100]
[42093,1.42,1.45,1.4,1.44,1.44,344600]
[42100,1.42,1.49,1.35,1.49,1.49,1103800]
[42107,1.48,1.5,1.3,1.49,1.49,1065100]
[42114,1.49,1.52,1.42,1.48,1.48,725900]
[42121,1.48,1.5,1.44,1.5,1.5,574200]
[42128,1.5,1.5,1.43,1.47,1.47,720500]
[42135,1.48,1.5,1.46,1.5,1.5,757800]
[42142,1.51,1.52,1.48,1.5,1.5,851200]
[42149,1.5,1.5,1.47,1.5,1.5,519600]
[42156,1.5,1.69,1.49,1.66,1.66,2174900]
[42163,1.64,1.75,1.63,1.74,1.74,1396800]
[42170,1.76,1.83,1.53,1.63,1.63,1949900]
[42177,1.64,1.66,1.42,1.44,1.44,7527300]
[42184,1.43,1.43,1.35,1.38,1.38,1253100]
[42191,1.38,1.45,1.35,1.4,1.4,1583000]
[42198,1.4,1.42,1.29,1.31,1.31,2660300]
[42205,1.33,1.39,1.22,1.24,1.24,1094000]
[42212,1.24,1.25,1.1599999999999999,1.18,1.18,1432400]
[42219,1.19,1.2,1.08,1.1100000000000001,1.1100000000000001,1125900]
[42226,1.1200000000000001,1.29,1.1200000000000001,1.22,1.22,1509800]
[42233,1.2,1.23,1.0900000000000001,1.1000000000000001,1.1000000000000001,1534800]
[42240,1.06,1.2,1.04,1.18,1.18,1298000]
[42247,1.19,1.27,1.1499999999999999,1.25,1.25,1087700]
[42254,1.26,1.37,1.25,1.32,1.32,740400]
[42261,1.3,1.43,1.25,1.36,1.36,1302100]
[42268,1.39,1.4,1.3,1.34,1.34,818200]
[42275,1.33,1.35,1.27,1.31,1.31,823600]
[42282,1.31,1.41,1.3,1.33,1.33,636200]
[42289,1.34,1.42,1.23,1.36,1.36,873200]
[42296,1.34,1.38,1.24,1.33,1.33,550200]
[42303,1.34,1.37,1.29,1.3,1.3,418300]
[42310,1.3,1.45,1.3,1.41,1.41,676400]
[42317,1.45,1.47,1.31,1.39,1.39,529900]
[42324,1.38,1.42,1.29,1.33,1.33,616800]
[42331,1.33,1.36,1.29,1.33,1.33,402700]
[42338,1.32,1.34,1.26,1.29,1.29,549300]
[42345,1.29,1.33,1.22,1.27,1.27,689300]
[42352,1.28,1.31,1.18,1.23,1.23,1532100]
[42359,1.23,1.27,1.1599999999999999,1.22,1.22,356400]
[42366,1.22,1.26,1.21,1.23,1.23,877300]
[42373,1.23,1.25,1.18,1.19,1.19,747400]
[42380,1.18,1.24,1.07,1.1299999999999999,1.1299999999999999,999900]
[42387,1.1200000000000001,1.1200000000000001,0.92,1.06,1.06,1124400]
[42394,1.06,1.1399999999999999,1.03,1.1399999999999999,1.1399999999999999,587700]
[42401,1.1299999999999999,1.1399999999999999,1.01,1.01,1.01,368700]
[42408,1.03,1.08,0.81,0.89,0.89,991800]
[42415,0.9,1,0.83,0.89,0.89,552600]
[42422,0.88,0.92,0.83,0.87,0.87,547000]
[42429,0.88,0.94,0.78,0.92,0.92,937400]
[42436,0.94,0.99,0.82,0.83,0.83,449500]
[42443,0.84,0.9,0.81,0.85,0.85,559000]
[42450,0.86,0.9,0.82,0.85,0.85,416500]
[42457,0.83,1.08,0.82,1.03,1.03,1100500]
[42464,1.02,1.08,0.86,0.87,0.87,878200]
[42471,0.86,0.91,0.86,0.9,0.9,606400]
[42478,0.9,0.91,0.87,0.91,0.91,719000]
[42485,0.9,0.91,0.88,0.89,0.89,788700]
[42492,0.9,0.9,0.82,0.84,0.84,597300]
[42499,0.82,0.86,0.81,0.81,0.81,410500]
[42506,0.83,0.86,0.75,0.81,0.81,1183200]
[42513,0.83,0.93,0.79,0.9,0.9,1412700]
[42520,0.9,0.91,0.88,0.9,0.9,564800]
[42527,0.89,0.92,0.85,0.88,0.88,466200]
[42534,0.89,0.9,0.8,0.83,0.83,1098500]
[42541,0.83,0.85,0.71,0.73,0.73,7111400]
[42548,0.74,0.8,0.7,0.78,0.78,2096300]
[42555,0.8,0.84,0.74,0.81,0.81,871800]
[42562,0.82,0.95,0.8,0.89,0.89,1536500]
[42569,0.87,0.93,0.85,0.9,0.9,808100]
[42576,0.89,0.92,0.79,0.83,0.83,1035000]
[42583,0.8,0.92,0.8,0.9,0.9,764000]
[42590,0.91,0.92,0.8,0.83,0.83,1050000]
[42597,0.83,0.88,0.83,0.85,0.85,337000]
[42604,0.85,0.89,0.84,0.85,0.85,449000]
[42611,0.88,0.9,0.85,0.88,0.88,488600]
[42618,0.86,0.92,0.86,0.91,0.91,939000]
[42625,0.9,0.91,0.87,0.9,0.9,866000]
[42632,0.91,0.93,0.84,0.87,0.87,815600]
[42639,0.85,0.89,0.83,0.87,0.87,378600]
[42646,0.87,0.88,0.84,0.86,0.86,302500]
[42653,0.86,0.86,0.79,0.82,0.82,393700]
[42660,0.83,0.83,0.79,0.81,0.81,354600]
[42667,0.81,0.81,0.74,0.8,0.8,666100]
[42674,0.76,0.78,0.7,0.74,0.74,432700]
[42681,0.75,0.8,0.73,0.77,0.77,723600]
[42688,0.8,0.8,0.75,0.78,0.78,494600]
[42695,0.79,0.79,0.74,0.76,0.76,244600]
[42702,0.76,0.77,0.68,0.72,0.72,488800]
[42709,0.7,0.75,0.7,0.75,0.75,564500]
[42716,0.73,0.75,0.69,0.71,0.71,393100]
[42723,0.69,0.71,0.65,0.69,0.69,890700]
[42730,0.69,0.8,0.69,0.76,0.76,1557600]
[42737,0.8,0.81,0.76,0.79,0.79,730200]
[42744,0.81,0.81,0.74,0.74,0.74,360100]
[42751,0.75,0.79,0.74,0.75,0.75,268200]
[42758,0.73,0.8,0.73,0.78,0.78,532200]
[42765,0.79,0.83,0.76,0.78,0.78,457000]
[42772,0.8,0.81,0.74,0.78,0.78,582600]
[42779,0.77,0.79,0.75,0.77,0.77,412000]
[42786,0.77,0.77,0.73,0.76,0.76,347700]
[42793,0.72,1.45,0.72,1.02,1.02,22920100]
[42800,1.02,1.05,0.92,0.99,0.99,4618500]
[42807,1.1000000000000001,1.23,1.05,1.21,1.21,12497700]
[42814,1.23,1.24,1.1299999999999999,1.21,1.21,5025200]
[42821,1.21,1.63,1.2,1.55,1.55,16327400]
[42828,1.55,1.77,1.33,1.6,1.6,13463800]
[42835,1.57,1.65,1.45,1.46,1.46,3359400]
[42842,1.46,1.73,1.45,1.66,1.66,6711300]
[42849,1.66,1.9,1.58,1.76,1.76,13443200]
[42856,1.78,1.87,1.7,1.78,1.78,6604200]
[42863,1.8,1.8,1.72,1.77,1.77,3467500]
[42870,1.77,1.78,1.7,1.76,1.76,3211000]
[42877,1.78,2.09,1.74,1.95,1.95,9508300]
[42884,1.95,2.19,1.91,2.08,2.08,4468300]
[42891,2.12,2.2200000000000002,1.83,1.85,1.85,8504200]
[42898,1.86,2.0099999999999998,1.48,1.88,1.88,15190500]
[42905,1.91,1.93,1.62,1.83,1.83,16242700]
[42912,1.84,1.84,1.67,1.72,1.72,6587400]
[42919,1.74,1.88,1.71,1.85,1.85,3280400]
[42926,1.87,1.93,1.8,1.82,1.82,4184700]
[42933,1.81,1.88,1.77,1.84,1.84,2937900]
[42940,1.83,1.85,1.78,1.79,1.79,2118600]
[42947,1.8,1.82,1.71,1.79,1.79,2632400]
[42954,1.8,1.82,1.52,1.58,1.58,4865000]
[42961,1.6,1.69,1.55,1.58,1.58,2468100]
[42968,1.58,1.6,1.35,1.41,1.41,4911500]
[42975,1.41,1.46,1.37,1.43,1.43,1750100]
[42982,1.42,1.44,1.28,1.33,1.33,2218600]
[42989,1.34,1.49,1.34,1.39,1.39,3451400]
[42996,1.39,1.4,1.26,1.32,1.32,4575000]
[43003,1.3,1.47,1.22,1.34,1.34,5940600]
[43010,1.36,1.44,1.34,1.37,1.37,2668500]
[43017,1.38,1.38,1.28,1.28,1.28,2548500]
[43024,1.3,1.31,1.23,1.24,1.24,2106600]
[43031,1.23,1.24,1.08,1.2,1.2,3150800]
[43038,1.21,1.23,1.1200000000000001,1.18,1.18,2358700]
[43045,1.21,1.25,1.0900000000000001,1.1100000000000001,1.1100000000000001,3679600]
[43052,1.1100000000000001,1.18,1.05,1.1499999999999999,1.1499999999999999,2949200]
[43059,1.1399999999999999,1.19,1.06,1.1299999999999999,1.1299999999999999,1550300]
[43066,1.1200000000000001,1.28,1.1200000000000001,1.19,1.19,3242100]
[43073,1.19,1.4,1.18,1.32,1.32,5995300]
[43080,1.3,1.42,1.23,1.34,1.34,4551100]
[43087,1.34,1.4,1.29,1.3,1.3,2670500]
[43094,1.32,1.33,1.2,1.22,1.22,1764600]
[43101,1.26,1.28,1.2,1.21,1.21,1639300]
[43108,1.23,1.23,1.1299999999999999,1.18,1.18,1689800]
[43115,1.19,1.2,1.08,1.1599999999999999,1.1599999999999999,1585400]
[43122,1.1299999999999999,1.23,1.1100000000000001,1.23,1.23,1685700]
[43129,1.23,1.23,1.1000000000000001,1.1100000000000001,1.1100000000000001,1774100]
[43136,1.1100000000000001,1.28,0.98,1.22,1.22,3460100]

{"sheet":"RI.PA Stock Price","index":277,"n_rows":946,"n_cols":7,"rows_kept":946,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[36527,21.428699000000002,21.843699999999998,20.598700000000001,21.3155,11.587159,967186]
[36534,21.8626,22.221001000000001,20.693000999999999,20.938299000000001,11.382110000000001,1137372]
[36541,21.202400000000001,21.334399999999999,20.466699999999999,20.636399999999998,11.630507,1419432]
[36548,20.749599,21.3155,20.674199999999999,20.749599,11.694307,2377334]
[36555,20.730801,21.391000999999999,20.674199999999999,20.8062,11.726208,1523710]
[36562,20.749599,20.938299000000001,19.6556,20.372399999999999,11.481721,1384282]
[36569,20.3535,20.372399999999999,18.938700000000001,19.278299000000001,10.865093999999999,927450]
[36576,19.278299000000001,19.429199000000001,17.731501000000002,19.429199000000001,10.950139999999999,1371940]
[36583,19.429199000000001,19.995100000000001,18.2974,18.486000000000001,10.418559999999999,3182025]
[36590,18.674700000000001,18.858601,16.345099999999999,17.580601000000001,9.9082830000000008,1963395]
[36597,17.165600000000001,19.334900000000001,16.7883,18.976500000000001,10.695004000000001,1460951]
[36604,19.334900000000001,19.334900000000001,18.523800000000001,18.806699999999999,10.599301000000001,1401545]
[36611,18.863299999999999,20.221499999999999,18.825600000000001,18.957599999999999,10.68435,2624727]
[36618,19.1462,20.598700000000001,19.051901000000001,19.938499,11.23718,1041737]
[36625,19.787600000000001,20.598700000000001,19.466899999999999,19.787600000000001,11.152127999999999,793632]
[36632,19.240601000000002,19.806498999999999,18.184200000000001,19.4175,10.943545,726204]
[36639,19.4175,19.617799999999999,18.580400000000001,18.768999000000001,10.578055000000001,613216]
[36646,19.543199999999999,21.3155,18.863299999999999,21.070298999999999,11.87505,3717931]
[36653,20.372399999999999,23.1264,20.372399999999999,22.9,12.906256000000001,2180724]
[36660,22.9,23.880898999999999,21.126899999999999,21.881398999999998,12.853994,2406747]
[36667,22.145499999999998,23.201899999999998,21.126899999999999,21.3155,12.521563,3282415]
[36674,21.334399999999999,22.749099999999999,20.975999999999999,22.6737,13.319426999999999,3504621]
[36681,22.635999999999999,24.145,21.994599999999998,23.164100999999999,13.607502999999999,2433995]
[36688,24.119599999999998,24.119599999999998,21.6173,23.5791,13.851290000000001,798590]
[36695,22.881201000000001,23.6357,22.296399999999998,22.447299999999998,13.186425,542123]
[36702,21.956900000000001,22.937798999999998,21.353300000000001,21.504200000000001,12.632413,1008751]
[36709,21.504200000000001,22.692599999999999,21.108000000000001,22.5228,13.230779999999999,744551]
[36716,22.258699,22.635999999999999,21.579599000000002,22.489401000000001,13.21116,745589]
[36723,21.7117,22.353000999999999,21.353300000000001,22.258699,13.075631,620418]
[36730,21.881398999999998,22.145499999999998,21.372101000000001,21.4664,12.610208999999999,895611]
[36737,21.504200000000001,22.579398999999999,21.504200000000001,22.051200999999999,12.95374,681693]
[36744,22.239799000000001,22.598199999999999,21.900299,22.107800000000001,12.986992000000001,341547]
[36751,22.221001000000001,22.8246,21.806000000000001,22.749099999999999,13.363714999999999,666698]
[36758,22.560499,22.8246,21.353300000000001,22.485099999999999,13.208631,766123]
[36765,22.598199999999999,23.220699,21.937999999999999,22.635999999999999,13.297274,3063582]
[36772,23.013200999999999,23.013200999999999,21.7682,22.221001000000001,13.053489000000001,386860]
[36779,22.221001000000001,22.428498999999999,20.598700000000001,21.560699,12.665602,686367]
[36786,21.0137,21.636199999999999,19.466899999999999,19.787600000000001,11.624015,944715]
[36793,20.070601,21.504200000000001,19.617799999999999,21.504200000000001,12.632413,981839]
[36800,21.4664,21.4664,20.013999999999999,20.561001000000001,12.078341,616601]
[36807,20.636399999999998,21.994599999999998,20.240299,21.994599999999998,12.920491999999999,922838]
[36814,21.7682,21.8626,19.315999999999999,19.315999999999999,11.34698,1090652]
[36821,19.995100000000001,21.579599000000002,19.957398999999999,21.3155,12.521563,934138]
[36828,21.126899999999999,21.4664,19.881900999999999,20.089399,11.801303000000001,892527]
[36835,20.183700999999999,21.881398999999998,20.183700999999999,21.541900999999999,12.65456,992995]
[36842,21.202400000000001,23.5791,21.202400000000001,22.8246,13.408071,1527465]
[36849,22.258699,22.918900000000001,21.7682,21.806000000000001,12.809701,744295]
[36856,21.881398999999998,24.559999000000001,21.7682,23.465900000000001,13.784791999999999,1844414]
[36863,23.390498999999998,23.767799,22.635999999999999,22.635999999999999,13.297274,1154557]
[36870,23.390498999999998,24.861799000000001,22.258699,23.5791,13.851290000000001,1673910]
[36877,23.390498999999998,28.106300000000001,23.201899999999998,28.106300000000001,16.510746000000001,10627928]
[36884,27.540400000000002,28.106300000000001,27.389500000000002,27.728999999999999,16.289100999999999,1505359]
[36891,27.540400000000002,28.672198999999999,27.012198999999999,27.9177,16.399958000000002,2720233]
[36898,27.1632,28.483601,27.1632,27.804500999999998,16.333462000000001,4352073]
[36905,27.6159,29.804001,27.351800999999998,29.747399999999999,17.996113000000001,4643843]
[36912,29.426701000000001,29.954901,27.7668,29.690799999999999,17.961877999999999,1768347]
[36919,29.841699999999999,29.879498999999999,28.295000000000002,28.634501,17.322846999999999,1222920]
[36926,28.5779,29.426701000000001,27.200899,28.672198999999999,17.345659000000001,1965546]
[36933,28.295000000000002,28.672198999999999,27.3706,27.446100000000001,16.603914,2313604]
[36940,27.295200000000001,28.238399999999999,27.295200000000001,27.9177,16.889220999999999,1457226]
[36947,27.993099000000001,30.464199000000001,27.351800999999998,29.804001,18.030360999999999,3366657]
[36954,29.426701000000001,30.369900000000001,28.898599999999998,29.275801000000001,17.710812000000001,1042396]
[36961,28.709900000000001,29.162700999999998,27.1632,27.898800000000001,16.877780999999999,1159097]
[36968,27.238600000000002,29.068300000000001,25.352301000000001,25.842699,15.633912,1962389]
[36975,25.503201000000001,29.124901000000001,25.503201000000001,28.615601000000002,17.311419000000001,2166165]
[36982,28.672198999999999,29.087199999999999,27.2197,28.295000000000002,17.117467999999999,1366239]
[36989,27.804500999999998,29.795999999999999,27.540400000000002,29.795999999999999,18.025518000000002,580929]
[36996,29.795999999999999,29.795999999999999,27.9177,28.936299999999999,17.505436,1760784]
[37003,28.709900000000001,29.539899999999999,28.295000000000002,29.426701000000001,17.802102999999999,2937143]
[37010,29.426701000000001,30.699498999999999,27.823399999999999,29.634198999999999,17.927633,956908]
[37017,29.351299000000001,29.804001,28.408100000000001,28.747699999999998,17.391335000000002,690729]
[37024,28.860800000000001,29.407900000000001,28.370398999999999,28.955200000000001,18.001280000000001,1968169]
[37031,28.691099000000001,30.105801,28.691099000000001,29.539899999999999,18.364788000000001,1479691]
[37038,29.804001,30.634001000000001,29.558800000000002,30.181298999999999,18.763535999999998,4576517]
[37045,31.426300000000001,31.992100000000001,29.973801000000002,31.275400000000001,19.443735,2859137]
[37052,31.313101,32.067599999999999,30.784901000000001,31.331900000000001,19.478867000000001,2778161]
[37059,31.124399,31.596001000000001,30.973499,31.124399,19.349861000000001,2043988]
[37066,30.784901000000001,31.3508,30.181298999999999,31.2376,19.420235000000002,2100534]
[37073,31.124399,31.2376,29.162700999999998,30.445399999999999,18.927727000000001,2151396]
[37080,30.181298999999999,31.313101,29.9361,30.992398999999999,19.267800999999999,2177940]
[37087,31.105599999999999,32.029899999999998,30.954699999999999,31.671499000000001,19.689985,909576]
[37094,31.445101000000001,31.746901000000001,30.935801000000001,31.2376,19.420235000000002,1599123]
[37101,31.256499999999999,31.690300000000001,31.0867,31.690300000000001,19.701675000000002,649783]
[37108,31.331900000000001,33.5578,31.331900000000001,32.444901000000002,20.170807,2048171]
[37115,33.086201000000003,33.199401999999999,32.218497999999997,32.709000000000003,20.334997000000001,1268347]
[37122,32.709000000000003,32.916499999999999,32.331699,32.897598000000002,20.452252999999999,1639395]
[37129,32.822102000000001,33.105099000000003,31.0867,31.671499000000001,19.689985,8778748]
[37136,31.671499000000001,32.972999999999999,31.124399,31.313101,19.467172999999999,2472230]
[37143,31.124399,31.501698999999999,26.785900000000002,27.9177,17.356269999999999,2084768]
[37150,27.1632,30.860399000000001,25.672999999999998,25.672999999999998,15.960756,3560402]
[37157,25.465499999999999,30.275600000000001,25.465499999999999,30.275600000000001,18.822165999999999,2374835]
[37164,30.181298999999999,30.558499999999999,29.426701000000001,30.407599999999999,18.904232,2564001]
[37171,29.992598999999998,31.690300000000001,29.426701000000001,29.653099000000001,18.435162999999999,2130639]
[37178,29.841699999999999,31.030100000000001,29.275801000000001,29.7286,18.482099999999999,936150]
[37185,30.105801,30.426500000000001,27.200899,29.653099000000001,18.435162999999999,3157617]
[37192,30.143599999999999,30.181298999999999,28.672198999999999,29.426701000000001,18.294405000000001,1098646]
[37199,29.426701000000001,29.426701000000001,26.899099,28.653400000000001,17.813654,2093716]
[37206,28.841999000000001,29.766300000000001,28.464701000000002,28.672198999999999,17.825336,1589611]
[37213,28.747699999999998,30.407599999999999,28.313801000000002,30.181298999999999,18.763535999999998,1956537]
[37220,30.369900000000001,31.539400000000001,29.483298999999999,31.124399,19.349861000000001,4507273]
[37227,31.105599999999999,32.067599999999999,30.520800000000001,30.954699999999999,19.244361999999999,1961549]
[37234,31.313101,31.671499000000001,30.219000000000001,30.935801000000001,19.232609,1554045]
[37241,31.275400000000001,33.331501000000003,30.181298999999999,33.331501000000003,20.722000000000001,2535303]
[37248,33.538898000000003,34.274299999999997,32.067599999999999,32.822102000000001,20.405311999999999,457201]
[37255,34.175998999999997,34.175998999999997,31.2376,32.048698000000002,19.924488,1117590]
[37262,32.293998999999999,32.312801,31.218800000000002,31.558299999999999,19.619616000000001,2839388]
[37269,31.690300000000001,32.746699999999997,31.407399999999999,31.935600000000001,20.359719999999999,2277725]
[37276,32.067599999999999,32.972999999999999,31.501698999999999,32.275100999999999,20.576156999999998,3437549]
[37283,32.444901000000002,32.822102000000001,31.690300000000001,32.256199000000002,20.564112000000002,1830756]
[37290,32.520302000000001,33.916198999999999,31.313101,33.482300000000002,21.345779,9603408]
[37297,32.859901000000001,33.274898999999998,31.690300000000001,33.010798999999999,21.045185,4074321]
[37304,32.501499000000003,33.293700999999999,32.105300999999997,33.010798999999999,21.045185,1871949]
[37311,32.557999000000002,34.048198999999997,32.557999000000002,33.614398999999999,21.430002000000002,2442593]
[37318,33.765301000000001,34.519798000000002,32.841000000000001,33.953899,21.646432999999998,2675051]
[37325,34.142600999999999,35.274399000000003,33.689799999999998,35.010300000000001,22.319911999999999,2924514]
[37332,35.010300000000001,35.048000000000002,33.142798999999997,33.897399999999998,21.610415,1899939]
[37339,33.576698,35.393799000000001,33.576698,35.393799000000001,22.564404,1949322]
[37346,35.393799000000001,35.463000999999998,34.1614,35.463000999999998,22.608522000000001,2038561]
[37353,34.708500000000001,36.179797999999998,34.708500000000001,35.651600000000002,22.728757999999999,2721462]
[37360,35.840302000000001,36.255299000000001,32.407200000000003,35.915698999999996,22.897131000000002,7268487]
[37367,35.840302000000001,38.669800000000002,35.500701999999997,37.707698999999998,24.039574000000002,6210713]
[37374,37.443600000000004,40.264899999999997,37.255001,39.235698999999997,25.01371,3452436]
[37381,38.858398000000001,39.763801999999998,37.802101,39.084800999999999,24.917508999999999,2763593]
[37388,38.858398000000001,39.612900000000003,37.556801,38.933799999999998,24.821242999999999,3321458]
[37395,38.896099,38.933799999999998,36.594799000000002,37.160702000000001,23.690847000000002,2994757]
[37402,37.198399000000002,37.500197999999997,36.274101000000002,36.274101000000002,23.125620000000001,6150933]
[37409,36.707999999999998,37.424801000000002,36.217498999999997,36.745700999999997,23.426275,3899443]
[37416,36.745700999999997,37.613399999999999,35.670501999999999,35.991199000000002,22.945263000000001,3092613]
[37423,35.840302000000001,36.160899999999998,35.387599999999999,35.387599999999999,23.176638000000001,4247601]
[37430,35.538398999999998,37.424801000000002,35.274399000000003,37.424801000000002,24.51088,3586219]
[37437,37.349299999999999,37.424801000000002,35.613899000000004,35.915698999999996,23.522503,1767323]
[37444,35.651600000000002,35.934601000000001,32.822102000000001,33.953899,22.237649999999999,4398758]
[37451,34.217998999999999,34.670699999999997,32.143101000000001,32.859901000000001,21.521153999999999,2888964]
[37458,32.482601000000003,34.180301999999998,30.671700000000001,32.897598000000002,21.545846999999998,3084209]
[37465,33.538898000000003,35.236598999999998,33.124001,33.765301000000001,22.114134,1736496]
[37472,33.576698,35.198898,32.595798000000002,33.991698999999997,22.262412999999999,2350116]
[37479,34.142600999999999,34.142600999999999,32.633499,33.652099999999997,22.039992999999999,1244709]
[37486,33.237099000000001,33.953899,32.633499,33.765301000000001,22.114134,1646937]
[37493,33.312598999999999,34.708500000000001,33.048499999999997,33.633301000000003,22.027678999999999,3699203]
[37500,33.501201999999999,34.840499999999999,33.501201999999999,34.708500000000001,22.731871000000002,1902809]
[37507,34.406700000000001,35.557301000000002,34.142600999999999,35.010300000000001,22.929528999999999,1544921]
[37514,34.746200999999999,35.085701,32.822102000000001,32.822102000000001,21.496399,1323722]
[37521,32.822102000000001,35.010300000000001,32.143101000000001,34.406700000000001,22.534206000000001,1971032]
[37528,34.029400000000003,38.933799999999998,33.671000999999997,38.481098000000003,25.202680999999998,5104005]
[37535,37.990699999999997,39.876998999999998,37.726601000000002,38.707500000000003,25.350960000000001,4896815]
[37542,38.141601999999999,39.801600999999998,37.594600999999997,38.103901,24.955642999999998,2644138]
[37549,38.481098000000003,40.329700000000003,38.141601999999999,38.594298999999999,25.276819,1982420]
[37556,39.160198000000001,39.499699,36.972099,39.084800999999999,25.598068000000001,2810025]
[37563,38.858398000000001,39.612900000000003,37.330502000000003,38.518799000000001,25.227364000000001,1891622]
[37570,38.443401000000001,39.763801999999998,36.443900999999997,36.877800000000001,24.152623999999999,4005603]
[37577,36.953201,37.349299999999999,35.198898,35.500701999999997,23.250706000000001,3173031]
[37584,35.463000999999998,35.7271,33.953899,34.123699000000002,22.348862,3873011]
[37591,34.293498999999997,35.066898000000002,33.614398999999999,34.519798000000002,22.608280000000001,4091109]
[37598,34.482101,35.198898,33.124001,34.821700999999997,22.806011000000002,2289358]
[37605,34.821700999999997,35.104599,33.803001000000002,34.802799,22.793624999999999,2118326]
[37612,34.331200000000003,35.943801999999998,33.576698,34.897098999999997,22.855387,666195]
[37619,34.180301999999998,36.257998999999998,33.972800999999997,35.557301000000002,23.287779,589081]
[37626,35.387599999999999,36.009998000000003,34.331200000000003,34.765098999999999,22.768934000000002,1633394]
[37633,34.765098999999999,35.444099000000001,33.765301000000001,33.803001000000002,22.138822999999999,2085658]
[37640,34.029400000000003,35.010300000000001,33.576698,33.821899000000002,22.740214999999999,1662551]
[37647,33.576698,34.557597999999999,32.746699999999997,34.104801000000002,22.930429,3895851]
[37654,34.387797999999997,34.482101,31.482800000000001,31.690300000000001,21.307034999999999,4088082]
[37661,31.916699999999999,32.124198999999997,30.1341,30.747199999999999,20.672941000000002,4958397]
[37668,30.700001,31.713899999999999,30.605699999999999,31.431000000000001,21.132691999999999,3489892]
[37675,31.360201,33.883201999999997,30.275600000000001,33.883201999999997,22.781438999999999,5253154]
[37682,33.647399999999998,33.883201999999997,32.939999,33.387999999999998,22.448488000000001,2302036]
[37689,33.387999999999998,33.8125,32.562801,32.822102000000001,22.068010000000001,2863500]
[37696,32.515597999999997,37.537998000000002,32.421298999999998,37.090000000000003,24.937533999999999,6523687]
[37703,36.972099,37.632300999999998,35.745899000000001,37.632300999999998,25.302147000000001,4846389]
[37710,37.019199,38.575400999999999,36.146801000000004,37.915199000000001,25.492360999999999,2725070]
[37717,38.316101000000003,39.141300000000001,36.783400999999998,38.5047,25.888712000000002,3164822]
[37724,38.457599999999999,38.905498999999999,32.368999000000002,32.368999000000002,21.763355000000001,1875150]
[37731,32.368999000000002,38.858398000000001,32.368999000000002,37.325699,25.096004000000001,2303251]
[37738,37.255001,38.386799000000003,30.895900999999999,37.632300999999998,25.302147000000001,1799155]
[37745,37.820900000000002,40.060901999999999,37.443600000000004,39.518599999999999,26.570409999999999,2989329]
[37752,39.542197999999999,39.565800000000003,37.420101000000003,37.820900000000002,25.428954999999998,3512118]
[37759,37.962398999999998,39.424301,37.514400000000002,38.905498999999999,26.776094000000001,3250482]
[37766,39.188499,40.084499000000001,38.268901999999997,39.895901000000002,27.457726000000001,2534109]
[37773,39.707199000000003,39.801600999999998,37.844501000000001,38.481098000000003,26.484009,3116359]
[37780,38.433998000000003,38.764099000000002,37.302199999999999,38.1982,26.289314000000001,3574145]
[37787,38.575400999999999,39.825099999999999,37.726601000000002,38.339599999999997,26.386623,4135027]
[37794,38.481098000000003,38.646197999999998,36.547600000000003,36.995601999999998,25.461645000000001,4960277]
[37801,37.137099999999997,37.490799000000003,35.958199,36.217498999999997,24.926120999999998,4441250]
[37808,36.476897999999998,36.476897999999998,35.062099000000003,35.604500000000002,24.504238000000001,13850355]
[37815,35.840302000000001,36.170399000000003,35.085701,35.486598999999998,24.423089999999998,4094167]
[37822,35.722400999999998,37.207901,35.439399999999999,36.3354,25.007270999999999,3953926]
[37829,36.429698999999999,36.665500999999999,35.604500000000002,36.453299999999999,25.088412999999999,2899751]
[37836,36.453299999999999,37.655898999999998,35.698799000000001,37.537998000000002,25.83494,3455093]
[37843,37.537998000000002,37.797297999999998,36.712699999999998,36.783400999999998,25.315601000000001,1741212]
[37850,36.948501999999998,37.585098000000002,36.571201000000002,37.042800999999997,25.494119999999999,2642605]
[37857,36.972099,37.915199000000001,36.618400999999999,36.854197999999997,25.364328,5060310]
[37864,37.255001,38.669800000000002,37.066398999999997,38.080298999999997,26.208176000000002,3415274]
[37871,38.1982,38.481098000000003,36.311900999999999,38.009498999999998,26.159443,2830116]
[37878,38.009498999999998,39.070599000000001,37.726601000000002,38.151001000000001,26.256827999999999,3602978]
[37885,38.174599000000001,39.848700999999998,37.962398999999998,39.848700999999998,27.425238,4959918]
[37892,39.848700999999998,39.848700999999998,38.103901,38.669800000000002,26.613887999999999,2803034]
[37899,38.669800000000002,38.999901000000001,37.868099000000001,38.080298999999997,26.208176000000002,1946925]
[37906,38.1982,39.518599999999999,38.009498999999998,39.235698999999997,27.003357000000001,2916267]
[37913,38.905498999999999,39.518599999999999,38.481098000000003,38.976298999999997,26.824825000000001,2216151]
[37920,38.881999999999998,39.542197999999999,38.339599999999997,39.141300000000001,26.938385,2588121]
[37927,39.330002,42.5839,39.235698999999997,42.041598999999998,28.934467000000001,4895592]
[37934,41.428500999999997,42.984698999999999,40.933399000000001,42.678199999999997,29.372599000000001,3232309]
[37941,41.923698000000002,42.513199,41.074798999999999,41.782200000000003,28.755946999999999,2650548]
[37948,41.876499000000003,42.937598999999999,41.169201000000001,41.805801000000002,28.772183999999999,5092786]
[37955,42.230201999999998,42.230201999999998,41.263500000000001,41.357799999999997,28.46386,2764276]
[37962,41.381400999999997,41.546398000000003,39.895901000000002,40.296700000000001,27.733566,2939652]
[37969,40.556099000000003,41.098399999999998,40.108100999999998,40.744700999999999,28.041907999999999,3109513]
[37976,40.532501000000003,41.074798999999999,34.156399,34.156399,23.507608000000001,977984]
[37983,40.697600999999999,41.711497999999999,34.627800000000001,41.617100000000001,28.642309000000001,1657661]
[37990,41.522799999999997,42.631100000000004,40.226002000000001,40.438201999999997,27.830952,6744617]
[37997,40.626801,41.098399999999998,39.660099000000002,40.980499000000002,28.204184999999999,4039946]
[38004,41.098399999999998,41.664299,40.626801,41.57,29.258823,3091069]
[38011,41.57,41.805801000000002,40.697600999999999,41.263500000000001,29.043087,2229874]
[38018,41.310600000000001,44.894599999999997,41.310600000000001,44.800300999999997,31.532447999999999,5729357]
[38025,44.493800999999998,45.696300999999998,43.314799999999998,45.248299000000003,31.847773,3811463]
[38032,45.059699999999999,46.592399999999998,44.682400000000001,46.073600999999996,32.428654000000002,3910590]
[38039,46.073600999999996,46.780997999999997,45.153998999999999,46.568801999999998,32.777203,3222370]
[38046,46.592399999999998,47.676997999999998,45.814200999999997,46.356498999999999,32.627772999999998,3851174]
[38053,46.356498999999999,47.252602000000003,45.083302000000003,45.6492,32.129931999999997,3019709]
[38060,45.413398999999998,46.898899,44.965401,45.366199000000002,31.930758000000001,4135280]
[38067,44.988998000000002,46.215099000000002,44.588099999999997,45.9086,32.312519000000002,2686741]
[38074,46.002898999999999,48.525798999999999,45.130401999999997,48.384399000000002,34.055098999999998,4598205]
[38081,48.242901000000003,49.044601,40.422001000000002,40.422001000000002,28.450801999999999,2016635]
[38088,40.422001000000002,50.412201000000003,40.422001000000002,49.280399000000003,34.685744999999997,2011440]
[38095,49.469002000000003,50.082099999999997,48.714500000000001,49.469002000000003,34.818485000000003,2863459]
[38102,49.374699,50.978099999999998,48.714500000000001,49.657600000000002,34.951228999999998,4288031]
[38109,49.233199999999997,51.119498999999998,48.620201000000002,49.327499000000003,34.718890999999999,4409237]
[38116,48.903098999999997,50.6479,48.242901000000003,50.176399000000004,35.316391000000003,3691402]
[38123,49.657600000000002,49.940601000000001,48.242901000000003,49.657600000000002,34.951228999999998,3832262]
[38130,49.657600000000002,49.893397999999998,48.007098999999997,48.337200000000003,34.021877000000003,4916305]
[38137,48.148601999999997,49.610500000000002,47.535499999999999,48.903098999999997,35.170955999999997,2365360]
[38144,48.714500000000001,49.138900999999997,48.054198999999997,48.101398000000003,34.594360000000002,1960599]
[38151,48.290000999999997,50.553600000000003,47.771301000000001,50.129199999999997,36.052750000000003,2676469]
[38158,50.412201000000003,50.6479,49.374699,49.846297999999997,35.849293000000003,2084961]
[38165,49.610500000000002,50.506500000000003,49.421799,49.751899999999999,35.781405999999997,2552404]
[38172,49.751899999999999,50.6479,48.148601999999997,48.620201000000002,34.967483999999999,3321351]
[38179,48.384399000000002,49.657600000000002,48.290000999999997,48.667301000000002,35.001358000000003,2543286]
[38186,48.573002000000002,49.138900999999997,48.290000999999997,48.620201000000002,35.262836,1977866]
[38193,48.667301000000002,49.469002000000003,45.460498999999999,46.922500999999997,34.031548000000001,4576514]
[38200,46.663100999999997,48.478698999999999,46.663100999999997,47.582698999999998,34.510376000000001,2591501]
[38207,47.535499999999999,48.101398000000003,46.733798999999998,47.629798999999998,34.544525,2689957]
[38214,47.535499999999999,47.771301000000001,46.922500999999997,47.394001000000003,34.373505000000002,2159673]
[38221,47.488300000000002,48.290000999999997,47.087502000000001,48.195701999999997,34.954963999999997,2463616]
[38228,48.290000999999997,48.290000999999997,39.675700999999997,47.158199000000003,34.202499000000003,3868999]
[38235,47.205399,48.525798999999999,46.945999,47.205399,34.236728999999997,2668085]
[38242,47.441200000000002,48.950297999999997,47.205399,47.771301000000001,34.647162999999999,2664260]
[38249,47.535499999999999,48.950297999999997,46.403702000000003,48.761600000000001,35.365406,4599501]
[38256,48.950297999999997,51.921199999999999,47.959899999999998,51.166697999999997,37.109749000000001,5906564]
[38263,51.355300999999997,51.638302000000003,50.459301000000004,51.025199999999998,37.007126,2990775]
[38270,50.978099999999998,51.213799000000002,49.893397999999998,50.317799000000001,36.494067999999999,3169147]
[38277,50.6479,50.695098999999999,49.563301000000003,50.553600000000003,36.665076999999997,2134374]
[38284,50.082099999999997,51.449599999999997,49.799098999999998,51.166697999999997,37.109749000000001,2177730]
[38291,51.166697999999997,53.807597999999999,50.365001999999997,53.288798999999997,38.648845999999999,3400553]
[38298,53.053001000000002,53.524600999999997,52.298499999999997,53.053001000000002,38.477825000000003,1970091]
[38305,52.770099999999999,54.137698999999998,52.722900000000003,52.958697999999998,38.409438999999999,1948931]
[38312,52.722900000000003,53.901901000000002,52.534301999999997,53.618899999999996,38.888252000000001,1643311]
[38319,53.618899999999996,54.373500999999997,52.722900000000003,53.335999000000001,38.683083000000003,1971319]
[38326,52.911498999999999,53.524600999999997,52.487099000000001,53.430301999999998,38.751480000000001,1873077]
[38333,53.713200000000001,54.279099000000002,52.770099999999999,53.477500999999997,38.785708999999997,2178427]
[38340,53.288798999999997,53.6661,52.675800000000002,52.8172,38.306801,3115765]
[38347,52.628601000000003,53.713200000000001,52.581401999999997,53.147300999999999,38.546219000000001,869261]
[38354,53.053001000000002,54.137698999999998,53.053001000000002,53.854697999999999,39.059272999999997,4032103]
[38361,53.807597999999999,53.807597999999999,51.025199999999998,51.638302000000003,37.451785999999998,3549318]
[38368,51.826900000000002,52.251300999999998,50.695098999999999,50.836601000000002,37.561717999999999,2044913]
[38375,50.695098999999999,52.157001000000001,50.082099999999997,50.553600000000003,37.352618999999997,3233772]
[38382,50.6479,51.543998999999999,49.044601,50.553600000000003,37.352618999999997,4443152]
[38389,50.789397999999998,51.166697999999997,49.563301000000003,50.695098999999999,37.457169,3462936]
[38396,50.459301000000004,52.062697999999997,49.846297999999997,51.732601000000003,38.223747000000003,3400165]
[38403,51.732601000000003,52.628601000000003,51.496799000000003,51.685397999999999,38.188862,3716549]
[38410,51.591099,52.581401999999997,50.742297999999998,52.345599999999997,38.676670000000001,3270351]
[38417,52.157001000000001,52.8172,51.119498999999998,52.439999,38.746422000000003,2453611]
[38424,52.534301999999997,53.241698999999997,51.072398999999997,51.779800000000002,38.258620999999998,3699411]
[38431,51.638302000000003,52.251300999999998,43.407501000000003,43.407501000000003,32.072563000000002,2236165]
[38438,43.407501000000003,52.015498999999998,43.407501000000003,51.025199999999998,37.701056999999999,2648914]
[38445,50.742297999999998,55.363799999999998,48.808799999999998,54.420600999999998,40.209834999999998,10993074]
[38452,54.137698999999998,56.495601999999998,54.090499999999999,55.976799,41.359673000000001,4350474]
[38459,55.316600999999999,59.372199999999999,54.231997999999997,58.381900999999999,43.13673,12958426]
[38466,57.957500000000003,58.429099999999998,54.892200000000003,55.410899999999998,40.941544,7645035]
[38473,55.646701999999998,57.391601999999999,55.269500999999998,56.165500999999999,41.499088,2628983]
[38480,56.118301000000002,56.872799000000001,55.222301000000002,56.306899999999999,41.603569,3270591]
[38487,56.354098999999998,58.853499999999997,56.212600999999999,58.193297999999999,42.997382999999999,3680279]
[38494,58.004601000000001,58.712001999999998,57.485900999999998,58.429099999999998,43.171604000000002,1739590]
[38501,58.381900999999999,60.173901000000001,58.334800999999999,59.136398,43.694195000000001,2733494]
[38508,59.372199999999999,63.710799999999999,58.900700000000001,63.144900999999997,46.655971999999998,5728811]
[38515,63.474997999999999,66.021500000000003,61.352901000000003,64.182404000000005,48.379939999999998,6454143]
[38522,64.135200999999995,64.559601000000001,62.720500999999999,63.380699,47.775638999999998,4842617]
[38529,63.663601,64.135200999999995,61.400002000000001,62.626099000000004,47.206828999999999,6169311]
[38536,63.097698000000001,63.569302,61.635798999999999,62.484698999999999,47.100239000000002,5432259]
[38543,63.144900999999997,63.144900999999997,60.739798999999998,62.248900999999996,46.922500999999997,5617111]
[38550,62.343201000000001,65.314200999999997,60.739798999999998,65.031197000000006,49.019772000000003,10026646]
[38557,65.597099,65.880095999999995,62.4375,65.125504000000006,49.290320999999999,11695613]
[38564,65.314200999999997,66.351601000000002,64.418198000000004,66.021500000000003,49.968451999999999,5439478]
[38571,66.068702999999999,67.860703000000001,66.021500000000003,67.483497999999997,51.074973999999997,3932856]
[38578,67.530602000000002,68.143699999999995,65.125504000000006,65.455596999999997,49.540149999999997,4134041]
[38585,65.691399000000004,65.927199999999999,63.805098999999998,64.936897000000002,49.147571999999997,4033079]
[38592,64.748299000000003,67.672095999999996,64.229500000000002,67.672095999999996,51.217716000000003,3651940]
[38599,68.002196999999995,69.794196999999997,67.342003000000005,69.134003000000007,52.324154,4487059]
[38606,69.416900999999996,70.124297999999996,67.436301999999998,70.124297999999996,53.073661999999999,3526527]
[38613,70.077102999999994,70.595900999999998,66.540298000000007,70.265799999999999,53.180762999999999,7856700]
[38620,70.501602000000005,71.161797000000007,68.473800999999995,69.275497000000001,52.431252000000001,3776071]
[38627,69.322601000000006,69.652702000000005,67.577797000000004,67.955001999999993,51.431831000000003,3774321]
[38634,68.379401999999999,68.803901999999994,66.823195999999996,66.964698999999996,50.682307999999999,2764072]
[38641,66.917502999999996,67.624900999999994,66.163002000000006,66.870399000000006,50.610939000000002,3243858]
[38648,66.728897000000003,68.662398999999994,66.681800999999993,67.200500000000005,50.860790000000001,2376571]
[38655,67.294799999999995,69.134003000000007,66.257300999999998,66.964698999999996,50.682307999999999,3888419]
[38662,67.294799999999995,68.803901999999994,64.842597999999995,66.634597999999997,50.432487000000002,5601612]
[38669,66.257300999999998,66.917502999999996,64.182404000000005,65.361298000000005,49.468783999999999,6005432]
[38676,64.842597999999995,65.880095999999995,64.559601000000001,65.644301999999996,50.517097,2740351]
[38683,66.021500000000003,66.493103000000005,64.371002000000004,65.597099,50.480761999999999,4420079]
[38690,66.493103000000005,69.086799999999997,66.398803999999998,68.143699999999995,52.440528999999998,4371774]
[38697,68.426597999999998,69.181099000000003,67.577797000000004,68.285103000000007,52.549354999999998,3253558]
[38704,68.237999000000002,69.039703000000003,67.247703999999999,68.945396000000002,53.057487000000002,3060037]
[38711,57.431499000000002,70.029999000000004,57.431499000000002,69.511298999999994,53.49297,1403676]
[38718,69.605598000000001,71.774803000000006,69.228301999999999,69.888496000000004,53.783245000000001,3193205]
[38725,69.794196999999997,70.737396000000004,69.228301999999999,70.501602000000005,54.255062000000002,3032933]
[38732,70.360100000000003,72.953795999999997,70.077102999999994,71.916297999999998,55.343758000000001,5007057]
[38739,71.2089,73.802695999999997,70.265799999999999,72.953795999999997,56.142173999999997,3092390]
[38746,73.000998999999993,74.415702999999993,71.727699000000001,72.529404,55.815578000000002,3996060]
[38753,72.387900999999999,72.623703000000006,66.445999,66.587401999999997,51.242866999999997,9293917]
[38760,66.964698999999996,69.228301999999999,66.163002000000006,69.086799999999997,53.166289999999996,5629086]
[38767,69.134003000000007,69.511298999999994,67.766402999999997,68.568100000000001,52.767128,3159470]
[38774,68.568100000000001,70.029999000000004,67.719200000000001,68.850998000000004,52.984833000000002,4343742]
[38781,69.322601000000006,69.605598000000001,67.106200999999999,69.605598000000001,53.565536000000002,4116953]
[38788,69.888496000000004,72.152100000000004,69.086799999999997,71.727699000000001,55.198619999999998,5174561]
[38795,72.105002999999996,75.358902,69.888496000000004,74.887298999999999,57.630135000000003,6008712]
[38802,74.981598000000005,75.877601999999996,74.462897999999996,74.557198,57.376091000000002,3971996]
[38809,74.651497000000006,75.123099999999994,73.095298999999997,74.840102999999999,57.593792000000001,3512819]
[38816,74.840102999999999,75.170197000000002,60.456299000000001,60.456299000000001,46.524624000000003,2232109]
[38823,60.456299000000001,74.510002,60.456299000000001,74.227097000000001,57.122055000000003,2450294]
[38830,74.132796999999997,74.227097000000001,71.586196999999999,72.482201000000003,55.779243000000001,2867832]
[38837,72.482201000000003,73.378197,70.784499999999994,71.586196999999999,55.089722000000002,2032913]
[38844,71.633399999999995,73.519699000000003,69.416900999999996,72.152100000000004,55.525233999999998,4750941]
[38851,72.105002999999996,72.623703000000006,69.935699,70.737396000000004,54.436523000000001,4876109]
[38858,70.973197999999996,73.378197,69.558402999999998,73.283896999999996,56.396205999999999,4193650]
[38865,73.331100000000006,73.519699000000003,70.784499999999994,72.246398999999997,55.597790000000003,2491335]
[38872,72.529404,72.953795999999997,69.841399999999993,70.548698000000002,54.291308999999998,3383238]
[38879,70.501602000000005,71.350403,68.332297999999994,70.124297999999996,53.964709999999997,5725866]
[38886,70.595900999999998,70.973197999999996,69.228301999999999,70.784499999999994,54.472777999999998,2593707]
[38893,70.831703000000005,74.085601999999994,70.643096999999997,73.095298999999997,56.251064,4656272]
[38900,72.859497000000005,73.519699000000003,70.784499999999994,71.774803000000006,55.234878999999999,3862084]
[38907,71.821999000000005,72.953795999999997,70.312897000000007,70.454398999999995,55.078780999999999,4702726]
[38914,70.501602000000005,70.595900999999998,68.143699999999995,68.709602000000004,53.714751999999997,5222822]
[38921,68.992500000000007,77.245200999999994,68.615195999999997,77.245200999999994,60.648090000000003,6938492]
[38928,77.103699000000006,78.565597999999994,75.736098999999996,77.763901000000004,61.055351000000002,3713953]
[38935,77.103699000000006,77.999701999999999,75.971901000000003,77.433800000000005,60.796177,2893812]
[38942,77.575301999999994,79.461601000000002,77.528198000000003,78.235496999999995,61.425624999999997,2228582]
[38949,78.329802999999998,78.895698999999993,77.056601999999998,77.150902000000002,60.574061999999998,2199239]
[38956,77.245200999999994,81.819503999999995,77.056601999999998,80.499099999999999,63.202862000000003,3935835]
[38963,80.829200999999998,81.159301999999997,78.471298000000004,78.754302999999993,61.832954000000001,3522896]
[38970,78.565597999999994,80.640602000000001,77.858299000000002,80.452003000000005,63.165871000000003,3982927]
[38977,80.593399000000005,80.782096999999993,74.698700000000002,76.537803999999994,60.092705000000002,7456936]
[38984,76.867896999999999,78.141197000000005,75.170197000000002,77.386702999999997,60.759211999999998,5878757]
[38991,77.952599000000006,77.952599000000006,76.066299000000001,77.292396999999994,60.68515,3907869]
[38998,77.245200999999994,77.763901000000004,76.160599000000005,77.481003000000001,60.833233,2164027]
[39005,77.622497999999993,77.811096000000006,75.971901000000003,76.113403000000005,59.759483000000003,3426095]
[39012,76.113403000000005,78.046897999999999,73.661201000000005,73.661201000000005,57.834167000000001,6699431]
[39019,73.755500999999995,75.736098999999996,73.755500999999995,75.217399999999998,59.055999999999997,3964876]
[39026,75.736098999999996,76.962196000000006,74.792998999999995,75.500397000000007,59.278198000000003,4556362]
[39033,75.736098999999996,79.367301999999995,75.594703999999993,78.141197000000005,61.351588999999997,4272091]
[39040,78.282700000000006,79.603104000000002,76.867896999999999,77.952599000000006,62.362060999999997,3162688]
[39047,78.094002000000003,79.697402999999994,76.443496999999994,76.867896999999999,61.494281999999998,4563082]
[39054,77.292396999999994,78.141197000000005,76.160599000000005,77.009399000000002,61.607494000000003,3542789]
[39061,77.103699000000006,80.499099999999999,77.103699000000006,80.168998999999999,64.135170000000002,6003666]
[39068,80.216201999999996,81.630898000000002,79.744597999999996,80.452003000000005,64.361580000000004,3858815]
[39075,67.016502000000003,82.244003000000006,67.016502000000003,82.055297999999993,65.644195999999994,1095906]
[39082,68.352097000000001,82.432602000000003,68.352097000000001,79.367301999999995,63.493805000000002,3202797]
[39089,79.508797000000001,81.489402999999996,78.188400000000001,81.489402999999996,65.191483000000005,4497642]
[39096,82.149696000000006,82.149696000000006,67.530602000000002,69.181099000000003,55.344856,5750032]
[39103,69.275497000000001,76.632103000000001,68.143699999999995,74.510002,59.607970999999999,13365945]
[39110,74.981598000000005,76.537803999999994,72.529404,73.189598000000004,58.551662,6399534]
[39117,73.519699000000003,73.661201000000005,72.387900999999999,73.189598000000004,58.551662,3165468]
[39124,73.142403000000002,76.3964,72.576499999999996,74.840102999999999,59.872062999999997,3800697]
[39131,75.123099999999994,75.872901999999996,73.420699999999997,74.444000000000003,59.55518,3201263]
[39138,74.670402999999993,75.453201000000007,71.256103999999993,72.798203000000001,58.238540999999998,6123950]
[39145,72.0578,74.132796999999997,69.515998999999994,71.006202999999999,56.804938999999997,9104667]
[39152,71.529601999999997,71.529601999999997,68.803901999999994,69.831901999999999,55.865493999999998,7866620]
[39159,70.081901999999999,71.520202999999995,70.081901999999999,71.307998999999995,57.046374999999998,4908826]
[39166,71.388199,72.623703000000006,69.671599999999998,71.595596,57.276454999999999,4767853]
[39173,72.152100000000004,72.340796999999995,69.676299999999998,71.722999999999999,57.378376000000003,3352377]
[39180,71.722999999999999,72.152100000000004,70.751503,71.685203999999999,57.348125000000003,2488975]
[39187,72.081397999999993,73.331100000000006,71.350403,73.029297,58.423411999999999,5074295]
[39194,72.982101,74.179901000000001,71.751296999999994,73.934700000000007,59.147736000000002,4739146]
[39201,73.722504000000001,76.108704000000003,73.708297999999999,75.391898999999995,60.313488,4045587]
[39208,75.448502000000005,75.467299999999994,73.713097000000005,74.396895999999998,59.517487000000003,3758705]
[39215,74.510002,75.325896999999998,73.378197,74.868401000000006,59.894683999999998,4068071]
[39222,74.849602000000004,77.301804000000004,73.849800000000002,76.599097999999998,61.279246999999998,4978015]
[39229,76.849097999999998,77.811096000000006,75.561699000000004,77.339500000000001,61.871586000000001,3684738]
[39236,77.457397,77.575301999999994,73.708297999999999,74.080901999999995,59.264705999999997,3842699]
[39243,74.552498,76.3964,73.797897000000006,76.193603999999993,60.954856999999997,4193089]
[39250,76.424698000000006,76.754799000000006,74.726996999999997,74.943900999999997,59.955078,3658069]
[39257,74.750504000000006,77.339500000000001,74.255402000000004,77.315903000000006,61.852684000000004,3793138]
[39264,76.801902999999996,77.297095999999996,75.858704000000003,76.066299000000001,60.853000999999999,3532831]
[39271,76.066299000000001,77.811096000000006,75.316399000000004,77.018799000000001,62.649441000000003,3087364]
[39278,77.315903000000006,78.593902999999997,76.632103000000001,76.679298000000003,62.373280000000001,3364962]
[39285,76.302002000000002,77.815804,70.614799000000005,72.288901999999993,58.801994000000001,7104047]
[39292,72.477501000000004,73.406502000000003,71.595596,72.718001999999998,59.151035,4395779]
[39299,72.387900999999999,75.316399000000004,71.539101000000002,73.151900999999995,59.503967000000003,7610534]
[39306,73.095298999999997,73.354697999999999,70.487396000000004,71.487198000000006,58.149872000000002,4957195]
[39313,71.600403,72.835898999999998,70.737396000000004,71.812599000000006,58.414555,3321051]
[39320,72.387900999999999,73.095298999999997,70.784499999999994,72.873596000000006,59.277602999999999,2730153]
[39327,73.208504000000005,73.849800000000002,70.789199999999994,70.803398000000001,57.593643,3996520]
[39334,70.949600000000004,72.798203000000001,70.501602000000005,71.939903000000001,58.518096999999997,3608880]
[39341,71.977599999999995,74.505302,68.884003000000007,69.680999999999997,56.680641000000001,7606137]
[39348,69.657402000000005,72.812302000000003,69.610298,72.166297999999998,58.702263000000002,5870939]
[39355,72.218102000000002,74.132796999999997,71.685203999999999,73.326301999999998,59.645828000000002,5440769]
[39362,73.250900000000001,74.377998000000005,71.524901999999997,72.387900999999999,58.882519000000002,3523717]
[39369,72.477501000000004,73.010399000000007,71.043899999999994,71.472999999999999,58.138306,4133416]
[39376,70.737396000000004,72.609595999999996,70.511002000000005,72.166297999999998,58.702263000000002,3866110]
[39383,72.604797000000005,76.632103000000001,72.387900999999999,73.048102999999998,59.419544000000002,5904216]
[39390,72.623703000000006,73.713097000000005,70.737396000000004,71.270202999999995,57.973346999999997,4370934]
[39397,70.822304000000003,72.0578,70.784499999999994,71.472999999999999,58.138306,3924577]
[39404,71.171204000000003,71.605103,69.605598000000001,70.407302999999999,58.302517000000002,4243799]
[39411,71.091003000000001,71.765404000000004,69.699898000000005,71.374001000000007,59.103026999999997,4427686]
[39418,71.171204000000003,72.109702999999996,70.760902000000002,71.656998000000002,59.337364000000001,3582663]
[39425,71.345703,72.199303,70.624199000000004,70.892998000000006,58.704720000000002,3532794]
[39432,70.572304000000003,75.721999999999994,70.501602000000005,75.476799,62.500435000000003,8868032]
[39439,75.453201000000007,75.853995999999995,73.953598,74.698700000000002,61.856124999999999,1028957]
[39446,74.142196999999996,75.420197000000002,73.123596000000006,73.571601999999999,60.922794000000003,1915218]
[39453,73.048102999999998,75.061797999999996,68.393600000000006,68.695396000000002,56.884945000000002,6349087]
[39460,68.695396000000002,69.921501000000006,61.541499999999999,62.645000000000003,51.874760000000002,7796733]
[39467,61.701900000000002,69.699898000000005,58.146099,66.691199999999995,55.225315000000002,10181005]
[39474,66.238502999999994,68.737899999999996,65.332999999999998,67.077904000000004,55.545527999999997,5675547]
[39481,67.398598000000007,67.898398999999998,63.192101000000001,63.408999999999999,52.507404000000001,4986715]
[39488,63.192101000000001,68.219100999999995,63.154300999999997,65.266998000000001,54.045963,4449266]
[39495,66.172400999999994,67.775802999999996,64.710503000000003,65.597099,54.319316999999998,3419993]
[39502,66.068702999999999,70.124297999999996,64.701103000000003,66.398803999999998,54.983192000000003,5177766]
[39509,65.870598000000001,67.285399999999996,64.569098999999994,65.332999999999998,54.100619999999999,4112248]
[39516,65.266998000000001,65.936699000000004,63.852299000000002,64.738799999999998,53.608584999999998,4517591]
[39523,63.418399999999998,65.040604000000002,62.673302,63.295799000000002,52.413665999999999,5090872]
[39530,63.295799000000002,65.531097000000003,63.125999,64.220100000000002,53.179054000000001,3026422]
[39537,62.729900000000001,69.831901999999999,60.372002000000002,69.747001999999995,57.755749000000002,13420990]
[39544,70.133697999999995,70.190299999999993,68.426597999999998,69.379204000000001,57.451172,5533724]
[39551,68.983101000000005,73.000998999999993,68.096496999999999,71.001403999999994,58.794483,6685860]
[39558,71.2089,71.331596000000005,68.388901000000004,68.841599000000002,57.006003999999997,4226738]
[39565,68.860496999999995,70.718497999999997,66.823195999999996,69.388603000000003,57.458958000000003,4487681]
[39572,69.313202000000004,69.671599999999998,66.898696999999999,68.124802000000003,56.412444999999998,3390875]
[39579,68.483199999999997,70.246902000000006,67.907898000000003,69.435799000000003,57.498050999999997,3154571]
[39586,69.652702000000005,70.718497999999997,67.011902000000006,67.398598000000007,55.811092000000002,4148987]
[39593,67.172202999999996,69.416900999999996,66.040397999999996,68.850998000000004,57.013782999999997,4983740]
[39600,68.860496999999995,69.171700000000001,66.125298000000001,67.021300999999994,55.498657000000001,4898310]
[39607,67.087303000000006,67.794701000000003,65.361298000000005,66.304496999999998,54.905090000000001,4291107]
[39614,66.332802000000001,66.559196,61.899898999999998,62.380901000000001,51.656058999999999,5476343]
[39621,62.569598999999997,63.588200000000001,60.155101999999999,60.598300999999999,50.179938999999997,4895835]
[39628,59.947600999999999,61.607498,55.014800999999999,55.014800999999999,45.556384999999999,9798352]
[39635,55.269500999999998,55.448700000000002,49.318100000000001,49.563301000000003,41.473297000000002,8004820]
[39642,49.836799999999997,54.590401,49.591599000000002,52.421101,43.864628000000003,7876302]
[39649,52.798400999999998,57.4953,51.657100999999997,55.986300999999997,46.847900000000003,8310656]
[39656,56.127701000000002,56.806801,51.789200000000001,52.270198999999998,43.738360999999998,6690241]
[39663,52.571998999999998,58.183799999999998,52.374001,58.183799999999998,48.686706999999998,6413389]
[39670,58.381900999999999,60.032398000000001,57.353901,59.626899999999999,49.894257000000003,5158066]
[39677,59.325099999999999,59.806099000000003,56.957698999999998,58.240397999999999,48.734065999999999,3694485]
[39684,58.202702000000002,61.258597999999999,56.665401000000003,60.362499,50.509788999999998,3480689]
[39691,60.013598999999999,62.616698999999997,59.499599000000003,61.150100999999999,51.168838999999998,3848160]
[39698,62.616698999999997,64.036201000000005,61.367001000000002,64.036201000000005,53.583851000000003,5318432]
[39705,62.701599000000002,63.937099000000003,51.685397999999999,55.472197999999999,46.417712999999999,11150367]
[39712,55.472197999999999,56.797401000000001,53.251099000000004,56.505001,47.281936999999999,5149927]
[39719,56.495601999999998,59.183601000000003,52.454101999999999,53.402000000000001,44.685420999999998,7981329]
[39726,51.171398000000003,51.855201999999998,39.047001000000002,39.462001999999998,33.020789999999998,12839054]
[39733,42.442402000000001,48.837100999999997,41.197398999999997,44.140098999999999,36.935299000000001,12259018]
[39740,45.045600999999998,46.686698999999997,36.538200000000003,38.033099999999997,31.825123000000001,13035165]
[39747,37.066398999999997,51.789200000000001,36.406199999999998,47.893901999999997,40.076388999999999,11766604]
[39754,48.624901000000001,52.062697999999997,46.196201000000002,48.478698999999999,40.565722999999998,6263534]
[39761,49.516201000000002,49.822701000000002,42.442402000000001,43.687401000000001,36.556502999999999,6731323]
[39768,43.621398999999997,44.460799999999999,37.556801,37.726601000000002,32.078659000000002,6886035]
[39775,38.811199000000002,43.583599,38.2453,43.583599,37.05883,6386761]
[39782,42.847999999999999,44.328800000000001,39.858199999999997,40.697600999999999,34.604885000000003,5237253]
[39789,42.442402000000001,46.780997999999997,40.923901000000001,45.988700999999999,39.103870000000001,6001603]
[39796,46.215099000000002,49.676498000000002,45.1021,48.742801999999998,41.445656,5847546]
[39803,48.445701999999997,51.091202000000003,48.256999999999998,50.864899000000001,43.250061000000002,2925016]
[39810,51.119498999999998,52.581401999999997,49.157699999999998,52.581401999999997,44.709595,1841512]
[39817,50.270699,52.529598,48.327801000000001,50.747002000000002,43.149811,5697892]
[39824,50.313099000000001,51.826900000000002,44.706001000000001,46.549900000000001,39.581046999999998,6212958]
[39831,47.318600000000004,47.676997999999998,42.928199999999997,44.055199000000002,37.459826999999997,5414375]
[39838,43.687401000000001,47.620398999999999,43.621398999999997,46.441398999999997,39.488791999999997,5119858]
[39845,46.243400999999999,46.469700000000003,43.008301000000003,43.847698000000001,37.283382000000003,5560646]
[39852,43.366698999999997,47.582698999999998,43.1404,46.068900999999997,39.172054000000003,9088565]
[39859,45.837798999999997,47.012099999999997,43.777000000000001,44.055199000000002,37.459826999999997,5918850]
[39866,44.602299000000002,44.602299000000002,40.103400999999998,41.046500999999999,34.901546000000003,7328320]
[39873,40.362701000000001,41.621898999999999,38.962100999999997,40.084499000000001,34.083565,7264787]
[39880,40.409900999999998,42.442402000000001,39.197899,41.154998999999997,34.993797000000001,7321368]
[39887,41.980300999999997,42.187801,36.887199000000003,38.240600999999998,32.515704999999997,8984548]
[39894,39.122501,40.112800999999997,37.297500999999997,37.618099000000001,31.986398999999999,6549524]
[39901,37.245601999999998,42.489601,36.608898000000003,42.018002000000003,35.727603999999999,7085337]
[39908,42.395302000000001,42.701801000000003,37.919899000000001,38.490600999999998,32.728282999999998,10500533]
[39915,38.490600999999998,42.82,38.1982,41,34.862011000000003,13673460]
[39922,40.445,43.73,40.299999,42.299999,35.967391999999997,14737569]
[39929,41.240001999999997,45.799999,41.200001,44.985000999999997,38.250419999999998,9102681]
[39936,45,47.630001,44.470001000000003,46.799999,39.793716000000003,5290892]
[39943,47.145000000000003,47.145000000000003,44.700001,44.799999,38.093113000000002,7001860]
[39950,44.580002,47.169998,44.5,44.950001,38.220657000000003,5585083]
[39957,44.84,45.490001999999997,43.049999,44,37.412883999999998,5285953]
[39964,44.994999,45.150002000000001,43.5,44.665000999999997,37.978332999999999,4855394]
[39971,45,45.080002,43.810001,44,37.412883999999998,3187952]
[39978,44,44.029998999999997,42.689999,43.5,36.987735999999998,5779952]
[39985,43.529998999999997,45.490001999999997,43.084999000000003,44.235000999999997,37.612709000000002,4162254]
[39992,44.064999,46.98,44.064999,44.889999000000003,38.169646999999998,3591767]
[39999,44.974997999999999,45.564999,43.310001,44.150002000000001,37.952511000000001,3749744]
[40006,44.115001999999997,48.055,43.740001999999997,48.055,41.309353000000002,4684450]
[40013,48.509998000000003,52.700001,48.009998000000003,52.34,44.992851000000002,5834565]
[40020,52.5,56.490001999999997,49.805,54.52,46.866833,7626683]
[40027,54.5,54.610000999999997,52.41,52.810001,45.396881,4278995]
[40034,52.610000999999997,53.34,51.189999,51.619999,44.373916999999999,3658328]
[40041,51.580002,53.119999,51.240001999999997,52.860000999999997,45.439857000000003,2767614]
[40048,52.950001,55.48,52.68,53.740001999999997,46.196326999999997,3346998]
[40055,53.18,55,50,51,43.840954000000004,6554087]
[40062,51.48,52.799999,51,51.299999,44.098846000000002,5140141]
[40069,51.040000999999997,55.040000999999997,51,55.040000999999997,47.313839000000002,6532450]
[40076,54.970001000000003,55.200001,53.73,53.830002,46.273693000000002,3433122]
[40083,53.459999000000003,54.849997999999999,52.549999,53.48,45.972824000000003,3470129]
[40090,53.48,56.880001,53.060001,56.5,48.568893000000003,3074062]
[40097,56.669998,56.91,53.189999,54.060001,46.471409000000001,5860670]
[40104,54.5,58.099997999999999,54.32,55.720001000000003,47.898387999999997,5512863]
[40111,56.25,58,55.52,56.790000999999997,48.818187999999999,4482293]
[40118,56.740001999999997,57.990001999999997,55.790000999999997,56.799999,48.826790000000003,3543768]
[40125,57.330002,57.619999,56.369999,56.970001000000003,48.972923000000002,3445384]
[40132,57.639999000000003,59.57,55.330002,56.25,48.353991999999998,3842861]
[40139,57.689999,58,56.389999000000003,57.330002,49.282390999999997,2842210]
[40146,57.299999,59.919998,56.77,59.779998999999997,51.388477000000002,4994696]
[40153,59.5,60.889999000000003,58.900002000000001,59.93,51.517409999999998,4432206]
[40160,60.380001,60.810001,58.709999000000003,58.709999000000003,50.468662000000002,4676924]
[40167,58.849997999999999,59.970001000000003,58.849997999999999,59.970001000000003,51.5518,1357617]
[40174,60.060001,60.799999,59.560001,59.91,51.500225,1455471]
[40181,59.900002000000001,60.849997999999999,58.419998,58.91,50.640594,4442783]
[40188,59.119999,60.259998000000003,58.419998,59.73,51.345489999999998,4069896]
[40195,59.990001999999997,60.330002,58.59,58.799999,50.546039999999998,2400339]
[40202,58.400002000000001,58.970001000000003,56.509998000000003,58.310001,50.124828000000001,3244969]
[40209,57.98,59.5,55.459999000000003,55.459999000000003,47.674885000000003,4432152]
[40216,55.560001,56.5,54.889999000000003,55.880001,48.035927000000001,4297042]
[40223,56.07,58.400002000000001,55.16,57.75,49.643433000000002,3990463]
[40230,57.310001,57.549999,54.889999000000003,55.330002,47.563136999999998,4043969]
[40237,55.639999000000003,58.709999000000003,55.400002000000001,58.57,50.348323999999998,3820610]
[40244,58.57,60.5,58.110000999999997,59.900002000000001,51.491627000000001,3275833]
[40251,60.32,60.470001000000003,59.77,60.150002000000001,51.706532000000003,3060572]
[40258,59.639999000000003,61.98,59.529998999999997,61.98,53.279648000000002,2965075]
[40265,61.860000999999997,64,61.810001,64,55.016094000000002,2846365]
[40272,64,65,62.91,64.779999000000004,55.686604000000003,2601611]
[40279,65,67.430000000000007,64.550003000000004,65.629997000000003,56.417282,4531189]
[40286,65.510002,67.510002,64.919998000000007,65.889999000000003,56.640788999999998,3726683]
[40293,66.029999000000004,66.989998,62.75,63.950001,54.973117999999999,6509723]
[40300,63.630001,64.819999999999993,59,61.790000999999997,53.116321999999997,5607972]
[40307,61,64.889999000000003,60.150002000000001,62.09,53.374209999999998,4750522]
[40314,61.32,63.5,58.599997999999999,60.09,51.654961,6185680]
[40321,60.189999,61.610000999999997,58.529998999999997,61.299999,52.695107,4593885]
[40328,61.630001,63.369999,60.610000999999997,61.369999,52.755279999999999,3433247]
[40335,60.240001999999997,64.709998999999996,59.950001,64.220000999999996,55.205215000000003,4559369]
[40342,64.400002000000001,66.849997999999999,64.309997999999993,66.330001999999993,57.019019999999998,4030163]
[40349,67,68.639999000000003,64.569999999999993,64.610000999999997,55.540461999999998,3905916]
[40356,64.709998999999996,65.889999000000003,61.099997999999999,62.080002,53.365616000000003,3815717]
[40363,62.060001,65.370002999999997,61.66,64.830001999999993,56.275866999999998,2145184]
[40370,65.010002,66.660004000000001,63.299999,63.740001999999997,55.329689000000002,3011024]
[40377,62.990001999999997,64.349997999999999,61.700001,62.610000999999997,54.348788999999996,4631322]
[40384,62.939999,63.25,60.060001,60.060001,52.135246000000002,4238120]
[40391,60.380001,61.93,59.779998999999997,59.830002,51.935600000000001,4198018]
[40398,60.68,61.75,60.02,61.279998999999997,53.194279000000002,3491103]
[40405,61.490001999999997,62.919998,60.439999,60.650002000000001,52.647396000000001,2324123]
[40412,60.919998,60.990001999999997,59.299999,60.299999,52.343586000000002,2955847]
[40419,60.32,62.880001,59.630001,60.259998000000003,52.308864999999997,4836951]
[40426,60.610000999999997,60.650002000000001,58.32,60.080002,52.152622000000001,4509072]
[40433,60.490001999999997,60.540000999999997,58.700001,58.98,51.197754000000003,4912425]
[40440,59,59.860000999999997,58.48,59.349997999999999,51.518932,4890438]
[40447,59.41,61.849997999999999,59.360000999999997,60.849997999999999,52.821010999999999,5000339]
[40454,60.799999,63.169998,60.099997999999999,62.849997999999999,54.557124999999999,3912796]
[40461,62.799999,64.540001000000004,61.66,62.110000999999997,53.914752999999997,4552181]
[40468,61.709999000000003,66.440002000000007,61.43,65.839995999999999,57.152599000000002,6487467]
[40475,66.080001999999993,66.25,63.52,63.709999000000003,55.303649999999998,2846555]
[40482,63.84,65.449996999999996,62.860000999999997,63.049999,54.730724000000002,3001660]
[40489,63.599997999999999,63.860000999999997,61.52,62.700001,54.426909999999999,3525066]
[40496,62.389999000000003,64.199996999999996,62.209999000000003,64.059997999999993,56.257168,2347020]
[40503,64.269997000000004,64.669998000000007,62.540000999999997,64,56.204475000000002,2873903]
[40510,63.990001999999997,66.480002999999996,62.349997999999999,64.849997999999999,56.950943000000002,4174836]
[40517,64.860000999999997,68.459998999999996,64.639999000000003,67.730002999999996,59.480151999999997,3390562]
[40524,66.559997999999993,69.800003000000004,66.5,69.720000999999996,61.227744999999999,3346082]
[40531,69.910004000000001,72.5,69.779999000000004,71.870002999999997,63.115870999999999,2221396]
[40538,71.580001999999993,72.5,70.360000999999997,70.360000999999997,61.789794999999998,1438983]
[40545,70.419998000000007,71.629997000000003,68.129997000000003,69.870002999999997,61.359489000000004,3384692]
[40552,69.790001000000004,71.389999000000003,68.889999000000003,70.260002,61.701981000000004,3426830]
[40559,70.370002999999997,72.779999000000004,69.629997000000003,69.879997000000003,61.368262999999999,3368580]
[40566,70.989998,72.449996999999996,70,70,61.473647999999997,2948751]
[40573,70,71.940002000000007,68.819999999999993,70.309997999999993,61.745888000000001,3990291]
[40580,70.400002000000001,70.930000000000007,67.699996999999996,70.720000999999996,62.105953,4701075]
[40587,70.989998,70.989998,67.010002,67.010002,58.847847000000002,6534730]
[40594,67.059997999999993,67.480002999999996,65.169998000000007,66.769997000000004,58.637076999999998,3501970]
[40601,66.669998000000007,68.290001000000004,66.169998000000007,66.75,58.619517999999999,3841015]
[40608,66.480002999999996,67.559997999999993,64.980002999999996,65.379997000000003,57.416386000000003,3572488]
[40615,64.970000999999996,65.160004000000001,61.810001,62.650002000000001,55.018909000000001,5479585]
[40622,63.939999,65.959998999999996,63.080002,65.739998,57.732532999999997,3056472]
[40629,65.540001000000004,66.830001999999993,64.970000999999996,66,57.960869000000002,3301272]
[40636,65.839995999999999,66.319999999999993,64.849997999999999,65.650002000000001,57.653492,3035758]
[40643,65.400002000000001,65.569999999999993,64.309997999999993,64.949996999999996,57.038769000000002,3134297]
[40650,64.779999000000004,67.330001999999993,62.880001,66.139999000000003,58.083804999999998,4768347]
[40657,66.010002,68.099997999999999,65.650002000000001,67.860000999999997,59.594318000000001,2226404]
[40664,68.389999000000003,69,66.839995999999999,69,60.595455000000001,3930064]
[40671,68.860000999999997,69.790001000000004,68.029999000000004,69.480002999999996,61.016990999999997,3105478]
[40678,68.930000000000007,69.669998000000007,68.050003000000004,69.180000000000007,60.753525000000003,2639750]
[40685,68.589995999999999,69.370002999999997,67.419998000000007,68.989998,60.586661999999997,3902274]
[40692,69.080001999999993,70.489998,68.400002000000001,68.790001000000004,60.411034000000001,2851445]
[40699,68.680000000000007,69.169998000000007,66.889999000000003,67.050003000000004,58.882969000000003,2488276]
[40706,67.190002000000007,67.779999000000004,66.080001999999993,67.129997000000003,58.953232,2944687]
[40713,66.099997999999999,67.480002999999996,65.529999000000004,65.690002000000007,57.688625000000002,2596063]
[40720,65.779999000000004,68.629997000000003,65.779999000000004,67.669998000000007,59.427447999999998,2700546]
[40727,67.699996999999996,70.800003000000004,67.599997999999999,69.559997999999993,61.695385000000002,2957004]
[40734,69.050003000000004,69.930000000000007,66.449996999999996,66.860000999999997,59.300666999999997,2731075]
[40741,66.480002999999996,69.669998000000007,65.779999000000004,69.669998000000007,61.792957000000001,3729009]
[40748,69.5,70.550003000000004,68.910004000000001,69.120002999999997,61.305140999999999,2770871]
[40755,69.900002000000001,70.440002000000007,61.900002000000001,63.549999,56.364891,5261213]
[40762,62.610000999999997,63.470001000000003,56.470001000000003,62.110000999999997,55.087707999999999,9060132]
[40769,62.57,63.549999,56.82,56.82,50.395809,4726876]
[40776,56.32,59.77,56.09,59.060001,52.382548999999997,5574729]
[40783,59.790000999999997,62.849997999999999,59.099997999999999,61.900002000000001,54.901446999999997,5073775]
[40790,60.849997999999999,62.25,58.110000999999997,60.299999,53.482348999999999,4495192]
[40797,59.209999000000003,62,57.34,60.900002000000001,54.014510999999999,5317654]
[40804,60.049999,61.75,58.099997999999999,60.049999,53.260604999999998,4511934]
[40811,58.950001,62.860000999999997,57.57,58.830002,52.178550999999999,4807694]
[40818,58,62.279998999999997,57.689999,61.869999,54.874839999999999,3852313]
[40825,62.400002000000001,65.480002999999996,61.73,65.239998,57.863815000000002,2853072]
[40832,65.480002999999996,67.690002000000007,61.389999000000003,67.690002000000007,60.036816000000002,5644663]
[40839,67.699996999999996,69.379997000000003,66.290001000000004,68.980002999999996,61.180973000000002,3390834]
[40846,68.230002999999996,68.790001000000004,65.059997999999993,67.650002000000001,60.001339000000002,3786660]
[40853,67,70.5,66.559997999999993,70.459998999999996,62.493617999999998,2913888]
[40860,70.239998,70.389999000000003,65.5,66.080001999999993,58.608856000000003,6594221]
[40867,65.989998,66.970000999999996,63.77,66,59.214782999999997,4079934]
[40874,66.5,70.980002999999996,66.459998999999996,68.839995999999999,61.762821000000002,4616788]
[40881,69.360000999999997,71,68.669998000000007,69.300003000000004,62.175514,3296065]
[40888,69,70.089995999999999,66.900002000000001,66.900002000000001,60.022255000000001,3467761]
[40895,66.650002000000001,69.720000999999996,66.5,69.720000999999996,62.552349,1845836]
[40902,69.720000999999996,71.660004000000001,69.540001000000004,71.660004000000001,64.292900000000003,945359]
[40909,71.5,72.540001000000004,70.5,71.930000000000007,64.535149000000004,2931309]
[40916,71.739998,74.470000999999996,71.739998,73.260002,65.728415999999996,3412988]
[40923,74.040001000000004,75.150002000000001,72.900002000000001,73.900002000000001,66.302620000000005,3361291]
[40930,73.900002000000001,75.190002000000007,72.959998999999996,73.5,65.943741000000003,2451039]
[40937,73.25,76.480002999999996,72.739998,76.480002999999996,68.617371000000006,2745062]
[40944,76.260002,77.849997999999999,75.389999000000003,77.260002,69.317183999999997,1927850]
[40951,77.510002,78.209998999999996,74.129997000000003,74.569999999999993,66.903732000000005,4074661]
[40958,74.970000999999996,77.819999999999993,74.510002,76.790001000000004,68.895499999999998,2834411]
[40965,76.510002,78.980002999999996,76.050003000000004,77.870002999999997,69.864470999999995,1860794]
[40972,77.660004000000001,79.989998,77.400002000000001,79.660004000000001,71.470444000000001,2569663]
[40979,79.389999000000003,82.25,78.970000999999996,80.150002000000001,71.910065000000003,7096316]
[40986,79.730002999999996,79.800003000000004,76.870002999999997,77.629997000000003,69.649146999999999,3657451]
[40993,77.620002999999997,79.610000999999997,76.980002999999996,78.400002000000001,70.339980999999995,2943915]
[41000,78.400002000000001,79.470000999999996,75.959998999999996,76.760002,68.868576000000004,2570646]
[41007,76.760002,77.120002999999997,74.849997999999999,75.790001000000004,67.998313999999993,3040848]
[41014,76.199996999999996,79.970000999999996,76.199996999999996,78.190002000000007,70.151572999999999,4107378]
[41021,78.050003000000004,81.5,76.069999999999993,80.449996999999996,72.179230000000004,3374552]
[41028,80.209998999999996,81.239998,78.410004000000001,79.980002999999996,71.757553000000001,2233301]
[41035,78.860000999999997,81.089995999999999,77.209998999999996,79.739998,71.542229000000006,2452965]
[41042,79,79.900002000000001,75.959998999999996,76.180000000000007,68.348220999999995,3068244]
[41049,76.160004000000001,77.720000999999996,75.580001999999993,77.720000999999996,69.729896999999994,2949484]
[41056,78,80.769997000000004,76.519997000000004,76.730002999999996,68.841667000000001,5170994]
[41063,76.059997999999993,80.099997999999999,75.680000000000007,79.050003000000004,70.923164,3627812]
[41070,80,80.099997999999999,77.639999000000003,79.339995999999999,71.183350000000004,4041600]
[41077,79.830001999999993,81.279999000000004,77.860000999999997,80.430000000000007,72.161285000000007,3350404]
[41084,79.849997999999999,84.519997000000004,78.269997000000004,84.260002,75.597542000000004,3258300]
[41091,83.559997999999993,84.849997999999999,83.470000999999996,84.010002,75.373238000000001,2882578]
[41098,83.690002000000007,84.059997999999993,81.339995999999999,82.913002000000006,75.030144000000007,3122593]
[41105,82.910004000000001,87.32,82.860000999999997,86.5,78.276122999999998,3293416]
[41112,85.470000999999996,88,84.089995999999999,87.720000999999996,79.380142000000006,3419151]
[41119,87.730002999999996,89.080001999999993,86.870002999999997,88.239998,79.850693000000007,2568489]
[41126,88.220000999999996,89.139999000000003,87.5,87.650002000000001,79.316802999999993,1753319]
[41133,87.709998999999996,89,85.910004000000001,86.290001000000004,78.086089999999999,1704695]
[41140,86.470000999999996,87.830001999999993,86.080001999999993,87.57,79.244384999999994,1767497]
[41147,87.199996999999996,88.449996999999996,85.510002,85.669998000000007,77.525031999999996,2421166]
[41154,85.839995999999999,91.110000999999997,85.669998000000007,88.019997000000004,79.651611000000003,3168413]
[41161,87.940002000000007,87.959998999999996,85.410004000000001,86.900002000000001,78.638092,3282463]
[41168,87.040001000000004,88.480002999999996,85.849997999999999,88,79.633499,3461525]
[41175,88,88.989998,87.220000999999996,87.309997999999993,79.009117000000003,2591385]
[41182,87.580001999999993,89.18,87.309997999999993,88.230002999999996,79.841644000000002,2506640]
[41189,87.389999000000003,88.510002,86.459998999999996,86.870002999999997,78.610939000000002,2595776]
[41196,86.839995999999999,89.120002999999997,83.269997000000004,85.360000999999997,77.244506999999999,4108437]
[41203,85.269997000000004,86.239998,82.5,83.400002000000001,75.470839999999995,3351230]
[41210,83.029999000000004,83.940002000000007,82.690002000000007,83.099997999999999,75.199370999999999,2053914]
[41217,83.010002,84.120002999999997,82.690002000000007,83.360000999999997,75.434662000000003,2554147]
[41224,83.440002000000007,84.949996999999996,82.309997999999993,82.309997999999993,74.484474000000006,3097922]
[41231,82.610000999999997,87.050003000000004,82.449996999999996,86.739998,79.304069999999996,2250303]
[41238,86.57,87.989998,85.870002999999997,87.059997999999993,79.596633999999995,2023167]
[41245,87.07,88.760002,86.720000999999996,88.309997999999993,80.739470999999995,1798937]
[41252,86.889999000000003,89.879997000000003,86.889999000000003,88.690002000000007,81.086905999999999,2170366]
[41259,88.57,88.989998,87.029999000000004,87.599997999999999,80.090346999999994,2791861]
[41266,88.07,88.599997999999999,86.599997999999999,86.639999000000003,79.212646000000007,523154]
[41273,86.449996999999996,88.300003000000004,86.449996999999996,88.129997000000003,80.574905000000001,1106974]
[41280,87.910004000000001,87.989998,86.980002999999996,87.440002000000007,79.944061000000005,1962460]
[41287,87.620002999999997,92.300003000000004,87.32,91.989998,84.103995999999995,2486904]
[41294,91.779999000000004,92.099997999999999,89.900002000000001,91.980002999999996,84.094871999999995,1706901]
[41301,91.809997999999993,94.449996999999996,90.699996999999996,94.080001999999993,86.014831999999998,2700978]
[41308,93.980002999999996,94.050003000000004,90.400002000000001,91.230002999999996,83.409156999999993,2826912]
[41315,90.82,97.470000999999996,90.050003000000004,96.440002000000007,88.172531000000006,3997533]
[41322,96.019997000000004,98.349997999999999,95.529999000000004,97.879997000000003,89.489067000000006,2843536]
[41329,97.940002000000007,99.800003000000004,96.139999000000003,99.279999000000004,90.769058000000001,2806211]
[41336,99.370002999999997,100.5,98.400002000000001,99.449996999999996,90.924484000000007,2350649]
[41343,99.199996999999996,101.050003,99.089995999999999,100.099998,91.518753000000004,2756473]
[41350,99.260002,101.150002,94.769997000000004,97.589995999999999,89.223922999999999,3389822]
[41357,98,98.209998999999996,95.419998000000007,97.209998999999996,88.876503,1764981]
[41364,97.209998999999996,97.970000999999996,93.43,94.379997000000003,86.289124000000001,2332061]
[41371,94.480002999999996,96.370002999999997,93.720000999999996,95.650002000000001,87.450248999999999,2125086]
[41378,95.190002000000007,95.519997000000004,91.970000999999996,94.529999000000004,86.426270000000002,3220951]
[41385,94.720000999999996,98.43,91.339995999999999,92.099997999999999,84.204566999999997,3921120]
[41392,92.32,94.940002000000007,91.470000999999996,93.599997999999999,85.575989000000007,2078567]
[41399,93.400002000000001,94.260002,91.959998999999996,93.669998000000007,85.639983999999998,2205248]
[41406,93.519997000000004,98.970000999999996,92.629997000000003,92.82,84.862846000000005,2436713]
[41413,93.150002000000001,96.029999000000004,92.879997000000003,95.110000999999997,86.956535000000002,3053275]
[41420,95.559997999999993,96.129997000000003,92.690002000000007,92.690002000000007,84.744003000000006,3038130]
[41427,92.129997000000003,93.400002000000001,89.940002000000007,90.93,83.134872000000001,2917457]
[41434,90.489998,91.279999000000004,88,88.510002,80.922332999999995,2964076]
[41441,88.010002,90,85.360000999999997,85.68,78.334946000000002,4163844]
[41448,85.589995999999999,87.160004000000001,83.989998,85.190002000000007,77.886948000000004,3490729]
[41455,85.739998,88.150002000000001,85.379997000000003,86.290001000000004,78.892662000000001,2703919]
[41462,86.900002000000001,90.199996999999996,86.790001000000004,87.529999000000004,80.752105999999998,2388777]
[41469,87.629997000000003,88.949996999999996,85.5,86.980002999999996,80.244690000000006,3061092]
[41476,87.279999000000004,89.599997999999999,86.900002000000001,88.800003000000004,81.923759000000004,2356971]
[41483,88.75,92,88.68,91.5,84.414696000000006,2224516]
[41490,91.699996999999996,92.809997999999993,91.550003000000004,92.760002,85.577117999999999,1803065]
[41497,92.599997999999999,93.620002999999997,92.169998000000007,93.5,86.259818999999993,1859191]
[41504,93.400002000000001,93.480002999999996,91.410004000000001,93.010002,85.807761999999997,1832763]
[41511,92.980002999999996,93.07,87.599997999999999,87.839995999999999,81.038094000000001,2924918]
[41518,88.25,88.739998,85.879997000000003,88.550003000000004,81.693123,3263584]
[41525,88.550003000000004,91.379997000000003,87.660004000000001,90.279999000000004,83.289162000000005,2160755]
[41532,90.919998000000007,94.830001999999993,90.720000999999996,93.559997999999993,86.315178000000003,2515120]
[41539,93.57,94.099997999999999,91.050003000000004,91.900002000000001,84.783714000000003,2159747]
[41546,91.220000999999996,92.18,87.870002999999997,88.220000999999996,81.388672,3248101]
[41553,88.07,89.919998000000007,87.980002999999996,88.989998,82.099052,2347475]
[41560,88.650002000000001,89.32,86.379997000000003,89.260002,82.348145000000002,2824021]
[41567,89.199996999999996,89.309997999999993,86.019997000000004,86.480002999999996,79.783409000000006,3607971]
[41574,86.510002,89.099997999999999,86.400002000000001,87.57,80.789000999999999,2596052]
[41581,87.699996999999996,88.82,86.089995999999999,88.599997999999999,81.739249999999998,3123084]
[41588,88.580001999999993,89.309997999999993,86.349997999999999,87.82,81.019645999999995,2741342]
[41595,87.660004000000001,88.68,85.029999000000004,86.82,80.867683,2858661]
[41602,87,87.010002,83.32,83.43,77.710105999999996,3372160]
[41609,83.330001999999993,83.849997999999999,80.199996999999996,81.180000000000007,75.614365000000006,2956624]
[41616,81.199996999999996,81.639999000000003,78.839995999999999,79.449996999999996,74.002967999999996,3955039]
[41623,79.5,81.169998000000007,78.919998000000007,80.699996999999996,75.167274000000006,2959968]
[41630,81.180000000000007,83.029999000000004,80.580001999999993,83.029999000000004,77.337524000000002,944088]
[41637,83.169998000000007,83.529999000000004,81.110000999999997,81.720000999999996,76.117324999999994,1456371]
[41644,81.819999999999993,81.970000999999996,79.050003000000004,79.660004000000001,74.198577999999998,3084207]
[41651,79.720000999999996,82.730002999999996,79.480002999999996,82.199996999999996,76.564423000000005,4021497]
[41658,80.5,84.989998,79.220000999999996,84.5,78.706740999999994,4479843]
[41665,84.449996999999996,84.739998,79.010002,79.639999000000003,74.179946999999999,5478384]
[41672,79.459998999999996,82.5,78.819999999999993,81.910004000000001,76.294312000000005,3336302]
[41679,82.089995999999999,85.720000999999996,81.5,84.120002999999997,78.352813999999995,3879085]
[41686,84.25,86.5,83.959998999999996,85.849997999999999,79.964187999999993,2272515]
[41693,85.75,86.989998,85.040001000000004,85.290001000000004,79.442581000000004,2466040]
[41700,84.5,85.419998000000007,83.339995999999999,84.150002000000001,78.380736999999996,3391177]
[41707,83.980002999999996,84.68,80.349997999999999,81.540001000000004,75.949684000000005,4077288]
[41714,81.459998999999996,81.900002000000001,79.559997999999993,80.930000000000007,75.381500000000003,3241642]
[41721,81.019997000000004,85.400002000000001,80.900002000000001,84.959998999999996,79.135193000000001,4346284]
[41728,85.190002000000007,85.449996999999996,81.720000999999996,84.209998999999996,78.436622999999997,2528946]
[41735,83.690002000000007,85.760002,83.540001000000004,84.339995999999999,78.557700999999994,2588403]
[41742,84.169998000000007,88.059997999999993,84.160004000000001,85.550003000000004,79.684753000000001,3202260]
[41749,85.550003000000004,86.559997999999993,84.769997000000004,85.150002000000001,79.312179999999998,2168968]
[41756,85.010002,87.290001000000004,85.010002,86.610000999999997,80.672081000000006,1764108]
[41763,86.550003000000004,86.690002000000007,85.279999000000004,86.080001999999993,80.178413000000006,2071903]
[41770,86.25,90.190002000000007,85.989998,88.940002000000007,82.842354,3229931]
[41777,88.790001000000004,89.639999000000003,87.860000999999997,89.220000999999996,83.103142000000005,2113215]
[41784,89.529999000000004,90.199996999999996,87.82,89.949996999999996,83.783096,1739094]
[41791,90.080001999999993,90.139999000000003,87.459998999999996,87.660004000000001,81.650101000000006,2275251]
[41798,87.769997000000004,89.010002,87.07,88.529999000000004,82.460457000000005,2390467]
[41805,88.449996999999996,89.209998999999996,87.849997999999999,88.510002,82.441826000000006,2311539]
[41812,88.709998999999996,88.779999000000004,87.029999000000004,87.550003000000004,81.547629999999998,1948856]
[41819,87.779999000000004,89.029999000000004,87.099997999999999,88.459998999999996,82.395263999999997,1914628]
[41826,88.230002999999996,88.349997999999999,84.790001000000004,85.739998,80.609634,2168386]
[41833,85.739998,86.75,85.110000999999997,85.860000999999997,80.722458000000003,2421448]
[41840,86.019997000000004,86.519997000000004,84.669998000000007,84.93,79.848099000000005,1906559]
[41847,85.050003000000004,86.389999000000003,82.620002999999997,83.190002000000007,78.212219000000005,2063860]
[41854,83.470000999999996,85.43,83.099997999999999,83.75,78.738708000000003,2548162]
[41861,84.010002,86.620002999999997,83.559997999999993,85.32,80.214759999999998,1683244]
[41868,86.029999000000004,88.230002999999996,86,86.32,81.154929999999993,1899713]
[41875,86.660004000000001,90.449996999999996,86.5,89.739998,84.370277000000002,2471609]
[41882,89.739998,91.120002999999997,89.050003000000004,90.059997999999993,84.671143000000001,2391718]
[41889,89.760002,92.480002999999996,89.639999000000003,90.489998,85.075408999999993,3176636]
[41896,90.25,91.809997999999993,89.889999000000003,91.120002999999997,85.667716999999996,2961939]
[41903,90.970000999999996,91.199996999999996,87.550003000000004,89.18,83.843802999999994,2240217]
[41910,89.290001000000004,90.470000999999996,86.669998000000007,86.860000999999997,81.662621000000001,2869476]
[41917,87.040001000000004,88.110000999999997,85.050003000000004,85.050003000000004,79.960930000000005,2728519]
[41924,84.540001000000004,86.099997999999999,82.230002999999996,84.459998999999996,79.406211999999996,4620034]
[41931,84.489998,89.190002000000007,84.459998999999996,87.839995999999999,82.583961000000002,3709117]
[41938,88.629997000000003,91.099997999999999,87.519997000000004,90.830001999999993,85.395065000000002,2941571]
[41945,90.830001999999993,91.830001999999993,89.57,90.730002999999996,85.301047999999994,1829271]
[41952,90.860000999999997,92.629997000000003,90.580001999999993,90.779999000000004,85.348061000000001,1985890]
[41959,90.209998999999996,93.010002,89.889999000000003,92.830001999999993,88.063918999999999,2445786]
[41966,92.800003000000004,95.480002999999996,92.5,95.309997999999993,90.416579999999996,2162188]
[41973,94.68,96.230002999999996,94.309997999999993,95.489998,90.587349000000003,2327412]
[41980,95.18,95.18,90.839995999999999,90.839995999999999,86.176085999999998,2396828]
[41987,90.699996999999996,92.139999000000003,87.900002000000001,91.739998,87.029876999999999,3612258]
[41994,91.540001000000004,93.650002000000001,91.440002000000007,92.629997000000003,87.874176000000006,779772]
[42001,92.400002000000001,93.660004000000001,90.57,91.089995999999999,86.413239000000004,1045614]
[42008,90.550003000000004,96.230002999999996,87.949996999999996,94.160004000000001,89.325630000000004,3712817]
[42015,94.559997999999993,102.349998,94.550003000000004,102.050003,96.810547,4292873]
[42022,101.949997,107.400002,101,106.699997,101.221802,4097880]
[42029,106.699997,108.75,105.650002,106.599998,101.12693,3145996]
[42036,107.349998,108.349998,105.150002,105.75,100.32058000000001,3000334]
[42043,105.099998,107.949997,101.550003,103.699997,98.375823999999994,3148536]
[42050,102.650002,104.75,101.900002,103.199997,97.901497000000006,2559646]
[42057,103.949997,106.199997,103.25,105.949997,100.5103,1985403]
[42064,105.75,106.900002,104.650002,106.650002,101.17437,2281456]
[42071,106,108.199997,104.650002,107.300003,101.791,2403933]
[42078,107.5,110.5,107.449997,109.150002,103.546013,2516002]
[42085,108.849998,111.099998,105.650002,110.449997,104.779259,3094366]
[42092,110.849998,111.849998,108.5,111.25,105.53819300000001,1645643]
[42099,111.25,114,111.25,113.949997,108.099571,1466807]
[42106,113.900002,115.699997,112.25,112.5,106.72402200000001,2372504]
[42113,113.849998,117.75,112.099998,117.25,111.230141,3207214]
[42120,116.550003,117.550003,109.650002,111,105.301033,2563636]
[42127,112.050003,114.949997,107.800003,111.300003,105.58562499999999,3015779]
[42134,111.25,111.349998,107.150002,108.550003,102.976822,2180357]
[42141,109.150002,112.800003,107.449997,111.949997,106.20225499999999,1623279]
[42148,112.349998,113.900002,110.650002,112.550003,106.771446,2166031]
[42155,112.650002,114.900002,104.449997,105,99.609076999999999,4808741]
[42162,105.5,107.900002,104.150002,105,99.609076999999999,2953415]
[42169,103.800003,106.599998,103.25,104.800003,99.419349999999994,2933998]
[42176,105.400002,109.349998,104.349998,108.199997,102.644783,3193686]
[42183,104.599998,107.25,103.599998,104,98.660415999999998,3034063]
[42190,101.400002,106.5,101.099998,106.25,100.79490699999999,3231717]
[42197,107.449997,111.25,106.949997,110.5,105.65978200000001,2387271]
[42204,110.900002,111.699997,109.400002,109.75,104.942635,1709745]
[42211,109.300003,109.550003,106.800003,109.050003,104.27330000000001,2053290]
[42218,109.150002,111.449997,108.900002,110.25,105.420738,2049961]
[42225,110.800003,111,102.5,105.050003,100.448517,2810264]
[42232,105.800003,106.099998,98.830001999999993,98.830001999999993,94.500968999999998,2058024]
[42239,96,96.620002999999997,88.540001000000004,92.830001999999993,88.763785999999996,8488406]
[42246,92.470000999999996,94.050003000000004,90.349997999999999,91.25,87.252983,4675595]
[42253,92.120002999999997,93.830001999999993,89.639999000000003,89.639999000000003,85.713515999999998,2626825]
[42260,89.650002000000001,92.93,88.139999000000003,91.370002999999997,87.367728999999997,3595476]
[42267,91.160004000000001,93.410004000000001,89.120002999999997,90.989998,87.004379,3336842]
[42274,90.82,92.620002999999997,88,91.800003000000004,87.778908000000001,4664197]
[42281,93.199996999999996,97.129997000000003,93.040001000000004,96.970000999999996,92.722449999999995,3234559]
[42288,97.129997000000003,100.199997,96.559997999999993,98.919998000000007,94.587029000000001,3363895]
[42295,98.760002,106.900002,98.260002,106.449997,101.787193,3252206]
[42302,105.949997,107.800003,104.800003,107.199997,102.504333,2170165]
[42309,106.150002,109.099998,106,107.5,102.79119900000001,1701758]
[42316,107.5,108.400002,105.099998,105.949997,101.30909,1758879]
[42323,105,108.5,104.199997,107.900002,103.173676,1568602]
[42330,107.900002,108.75,105.449997,107.800003,104.04039,1603965]
[42337,107.599998,110.25,102.900002,104.099998,100.46942900000001,2364006]
[42344,104.650002,106,101.349998,102,98.442672999999999,2246145]
[42351,102.449997,106.550003,100.349998,104.150002,100.517685,2708395]
[42358,103.949997,105.5,101.199997,105,101.338043,931613]
[42365,105.150002,107.949997,104,106.050003,102.351418,661705]
[42372,103.599998,103.599998,98.25,99.160004000000001,95.701721000000006,2338959]
[42379,99.510002,101.25,96.790001000000004,97.089995999999999,93.703911000000005,2606077]
[42386,97.010002,103.849998,95.940002000000007,103.199997,99.600807000000003,3704209]
[42393,103.900002,107.949997,101.099998,107.949997,104.18514999999999,2549775]
[42400,108,108.849998,100.849998,101.099998,97.574043000000003,2881064]
[42407,102,102,92.199996999999996,93.309997999999993,90.05574,4742529]
[42414,95.309997999999993,97.160004000000001,93.339995999999999,96.800003000000004,93.424019000000001,3275692]
[42421,98,100.099998,96.769997000000004,98.339995999999999,94.910308999999998,2773570]
[42428,97.849997999999999,100.949997,97.099997999999999,99.260002,95.798225000000002,2307610]
[42435,98.75,103.050003,97.129997000000003,101.150002,97.622307000000006,2110888]
[42442,101.800003,103.400002,100.349998,102.050003,98.490921,2639888]
[42449,101.5,104.400002,99.120002999999997,99.980002999999996,96.493117999999996,1809383]
[42456,99.980002999999996,100.949997,94.599997999999999,96.089995999999999,92.738776999999999,2543795]
[42463,97.449996999999996,98.529999000000004,95.870002999999997,96.940002000000007,93.559151,2426857]
[42470,96.620002999999997,100.5,95.849997999999999,100.050003,96.560676999999998,2286261]
[42477,98.849997999999999,103.949997,95.860000999999997,96.5,93.134483000000003,4891142]
[42484,96.449996999999996,97.650002000000001,94.050003000000004,94.279999000000004,90.991912999999997,3286186]
[42491,95.080001999999993,96.040001000000004,93.269997000000004,95.309997999999993,91.985984999999999,2501052]
[42498,96.080001999999993,98.029999000000004,94.519997000000004,95.889999000000003,92.545753000000005,1893188]
[42505,95.290001000000004,97.209998999999996,93.18,94.82,91.513069000000002,1887501]
[42512,94.730002999999996,99.43,93.790001000000004,98.239998,94.813796999999994,2440782]
[42519,98.099997999999999,99.379997000000003,97.019997000000004,98.010002,94.591819999999998,2199763]
[42526,97.669998000000007,99,94.57,94.900002000000001,91.590286000000006,2033059]
[42533,94.169998000000007,94.620002999999997,91.400002000000001,91.580001999999993,88.386077999999998,3507734]
[42540,93.699996999999996,97.870002999999997,90,95.169998000000007,91.850868000000006,3987588]
[42547,95.110000999999997,101.75,94,101,97.477547000000001,3743119]
[42554,101.199997,101.650002,96.910004000000001,99.169998000000007,95.711365000000001,2616850]
[42561,99.790001000000004,100.349998,98.190002000000007,99.809997999999993,97.206710999999999,2202046]
[42568,99.760002,101.25,98.629997000000003,101.25,98.609161,1896002]
[42575,101.349998,103.25,100.5,102.199997,99.534378000000004,2032247]
[42582,102.599998,103.300003,100.150002,103.050003,100.362206,1538992]
[42589,103.099998,106.150002,102.099998,106.099998,103.332657,1544474]
[42596,106.300003,106.849998,103.949997,105.349998,102.602226,1530331]
[42603,105.449997,106.099998,101.650002,102.949997,100.264816,1994008]
[42610,102.550003,106.949997,101.75,106.949997,104.160484,2528396]
[42617,107.800003,107.949997,103.949997,104.099998,101.38481899999999,1948917]
[42624,102.75,105.25,102.050003,102.199997,99.534378000000004,2329797]
[42631,103.150002,106.800003,102.849998,106.349998,103.57614100000001,1631696]
[42638,105.75,106.849998,103.699997,105.349998,102.602226,1774993]
[42645,105.5,108.150002,103.300003,103.349998,100.654388,2142293]
[42652,103.400002,106.25,102.550003,104.400002,101.677002,2076271]
[42659,103.900002,111.650002,103.550003,110.25,107.374413,3008946]
[42666,110,111.150002,106.900002,108.5,105.670067,2184409]
[42673,108.449997,109.099998,104.099998,104.550003,101.82308999999999,1870900]
[42680,105.650002,106.25,100,100.449997,97.830025000000006,2806204]
[42687,101.199997,104.050003,100.199997,102.699997,100.021339,2081248]
[42694,103.400002,103.400002,97.360000999999997,98.879997000000003,96.300963999999993,3880276]
[42701,97.970000999999996,99.309997999999993,95.730002999999996,97.199996999999996,94.664787000000004,4162860]
[42708,97.120002999999997,101.5,96.629997000000003,100.949997,99.301154999999994,3343472]
[42715,101.150002,102.550003,100.300003,102.550003,100.87503100000001,3102669]
[42722,102.349998,103.5,101.800003,102.050003,100.383194,1899435]
[42729,102.050003,103.449997,102,102.949997,101.268494,722669]
[42736,103.099998,104.849998,102.699997,104.699997,102.989906,1580768]
[42743,104.900002,106.25,103.849998,106.199997,104.465401,1936388]
[42750,105.75,109.25,104.900002,107.599998,105.84253699999999,2403042]
[42757,108,111.599998,107.349998,110.449997,108.645988,2932640]
[42764,110,110.199997,107,109.400002,107.61314400000001,2336867]
[42771,109.400002,109.949997,106.699997,107.900002,106.137642,2572488]
[42778,108,109.800003,107.25,108.199997,106.432732,2551111]
[42785,109,109.25,107.449997,107.949997,106.18682099999999,2157734]
[42792,108.25,109.5,107.449997,108.400002,106.629471,1814095]
[42799,108.25,108.75,106.849998,108,106.236008,1606917]
[42806,108.349998,110,107.849998,110,108.203339,1644249]
[42813,110,110.900002,107.550003,108.050003,106.285194,2207576]
[42820,107.5,110.900002,107.25,110.900002,109.088646,1889441]
[42827,110.800003,112.199997,110.25,111.75,109.92475899999999,1608834]
[42834,111.699997,114.400002,111.150002,114.300003,112.43311300000001,1628609]
[42841,114.300003,115.949997,111.650002,115,113.121674,2685174]
[42848,116.949997,117.650002,114.25,114.849998,112.974121,2704063]
[42855,114.849998,119.349998,114.75,119.300003,117.351448,1536732]
[42862,119.550003,121.400002,118.300003,121.400002,119.417145,1596631]
[42869,120.650002,121.75,117.75,119.199997,117.253067,2079271]
[42876,119.050003,121.199997,118.699997,120.199997,118.23674,1390023]
[42883,120.25,122.5,119,122.5,120.49917600000001,1742733]
[42890,122.5,122.900002,120.25,121,119.023674,1355580]
[42897,120.449997,123.150002,119.550003,123.150002,121.13855700000001,2097551]
[42904,123.75,124.449997,121.599998,121.800003,119.810608,1467263]
[42911,122.75,123.900002,116.949997,117.25,115.334923,2069539]
[42918,117.650002,118.199997,114.75,115.849998,113.957787,1637821]
[42925,116,117.650002,114.900002,117.650002,116.65849300000001,1373361]
[42932,117.75,118.699997,115.199997,115.550003,114.576195,1771710]
[42939,115.949997,120,114.400002,117.900002,116.906387,2317553]
[42946,117.599998,119.849998,115.900002,119.849998,118.839951,1769385]
[42953,119.800003,120,115.949997,116,115.0224,1576767]
[42960,116.550003,119.599998,116.349998,117.25,116.261864,1430185]
[42967,116.800003,117.949997,115.800003,116.699997,115.716492,1469286]
[42974,116.099998,117.599998,112.099998,113.300003,112.34515399999999,2818320]
[42981,113.050003,115.849998,112.949997,115.449997,114.477028,2115726]
[42988,116,117.849998,115.050003,115.099998,114.129982,2079741]
[42995,115.650002,116.75,113.099998,115.349998,114.377876,2005806]
[43002,115.349998,117.800003,115.25,117.050003,116.063553,1864284]
[43009,117.349998,120.25,116.949997,119.349998,118.344162,1614830]
[43016,119.449997,122.650002,119.300003,121.699997,120.67435500000001,1543242]
[43023,121.900002,128.300003,121.050003,127.949997,126.871681,2816481]
[43030,127.849998,129,125.650002,128.050003,126.970848,2443152]
[43037,127.75,129.75,127.599998,129.050003,127.962418,1624124]
[43044,129.14999399999999,129.85000600000001,127.400002,127.599998,126.524635,1800929]
[43051,127.699997,128.60000600000001,125,128.14999399999999,127.069992,2450065]
[43058,127,130.550003,126.75,129.64999399999999,128.55735799999999,2040158]
[43065,129.449997,131.35000600000001,128.75,129,129,2765923]
[43072,129.5,132.64999399999999,128.949997,132,132,1779514]
[43079,131.89999399999999,132.10000600000001,127.400002,129.10000600000001,129.10000600000001,2552466]
[43086,129.550003,131.75,128.800003,130.800003,130.800003,1643639]
[43093,130.800003,132.75,130,131.949997,131.949997,811776]
[43100,131.949997,132.10000600000001,129.449997,131.949997,131.949997,1503071]
[43107,132,133.60000600000001,130.75,130.949997,130.949997,2348763]
[43114,131,131.64999399999999,128.89999399999999,130,130,2163744]
[43121,129,131.60000600000001,127.650002,130.10000600000001,130.10000600000001,2001127]
[43128,130.050003,130.5,126.849998,126.900002,126.900002,2050008]
[43135,126.400002,128.5,120.050003,127.400002,127.400002,3391564]

{"sheet":"Y92.SI Stock Price","index":278,"n_rows":612,"n_cols":7,"rows_kept":612,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[38865,0.28000000000000003,0.28000000000000003,0.255,0.27,0,316491122]
[38872,0.27,0.27500000000000002,0.24,0.255,0,210443]
[38879,0.255,0.27500000000000002,0.245,0.27,0,211665]
[38886,0.27,0.27,0.255,0.255,0,61195]
[38893,0.26,0.27,0.255,0.26500000000000001,0,148293]
[38900,0.26500000000000001,0.28499999999999998,0.26,0.26500000000000001,0,186817]
[38907,0.26500000000000001,0.29499999999999998,0.26,0.28499999999999998,0,197601]
[38914,0.28000000000000003,0.28000000000000003,0.26500000000000001,0.27500000000000002,0,129953]
[38921,0.27,0.28000000000000003,0.26500000000000001,0.28000000000000003,0,90468450]
[38928,0.28000000000000003,0.28999999999999998,0.27500000000000002,0.28499999999999998,0,123198]
[38935,0.28499999999999998,0.28999999999999998,0.27500000000000002,0.28000000000000003,0,131253]
[38942,0.28000000000000003,0.28499999999999998,0.27500000000000002,0.28499999999999998,0,76151]
[38949,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28000000000000003,0,25289]
[38956,0.28000000000000003,0.30499999999999999,0.28000000000000003,0.29499999999999998,0,160020]
[38963,0.29499999999999998,0.3,0.28999999999999998,0.29499999999999998,0,105131]
[38970,0.29499999999999998,0.3,0.28999999999999998,0.29499999999999998,0,46475]
[38977,0.29499999999999998,0.3,0.27,0.28499999999999998,0,122239]
[38984,0.28499999999999998,0.3,0.28000000000000003,0.29499999999999998,0,71780]
[38991,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28999999999999998,0,69078]
[38998,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28499999999999998,0,70250]
[39005,0.28499999999999998,0.29499999999999998,0.28499999999999998,0.28999999999999998,0,118345]
[39012,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28999999999999998,0,35879]
[39019,0.28499999999999998,0.29499999999999998,0.28499999999999998,0.28999999999999998,0,38809]
[39026,0.28999999999999998,0.29499999999999998,0.28000000000000003,0.28499999999999998,0,99946]
[39033,0.28000000000000003,0.28499999999999998,0.27,0.27500000000000002,0,57623]
[39040,0.27,0.27500000000000002,0.255,0.27500000000000002,0,161938]
[39047,0.27,0.27,0.26,0.27,0,10289254]
[39054,0.27,0.27500000000000002,0.26500000000000001,0.26500000000000001,0,34617480]
[39061,0.27,0.27500000000000002,0.26,0.27,0,82786]
[39068,0.27,0.28499999999999998,0.245,0.27500000000000002,0,232594]
[39075,0.27500000000000002,0.27500000000000002,0.26500000000000001,0.27,0,55305]
[39082,0.27,0.28000000000000003,0.26,0.27500000000000002,0,71074]
[39089,0.27500000000000002,0.28499999999999998,0.26500000000000001,0.28000000000000003,0,118899]
[39096,0.27500000000000002,0.28000000000000003,0.27,0.28000000000000003,0,83277]
[39103,0.27500000000000002,0.27500000000000002,0.27,0.27,0,4415817]
[39110,0.27,0.28999999999999998,0.27,0.28999999999999998,0,56802]
[39117,0.28999999999999998,0.28999999999999998,0.27,0.28000000000000003,0,95381]
[39124,0.28000000000000003,0.28000000000000003,0.26500000000000001,0.27,0,93827]
[39131,0.27500000000000002,0.28000000000000003,0.27,0.27500000000000002,0,34402]
[39138,0.27500000000000002,0.27500000000000002,0.26500000000000001,0.27500000000000002,0,54435]
[39145,0.27,0.27500000000000002,0.26500000000000001,0.27500000000000002,0,141937]
[39152,0.27500000000000002,0.27500000000000002,0.255,0.255,0,35611308]
[39159,0.26,0.26500000000000001,0.24,0.24,0,150676]
[39166,0.245,0.255,0.245,0.245,0,182585]
[39173,0.245,0.26,0.245,0.255,0,109859]
[39180,0.255,0.26,0.245,0.25,0,118813]
[39187,0.25,0.28499999999999998,0.25,0.27,0,204453]
[39194,0.27,0.27,0.26,0.27,0,19220]
[39201,0.27,0.27,0.26,0.26500000000000001,0,12081]
[39208,0.26500000000000001,0.27,0.25,0.255,0,12314094]
[39215,0.26,0.27500000000000002,0.255,0.27500000000000002,0,110391]
[39222,0.28000000000000003,0.28000000000000003,0.26500000000000001,0.27,0,206000]
[39229,0.26500000000000001,0.28000000000000003,0.26500000000000001,0.28000000000000003,0,135190]
[39236,0.27500000000000002,0.28000000000000003,0.27,0.27,0,145620]
[39243,0.27,0.27500000000000002,0.26500000000000001,0.27,0,81113]
[39250,0.27,0.27500000000000002,0.26500000000000001,0.27,0,10416290]
[39257,0.26500000000000001,0.27,0.26,0.26,0,80789]
[39264,0.26500000000000001,0.27,0.25,0.26,0,373490]
[39271,0.26,0.26,0.255,0.26,0,457704]
[39278,0.26,0.27,0.255,0.27,0,209018]
[39285,0.26500000000000001,0.28499999999999998,0.26500000000000001,0.27500000000000002,0,245416]
[39292,0.27,0.27500000000000002,0.26500000000000001,0.27500000000000002,0,56157]
[39299,0.26500000000000001,0.27,0.26500000000000001,0.26500000000000001,0,26033]
[39306,0.26500000000000001,0.27,0.245,0.255,0,155919]
[39313,0.26,0.26,0.245,0.255,0,331283]
[39320,0.255,0.255,0.24,0.255,0,65612]
[39327,0.255,0.26,0.25,0.26,0,21398]
[39334,0.255,0.26,0.25,0.25,0,3037998]
[39341,0.25,0.26,0.25,0.26,0,31743]
[39348,0.26,0.26500000000000001,0.25,0.26500000000000001,0,7830204]
[39355,0.26,0.26500000000000001,0.255,0.26,0,4091800]
[39362,0.26500000000000001,0.27,0.26,0.27,0,33387]
[39369,0.27,0.27,0.26,0.26500000000000001,0,41321]
[39376,0.26,0.26500000000000001,0.255,0.26500000000000001,0,36062]
[39383,0.26500000000000001,0.26500000000000001,0.255,0.26,0,11448704]
[39390,0.26,0.26500000000000001,0.255,0.26,0,37424]
[39397,0.26,0.26,0.25,0.255,0,46592]
[39404,0.255,0.26,0.25,0.255,0,18393]
[39411,0.25,0.255,0.25,0.25,0,17011855]
[39418,0.25,0.255,0.245,0.25,0,32715479]
[39425,0.25,0.255,0.245,0.255,0,31077000]
[39432,0.25,0.25,0.245,0.245,0,80972000]
[39439,0.25,0.25,0.245,0.245,0,7049000]
[39446,0.25,0.255,0.245,0.25,0,21345000]
[39453,0.25,0.25,0.245,0.25,0,65607000]
[39460,0.245,0.255,0.24,0.25,0,58589000]
[39467,0.245,0.255,0.23,0.245,0,75470000]
[39474,0.245,0.245,0.24,0.245,0,43570000]
[39481,0.245,0.26,0.245,0.255,0,27505000]
[39488,0.25,0.255,0.245,0.245,0,28897000]
[39495,0.245,0.25,0.24,0.245,0,16326000]
[39502,0.245,0.255,0.245,0.255,0,46702000]
[39509,0.25,0.26,0.25,0.26,0,13686000]
[39516,0.26,0.26,0.245,0.26,0,42642000]
[39523,0.255,0.26,0.255,0.26,0,14479000]
[39530,0.26,0.26500000000000001,0.255,0.26500000000000001,0,24995000]
[39537,0.26,0.27,0.26,0.27,0,28050000]
[39544,0.26500000000000001,0.28000000000000003,0.26500000000000001,0.26500000000000001,0,29040000]
[39551,0.26500000000000001,0.27,0.26500000000000001,0.27,0,35210000]
[39558,0.27,0.27500000000000002,0.26500000000000001,0.27,0,38145000]
[39565,0.27500000000000002,0.28000000000000003,0.26500000000000001,0.26500000000000001,0,48697000]
[39572,0.26500000000000001,0.27,0.26,0.27,0,25163000]
[39579,0.26500000000000001,0.26500000000000001,0.255,0.26,0,45556000]
[39586,0.26,0.26,0.255,0.26,0,25932000]
[39593,0.255,0.26,0.255,0.26,0,27335000]
[39600,0.255,0.26500000000000001,0.255,0.26,0,15665000]
[39607,0.26,0.26500000000000001,0.26,0.26,0,32042000]
[39614,0.26,0.26500000000000001,0.245,0.245,0,27433000]
[39621,0.245,0.25,0.24,0.245,0,35469000]
[39628,0.245,0.245,0.23499999999999999,0.24,0,17231000]
[39635,0.23499999999999999,0.24,0.22500000000000001,0.22500000000000001,0,18497000]
[39642,0.22500000000000001,0.23,0.22,0.22500000000000001,0,12481000]
[39649,0.22500000000000001,0.23,0.22,0.22,0,45468000]
[39656,0.22500000000000001,0.22500000000000001,0.215,0.22,0,25029000]
[39663,0.215,0.22500000000000001,0.21,0.22,0,18556000]
[39670,0.215,0.22500000000000001,0.215,0.22,0,7393000]
[39677,0.22,0.22500000000000001,0.215,0.22500000000000001,0,39327000]
[39684,0.22500000000000001,0.22500000000000001,0.215,0.22500000000000001,0,50845000]
[39691,0.22,0.22500000000000001,0.215,0.22,0,20974000]
[39698,0.22,0.23499999999999999,0.22,0.22500000000000001,0,44709000]
[39705,0.22500000000000001,0.23,0.215,0.23,0,83773000]
[39712,0.23,0.23499999999999999,0.21,0.22500000000000001,0,111101000]
[39719,0.22500000000000001,0.23499999999999999,0.22,0.22500000000000001,0,45198000]
[39726,0.22500000000000001,0.23,0.21,0.215,0,63310000]
[39733,0.215,0.23,0.19500000000000001,0.22500000000000001,0,62300000]
[39740,0.22500000000000001,0.23,0.22,0.23,0,41063000]
[39747,0.22500000000000001,0.22500000000000001,0.19500000000000001,0.20499999999999999,0,25461000]
[39754,0.2,0.2,0.19,0.19500000000000001,0,29609000]
[39761,0.19500000000000001,0.20499999999999999,0.185,0.19500000000000001,0,38530000]
[39768,0.19,0.22,0.185,0.20499999999999999,0,52008000]
[39775,0.2,0.21,0.19500000000000001,0.21,0,26255000]
[39782,0.21,0.22,0.20499999999999999,0.215,0,25477000]
[39789,0.215,0.215,0.2,0.2,0,55687000]
[39796,0.20499999999999999,0.20499999999999999,0.19500000000000001,0.2,0,15354000]
[39803,0.19500000000000001,0.2,0.19500000000000001,0.19500000000000001,0,2488000]
[39810,0.19500000000000001,0.2,0.19500000000000001,0.19500000000000001,0,5044000]
[39817,0.19500000000000001,0.20499999999999999,0.19,0.20499999999999999,0,18690000]
[39824,0.2,0.2,0.19,0.19500000000000001,0,17301000]
[39831,0.19500000000000001,0.2,0.19,0.19,0,6318000]
[39838,0.19500000000000001,0.2,0.19500000000000001,0.19500000000000001,0,2509000]
[39845,0.19500000000000001,0.2,0.19,0.19500000000000001,0,24408000]
[39852,0.19500000000000001,0.2,0.19500000000000001,0.19500000000000001,0,8509000]
[39859,0.19500000000000001,0.2,0.185,0.185,0,9477000]
[39866,0.185,0.19500000000000001,0.185,0.19500000000000001,0,11897000]
[39873,0.19,0.20499999999999999,0.19,0.19,0,26618000]
[39880,0.19,0.19,0.17,0.17499999999999999,0,27117000]
[39887,0.17,0.17499999999999999,0.16,0.17,0,13802000]
[39894,0.17,0.17499999999999999,0.16500000000000001,0.17,0,17998000]
[39901,0.17,0.18,0.17,0.17,0,35110000]
[39908,0.17,0.18,0.16500000000000001,0.18,0,27598000]
[39915,0.17,0.19500000000000001,0.17,0.19,0,31437000]
[39922,0.19,0.19,0.18,0.185,0,10411000]
[39929,0.19,0.19500000000000001,0.185,0.19,0,16563000]
[39936,0.185,0.2,0.185,0.2,0,19547000]
[39943,0.2,0.2,0.185,0.19,9.9999999999999995E-7,23432000]
[39950,0.185,0.19,0.18,0.185,9.9999999999999995E-7,31601000]
[39957,0.185,0.19,0.185,0.19,9.9999999999999995E-7,39042000]
[39964,0.19,0.21,0.19,0.21,9.9999999999999995E-7,32478000]
[39971,0.21,0.22500000000000001,0.21,0.22500000000000001,9.9999999999999995E-7,45498000]
[39978,0.22500000000000001,0.22500000000000001,0.215,0.215,9.9999999999999995E-7,10357000]
[39985,0.22,0.22,0.21,0.215,9.9999999999999995E-7,62129000]
[39992,0.215,0.22,0.21,0.215,9.9999999999999995E-7,18770000]
[39999,0.215,0.215,0.2,0.20499999999999999,9.9999999999999995E-7,8500000]
[40006,0.21,0.215,0.2,0.20499999999999999,9.9999999999999995E-7,27071000]
[40013,0.2,0.22,0.2,0.215,9.9999999999999995E-7,16612000]
[40020,0.22,0.22500000000000001,0.215,0.215,9.9999999999999995E-7,35143000]
[40027,0.22,0.23,0.215,0.215,9.9999999999999995E-7,35313000]
[40034,0.215,0.22500000000000001,0.215,0.22,9.9999999999999995E-7,34023000]
[40041,0.22,0.22500000000000001,0.215,0.22500000000000001,9.9999999999999995E-7,51897000]
[40048,0.22500000000000001,0.24,0.22,0.24,1.9999999999999999E-6,47316000]
[40055,0.24,0.26,0.24,0.255,5.0000000000000004E-6,37290000]
[40062,0.25,0.25,0.245,0.25,3.9999999999999998E-6,15118000]
[40069,0.25,0.27500000000000002,0.245,0.27500000000000002,5.0000000000000004E-6,50943000]
[40076,0.27500000000000002,0.27500000000000002,0.255,0.26,5.0000000000000004E-6,31197000]
[40083,0.255,0.26,0.25,0.26,5.0000000000000004E-6,16257000]
[40090,0.255,0.26,0.25,0.255,5.0000000000000004E-6,9064000]
[40097,0.255,0.26,0.25,0.26,5.0000000000000004E-6,18562000]
[40104,0.255,0.26,0.255,0.255,5.0000000000000004E-6,12593000]
[40111,0.255,0.26,0.25,0.255,5.0000000000000004E-6,22829000]
[40118,0.255,0.26,0.25,0.255,5.0000000000000004E-6,43019000]
[40125,0.255,0.255,0.25,0.25,3.9999999999999998E-6,18514000]
[40132,0.255,0.26500000000000001,0.25,0.25,3.9999999999999998E-6,33382000]
[40139,0.25,0.26,0.25,0.26,5.0000000000000004E-6,15510000]
[40146,0.255,0.255,0.23499999999999999,0.24,3.9999999999999998E-6,37593000]
[40153,0.24,0.25,0.24,0.25,3.9999999999999998E-6,19997000]
[40160,0.25,0.255,0.24,0.245,3.9999999999999998E-6,36639000]
[40167,0.245,0.25,0.24,0.25,3.9999999999999998E-6,34338000]
[40174,0.245,0.25,0.245,0.245,3.9999999999999998E-6,9579000]
[40181,0.245,0.25,0.23499999999999999,0.245,3.9999999999999998E-6,60550000]
[40188,0.25,0.255,0.245,0.25,3.9999999999999998E-6,63611000]
[40195,0.25,0.26,0.245,0.255,5.0000000000000004E-6,172073000]
[40202,0.25,0.26,0.245,0.26,5.0000000000000004E-6,20565000]
[40209,0.255,0.26,0.25,0.255,5.0000000000000004E-6,23156000]
[40216,0.25,0.255,0.24,0.255,5.0000000000000004E-6,81671000]
[40223,0.255,0.255,0.245,0.25,3.9999999999999998E-6,11128000]
[40230,0.255,0.255,0.245,0.25,3.9999999999999998E-6,31747000]
[40237,0.25,0.26,0.25,0.255,5.0000000000000004E-6,30769000]
[40244,0.26,0.27,0.255,0.27,5.0000000000000004E-6,42557000]
[40251,0.26500000000000001,0.27500000000000002,0.26,0.27500000000000002,5.0000000000000004E-6,51431000]
[40258,0.27500000000000002,0.28000000000000003,0.27500000000000002,0.27500000000000002,5.0000000000000004E-6,39997000]
[40265,0.28000000000000003,0.29499999999999998,0.27500000000000002,0.28000000000000003,5.0000000000000004E-6,60556000]
[40272,0.28000000000000003,0.28999999999999998,0.28000000000000003,0.28499999999999998,5.0000000000000004E-6,19626000]
[40279,0.28499999999999998,0.29499999999999998,0.27500000000000002,0.29499999999999998,5.0000000000000004E-6,28355000]
[40286,0.28999999999999998,0.29499999999999998,0.28000000000000003,0.28999999999999998,5.0000000000000004E-6,16343000]
[40293,0.28999999999999998,0.29499999999999998,0.28000000000000003,0.28499999999999998,5.0000000000000004E-6,17525000]
[40300,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28499999999999998,5.0000000000000004E-6,36292000]
[40307,0.28499999999999998,0.29499999999999998,0.28499999999999998,0.29499999999999998,1.2E-5,20950000]
[40314,0.28999999999999998,0.29499999999999998,0.26500000000000001,0.27,1.1E-5,42003000]
[40321,0.27,0.27500000000000002,0.26,0.27,1.1E-5,17688000]
[40328,0.27500000000000002,0.28000000000000003,0.26,0.27500000000000002,1.1E-5,33734000]
[40335,0.27,0.28000000000000003,0.26500000000000001,0.28000000000000003,1.2E-5,35981000]
[40342,0.28000000000000003,0.28999999999999998,0.27500000000000002,0.28999999999999998,1.2E-5,37683000]
[40349,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28499999999999998,1.2E-5,20443000]
[40356,0.28499999999999998,0.28499999999999998,0.27500000000000002,0.27500000000000002,1.1E-5,14993000]
[40363,0.28000000000000003,0.28999999999999998,0.27500000000000002,0.28999999999999998,1.2E-5,14849000]
[40370,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28000000000000003,1.2E-5,7142000]
[40377,0.28000000000000003,0.28499999999999998,0.27500000000000002,0.28000000000000003,1.2E-5,12583000]
[40384,0.28000000000000003,0.28999999999999998,0.28000000000000003,0.28499999999999998,1.2E-5,19370000]
[40391,0.28499999999999998,0.29499999999999998,0.28499999999999998,0.28499999999999998,1.2E-5,19263000]
[40398,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28499999999999998,1.2E-5,18778000]
[40405,0.28499999999999998,0.29499999999999998,0.28000000000000003,0.28999999999999998,1.2E-5,55589000]
[40412,0.28000000000000003,0.28999999999999998,0.27500000000000002,0.28000000000000003,1.2E-5,31743000]
[40419,0.28000000000000003,0.29499999999999998,0.27500000000000002,0.29499999999999998,2.3E-5,34006000]
[40426,0.28999999999999998,0.28999999999999998,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,20660000]
[40433,0.28000000000000003,0.28999999999999998,0.28000000000000003,0.28499999999999998,2.1999999999999999E-5,25657000]
[40440,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28499999999999998,2.1999999999999999E-5,33730000]
[40447,0.28999999999999998,0.3,0.27500000000000002,0.27500000000000002,2.0999999999999999E-5,352707992]
[40454,0.27500000000000002,0.28499999999999998,0.27,0.27500000000000002,2.0999999999999999E-5,46491000]
[40461,0.27500000000000002,0.28000000000000003,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,43690000]
[40468,0.27500000000000002,0.28000000000000003,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,10495000]
[40475,0.28000000000000003,0.28000000000000003,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,21669000]
[40482,0.28000000000000003,0.28000000000000003,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,23906000]
[40489,0.28000000000000003,0.28499999999999998,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,20874000]
[40496,0.28000000000000003,0.28999999999999998,0.27500000000000002,0.28000000000000003,2.1999999999999999E-5,16721000]
[40503,0.28000000000000003,0.28999999999999998,0.28000000000000003,0.28999999999999998,2.3E-5,15277000]
[40510,0.28499999999999998,0.29499999999999998,0.28499999999999998,0.29499999999999998,2.3E-5,27302000]
[40517,0.29499999999999998,0.3,0.28999999999999998,0.28999999999999998,2.3E-5,29425000]
[40524,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.29499999999999998,2.3E-5,27647000]
[40531,0.28999999999999998,0.28999999999999998,0.27500000000000002,0.28499999999999998,2.1999999999999999E-5,34727000]
[40538,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28499999999999998,2.1999999999999999E-5,7241000]
[40545,0.28499999999999998,0.3,0.28499999999999998,0.28999999999999998,2.3E-5,30375000]
[40552,0.28999999999999998,0.28999999999999998,0.28499999999999998,0.28999999999999998,2.3E-5,22881000]
[40559,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28499999999999998,2.1999999999999999E-5,24724000]
[40566,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28999999999999998,2.3E-5,13538000]
[40573,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28000000000000003,2.1999999999999999E-5,15958000]
[40580,0.28499999999999998,0.28499999999999998,0.27,0.28000000000000003,2.1999999999999999E-5,52741000]
[40587,0.28000000000000003,0.28999999999999998,0.27500000000000002,0.28999999999999998,2.3E-5,31506000]
[40594,0.28999999999999998,0.28999999999999998,0.28499999999999998,0.28499999999999998,2.1999999999999999E-5,13051000]
[40601,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28000000000000003,2.1999999999999999E-5,58271000]
[40608,0.28000000000000003,0.28999999999999998,0.28000000000000003,0.28999999999999998,2.3E-5,42473000]
[40615,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28499999999999998,2.1999999999999999E-5,61490000]
[40622,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28999999999999998,2.3E-5,56459000]
[40629,0.28499999999999998,0.28999999999999998,0.28499999999999998,0.28999999999999998,2.3E-5,46401000]
[40636,0.28999999999999998,0.28999999999999998,0.28499999999999998,0.28499999999999998,2.1999999999999999E-5,23670000]
[40643,0.28499999999999998,0.28999999999999998,0.28499999999999998,0.28999999999999998,2.3E-5,16973000]
[40650,0.28999999999999998,0.28999999999999998,0.28499999999999998,0.28999999999999998,2.3E-5,15592000]
[40657,0.28999999999999998,0.29499999999999998,0.28499999999999998,0.28499999999999998,2.1999999999999999E-5,17639000]
[40664,0.28999999999999998,0.3,0.28000000000000003,0.28499999999999998,2.1999999999999999E-5,21479000]
[40671,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28499999999999998,6.8999999999999997E-5,25158000]
[40678,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28999999999999998,6.9999999999999994E-5,5948000]
[40685,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28000000000000003,6.7999999999999999E-5,5550000]
[40692,0.28000000000000003,0.28999999999999998,0.28000000000000003,0.28499999999999998,6.8999999999999997E-5,25204000]
[40699,0.28499999999999998,0.28999999999999998,0.28000000000000003,0.28999999999999998,6.9999999999999994E-5,15322000]
[40706,0.28499999999999998,0.28499999999999998,0.27500000000000002,0.28000000000000003,6.7999999999999999E-5,20328000]
[40713,0.28000000000000003,0.28499999999999998,0.27,0.28000000000000003,6.7999999999999999E-5,68978000]
[40720,0.27500000000000002,0.28499999999999998,0.27,0.28000000000000003,6.7999999999999999E-5,30356000]
[40727,0.28000000000000003,0.28499999999999998,0.27500000000000002,0.27500000000000002,6.7000000000000002E-5,11953000]
[40734,0.27500000000000002,0.28000000000000003,0.27,0.27,6.4999999999999994E-5,14292000]
[40741,0.27,0.28000000000000003,0.27,0.27500000000000002,6.7000000000000002E-5,49322000]
[40748,0.27500000000000002,0.28000000000000003,0.27,0.27500000000000002,6.7000000000000002E-5,6880000]
[40755,0.27500000000000002,0.28499999999999998,0.27,0.27500000000000002,6.7000000000000002E-5,22977000]
[40762,0.27500000000000002,0.28000000000000003,0.26500000000000001,0.26500000000000001,6.3999999999999997E-5,26378000]
[40769,0.27,0.28000000000000003,0.26,0.27500000000000002,6.7000000000000002E-5,30193000]
[40776,0.27500000000000002,0.28000000000000003,0.26500000000000001,0.27,6.4999999999999994E-5,33364000]
[40783,0.27,0.28000000000000003,0.26500000000000001,0.28000000000000003,1.4899999999999999E-4,24814000]
[40790,0.28000000000000003,0.28000000000000003,0.26,0.26,1.3799999999999999E-4,26083000]
[40797,0.26,0.27,0.255,0.26,1.3799999999999999E-4,20259000]
[40804,0.26500000000000001,0.26500000000000001,0.255,0.255,1.36E-4,21074000]
[40811,0.255,0.26,0.25,0.255,1.36E-4,24162000]
[40818,0.255,0.26500000000000001,0.255,0.255,1.36E-4,17790000]
[40825,0.255,0.28999999999999998,0.255,0.27500000000000002,1.46E-4,65486000]
[40832,0.27500000000000002,0.28000000000000003,0.26500000000000001,0.27,1.44E-4,11212000]
[40839,0.26500000000000001,0.27500000000000002,0.26,0.26500000000000001,1.4100000000000001E-4,20090000]
[40846,0.26,0.27,0.26,0.26500000000000001,1.4100000000000001E-4,33030000]
[40853,0.26500000000000001,0.27,0.25,0.26,1.3799999999999999E-4,22987000]
[40860,0.26,0.26500000000000001,0.25,0.255,1.36E-4,38902000]
[40867,0.26,0.26,0.25,0.25,1.3300000000000001E-4,23315000]
[40874,0.255,0.26,0.245,0.255,1.36E-4,38152000]
[40881,0.255,0.26,0.245,0.25,1.3300000000000001E-4,84008000]
[40888,0.25,0.26500000000000001,0.24,0.245,1.2999999999999999E-4,62406000]
[40895,0.245,0.25,0.24,0.245,1.2999999999999999E-4,42128000]
[40902,0.245,0.255,0.245,0.245,1.2999999999999999E-4,11525000]
[40909,0.25,0.255,0.245,0.255,1.36E-4,32082000]
[40916,0.25,0.26500000000000001,0.245,0.26500000000000001,1.4100000000000001E-4,40404000]
[40923,0.26,0.26500000000000001,0.255,0.26,1.3799999999999999E-4,14549000]
[40930,0.26,0.28000000000000003,0.26,0.28000000000000003,1.4899999999999999E-4,12025000]
[40937,0.28000000000000003,0.33,0.27500000000000002,0.28499999999999998,1.5200000000000001E-4,67488000]
[40944,0.28999999999999998,0.30499999999999999,0.28000000000000003,0.30499999999999999,1.6200000000000001E-4,40057000]
[40951,0.30499999999999999,0.30499999999999999,0.28000000000000003,0.28999999999999998,1.54E-4,25414000]
[40958,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.28999999999999998,1.54E-4,6094000]
[40965,0.28999999999999998,0.30499999999999999,0.28999999999999998,0.30499999999999999,1.6200000000000001E-4,27551000]
[40972,0.30499999999999999,0.31,0.28999999999999998,0.30499999999999999,1.6200000000000001E-4,40340000]
[40979,0.30499999999999999,0.34499999999999997,0.30499999999999999,0.30499999999999999,1.6200000000000001E-4,127070000]
[40986,0.31,0.33,0.31,0.315,1.6799999999999999E-4,25207000]
[40993,0.315,0.33,0.315,0.32500000000000001,1.73E-4,50655000]
[41000,0.32,0.33500000000000002,0.30499999999999999,0.31,1.65E-4,45220000]
[41007,0.31,0.32,0.29499999999999998,0.315,1.6799999999999999E-4,33141000]
[41014,0.30499999999999999,0.33500000000000002,0.3,0.33,1.76E-4,36178000]
[41021,0.33500000000000002,0.34499999999999997,0.32500000000000001,0.33,1.76E-4,40348000]
[41028,0.32,0.36499999999999999,0.32,0.36499999999999999,1.94E-4,117189000]
[41035,0.36499999999999999,0.36499999999999999,0.32,0.32,5.1099999999999995E-4,37311000]
[41042,0.32500000000000001,0.33500000000000002,0.315,0.33,5.2700000000000002E-4,47933000]
[41049,0.32500000000000001,0.33500000000000002,0.32500000000000001,0.33,5.2700000000000002E-4,31760000]
[41056,0.32500000000000001,0.34,0.32500000000000001,0.33,5.2700000000000002E-4,143302000]
[41063,0.33500000000000002,0.36,0.33500000000000002,0.34499999999999997,5.5099999999999995E-4,31470000]
[41070,0.34,0.35,0.33500000000000002,0.34,5.4299999999999997E-4,33404000]
[41077,0.34,0.34499999999999997,0.33500000000000002,0.34,5.4299999999999997E-4,34705000]
[41084,0.34,0.34,0.33,0.34,5.4299999999999997E-4,32128000]
[41091,0.34,0.34499999999999997,0.33,0.34,5.4299999999999997E-4,29155000]
[41098,0.34,0.34499999999999997,0.33500000000000002,0.33500000000000002,5.3499999999999999E-4,36152000]
[41105,0.34,0.38500000000000001,0.33500000000000002,0.36499999999999999,5.8299999999999997E-4,164962000]
[41112,0.36499999999999999,0.37,0.32500000000000001,0.32500000000000001,5.1900000000000004E-4,90792000]
[41119,0.33,0.34499999999999997,0.315,0.34,5.4299999999999997E-4,71634000]
[41126,0.33500000000000002,0.34,0.32500000000000001,0.33,5.2700000000000002E-4,65179000]
[41133,0.33,0.34,0.32,0.33500000000000002,5.3499999999999999E-4,113332000]
[41140,0.33500000000000002,0.34,0.33,0.33500000000000002,5.3499999999999999E-4,36274000]
[41147,0.33500000000000002,0.34,0.33,0.33,9.0499999999999999E-4,41719000]
[41154,0.33500000000000002,0.35499999999999998,0.33,0.35,9.6000000000000002E-4,175443000]
[41161,0.35,0.35499999999999998,0.33500000000000002,0.34499999999999997,9.4700000000000003E-4,228406000]
[41168,0.34499999999999997,0.42,0.34,0.38500000000000001,1.0560000000000001E-3,423558000]
[41175,0.39,0.44,0.38500000000000001,0.40500000000000003,1.111E-3,452087000]
[41182,0.4,0.41,0.39,0.39500000000000002,1.0839999999999999E-3,198271000]
[41189,0.39500000000000002,0.435,0.38,0.4,1.0970000000000001E-3,294583000]
[41196,0.39500000000000002,0.42499999999999999,0.39500000000000002,0.42,1.152E-3,227514000]
[41203,0.41499999999999998,0.45,0.41499999999999998,0.44500000000000001,1.2210000000000001E-3,224463000]
[41210,0.44500000000000001,0.44500000000000001,0.42499999999999999,0.435,1.193E-3,174164000]
[41217,0.435,0.44,0.41499999999999998,0.42,1.152E-3,100681000]
[41224,0.42,0.42,0.39500000000000002,0.40500000000000003,1.111E-3,114666000]
[41231,0.4,0.41,0.39,0.40500000000000003,1.111E-3,131906000]
[41238,0.40500000000000003,0.41,0.39500000000000002,0.4,1.0970000000000001E-3,85666000]
[41245,0.39500000000000002,0.40500000000000003,0.38,0.39500000000000002,1.0839999999999999E-3,115514000]
[41252,0.39500000000000002,0.4,0.38500000000000001,0.38500000000000001,1.0560000000000001E-3,80902000]
[41259,0.39,0.40500000000000003,0.39,0.39500000000000002,1.0839999999999999E-3,107220000]
[41266,0.4,0.40500000000000003,0.39500000000000002,0.4,1.0970000000000001E-3,34446000]
[41273,0.4,0.42,0.39500000000000002,0.41499999999999998,1.139E-3,68810000]
[41280,0.41499999999999998,0.435,0.41499999999999998,0.43,1.1800000000000001E-3,144662000]
[41287,0.43,0.44500000000000001,0.42,0.435,1.193E-3,84616000]
[41294,0.44,0.46,0.435,0.44500000000000001,1.2210000000000001E-3,192459000]
[41301,0.45,0.54500000000000004,0.44500000000000001,0.52,1.4270000000000001E-3,385264000]
[41308,0.51500000000000001,0.52500000000000002,0.48499999999999999,0.52,1.4270000000000001E-3,244369000]
[41315,0.52,0.59499999999999997,0.51500000000000001,0.56000000000000005,1.536E-3,197985000]
[41322,0.55500000000000005,0.6,0.54500000000000004,0.55000000000000004,1.5089999999999999E-3,335995000]
[41329,0.55500000000000005,0.59,0.55000000000000004,0.57999999999999996,1.591E-3,316091000]
[41336,0.58499999999999996,0.61,0.56499999999999995,0.61,1.6739999999999999E-3,296586000]
[41343,0.61499999999999999,0.63500000000000001,0.6,0.61,1.6739999999999999E-3,415298000]
[41350,0.60499999999999998,0.63,0.6,0.61,1.6739999999999999E-3,359019000]
[41357,0.61,0.625,0.6,0.61,1.6739999999999999E-3,219127000]
[41364,0.61499999999999999,0.65,0.61,0.61499999999999999,1.6869999999999999E-3,306933000]
[41371,0.61499999999999999,0.625,0.6,0.61,1.6739999999999999E-3,188738000]
[41378,0.61,0.61,0.54,0.56499999999999995,1.5499999999999999E-3,248200000]
[41385,0.56999999999999995,0.6,0.56499999999999995,0.57999999999999996,1.591E-3,205717000]
[41392,0.57999999999999996,0.63,0.57999999999999996,0.62,1.701E-3,277984000]
[41399,0.62,0.63500000000000001,0.61499999999999999,0.63,3.3419999999999999E-3,298099000]
[41406,0.63500000000000001,0.68500000000000005,0.63500000000000001,0.67,3.5539999999999999E-3,500367000]
[41413,0.67,0.71,0.67,0.69499999999999995,3.6870000000000002E-3,215123000]
[41420,0.69,0.69,0.65,0.65500000000000003,3.4740000000000001E-3,122248000]
[41427,0.65500000000000003,0.67,0.625,0.64,3.395E-3,135474000]
[41434,0.65,0.65500000000000003,0.59,0.61,3.2360000000000002E-3,239995000]
[41441,0.61499999999999999,0.62,0.59,0.60499999999999998,3.209E-3,149980000]
[41448,0.6,0.60499999999999998,0.57999999999999996,0.59,3.13E-3,153723000]
[41455,0.6,0.63,0.59499999999999997,0.62,3.2889999999999998E-3,98656000]
[41462,0.625,0.64500000000000002,0.6,0.61,3.2360000000000002E-3,191242000]
[41469,0.61,0.61,0.55500000000000005,0.56000000000000005,2.97E-3,231392000]
[41476,0.56000000000000005,0.57499999999999996,0.54,0.54500000000000004,2.8909999999999999E-3,186566000]
[41483,0.54,0.55000000000000004,0.52,0.53500000000000003,2.8379999999999998E-3,184454000]
[41490,0.53500000000000003,0.56000000000000005,0.53,0.55500000000000005,2.944E-3,67135000]
[41497,0.55500000000000005,0.57499999999999996,0.52500000000000002,0.53,2.8110000000000001E-3,154924000]
[41504,0.54,0.54,0.46500000000000002,0.47,2.493E-3,227260000]
[41511,0.47499999999999998,0.52500000000000002,0.42,0.47499999999999998,3.5130000000000001E-3,612212000]
[41518,0.47499999999999998,0.51,0.46,0.505,3.735E-3,183725000]
[41525,0.505,0.53500000000000003,0.5,0.53,3.9199999999999999E-3,188251000]
[41532,0.53500000000000003,0.58499999999999996,0.53500000000000003,0.57999999999999996,4.2900000000000004E-3,213221000]
[41539,0.56999999999999995,0.57999999999999996,0.56000000000000005,0.56999999999999995,4.2160000000000001E-3,118724000]
[41546,0.56499999999999995,0.56999999999999995,0.53,0.53500000000000003,3.9569999999999996E-3,136639000]
[41553,0.53,0.53500000000000003,0.51500000000000001,0.52,3.846E-3,75614000]
[41560,0.52500000000000002,0.53500000000000003,0.52,0.52,3.846E-3,47219000]
[41567,0.53,0.55000000000000004,0.52,0.54,3.9940000000000002E-3,82226000]
[41574,0.54,0.56000000000000005,0.53,0.55000000000000004,4.0679999999999996E-3,85854000]
[41581,0.55000000000000004,0.55500000000000005,0.53,0.53,3.9199999999999999E-3,61637000]
[41588,0.53,0.55000000000000004,0.52,0.53,3.9199999999999999E-3,86265000]
[41595,0.52500000000000002,0.53,0.5,0.5,3.6979999999999999E-3,90918000]
[41602,0.505,0.505,0.48,0.48499999999999999,3.5869999999999999E-3,69153000]
[41609,0.48,0.49,0.47499999999999998,0.49,3.6240000000000001E-3,50466000]
[41616,0.48499999999999999,0.5,0.44500000000000001,0.49,3.6240000000000001E-3,165796000]
[41623,0.49,0.52,0.48499999999999999,0.51,3.7720000000000002E-3,113110000]
[41630,0.51500000000000001,0.53500000000000003,0.51,0.53,3.9199999999999999E-3,52490000]
[41637,0.52500000000000002,0.55000000000000004,0.52500000000000002,0.53500000000000003,3.9569999999999996E-3,68072000]
[41644,0.54,0.55000000000000004,0.53,0.53500000000000003,3.9569999999999996E-3,95294000]
[41651,0.53500000000000003,0.55000000000000004,0.53500000000000003,0.55000000000000004,4.0679999999999996E-3,73979000]
[41658,0.55000000000000004,0.56000000000000005,0.54,0.56000000000000005,4.1419999999999998E-3,78918000]
[41665,0.55000000000000004,0.55500000000000005,0.53500000000000003,0.55000000000000004,4.0679999999999996E-3,50681000]
[41672,0.55000000000000004,0.55000000000000004,0.505,0.53,3.9199999999999999E-3,90491000]
[41679,0.53500000000000003,0.53500000000000003,0.51,0.51500000000000001,3.8089999999999999E-3,52802000]
[41686,0.51500000000000001,0.53500000000000003,0.51,0.52,3.846E-3,40818000]
[41693,0.52,0.56499999999999995,0.51,0.56000000000000005,4.1419999999999998E-3,93708000]
[41700,0.56499999999999995,0.62,0.55000000000000004,0.61,4.5120000000000004E-3,284614000]
[41707,0.60499999999999998,0.62,0.59499999999999997,0.60499999999999998,4.4749999999999998E-3,162324000]
[41714,0.61,0.64,0.60499999999999998,0.625,4.6230000000000004E-3,113560000]
[41721,0.62,0.625,0.59,0.59,4.3639999999999998E-3,58647000]
[41728,0.59499999999999997,0.61,0.58499999999999996,0.59,4.3639999999999998E-3,77600000]
[41735,0.59,0.6,0.58499999999999996,0.59499999999999997,4.4010000000000004E-3,35338000]
[41742,0.59,0.60499999999999998,0.58499999999999996,0.6,4.4380000000000001E-3,33993000]
[41749,0.60499999999999998,0.61499999999999999,0.59,0.59,4.3639999999999998E-3,42992000]
[41756,0.58499999999999996,0.59499999999999997,0.57499999999999996,0.58499999999999996,4.3270000000000001E-3,39174000]
[41763,0.59,0.61,0.58499999999999996,0.61,9.1789999999999997E-3,63167000]
[41770,0.60499999999999998,0.61499999999999999,0.59,0.60499999999999998,9.1039999999999992E-3,86152000]
[41777,0.60499999999999998,0.61,0.59499999999999997,0.60499999999999998,9.1039999999999992E-3,75690000]
[41784,0.6,0.64,0.6,0.63,9.4800000000000006E-3,125473000]
[41791,0.63,0.64,0.63,0.64,9.6310000000000007E-3,62185000]
[41798,0.63500000000000001,0.64,0.61499999999999999,0.62,9.3299999999999998E-3,34671000]
[41805,0.62,0.62,0.61,0.62,9.3299999999999998E-3,31364000]
[41812,0.61499999999999999,0.625,0.61499999999999999,0.62,9.3299999999999998E-3,39555000]
[41819,0.62,0.63500000000000001,0.61,0.62,9.3299999999999998E-3,62761000]
[41826,0.625,0.63,0.61499999999999999,0.625,9.4050000000000002E-3,62621000]
[41833,0.625,0.63,0.61499999999999999,0.625,9.4050000000000002E-3,53739000]
[41840,0.625,0.64,0.62,0.63500000000000001,9.5549999999999993E-3,80272000]
[41847,0.63500000000000001,0.64,0.61499999999999999,0.61499999999999999,9.2540000000000001E-3,81761000]
[41854,0.62,0.65,0.62,0.64,9.6310000000000007E-3,167001000]
[41861,0.64,0.64,0.625,0.63500000000000001,9.5549999999999993E-3,83474000]
[41868,0.63500000000000001,0.7,0.63,0.67500000000000004,1.0156999999999999E-2,307025000]
[41875,0.67500000000000004,0.72499999999999998,0.65,0.71,1.0684000000000001E-2,192873000]
[41882,0.7,0.72,0.68,0.72,1.393E-2,124574000]
[41889,0.72,0.76,0.69499999999999995,0.74,1.4317E-2,170677000]
[41896,0.74,0.76,0.70499999999999996,0.72499999999999998,1.4027E-2,205996000]
[41903,0.73,0.74,0.72499999999999998,0.73,1.4123E-2,88924000]
[41910,0.72499999999999998,0.76500000000000001,0.71499999999999997,0.745,1.4414E-2,121588000]
[41917,0.745,0.76,0.74,0.75,1.451E-2,68603000]
[41924,0.75,0.755,0.74,0.745,1.4414E-2,86514000]
[41931,0.75,0.755,0.74,0.745,1.4414E-2,51993000]
[41938,0.745,0.77,0.74,0.76500000000000001,1.4800000000000001E-2,67939000]
[41945,0.72499999999999998,0.76500000000000001,0.72,0.755,1.4607E-2,118082000]
[41952,0.75,0.76,0.745,0.76,1.4704E-2,57431000]
[41959,0.73499999999999999,0.75,0.67,0.70499999999999996,1.3639999999999999E-2,197323000]
[41966,0.71,0.71499999999999997,0.64,0.65500000000000003,1.2671999999999999E-2,188105000]
[41973,0.65500000000000003,0.72499999999999998,0.65500000000000003,0.72,1.393E-2,150168000]
[41980,0.72,0.74,0.7,0.70499999999999996,1.3639999999999999E-2,84699700]
[41987,0.70499999999999996,0.71,0.67,0.68,1.3155999999999999E-2,85564000]
[41994,0.68500000000000005,0.71,0.68,0.7,1.3542999999999999E-2,36391000]
[42001,0.70499999999999996,0.70499999999999996,0.68500000000000005,0.7,1.3542999999999999E-2,34145000]
[42008,0.7,0.73,0.68,0.72499999999999998,1.4027E-2,75604000]
[42015,0.72499999999999998,0.75,0.68500000000000005,0.69,1.3349E-2,115092000]
[42022,0.7,0.73,0.69,0.72499999999999998,1.4027E-2,82660700]
[42029,0.72,0.75,0.72,0.72,1.393E-2,54781100]
[42036,0.72,0.745,0.72,0.73,1.4123E-2,34101200]
[42043,0.73499999999999999,0.74,0.72,0.72499999999999998,1.4027E-2,47460100]
[42050,0.72499999999999998,0.72499999999999998,0.69499999999999995,0.71,1.3736E-2,28994600]
[42057,0.70499999999999996,0.72499999999999998,0.69499999999999995,0.7,1.3542999999999999E-2,103512100]
[42064,0.70499999999999996,0.745,0.7,0.73499999999999999,1.422E-2,109010900]
[42071,0.73,0.76,0.72499999999999998,0.72499999999999998,1.4027E-2,72311200]
[42078,0.73,0.76,0.72499999999999998,0.76,1.4704E-2,100558800]
[42085,0.755,0.76500000000000001,0.74,0.745,1.4414E-2,69667700]
[42092,0.745,0.79500000000000004,0.745,0.78500000000000003,1.5187000000000001E-2,75129100]
[42099,0.78,0.79,0.75,0.76,1.4704E-2,57375200]
[42106,0.76,0.81,0.755,0.79,1.5284000000000001E-2,82270600]
[42113,0.78500000000000003,0.79,0.76,0.76,1.4704E-2,50851500]
[42120,0.76,0.77,0.71499999999999997,0.71499999999999997,3.3717999999999998E-2,82759600]
[42127,0.71499999999999997,0.745,0.71499999999999997,0.73499999999999999,3.4660999999999997E-2,73077800]
[42134,0.74,0.77500000000000002,0.73,0.76,3.5839999999999997E-2,56443700]
[42141,0.76,0.76500000000000001,0.75,0.75,3.5368999999999998E-2,30101400]
[42148,0.755,0.77,0.73,0.75,3.5368999999999998E-2,51172600]
[42155,0.75,0.755,0.73,0.745,3.5132999999999998E-2,39017900]
[42162,0.745,0.78,0.73499999999999999,0.77500000000000002,3.6547999999999997E-2,41905600]
[42169,0.78,0.78,0.755,0.77,3.6311999999999997E-2,35154800]
[42176,0.77,0.78,0.76,0.77,3.6311999999999997E-2,18812400]
[42183,0.76500000000000001,0.77500000000000002,0.745,0.76500000000000001,3.6075999999999997E-2,66998200]
[42190,0.76,0.77,0.73499999999999999,0.745,3.5132999999999998E-2,43722100]
[42197,0.75,0.76500000000000001,0.745,0.76,3.5839999999999997E-2,24129400]
[42204,0.76,0.77,0.745,0.75,3.5368999999999998E-2,144821000]
[42211,0.75,0.755,0.73499999999999999,0.755,3.5604999999999998E-2,95509500]
[42218,0.75,0.76500000000000001,0.75,0.76500000000000001,3.6075999999999997E-2,32202000]
[42225,0.76500000000000001,0.77,0.755,0.76500000000000001,3.6075999999999997E-2,35772800]
[42232,0.76500000000000001,0.77,0.745,0.755,3.5604999999999998E-2,58345900]
[42239,0.73499999999999999,0.74,0.68,0.72,3.3953999999999998E-2,97715800]
[42246,0.71499999999999997,0.72,0.67500000000000004,0.69,4.1028000000000002E-2,60920000]
[42253,0.69,0.70499999999999996,0.67,0.67500000000000004,4.0135999999999998E-2,34079400]
[42260,0.68,0.70499999999999996,0.66,0.66500000000000004,3.9541E-2,84025500]
[42267,0.67,0.71,0.66500000000000004,0.70499999999999996,4.1919999999999999E-2,74397900]
[42274,0.7,0.71,0.68,0.69,4.1028000000000002E-2,51474800]
[42281,0.68500000000000005,0.7,0.67500000000000004,0.69499999999999995,4.1325000000000001E-2,45150100]
[42288,0.7,0.70499999999999996,0.68,0.68,4.0432999999999997E-2,55789500]
[42295,0.68,0.69,0.68,0.68,4.0432999999999997E-2,34714000]
[42302,0.68500000000000005,0.69,0.66500000000000004,0.67500000000000004,4.0135999999999998E-2,62562700]
[42309,0.67500000000000004,0.68,0.67,0.68,4.0432999999999997E-2,17823000]
[42316,0.67500000000000004,0.68500000000000005,0.67500000000000004,0.68,4.0432999999999997E-2,16184300]
[42323,0.68,0.68500000000000005,0.66,0.67,3.9838999999999999E-2,39275700]
[42330,0.67,0.68500000000000005,0.67,0.68500000000000005,4.0731000000000003E-2,29065800]
[42337,0.68500000000000005,0.68500000000000005,0.67500000000000004,0.68,4.0432999999999997E-2,18565800]
[42344,0.68,0.69499999999999995,0.67,0.67,3.9838999999999999E-2,26206100]
[42351,0.66500000000000004,0.69,0.66500000000000004,0.68500000000000005,4.0731000000000003E-2,25614000]
[42358,0.68500000000000005,0.68500000000000005,0.67,0.68,4.0432999999999997E-2,13919400]
[42365,0.68,0.7,0.67500000000000004,0.69,4.1028000000000002E-2,12929600]
[42372,0.69499999999999995,0.71,0.68,0.68500000000000005,4.0731000000000003E-2,40702400]
[42379,0.68,0.69499999999999995,0.66500000000000004,0.68500000000000005,4.0731000000000003E-2,49605400]
[42386,0.69,0.7,0.67,0.67,3.9838999999999999E-2,49247300]
[42393,0.66500000000000004,0.69499999999999995,0.66,0.68,4.0432999999999997E-2,56738000]
[42400,0.68,0.69499999999999995,0.67,0.67500000000000004,4.0135999999999998E-2,45693900]
[42407,0.67500000000000004,0.68,0.66500000000000004,0.67500000000000004,4.0135999999999998E-2,20082600]
[42414,0.67500000000000004,0.69,0.67,0.68,4.0432999999999997E-2,36456400]
[42421,0.68500000000000005,0.70499999999999996,0.68,0.69,4.1028000000000002E-2,31995000]
[42428,0.69499999999999995,0.77500000000000002,0.69,0.77,4.5784999999999999E-2,109375500]
[42435,0.76500000000000001,0.76500000000000001,0.72499999999999998,0.74,4.4000999999999998E-2,81751000]
[42442,0.75,0.75,0.72499999999999998,0.73,4.3406E-2,91365800]
[42449,0.72499999999999998,0.74,0.71499999999999997,0.74,4.4000999999999998E-2,64705200]
[42456,0.74,0.74,0.71,0.71499999999999997,4.2514000000000003E-2,65353100]
[42463,0.71499999999999997,0.74,0.71,0.72,4.2812000000000003E-2,50571200]
[42470,0.72,0.72499999999999998,0.71,0.71499999999999997,4.2514000000000003E-2,38311600]
[42477,0.71499999999999997,0.73,0.71499999999999997,0.72,4.2812000000000003E-2,55856000]
[42484,0.71499999999999997,0.76,0.71499999999999997,0.745,4.4297999999999997E-2,127143100]
[42491,0.745,0.75,0.71499999999999997,0.74,4.4000999999999998E-2,70702500]
[42498,0.75,0.76500000000000001,0.74,0.75,0.120573,100220700]
[42505,0.77500000000000002,0.95,0.77500000000000002,0.875,0.14066799999999999,305241100]
[42512,0.86499999999999999,0.9,0.86,0.89500000000000002,0.14388400000000001,90280000]
[42519,0.89,0.92500000000000004,0.875,0.92500000000000004,0.14870700000000001,106777500]
[42526,0.92500000000000004,0.92500000000000004,0.89500000000000002,0.91500000000000004,0.14709900000000001,85049300]
[42533,0.90500000000000003,0.92500000000000004,0.89500000000000002,0.92,0.14790300000000001,82362900]
[42540,0.92,0.92,0.89,0.89500000000000002,0.14388400000000001,58095600]
[42547,0.88500000000000001,0.92,0.88500000000000001,0.91,0.14629500000000001,77678800]
[42554,0.91500000000000004,0.97499999999999998,0.91500000000000004,0.96,0.154333,104036100]
[42561,0.96499999999999997,0.97499999999999998,0.95,0.95,0.152726,57650900]
[42568,0.95499999999999996,1.02,0.95,1.0149999999999999,0.16317499999999999,148591700]
[42575,1.0049999999999999,1.04,1,1.0349999999999999,0.16639100000000001,110811200]
[42582,1.04,1.06,1.0149999999999999,1.02,0.16397900000000001,145285700]
[42589,1.03,1.04,1.02,1.0249999999999999,0.16478300000000001,86275100]
[42596,1.03,1.0449999999999999,1.0149999999999999,1.0249999999999999,0.16478300000000001,58614800]
[42603,1.0249999999999999,1.04,0.98499999999999999,0.99,0.15915599999999999,70569100]
[42610,0.99,1.0049999999999999,0.99,0.995,0.19897500000000001,67805000]
[42617,0.995,1,0.92500000000000004,0.93500000000000005,0.186976,120571100]
[42624,0.93500000000000005,0.94499999999999995,0.92,0.93,0.185976,79693100]
[42631,0.94,0.96499999999999997,0.93,0.96,0.19197600000000001,109956800]
[42638,0.96,0.99,0.95,0.97,0.19397500000000001,75428900]
[42645,0.97499999999999998,1.0049999999999999,0.97,0.995,0.19897500000000001,77377800]
[42652,0.97499999999999998,0.98499999999999999,0.91,0.95,0.18997600000000001,213856300]
[42659,0.95499999999999996,0.97,0.94,0.97,0.19397500000000001,97672500]
[42666,0.97,0.97499999999999998,0.95,0.95499999999999996,0.19097600000000001,43647900]
[42673,0.95499999999999996,0.97,0.93500000000000005,0.95,0.18997600000000001,62995700]
[42680,0.95,0.96,0.92,0.93,0.185976,88687800]
[42687,0.93500000000000005,0.94,0.89,0.89500000000000002,0.178977,92096900]
[42694,0.88500000000000001,0.9,0.86499999999999999,0.89,0.177977,136012300]
[42701,0.89500000000000002,0.90500000000000003,0.84,0.85499999999999998,0.17097799999999999,169436200]
[42708,0.85,0.87,0.84,0.86,0.17197799999999999,110963400]
[42715,0.86,0.89,0.84,0.87,0.17397799999999999,169314200]
[42722,0.87,0.87,0.84499999999999997,0.84499999999999997,0.16897899999999999,77666800]
[42729,0.84499999999999997,0.86,0.84,0.85,0.16997799999999999,26593800]
[42736,0.85,0.87,0.84499999999999997,0.85,0.16997799999999999,45895612]
[42743,0.85499999999999998,0.87,0.84499999999999997,0.86499999999999999,0.17297799999999999,61230400]
[42750,0.87,0.875,0.84499999999999997,0.85499999999999998,0.17097799999999999,73295200]
[42757,0.85,0.86499999999999999,0.83,0.85,0.16997799999999999,157440200]
[42764,0.85,0.875,0.85,0.86,0.17197799999999999,126758600]
[42771,0.86,0.88500000000000001,0.85499999999999998,0.88500000000000001,0.32759700000000003,127441300]
[42778,0.88500000000000001,0.96,0.875,0.94499999999999995,0.34980699999999998,234122900]
[42785,0.94499999999999995,0.97,0.94,0.95,0.351657,121618500]
[42792,0.95,0.96,0.93500000000000005,0.93500000000000005,0.346105,77206300]
[42799,0.93500000000000005,0.94499999999999995,0.93500000000000005,0.94,0.34795599999999999,94210000]
[42806,0.94,0.95499999999999996,0.92500000000000004,0.92500000000000004,0.34240300000000001,89238400]
[42813,0.93,0.94499999999999995,0.92,0.92500000000000004,0.34240300000000001,102805800]
[42820,0.93,0.94499999999999995,0.92500000000000004,0.94,0.34795599999999999,100503100]
[42827,0.94,0.95499999999999996,0.93500000000000005,0.94,0.34795599999999999,145269400]
[42834,0.93500000000000005,0.94,0.93,0.93500000000000005,0.346105,65843600]
[42841,0.93500000000000005,0.94499999999999995,0.93,0.94,0.34795599999999999,39747200]
[42848,0.94,0.94,0.92,0.92500000000000004,0.34240300000000001,78735600]
[42855,0.92500000000000004,0.92500000000000004,0.9,0.91,0.33685100000000001,90781900]
[42862,0.91500000000000004,0.93500000000000005,0.875,0.88500000000000001,0.32759700000000003,157965800]
[42869,0.88500000000000001,0.89,0.85499999999999998,0.86499999999999999,0.32019300000000001,169502370]
[42876,0.86499999999999999,0.875,0.85,0.86,0.31834299999999999,131543830]
[42883,0.86,0.89,0.84,0.88500000000000001,0.42538700000000002,219436700]
[42890,0.88500000000000001,0.89500000000000002,0.87,0.875,0.42058000000000001,96129100]
[42897,0.875,0.90500000000000003,0.87,0.90500000000000003,0.435,69699100]
[42904,0.90500000000000003,0.91,0.87,0.88,0.422983,89837400]
[42911,0.88,0.90500000000000003,0.88,0.9,0.43259700000000001,74021100]
[42918,0.9,0.91500000000000004,0.9,0.91,0.43740299999999999,73974100]
[42925,0.91500000000000004,0.92,0.91,0.91500000000000004,0.439807,94969500]
[42932,0.92,0.93500000000000005,0.91500000000000004,0.93,0.447017,123988800]
[42939,0.93500000000000005,0.99,0.92500000000000004,0.95,0.45662999999999998,174332200]
[42946,0.95,0.96,0.94,0.95499999999999996,0.45903300000000002,80771200]
[42953,0.95499999999999996,0.96,0.93,0.93,0.447017,56892200]
[42960,0.93500000000000005,0.93500000000000005,0.91500000000000004,0.92500000000000004,0.44461299999999998,65165200]
[42967,0.92500000000000004,0.94499999999999995,0.91,0.93500000000000005,0.44941999999999999,69032900]
[42974,0.94,0.94,0.92500000000000004,0.93,0.447017,28208700]
[42981,0.92500000000000004,0.93,0.91,0.91,0.43740299999999999,47585530]
[42988,0.91500000000000004,0.93500000000000005,0.91,0.92,0.44220999999999999,98745500]
[42995,0.92,0.92500000000000004,0.89500000000000002,0.89500000000000002,0.43019299999999999,76727800]
[43002,0.9,0.91,0.89500000000000002,0.9,0.43259700000000001,44595800]
[43009,0.9,0.92,0.89500000000000002,0.91500000000000004,0.439807,63841900]
[43016,0.92,0.96,0.91,0.94,0.45182299999999997,161457700]
[43023,0.95,0.97499999999999998,0.95,0.96,0.46143600000000001,92149300]
[43030,0.96499999999999997,0.98,0.96,0.98,0.47105000000000002,54210100]
[43037,0.98,0.98499999999999999,0.95,0.96,0.46143600000000001,47253700]
[43044,0.95499999999999996,0.96499999999999997,0.95,0.95499999999999996,0.45903300000000002,44802700]
[43051,0.95499999999999996,0.96499999999999997,0.94,0.94,0.45182299999999997,43094800]
[43058,0.94499999999999995,0.98,0.94,0.97,0.46624300000000002,81660800]
[43065,0.97,0.98499999999999999,0.95499999999999996,0.96,0.46143600000000001,91327300]
[43072,0.96,0.96499999999999997,0.94499999999999995,0.95,0.45662999999999998,96265600]
[43079,0.95,0.97499999999999998,0.94,0.97,0.46624300000000002,72770400]
[43086,0.97,0.97,0.90500000000000003,0.91,0.43740299999999999,130157000]
[43093,0.91,0.92500000000000004,0.9,0.92,0.44220999999999999,48140100]
[43100,0.92,0.92,0.9,0.91,0.43740299999999999,75731300]
[43107,0.91,0.94499999999999995,0.91,0.93500000000000005,0.44941999999999999,130852700]
[43114,0.93500000000000005,0.94,0.91500000000000004,0.92,0.44220999999999999,136117400]
[43121,0.92,0.94,0.91500000000000004,0.93,0.447017,85170300]
[43128,0.93500000000000005,0.94,0.91500000000000004,0.92,0.44220999999999999,101303000]
[43135,0.91500000000000004,0.92,0.88,0.89,0.42779,142449685]

{"sheet":"BF-A Stock Price","index":279,"n_rows":2338,"n_cols":7,"rows_kept":2338,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[26784,0.26138899999999998,0.26415499999999997,0.26138899999999998,0.26138899999999998,0.120739,26800]
[26791,0.26415499999999997,0.26415499999999997,0.26138899999999998,0.26138899999999998,0.120739,297900]
[26798,0.26138899999999998,0.26415499999999997,0.23511199999999999,0.23511199999999999,0.108601,207100]
[26805,0.224048,0.224048,0.21575,0.21989900000000001,0.101574,89600]
[26812,0.21989900000000001,0.21989900000000001,0.19362199999999999,0.19362199999999999,8.9436000000000002E-2,369800]
[26819,0.19362199999999999,0.21160100000000001,0.19362199999999999,0.21160100000000001,9.7740999999999995E-2,188900]
[26826,0.21575,0.224048,0.21575,0.224048,0.10349,162000]
[26833,0.224048,0.224048,0.21989900000000001,0.21989900000000001,0.101574,26800]
[26840,0.21989900000000001,0.230963,0.21575,0.230963,0.106684,89700]
[26847,0.22681399999999999,0.22681399999999999,0.224048,0.22681399999999999,0.104768,116700]
[26854,0.22681399999999999,0.22681399999999999,0.21989900000000001,0.21989900000000001,0.101574,99000]
[26861,0.21575,0.21575,0.21160100000000001,0.21160100000000001,9.7740999999999995E-2,144400]
[26868,0.21160100000000001,0.224048,0.21160100000000001,0.21989900000000001,0.101574,89400]
[26875,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.101574,45000]
[26882,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.101574,17900]
[26889,0.21989900000000001,0.21989900000000001,0.20883499999999999,0.20883499999999999,9.6462999999999993E-2,62900]
[26896,0.21160100000000001,0.21575,0.20883499999999999,0.21160100000000001,9.7740999999999995E-2,179900]
[26903,0.21160100000000001,0.21160100000000001,0.20883499999999999,0.21160100000000001,9.7740999999999995E-2,71700]
[26910,0.21160100000000001,0.21160100000000001,0.21160100000000001,0.21160100000000001,9.7740999999999995E-2,26700]
[26917,0.21160100000000001,0.21160100000000001,0.20053699999999999,0.20468600000000001,9.4547000000000006E-2,153100]
[26924,0.20468600000000001,0.21575,0.20468600000000001,0.21575,9.9656999999999996E-2,198200]
[26931,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.101574,62900]
[26938,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.101574,35800]
[26945,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.21989900000000001,0.101574,0]
[26952,0.21989900000000001,0.224048,0.21989900000000001,0.21989900000000001,0.101574,26800]
[26959,0.21989900000000001,0.21989900000000001,0.20883499999999999,0.21160100000000001,9.7740999999999995E-2,116700]
[26966,0.21160100000000001,0.21160100000000001,0.20883499999999999,0.20883499999999999,9.6462999999999993E-2,71500]
[26973,0.20883499999999999,0.20883499999999999,0.20468600000000001,0.20468600000000001,9.4547000000000006E-2,234900]
[26980,0.20468600000000001,0.20468600000000001,0.197771,0.20053699999999999,9.2630000000000004E-2,225200]
[26987,0.197771,0.197771,0.189473,0.189473,8.7519E-2,831200]
[26994,0.189473,0.189473,0.189473,0.189473,8.7519E-2,8800]
[27001,0.189473,0.189473,0.182557,0.182557,8.4324999999999997E-2,80500]
[27008,0.182557,0.182557,0.15628,0.15628,7.2188000000000002E-2,62300]
[27015,0.15628,0.16319500000000001,0.15213099999999999,0.15213099999999999,7.0271E-2,170800]
[27022,0.15213099999999999,0.15213099999999999,0.149365,0.15213099999999999,7.0271E-2,107800]
[27029,0.15213099999999999,0.16319500000000001,0.14521600000000001,0.16319500000000001,7.5382000000000005E-2,125900]
[27036,0.16319500000000001,0.16734399999999999,0.16319500000000001,0.16734399999999999,7.7298000000000006E-2,26700]
[27043,0.16734399999999999,0.16734399999999999,0.16734399999999999,0.16734399999999999,7.7298000000000006E-2,0]
[27050,0.16734399999999999,0.16734399999999999,0.15628,0.15628,7.2188000000000002E-2,80900]
[27057,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,144100]
[27064,0.15213099999999999,0.15213099999999999,0.149365,0.149365,6.8992999999999999E-2,180800]
[27071,0.14521600000000001,0.14521600000000001,0.13691800000000001,0.141067,6.5159999999999996E-2,1047400]
[27078,0.141067,0.14521600000000001,0.141067,0.14521600000000001,6.7076999999999998E-2,17900]
[27085,0.141067,0.141067,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,162000]
[27092,0.13415199999999999,0.13691800000000001,0.13000300000000001,0.13000300000000001,6.0049999999999999E-2,242700]
[27099,0.13000300000000001,0.13415199999999999,0.13000300000000001,0.13000300000000001,6.0049999999999999E-2,134800]
[27106,0.13000300000000001,0.13415199999999999,0.13000300000000001,0.13415199999999999,6.1966E-2,71700]
[27113,0.13415199999999999,0.13415199999999999,0.13000300000000001,0.13415199999999999,6.1966E-2,44700]
[27120,0.13415199999999999,0.13691800000000001,0.13000300000000001,0.13691800000000001,6.3243999999999995E-2,117000]
[27127,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13415199999999999,6.1966E-2,45000]
[27134,0.13415199999999999,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,53800]
[27141,0.13691800000000001,0.13691800000000001,0.13000300000000001,0.13000300000000001,6.0049999999999999E-2,35500]
[27148,0.13000300000000001,0.13000300000000001,0.123088,0.12585399999999999,5.8132999999999997E-2,62900]
[27155,0.12585399999999999,0.13000300000000001,0.123088,0.123088,5.6855999999999997E-2,71700]
[27162,0.12585399999999999,0.12585399999999999,0.123088,0.123088,5.6855999999999997E-2,162000]
[27169,0.123088,0.12585399999999999,0.118939,0.12585399999999999,5.8132999999999997E-2,98600]
[27176,0.13000300000000001,0.13691800000000001,0.13000300000000001,0.13691800000000001,6.3243999999999995E-2,35500]
[27183,0.13691800000000001,0.14521600000000001,0.13691800000000001,0.14521600000000001,6.7076999999999998E-2,80500]
[27190,0.14521600000000001,0.14521600000000001,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,8800]
[27197,0.14521600000000001,0.14521600000000001,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,8800]
[27204,0.14521600000000001,0.14521600000000001,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,0]
[27211,0.14521600000000001,0.149365,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,44600]
[27218,0.149365,0.149365,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,44400]
[27225,0.141067,0.141067,0.118939,0.118939,5.4939000000000002E-2,189000]
[27232,0.123088,0.123088,0.11479,0.11479,5.3023000000000001E-2,98500]
[27239,0.112024,0.112024,0.103726,0.103726,4.7912000000000003E-2,415100]
[27246,0.107875,0.11479,0.103726,0.11479,5.3023000000000001E-2,387700]
[27253,0.11479,0.118939,0.11479,0.11479,5.3023000000000001E-2,26700]
[27260,0.11479,0.11479,0.112024,0.112024,5.1744999999999999E-2,53800]
[27267,0.107875,0.107875,9.2661999999999994E-2,9.2661999999999994E-2,4.2802E-2,1002100]
[27274,9.2661999999999994E-2,9.9576999999999999E-2,9.2661999999999994E-2,9.6810999999999994E-2,4.4718000000000001E-2,324900]
[27281,9.2661999999999994E-2,9.2661999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,631800]
[27288,8.8512999999999994E-2,8.8512999999999994E-2,8.1598000000000004E-2,8.8512999999999994E-2,4.0884999999999998E-2,387700]
[27295,8.5747000000000004E-2,8.8512999999999994E-2,8.5747000000000004E-2,8.8512999999999994E-2,4.0884999999999998E-2,26700]
[27302,8.8512999999999994E-2,9.2661999999999994E-2,8.8512999999999994E-2,9.2661999999999994E-2,4.2802E-2,62900]
[27309,9.2661999999999994E-2,9.2661999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,71700]
[27316,8.8512999999999994E-2,9.2661999999999994E-2,8.8512999999999994E-2,9.2661999999999994E-2,4.2802E-2,71700]
[27323,9.2661999999999994E-2,9.2661999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,45000]
[27330,9.2661999999999994E-2,9.6810999999999994E-2,9.2661999999999994E-2,9.6810999999999994E-2,4.4718000000000001E-2,53800]
[27337,9.2661999999999994E-2,9.6810999999999994E-2,9.2661999999999994E-2,9.6810999999999994E-2,4.4718000000000001E-2,89400]
[27344,9.6810999999999994E-2,9.6810999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,26700]
[27351,8.8512999999999994E-2,8.8512999999999994E-2,8.1598000000000004E-2,8.1598000000000004E-2,3.7691000000000002E-2,396300]
[27358,8.1598000000000004E-2,8.8512999999999994E-2,8.1598000000000004E-2,8.8512999999999994E-2,4.0884999999999998E-2,71700]
[27365,8.8512999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,62900]
[27372,8.8512999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,117300]
[27379,8.8512999999999994E-2,9.2661999999999994E-2,8.8512999999999994E-2,8.8512999999999994E-2,4.0884999999999998E-2,171300]
[27386,8.8512999999999994E-2,8.8512999999999994E-2,8.1598000000000004E-2,8.5747000000000004E-2,3.9607000000000003E-2,135200]
[27393,8.5747000000000004E-2,8.8512999999999994E-2,8.1598000000000004E-2,8.8512999999999994E-2,4.0884999999999998E-2,171100]
[27400,9.2661999999999994E-2,0.118939,9.2661999999999994E-2,0.118939,5.4939000000000002E-2,152900]
[27407,0.118939,0.123088,0.11479,0.123088,5.6855999999999997E-2,116900]
[27414,0.123088,0.123088,0.123088,0.123088,5.6855999999999997E-2,0]
[27421,0.123088,0.123088,0.118939,0.123088,5.6855999999999997E-2,251900]
[27428,0.12585399999999999,0.13000300000000001,0.12585399999999999,0.13000300000000001,6.0049999999999999E-2,26400]
[27435,0.13000300000000001,0.13415199999999999,0.13000300000000001,0.13415199999999999,6.1966E-2,53800]
[27442,0.13000300000000001,0.13691800000000001,0.13000300000000001,0.13415199999999999,6.1966E-2,152900]
[27449,0.13691800000000001,0.141067,0.13415199999999999,0.13415199999999999,6.1966E-2,180200]
[27456,0.13000300000000001,0.13000300000000001,0.123088,0.13000300000000001,6.0049999999999999E-2,216300]
[27463,0.13000300000000001,0.13000300000000001,0.12585399999999999,0.13000300000000001,6.0049999999999999E-2,53500]
[27470,0.13000300000000001,0.13691800000000001,0.13000300000000001,0.13691800000000001,6.3243999999999995E-2,35500]
[27477,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,26700]
[27484,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,35500]
[27491,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13415199999999999,6.1966E-2,8800]
[27498,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,71700]
[27505,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,17900]
[27512,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,17600]
[27519,0.13415199999999999,0.13691800000000001,0.13415199999999999,0.13415199999999999,6.1966E-2,71700]
[27526,0.13415199999999999,0.13415199999999999,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,44700]
[27533,0.12585399999999999,0.13000300000000001,0.12585399999999999,0.13000300000000001,6.0049999999999999E-2,26800]
[27540,0.13000300000000001,0.13000300000000001,0.13000300000000001,0.13000300000000001,6.0049999999999999E-2,0]
[27547,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,595700]
[27554,0.13415199999999999,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,26800]
[27561,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,8800]
[27568,0.13415199999999999,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,243200]
[27575,0.13691800000000001,0.141067,0.13691800000000001,0.141067,6.5159999999999996E-2,45000]
[27582,0.141067,0.14521600000000001,0.13691800000000001,0.14521600000000001,6.7076999999999998E-2,35600]
[27589,0.149365,0.15628,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,224900]
[27596,0.14521600000000001,0.14521600000000001,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,8800]
[27603,0.14521600000000001,0.149365,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,26700]
[27610,0.14521600000000001,0.149365,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,189600]
[27617,0.14521600000000001,0.14521600000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,53200]
[27624,0.13691800000000001,0.13691800000000001,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,62400]
[27631,0.12585399999999999,0.12585399999999999,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,0]
[27638,0.12585399999999999,0.12585399999999999,0.118939,0.118939,5.4939000000000002E-2,99100]
[27645,0.118939,0.123088,0.11479,0.123088,5.6855999999999997E-2,90000]
[27652,0.123088,0.123088,0.118939,0.123088,5.6855999999999997E-2,53500]
[27659,0.123088,0.123088,0.118939,0.123088,5.6855999999999997E-2,26700]
[27666,0.123088,0.12585399999999999,0.118939,0.12585399999999999,5.8132999999999997E-2,189300]
[27673,0.12585399999999999,0.12585399999999999,0.123088,0.123088,5.6855999999999997E-2,116700]
[27680,0.123088,0.12585399999999999,0.123088,0.12585399999999999,5.8132999999999997E-2,35600]
[27687,0.12585399999999999,0.12585399999999999,0.11479,0.118939,5.4939000000000002E-2,45000]
[27694,0.11479,0.11479,0.11479,0.11479,5.3023000000000001E-2,162000]
[27701,0.11479,0.118939,0.11479,0.118939,5.4939000000000002E-2,81200]
[27708,0.118939,0.118939,0.118939,0.118939,5.4939000000000002E-2,62900]
[27715,0.118939,0.123088,0.118939,0.118939,5.4939000000000002E-2,17600]
[27722,0.118939,0.12585399999999999,0.118939,0.12585399999999999,5.8132999999999997E-2,117300]
[27729,0.12585399999999999,0.13000300000000001,0.123088,0.12585399999999999,5.8132999999999997E-2,188800]
[27736,0.12585399999999999,0.13000300000000001,0.12585399999999999,0.13000300000000001,6.0049999999999999E-2,44600]
[27743,0.13000300000000001,0.13000300000000001,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,71800]
[27750,0.12585399999999999,0.12585399999999999,0.123088,0.123088,5.6855999999999997E-2,135300]
[27757,0.123088,0.12585399999999999,0.123088,0.12585399999999999,5.8132999999999997E-2,107600]
[27764,0.12585399999999999,0.13691800000000001,0.12585399999999999,0.13691800000000001,6.3243999999999995E-2,541200]
[27771,0.141067,0.14521600000000001,0.141067,0.14521600000000001,6.7076999999999998E-2,134900]
[27778,0.14521600000000001,0.14521600000000001,0.141067,0.141067,6.5159999999999996E-2,8800]
[27785,0.14521600000000001,0.15628,0.14521600000000001,0.15213099999999999,7.0271E-2,216300]
[27792,0.15213099999999999,0.16042899999999999,0.15213099999999999,0.15628,7.2188000000000002E-2,316100]
[27799,0.15628,0.15628,0.15213099999999999,0.15628,7.2188000000000002E-2,26700]
[27806,0.15628,0.15628,0.15213099999999999,0.15628,7.2188000000000002E-2,53600]
[27813,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,108200]
[27820,0.15213099999999999,0.15628,0.149365,0.15628,7.2188000000000002E-2,189000]
[27827,0.15628,0.15628,0.149365,0.149365,6.8992999999999999E-2,72400]
[27834,0.14521600000000001,0.15628,0.14521600000000001,0.15628,7.2188000000000002E-2,252600]
[27841,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,35500]
[27848,0.15213099999999999,0.15213099999999999,0.14521600000000001,0.14521600000000001,6.7076999999999998E-2,125600]
[27855,0.14521600000000001,0.14521600000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,234400]
[27862,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,8800]
[27869,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,324900]
[27876,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,288400]
[27883,0.13415199999999999,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,433400]
[27890,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,161600]
[27897,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,80800]
[27904,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,17600]
[27911,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,80800]
[27918,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,161400]
[27925,0.13415199999999999,0.13415199999999999,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,324500]
[27932,0.12585399999999999,0.12585399999999999,0.123088,0.12585399999999999,5.8132999999999997E-2,306600]
[27939,0.12585399999999999,0.12585399999999999,0.123088,0.12585399999999999,5.8132999999999997E-2,152800]
[27946,0.123088,0.13000300000000001,0.118939,0.13000300000000001,6.0049999999999999E-2,334100]
[27953,0.13000300000000001,0.13000300000000001,0.13000300000000001,0.13000300000000001,6.0049999999999999E-2,8800]
[27960,0.13000300000000001,0.13415199999999999,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,288500]
[27967,0.12585399999999999,0.13000300000000001,0.12585399999999999,0.12585399999999999,5.8132999999999997E-2,161900]
[27974,0.12585399999999999,0.12585399999999999,0.123088,0.12585399999999999,5.8132999999999997E-2,126400]
[27981,0.12585399999999999,0.12585399999999999,0.123088,0.12585399999999999,5.8132999999999997E-2,71800]
[27988,0.12585399999999999,0.13691800000000001,0.12585399999999999,0.13691800000000001,6.3243999999999995E-2,162600]
[27995,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13415199999999999,6.1966E-2,71700]
[28002,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,0]
[28009,0.13415199999999999,0.13691800000000001,0.13000300000000001,0.13691800000000001,6.3243999999999995E-2,152900]
[28016,0.13691800000000001,0.141067,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,125800]
[28023,0.141067,0.14521600000000001,0.141067,0.141067,6.5159999999999996E-2,108000]
[28030,0.141067,0.14521600000000001,0.141067,0.14521600000000001,6.7076999999999998E-2,62900]
[28037,0.14521600000000001,0.14521600000000001,0.141067,0.141067,6.5159999999999996E-2,90300]
[28044,0.141067,0.141067,0.141067,0.141067,6.5159999999999996E-2,17900]
[28051,0.141067,0.14521600000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,98600]
[28058,0.13691800000000001,0.13691800000000001,0.13691800000000001,0.13691800000000001,6.3243999999999995E-2,8800]
[28065,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,62900]
[28072,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13415199999999999,6.1966E-2,80800]
[28079,0.13415199999999999,0.13691800000000001,0.13415199999999999,0.13691800000000001,6.3243999999999995E-2,53800]
[28086,0.13691800000000001,0.13691800000000001,0.13415199999999999,0.13415199999999999,6.1966E-2,134900]
[28093,0.13415199999999999,0.13415199999999999,0.13415199999999999,0.13415199999999999,6.1966E-2,98200]
[28100,0.13691800000000001,0.14521600000000001,0.13415199999999999,0.14521600000000001,6.7076999999999998E-2,333300]
[28107,0.149365,0.15213099999999999,0.149365,0.15213099999999999,7.0271E-2,143600]
[28114,0.15213099999999999,0.15213099999999999,0.15213099999999999,0.15213099999999999,7.0271E-2,72000]
[28121,0.15628,0.16319500000000001,0.15628,0.15628,7.2188000000000002E-2,234100]
[28128,0.15628,0.15628,0.15628,0.15628,7.2188000000000002E-2,8800]
[28135,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,80500]
[28142,0.15213099999999999,0.15628,0.15213099999999999,0.15628,7.2188000000000002E-2,188700]
[28149,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,81100]
[28156,0.15213099999999999,0.15628,0.15213099999999999,0.15628,7.2188000000000002E-2,44600]
[28163,0.15628,0.16042899999999999,0.15628,0.16042899999999999,7.4104000000000003E-2,80800]
[28170,0.16042899999999999,0.16042899999999999,0.15628,0.15628,7.2188000000000002E-2,72400]
[28177,0.15213099999999999,0.15213099999999999,0.15213099999999999,0.15213099999999999,7.0271E-2,117000]
[28184,0.149365,0.15628,0.149365,0.15213099999999999,7.0271E-2,171100]
[28191,0.15628,0.16734399999999999,0.15628,0.16042899999999999,7.4104000000000003E-2,279300]
[28198,0.16042899999999999,0.16042899999999999,0.16042899999999999,0.16042899999999999,7.4104000000000003E-2,26700]
[28205,0.16042899999999999,0.16042899999999999,0.15628,0.15628,7.2188000000000002E-2,153100]
[28212,0.15628,0.16042899999999999,0.15628,0.15628,7.2188000000000002E-2,80800]
[28219,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,63000]
[28226,0.15628,0.16319500000000001,0.15628,0.16319500000000001,7.5382000000000005E-2,225200]
[28233,0.16734399999999999,0.174259,0.16734399999999999,0.174259,8.0491999999999994E-2,370200]
[28240,0.174259,0.174259,0.174259,0.174259,8.0491999999999994E-2,125500]
[28247,0.174259,0.17840800000000001,0.17149300000000001,0.174259,8.0491999999999994E-2,306600]
[28254,0.17149300000000001,0.174259,0.17149300000000001,0.17149300000000001,7.9214999999999994E-2,26400]
[28261,0.17149300000000001,0.17149300000000001,0.17149300000000001,0.17149300000000001,7.9214999999999994E-2,62500]
[28268,0.17149300000000001,0.17149300000000001,0.16734399999999999,0.16734399999999999,7.7298000000000006E-2,26800]
[28275,0.16319500000000001,0.16319500000000001,0.15213099999999999,0.16319500000000001,7.5382000000000005E-2,189300]
[28282,0.16319500000000001,0.16319500000000001,0.15628,0.15628,7.2188000000000002E-2,71700]
[28289,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,72000]
[28296,0.15213099999999999,0.15628,0.15213099999999999,0.15628,7.2188000000000002E-2,53400]
[28303,0.15628,0.15628,0.15213099999999999,0.15213099999999999,7.0271E-2,144000]
[28310,0.15628,0.15628,0.15213099999999999,0.15628,7.2188000000000002E-2,107800]
[28317,0.15628,0.16042899999999999,0.15628,0.16042899999999999,7.4104000000000003E-2,107800]
[28324,0.16042899999999999,0.16042899999999999,0.15628,0.16042899999999999,7.4104000000000003E-2,89700]
[28331,0.16042899999999999,0.16042899999999999,0.15628,0.16042899999999999,7.4104000000000003E-2,62300]
[28338,0.16042899999999999,0.16734399999999999,0.16042899999999999,0.16734399999999999,7.7298000000000006E-2,62900]
[28345,0.16734399999999999,0.17149300000000001,0.16319500000000001,0.16319500000000001,7.5382000000000005E-2,315300]
[28352,0.16319500000000001,0.16319500000000001,0.16042899999999999,0.16319500000000001,7.5382000000000005E-2,279500]
[28359,0.16319500000000001,0.174259,0.16319500000000001,0.174259,8.0491999999999994E-2,387700]
[28366,0.174259,0.182557,0.174259,0.182557,8.4324999999999997E-2,388100]
[28373,0.182557,0.182557,0.182557,0.182557,8.4324999999999997E-2,333300]
[28380,0.182557,0.182557,0.17840800000000001,0.17840800000000001,8.2408999999999996E-2,44700]
[28387,0.17840800000000001,0.17840800000000001,0.174259,0.17840800000000001,8.2408999999999996E-2,207600]
[28394,0.17840800000000001,0.17840800000000001,0.174259,0.174259,8.0491999999999994E-2,225500]
[28401,0.174259,0.174259,0.174259,0.174259,8.0491999999999994E-2,8800]
[28408,0.174259,0.182557,0.174259,0.174259,8.0491999999999994E-2,352100]
[28415,0.174259,0.17840800000000001,0.174259,0.17840800000000001,8.2408999999999996E-2,134900]
[28422,0.174259,0.174259,0.17149300000000001,0.174259,8.0491999999999994E-2,306500]
[28429,0.174259,0.17840800000000001,0.174259,0.17840800000000001,8.2408999999999996E-2,107600]
[28436,0.182557,0.19362199999999999,0.182557,0.19362199999999999,8.9436000000000002E-2,396500]
[28443,0.19362199999999999,0.19362199999999999,0.189473,0.19362199999999999,8.9436000000000002E-2,370000]
[28450,0.197771,0.20053699999999999,0.197771,0.20053699999999999,9.2630000000000004E-2,632600]
[28457,0.197771,0.20053699999999999,0.197771,0.20053699999999999,9.2630000000000004E-2,487200]
[28464,0.20053699999999999,0.20468600000000001,0.20053699999999999,0.20468600000000001,9.4547000000000006E-2,279600]
[28471,0.20468600000000001,0.21575,0.20468600000000001,0.21575,9.9656999999999996E-2,460300]
[28478,0.21160100000000001,0.21160100000000001,0.21160100000000001,0.21160100000000001,9.7740999999999995E-2,189400]
[28485,0.21160100000000001,0.21989900000000001,0.21160100000000001,0.21989900000000001,0.101574,89700]
[28492,0.21989900000000001,0.224048,0.21160100000000001,0.21160100000000001,9.7740999999999995E-2,315500]
[28499,0.20883499999999999,0.20883499999999999,0.20053699999999999,0.20053699999999999,9.2630000000000004E-2,632000]
[28506,0.20053699999999999,0.21160100000000001,0.20053699999999999,0.21160100000000001,9.7740999999999995E-2,324500]
[28513,0.21160100000000001,0.21160100000000001,0.20883499999999999,0.21160100000000001,9.7740999999999995E-2,161900]
[28520,0.21160100000000001,0.224048,0.21160100000000001,0.21989900000000001,0.101574,857900]
[28527,0.224048,0.22681399999999999,0.21989900000000001,0.224048,0.10349,550800]
[28534,0.22681399999999999,0.22681399999999999,0.224048,0.224048,0.10349,170800]
[28541,0.224048,0.22681399999999999,0.224048,0.22681399999999999,0.104768,80900]
[28548,0.22681399999999999,0.22681399999999999,0.22681399999999999,0.22681399999999999,0.104768,71800]
[28555,0.22681399999999999,0.230963,0.22681399999999999,0.230963,0.106684,234000]
[28562,0.230963,0.23511199999999999,0.230963,0.23511199999999999,0.108601,80200]
[28569,0.23787800000000001,0.23787800000000001,0.230963,0.230963,0.106684,126000]
[28576,0.23511199999999999,0.23787800000000001,0.23511199999999999,0.23787800000000001,0.109878,89900]
[28583,0.23787800000000001,0.24202699999999999,0.23787800000000001,0.23787800000000001,0.109878,171000]
[28590,0.24202699999999999,0.24202699999999999,0.23787800000000001,0.23787800000000001,0.109878,261000]
[28597,0.23787800000000001,0.25309100000000001,0.23787800000000001,0.248942,0.11498899999999999,623300]
[28604,0.248942,0.26415499999999997,0.248942,0.25724000000000002,0.118822,622800]
[28611,0.25724000000000002,0.26138899999999998,0.25724000000000002,0.26138899999999998,0.120739,197700]
[28618,0.26138899999999998,0.272453,0.26138899999999998,0.272453,0.12584899999999999,198100]
[28625,0.272453,0.272453,0.26830399999999999,0.272453,0.12584899999999999,333300]
[28632,0.272453,0.272453,0.26830399999999999,0.26830399999999999,0.123933,225200]
[28639,0.26830399999999999,0.27521899999999999,0.26830399999999999,0.27521899999999999,0.12712699999999999,89700]
[28646,0.26830399999999999,0.28351700000000002,0.26830399999999999,0.28351700000000002,0.13095999999999999,667800]
[28653,0.28351700000000002,0.29043200000000002,0.28351700000000002,0.29043200000000002,0.134154,198400]
[28660,0.29043200000000002,0.29043200000000002,0.28628300000000001,0.28628300000000001,0.13223799999999999,234400]
[28667,0.28628300000000001,0.28628300000000001,0.28351700000000002,0.28351700000000002,0.13095999999999999,333600]
[28674,0.28351700000000002,0.28351700000000002,0.272453,0.27521899999999999,0.12712699999999999,306500]
[28681,0.27521899999999999,0.28628300000000001,0.27521899999999999,0.28351700000000002,0.13095999999999999,640800]
[28688,0.28351700000000002,0.34298699999999999,0.28351700000000002,0.33192300000000002,0.15331900000000001,487000]
[28695,0.33192300000000002,0.33192300000000002,0.323625,0.323625,0.14948600000000001,252300]
[28702,0.323625,0.33883799999999997,0.323625,0.33883799999999997,0.15651300000000001,1028800]
[28709,0.33883799999999997,0.347136,0.33192300000000002,0.34298699999999999,0.15842899999999999,1002200]
[28716,0.34298699999999999,0.380328,0.34298699999999999,0.380328,0.175678,622000]
[28723,0.380328,0.39139200000000002,0.36926399999999998,0.38447700000000001,0.177594,1744100]
[28730,0.38447700000000001,0.38447700000000001,0.36096600000000001,0.36511500000000002,0.168651,433000]
[28737,0.36511500000000002,0.37617899999999999,0.36096600000000001,0.37617899999999999,0.173761,334200]
[28744,0.37617899999999999,0.37617899999999999,0.36511500000000002,0.36511500000000002,0.168651,1914900]
[28751,0.36511500000000002,0.36926399999999998,0.34990199999999999,0.354051,0.16353999999999999,269800]
[28758,0.354051,0.354051,0.347136,0.34990199999999999,0.16162399999999999,144100]
[28765,0.34990199999999999,0.36096600000000001,0.347136,0.35820000000000002,0.16545699999999999,306300]
[28772,0.35820000000000002,0.37617899999999999,0.35820000000000002,0.37617899999999999,0.173761,658800]
[28779,0.37341299999999999,0.37341299999999999,0.347136,0.347136,0.16034599999999999,730800]
[28786,0.347136,0.347136,0.32777400000000001,0.32777400000000001,0.15140200000000001,1780200]
[28793,0.323625,0.32777400000000001,0.29458099999999998,0.32777400000000001,0.15140200000000001,1002400]
[28800,0.33192300000000002,0.33607199999999998,0.32085900000000001,0.32085900000000001,0.14820800000000001,279200]
[28807,0.32085900000000001,0.32777400000000001,0.30149599999999999,0.32777400000000001,0.15140200000000001,930200]
[28814,0.323625,0.323625,0.32085900000000001,0.32085900000000001,0.14820800000000001,333900]
[28821,0.323625,0.323625,0.32085900000000001,0.323625,0.14948600000000001,270000]
[28828,0.32085900000000001,0.347136,0.32085900000000001,0.347136,0.16034599999999999,279200]
[28835,0.34990199999999999,0.36926399999999998,0.34990199999999999,0.36511500000000002,0.168651,397500]
[28842,0.36096600000000001,0.36096600000000001,0.34990199999999999,0.35820000000000002,0.16545699999999999,442000]
[28849,0.35820000000000002,0.36096600000000001,0.35820000000000002,0.35820000000000002,0.16545699999999999,704300]
[28856,0.35820000000000002,0.36096600000000001,0.35820000000000002,0.36096600000000001,0.16673399999999999,135200]
[28863,0.36096600000000001,0.36926399999999998,0.35820000000000002,0.36926399999999998,0.170567,198100]
[28870,0.37341299999999999,0.38447700000000001,0.37341299999999999,0.380328,0.175678,514800]
[28877,0.380328,0.38447700000000001,0.37617899999999999,0.380328,0.175678,397200]
[28884,0.380328,0.380328,0.36926399999999998,0.36926399999999998,0.170567,53200]
[28891,0.36926399999999998,0.36926399999999998,0.36096600000000001,0.36926399999999998,0.170567,334000]
[28898,0.36926399999999998,0.37341299999999999,0.36926399999999998,0.37341299999999999,0.172484,35600]
[28905,0.37341299999999999,0.37341299999999999,0.35820000000000002,0.36096600000000001,0.16673399999999999,152900]
[28912,0.35820000000000002,0.35820000000000002,0.33607199999999998,0.33883799999999997,0.15651300000000001,930100]
[28919,0.34298699999999999,0.347136,0.33883799999999997,0.33883799999999997,0.15651300000000001,369600]
[28926,0.33883799999999997,0.354051,0.33607199999999998,0.354051,0.16353999999999999,685600]
[28933,0.35820000000000002,0.36926399999999998,0.35820000000000002,0.36926399999999998,0.170567,288700]
[28940,0.36926399999999998,0.36926399999999998,0.36511500000000002,0.36926399999999998,0.170567,171100]
[28947,0.36926399999999998,0.387243,0.36926399999999998,0.387243,0.178872,432700]
[28954,0.387243,0.39830700000000002,0.38447700000000001,0.39554099999999998,0.18270500000000001,324500]
[28961,0.39554099999999998,0.39554099999999998,0.37617899999999999,0.37617899999999999,0.173761,333400]
[28968,0.37617899999999999,0.380328,0.37341299999999999,0.37341299999999999,0.172484,369500]
[28975,0.37617899999999999,0.380328,0.37617899999999999,0.37617899999999999,0.173761,171400]
[28982,0.37617899999999999,0.37617899999999999,0.36511500000000002,0.36511500000000002,0.168651,243600]
[28989,0.36511500000000002,0.36511500000000002,0.35820000000000002,0.35820000000000002,0.16545699999999999,90300]
[28996,0.354051,0.35820000000000002,0.34990199999999999,0.354051,0.16353999999999999,342500]
[29003,0.34990199999999999,0.34990199999999999,0.33883799999999997,0.33883799999999997,0.15651300000000001,206900]
[29010,0.33883799999999997,0.347136,0.33883799999999997,0.347136,0.16034599999999999,197900]
[29017,0.347136,0.36511500000000002,0.347136,0.36096600000000001,0.16673399999999999,478200]
[29024,0.36511500000000002,0.380328,0.36511500000000002,0.37617899999999999,0.173761,1372700]
[29031,0.37341299999999999,0.37617899999999999,0.36926399999999998,0.36926399999999998,0.170567,98700]
[29038,0.36926399999999998,0.37341299999999999,0.36926399999999998,0.37341299999999999,0.172484,261600]
[29045,0.37341299999999999,0.37617899999999999,0.36511500000000002,0.36511500000000002,0.168651,306600]
[29052,0.36511500000000002,0.36926399999999998,0.35820000000000002,0.36926399999999998,0.170567,243700]
[29059,0.36926399999999998,0.380328,0.36926399999999998,0.380328,0.175678,117300]
[29066,0.380328,0.39139200000000002,0.380328,0.387243,0.178872,342700]
[29073,0.387243,0.387243,0.38447700000000001,0.387243,0.178872,197900]
[29080,0.387243,0.40660499999999999,0.387243,0.40245599999999998,0.18589900000000001,541700]
[29087,0.40245599999999998,0.42181800000000003,0.40245599999999998,0.41352,0.19101000000000001,550300]
[29094,0.41352,0.42181800000000003,0.41352,0.42181800000000003,0.19484299999999999,433300]
[29101,0.41352,0.41352,0.39830700000000002,0.39830700000000002,0.18398300000000001,144000]
[29108,0.39830700000000002,0.40660499999999999,0.39830700000000002,0.39830700000000002,0.18398300000000001,333900]
[29115,0.39830700000000002,0.39830700000000002,0.39830700000000002,0.39830700000000002,0.18398300000000001,62900]
[29122,0.39830700000000002,0.40660499999999999,0.39830700000000002,0.40245599999999998,0.18589900000000001,116500]
[29129,0.39830700000000002,0.40245599999999998,0.39554099999999998,0.40245599999999998,0.18589900000000001,99100]
[29136,0.40245599999999998,0.40245599999999998,0.36926399999999998,0.37341299999999999,0.172484,451300]
[29143,0.37341299999999999,0.37617899999999999,0.347136,0.347136,0.16034599999999999,188800]
[29150,0.347136,0.347136,0.34298699999999999,0.347136,0.16034599999999999,17600]
[29157,0.34298699999999999,0.347136,0.33607199999999998,0.347136,0.16034599999999999,153000]
[29164,0.347136,0.34990199999999999,0.34298699999999999,0.34990199999999999,0.16162399999999999,225100]
[29171,0.34990199999999999,0.36096600000000001,0.34990199999999999,0.36096600000000001,0.16673399999999999,116800]
[29178,0.36096600000000001,0.36511500000000002,0.35820000000000002,0.35820000000000002,0.16545699999999999,206900]
[29185,0.35820000000000002,0.37341299999999999,0.35820000000000002,0.37341299999999999,0.172484,162100]
[29192,0.37617899999999999,0.40660499999999999,0.36926399999999998,0.40660499999999999,0.18781600000000001,875800]
[29199,0.40660499999999999,0.41075400000000001,0.40245599999999998,0.40660499999999999,0.18781600000000001,514400]
[29206,0.40660499999999999,0.41352,0.39830700000000002,0.40660499999999999,0.18781600000000001,234300]
[29213,0.40660499999999999,0.40660499999999999,0.40660499999999999,0.40660499999999999,0.18781600000000001,17600]
[29220,0.40660499999999999,0.40660499999999999,0.38447700000000001,0.38447700000000001,0.177594,270700]
[29227,0.38447700000000001,0.39554099999999998,0.37341299999999999,0.39554099999999998,0.18270500000000001,1038500]
[29234,0.39830700000000002,0.40245599999999998,0.39554099999999998,0.39554099999999998,0.18270500000000001,450600]
[29241,0.39554099999999998,0.40660499999999999,0.39139200000000002,0.39830700000000002,0.18398300000000001,451300]
[29248,0.40245599999999998,0.43564900000000001,0.40245599999999998,0.43564900000000001,0.20123099999999999,415000]
[29255,0.43564900000000001,0.44394699999999998,0.43288199999999999,0.43288199999999999,0.19995299999999999,125900]
[29262,0.42458400000000002,0.42873299999999998,0.41766900000000001,0.41766900000000001,0.19292599999999999,180200]
[29269,0.41352,0.41352,0.40660499999999999,0.41075400000000001,0.18973200000000001,81200]
[29276,0.40660499999999999,0.40660499999999999,0.40660499999999999,0.40660499999999999,0.18781600000000001,8800]
[29283,0.40660499999999999,0.41352,0.39554099999999998,0.39554099999999998,0.18270500000000001,188800]
[29290,0.39554099999999998,0.39554099999999998,0.380328,0.387243,0.178872,198200]
[29297,0.387243,0.387243,0.36926399999999998,0.36926399999999998,0.170567,333600]
[29304,0.36926399999999998,0.36926399999999998,0.33192300000000002,0.33883799999999997,0.15651300000000001,378600]
[29311,0.34298699999999999,0.36511500000000002,0.34298699999999999,0.36511500000000002,0.168651,170800]
[29318,0.36096600000000001,0.37617899999999999,0.35820000000000002,0.37617899999999999,0.173761,261300]
[29325,0.37341299999999999,0.37341299999999999,0.36096600000000001,0.36096600000000001,0.16673399999999999,216100]
[29332,0.36096600000000001,0.36926399999999998,0.36096600000000001,0.36511500000000002,0.168651,188700]
[29339,0.36926399999999998,0.380328,0.35820000000000002,0.35820000000000002,0.16545699999999999,278900]
[29346,0.354051,0.387243,0.34990199999999999,0.38447700000000001,0.177594,369600]
[29353,0.38447700000000001,0.387243,0.380328,0.387243,0.178872,89600]
[29360,0.387243,0.39554099999999998,0.387243,0.39554099999999998,0.18270500000000001,107700]
[29367,0.39830700000000002,0.39830700000000002,0.39554099999999998,0.39554099999999998,0.18270500000000001,53500]
[29374,0.39554099999999998,0.39830700000000002,0.39139200000000002,0.39554099999999998,0.18270500000000001,107500]
[29381,0.39554099999999998,0.42458400000000002,0.39554099999999998,0.42458400000000002,0.19611999999999999,306600]
[29388,0.42458400000000002,0.43564900000000001,0.42181800000000003,0.43564900000000001,0.20123099999999999,360700]
[29395,0.43564900000000001,0.44394699999999998,0.43564900000000001,0.44394699999999998,0.205064,261700]
[29402,0.44394699999999998,0.455011,0.44394699999999998,0.455011,0.210175,125600]
[29409,0.455011,0.461926,0.455011,0.461926,0.213369,252000]
[29416,0.461926,0.461926,0.45916000000000001,0.45916000000000001,0.212091,53800]
[29423,0.461926,0.461926,0.455011,0.455011,0.210175,360600]
[29430,0.45916000000000001,0.48128799999999999,0.45916000000000001,0.48128799999999999,0.22231200000000001,225100]
[29437,0.47713899999999998,0.48543700000000001,0.47299000000000002,0.47713899999999998,0.22039600000000001,170500]
[29444,0.47299000000000002,0.47299000000000002,0.47299000000000002,0.47299000000000002,0.21847900000000001,53800]
[29451,0.47299000000000002,0.51862900000000001,0.47299000000000002,0.51862900000000001,0.239561,270700]
[29458,0.51862900000000001,0.51862900000000001,0.51448000000000005,0.51448000000000005,0.23764399999999999,89900]
[29465,0.51448000000000005,0.53384200000000004,0.50756500000000004,0.53384200000000004,0.246588,306400]
[29472,0.53660799999999997,0.55596999999999996,0.53660799999999997,0.55596999999999996,0.25680900000000001,189000]
[29479,0.55182100000000001,0.58501400000000003,0.55182100000000001,0.58224799999999999,0.26894699999999999,261300]
[29486,0.58501400000000003,0.59746100000000002,0.58501400000000003,0.59331199999999995,0.27405800000000002,107800]
[29493,0.58916299999999999,0.58916299999999999,0.57394999999999996,0.57394999999999996,0.26511400000000002,99000]
[29500,0.57394999999999996,0.58916299999999999,0.57118400000000003,0.58916299999999999,0.27214100000000002,89400]
[29507,0.59331199999999995,0.59331199999999995,0.57394999999999996,0.57394999999999996,0.26511400000000002,144100]
[29514,0.57118400000000003,0.57394999999999996,0.562886,0.562886,0.26000299999999998,108000]
[29521,0.562886,0.57118400000000003,0.562886,0.56703499999999996,0.26191999999999999,90000]
[29528,0.56703499999999996,0.56703499999999996,0.54075700000000004,0.54075700000000004,0.249782,415000]
[29535,0.54075700000000004,0.54767200000000005,0.53660799999999997,0.54767200000000005,0.25297599999999998,170800]
[29542,0.54767200000000005,0.58224799999999999,0.54075700000000004,0.58224799999999999,0.26894699999999999,369600]
[29549,0.58501400000000003,0.60022699999999996,0.58501400000000003,0.60022699999999996,0.277252,53500]
[29556,0.60437600000000002,0.60852499999999998,0.60022699999999996,0.60437600000000002,0.27916800000000003,180300]
[29563,0.60437600000000002,0.60437600000000002,0.57394999999999996,0.57394999999999996,0.26511400000000002,262000]
[29570,0.57394999999999996,0.60437600000000002,0.57394999999999996,0.60437600000000002,0.27916800000000003,126100]
[29577,0.60437600000000002,0.60437600000000002,0.59746100000000002,0.59746100000000002,0.275974,35500]
[29584,0.59331199999999995,0.60022699999999996,0.59331199999999995,0.59746100000000002,0.275974,108200]
[29591,0.59746100000000002,0.60852499999999998,0.59331199999999995,0.60022699999999996,0.277252,388100]
[29598,0.60022699999999996,0.60437600000000002,0.59746100000000002,0.60022699999999996,0.277252,53500]
[29605,0.60022699999999996,0.60022699999999996,0.57809900000000003,0.57809900000000003,0.26702999999999999,117000]
[29612,0.57394999999999996,0.57809900000000003,0.56703499999999996,0.57394999999999996,0.26511400000000002,170700]
[29619,0.57118400000000003,0.57394999999999996,0.56703499999999996,0.57394999999999996,0.26511400000000002,216100]
[29626,0.57118400000000003,0.57809900000000003,0.57118400000000003,0.57809900000000003,0.26702999999999999,215700]
[29633,0.57809900000000003,0.57809900000000003,0.57809900000000003,0.57809900000000003,0.26702999999999999,53500]
[29640,0.58501400000000003,0.63065300000000002,0.58501400000000003,0.62650399999999995,0.28938900000000001,342400]
[29647,0.63065300000000002,0.64863199999999999,0.63065300000000002,0.64586600000000005,0.29833300000000001,116100]
[29654,0.64171699999999998,0.64171699999999998,0.63480199999999998,0.63756800000000002,0.29449999999999998,107600]
[29661,0.63756800000000002,0.64863199999999999,0.63756800000000002,0.64863199999999999,0.29961100000000002,162000]
[29668,0.64586600000000005,0.67214300000000005,0.64586600000000005,0.67214300000000005,0.310471,224800]
[29675,0.67490899999999998,0.68597399999999997,0.67490899999999998,0.68597399999999997,0.316859,54100]
[29682,0.68597399999999997,0.68597399999999997,0.67214300000000005,0.67214300000000005,0.310471,233900]
[29689,0.67214300000000005,0.67214300000000005,0.66384500000000002,0.66384500000000002,0.30663800000000002,26800]
[29696,0.66384500000000002,0.66799399999999998,0.65969599999999995,0.66799399999999998,0.30855399999999999,71700]
[29703,0.66384500000000002,0.67905800000000005,0.66384500000000002,0.67490899999999998,0.31174800000000003,279300]
[29710,0.67214300000000005,0.67214300000000005,0.63480199999999998,0.63480199999999998,0.29322199999999998,180000]
[29717,0.63480199999999998,0.63480199999999998,0.61958899999999995,0.62235499999999999,0.28747299999999998,197600]
[29724,0.61543999999999999,0.65278099999999994,0.61543999999999999,0.65278099999999994,0.30152699999999999,1309500]
[29731,0.65278099999999994,0.66384500000000002,0.65278099999999994,0.65693000000000001,0.30344399999999999,189700]
[29738,0.65278099999999994,0.65278099999999994,0.64586600000000005,0.64586600000000005,0.29833300000000001,740500]
[29745,0.64586600000000005,0.66799399999999998,0.64586600000000005,0.65278099999999994,0.30152699999999999,351900]
[29752,0.65278099999999994,0.65969599999999995,0.65278099999999994,0.65693000000000001,0.30344399999999999,62900]
[29759,0.65969599999999995,0.67905800000000005,0.65969599999999995,0.67905800000000005,0.31366500000000003,99100]
[29766,0.67905800000000005,0.694272,0.67905800000000005,0.694272,0.32069199999999998,153400]
[29773,0.694272,0.694272,0.68597399999999997,0.68597399999999997,0.316859,162300]
[29780,0.68320700000000001,0.69012300000000004,0.67214300000000005,0.67214300000000005,0.310471,251900]
[29787,0.67214300000000005,0.67214300000000005,0.66384500000000002,0.66384500000000002,0.30663800000000002,23000]
[29794,0.66384500000000002,0.67767500000000003,0.66384500000000002,0.67767500000000003,0.31302600000000003,179600]
[29801,0.67490899999999998,0.69980399999999998,0.66384500000000002,0.69980399999999998,0.32324700000000001,219300]
[29808,0.70810200000000001,0.71916599999999997,0.70810200000000001,0.71640000000000004,0.33091300000000001,83200]
[29815,0.71086800000000006,0.71086800000000006,0.69980399999999998,0.69980399999999998,0.32324700000000001,26300]
[29822,0.69703800000000005,0.69703800000000005,0.67490899999999998,0.67490899999999998,0.31174800000000003,80600]
[29829,0.67490899999999998,0.67490899999999998,0.65554699999999999,0.65554699999999999,0.30280499999999999,65300]
[29836,0.65278099999999994,0.65278099999999994,0.62235499999999999,0.62235499999999999,0.28747299999999998,68200]
[29843,0.62235499999999999,0.62235499999999999,0.61405699999999996,0.61405699999999996,0.28364,8800]
[29850,0.61129100000000003,0.61129100000000003,0.59192900000000004,0.59192900000000004,0.27341799999999999,119400]
[29857,0.58639699999999995,0.59746100000000002,0.55873700000000004,0.59746100000000002,0.275974,6627000]
[29864,0.59746100000000002,0.61958899999999995,0.59192900000000004,0.61958899999999995,0.28619499999999998,2309300]
[29871,0.61958899999999995,0.62235499999999999,0.61129100000000003,0.62235499999999999,0.28747299999999998,372200]
[29878,0.62235499999999999,0.63341899999999995,0.62235499999999999,0.62512100000000004,0.28875099999999998,824300]
[29885,0.62512100000000004,0.64171699999999998,0.602993,0.636185,0.29386099999999998,390400]
[29892,0.64724899999999996,0.70533599999999996,0.64724899999999996,0.70533599999999996,0.32580300000000001,342400]
[29899,0.71640000000000004,0.76342200000000005,0.71640000000000004,0.73576200000000003,0.33985700000000002,870100]
[29906,0.727464,0.73023000000000005,0.71916599999999997,0.727464,0.33602399999999999,117000]
[29913,0.727464,0.73576200000000003,0.727464,0.73023000000000005,0.33730100000000002,89900]
[29920,0.73852799999999996,0.74959200000000004,0.73576200000000003,0.73852799999999996,0.34113399999999999,315400]
[29927,0.74682599999999999,0.760656,0.74129400000000001,0.74129400000000001,0.34241199999999999,646700]
[29934,0.74129400000000001,0.74959200000000004,0.72193200000000002,0.72193200000000002,0.33346799999999999,309200]
[29941,0.72193200000000002,0.73576200000000003,0.71916599999999997,0.73023000000000005,0.33730100000000002,104400]
[29948,0.74682599999999999,0.77171999999999996,0.74682599999999999,0.77171999999999996,0.35646600000000001,257900]
[29955,0.76895400000000003,0.77171999999999996,0.71916599999999997,0.72193200000000002,0.33346799999999999,363200]
[29962,0.71916599999999997,0.71916599999999997,0.61405699999999996,0.62235499999999999,0.28747299999999998,360900]
[29969,0.62235499999999999,0.65554699999999999,0.61129100000000003,0.65554699999999999,0.30280499999999999,640200]
[29976,0.65278099999999994,0.67767500000000003,0.64724899999999996,0.67490899999999998,0.31174800000000003,324200]
[29983,0.67490899999999998,0.68597399999999997,0.67214300000000005,0.68597399999999997,0.316859,191800]
[29990,0.67767500000000003,0.67767500000000003,0.65278099999999994,0.65278099999999994,0.30152699999999999,188200]
[29997,0.65554699999999999,0.66384500000000002,0.64171699999999998,0.64171699999999998,0.29641600000000001,77400]
[30004,0.636185,0.64448300000000003,0.61958899999999995,0.63341899999999995,0.29258299999999998,252500]
[30011,0.63065300000000002,0.66384500000000002,0.63065300000000002,0.65278099999999994,0.30152699999999999,288000]
[30018,0.65278099999999994,0.66384500000000002,0.64724899999999996,0.66107899999999997,0.30536000000000002,333700]
[30025,0.66107899999999997,0.67214300000000005,0.65278099999999994,0.67214300000000005,0.310471,116200]
[30032,0.67490899999999998,0.70810200000000001,0.67490899999999998,0.70810200000000001,0.32707999999999998,288100]
[30039,0.70810200000000001,0.74129400000000001,0.69980399999999998,0.74129400000000001,0.34241199999999999,405400]
[30046,0.74129400000000001,0.760656,0.73852799999999996,0.760656,0.351356,143500]
[30053,0.760656,0.760656,0.75235799999999997,0.75788999999999995,0.350078,122600]
[30060,0.760656,0.793848,0.760656,0.793848,0.36668800000000001,237200]
[30067,0.79661400000000004,0.80214600000000003,0.77171999999999996,0.77171999999999996,0.35646600000000001,131400]
[30074,0.77171999999999996,0.77171999999999996,0.760656,0.76895400000000003,0.35518899999999998,134900]
[30081,0.76895400000000003,0.77171999999999996,0.75788999999999995,0.76342200000000005,0.35263299999999997,146700]
[30088,0.760656,0.760656,0.74682599999999999,0.75788999999999995,0.350078,363400]
[30095,0.75235799999999997,0.75235799999999997,0.71640000000000004,0.71916599999999997,0.33219100000000001,399800]
[30102,0.71916599999999997,0.78278400000000004,0.71916599999999997,0.760656,0.351356,586500]
[30109,0.75235799999999997,0.75788999999999995,0.73576200000000003,0.75235799999999997,0.34752300000000003,589400]
[30116,0.74959200000000004,0.75788999999999995,0.66107899999999997,0.66107899999999997,0.30536000000000002,460000]
[30123,0.66384500000000002,0.69980399999999998,0.66384500000000002,0.68597399999999997,0.316859,414300]
[30130,0.67767500000000003,0.68597399999999997,0.67767500000000003,0.67767500000000003,0.31302600000000003,98000]
[30137,0.67767500000000003,0.68597399999999997,0.65278099999999994,0.67490899999999998,0.31174800000000003,173600]
[30144,0.67767500000000003,0.68597399999999997,0.66384500000000002,0.68597399999999997,0.316859,821500]
[30151,0.68874000000000002,0.73576200000000003,0.68874000000000002,0.73576200000000003,0.33985700000000002,306300]
[30158,0.73576200000000003,0.74129400000000001,0.694272,0.69703800000000005,0.32196999999999998,378400]
[30165,0.69980399999999998,0.70810200000000001,0.66384500000000002,0.67490899999999998,0.31174800000000003,345700]
[30172,0.67490899999999998,0.67767500000000003,0.66661099999999995,0.67214300000000005,0.310471,418000]
[30179,0.67767500000000003,0.727464,0.67767500000000003,0.69703800000000005,0.32196999999999998,689000]
[30186,0.69980399999999998,0.75788999999999995,0.69703800000000005,0.70810200000000001,0.32707999999999998,2722700]
[30193,0.71086800000000006,0.73023000000000005,0.70810200000000001,0.73023000000000005,0.33730100000000002,694600]
[30200,0.73023000000000005,0.74129400000000001,0.71916599999999997,0.71916599999999997,0.33219100000000001,2713700]
[30207,0.71916599999999997,0.73852799999999996,0.71916599999999997,0.727464,0.33602399999999999,1491100]
[30214,0.71916599999999997,0.74682599999999999,0.71916599999999997,0.727464,0.33602399999999999,240000]
[30221,0.727464,0.74682599999999999,0.727464,0.74129400000000001,0.34241199999999999,285200]
[30228,0.73576200000000003,0.793848,0.727464,0.78001799999999999,0.36029899999999998,2113700]
[30235,0.78278400000000004,0.82704100000000003,0.78278400000000004,0.81321100000000002,0.37563099999999999,902500]
[30242,0.81321100000000002,0.85746699999999998,0.80491199999999996,0.85470100000000004,0.39479599999999998,481300]
[30249,0.84640300000000002,0.84640300000000002,0.82427499999999998,0.82704100000000003,0.382019,198100]
[30256,0.83533900000000005,0.918319,0.83533900000000005,0.90725500000000003,0.41907100000000003,1119400]
[30263,0.90172300000000005,0.95151200000000002,0.87129699999999999,0.87129699999999999,0.40246199999999999,848400]
[30270,0.86023300000000003,0.86023300000000003,0.84640300000000002,0.85746699999999998,0.39607399999999998,592600]
[30277,0.84916899999999995,0.84916899999999995,0.81597699999999995,0.81597699999999995,0.37690899999999999,131500]
[30284,0.80491199999999996,0.80491199999999996,0.793848,0.80491199999999996,0.37179800000000002,2978300]
[30291,0.80491199999999996,0.80491199999999996,0.78278400000000004,0.78278400000000004,0.36157699999999998,95600]
[30298,0.78278400000000004,0.78278400000000004,0.74129400000000001,0.74129400000000001,0.34241199999999999,119400]
[30305,0.74682599999999999,0.74682599999999999,0.73576200000000003,0.73576200000000003,0.33985700000000002,237200]
[30312,0.74129400000000001,0.76342200000000005,0.74129400000000001,0.760656,0.351356,113500]
[30319,0.76895400000000003,0.78278400000000004,0.760656,0.78278400000000004,0.36157699999999998,396800]
[30326,0.79108199999999995,0.81597699999999995,0.79108199999999995,0.81597699999999995,0.37690899999999999,216100]
[30333,0.82150900000000004,0.84363699999999997,0.82150900000000004,0.83533900000000005,0.38585199999999997,303100]
[30340,0.83257300000000001,0.83257300000000001,0.80214600000000003,0.80491199999999996,0.37179800000000002,170300]
[30347,0.80491199999999996,0.81044400000000005,0.79108199999999995,0.793848,0.36668800000000001,71800]
[30354,0.793848,0.793848,0.74959200000000004,0.75235799999999997,0.34752300000000003,631700]
[30361,0.74959200000000004,0.74959200000000004,0.71916599999999997,0.74129400000000001,0.34241199999999999,941800]
[30368,0.73576200000000003,0.73576200000000003,0.70810200000000001,0.71916599999999997,0.33219100000000001,851800]
[30375,0.71640000000000004,0.74129400000000001,0.66661099999999995,0.74129400000000001,0.34241199999999999,1213000]
[30382,0.75235799999999997,0.77171999999999996,0.727464,0.727464,0.33602399999999999,4156300]
[30389,0.73023000000000005,0.75235799999999997,0.727464,0.74129400000000001,0.34241199999999999,869500]
[30396,0.74129400000000001,0.75788999999999995,0.727464,0.75235799999999997,0.34752300000000003,357600]
[30403,0.75235799999999997,0.77171999999999996,0.75235799999999997,0.76895400000000003,0.35518899999999998,701100]
[30410,0.76342200000000005,0.77171999999999996,0.74682599999999999,0.760656,0.351356,426800]
[30417,0.75788999999999995,0.760656,0.75235799999999997,0.760656,0.351356,426500]
[30424,0.760656,0.77171999999999996,0.75788999999999995,0.77171999999999996,0.35646600000000001,751800]
[30431,0.77171999999999996,0.79108199999999995,0.760656,0.78554999999999997,0.36285499999999998,843100]
[30438,0.78554999999999997,0.78554999999999997,0.760656,0.78278400000000004,0.36157699999999998,942000]
[30445,0.78554999999999997,0.81597699999999995,0.78554999999999997,0.78554999999999997,0.36285499999999998,1492900]
[30452,0.78554999999999997,0.78554999999999997,0.76895400000000003,0.77171999999999996,0.35646600000000001,206600]
[30459,0.76342200000000005,0.76342200000000005,0.75235799999999997,0.75788999999999995,0.350078,2026400]
[30466,0.75788999999999995,0.78001799999999999,0.74959200000000004,0.77171999999999996,0.35646600000000001,411600]
[30473,0.77448600000000001,0.78554999999999997,0.67767500000000003,0.68597399999999997,0.316859,1779600]
[30480,0.68597399999999997,0.74129400000000001,0.68597399999999997,0.727464,0.33602399999999999,1891000]
[30487,0.72193200000000002,0.727464,0.69703800000000005,0.70810200000000001,0.32707999999999998,1237400]
[30494,0.70810200000000001,0.70810200000000001,0.694272,0.69980399999999998,0.32324700000000001,721900]
[30501,0.69703800000000005,0.73852799999999996,0.68597399999999997,0.73852799999999996,0.34113399999999999,698100]
[30508,0.73576200000000003,0.73852799999999996,0.71086800000000006,0.71916599999999997,0.33219100000000001,953900]
[30515,0.71916599999999997,0.73852799999999996,0.69703800000000005,0.71086800000000006,0.32835799999999998,586500]
[30522,0.70810200000000001,0.71640000000000004,0.65554699999999999,0.66384500000000002,0.30663800000000002,1212800]
[30529,0.66384500000000002,0.67490899999999998,0.602993,0.602993,0.27852900000000003,794600]
[30536,0.602993,0.62512100000000004,0.59746100000000002,0.61958899999999995,0.28619499999999998,689100]
[30543,0.62235499999999999,0.636185,0.61958899999999995,0.636185,0.29386099999999998,176500]
[30550,0.636185,0.64171699999999998,0.62235499999999999,0.63065300000000002,0.29130600000000001,300100]
[30557,0.63341899999999995,0.63341899999999995,0.59192900000000004,0.602993,0.27852900000000003,339500]
[30564,0.602993,0.65554699999999999,0.60022699999999996,0.65554699999999999,0.30280499999999999,535300]
[30571,0.65554699999999999,0.68597399999999997,0.65278099999999994,0.68597399999999997,0.316859,797500]
[30578,0.68874000000000002,0.71640000000000004,0.68874000000000002,0.71086800000000006,0.32835799999999998,2023500]
[30585,0.71086800000000006,0.727464,0.70810200000000001,0.71086800000000006,0.32835799999999998,535500]
[30592,0.70810200000000001,0.727464,0.70810200000000001,0.727464,0.33602399999999999,297600]
[30599,0.727464,0.727464,0.71086800000000006,0.71086800000000006,0.32835799999999998,420700]
[30606,0.70810200000000001,0.70810200000000001,0.67490899999999998,0.67767500000000003,0.31302600000000003,309300]
[30613,0.68597399999999997,0.69703800000000005,0.67767500000000003,0.68874000000000002,0.318137,161500]
[30620,0.694272,0.69703800000000005,0.68320700000000001,0.68597399999999997,0.316859,393300]
[30627,0.68320700000000001,0.69703800000000005,0.67214300000000005,0.69703800000000005,0.32196999999999998,769900]
[30634,0.69703800000000005,0.71086800000000006,0.68874000000000002,0.69703800000000005,0.32196999999999998,444700]
[30641,0.69703800000000005,0.70810200000000001,0.694272,0.70810200000000001,0.32707999999999998,363900]
[30648,0.70810200000000001,0.760656,0.69703800000000005,0.74129400000000001,0.34241199999999999,1098400]
[30655,0.727464,0.727464,0.694272,0.69703800000000005,0.32196999999999998,333600]
[30662,0.69703800000000005,0.70810200000000001,0.65278099999999994,0.65278099999999994,0.30152699999999999,706700]
[30669,0.65278099999999994,0.67767500000000003,0.65278099999999994,0.66661099999999995,0.30791499999999999,580600]
[30676,0.66661099999999995,0.67490899999999998,0.65278099999999994,0.66107899999999997,0.30536000000000002,580600]
[30683,0.66384500000000002,0.66384500000000002,0.65278099999999994,0.65554699999999999,0.30280499999999999,875700]
[30690,0.65554699999999999,0.66107899999999997,0.64448300000000003,0.64724899999999996,0.29897200000000002,2454400]
[30697,0.64724899999999996,0.66107899999999997,0.64448300000000003,0.64448300000000003,0.29769400000000001,1806300]
[30704,0.636185,0.64448300000000003,0.63341899999999995,0.64171699999999998,0.29641600000000001,734000]
[30711,0.64448300000000003,0.65278099999999994,0.64171699999999998,0.65278099999999994,0.30152699999999999,71200]
[30718,0.64448300000000003,0.64448300000000003,0.602993,0.62235499999999999,0.28747299999999998,336600]
[30725,0.62235499999999999,0.63065300000000002,0.61405699999999996,0.61958899999999995,0.28619499999999998,230700]
[30732,0.61405699999999996,0.62512100000000004,0.58916299999999999,0.61958899999999995,0.28619499999999998,381600]
[30739,0.61129100000000003,0.61129100000000003,0.59746100000000002,0.59746100000000002,0.275974,122100]
[30746,0.59192900000000004,0.59192900000000004,0.52830999999999995,0.569801,0.26319700000000001,607800]
[30753,0.569801,0.57809900000000003,0.55873700000000004,0.55873700000000004,0.25808700000000001,161400]
[30760,0.55873700000000004,0.56150299999999997,0.53937400000000002,0.55043799999999998,0.25425399999999998,704500]
[30767,0.55043799999999998,0.55596999999999996,0.54767200000000005,0.55043799999999998,0.25425399999999998,246100]
[30774,0.54767200000000005,0.55596999999999996,0.53937400000000002,0.54767200000000005,0.25297599999999998,192300]
[30781,0.53937400000000002,0.53937400000000002,0.51724599999999998,0.51724599999999998,0.238922,252000]
[30788,0.51724599999999998,0.53384200000000004,0.51724599999999998,0.52830999999999995,0.244032,300100]
[30795,0.52277799999999996,0.544906,0.51448000000000005,0.544906,0.25169799999999998,700900]
[30802,0.544906,0.55873700000000004,0.544906,0.55043799999999998,0.25425399999999998,354300]
[30809,0.54767200000000005,0.569801,0.544906,0.569801,0.26319700000000001,242400]
[30816,0.569801,0.569801,0.53660799999999997,0.53660799999999997,0.247866,197600]
[30823,0.53384200000000004,0.53384200000000004,0.52554400000000001,0.53384200000000004,0.246588,77100]
[30830,0.52830999999999995,0.52830999999999995,0.51448000000000005,0.52830999999999995,0.244032,144100]
[30837,0.52277799999999996,0.52554400000000001,0.51448000000000005,0.51448000000000005,0.23764399999999999,176500]
[30844,0.51448000000000005,0.51724599999999998,0.50341599999999997,0.50618200000000002,0.23381099999999999,152600]
[30851,0.511714,0.544906,0.50341599999999997,0.53660799999999997,0.247866,670200]
[30858,0.544906,0.54767200000000005,0.53660799999999997,0.53660799999999997,0.247866,339000]
[30865,0.53660799999999997,0.55596999999999996,0.53660799999999997,0.54767200000000005,0.25297599999999998,866500]
[30872,0.54767200000000005,0.56150299999999997,0.544906,0.54767200000000005,0.25297599999999998,508300]
[30879,0.54767200000000005,0.55043799999999998,0.544906,0.544906,0.25169799999999998,465600]
[30886,0.54767200000000005,0.55596999999999996,0.53937400000000002,0.55596999999999996,0.25680900000000001,1086200]
[30893,0.55596999999999996,0.57256700000000005,0.55596999999999996,0.569801,0.26319700000000001,1092500]
[30900,0.569801,0.58086499999999996,0.56150299999999997,0.58086499999999996,0.26830799999999999,691600]
[30907,0.57809900000000003,0.57809900000000003,0.569801,0.57256700000000005,0.26447500000000002,734100]
[30914,0.57256700000000005,0.58639699999999995,0.569801,0.57256700000000005,0.26447500000000002,833900]
[30921,0.57256700000000005,0.57256700000000005,0.55043799999999998,0.56150299999999997,0.25936399999999998,239800]
[30928,0.56150299999999997,0.57256700000000005,0.56150299999999997,0.569801,0.26319700000000001,354400]
[30935,0.569801,0.602993,0.569801,0.60022699999999996,0.277252,1749000]
[30942,0.59746100000000002,0.60022699999999996,0.58639699999999995,0.58916299999999999,0.27214100000000002,863900]
[30949,0.58916299999999999,0.59746100000000002,0.58916299999999999,0.59192900000000004,0.27341799999999999,809200]
[30956,0.59192900000000004,0.61129100000000003,0.58916299999999999,0.60022699999999996,0.277252,1351500]
[30963,0.60022699999999996,0.602993,0.59746100000000002,0.602993,0.27852900000000003,149400]
[30970,0.602993,0.602993,0.57809900000000003,0.58086499999999996,0.26830799999999999,318400]
[30977,0.58639699999999995,0.59746100000000002,0.57809900000000003,0.59746100000000002,0.275974,459600]
[30984,0.59192900000000004,0.602993,0.58916299999999999,0.59746100000000002,0.275974,637600]
[30991,0.59746100000000002,0.602993,0.59192900000000004,0.602993,0.27852900000000003,409200]
[30998,0.602993,0.602993,0.59192900000000004,0.59746100000000002,0.275974,306100]
[31005,0.59746100000000002,0.62512100000000004,0.59746100000000002,0.62512100000000004,0.28875099999999998,728400]
[31012,0.62235499999999999,0.62235499999999999,0.61405699999999996,0.61958899999999995,0.28619499999999998,263800]
[31019,0.61958899999999995,0.63065300000000002,0.61405699999999996,0.61405699999999996,0.28364,1053300]
[31026,0.61405699999999996,0.61405699999999996,0.59746100000000002,0.602993,0.27852900000000003,553400]
[31033,0.60022699999999996,0.62235499999999999,0.60022699999999996,0.61129100000000003,0.282362,251700]
[31040,0.61129100000000003,0.61129100000000003,0.60022699999999996,0.602993,0.27852900000000003,264300]
[31047,0.602993,0.62235499999999999,0.602993,0.62235499999999999,0.28747299999999998,246600]
[31054,0.62235499999999999,0.64448300000000003,0.62235499999999999,0.64171699999999998,0.29641600000000001,423400]
[31061,0.64448300000000003,0.67490899999999998,0.64448300000000003,0.66661099999999995,0.30791499999999999,1168200]
[31068,0.67490899999999998,0.70810200000000001,0.67490899999999998,0.69703800000000005,0.32196999999999998,3840500]
[31075,0.69703800000000005,0.70533599999999996,0.68597399999999997,0.68874000000000002,0.318137,237000]
[31082,0.68874000000000002,0.70810200000000001,0.68320700000000001,0.69703800000000005,0.32196999999999998,932900]
[31089,0.694272,0.69703800000000005,0.66661099999999995,0.68597399999999997,0.316859,339500]
[31096,0.68597399999999997,0.694272,0.68597399999999997,0.68874000000000002,0.318137,83200]
[31103,0.68874000000000002,0.69703800000000005,0.68597399999999997,0.69703800000000005,0.32196999999999998,179700]
[31110,0.69703800000000005,0.70810200000000001,0.69703800000000005,0.70810200000000001,0.32707999999999998,999100]
[31117,0.70533599999999996,0.70533599999999996,0.69703800000000005,0.69703800000000005,0.32196999999999998,312300]
[31124,0.69703800000000005,0.69980399999999998,0.68597399999999997,0.69703800000000005,0.32196999999999998,2617200]
[31131,0.69703800000000005,0.69703800000000005,0.68597399999999997,0.69703800000000005,0.32196999999999998,143500]
[31138,0.69703800000000005,0.71086800000000006,0.68874000000000002,0.68874000000000002,0.318137,577600]
[31145,0.68874000000000002,0.694272,0.67767500000000003,0.68874000000000002,0.318137,270000]
[31152,0.68874000000000002,0.69703800000000005,0.68597399999999997,0.69703800000000005,0.32196999999999998,207200]
[31159,0.69703800000000005,0.69703800000000005,0.68597399999999997,0.68874000000000002,0.318137,122900]
[31166,0.68874000000000002,0.69703800000000005,0.68320700000000001,0.694272,0.32069199999999998,453500]
[31173,0.694272,0.69980399999999998,0.694272,0.69703800000000005,0.32196999999999998,65100]
[31180,0.69703800000000005,0.69703800000000005,0.68874000000000002,0.68874000000000002,0.318137,222000]
[31187,0.694272,0.69980399999999998,0.68597399999999997,0.69980399999999998,0.32324700000000001,447600]
[31194,0.69703800000000005,0.69703800000000005,0.68597399999999997,0.694272,0.32069199999999998,303000]
[31201,0.694272,0.71086800000000006,0.68597399999999997,0.71086800000000006,0.32835799999999998,803700]
[31208,0.70810200000000001,0.73852799999999996,0.70810200000000001,0.727464,0.33602399999999999,333400]
[31215,0.72193200000000002,0.77171999999999996,0.72193200000000002,0.77171999999999996,0.35646600000000001,423600]
[31222,0.77171999999999996,0.77448600000000001,0.73852799999999996,0.73852799999999996,0.34113399999999999,390700]
[31229,0.73852799999999996,0.78278400000000004,0.73852799999999996,0.78278400000000004,0.36157699999999998,391300]
[31236,0.78554999999999997,0.81321100000000002,0.78554999999999997,0.81321100000000002,0.37563099999999999,405400]
[31243,0.793848,0.81321100000000002,0.793848,0.80491199999999996,0.37179800000000002,387500]
[31250,0.81044400000000005,0.81597699999999995,0.79661400000000004,0.81321100000000002,0.37563099999999999,369200]
[31257,0.80491199999999996,0.82150900000000004,0.793848,0.81597699999999995,0.37690899999999999,158500]
[31264,0.81597699999999995,0.81597699999999995,0.793848,0.793848,0.36668800000000001,116200]
[31271,0.79108199999999995,0.79108199999999995,0.760656,0.760656,0.351356,143500]
[31278,0.760656,0.80214600000000003,0.760656,0.80214600000000003,0.37052099999999999,318400]
[31285,0.81597699999999995,0.83257300000000001,0.81044400000000005,0.81321100000000002,0.37563099999999999,246300]
[31292,0.81321100000000002,0.81321100000000002,0.80214600000000003,0.80491199999999996,0.37179800000000002,378600]
[31299,0.80491199999999996,0.81321100000000002,0.80214600000000003,0.80214600000000003,0.37052099999999999,65700]
[31306,0.80214600000000003,0.80491199999999996,0.74682599999999999,0.760656,0.351356,646400]
[31313,0.760656,0.76342200000000005,0.760656,0.760656,0.351356,83800]
[31320,0.760656,0.78278400000000004,0.74959200000000004,0.77171999999999996,0.35646600000000001,246100]
[31327,0.76895400000000003,0.76895400000000003,0.74129400000000001,0.74959200000000004,0.34624500000000002,279900]
[31334,0.74959200000000004,0.75235799999999997,0.74129400000000001,0.75235799999999997,0.34752300000000003,198100]
[31341,0.75235799999999997,0.75235799999999997,0.73576200000000003,0.74129400000000001,0.34241199999999999,246000]
[31348,0.74129400000000001,0.74959200000000004,0.727464,0.74959200000000004,0.34624500000000002,222300]
[31355,0.75235799999999997,0.81044400000000005,0.75235799999999997,0.81044400000000005,0.37435299999999999,1179800]
[31362,0.81044400000000005,0.82704100000000003,0.80214600000000003,0.82704100000000003,0.382019,532600]
[31369,0.82704100000000003,0.84640300000000002,0.82704100000000003,0.84640300000000002,0.390963,381900]
[31376,0.84640300000000002,0.86023300000000003,0.83810499999999999,0.85746699999999998,0.39607399999999998,773100]
[31383,0.85746699999999998,0.86853100000000005,0.84640300000000002,0.86853100000000005,0.40118399999999999,676900]
[31390,0.86853100000000005,0.87682899999999997,0.86023300000000003,0.87682899999999997,0.40501700000000002,225300]
[31397,0.87682899999999997,0.95427799999999996,0.87682899999999997,0.95427799999999996,0.44079200000000002,526200]
[31404,0.95427799999999996,0.95981000000000005,0.918319,0.918319,0.424182,450700]
[31411,0.918319,0.95151200000000002,0.90172300000000005,0.95151200000000002,0.43951400000000002,303400]
[31418,0.95151200000000002,0.95151200000000002,0.93214900000000001,0.93214900000000001,0.43057000000000001,306600]
[31425,0.93214900000000001,0.943214,0.93214900000000001,0.93214900000000001,0.43057000000000001,270000]
[31432,0.93214900000000001,0.95151200000000002,0.92938299999999996,0.943214,0.43568099999999998,228000]
[31439,0.943214,0.943214,0.92938299999999996,0.94044799999999995,0.43440299999999998,116200]
[31446,0.943214,0.95151200000000002,0.943214,0.943214,0.43568099999999998,194900]
[31453,0.943214,0.99576799999999999,0.943214,0.98470400000000002,0.45484599999999997,423900]
[31460,0.99300200000000005,0.99853400000000003,0.95981000000000005,0.95981000000000005,0.44334699999999999,210300]
[31467,0.95427799999999996,0.98470400000000002,0.94598000000000004,0.98470400000000002,0.45484599999999997,938800]
[31474,0.98746999999999996,0.99576799999999999,0.98746999999999996,0.98746999999999996,0.456123,215600]
[31481,0.99576799999999999,1.0289600000000001,0.99576799999999999,1.0289600000000001,0.47528799999999999,679900]
[31488,1.0289600000000001,1.0621529999999999,1.0261940000000001,1.0621529999999999,0.49062,814900]
[31495,1.0621529999999999,1.120239,1.0566199999999999,1.1036429999999999,0.50978500000000004,318400]
[31502,1.1008770000000001,1.1008770000000001,1.0178959999999999,1.0289600000000001,0.47528799999999999,733800]
[31509,1.0261940000000001,1.0261940000000001,1.0068319999999999,1.0068319999999999,0.46506700000000001,155600]
[31516,1.0068319999999999,1.020662,1.0040659999999999,1.0178959999999999,0.47017799999999998,245700]
[31523,1.0178959999999999,1.037258,1.0040659999999999,1.037258,0.47912100000000002,273100]
[31530,1.0455559999999999,1.0593859999999999,1.0178959999999999,1.0178959999999999,0.47017799999999998,387400]
[31537,1.0151300000000001,1.0151300000000001,0.96257599999999999,0.97363999999999995,0.449735,291300]
[31544,0.97087400000000001,0.98193799999999998,0.96534200000000003,0.97363999999999995,0.449735,288000]
[31551,0.97363999999999995,0.98193799999999998,0.96257599999999999,0.976406,0.451013,195000]
[31558,0.976406,1.009598,0.97363999999999995,1.009598,0.46634500000000001,285200]
[31565,1.0068319999999999,1.009598,1.0040659999999999,1.009598,0.46634500000000001,119400]
[31572,1.0068319999999999,1.081515,0.98470400000000002,1.078749,0.49828600000000001,396500]
[31579,1.081515,1.1783250000000001,1.081515,1.1783250000000001,0.54428200000000004,791100]
[31586,1.1783250000000001,1.2530079999999999,1.175559,1.2419439999999999,0.57366799999999996,505300]
[31593,1.2419439999999999,1.283434,1.23088,1.275136,0.58899999999999997,442200]
[31600,1.27237,1.27237,1.233646,1.2530079999999999,0.57877900000000004,713400]
[31607,1.2530079999999999,1.2530079999999999,1.23088,1.2419439999999999,0.57366799999999996,757800]
[31614,1.2419439999999999,1.2419439999999999,1.1008770000000001,1.1008770000000001,0.50850799999999996,683200]
[31621,1.1008770000000001,1.208752,1.1008770000000001,1.208752,0.55833600000000005,643500]
[31628,1.2004539999999999,1.2004539999999999,1.175559,1.175559,0.54300400000000004,164100]
[31635,1.1672610000000001,1.1672610000000001,1.145133,1.1672610000000001,0.53917099999999996,589400]
[31642,1.158963,1.158963,1.145133,1.147899,0.530227,41000]
[31649,1.147899,1.1534310000000001,1.134069,1.147899,0.530227,824800]
[31656,1.1423669999999999,1.147899,1.1036429999999999,1.147899,0.530227,354700]
[31663,1.145133,1.145133,1.0455559999999999,1.051088,0.48551,658800]
[31670,1.051088,1.051088,1.037258,1.037258,0.47912100000000002,261300]
[31677,1.037258,1.0455559999999999,1.037258,1.037258,0.47912100000000002,137500]
[31684,1.037258,1.037258,1.009598,1.020662,0.47145599999999999,243400]
[31691,1.0261940000000001,1.048322,1.0261940000000001,1.048322,0.484232,746100]
[31698,1.048322,1.081515,1.048322,1.081515,0.49956400000000001,243400]
[31705,1.081515,1.1147069999999999,1.081515,1.1147069999999999,0.51489600000000002,354200]
[31712,1.1119410000000001,1.123005,1.1036429999999999,1.1147069999999999,0.51489600000000002,278800]
[31719,1.120239,1.136835,1.120239,1.136835,0.52511699999999994,402800]
[31726,1.136835,1.147899,1.1036429999999999,1.1036429999999999,0.50978500000000004,559500]
[31733,1.1008770000000001,1.1036429999999999,1.051088,1.1036429999999999,0.50978500000000004,399600]
[31740,1.1036429999999999,1.1672610000000001,1.1036429999999999,1.1672610000000001,0.53917099999999996,291300]
[31747,1.1644950000000001,1.208752,1.1644950000000001,1.1838569999999999,0.54683700000000002,724900]
[31754,1.1838569999999999,1.194922,1.1257710000000001,1.136835,0.52511699999999994,845700]
[31761,1.136835,1.1561969999999999,1.1313029999999999,1.1561969999999999,0.53406100000000001,755200]
[31768,1.158963,1.194922,1.158963,1.1838569999999999,0.54683700000000002,432700]
[31775,1.1838569999999999,1.1866239999999999,1.1561969999999999,1.1866239999999999,0.54811500000000002,234300]
[31782,1.194922,1.3055619999999999,1.194922,1.3055619999999999,0.60305399999999998,501700]
[31789,1.297264,1.3249249999999999,1.2806679999999999,1.3138609999999999,0.60688699999999995,1038000]
[31796,1.3138609999999999,1.435565,1.3027960000000001,1.4023730000000001,0.64777200000000001,1375400]
[31803,1.394075,1.394075,1.355351,1.3774789999999999,0.63627299999999998,1086100]
[31810,1.3802449999999999,1.4134370000000001,1.369181,1.3802449999999999,0.63755099999999998,715800]
[31817,1.3774789999999999,1.3774789999999999,1.333223,1.358117,0.62732900000000003,399100]
[31824,1.3608830000000001,1.3913089999999999,1.3608830000000001,1.3913089999999999,0.64266199999999996,219300]
[31831,1.3913089999999999,1.435565,1.3802449999999999,1.435565,0.66310400000000003,417900]
[31838,1.435565,1.4853540000000001,1.435565,1.4853540000000001,0.68610199999999999,878600]
[31845,1.4853540000000001,1.521312,1.482588,1.521312,0.70271099999999997,502100]
[31852,1.518546,1.5268440000000001,1.510248,1.518546,0.701434,520400]
[31859,1.518546,1.551739,1.518546,1.5434399999999999,0.71293200000000001,1035300]
[31866,1.5406740000000001,1.5600369999999999,1.468758,1.5600369999999999,0.72059899999999999,1098200]
[31873,1.568335,1.634719,1.568335,1.5807819999999999,0.73018099999999997,358000]
[31880,1.572484,1.572484,1.3774789999999999,1.3816280000000001,0.63818900000000001,498800]
[31887,1.385777,1.4812050000000001,1.2986470000000001,1.306945,0.60369300000000004,821900]
[31894,1.3027960000000001,1.443864,1.24471,1.443864,0.666937,1273400]
[31901,1.452162,1.5434399999999999,1.452162,1.468758,0.67843600000000004,953300]
[31908,1.468758,1.4812050000000001,1.3567340000000001,1.3567340000000001,0.626691,273200]
[31915,1.348436,1.348436,1.3027960000000001,1.306945,0.60369300000000004,180600]
[31922,1.306945,1.327691,1.306945,1.319393,0.60944200000000004,349200]
[31929,1.319393,1.369181,1.3152440000000001,1.369181,0.63244,456800]
[31936,1.3774789999999999,1.4023730000000001,1.369181,1.394075,0.64393900000000004,746400]
[31943,1.394075,1.4770559999999999,1.389926,1.4770559999999999,0.68226900000000001,535300]
[31950,1.493652,1.4978009999999999,1.4812050000000001,1.4812050000000001,0.68418500000000004,158600]
[31957,1.4812050000000001,1.4812050000000001,1.4272670000000001,1.448013,0.66885399999999995,135300]
[31964,1.448013,1.4563109999999999,1.4189689999999999,1.4231180000000001,0.65735399999999999,221700]
[31971,1.4231180000000001,1.443864,1.41482,1.443864,0.666937,113800]
[31978,1.443864,1.443864,1.4231180000000001,1.4272670000000001,0.65927100000000005,415500]
[31985,1.4272670000000001,1.4272670000000001,1.394075,1.4189689999999999,0.65543799999999997,816000]
[31992,1.4189689999999999,1.4189689999999999,1.3982239999999999,1.410671,0.65160499999999999,511700]
[31999,1.4189689999999999,1.5060990000000001,1.4189689999999999,1.4853540000000001,0.68610199999999999,529200]
[32006,1.493652,1.493652,1.4314169999999999,1.4604600000000001,0.67460299999999995,2023900]
[32013,1.4604600000000001,1.4604600000000001,1.3359890000000001,1.344287,0.62094099999999997,792200]
[32020,1.3401380000000001,1.344287,1.319393,1.327691,0.61327500000000001,544800]
[32027,1.319393,1.327691,1.3152440000000001,1.323542,0.61305500000000002,96200]
[32034,1.323542,1.327691,1.2944979999999999,1.2944979999999999,0.599603,177400]
[32041,1.2820510000000001,1.2944979999999999,1.24471,1.2944979999999999,0.599603,396900]
[32048,1.3027960000000001,1.3027960000000001,1.2820510000000001,1.2986470000000001,0.60152499999999998,439100]
[32055,1.306945,1.306945,1.2737529999999999,1.2737529999999999,0.58999400000000002,439200]
[32062,1.2737529999999999,1.3027960000000001,1.261306,1.261306,0.58422799999999997,927400]
[32069,1.24471,1.24471,1.041407,1.041407,0.482373,1032400]
[32076,1.0455559999999999,1.0621529999999999,0.88789300000000004,0.96672499999999995,0.44778000000000001,1125900]
[32083,0.97087400000000001,0.98746999999999996,0.93353200000000003,0.950129,0.44009300000000001,960700]
[32090,0.94598000000000004,0.96257599999999999,0.90448899999999999,0.91693599999999997,0.42471900000000001,231000]
[32097,0.91693599999999997,0.91693599999999997,0.86714800000000003,0.88374399999999997,0.40934399999999999,638000]
[32104,0.87959500000000002,0.91278700000000002,0.87959500000000002,0.88789300000000004,0.41126600000000002,472400]
[32111,0.87129699999999999,0.87129699999999999,0.80491199999999996,0.80906100000000003,0.37475199999999997,529700]
[32118,0.80906100000000003,0.88789300000000004,0.80906100000000003,0.88374399999999997,0.41461100000000001,1123000]
[32125,0.892042,1.0040659999999999,0.892042,0.96257599999999999,0.451596,451400]
[32132,0.97087400000000001,0.97502299999999997,0.95427799999999996,0.96257599999999999,0.451596,361000]
[32139,0.96257599999999999,1.0082150000000001,0.950129,1.0082150000000001,0.47300700000000001,339200]
[32146,1.012364,1.0497050000000001,1.012364,1.0455559999999999,0.49052600000000002,132300]
[32153,1.037258,1.058003,1.020662,1.058003,0.49636599999999997,92300]
[32160,1.0663020000000001,1.095345,1.0331090000000001,1.0663020000000001,0.50025900000000001,526600]
[32167,1.0746,1.1866239999999999,1.0746,1.1866239999999999,0.55670900000000001,337300]
[32174,1.194922,1.194922,1.1243879999999999,1.1243879999999999,0.52751000000000003,421000]
[32181,1.1243879999999999,1.161729,1.1036429999999999,1.161729,0.54502899999999999,336300]
[32188,1.1534310000000001,1.20322,1.1534310000000001,1.194922,0.56060100000000002,213700]
[32195,1.194922,1.4812050000000001,1.194922,1.4770559999999999,0.69296599999999997,3108100]
[32202,1.472907,1.5019499999999999,1.472907,1.4978009999999999,0.70269800000000004,4973600]
[32209,1.4853540000000001,1.5268440000000001,1.4853540000000001,1.5268440000000001,0.71632399999999996,1864400]
[32216,1.5268440000000001,1.5600369999999999,1.5226949999999999,1.551739,0.73352700000000004,2379800]
[32223,1.5600369999999999,1.5849310000000001,1.555887,1.5849310000000001,0.74921800000000005,4065900]
[32230,1.576633,1.576633,1.489503,1.489503,0.70410799999999996,520500]
[32237,1.4770559999999999,1.568335,1.464609,1.568335,0.74137299999999995,378900]
[32244,1.5600369999999999,1.593229,1.5600369999999999,1.576633,0.74529500000000004,460100]
[32251,1.568335,1.613974,1.5434399999999999,1.551739,0.73352700000000004,2006100]
[32258,1.551739,1.551739,1.518546,1.518546,0.71783699999999995,167600]
[32265,1.5268440000000001,1.5268440000000001,1.4853540000000001,1.4853540000000001,0.70214699999999997,59900]
[32272,1.493652,1.5060990000000001,1.489503,1.4978009999999999,0.70803099999999997,132000]
[32279,1.5060990000000001,1.5226949999999999,1.5019499999999999,1.5019499999999999,0.70999199999999996,146800]
[32286,1.493652,1.4978009999999999,1.4770559999999999,1.4770559999999999,0.69822399999999996,276600]
[32293,1.468758,1.5475890000000001,1.4604600000000001,1.539291,0.72764399999999996,352200]
[32300,1.530993,1.6015269999999999,1.514397,1.58908,0.75700999999999996,457400]
[32307,1.5807819999999999,1.634719,1.5434399999999999,1.5434399999999999,0.73526800000000003,659000]
[32314,1.5434399999999999,1.6056760000000001,1.510248,1.568335,0.74712699999999999,309800]
[32321,1.568335,1.568335,1.4853540000000001,1.5268440000000001,0.72736199999999995,206600]
[32328,1.518546,1.5268440000000001,1.489503,1.489503,0.70957300000000001,56600]
[32335,1.4978009999999999,1.5019499999999999,1.435565,1.435565,0.68387799999999999,71800]
[32342,1.4397150000000001,1.443864,1.4023730000000001,1.4023730000000001,0.66806600000000005,484800]
[32349,1.410671,1.443864,1.385777,1.443864,0.68783099999999997,309200]
[32356,1.452162,1.452162,1.4231180000000001,1.4231180000000001,0.67794900000000002,74500]
[32363,1.4272670000000001,1.4314169999999999,1.3567340000000001,1.3608830000000001,0.64830100000000002,225100]
[32370,1.3608830000000001,1.365032,1.3567340000000001,1.3608830000000001,0.64830100000000002,48000]
[32377,1.3608830000000001,1.389926,1.3608830000000001,1.389926,0.66213599999999995,155500]
[32384,1.3982239999999999,1.4023730000000001,1.389926,1.3982239999999999,0.66608900000000004,102000]
[32391,1.3982239999999999,1.468758,1.3982239999999999,1.468758,0.70536399999999999,357800]
[32398,1.468758,1.489503,1.4604600000000001,1.489503,0.71532600000000002,147400]
[32405,1.489503,1.5268440000000001,1.489503,1.510248,0.72528999999999999,92600]
[32412,1.5060990000000001,1.576633,1.5060990000000001,1.568335,0.75318499999999999,292000]
[32419,1.5641860000000001,1.6471659999999999,1.5600369999999999,1.6471659999999999,0.79104399999999997,354000]
[32426,1.655464,1.6720600000000001,1.6305700000000001,1.638868,0.78705899999999995,167900]
[32433,1.6305700000000001,1.7011039999999999,1.6264209999999999,1.7011039999999999,0.81694599999999995,731000]
[32440,1.7094020000000001,1.7259979999999999,1.6762090000000001,1.684507,0.80897600000000003,155200]
[32447,1.692806,1.692806,1.6513150000000001,1.6513150000000001,0.79303699999999999,113800]
[32454,1.6430169999999999,1.6430169999999999,1.58908,1.58908,0.76314800000000005,119900]
[32461,1.5807819999999999,1.597378,1.5600369999999999,1.593229,0.76514000000000004,1083700]
[32468,1.58908,1.6430169999999999,1.58908,1.638868,0.78705899999999995,270500]
[32475,1.634719,1.713551,1.6305700000000001,1.6803589999999999,0.80698400000000003,424500]
[32482,1.6803589999999999,1.7550410000000001,1.6679109999999999,1.7467429999999999,0.84467899999999996,478900]
[32489,1.7467429999999999,1.788233,1.7177,1.788233,0.86474200000000001,423800]
[32496,1.7923819999999999,1.8255749999999999,1.7716369999999999,1.7757860000000001,0.85872300000000001,249200]
[32503,1.7674879999999999,1.8131280000000001,1.7550410000000001,1.8131280000000001,0.87678,168200]
[32510,1.804829,1.804829,1.7923819999999999,1.804829,0.87276699999999996,104700]
[32517,1.8006800000000001,1.821426,1.7923819999999999,1.8131280000000001,0.87678,357800]
[32524,1.8131280000000001,1.84632,1.804829,1.84632,0.89283100000000004,245900]
[32531,1.84632,1.991536,1.8297239999999999,1.987387,0.96104800000000001,264300]
[32538,1.987387,2.0247280000000001,1.987387,2.0247280000000001,0.979105,508400]
[32545,2.037175,2.0579200000000002,2.0205790000000001,2.0205790000000001,0.97709800000000002,216400]
[32552,2.0205790000000001,2.028877,2.0039829999999998,2.0247280000000001,0.979105,294500]
[32559,2.0247280000000001,2.0247280000000001,1.9832380000000001,1.987387,0.96104800000000001,93000]
[32566,1.9790890000000001,1.9790890000000001,1.945897,1.962493,0.94900899999999999,177000]
[32573,1.962493,1.9998339999999999,1.962493,1.9956849999999999,0.97193499999999999,237600]
[32580,1.991536,2.0164300000000002,1.991536,1.9998339999999999,0.97395600000000004,400100]
[32587,1.991536,1.991536,1.9749399999999999,1.9749399999999999,0.96183200000000002,174000]
[32594,1.9749399999999999,1.9956849999999999,1.9749399999999999,1.9956849999999999,0.97193499999999999,33000]
[32601,2.0039829999999998,2.0164300000000002,1.9956849999999999,2.0164300000000002,0.98203799999999997,107500]
[32608,2.0247280000000001,2.049623,2.0164300000000002,2.0413239999999999,0.99416300000000002,270200]
[32615,2.0454729999999999,2.0579200000000002,2.0454729999999999,2.0579200000000002,1.0022450000000001,113800]
[32622,2.049623,2.091113,2.049623,2.091113,1.01841,117100]
[32629,2.095262,2.095262,2.0247280000000001,2.0247280000000001,0.98607999999999996,101700]
[32636,2.0122810000000002,2.0122810000000002,1.908555,1.9541949999999999,0.95172900000000005,189300]
[32643,1.962493,2.0247280000000001,1.962493,2.0081319999999998,0.97799700000000001,246700]
[32650,2.0081319999999998,2.0081319999999998,1.987387,1.991536,0.96991400000000005,101200]
[32657,1.987387,2.0247280000000001,1.9790890000000001,2.0164300000000002,0.98203799999999997,782800]
[32664,2.0081319999999998,2.0247280000000001,2.0081319999999998,2.0247280000000001,0.98607999999999996,505300]
[32671,2.033026,2.037175,2.0081319999999998,2.028877,0.99497899999999995,315100]
[32678,2.033026,2.033026,1.9832380000000001,2.0039829999999998,0.98277099999999995,222300]
[32685,2.0164300000000002,2.0828150000000001,2.0164300000000002,2.0662189999999998,1.0132909999999999,646700]
[32692,2.0745170000000002,2.1657950000000001,2.0745170000000002,2.1657950000000001,1.062125,270200]
[32699,2.1740930000000001,2.3068629999999999,2.1740930000000001,2.3068629999999999,1.131305,227500]
[32706,2.3151609999999998,2.335906,2.3151609999999998,2.3193100000000002,1.1374089999999999,535600]
[32713,2.3234590000000002,2.4479299999999999,2.2985639999999998,2.4479299999999999,1.2004859999999999,436600]
[32720,2.4396309999999999,2.5060159999999998,2.4396309999999999,2.481122,1.216764,369400]
[32727,2.48942,2.6678280000000001,2.48942,2.6055929999999998,1.2778050000000001,532300]
[32734,2.6097419999999998,2.6097419999999998,2.4977179999999999,2.53091,1.2411799999999999,363900]
[32741,2.5392079999999999,2.5392079999999999,2.3898429999999999,2.4686750000000002,1.2106600000000001,246400]
[32748,2.4728240000000001,2.48942,2.423035,2.4479299999999999,1.2004859999999999,119900]
[32755,2.4396309999999999,2.4479299999999999,2.3898429999999999,2.423035,1.1882779999999999,192000]
[32762,2.4147370000000001,2.4313340000000001,2.3981409999999999,2.4313340000000001,1.192347,201000]
[32769,2.4396309999999999,2.5060159999999998,2.4396309999999999,2.48942,1.220834,267100]
[32776,2.481122,2.5184630000000001,2.4728240000000001,2.5184630000000001,1.235077,200700]
[32783,2.535059,2.6055929999999998,2.535059,2.6055929999999998,1.2778050000000001,134400]
[32790,2.6055929999999998,2.6055929999999998,2.5641029999999998,2.5641029999999998,1.257458,183400]
[32797,2.5392079999999999,2.5392079999999999,2.4728240000000001,2.4728240000000001,1.2126939999999999,406000]
[32804,2.4728240000000001,2.4728240000000001,2.4354830000000001,2.4354830000000001,1.1943809999999999,210300]
[32811,2.4313340000000001,2.4562279999999999,2.423035,2.4313340000000001,1.192347,514200]
[32818,2.4354830000000001,2.443781,2.4064390000000002,2.4271850000000001,1.190312,333400]
[32825,2.423035,2.4396309999999999,2.4147370000000001,2.4396309999999999,1.1964159999999999,695100]
[32832,2.4354830000000001,2.4686750000000002,2.4188860000000001,2.4645260000000002,1.2086250000000001,231600]
[32839,2.4769730000000001,2.630487,2.4769730000000001,2.630487,1.290014,387700]
[32846,2.6055929999999998,2.6719780000000002,2.6055929999999998,2.6678280000000001,1.3083260000000001,493200]
[32853,2.6678280000000001,2.688574,2.630487,2.630487,1.2985329999999999,505000]
[32860,2.6221890000000001,2.6429339999999999,2.6055929999999998,2.634636,1.3005819999999999,291300]
[32867,2.6263380000000001,2.7134680000000002,2.6180400000000001,2.7134680000000002,1.3394980000000001,309300]
[32874,2.7217660000000001,2.837939,2.7134680000000002,2.8088959999999998,1.3866050000000001,676700]
[32881,2.8130449999999998,2.8130449999999998,2.6470829999999999,2.6470829999999999,1.306727,264300]
[32888,2.634636,2.634636,2.53091,2.5641029999999998,1.265763,179600]
[32895,2.5682520000000002,2.5806990000000001,2.3234590000000002,2.3234590000000002,1.14697,343000]
[32902,2.335906,2.3649490000000002,2.2612230000000002,2.3649490000000002,1.1674519999999999,448000]
[32909,2.3773960000000001,2.443781,2.3525019999999999,2.4396309999999999,1.204318,122600]
[32916,2.4313340000000001,2.4686750000000002,2.4064390000000002,2.4354830000000001,1.2022710000000001,316100]
[32923,2.423035,2.423035,2.3234590000000002,2.3276080000000001,1.1490180000000001,59400]
[32930,2.3317570000000001,2.443781,2.3317570000000001,2.4188860000000001,1.194078,242600]
[32937,2.4271850000000001,2.4396309999999999,2.4064390000000002,2.4147370000000001,1.2005669999999999,104700]
[32944,2.4064390000000002,2.4147370000000001,2.3566509999999998,2.3566509999999998,1.1716869999999999,98600]
[32951,2.3483529999999999,2.3649490000000002,2.2114349999999998,2.2114349999999998,1.099488,134300]
[32958,2.2155840000000002,2.2280310000000001,2.132603,2.1491989999999999,1.0685450000000001,276500]
[32965,2.1491989999999999,2.178242,2.1243050000000001,2.1284540000000001,1.0582320000000001,107600]
[32972,2.1201560000000002,2.1450499999999999,2.091113,2.132603,1.0602940000000001,156000]
[32979,2.1409009999999999,2.1491989999999999,2.091113,2.091113,1.039666,182800]
[32986,2.0786660000000001,2.1160070000000002,2.0122810000000002,2.0122810000000002,1.000472,342600]
[32993,2.0164300000000002,2.0247280000000001,1.9956849999999999,2.0247280000000001,1.006661,68900]
[33000,2.033026,2.1284540000000001,2.033026,2.1243050000000001,1.0561689999999999,95200]
[33007,2.1409009999999999,2.2446269999999999,2.1409009999999999,2.2446269999999999,1.115991,134700]
[33014,2.240478,2.4313340000000001,2.240478,2.381545,1.184064,243400]
[33021,2.3939919999999999,2.4562279999999999,2.385694,2.3898429999999999,1.1881889999999999,162000]
[33028,2.381545,2.423035,2.3151609999999998,2.3151609999999998,1.15106,161900]
[33035,2.3151609999999998,2.3151609999999998,2.2570739999999998,2.286117,1.14486,92100]
[33042,2.2736700000000001,2.286117,2.2238820000000001,2.2238820000000001,1.1136919999999999,200900]
[33049,2.2072859999999999,2.281968,2.2072859999999999,2.281968,1.142781,189100]
[33056,2.3027129999999998,2.3027129999999998,2.2114349999999998,2.236329,1.119926,264600]
[33063,2.2155840000000002,2.3027129999999998,2.2072859999999999,2.2902659999999999,1.1469370000000001,484100]
[33070,2.3027129999999998,2.3566509999999998,2.286117,2.3110119999999998,1.1573260000000001,984100]
[33077,2.3151609999999998,2.3317570000000001,2.2653720000000002,2.3276080000000001,1.165637,400400]
[33084,2.3234590000000002,2.3566509999999998,2.3110119999999998,2.3110119999999998,1.1573260000000001,420800]
[33091,2.3151609999999998,2.3151609999999998,2.2487759999999999,2.2487759999999999,1.1261589999999999,1098700]
[33098,2.240478,2.281968,2.240478,2.240478,1.1220030000000001,321300]
[33105,2.2321800000000001,2.2321800000000001,2.049623,2.049623,1.0264249999999999,237000]
[33112,2.0662189999999998,2.2238820000000001,2.037175,2.2238820000000001,1.1136919999999999,375400]
[33119,2.2238820000000001,2.2238820000000001,2.132603,2.132603,1.0770139999999999,219600]
[33126,2.1243050000000001,2.1989879999999999,2.1160070000000002,2.1574970000000002,1.0895870000000001,209600]
[33133,2.1491989999999999,2.1491989999999999,2.0745170000000002,2.1035599999999999,1.062346,74200]
[33140,2.091113,2.091113,2.033026,2.037175,1.028821,137500]
[33147,2.0454729999999999,2.1201560000000002,2.0454729999999999,2.091113,1.0560609999999999,119400]
[33154,2.091113,2.091113,2.033026,2.0579200000000002,1.0392969999999999,204300]
[33161,2.049623,2.178242,2.049623,2.1699440000000001,1.095872,234300]
[33168,2.1865410000000001,2.19069,2.1740930000000001,2.1740930000000001,1.0979680000000001,113000]
[33175,2.1657950000000001,2.1989879999999999,2.1491989999999999,2.1989879999999999,1.1105400000000001,107700]
[33182,2.19069,2.19069,2.1533479999999998,2.1574970000000002,1.0895870000000001,101800]
[33189,2.1657950000000001,2.2529249999999998,2.1657950000000001,2.2529249999999998,1.1377790000000001,113600]
[33196,2.2736700000000001,2.3607999999999998,2.2736700000000001,2.3607999999999998,1.192259,125800]
[33203,2.3607999999999998,2.381545,2.3234590000000002,2.3483529999999999,1.1859729999999999,92600]
[33210,2.3566509999999998,2.4313340000000001,2.3566509999999998,2.423035,1.223689,276600]
[33217,2.4064390000000002,2.4064390000000002,2.381545,2.381545,1.2120029999999999,99100]
[33224,2.3981409999999999,2.4188860000000001,2.3566509999999998,2.3898429999999999,1.216226,273200]
[33231,2.3898429999999999,2.4064390000000002,2.335906,2.335906,1.1887760000000001,134500]
[33238,2.335906,2.335906,2.2902659999999999,2.3027129999999998,1.1718839999999999,189300]
[33245,2.3027129999999998,2.3027129999999998,2.2570739999999998,2.2695210000000001,1.154992,86800]
[33252,2.2446269999999999,2.281968,2.240478,2.281968,1.161327,26500]
[33259,2.3027129999999998,2.3898429999999999,2.3027129999999998,2.381545,1.2120029999999999,83800]
[33266,2.3898429999999999,2.3981409999999999,2.3276080000000001,2.3483529999999999,1.1951099999999999,156100]
[33273,2.3649490000000002,2.5641029999999998,2.3607999999999998,2.5226120000000001,1.2837940000000001,972100]
[33280,2.5558040000000002,2.630487,2.53091,2.5724010000000002,1.309132,101200]
[33287,2.6138910000000002,2.630487,2.5972949999999999,2.5972949999999999,1.3218000000000001,129100]
[33294,2.5972949999999999,2.5972949999999999,2.5226120000000001,2.5558040000000002,1.300686,327400]
[33301,2.5558040000000002,2.5641029999999998,2.481122,2.481122,1.2626790000000001,89700]
[33308,2.4562279999999999,2.5060159999999998,2.4479299999999999,2.4728240000000001,1.2677369999999999,463300]
[33315,2.4728240000000001,2.526761,2.4728240000000001,2.526761,1.295388,141200]
[33322,2.5475059999999998,2.6221890000000001,2.5475059999999998,2.588997,1.327294,355400]
[33329,2.5641029999999998,2.5806990000000001,2.4645260000000002,2.4645260000000002,1.2634829999999999,144200]
[33336,2.4645260000000002,2.53091,2.4645260000000002,2.5060159999999998,1.284753,128400]
[33343,2.5143140000000002,2.588997,2.5143140000000002,2.5641029999999998,1.314533,113500]
[33350,2.5641029999999998,2.588997,2.5558040000000002,2.5641029999999998,1.314533,44400]
[33357,2.588997,2.5972949999999999,2.5724010000000002,2.588997,1.327294,47400]
[33364,2.588997,2.6553810000000002,2.588997,2.6553810000000002,1.3613280000000001,53500]
[33371,2.6553810000000002,2.6553810000000002,2.6387849999999999,2.6387849999999999,1.3528199999999999,38800]
[33378,2.630487,2.6512319999999998,2.630487,2.6470829999999999,1.3570739999999999,107600]
[33385,2.6553810000000002,2.7134680000000002,2.6470829999999999,2.7134680000000002,1.391108,125900]
[33392,2.7176170000000002,2.7176170000000002,2.6470829999999999,2.6470829999999999,1.3570739999999999,77100]
[33399,2.6470829999999999,2.6470829999999999,2.5682520000000002,2.5724010000000002,1.3278700000000001,210800]
[33406,2.5806990000000001,2.5972949999999999,2.5599530000000001,2.5806990000000001,1.3321529999999999,689000]
[33413,2.5972949999999999,2.5972949999999999,2.5226120000000001,2.5226120000000001,1.3021689999999999,131500]
[33420,2.53091,2.5724010000000002,2.53091,2.5724010000000002,1.3278700000000001,92900]
[33427,2.5724010000000002,2.593146,2.5599530000000001,2.593146,1.338579,279000]
[33434,2.6014439999999999,2.6097419999999998,2.6014439999999999,2.6097419999999998,1.347145,45000]
[33441,2.6055929999999998,2.6138910000000002,2.6055929999999998,2.6055929999999998,1.3450040000000001,146800]
[33448,2.6138910000000002,2.6553810000000002,2.6014439999999999,2.6387849999999999,1.3621380000000001,155900]
[33455,2.630487,2.630487,2.588997,2.5972949999999999,1.3407199999999999,224900]
[33462,2.588997,2.6055929999999998,2.5806990000000001,2.588997,1.3364370000000001,203500]
[33469,2.5226120000000001,2.5226120000000001,2.48942,2.5060159999999998,1.2936019999999999,225200]
[33476,2.5060159999999998,2.5226120000000001,2.4686750000000002,2.5018669999999998,1.291461,502500]
[33483,2.4935689999999999,2.4935689999999999,2.4396309999999999,2.4396309999999999,1.2688090000000001,451200]
[33490,2.4396309999999999,2.4396309999999999,2.4064390000000002,2.4064390000000002,1.251547,174700]
[33497,2.4064390000000002,2.4313340000000001,2.4064390000000002,2.4147370000000001,1.255863,230900]
[33504,2.4064390000000002,2.4064390000000002,2.3732470000000001,2.381545,1.2385999999999999,544700]
[33511,2.3649490000000002,2.4396309999999999,2.3566509999999998,2.4396309999999999,1.2688090000000001,619700]
[33518,2.4479299999999999,2.48942,2.4479299999999999,2.4769730000000001,1.28823,98500]
[33525,2.4769730000000001,2.5060159999999998,2.4769730000000001,2.5060159999999998,1.3033349999999999,93200]
[33532,2.5060159999999998,2.5060159999999998,2.4728240000000001,2.481122,1.2903880000000001,255700]
[33539,2.481122,2.4977179999999999,2.481122,2.4977179999999999,1.2990200000000001,29700]
[33546,2.4977179999999999,2.5060159999999998,2.4769730000000001,2.48942,1.2947040000000001,83800]
[33553,2.48942,2.4977179999999999,2.485271,2.4977179999999999,1.2990200000000001,114300]
[33560,2.48942,2.5392079999999999,2.485271,2.5392079999999999,1.3205979999999999,108600]
[33567,2.5392079999999999,2.5599530000000001,2.5392079999999999,2.5599530000000001,1.3313870000000001,86500]
[33574,2.535059,2.680275,2.535059,2.6719780000000002,1.3896489999999999,149400]
[33581,2.6719780000000002,2.7466599999999999,2.6719780000000002,2.7466599999999999,1.43988,119700]
[33588,2.7466599999999999,2.8130449999999998,2.738362,2.7964479999999998,1.4659800000000001,264800]
[33595,2.7964479999999998,2.8213430000000002,2.7964479999999998,2.7964479999999998,1.4659800000000001,198800]
[33602,2.7964479999999998,2.8130449999999998,2.7881499999999999,2.8130449999999998,1.47468,186100]
[33609,2.8047460000000002,2.8130449999999998,2.7923,2.7964479999999998,1.4659800000000001,83500]
[33616,2.8047460000000002,2.8047460000000002,2.7715540000000001,2.775703,1.4551050000000001,315300]
[33623,2.7715540000000001,2.7881499999999999,2.7715540000000001,2.7881499999999999,1.46163,240500]
[33630,2.8047460000000002,2.987304,2.8047460000000002,2.9375149999999999,1.5399320000000001,366800]
[33637,2.9292180000000001,2.9541119999999998,2.9126210000000001,2.9541119999999998,1.5486310000000001,180200]
[33644,2.9458139999999999,2.987304,2.9126210000000001,2.987304,1.5660320000000001,186100]
[33651,2.9956019999999999,2.9956019999999999,2.9956019999999999,2.9956019999999999,1.5703830000000001,8800]
[33658,2.987304,2.987304,2.775703,2.779852,1.457281,239900]
[33665,2.7549579999999998,2.7549579999999998,2.680275,2.6968719999999999,1.413778,758500]
[33672,2.692723,2.692723,2.588997,2.6221890000000001,1.384997,188900]
[33679,2.6221890000000001,2.630487,2.6055929999999998,2.6055929999999998,1.3762300000000001,71800]
[33686,2.6055929999999998,2.6055929999999998,2.5641029999999998,2.5682520000000002,1.3565069999999999,38600]
[33693,2.5682520000000002,2.5972949999999999,2.5226120000000001,2.588997,1.3674649999999999,174100]
[33700,2.588997,2.588997,2.588997,2.588997,1.3674649999999999,0]
[33707,2.5724010000000002,2.5806990000000001,2.5226120000000001,2.5226120000000001,1.3324009999999999,520500]
[33714,2.5143140000000002,2.5972949999999999,2.5143140000000002,2.593146,1.369656,254900]
[33721,2.6014439999999999,2.6968719999999999,2.6014439999999999,2.688574,1.420059,649700]
[33728,2.688574,2.688574,2.676126,2.676126,1.413484,20100]
[33735,2.676126,2.7051699999999999,2.676126,2.7051699999999999,1.428825,273700]
[33742,2.688574,2.7051699999999999,2.688574,2.7051699999999999,1.428825,237000]
[33749,2.7051699999999999,2.7051699999999999,2.688574,2.692723,1.4222509999999999,879500]
[33756,2.676126,2.688574,2.630487,2.630487,1.3893800000000001,366900]
[33763,2.6221890000000001,2.6387849999999999,2.6221890000000001,2.6387849999999999,1.404406,71800]
[33770,2.634636,2.6719780000000002,2.6221890000000001,2.6719780000000002,1.4220710000000001,144100]
[33777,2.6636790000000001,2.6636790000000001,2.6470829999999999,2.6470829999999999,1.408822,17400]
[33784,2.6553810000000002,2.680275,2.630487,2.680275,1.4264870000000001,653400]
[33791,2.680275,2.734213,2.680275,2.734213,1.4551940000000001,586400]
[33798,2.730064,2.7549579999999998,2.730064,2.7549579999999998,1.466235,134700]
[33805,2.7632560000000002,2.7964479999999998,2.7632560000000002,2.7881499999999999,1.4839,309600]
[33812,2.7964479999999998,2.8047460000000002,2.779852,2.779852,1.479484,65600]
[33819,2.7881499999999999,2.8296410000000001,2.779852,2.8130449999999998,1.4971490000000001,80600]
[33826,2.8130449999999998,2.8171940000000002,2.8047460000000002,2.8047460000000002,1.492734,8800]
[33833,2.8047460000000002,2.8420879999999999,2.8047460000000002,2.837939,1.5103979999999999,20100]
[33840,2.8213430000000002,2.8628330000000002,2.8005969999999998,2.8462369999999999,1.514815,439800]
[33847,2.8171940000000002,2.8296410000000001,2.8171940000000002,2.8213430000000002,1.501565,86700]
[33854,2.8296410000000001,2.8462369999999999,2.8047460000000002,2.8462369999999999,1.5256689999999999,164800]
[33861,2.8420879999999999,2.8628330000000002,2.837939,2.8628330000000002,1.5345660000000001,47100]
[33868,2.8586839999999998,2.8711310000000001,2.8545349999999998,2.8545349999999998,1.5301169999999999,26700]
[33875,2.8628330000000002,2.8960249999999998,2.8462369999999999,2.8877269999999999,1.5479099999999999,379000]
[33882,2.8711310000000001,2.8711310000000001,2.7881499999999999,2.7881499999999999,1.4945329999999999,246100]
[33889,2.7881499999999999,2.7881499999999999,2.7715540000000001,2.7715540000000001,1.4856370000000001,102300]
[33896,2.7715540000000001,2.7715540000000001,2.7632560000000002,2.7632560000000002,1.4811890000000001,364000]
[33903,2.7632560000000002,2.779852,2.7549579999999998,2.779852,1.4900850000000001,568200]
[33910,2.779852,2.7881499999999999,2.7549579999999998,2.7881499999999999,1.4945329999999999,372200]
[33917,2.7881499999999999,2.7881499999999999,2.7632560000000002,2.779852,1.4900850000000001,526800]
[33924,2.779852,2.779852,2.7466599999999999,2.779852,1.4900850000000001,111100]
[33931,2.7715540000000001,2.8047460000000002,2.7632560000000002,2.8047460000000002,1.50343,611400]
[33938,2.7715540000000001,2.7881499999999999,2.7715540000000001,2.7715540000000001,1.4856370000000001,165000]
[33945,2.7715540000000001,2.7715540000000001,2.7715540000000001,2.7715540000000001,1.497689,231300]
[33952,2.7632560000000002,2.7632560000000002,2.7051699999999999,2.7051699999999999,1.4618150000000001,119600]
[33959,2.7134680000000002,2.730064,2.6968719999999999,2.7051699999999999,1.4618150000000001,56300]
[33966,2.6968719999999999,2.7217660000000001,2.6968719999999999,2.7134680000000002,1.4662999999999999,62100]
[33973,2.7134680000000002,2.7134680000000002,2.6470829999999999,2.6470829999999999,1.430428,110000]
[33980,2.6470829999999999,2.6470829999999999,2.6055929999999998,2.630487,1.4214599999999999,294900]
[33987,2.6138910000000002,2.6138910000000002,2.588997,2.5972949999999999,1.4035230000000001,144100]
[33994,2.588997,2.588997,2.5226120000000001,2.5558040000000002,1.381103,532400]
[34001,2.5641029999999998,2.5641029999999998,2.481122,2.481122,1.340746,408600]
[34008,2.48942,2.5392079999999999,2.48942,2.53091,1.36765,252300]
[34015,2.53091,2.5392079999999999,2.5226120000000001,2.5392079999999999,1.3721350000000001,92800]
[34022,2.5392079999999999,2.5392079999999999,2.48942,2.48942,1.3452299999999999,996200]
[34029,2.48942,2.5641029999999998,2.48942,2.5641029999999998,1.3855869999999999,710500]
[34036,2.5724010000000002,2.630487,2.5724010000000002,2.5972949999999999,1.4159870000000001,804300]
[34043,2.588997,2.5972949999999999,2.5682520000000002,2.5765500000000001,1.404677,393700]
[34050,2.5765500000000001,2.5972949999999999,2.5765500000000001,2.5972949999999999,1.4159870000000001,198100]
[34057,2.5972949999999999,2.6719780000000002,2.5724010000000002,2.6719780000000002,1.4567019999999999,827500]
[34064,2.680275,2.680275,2.6097419999999998,2.6097419999999998,1.4227730000000001,192200]
[34071,2.6055929999999998,2.6719780000000002,2.6055929999999998,2.6719780000000002,1.4567019999999999,670800]
[34078,2.6636790000000001,2.6719780000000002,2.6138910000000002,2.6138910000000002,1.4250350000000001,348300]
[34085,2.6055929999999998,2.6097419999999998,2.5060159999999998,2.53091,1.379796,601700]
[34092,2.53091,2.5558040000000002,2.5226120000000001,2.5433569999999999,1.386582,637900]
[34099,2.5475059999999998,2.588997,2.5433569999999999,2.588997,1.4114629999999999,128500]
[34106,2.5806990000000001,2.6097419999999998,2.5641029999999998,2.6097419999999998,1.4227730000000001,471900]
[34113,2.6180400000000001,2.6553810000000002,2.6180400000000001,2.6387849999999999,1.4386060000000001,167600]
[34120,2.6387849999999999,2.6968719999999999,2.6387849999999999,2.680275,1.4612259999999999,161500]
[34127,2.6636790000000001,2.688574,2.6636790000000001,2.6719780000000002,1.4567019999999999,156100]
[34134,2.6719780000000002,2.7217660000000001,2.6719780000000002,2.6968719999999999,1.4827600000000001,231400]
[34141,2.7134680000000002,2.7632560000000002,2.7010209999999999,2.7466599999999999,1.510135,283100]
[34148,2.7632560000000002,2.779852,2.7217660000000001,2.7217660000000001,1.496448,297200]
[34155,2.7134680000000002,2.8130449999999998,2.7051699999999999,2.8047460000000002,1.542071,279500]
[34162,2.7964479999999998,2.7964479999999998,2.7549579999999998,2.7549579999999998,1.514696,113500]
[34169,2.7466599999999999,2.7508089999999998,2.6138910000000002,2.6180400000000001,1.4394169999999999,390500]
[34176,2.6138910000000002,2.6180400000000001,2.4728240000000001,2.4935689999999999,1.3709830000000001,911800]
[34183,2.5101650000000002,2.5143140000000002,2.4728240000000001,2.485271,1.36642,117300]
[34190,2.485271,2.5018669999999998,2.4479299999999999,2.48942,1.3687009999999999,631700]
[34197,2.5060159999999998,2.5143140000000002,2.4520789999999999,2.4562279999999999,1.3504529999999999,650000]
[34204,2.4562279999999999,2.5143140000000002,2.4520789999999999,2.5060159999999998,1.3778269999999999,122000]
[34211,2.4728240000000001,2.5226120000000001,2.4728240000000001,2.5060159999999998,1.3778269999999999,120000]
[34218,2.5143140000000002,2.5475059999999998,2.5060159999999998,2.5060159999999998,1.3903479999999999,258400]
[34225,2.5060159999999998,2.5392079999999999,2.5060159999999998,2.5143140000000002,1.394952,110900]
[34232,2.5060159999999998,2.5060159999999998,2.4728240000000001,2.4977179999999999,1.3857440000000001,336600]
[34239,2.4977179999999999,2.5060159999999998,2.481122,2.481122,1.376536,104400]
[34246,2.481122,2.485271,2.4728240000000001,2.4728240000000001,1.3719330000000001,140900]
[34253,2.4728240000000001,2.5226120000000001,2.4645260000000002,2.5226120000000001,1.399556,544700]
[34260,2.526761,2.535059,2.48942,2.48942,1.38114,158500]
[34267,2.48942,2.4977179999999999,2.4686750000000002,2.481122,1.376536,213200]
[34274,2.48942,2.4977179999999999,2.4728240000000001,2.48942,1.38114,993600]
[34281,2.481122,2.48942,2.4479299999999999,2.4562279999999999,1.362725,809800]
[34288,2.4396309999999999,2.4396309999999999,2.3981409999999999,2.3981409999999999,1.330498,457600]
[34295,2.3981409999999999,2.4064390000000002,2.3732470000000001,2.385694,1.323593,222200]
[34302,2.3981409999999999,2.3981409999999999,2.3525019999999999,2.3649490000000002,1.312084,472300]
[34309,2.3732470000000001,2.381545,2.3317570000000001,2.3317570000000001,1.306508,526500]
[34316,2.3234590000000002,2.9001739999999998,2.3110119999999998,2.8918759999999999,1.6203510000000001,4400600]
[34323,2.8918759999999999,2.9043230000000002,2.8918759999999999,2.9001739999999998,1.6250009999999999,3060500]
[34330,2.9043230000000002,2.9043230000000002,2.8877269999999999,2.8960249999999998,1.6226750000000001,779200]
[34337,2.9001739999999998,2.925068,2.9001739999999998,2.925068,1.6389469999999999,2403500]
[34344,2.925068,2.979006,2.925068,2.9458139999999999,1.6505719999999999,996300]
[34351,2.9126210000000001,2.9126210000000001,2.8296410000000001,2.8296410000000001,1.5854790000000001,119700]
[34358,2.8130449999999998,2.8545349999999998,2.7964479999999998,2.8545349999999998,1.5994280000000001,161900]
[34365,2.8462369999999999,2.8628330000000002,2.837939,2.8462369999999999,1.5947789999999999,68400]
[34372,2.8462369999999999,2.8462369999999999,2.8130449999999998,2.837939,1.5901289999999999,132400]
[34379,2.837939,2.837939,2.8213430000000002,2.8213430000000002,1.58083,45000]
[34386,2.8213430000000002,2.8213430000000002,2.7881499999999999,2.7881499999999999,1.5622320000000001,469500]
[34393,2.7964479999999998,2.8130449999999998,2.7674050000000001,2.7674050000000001,1.550608,131700]
[34400,2.7674050000000001,2.8130449999999998,2.7674050000000001,2.7964479999999998,1.58022,50600]
[34407,2.7964479999999998,2.8005969999999998,2.7881499999999999,2.7923,1.5778749999999999,59200]
[34414,2.7923,2.8213430000000002,2.7923,2.8130449999999998,1.589599,144000]
[34421,2.8213430000000002,2.837939,2.8213430000000002,2.8296410000000001,1.598976,53500]
[34428,2.8213430000000002,2.8545349999999998,2.8130449999999998,2.8545349999999998,1.6130439999999999,131200]
[34435,2.8462369999999999,2.9292180000000001,2.8296410000000001,2.9292180000000001,1.655246,183200]
[34442,2.9292180000000001,2.9707080000000001,2.920919,2.9665590000000002,1.6763459999999999,95300]
[34449,2.9748570000000001,2.9748570000000001,2.9126210000000001,2.9167700000000001,1.648212,219300]
[34456,2.9375149999999999,2.9458139999999999,2.9375149999999999,2.9458139999999999,1.6646240000000001,41700]
[34463,2.9375149999999999,2.9956019999999999,2.9292180000000001,2.987304,1.688069,243200]
[34470,2.987304,2.987304,2.979006,2.987304,1.688069,44100]
[34477,2.979006,2.979006,2.9126210000000001,2.9167700000000001,1.648212,105000]
[34484,2.9375149999999999,2.9375149999999999,2.837939,2.9001739999999998,1.638833,79500]
[34491,2.9126210000000001,2.9375149999999999,2.8503859999999999,2.8628330000000002,1.6177319999999999,258100]
[34498,2.8628330000000002,2.8628330000000002,2.688574,2.7010209999999999,1.5388170000000001,391500]
[34505,2.7134680000000002,2.8254920000000001,2.6636790000000001,2.7632560000000002,1.574273,73300]
[34512,2.738362,2.7881499999999999,2.676126,2.7508089999999998,1.5671820000000001,158300]
[34519,2.7259150000000001,2.7508089999999998,2.7259150000000001,2.738362,1.5600909999999999,46300]
[34526,2.7632560000000002,2.7881499999999999,2.738362,2.7881499999999999,1.5884560000000001,122700]
[34533,2.7632560000000002,2.8130449999999998,2.7632560000000002,2.8130449999999998,1.6026389999999999,10500]
[34540,2.8130449999999998,2.837939,2.7881499999999999,2.7881499999999999,1.5884560000000001,297200]
[34547,2.8130449999999998,2.8254920000000001,2.7881499999999999,2.8130449999999998,1.6026389999999999,198100]
[34554,2.8254920000000001,2.837939,2.8005969999999998,2.837939,1.6168210000000001,45500]
[34561,2.837939,2.8877269999999999,2.7881499999999999,2.7881499999999999,1.5884560000000001,65600]
[34568,2.7632560000000002,2.8877269999999999,2.7010209999999999,2.8877269999999999,1.645187,220800]
[34575,2.9001739999999998,3.024645,2.9001739999999998,2.925068,1.666461,192100]
[34582,2.925068,2.925068,2.8752800000000001,2.8877269999999999,1.658455,173300]
[34589,2.8877269999999999,2.8877269999999999,2.7881499999999999,2.8130449999999998,1.615564,517700]
[34596,2.8254920000000001,2.8254920000000001,2.7134680000000002,2.7881499999999999,1.601267,97500]
[34603,2.7632560000000002,2.8130449999999998,2.7508089999999998,2.7508089999999998,1.5798209999999999,312400]
[34610,2.7508089999999998,2.7632560000000002,2.6636790000000001,2.688574,1.5440780000000001,67200]
[34617,2.688574,2.9001739999999998,2.688574,2.8752800000000001,1.6513070000000001,71800]
[34624,2.8628330000000002,2.8752800000000001,2.8130449999999998,2.8130449999999998,1.615564,143300]
[34631,2.8130449999999998,2.9748570000000001,2.8130449999999998,2.925068,1.6798999999999999,156100]
[34638,2.9624100000000002,3.086881,2.8503859999999999,2.8503859999999999,1.6370089999999999,116500]
[34645,2.8628330000000002,2.8752800000000001,2.837939,2.8503859999999999,1.6370089999999999,105600]
[34652,2.8628330000000002,2.9499629999999999,2.8628330000000002,2.8877269999999999,1.658455,61400]
[34659,2.9126210000000001,3.086881,2.9126210000000001,2.9624100000000002,1.7013469999999999,65600]
[34666,2.9499629999999999,2.987304,2.8628330000000002,2.9375149999999999,1.687049,248300]
[34673,2.9126210000000001,3.024645,2.9126210000000001,3.024645,1.7516940000000001,151800]
[34680,3.0619860000000001,3.2113520000000002,3.0619860000000001,3.1117750000000002,1.802154,27000]
[34687,3.1117750000000002,3.1117750000000002,3.0370919999999999,3.0495399999999999,1.766111,216400]
[34694,3.0744340000000001,3.086881,2.9624100000000002,3.086881,1.7877369999999999,304000]
[34701,3.1117750000000002,3.1366689999999999,3.0370919999999999,3.0370919999999999,1.758902,57800]
[34708,3.0370919999999999,3.086881,2.987304,3.0370919999999999,1.758902,179200]
[34715,3.0370919999999999,3.0619860000000001,2.9748570000000001,3.0619860000000001,1.77332,45300]
[34722,3.086881,3.1242220000000001,3.0370919999999999,3.1117750000000002,1.802154,104200]
[34729,3.086881,3.1366689999999999,3.0619860000000001,3.1366689999999999,1.8165709999999999,65600]
[34736,3.1366689999999999,3.186458,3.1366689999999999,3.1615630000000001,1.8309880000000001,45500]
[34743,3.186458,3.236246,3.1740110000000001,3.186458,1.845405,20300]
[34750,3.2113520000000002,3.2611400000000001,3.1615630000000001,3.2611400000000001,1.888657,31500]
[34757,3.2611400000000001,3.2860339999999999,3.2113520000000002,3.2237990000000001,1.8670310000000001,40100]
[34764,3.2237990000000001,3.2860339999999999,3.2237990000000001,3.2860339999999999,1.9178249999999999,63500]
[34771,3.3109289999999998,3.3856109999999999,3.2611400000000001,3.335823,1.9468840000000001,142700]
[34778,3.3109289999999998,3.3109289999999998,3.1989049999999999,3.2860339999999999,1.9178249999999999,57000]
[34785,3.2611400000000001,3.3856109999999999,3.236246,3.3482699999999999,1.954148,337400]
[34792,3.3731640000000001,3.3980579999999998,3.3607170000000002,3.3607170000000002,1.9614130000000001,33800]
[34799,3.3607170000000002,3.3856109999999999,3.335823,3.3607170000000002,1.9614130000000001,264600]
[34806,3.3856109999999999,3.3856109999999999,3.1366689999999999,3.1491159999999998,1.8379160000000001,94300]
[34813,3.186458,3.3109289999999998,3.186458,3.236246,1.8887670000000001,93200]
[34820,3.2486929999999998,3.335823,3.236246,3.3233760000000001,1.939619,39200]
[34827,3.3482699999999999,3.3607170000000002,3.2611400000000001,3.3233760000000001,1.939619,109500]
[34834,3.335823,3.4727410000000001,3.335823,3.3482699999999999,1.954148,141400]
[34841,3.3731640000000001,3.3731640000000001,3.2113520000000002,3.2860339999999999,1.9178249999999999,141300]
[34848,3.273587,3.3607170000000002,3.2113520000000002,3.3607170000000002,1.9614130000000001,67500]
[34855,3.3731640000000001,3.3856109999999999,3.335823,3.3607170000000002,1.9614130000000001,44100]
[34862,3.3856109999999999,3.485188,3.3607170000000002,3.4354,2.019844,101500]
[34869,3.4105050000000001,3.4105050000000001,3.3109289999999998,3.3233760000000001,1.9539800000000001,137100]
[34876,3.2984810000000002,3.3731640000000001,3.2611400000000001,3.2860339999999999,1.932024,138500]
[34883,3.3109289999999998,3.422952,3.3109289999999998,3.335823,1.961298,306900]
[34890,3.335823,3.3856109999999999,3.335823,3.3856109999999999,1.9905710000000001,68200]
[34897,3.3109289999999998,3.3856109999999999,3.3109289999999998,3.3856109999999999,1.9905710000000001,208100]
[34904,3.3856109999999999,3.4602940000000002,3.3731640000000001,3.4354,2.019844,63000]
[34911,3.4354,3.522529,3.3731640000000001,3.522529,2.071072,131000]
[34918,3.485188,3.584765,3.485188,3.5598700000000001,2.0930270000000002,67900]
[34925,3.584765,3.622106,3.5100820000000001,3.5598700000000001,2.0930270000000002,51700]
[34932,3.5598700000000001,3.5723180000000001,3.5100820000000001,3.5598700000000001,2.0930270000000002,75000]
[34939,3.5598700000000001,3.6843409999999999,3.5598700000000001,3.6843409999999999,2.16621,41600]
[34946,3.7092360000000002,3.7839179999999999,3.7092360000000002,3.7465769999999998,2.217978,41500]
[34953,3.7839179999999999,3.8834949999999999,3.7839179999999999,3.8834949999999999,2.2990339999999998,60300]
[34960,3.8834949999999999,3.9083890000000001,3.8088129999999998,3.8212600000000001,2.2621910000000001,34800]
[34967,3.7963650000000002,3.8461539999999999,3.771471,3.8461539999999999,2.2769279999999998,301300]
[34974,3.8586010000000002,4.0079659999999997,3.8586010000000002,3.8959419999999998,2.306403,80000]
[34981,3.871048,3.933284,3.871048,3.8834949999999999,2.2990339999999998,29200]
[34988,3.8586010000000002,3.8834949999999999,3.833707,3.8834949999999999,2.2990339999999998,130200]
[34995,3.8834949999999999,3.8834949999999999,3.8088129999999998,3.833707,2.2695590000000001,44500]
[35002,3.8212600000000001,3.833707,3.7963650000000002,3.833707,2.2695590000000001,48500]
[35009,3.8088129999999998,3.9083890000000001,3.7839179999999999,3.7839179999999999,2.2400850000000001,54600]
[35016,3.8088129999999998,3.8834949999999999,3.7590240000000001,3.771471,2.2327159999999999,77100]
[35023,3.7465769999999998,3.8461539999999999,3.7341299999999999,3.8461539999999999,2.2769279999999998,69700]
[35030,3.833707,3.8586010000000002,3.7839179999999999,3.8088129999999998,2.2548219999999999,270200]
[35037,3.7839179999999999,3.8461539999999999,3.7839179999999999,3.833707,2.2848890000000002,92100]
[35044,3.8212600000000001,3.920836,3.8212600000000001,3.8834949999999999,2.3145639999999998,153200]
[35051,3.8834949999999999,3.8834949999999999,3.7590240000000001,3.8212600000000001,2.2774709999999998,39600]
[35058,3.8212600000000001,3.871048,3.7216830000000001,3.7216830000000001,2.218124,249500]
[35065,3.7341299999999999,3.9083890000000001,3.7092360000000002,3.8461539999999999,2.2923079999999998,190100]
[35072,3.833707,3.8586010000000002,3.7839179999999999,3.7839179999999999,2.2552159999999999,38900]
[35079,3.7839179999999999,3.8088129999999998,3.7092360000000002,3.7590240000000001,2.24038,130400]
[35086,3.771471,3.771471,3.6718950000000001,3.7590240000000001,2.24038,76000]
[35093,3.7341299999999999,3.7465769999999998,3.6345529999999999,3.7092360000000002,2.2107049999999999,66400]
[35100,3.6843409999999999,3.9083890000000001,3.6718950000000001,3.8586010000000002,2.2997269999999999,73600]
[35107,3.8834949999999999,4.082649,3.8834949999999999,4.0453080000000003,2.4110049999999998,191200]
[35114,4.0079659999999997,4.1324370000000004,4.0079659999999997,4.082649,2.4332600000000002,268600]
[35121,4.0328600000000003,4.0328600000000003,3.8959419999999998,3.8959419999999998,2.3219829999999999,104500]
[35128,3.9083890000000001,4.1324370000000004,3.9083890000000001,3.9830719999999999,2.3739110000000001,315400]
[35135,3.9706250000000001,4.0079659999999997,3.9457309999999999,3.9457309999999999,2.366994,134200]
[35142,3.9706250000000001,3.9830719999999999,3.933284,3.933284,2.3595269999999999,78700]
[35149,3.9830719999999999,4.0702020000000001,3.9830719999999999,4.0079659999999997,2.404328,85100]
[35156,3.9830719999999999,4.182226,3.9830719999999999,4.082649,2.449128,104700]
[35163,4.0328600000000003,4.0328600000000003,3.7590240000000001,3.8461539999999999,2.3072590000000002,192900]
[35170,3.871048,3.871048,3.7590240000000001,3.7963650000000002,2.2773910000000002,38500]
[35177,3.8088129999999998,4.0328600000000003,3.8088129999999998,4.0328600000000003,2.4192629999999999,116400]
[35184,3.9581780000000002,3.9581780000000002,3.7839179999999999,3.7839179999999999,2.2699250000000002,95300]
[35191,3.771471,3.9581780000000002,3.7590240000000001,3.933284,2.3595269999999999,65900]
[35198,3.933284,4.2444610000000003,3.871048,4.2071199999999997,2.5237989999999999,219600]
[35205,4.169778,4.169778,4.0950959999999998,4.1075429999999997,2.4640629999999999,32600]
[35212,4.082649,4.0950959999999998,3.871048,3.9955189999999998,2.3968600000000002,138200]
[35219,3.9955189999999998,3.9955189999999998,3.8834949999999999,3.9083890000000001,2.344592,125000]
[35226,3.9083890000000001,3.933284,3.7963650000000002,3.7963650000000002,2.2924820000000001,62700]
[35233,3.7963650000000002,3.8959419999999998,3.7963650000000002,3.8834949999999999,2.3450950000000002,54000]
[35240,3.9083890000000001,3.9083890000000001,3.8461539999999999,3.9083890000000001,2.3601290000000001,97800]
[35247,3.920836,3.9457309999999999,3.8461539999999999,3.8461539999999999,2.322546,100400]
[35254,3.7839179999999999,3.8212600000000001,3.6843409999999999,3.6843409999999999,2.224834,66500]
[35261,3.6843409999999999,3.6843409999999999,3.584765,3.6096590000000002,2.1797369999999998,52500]
[35268,3.6096590000000002,3.6345529999999999,3.4602940000000002,3.5972119999999999,2.172221,724600]
[35275,3.5723180000000001,3.8212600000000001,3.5598700000000001,3.8212600000000001,2.307515,124000]
[35282,3.7963650000000002,3.7963650000000002,3.6967889999999999,3.7092360000000002,2.2398660000000001,60500]
[35289,3.7341299999999999,3.7341299999999999,3.6096590000000002,3.7216830000000001,2.2473830000000001,126700]
[35296,3.7465769999999998,3.871048,3.7465769999999998,3.7590240000000001,2.2699319999999998,92400]
[35303,3.7341299999999999,3.7590240000000001,3.622106,3.622106,2.1872530000000001,39500]
[35310,3.5972119999999999,3.7092360000000002,3.5972119999999999,3.7092360000000002,2.2556639999999999,60000]
[35317,3.7341299999999999,3.7963650000000002,3.6718950000000001,3.7590240000000001,2.2859430000000001,135500]
[35324,3.7590240000000001,3.8088129999999998,3.6718950000000001,3.7590240000000001,2.2859430000000001,169500]
[35331,3.7590240000000001,3.833707,3.7590240000000001,3.8088129999999998,2.3162189999999998,113600]
[35338,3.833707,3.920836,3.8212600000000001,3.920836,2.384344,222000]
[35345,3.933284,4.0577550000000002,3.933284,4.0577550000000002,2.467606,286300]
[35352,4.0577550000000002,4.2071199999999997,4.0453080000000003,4.1946729999999999,2.5508690000000001,257800]
[35359,4.182226,4.3315910000000004,4.182226,4.2942499999999999,2.6114229999999998,267900]
[35366,4.2942499999999999,4.3191439999999997,4.2569080000000001,4.2942499999999999,2.6114229999999998,225500]
[35373,4.3066959999999996,4.5182969999999996,4.3066959999999996,4.5182969999999996,2.747671,206400]
[35380,4.5182969999999996,4.5431910000000002,4.4809559999999999,4.5431910000000002,2.7628110000000001,162000]
[35387,4.5680860000000001,4.68011,4.5307449999999996,4.6054269999999997,2.8006579999999999,197900]
[35394,4.6054269999999997,4.6178739999999996,4.580533,4.6054269999999997,2.8006579999999999,139000]
[35401,4.6054269999999997,4.6054269999999997,4.3564850000000002,4.3813789999999999,2.664409,267200]
[35408,4.3813789999999999,4.4436140000000002,4.2320140000000004,4.2320140000000004,2.589334,179500]
[35415,4.2569080000000001,4.5307449999999996,4.2071199999999997,4.5182969999999996,2.7644950000000001,275000]
[35422,4.5182969999999996,4.5431910000000002,4.4560620000000002,4.5182969999999996,2.7644950000000001,64800]
[35429,4.5431910000000002,4.6427680000000002,4.5182969999999996,4.6178739999999996,2.8254199999999998,137800]
[35436,4.6427680000000002,4.7050039999999997,4.5307449999999996,4.6178739999999996,2.8254199999999998,325900]
[35443,4.6303210000000004,4.68011,4.580533,4.6676630000000001,2.8558840000000001,183800]
[35450,4.6552150000000001,4.6552150000000001,4.4436140000000002,4.4436140000000002,2.718801,122100]
[35457,4.4560620000000002,4.4560620000000002,4.3440380000000003,4.368932,2.6731069999999999,133400]
[35464,4.3564850000000002,4.3564850000000002,4.2195669999999996,4.2195669999999996,2.581718,111200]
[35471,4.2444610000000003,4.4685090000000001,4.2320140000000004,4.4560620000000002,2.7264179999999998,305300]
[35478,4.4311680000000004,4.4809559999999999,4.3564850000000002,4.3564850000000002,2.6654900000000001,202200]
[35485,4.3315910000000004,4.3938259999999998,4.3066959999999996,4.3938259999999998,2.6883370000000002,141700]
[35492,4.3315910000000004,4.4187200000000004,4.3191439999999997,4.4062729999999997,2.695954,81700]
[35499,4.4062729999999997,4.5307449999999996,4.3813789999999999,4.4809559999999999,2.7585299999999999,130700]
[35506,4.4560620000000002,4.8294750000000004,4.4560620000000002,4.8294750000000004,2.9730819999999998,428200]
[35513,4.8543690000000002,4.8792629999999999,4.7423450000000003,4.767239,2.934768,151800]
[35520,4.7423450000000003,4.7796859999999999,4.5929799999999998,4.6303210000000004,2.8504800000000001,167900]
[35527,4.6054269999999997,4.7050039999999997,4.6054269999999997,4.6552150000000001,2.8658049999999999,117800]
[35534,4.6303210000000004,4.866816,4.5307449999999996,4.8045809999999998,2.9577580000000001,235900]
[35541,4.8045809999999998,5.0659689999999999,4.7547920000000001,5.0161809999999996,3.0880209999999999,122700]
[35548,5.0286280000000003,5.1033109999999997,4.9166049999999997,5.1033109999999997,3.1416590000000002,105800]
[35555,5.0535230000000002,5.2526760000000001,5.0410750000000002,5.1157579999999996,3.149321,109000]
[35562,5.1406520000000002,5.1779929999999998,5.0286280000000003,5.078417,3.1263320000000001,250400]
[35569,5.078417,5.1282050000000003,4.9539460000000002,5.1282050000000003,3.1569850000000002,143500]
[35576,5.1033109999999997,5.1033109999999997,4.9539460000000002,4.9788399999999999,3.0650330000000001,46300]
[35583,5.0037339999999997,5.0037339999999997,4.9041569999999997,4.9414990000000003,3.042046,41600]
[35590,4.9414990000000003,5.0410750000000002,4.9041569999999997,4.9663930000000001,3.0739719999999999,94000]
[35597,4.9788399999999999,4.9788399999999999,4.8543690000000002,4.866816,3.0123389999999999,66500]
[35604,4.8792629999999999,4.8792629999999999,4.7547920000000001,4.8294750000000004,2.9892280000000002,127700]
[35611,4.8045809999999998,4.9414990000000003,4.7796859999999999,4.9414990000000003,3.0585640000000001,93700]
[35618,4.9663930000000001,5.0286280000000003,4.7298980000000004,4.7796859999999999,2.9584100000000002,180600]
[35625,4.8045809999999998,4.8792629999999999,4.7423450000000003,4.7547920000000001,2.9430010000000002,160700]
[35632,4.7298980000000004,4.8792629999999999,4.7050039999999997,4.7050039999999997,2.912185,182900]
[35639,4.7298980000000004,4.7859100000000003,4.6552150000000001,4.7050039999999997,2.912185,179900]
[35646,4.68011,4.767239,4.5182969999999996,4.5182969999999996,2.796621,162600]
[35653,4.5182969999999996,4.6303210000000004,4.4311680000000004,4.4809559999999999,2.7735099999999999,179900]
[35660,4.4809559999999999,4.61165,4.4809559999999999,4.5992040000000003,2.8466999999999998,242900]
[35667,4.6054269999999997,4.767239,4.6054269999999997,4.68011,2.896776,143000]
[35674,4.7050039999999997,4.8294750000000004,4.6925569999999999,4.7050039999999997,2.928836,94600]
[35681,4.7050039999999997,4.7174509999999996,4.4809559999999999,4.5556380000000001,2.8358569999999999,784700]
[35688,4.580533,4.8294750000000004,4.580533,4.7734629999999996,2.9714510000000001,292400]
[35695,4.7983570000000002,4.8792629999999999,4.7423450000000003,4.8045809999999998,2.9908220000000001,93400]
[35702,4.8294750000000004,4.9850640000000004,4.8170279999999996,4.9041569999999997,3.052807,256300]
[35709,4.9041569999999997,5.0286280000000003,4.8543690000000002,5.0286280000000003,3.13029,107700]
[35716,5.0037339999999997,5.0659689999999999,4.8294750000000004,4.8543690000000002,3.0218129999999999,80200]
[35723,4.866816,5.078417,4.8543690000000002,4.8543690000000002,3.0218129999999999,158100]
[35730,4.8543690000000002,4.8543690000000002,4.6178739999999996,4.7423450000000003,2.95208,176700]
[35737,4.7921329999999998,4.8294750000000004,4.7050039999999997,4.7050039999999997,2.928836,60400]
[35744,4.7050039999999997,4.8170279999999996,4.7050039999999997,4.7796859999999999,2.9753250000000002,77700]
[35751,4.7921329999999998,5.0410750000000002,4.7921329999999998,4.9850640000000004,3.1031710000000001,199300]
[35758,4.9539460000000002,5.0037339999999997,4.8045809999999998,4.8543690000000002,3.0218129999999999,54400]
[35765,4.8792629999999999,5.1531000000000002,4.8792629999999999,5.1282050000000003,3.192275,165300]
[35772,5.0908639999999998,5.0908639999999998,4.9912869999999998,5.0037339999999997,3.1323780000000001,59500]
[35779,5.0161809999999996,5.1779929999999998,4.9166049999999997,4.9663930000000001,3.109003,86100]
[35786,4.9912869999999998,5.078417,4.9663930000000001,5.0037339999999997,3.1323780000000001,42900]
[35793,5.0286280000000003,5.2775699999999999,4.9788399999999999,5.2526760000000001,3.2882169999999999,176000]
[35800,5.1779929999999998,5.1779929999999998,5.0286280000000003,5.0286280000000003,3.147961,200900]
[35807,5.0286280000000003,5.2277820000000004,4.9912869999999998,5.165546,3.233673,134000]
[35814,5.1904409999999999,5.2526760000000001,4.9788399999999999,5.0037339999999997,3.1323780000000001,130400]
[35821,4.9788399999999999,5.1531000000000002,4.8792629999999999,4.9290510000000003,3.0856249999999998,142200]
[35828,4.9788399999999999,5.1531000000000002,4.9166049999999997,5.0037339999999997,3.1323780000000001,182100]
[35835,5.0286280000000003,5.1531000000000002,5.0286280000000003,5.109534,3.1986089999999998,104400]
[35842,5.1779929999999998,5.1779929999999998,5.078417,5.1779929999999998,3.2414649999999998,147800]
[35849,5.1282050000000003,5.2526760000000001,5.1282050000000003,5.2277820000000004,3.2726329999999999,62400]
[35856,5.2277820000000004,5.3273590000000004,5.1779929999999998,5.2900179999999999,3.3115929999999998,81700]
[35863,5.3273590000000004,5.4269360000000004,5.2526760000000001,5.3771469999999999,3.384185,147900]
[35870,5.3522530000000001,5.4518300000000002,5.3273590000000004,5.4269360000000004,3.4155190000000002,111200]
[35877,5.4269360000000004,5.4767239999999999,5.2713469999999996,5.2713469999999996,3.3176000000000001,120500]
[35884,5.2464529999999998,5.4953950000000003,5.1779929999999998,5.4642770000000001,3.439022,452400]
[35891,5.4393830000000003,5.5016179999999997,5.2153349999999996,5.2775699999999999,3.3215150000000002,88600]
[35898,5.2526760000000001,5.4767239999999999,5.2153349999999996,5.4767239999999999,3.4468570000000001,189100]
[35905,5.4767239999999999,5.4767239999999999,5.3460289999999997,5.3460289999999997,3.3645999999999998,60200]
[35912,5.3149119999999996,5.3149119999999996,5.0659689999999999,5.2277820000000004,3.2901799999999999,249600]
[35919,5.2526760000000001,5.3024639999999996,5.165546,5.3024639999999996,3.3371840000000002,277200]
[35926,5.2900179999999999,5.3584769999999997,5.2900179999999999,5.3024639999999996,3.3371840000000002,172700]
[35933,5.2775699999999999,5.2775699999999999,5.1779929999999998,5.1779929999999998,3.258845,139900]
[35940,5.2028879999999997,5.3771469999999999,5.1779929999999998,5.3273590000000004,3.3528509999999998,267500]
[35947,5.3398060000000003,5.576301,5.3398060000000003,5.5514060000000001,3.493859,116800]
[35954,5.6011949999999997,5.6074190000000002,5.420712,5.5514060000000001,3.493859,232200]
[35961,5.5451829999999998,5.7007719999999997,5.5078420000000001,5.576301,3.5272389999999998,397600]
[35968,5.5514060000000001,5.675878,5.5389600000000003,5.675878,3.5902270000000001,455800]
[35975,5.675878,5.8003479999999996,5.6509830000000001,5.66343,3.5823529999999999,387000]
[35982,5.6011949999999997,5.7007719999999997,5.5887479999999998,5.6260890000000003,3.5587330000000001,890600]
[35989,5.6011949999999997,5.6011949999999997,5.3833710000000004,5.4331589999999998,3.4366970000000001,747800]
[35996,5.4144880000000004,5.5265120000000003,5.2775699999999999,5.5140650000000004,3.4878719999999999,713100]
[36003,5.5078420000000001,5.675878,5.5078420000000001,5.5825240000000003,3.531177,432400]
[36010,5.5825240000000003,5.7256660000000004,5.5638540000000001,5.706995,3.6099100000000002,553300]
[36017,5.7007719999999997,5.8501370000000001,5.6696540000000004,5.7443369999999998,3.6335289999999998,177000]
[36024,5.7194419999999999,5.8750309999999999,5.7194419999999999,5.8003479999999996,3.6689600000000002,46000]
[36031,5.8003479999999996,6.1737609999999998,5.8003479999999996,5.8501370000000001,3.700453,195400]
[36038,5.8003479999999996,5.8501370000000001,5.5016179999999997,5.5265120000000003,3.4957479999999999,338900]
[36045,5.5327359999999999,5.775455,5.4518300000000002,5.576301,3.54413,115900]
[36052,5.6260890000000003,5.675878,5.5514060000000001,5.6011949999999997,3.559952,158600]
[36059,5.576301,5.8003479999999996,5.5514060000000001,5.5887479999999998,3.5520420000000001,146200]
[36066,5.675878,5.7505600000000001,5.4767239999999999,5.5514060000000001,3.528308,156100]
[36073,5.576301,5.8999249999999996,5.5265120000000003,5.8999249999999996,3.7498140000000002,144900]
[36080,5.9497140000000002,6.2733379999999999,5.775455,6.2297739999999999,3.9594580000000001,200000]
[36087,6.2484440000000001,6.4040330000000001,6.1986559999999997,6.3044560000000001,4.0069239999999997,111100]
[36094,6.3355740000000003,6.4724919999999999,6.1986559999999997,6.2359970000000002,3.9634130000000001,180300]
[36101,6.260891,6.7712219999999999,6.2422199999999997,6.6654220000000004,4.2363419999999996,231300]
[36108,6.6405279999999998,6.9454820000000002,6.547174,6.7463280000000001,4.2877650000000003,175500]
[36115,6.7712219999999999,6.9081400000000004,6.7712219999999999,6.7961159999999996,4.3194080000000001,64700]
[36122,6.7961159999999996,6.8707989999999999,6.7961159999999996,6.8459050000000001,4.3510530000000003,8600]
[36129,6.8210110000000004,6.8210110000000004,6.5533979999999996,6.659198,4.2323890000000004,158600]
[36136,6.6218570000000003,6.7712219999999999,6.547174,6.5720689999999999,4.1953250000000004,71700]
[36143,6.5222800000000003,6.6218570000000003,6.5222800000000003,6.6218570000000003,4.2271089999999996,86300]
[36150,6.6094099999999996,6.7961159999999996,6.5596220000000001,6.7961159999999996,4.3383479999999999,30300]
[36157,6.8210110000000004,6.9952699999999997,6.8085639999999996,6.9454820000000002,4.4336950000000002,194200]
[36164,6.8707989999999999,7.0699519999999998,6.8459050000000001,6.8956929999999996,4.4019130000000004,205500]
[36171,6.9081400000000004,6.9330340000000001,6.5720689999999999,6.7649990000000004,4.3184829999999996,145200]
[36178,6.7463280000000001,6.7463280000000001,6.4849389999999998,6.5036100000000001,4.1516250000000001,71500]
[36185,6.5222800000000003,6.6467510000000001,6.4849389999999998,6.5969629999999997,4.2112160000000003,102300]
[36192,6.6218570000000003,6.6218570000000003,6.1239730000000003,6.1239730000000003,3.9092799999999999,73100]
[36199,6.1426439999999998,6.2982329999999997,5.9995019999999997,6.0243960000000003,3.8457150000000002,81100]
[36206,6.0368430000000002,6.0990789999999997,5.9248190000000003,6.0057260000000001,3.833796,107900]
[36213,6.0306199999999999,6.2671150000000004,5.9061490000000001,6.0617380000000001,3.8695529999999998,170000]
[36220,5.9995019999999997,6.0866319999999998,5.7194419999999999,5.8999249999999996,3.7662580000000001,145900]
[36227,5.8750309999999999,5.9497140000000002,5.8003479999999996,5.8999249999999996,3.785425,202700]
[36234,5.8999249999999996,5.9248190000000003,5.6011949999999997,5.6260890000000003,3.609731,226700]
[36241,5.576301,5.576301,5.209111,5.2713469999999996,3.3821240000000001,227100]
[36248,5.2837940000000003,5.4705000000000004,5.2402290000000002,5.4705000000000004,3.509906,325900]
[36255,5.5016179999999997,5.8750309999999999,5.4767239999999999,5.8003479999999996,3.7215370000000001,130100]
[36262,5.8439139999999998,6.3729149999999999,5.8439139999999998,6.3231270000000004,4.0569540000000002,164900]
[36269,6.3480210000000001,6.5720689999999999,6.3231270000000004,6.5720689999999999,4.2166750000000004,121900]
[36276,6.5969629999999997,6.758775,6.5720689999999999,6.7089869999999996,4.3045239999999998,187700]
[36283,6.7089869999999996,6.8707989999999999,6.3978099999999998,6.4227040000000004,4.1208419999999997,222000]
[36290,6.3978099999999998,6.3978099999999998,6.1488670000000001,6.161314,3.9531350000000001,135700]
[36297,6.1862089999999998,6.2484440000000001,6.0492910000000002,6.0679610000000004,3.8932380000000002,141900]
[36304,6.0679610000000004,6.1488670000000001,5.775455,6.0741849999999999,3.8972310000000001,178900]
[36311,6.1239730000000003,6.2111029999999996,5.9870549999999998,6.1239730000000003,3.9291749999999999,191200]
[36318,6.1488670000000001,6.2982329999999997,5.962161,5.962161,3.843566,135300]
[36325,5.9683840000000004,6.0243960000000003,5.9497140000000002,5.9746079999999999,3.8515920000000001,114000]
[36332,5.9497140000000002,5.9497140000000002,5.7256660000000004,5.8750309999999999,3.7873990000000002,294300]
[36339,5.8750309999999999,6.0990789999999997,5.8376900000000003,6.0990789999999997,3.9318309999999999,231100]
[36346,6.1239730000000003,6.1239730000000003,5.8501370000000001,5.8874779999999998,3.795423,161900]
[36353,5.862584,5.862584,5.5514060000000001,5.7381130000000002,3.6991320000000001,149700]
[36360,5.7256660000000004,5.8190189999999999,5.66343,5.7132189999999996,3.683084,130700]
[36367,5.7256660000000004,5.8003479999999996,5.5016179999999997,5.66343,3.6509860000000001,178900]
[36374,5.66343,5.66343,5.4020409999999996,5.4269360000000004,3.4985309999999998,115000]
[36381,5.4518300000000002,5.5016179999999997,5.3522530000000001,5.420712,3.494516,106300]
[36388,5.4020409999999996,5.4891709999999998,5.1779929999999998,5.4393830000000003,3.5065520000000001,358400]
[36395,5.4642770000000001,5.576301,5.4518300000000002,5.4642770000000001,3.5226030000000002,245900]
[36402,5.4767239999999999,5.5949710000000001,5.4269360000000004,5.5949710000000001,3.6068530000000001,288700]
[36409,5.5514060000000001,5.7194419999999999,5.5265120000000003,5.7194419999999999,3.7067739999999998,36500]
[36416,5.6883239999999997,5.8999249999999996,5.3273590000000004,5.8999249999999996,3.8237429999999999,142400]
[36423,5.8501370000000001,5.8501370000000001,5.6509830000000001,5.66343,3.6704720000000002,49600]
[36430,5.6883239999999997,5.8563599999999996,5.6385360000000002,5.8501370000000001,3.791477,67800]
[36437,5.8750309999999999,5.8750309999999999,5.775455,5.8376900000000003,3.7834099999999999,46400]
[36444,5.8127959999999996,5.8127959999999996,5.763007,5.763007,3.7350080000000001,29200]
[36451,5.7007719999999997,5.8999249999999996,5.6011949999999997,5.8937020000000002,3.8197100000000002,365600]
[36458,5.8812550000000003,6.3106790000000004,5.7505600000000001,6.2857849999999997,4.0738200000000004,237800]
[36465,6.2920090000000002,6.3542439999999996,6.1737609999999998,6.2733379999999999,4.065753,154800]
[36472,6.2982329999999997,6.3853619999999998,6.2359970000000002,6.2359970000000002,4.0415530000000004,72400]
[36479,6.2111029999999996,6.2359970000000002,5.9497140000000002,5.9497140000000002,3.8560120000000002,72800]
[36486,5.9248190000000003,5.9683840000000004,5.7007719999999997,5.8252430000000004,3.7753450000000002,90000]
[36493,5.775455,5.8688079999999996,5.6509830000000001,5.8003479999999996,3.7592080000000001,169600]
[36500,5.8252430000000004,5.8252430000000004,5.6260890000000003,5.6509830000000001,3.682023,345800]
[36507,5.675878,5.7194419999999999,5.3895939999999998,5.4269360000000004,3.5360390000000002,234400]
[36514,5.4144880000000004,5.4144880000000004,5.2962410000000002,5.2962410000000002,3.4508809999999999,79100]
[36521,5.2775699999999999,5.3771469999999999,5.0721930000000004,5.3709239999999996,3.4995440000000002,539600]
[36528,5.3522530000000001,5.4393830000000003,5.2340049999999998,5.4393830000000003,3.544152,322400]
[36535,5.4144880000000004,5.4144880000000004,5.121982,5.2153349999999996,3.3981650000000001,591800]
[36542,5.2153349999999996,5.4020409999999996,5.1033109999999997,5.3149119999999996,3.4630459999999998,707500]
[36549,5.3273590000000004,5.4020409999999996,5.0286280000000003,5.0348519999999999,3.2805689999999998,191500]
[36556,5.0348519999999999,5.2526760000000001,5.0286280000000003,5.2277820000000004,3.4062770000000002,456200]
[36563,5.2775699999999999,5.2775699999999999,4.9041569999999997,4.9041569999999997,3.195411,828500]
[36570,4.8792629999999999,4.9788399999999999,4.7050039999999997,4.7485689999999998,3.0940349999999999,168800]
[36577,4.7734629999999996,4.7921329999999998,4.580533,4.5992040000000003,2.996712,354300]
[36584,4.580533,4.580533,4.4062729999999997,4.4436140000000002,2.8953340000000001,626700]
[36591,4.4436140000000002,4.4436140000000002,4.1946729999999999,4.2818019999999999,2.789901,521400]
[36598,4.2569080000000001,4.7547920000000001,4.1324370000000004,4.7050039999999997,3.0877810000000001,504100]
[36605,4.7174509999999996,4.7796859999999999,4.5307449999999996,4.7298980000000004,3.1041189999999999,148400]
[36612,4.7547920000000001,5.1779929999999998,4.7298980000000004,5.1531000000000002,3.381856,180800]
[36619,5.1531000000000002,5.6883239999999997,5.1531000000000002,5.5140650000000004,3.6187480000000001,336900]
[36626,5.5016179999999997,5.675878,5.4269360000000004,5.4393830000000003,3.5697380000000001,183800]
[36633,5.3771469999999999,5.4020409999999996,5.1531000000000002,5.4020409999999996,3.5452319999999999,259500]
[36640,5.4269360000000004,5.6260890000000003,5.2775699999999999,5.2775699999999999,3.463543,315500]
[36647,5.2775699999999999,5.3895939999999998,5.2402290000000002,5.2962410000000002,3.4757959999999999,495000]
[36654,5.2962410000000002,5.6509830000000001,5.2962410000000002,5.5016179999999997,3.6105809999999998,217700]
[36661,5.4767239999999999,5.5389600000000003,5.3709239999999996,5.4020409999999996,3.5452319999999999,198100]
[36668,5.4518300000000002,5.7256660000000004,5.4269360000000004,5.6385360000000002,3.700437,192800]
[36675,5.6447599999999998,5.6447599999999998,5.4767239999999999,5.4767239999999999,3.5942440000000002,192300]
[36682,5.4269360000000004,5.4642770000000001,5.3273590000000004,5.3522530000000001,3.5125549999999999,168700]
[36689,5.3771469999999999,5.5016179999999997,5.3522530000000001,5.4767239999999999,3.6149719999999999,233300]
[36696,5.5016179999999997,5.5514060000000001,5.3273590000000004,5.3771469999999999,3.5492460000000001,787400]
[36703,5.4269360000000004,5.4767239999999999,5.2526760000000001,5.2526760000000001,3.4670879999999999,139600]
[36710,5.265123,5.3522530000000001,5.265123,5.3522530000000001,3.5328140000000001,65400]
[36717,5.3522530000000001,5.3522530000000001,4.9663930000000001,4.9788399999999999,3.2863389999999999,773700]
[36724,4.9663930000000001,5.0037339999999997,4.9539460000000002,4.9788399999999999,3.2863389999999999,120000]
[36731,4.9788399999999999,5.0037339999999997,4.8792629999999999,4.9539460000000002,3.269908,295300]
[36738,4.9975100000000001,5.0846410000000004,4.9788399999999999,5.0037339999999997,3.3027709999999999,114400]
[36745,5.0037339999999997,5.1531000000000002,4.9539460000000002,5.1531000000000002,3.4013610000000001,166800]
[36752,5.1531000000000002,5.2526760000000001,5.078417,5.1033109999999997,3.3684959999999999,391000]
[36759,5.1282050000000003,5.165546,5.0286280000000003,5.0410750000000002,3.3274170000000001,256200]
[36766,5.0659689999999999,5.2526760000000001,5.0535230000000002,5.1468759999999998,3.3972540000000002,309600]
[36773,5.165546,5.3398060000000003,5.165546,5.3149119999999996,3.5289069999999998,90500]
[36780,5.3149119999999996,5.4767239999999999,5.3024639999999996,5.3273590000000004,3.537169,479100]
[36787,5.3273590000000004,5.4518300000000002,5.3149119999999996,5.4144880000000004,3.5950199999999999,222300]
[36794,5.4144880000000004,5.4269360000000004,5.3024639999999996,5.3709239999999996,3.5660970000000001,238100]
[36801,5.3522530000000001,5.5638540000000001,5.2775699999999999,5.5327359999999999,3.6735329999999999,219400]
[36808,5.5700770000000004,5.9248190000000003,5.5700770000000004,5.8750309999999999,3.9008050000000001,266600]
[36815,5.9683840000000004,5.9683840000000004,5.5514060000000001,5.6447599999999998,3.747913,250900]
[36822,5.6509830000000001,5.8812550000000003,5.520289,5.8439139999999998,3.880144,230100]
[36829,5.8750309999999999,6.0741849999999999,5.8750309999999999,5.9870549999999998,3.9751850000000002,251100]
[36836,5.9995019999999997,6.2359970000000002,5.8750309999999999,6.2359970000000002,4.1404709999999998,170900]
[36843,6.2297739999999999,6.3729149999999999,6.2297739999999999,6.3480210000000001,4.2148539999999999,207000]
[36850,6.3480210000000001,6.5222800000000003,6.2982329999999997,6.360468,4.2231180000000004,148100]
[36857,6.3355740000000003,6.460045,6.260891,6.4475980000000002,4.2809670000000004,96500]
[36864,6.4289269999999998,6.8459050000000001,6.4289269999999998,6.7338810000000002,4.47105,290500]
[36871,6.7338810000000002,6.8085639999999996,6.5658450000000004,6.6965399999999997,4.4690339999999997,280400]
[36878,6.6778690000000003,6.7961159999999996,6.5409509999999997,6.5596220000000001,4.3776590000000004,487600]
[36885,6.5658450000000004,6.7961159999999996,6.5596220000000001,6.6467510000000001,4.4358060000000004,117000]
[36892,6.6467510000000001,6.6529749999999996,5.9870549999999998,6.0119490000000004,4.0121599999999997,294300]
[36899,6.0119490000000004,6.0741849999999999,5.9372670000000003,5.9932790000000002,3.9997020000000001,243100]
[36906,5.9995019999999997,6.1675380000000004,5.9995019999999997,6.0492910000000002,4.0370819999999998,243500]
[36913,6.0741849999999999,6.3729149999999999,6.0741849999999999,6.3417969999999997,4.232291,247500]
[36920,6.3330849999999996,6.6318149999999996,6.3330849999999996,6.5919840000000001,4.3992550000000001,241000]
[36927,6.671646,6.8707989999999999,6.6318149999999996,6.8210110000000004,4.552098,162800]
[36934,6.8160319999999999,7.0699519999999998,6.5720689999999999,6.6696540000000004,4.4510880000000004,182600]
[36941,6.6955439999999999,6.7582769999999996,6.2106050000000002,6.3480210000000001,4.2364420000000003,115900]
[36948,6.3231270000000004,6.3729149999999999,6.1737609999999998,6.2733379999999999,4.1866029999999999,165400]
[36955,6.2932540000000001,6.2932540000000001,6.0741849999999999,6.1737609999999998,4.1201489999999996,83200]
[36962,6.1239730000000003,6.228529,5.9248190000000003,6.0343540000000004,4.0484900000000001,311400]
[36969,6.0293749999999999,6.0293749999999999,5.775455,5.9248190000000003,3.9750009999999998,266400]
[36976,5.9248190000000003,6.2235500000000004,5.8750309999999999,6.2235500000000004,4.1754220000000002,184000]
[36983,6.1986559999999997,6.39283,6.1438879999999996,6.1986559999999997,4.158722,157300]
[36990,6.1747569999999996,6.1747569999999996,5.8252430000000004,5.9009210000000003,3.9589669999999999,141000]
[36997,5.9248190000000003,6.1707739999999998,5.9248190000000003,6.0741849999999999,4.0752110000000004,112100]
[37004,6.0692060000000003,6.1239730000000003,5.9746079999999999,6.0492910000000002,4.0585089999999999,111400]
[37011,6.0393330000000001,6.2086129999999997,6.0293749999999999,6.2086129999999997,4.1654010000000001,173500]
[37018,6.183719,6.3978099999999998,6.183719,6.3679360000000003,4.2722920000000002,87500]
[37025,6.3978099999999998,6.6069209999999998,6.3629569999999998,6.5720689999999999,4.4092469999999997,139300]
[37032,6.5720689999999999,6.5720689999999999,6.3729149999999999,6.4276819999999999,4.3123760000000004,71900]
[37039,6.4475980000000002,6.5730639999999996,6.4475980000000002,6.5680860000000001,4.406574,109100]
[37046,6.5730639999999996,6.6666670000000003,6.5481699999999998,6.6377889999999997,4.4533389999999997,83600]
[37053,6.5969629999999997,6.5969629999999997,6.4446110000000001,6.5372170000000001,4.4078150000000003,209400]
[37060,6.5720689999999999,6.6965399999999997,6.5123220000000002,6.6915610000000001,4.5118859999999996,125900]
[37067,6.671646,6.7692310000000004,6.5272589999999999,6.5272589999999999,4.401103,157300]
[37074,6.547174,6.6965399999999997,6.5461790000000004,6.5591239999999997,4.4225880000000002,217100]
[37081,6.5720689999999999,6.7961159999999996,6.547174,6.7712219999999999,4.5655970000000003,113800]
[37088,6.7771970000000001,6.8907150000000001,6.6965399999999997,6.7463280000000001,4.5488109999999997,134900]
[37095,6.7961159999999996,6.9205880000000004,6.6467510000000001,6.6965399999999997,4.5152409999999996,249200]
[37102,6.671646,6.8210110000000004,6.6467510000000001,6.7313910000000003,4.5387420000000001,128000]
[37109,6.7214340000000004,6.7214340000000004,6.5720689999999999,6.7084890000000001,4.5232979999999996,75600]
[37116,6.7214340000000004,6.7214340000000004,6.5720689999999999,6.6218570000000003,4.4648849999999998,79800]
[37123,6.6467510000000001,6.8309680000000004,6.6467510000000001,6.8309680000000004,4.6058810000000001,154500]
[37130,6.8110530000000002,6.8110530000000002,6.4973859999999997,6.5222800000000003,4.3977440000000003,212900]
[37137,6.5322380000000004,6.6527260000000004,6.4525769999999998,6.5222800000000003,4.4193519999999999,116000]
[37144,6.4973859999999997,6.5730639999999996,6.4973859999999997,6.5481699999999998,4.4368920000000003,20100]
[37151,6.4973859999999997,6.4973859999999997,6.0243960000000003,6.1488670000000001,4.1663350000000001,233500]
[37158,6.1737609999999998,6.420712,6.1488670000000001,6.3729149999999999,4.3181450000000003,197100]
[37165,6.3480210000000001,6.4177249999999999,6.2713469999999996,6.3430419999999996,4.2979029999999998,192900]
[37172,6.2982329999999997,6.2982329999999997,5.9995019999999997,6.1737609999999998,4.1832019999999996,408700]
[37179,6.1488670000000001,6.2982329999999997,6.1239730000000003,6.2633809999999999,4.2439249999999999,131400]
[37186,6.2235500000000004,6.2534229999999997,6.0492910000000002,6.2534229999999997,4.237177,173600]
[37193,6.2534229999999997,6.2942499999999999,5.998507,6.176749,4.1852260000000001,352100]
[37200,6.1986559999999997,6.3231270000000004,6.159821,6.2235500000000004,4.2169340000000002,246600]
[37207,6.2484440000000001,6.3470250000000004,6.0990789999999997,6.1578290000000004,4.1724050000000004,208900]
[37214,6.1827240000000003,6.1827240000000003,6.0741849999999999,6.169778,4.1805009999999996,151400]
[37221,6.1936770000000001,6.2335079999999996,6.0721930000000004,6.1886979999999996,4.1933220000000002,315400]
[37228,6.1488670000000001,6.2484440000000001,6.0741849999999999,6.19069,4.1946719999999997,379000]
[37235,6.19069,6.1986559999999997,6.0243960000000003,6.1488670000000001,4.189927,577900]
[37242,6.1239730000000003,6.5720689999999999,6.0841419999999999,6.5322380000000004,4.4511640000000003,338300]
[37249,6.4973859999999997,6.4973859999999997,6.3231270000000004,6.3480210000000001,4.325634,207000]
[37256,6.3709239999999996,6.4475980000000002,6.2633809999999999,6.4475980000000002,4.3934860000000002,424000]
[37263,6.4575550000000002,6.5969629999999997,6.4575550000000002,6.5521529999999997,4.464734,92900]
[37270,6.5720689999999999,6.6965399999999997,6.5720689999999999,6.6268359999999999,4.5156229999999997,175200]
[37277,6.6228530000000001,6.7114760000000002,6.5670900000000003,6.5979590000000004,4.4959429999999996,74000]
[37284,6.6019420000000002,6.6467510000000001,6.3968129999999999,6.5969629999999997,4.495266,363600]
[37291,6.6218570000000003,6.8269849999999996,6.5870050000000004,6.5949710000000001,4.4939109999999998,187900]
[37298,6.6218570000000003,6.7961159999999996,6.5222800000000003,6.7861589999999996,4.624187,134700]
[37305,6.7712219999999999,6.9952699999999997,6.6188700000000003,6.9454820000000002,4.7327519999999996,137000]
[37312,6.9434899999999997,6.9434899999999997,6.6965399999999997,6.8757780000000004,4.6852559999999999,189100]
[37319,6.8847399999999999,6.9703759999999999,6.8459050000000001,6.9106300000000003,4.7331159999999999,182900]
[37326,6.8956929999999996,7.0201640000000003,6.8269849999999996,7.0201640000000003,4.8081360000000002,77700]
[37333,7.0450590000000002,7.103809,6.9703759999999999,7.0599949999999998,4.8354169999999996,187200]
[37340,7.0948469999999997,7.3537460000000001,7.0948469999999997,7.2491909999999997,4.9649960000000002,103600]
[37347,7.2491909999999997,7.3437890000000001,7.0948469999999997,7.323874,5.0161480000000003,182700]
[37354,7.3437890000000001,7.5379639999999997,7.2691059999999998,7.4682599999999999,5.1150390000000003,464100]
[37361,7.4433660000000001,7.6076670000000002,7.3686829999999999,7.5827730000000004,5.1934690000000003,171300]
[37368,7.6076670000000002,7.7371169999999996,7.6076670000000002,7.6425190000000001,5.2343890000000002,106300]
[37375,7.6176250000000003,8.0159319999999994,7.6176250000000003,7.9113759999999997,5.4185309999999998,213200]
[37382,7.9263130000000004,7.9761009999999999,7.7719690000000003,7.8197660000000004,5.3557870000000003,134300]
[37389,7.8277320000000001,7.9462289999999998,7.7968640000000002,7.931292,5.4321719999999996,174100]
[37396,7.9063980000000003,7.9063980000000003,7.667414,7.6763750000000002,5.2575779999999996,105500]
[37403,7.6574559999999998,7.9063980000000003,7.539955,7.8884740000000004,5.402844,94600]
[37410,7.9063980000000003,7.9113759999999997,7.7420960000000001,7.8466519999999997,5.3742000000000001,149900]
[37417,7.8615880000000002,7.9512070000000001,7.6415230000000003,7.6624350000000003,5.2715329999999998,186800]
[37424,7.6873290000000001,7.7430919999999999,7.3358230000000004,7.3686829999999999,5.0694410000000003,189300]
[37431,7.3935769999999996,7.3935769999999996,6.980334,6.980334,4.8022669999999996,291100]
[37438,7.0131940000000004,7.0948469999999997,6.7473239999999999,6.8508839999999998,4.7132100000000001,192000]
[37445,6.8558630000000003,6.8707989999999999,6.5222800000000003,6.5232760000000001,4.487825,232100]
[37452,6.5421959999999997,6.5421959999999997,6.0243960000000003,6.1239730000000003,4.2131160000000003,427100]
[37459,6.0492910000000002,6.5222800000000003,5.775455,6.5222800000000003,4.4871410000000003,852900]
[37466,6.5222800000000003,6.7712219999999999,6.5222800000000003,6.6955439999999999,4.6063400000000003,161400]
[37473,6.7214340000000004,7.0201640000000003,6.671646,7.0092109999999996,4.8221340000000001,189000]
[37480,6.990291,7.3686829999999999,6.9205880000000004,7.2203140000000001,4.9673660000000002,315400]
[37487,7.2292759999999996,7.3188950000000004,7.1247199999999999,7.2233010000000002,4.9694209999999996,353500]
[37494,7.2093600000000002,7.3089370000000002,7.0450590000000002,7.1197410000000003,4.898174,226200]
[37501,7.1396569999999997,7.1396569999999997,6.9205880000000004,7.0450590000000002,4.8707200000000004,166100]
[37508,7.0699519999999998,7.1635549999999997,6.9703759999999999,6.9703759999999999,4.819083,106300]
[37515,6.9713719999999997,7.0699519999999998,6.5481699999999998,6.7632560000000002,4.6758889999999997,286300]
[37522,6.7463280000000001,6.866816,6.5571320000000002,6.8210110000000004,4.7158170000000004,199000]
[37529,6.7961159999999996,7.0998260000000002,6.6736370000000003,6.8707989999999999,4.7502389999999997,299900]
[37536,6.8956929999999996,7.0301220000000004,6.7961159999999996,6.9703759999999999,4.819083,328700]
[37543,6.9952699999999997,7.4682599999999999,6.9703759999999999,7.4682599999999999,5.1633050000000003,173100]
[37550,7.2691059999999998,7.5180480000000003,7.2691059999999998,7.4931539999999996,5.180517,399900]
[37557,7.5180480000000003,7.5180480000000003,7.1695289999999998,7.3587259999999999,5.0875760000000003,279900]
[37564,7.4184710000000003,7.4184710000000003,7.1147619999999998,7.1595719999999998,4.9498860000000002,100100]
[37571,7.1695289999999998,7.2760769999999999,6.8598460000000001,7.2750810000000001,5.0297470000000004,172500]
[37578,7.2501870000000004,7.279064,6.9703759999999999,7.0450590000000002,4.8707200000000004,249100]
[37585,7.0460539999999998,7.0460539999999998,6.6616879999999998,6.7244210000000004,4.6490390000000001,512800]
[37592,6.7493150000000002,6.7493150000000002,6.3729149999999999,6.6417719999999996,4.5918999999999999,352700]
[37599,6.6168779999999998,6.6178739999999996,6.3978099999999998,6.4744830000000002,4.5018269999999996,374300]
[37606,6.4973859999999997,6.7463280000000001,6.4724919999999999,6.7463280000000001,4.6908450000000004,170800]
[37613,6.7473239999999999,6.8309680000000004,6.547174,6.5969629999999997,4.5869869999999997,243800]
[37620,6.602938,6.8707989999999999,6.602938,6.7064969999999997,4.6631499999999999,147800]
[37627,6.7712219999999999,6.8210110000000004,6.5919840000000001,6.6925569999999999,4.6534570000000004,365700]
[37634,6.6925569999999999,6.8459050000000001,6.6865819999999996,6.712472,4.6673020000000003,194700]
[37641,6.7224300000000001,6.7463280000000001,6.5123220000000002,6.5133190000000001,4.5288279999999999,152100]
[37648,6.5143139999999997,6.5143139999999997,6.2335079999999996,6.4625339999999998,4.493519,304500]
[37655,6.9703759999999999,7.1097840000000003,6.9604179999999998,7.1097840000000003,4.943562,1239100]
[37662,7.0878759999999996,7.2193180000000003,7.0799099999999999,7.2073689999999999,5.0114150000000004,246400]
[37669,7.2043809999999997,7.2193180000000003,7.179487,7.1984070000000004,5.0051829999999997,68600]
[37676,7.1984070000000004,7.1994020000000001,7.0928550000000001,7.1077919999999999,4.9421780000000002,388800]
[37683,7.1087879999999997,7.2691059999999998,7.0400799999999997,7.2691059999999998,5.080749,2560900]
[37690,7.2641270000000002,7.4632810000000003,7.2541700000000002,7.3895939999999998,5.1649620000000001,1439400]
[37697,7.3736620000000004,7.6176250000000003,7.3726659999999997,7.5977100000000002,5.3104250000000004,439700]
[37704,7.5728150000000003,7.6923069999999996,7.5270099999999998,7.6823499999999996,5.369586,266200]
[37711,7.6425190000000001,7.9661439999999999,7.5927309999999997,7.9063980000000003,5.5261849999999999,225000]
[37718,7.9661439999999999,8.0906149999999997,7.8167790000000004,7.8376900000000003,5.4781599999999999,192200]
[37725,7.8127959999999996,7.9462289999999998,7.8018419999999997,7.9263130000000004,5.5401059999999998,69700]
[37732,7.9412500000000001,7.986059,7.667414,7.667414,5.359146,220300]
[37739,7.6863330000000003,7.890466,7.6863330000000003,7.8267360000000004,5.470504,186900]
[37746,7.8516310000000002,7.9412500000000001,7.7162059999999997,7.9412500000000001,5.5505430000000002,155700]
[37753,7.9213339999999999,7.9223299999999997,7.7669899999999998,7.7869060000000001,5.4426670000000001,92400]
[37760,7.7669899999999998,7.7968640000000002,7.6176250000000003,7.7520540000000002,5.4183050000000001,107400]
[37767,7.7669899999999998,8.1155089999999994,7.7669899999999998,8.0159319999999994,5.6027430000000003,153200]
[37774,8.0049790000000005,8.1204879999999999,7.9910379999999996,8.0756789999999992,5.6445030000000003,195200]
[37781,8.1005730000000007,8.1643019999999993,8.0507840000000002,8.1204879999999999,5.7020439999999999,287300]
[37788,8.1503610000000002,8.4022900000000007,8.1404040000000002,8.1404040000000002,5.7160270000000004,249000]
[37795,8.1413989999999998,8.1413989999999998,7.9651480000000001,7.9751060000000003,5.599958,131100]
[37802,7.9751060000000003,8.2947469999999992,7.9263130000000004,8.2708490000000001,5.8076220000000003,125900]
[37809,8.2947469999999992,8.4042820000000003,7.986059,8.0657209999999999,5.6635850000000003,322300]
[37816,8.0209109999999999,8.0657209999999999,7.9362709999999996,7.9502119999999996,5.5824780000000001,135800]
[37823,7.9761009999999999,8.0657209999999999,7.9063980000000003,8.0398309999999995,5.6454060000000004,192500]
[37830,8.0398309999999995,8.1055519999999994,7.8854870000000004,7.917351,5.5594039999999998,296800]
[37837,7.9183469999999998,8.0657209999999999,7.7918839999999996,8.0458049999999997,5.6496009999999997,207000]
[37844,8.0657209999999999,8.0657209999999999,7.9661439999999999,8.0258900000000004,5.6356169999999999,142000]
[37851,8.0408270000000002,8.1155089999999994,7.9561859999999998,7.9761009999999999,5.6006559999999999,87800]
[37858,7.9651480000000001,8.0896190000000008,7.9651480000000001,8.0517800000000008,5.6537959999999998,108100]
[37865,8.0657209999999999,8.2648740000000007,8.0557630000000007,8.1652979999999999,5.7600939999999996,159800]
[37872,8.1155089999999994,8.1503610000000002,8.0258900000000004,8.1105300000000007,5.7214590000000003,89400]
[37879,8.1254659999999994,8.2320139999999995,8.1254659999999994,8.1603180000000002,5.7565809999999997,531400]
[37886,8.1652979999999999,8.274832,8.1613140000000008,8.1931790000000007,5.7797619999999998,373900]
[37893,8.2101070000000007,8.3146629999999995,8.0876269999999995,8.2997259999999997,5.8549239999999996,174100]
[37900,8.3007220000000004,8.6532239999999998,8.2897680000000005,8.6133930000000003,6.0761960000000004,246400]
[37907,8.6233509999999995,8.6880760000000006,8.5486679999999993,8.5486679999999993,6.0305369999999998,180700]
[37914,8.5486679999999993,8.6382879999999993,8.5138160000000003,8.6133930000000003,6.0761960000000004,209400]
[37921,8.5964650000000002,8.6631809999999998,8.593477,8.6422699999999999,6.0965670000000003,163100]
[37928,8.6422699999999999,8.7458310000000008,8.5636039999999998,8.7129700000000003,6.1464400000000001,172000]
[37935,8.6980330000000006,8.8374400000000009,8.6133930000000003,8.8125470000000004,6.2166899999999998,95300]
[37942,8.7926310000000001,8.9549420000000008,8.7279060000000008,8.8683099999999992,6.256024,78700]
[37949,8.8872289999999996,9.5533979999999996,8.8872289999999996,9.4050279999999997,6.6346449999999999,212500]
[37956,9.4060240000000004,9.5195419999999995,9.3602190000000007,9.4309189999999994,6.6529090000000002,138700]
[37963,9.414987,9.5494149999999998,9.4050279999999997,9.534478,6.7562689999999996,155700]
[37970,9.5593730000000008,9.7585259999999998,9.4110029999999991,9.4458549999999999,6.6934680000000002,317600]
[37977,9.4707489999999996,9.7087380000000003,9.4707489999999996,9.6589500000000008,6.8444710000000004,174100]
[37984,9.6091610000000003,9.7336320000000001,9.5494149999999998,9.5782919999999994,6.7873150000000004,125900]
[37991,9.5593730000000008,9.6888229999999993,9.5394570000000005,9.634055,6.826829,182400]
[37998,9.634055,9.6400299999999994,9.534478,9.5842670000000005,6.7915510000000001,226800]
[38005,9.5643510000000003,9.8680610000000009,9.5643510000000003,9.8103069999999999,6.9517230000000003,97200]
[38012,9.8103069999999999,10.077171999999999,9.7684840000000008,9.8979339999999993,7.0138150000000001,129600]
[38019,9.9178499999999996,10.097087,9.7087380000000003,10.08713,7.1478840000000003,140000]
[38026,10.08713,10.08713,9.8182729999999996,9.8262389999999993,6.9630140000000003,149200]
[38033,9.8381880000000006,9.9875530000000001,9.8381880000000006,9.9775950000000009,7.0702689999999997,115400]
[38040,10.007467999999999,10.206621999999999,9.9975109999999994,10.186707,7.2184480000000004,125200]
[38047,10.236495,10.405775,10.136918,10.336072,7.3242890000000003,173500]
[38054,10.316155999999999,10.326114,9.8182729999999996,9.9716210000000007,7.0951529999999998,159600]
[38061,9.9975109999999994,10.097087,9.7565349999999995,9.9596710000000002,7.0866499999999997,102800]
[38068,9.9198409999999999,9.9377639999999996,9.7485689999999998,9.8481450000000006,7.0072970000000003,93900]
[38075,9.8182729999999996,10.246452,9.7983569999999993,10.226537,7.2765320000000004,129500]
[38082,10.256411,10.336072,10.077171999999999,10.304207,7.3318000000000003,84000]
[38089,10.326114,10.326114,10.007467999999999,10.196664,7.2552779999999997,99600]
[38096,10.186707,10.186707,9.9576799999999999,10.156834,7.2269410000000001,65900]
[38103,10.107044999999999,10.156834,9.7186959999999996,9.7983569999999993,6.9718689999999999,61800]
[38110,9.7585259999999998,9.9078909999999993,9.7186959999999996,9.8182729999999996,6.9860389999999999,119300]
[38117,9.8182729999999996,9.8182729999999996,9.5295000000000005,9.6589500000000008,6.8726729999999998,54600]
[38124,9.6390340000000005,9.6390340000000005,9.4597960000000008,9.5772960000000005,6.8145769999999999,86800]
[38131,9.5593730000000008,9.7585259999999998,9.5334830000000004,9.5733139999999999,6.811744,272900]
[38138,9.579288,9.8581029999999998,9.5394570000000005,9.7485689999999998,6.9364460000000001,111100]
[38145,9.7784410000000008,9.8581029999999998,9.6191189999999995,9.6609409999999993,6.9040559999999997,161000]
[38152,9.6808569999999996,9.7465770000000003,9.5912369999999996,9.6071690000000007,6.8656290000000002,239600]
[38159,9.5812799999999996,9.6290759999999995,9.4896689999999992,9.5972120000000007,6.8585140000000004,129400]
[38166,9.579288,9.6390340000000005,9.4597960000000008,9.5215329999999998,6.80443,126100]
[38173,9.5095840000000003,9.5354740000000007,9.4797119999999993,9.4797119999999993,6.7745430000000004,68200]
[38180,9.4757280000000002,9.5095840000000003,9.4438639999999996,9.5016180000000006,6.7901980000000002,67000]
[38187,9.4896689999999992,9.5474230000000002,9.3403030000000005,9.3502620000000007,6.6820329999999997,198400]
[38194,9.3403030000000005,9.3403030000000005,9.2287780000000001,9.3243709999999993,6.6635299999999997,82200]
[38201,9.3044560000000001,9.3920829999999995,9.2944980000000008,9.3323370000000008,6.6692229999999997,185600]
[38208,9.3283550000000002,9.3701760000000007,9.0415740000000007,9.0913620000000002,6.4970150000000002,160000]
[38215,9.1013190000000002,9.3303460000000005,8.9917850000000001,9.2905149999999992,6.6393360000000001,59400]
[38222,9.3104309999999995,9.4100070000000002,9.1809809999999992,9.3602190000000007,6.6891499999999997,113200]
[38229,9.3602190000000007,9.9457299999999993,9.3602190000000007,9.9397559999999991,7.1033099999999996,115500]
[38236,9.9716210000000007,9.9795870000000004,9.2606420000000007,9.3084389999999999,6.681654,118600]
[38243,9.3582280000000004,9.5016180000000006,9.3243709999999993,9.4617869999999993,6.7917290000000001,159900]
[38250,9.4597960000000008,9.5494149999999998,9.3403030000000005,9.3502620000000007,6.7116740000000004,112300]
[38257,9.3263630000000006,9.4697530000000008,9.1610650000000007,9.4697530000000008,6.797447,208300]
[38264,9.4697530000000008,9.4697530000000008,9.1272099999999998,9.2407260000000004,6.6330489999999998,181300]
[38271,9.2208120000000005,9.2606420000000007,9.0634800000000002,9.0734379999999994,6.5129659999999996,66100]
[38278,9.0236490000000007,9.1072939999999996,8.8344539999999991,8.8862330000000007,6.3785910000000001,121100]
[38285,8.9021650000000001,9.1769979999999993,8.8025889999999993,9.1690310000000004,6.5815859999999997,83300]
[38292,9.2008960000000002,9.7266619999999993,9.2008960000000002,9.6768730000000005,6.9461170000000001,160200]
[38299,9.6689070000000008,9.7684840000000008,9.6011950000000006,9.7186959999999996,6.9761369999999996,81000]
[38306,9.7505600000000001,9.8800100000000004,9.7386110000000006,9.7605179999999994,7.006157,126400]
[38313,9.8103069999999999,9.8521280000000004,9.7585259999999998,9.8381880000000006,7.061909,105400]
[38320,9.8381880000000006,10.057257,9.8083139999999993,10.045306999999999,7.2105819999999996,173000]
[38327,10.045306999999999,10.186707,10.045306999999999,10.174757,7.3392619999999997,187400]
[38334,10.186707,10.332088000000001,10.07518,10.122977000000001,7.3019129999999999,60500]
[38341,10.172765999999999,10.250436000000001,10.063231,10.079164,7.2703100000000003,73600]
[38348,9.9995019999999997,10.144883999999999,9.9995019999999997,10.109036,7.2918570000000003,112700]
[38355,10.077171999999999,10.091113,9.8979339999999993,9.9576799999999999,7.1826790000000003,135600]
[38362,9.9975109999999994,10.081155000000001,9.8700519999999994,9.9278069999999996,7.1611320000000003,217000]
[38369,9.9178499999999996,10.105054000000001,9.8979339999999993,10.059248,7.2559430000000003,80800]
[38376,10.077171999999999,10.085138000000001,9.9576799999999999,10.085138000000001,7.2746190000000004,84700]
[38383,10.08713,10.495395,10.08713,10.495395,7.5705450000000001,126100]
[38390,10.465522,10.68459,10.465522,10.630819000000001,7.6682309999999996,79700]
[38397,10.634802000000001,10.676624,10.234503999999999,10.336072,7.4556199999999997,124000]
[38404,10.336072,10.585013,10.330097,10.483445,7.5619249999999996,113000]
[38411,10.483445,11.262136,10.483445,11.234254999999999,8.1034980000000001,425300]
[38418,11.248195000000001,11.282050999999999,10.919592,10.919592,7.8765270000000003,222000]
[38425,10.869802999999999,11.033110000000001,10.726413000000001,10.913617,7.9065909999999997,258900]
[38432,10.863829000000001,10.913617,10.802091000000001,10.847897,7.8589779999999996,130200]
[38439,10.855862999999999,11.019169,10.843913000000001,10.885736,7.8863909999999997,222600]
[38446,10.90366,11.252178000000001,10.871795000000001,11.154593,8.0811700000000002,289300]
[38453,11.202389999999999,11.212348,10.979338,10.983321,7.9570939999999997,120700]
[38460,10.99527,11.154593,10.897684999999999,10.963406000000001,7.9426620000000003,138300]
[38467,10.965396999999999,11.26811,10.965396999999999,11.192432,8.1085820000000002,247500]
[38474,11.242221000000001,11.650485,11.240228999999999,11.606671,8.4086890000000007,178700]
[38481,11.646502,11.70824,11.451332000000001,11.668409,8.4534179999999992,135500]
[38488,11.688325000000001,11.809809,11.642519,11.674384,8.4577480000000005,102500]
[38495,11.710232,12.269854,11.658452,12.146378,8.7996879999999997,182900]
[38502,12.247946000000001,12.281802000000001,12.0707,12.108539,8.7722770000000008,61500]
[38509,12.05875,12.05875,11.859596,11.955190999999999,8.6958769999999994,96800]
[38516,11.915359,12.239979999999999,11.911377,12.106547000000001,8.8059700000000003,89700]
[38523,12.112522,12.275827,12.060741,12.230022,8.8957820000000005,114500]
[38530,12.1882,12.745831000000001,12.146378,12.745831000000001,9.2709670000000006,223200]
[38537,12.743838,12.757778999999999,12.427184,12.566592,9.1405919999999998,100400]
[38544,12.516804,12.775703,12.407268999999999,12.586508,9.1550799999999999,84400]
[38551,12.606422,12.644261999999999,12.263878999999999,12.299726,8.9464849999999991,53600]
[38558,12.299726,12.349515,12.112522,12.224048,8.8914360000000006,107100]
[38565,12.273835999999999,12.273835999999999,11.951207,11.98108,8.7147089999999992,107900]
[38572,11.899426999999999,12.010954,11.750062,11.752053999999999,8.5481219999999993,91600]
[38579,11.750062,11.752053999999999,11.554892000000001,11.712223,8.5191470000000002,165900]
[38586,11.839682,12.17625,11.750062,11.901419000000001,8.656765,107200]
[38593,11.879512,11.899426999999999,11.730146,11.767986000000001,8.5597100000000008,108800]
[38600,11.720189,11.98108,11.710232,11.98108,8.7147089999999992,151000]
[38607,12.016928,12.775703,12.016928,12.775703,9.3313819999999996,157700]
[38614,12.761763,12.763754,12.307693,12.339556999999999,9.0128229999999991,63500]
[38621,11.999003999999999,12.297734,11.931291999999999,12.297734,8.9822780000000009,119700]
[38628,12.347523000000001,12.417227,11.809809,11.889469999999999,8.6840779999999995,91000]
[38635,11.945232000000001,12.0707,11.893452999999999,12.052775,8.8033570000000001,46500]
[38642,12.056759,12.371422000000001,12.01892,12.369429999999999,9.0346399999999996,64200]
[38649,12.391336000000001,12.877272,12.391336000000001,12.877272,9.4055689999999998,97000]
[38656,12.917102,13.158078,12.873288000000001,13.132187999999999,9.5917600000000007,89300]
[38663,13.138163,13.303459999999999,12.895194999999999,13.223799,9.658671,91500]
[38670,13.243714000000001,13.414987,13.146129,13.199901000000001,9.6412139999999997,129100]
[38677,13.150112,13.775454999999999,12.944983000000001,13.600199,9.9335959999999996,154800]
[38684,13.550411,14.094099999999999,13.550411,14.066217999999999,10.273973,184100]
[38691,14.066217999999999,14.37889,13.978591,14.374907,10.54176,154800]
[38698,14.514314000000001,14.749314999999999,14.239482000000001,14.617874,10.719938000000001,113800]
[38705,14.578042999999999,14.62584,14.068210000000001,14.339059000000001,10.515471,147300]
[38712,14.364948999999999,14.384864,14.104056999999999,14.127955999999999,10.360658000000001,125800]
[38719,14.169779,14.578042999999999,13.843166,14.299229,10.486259,235300]
[38726,14.309186,14.641772,14.281304,14.578042999999999,10.69073,188000]
[38733,14.578042999999999,14.578042999999999,14.372915000000001,14.434652,10.585573999999999,117200]
[38740,14.456559,14.787153999999999,14.456559,14.697535999999999,10.778358000000001,90800]
[38747,14.687578,14.737366,14.356983,14.450585,10.59726,91000]
[38754,14.41872,14.41872,13.900921,14.030371000000001,10.289096000000001,77100]
[38761,14.080159,14.11999,13.940752,14.070202,10.318308,82200]
[38768,14.020413,14.321135999999999,13.980582,14.147872,10.375265000000001,58300]
[38775,14.163804000000001,15.808812,13.940752,15.784914000000001,11.57578,293800]
[38782,15.729151,16.061737000000001,15.494149999999999,16.041822,11.764186,120500]
[38789,16.091609999999999,16.748816999999999,16.021908,16.691063,12.283701000000001,129600]
[38796,16.818521,16.818521,16.171271999999998,16.171271999999998,11.901166,89000]
[38803,16.173264,16.231017999999999,15.583769,15.583769,11.468792000000001,167300]
[38810,15.585760000000001,15.747075000000001,15.195418999999999,15.195418999999999,11.18299,228500]
[38817,15.185461999999999,15.235250000000001,14.976350999999999,14.988299,11.030559999999999,86000]
[38824,14.986307999999999,15.175504,14.745333,14.932537,10.989521999999999,185500]
[38831,14.966393,15.056012000000001,14.637790000000001,15.028131,11.059872,159300]
[38838,15.016181,15.123723999999999,14.767239999999999,15.101817,11.114105,291400]
[38845,15.105801,15.235250000000001,14.797112,14.811052999999999,10.900116000000001,158100]
[38852,14.850883,15.101817,14.669654,14.787153999999999,10.882528000000001,442800]
[38859,14.836943,15.125715,14.765247,15.016181,11.051081,141700]
[38866,14.998258,15.474235,14.966393,15.085884999999999,11.102380999999999,777400]
[38873,14.980333,15.185461999999999,14.538213000000001,14.538213000000001,10.699324000000001,198800]
[38880,14.528255,14.797112,14.181727,14.751307000000001,10.896430000000001,129400]
[38887,14.737366,14.787153999999999,14.448593000000001,14.603933,10.787565000000001,155400]
[38894,14.584018,14.607917,14.10605,14.299229,10.562488999999999,282600]
[38901,14.339059000000001,14.458551,14.179736,14.179736,10.474225000000001,134700]
[38908,14.159821000000001,14.428679000000001,13.767488,13.863082,10.240318,134000]
[38915,13.902913,14.558128,13.890964,14.428679000000001,10.658111,87400]
[38922,14.388847,14.836943,14.388847,14.673636999999999,10.839058,137900]
[38929,14.673636999999999,14.846901000000001,14.578042999999999,14.725417,10.877305,96100]
[38936,14.687578,14.813045000000001,14.432661,14.522281,10.727255,102500]
[38943,14.576052000000001,14.876773999999999,14.420712,14.797112,10.930263999999999,71700]
[38950,14.759274,14.93652,14.707492999999999,14.884740000000001,10.994989,49500]
[38957,14.904655,15.848642999999999,14.719442000000001,15.647498000000001,11.558422999999999,216800]
[38964,15.541945999999999,15.79288,15.235250000000001,15.344785,11.334815000000001,42500]
[38971,15.294995999999999,15.334827000000001,15.036097,15.235250000000001,11.294164,94600]
[38978,15.187453,15.474235,15.141648,15.235250000000001,11.294164,167600]
[38985,15.283047,15.54593,15.179487,15.408514,11.422605000000001,59200]
[38992,15.454319,15.53398,15.175504,15.177496,11.251348,425000]
[38999,15.177496,15.177496,14.838934999999999,14.892706,11.040228000000001,96700]
[39006,14.870799,14.918596000000001,14.548170000000001,14.548170000000001,10.784815,53600]
[39013,14.498381999999999,14.593976,14.24944,14.530246999999999,10.771528999999999,76700]
[39020,14.558128,14.661688,14.293253999999999,14.341049999999999,10.631273,87400]
[39027,14.37889,14.566094,14.325118,14.48245,10.736095000000001,61600]
[39034,14.536222,14.554145,14.28927,14.548170000000001,10.784815,146000]
[39041,14.552154,14.584018,14.41872,14.50834,10.755288,33700]
[39048,14.50834,14.578042999999999,13.542444,13.594225,10.077638,157000]
[39055,13.600199,13.859097999999999,13.22579,13.69181,10.192285999999999,373600]
[39062,13.701768,13.709733999999999,13.357232,13.510579999999999,10.057373999999999,329900]
[39069,13.520536999999999,13.520536999999999,13.275577999999999,13.43291,9.9995569999999994,545900]
[39076,13.472740999999999,13.582274999999999,13.335324999999999,13.428927,9.9965919999999997,566900]
[39083,13.478716,13.644012999999999,13.275577999999999,13.303459999999999,9.9031950000000002,245600]
[39090,13.303459999999999,13.532487,13.275577999999999,13.532487,10.073684,81600]
[39097,13.552402000000001,13.653971,13.518546000000001,13.620113999999999,10.138911999999999,69600]
[39104,13.620113999999999,13.697784,13.233756,13.570326,10.101849,199800]
[39111,13.612147999999999,13.853125,13.464774999999999,13.819267999999999,10.287167,297000]
[39118,13.861091,13.879014,13.578291999999999,13.58825,10.115192,188700]
[39125,13.642021,13.821259,13.586258000000001,13.781428999999999,10.258998999999999,97000]
[39132,13.972616,14.177745,13.817277000000001,13.918844999999999,10.36129,142800]
[39139,13.960668,14.141897,13.462783,13.464774999999999,10.02328,116800]
[39146,13.494648,13.886979999999999,13.460792,13.538462000000001,10.123307,111900]
[39153,13.572317999999999,13.638038999999999,13.223799,13.544435999999999,10.127777999999999,139700]
[39160,13.464774999999999,13.570326,13.207867,13.524521,10.112883999999999,90900]
[39167,13.592233,13.757529999999999,13.373163999999999,13.757529999999999,10.287115,141800]
[39174,13.757529999999999,13.829226,13.542444,13.719690999999999,10.258820999999999,160700]
[39181,13.365197999999999,13.578291999999999,13.144137000000001,13.223799,9.8880210000000002,113900]
[39188,13.295494,13.472740999999999,13.275577999999999,13.472740999999999,10.321835999999999,103600]
[39195,13.393079999999999,13.44486,13.144137000000001,13.381130000000001,10.25165,62300]
[39202,13.343291000000001,13.618123000000001,13.267612,13.510579999999999,10.350822000000001,252200]
[39209,13.510579999999999,13.861091,13.243714000000001,13.486682,10.332516999999999,101700]
[39216,13.526512,13.906896,13.526512,13.906896,10.654453,97200]
[39223,13.869057,14.37889,13.869057,14.245457,10.913836,216400]
[39230,14.388847,14.476475000000001,14.157829,14.169779,10.855857,111400]
[39237,14.08215,14.93652,14.036345000000001,14.633806,11.211359,202400]
[39244,15.030122,15.175504,14.739357999999999,15.075927999999999,11.599474000000001,168600]
[39251,15.09186,15.245208,14.723426,14.731392,11.334388000000001,99900]
[39258,14.785163000000001,15.217326,14.558128,15.097835,11.61633,96400]
[39265,15.434403,15.434403,14.558128,15.083894000000001,11.605605000000001,176800]
[39272,14.93652,15.300971000000001,14.900672,15.175504,11.67609,114700]
[39279,15.026139000000001,15.175504,14.737366,14.793129,11.381888,47900]
[39286,14.793129,14.868808,13.980582,14.054270000000001,10.813409,75400]
[39293,13.918844999999999,14.874783000000001,13.819267999999999,14.765247,11.360438,168400]
[39300,14.980333,16.430171999999999,14.870799,15.279064,11.75577,224900]
[39307,15.175504,15.539955000000001,14.659697,15.464276999999999,11.898274000000001,96200]
[39314,15.316903,15.673387999999999,15.183471000000001,15.366692,11.823188999999999,69300]
[39321,15.354742,15.591735,14.675629000000001,15.058002999999999,11.585685,34800]
[39328,14.938511,14.978342,14.339059000000001,14.416729,11.135821,46500]
[39335,14.737366,14.894697000000001,14.279313,14.7294,11.377337000000001,31300]
[39342,14.968385,15.790889,14.968385,15.498132999999999,11.971121,89000]
[39349,15.482201,15.673387999999999,15.255165,15.53398,11.998813,59700]
[39356,15.609659000000001,15.733134,15.350759999999999,15.631565999999999,12.074192,162000]
[39363,15.583769,15.800846,15.436396,15.490167,11.964968000000001,112300]
[39370,15.229276,15.482201,15.083894000000001,15.199403,11.740377000000001,85200]
[39377,15.067961,15.350759999999999,14.954444000000001,15.249191,11.778836,122300]
[39384,15.302962000000001,15.633557,14.890715,15.235250000000001,11.768065,89700]
[39391,15.263132000000001,15.265123000000001,13.767488,14.185711,10.957376999999999,97800]
[39398,14.135922000000001,14.836943,14.020413,14.464525999999999,11.172745000000001,117400]
[39405,14.472492000000001,14.737366,14.010455,14.343042000000001,11.078903,100100]
[39412,14.000498,15.125715,13.984565999999999,14.633806,11.303496000000001,179400]
[39419,14.685586000000001,15.285038999999999,14.295245,14.840926,11.463479,181600]
[39426,14.866816,15.101817,14.629823999999999,14.697535999999999,11.405495999999999,209400]
[39433,14.62584,15.191437000000001,14.550160999999999,15.046054,11.675948999999999,456300]
[39440,15.123723999999999,15.524023,14.976350999999999,15.00224,11.641949,150200]
[39447,14.838934999999999,15.131690000000001,14.430669999999999,14.751307000000001,11.447221000000001,192000]
[39454,14.562111,15.167538,14.177745,14.267364000000001,11.071675000000001,177900]
[39461,14.398804999999999,14.538213000000001,13.22579,13.257655,10.288126999999999,226900]
[39468,12.586508,13.450834,12.554643,12.974857,10.068671,187200]
[39475,12.745831000000001,13.520536999999999,12.546677000000001,13.512570999999999,10.485944999999999,162300]
[39482,13.542444,13.542444,13.028627999999999,13.422953,10.416402,131000]
[39489,13.488673,13.735623,13.112273,13.53647,10.504493,129400]
[39496,13.552402000000001,14.034354,13.243714000000001,14.034354,10.890857,98700]
[39503,13.980582,14.440626999999999,13.323376,13.373163999999999,10.377763,112700]
[39510,13.442868000000001,13.69181,13.106298000000001,13.213841,10.254128,98000]
[39517,13.347274000000001,13.93876,13.245706,13.556385000000001,10.57348,105200]
[39524,13.379139,14.311177000000001,13.379139,13.920836,10.857737999999999,84400]
[39531,13.791387,14.161811999999999,13.791387,13.89893,10.840652,105500]
[39538,13.829226,14.93652,13.743589,14.685586000000001,11.454216000000001,158500]
[39545,14.685586000000001,14.783172,14.153846,14.783172,11.530329999999999,92000]
[39552,13.789395000000001,15.165546000000001,13.789395000000001,14.753299,11.50703,65300]
[39559,14.580035000000001,14.580035000000001,13.703759,13.703759,10.688427000000001,14000]
[39566,14.074184000000001,14.534229,13.926811000000001,14.414738,11.242967,42900]
[39573,14.139905000000001,14.675629000000001,14.139905000000001,14.331092999999999,11.177724,128200]
[39580,14.434652,14.93652,14.434652,14.811052999999999,11.552075,53200]
[39587,14.637790000000001,15.139656,14.183719999999999,14.830969,11.567607000000001,125400]
[39594,14.886730999999999,15.137665,14.85885,15.099826,11.777308,100100]
[39601,14.96241,15.723177,14.351008,15.53398,12.115932000000001,110400]
[39608,15.603683999999999,15.621608,15.147622999999999,15.551905,12.184552,132100]
[39615,15.426437,15.498132999999999,15.07991,15.384615,12.053483,104300]
[39622,15.434403,15.529998000000001,15.099826,15.161562999999999,11.878726,77900]
[39629,15.193428000000001,15.32686,13.69181,13.948718,10.928493,84300]
[39636,13.831218,14.143888,13.343291000000001,13.849140999999999,10.850476,172000]
[39643,13.930794000000001,14.444611,13.930794000000001,14.189693,11.117290000000001,118000]
[39650,14.040329,14.538213000000001,13.996515,14.231515999999999,11.150055999999999,113000]
[39657,14.104056999999999,14.538213000000001,13.904904,14.358974,11.249917999999999,129900]
[39664,14.358974,15.034105,14.197659,15.034105,11.778865,75500]
[39671,14.932537,15.659447999999999,14.932537,15.518048,12.158026,120500]
[39678,15.324869,15.428430000000001,15.04008,15.247199,11.945821,130700]
[39685,15.378641,15.400548000000001,14.299229,14.404779,11.285803,96100]
[39692,14.834951,15.014189999999999,13.964650000000001,14.396813,11.279565,76300]
[39699,14.637790000000001,15.135674,14.406772,15.135674,11.914602,53900]
[39706,14.93652,15.135674,14.010455,15.135674,11.914602,223200]
[39713,15.185461999999999,15.185461999999999,14.040329,14.438636000000001,11.365904,210500]
[39720,14.339059000000001,14.50834,13.361215,13.4588,10.594588999999999,378200]
[39727,13.164052999999999,13.570326,10.752302999999999,11.34578,8.9312489999999993,603700]
[39734,11.453322999999999,12.534727,10.754294,10.754294,8.4656369999999992,396100]
[39741,10.756285999999999,11.939259,10.182722999999999,10.754294,8.4656369999999992,142700]
[39748,10.656708999999999,11.662932,10.216578999999999,11.202389999999999,8.8183740000000004,258600]
[39755,11.376649,11.941748,11.289519,11.476226,9.0339329999999993,102400]
[39762,11.476226,11.774957000000001,10.268857000000001,11.575803000000001,9.1123189999999994,171100]
[39769,11.575803000000001,11.700274,9.534478,10.704506,8.4264469999999996,198500]
[39776,10.744336000000001,11.140154000000001,9.9427430000000001,11.040578,8.6909969999999994,165000]
[39783,11.50361,12.571569999999999,10.59995,12.322628999999999,9.7002120000000005,287900]
[39790,12.92009,13.671894,12.028877,12.223051999999999,9.6831870000000002,128900]
[39797,12.198157999999999,12.922579000000001,11.949216,11.949216,9.4662539999999993,118700]
[39804,11.824745,12.384864,11.824745,12.135922000000001,9.6141609999999993,85700]
[39811,12.173264,13.318396999999999,12.028877,13.069455,10.353713000000001,109300]
[39818,13.069455,13.256162,12.198157999999999,12.486931,9.8922349999999994,121800]
[39825,12.571569999999999,12.571569999999999,11.700274,12.571569999999999,9.9592860000000005,158800]
[39832,12.633806,12.758277,11.767488,11.827234000000001,9.3696169999999999,356200]
[39839,11.946726999999999,12.447100000000001,11.809809,11.824745,9.3676460000000006,77100]
[39846,11.879512,12.688573999999999,11.468757999999999,12.688573999999999,10.051978,65000]
[39853,12.631316999999999,12.673636999999999,11.384117,11.675380000000001,9.2493189999999998,130400]
[39860,11.015682999999999,11.179985,10.097087,10.64227,8.430885,251400]
[39867,10.674633,11.140154000000001,10.363455999999999,10.908638,8.641902,188900]
[39874,10.704506,11.202389999999999,9.8705499999999997,10.044809000000001,7.9575690000000003,375700]
[39881,9.634055,10.144386000000001,8.7279060000000008,9.6863329999999994,7.7252289999999997,496700]
[39888,9.6888229999999993,10.059746000000001,9.5817779999999999,9.7809310000000007,7.8006770000000003,233000]
[39895,10.057257,10.497884000000001,9.8630820000000003,9.9377639999999996,7.9257559999999998,128000]
[39902,9.9477220000000006,10.704506,9.8058250000000005,10.679611,8.5174050000000001,178500]
[39909,10.679611,10.953448,10.408265,10.831467,8.6385179999999995,110700]
[39916,10.866318,10.953448,10.505352,10.704506,8.5372610000000009,158100]
[39923,10.704506,11.946726999999999,10.692059,11.906896,9.4962160000000004,180700]
[39930,11.849639,12.165794999999999,11.107792,12.153347999999999,9.6927699999999994,112800]
[39937,12.195668,12.633806,12.153347999999999,12.379886000000001,9.873443,206500]
[39944,12.357481,12.715958000000001,12.066217999999999,12.140902000000001,9.6828459999999996,103600]
[39951,12.123474999999999,12.364948999999999,11.700274,11.822255,9.4287089999999996,100600]
[39958,11.991536,12.252924999999999,11.506099000000001,11.677868999999999,9.3135569999999994,110100]
[39965,11.949216,12.399801,11.652975,12.056260999999999,9.6153379999999995,117600]
[39972,11.986556999999999,12.514314000000001,11.966640999999999,12.026388000000001,9.6486230000000006,87300]
[39979,11.936769,11.936769,11.277073,11.824745,9.4868509999999997,73400]
[39986,11.346776,11.550909000000001,10.953448,11.371670999999999,9.1233529999999998,92900]
[39993,11.389096,11.854618,11.389096,11.488673,9.2172239999999999,217700]
[40000,11.451332000000001,11.667911999999999,10.988299,11.013194,8.8357519999999994,64200]
[40007,11.087876,11.630570000000001,11.087876,11.406523,9.1513159999999996,84100]
[40014,11.563355,11.705253000000001,11.080408,11.605676000000001,9.3110909999999993,116300]
[40021,11.560866000000001,11.844659999999999,11.431417,11.662932,9.3570309999999992,158000]
[40028,11.941748,12.073687,11.314413999999999,11.384117,9.1333409999999997,135500]
[40035,11.438885000000001,11.809809,11.32686,11.787402999999999,9.4568910000000006,56200]
[40042,11.755041,11.884491000000001,11.404033,11.882002,9.5327839999999995,67600]
[40049,11.899426999999999,12.078666,11.334329,12.001493,9.6286539999999992,204600]
[40056,11.951705,12.691063,11.625591,12.118496,9.7225230000000007,249900]
[40063,12.255414999999999,12.623849,12.123474999999999,12.536719,10.116778999999999,72400]
[40070,12.559124000000001,13.248692999999999,12.447100000000001,13.007218999999999,10.496459,127500]
[40077,12.516804,13.007218999999999,12.516804,12.785660999999999,10.317667999999999,79000]
[40084,12.621359,13.064476000000001,12.407268999999999,12.696042,10.24535,133100]
[40091,12.596465,12.957431,12.564102,12.79064,10.321688,128900]
[40098,12.808064999999999,13.268608,12.808064999999999,12.813045000000001,10.339765999999999,60700]
[40105,12.940004999999999,13.169031,12.628826999999999,12.628826999999999,10.191110999999999,81100]
[40112,12.514314000000001,12.907641999999999,12.096090999999999,12.738362,10.279498,103900]
[40119,12.810555000000001,12.979836000000001,12.571569999999999,12.917600999999999,10.424143000000001,70000]
[40126,13.193925999999999,13.412993999999999,12.947474,13.410505000000001,10.821899999999999,73300]
[40133,13.393079999999999,13.480209,13.032113000000001,13.291013,10.725472,56000]
[40140,13.303459999999999,13.552402000000001,13.096838,13.096838,10.568777000000001,46100]
[40147,13.233756,13.679361999999999,13.144137000000001,13.679361999999999,11.03886,46200]
[40154,13.637043,14.3764,13.442868000000001,13.863580000000001,11.250334000000001,72500]
[40161,13.866069,14.065223,13.587255000000001,13.629575000000001,11.060438,101000]
[40168,13.656957999999999,13.948219999999999,13.56485,13.876027000000001,11.260434999999999,92200]
[40175,14.177246999999999,14.187203999999999,13.895943000000001,14.025392999999999,11.381644,87300]
[40182,14.127459,14.167289,13.764003000000001,13.940752,11.312958999999999,124500]
[40189,13.928305,14.366443,13.744087,13.973114000000001,11.339221,172300]
[40196,13.970625,14.012945,13.495146,13.495146,10.951345999999999,53900]
[40203,13.512570999999999,13.512570999999999,13.193925999999999,13.291013,10.785691999999999,93400]
[40210,13.671894,13.671894,12.83296,12.907641999999999,10.474591,82700]
[40217,13.00473,13.410505000000001,12.979836000000001,13.271098,10.769531000000001,42600]
[40224,13.393079999999999,13.848642999999999,13.263629999999999,13.816280000000001,11.21195,65300]
[40231,13.833707,13.905900000000001,13.572317999999999,13.684341,11.104882,48500]
[40238,13.948219999999999,14.500871999999999,13.826238999999999,14.493403000000001,11.761437000000001,184200]
[40245,14.470998,14.563107,14.132436999999999,14.475977,11.809590999999999,71700]
[40252,14.475977,15.088374,14.281802000000001,14.874285,12.134531000000001,58600]
[40259,15.036097,15.15061,14.856858000000001,14.943987999999999,12.191399000000001,59700]
[40266,14.988797,15.695793,14.988797,15.695793,12.804722,77100]
[40273,15.797859000000001,15.845158,15.407021,15.436893,12.593512,119600]
[40280,15.511576,15.596216,14.983819,14.988797,12.227954,150700]
[40287,15.018670999999999,15.215335,14.680110000000001,15.215335,12.412766,52300]
[40294,15.267612,15.364699999999999,14.697535999999999,14.943987999999999,12.191399000000001,104400]
[40301,15.105801,15.105801,13.781428999999999,14.134926999999999,11.531363000000001,115000]
[40308,14.251929000000001,15.048544,14.251929000000001,14.570575,11.886765,189500]
[40315,14.685088,15.105801,13.913368,14.1648,11.555731,62400]
[40322,14.132436999999999,14.326612000000001,13.599701,14.147373,11.541513999999999,135000]
[40329,14.192183,14.600448,13.993029999999999,14.202140999999999,11.586193,71800]
[40336,14.326612000000001,15.046054,14.067712,14.879263,12.201872,152400]
[40343,14.966393,15.135674,14.500871999999999,15.003735000000001,12.303943,144000]
[40350,15.128204999999999,15.302464000000001,14.719939999999999,14.732388,12.081422,94600]
[40357,14.884242,14.93652,14.080159,14.645258,12.009971999999999,87500]
[40364,14.812049,15.434403,14.749813,15.347274000000001,12.585664,127500]
[40371,15.260144,15.551406999999999,15.128204999999999,15.270103000000001,12.522382,138700]
[40378,15.260144,16.031863999999999,15.185461999999999,15.932288,13.065412999999999,368000]
[40385,15.884988999999999,16.213592999999999,15.723177,15.959671,13.087866,268400]
[40392,16.171271999999998,16.318148000000001,15.382126,15.57879,12.775523,294500]
[40399,15.558875,15.758027999999999,15.115758,15.282548999999999,12.532589,125800]
[40406,15.168036000000001,15.653473,15.070949000000001,15.270103000000001,12.522382,106300]
[40413,15.247697000000001,15.441872,15.212846000000001,15.419466999999999,12.644868000000001,57600]
[40420,15.441872,15.454319,13.622106,14.789643999999999,12.128375,160000]
[40427,14.687578,15.048544,14.597958999999999,14.804581000000001,12.203409000000001,153200]
[40434,15.028627999999999,15.409509999999999,14.647747000000001,15.409509999999999,12.702051000000001,79500]
[40441,15.374658,15.456808000000001,15.006224,15.456808000000001,12.741037,160700]
[40448,15.185461999999999,15.484192,15.182971999999999,15.466766,12.749245999999999,65400]
[40455,15.558875,15.558875,15.163057,15.242718999999999,12.564565,52700]
[40462,15.359721,15.57879,15.110779000000001,15.57879,12.841589000000001,100500]
[40469,15.444362,15.723177,15.384615,15.387105,12.683581999999999,61000]
[40476,15.628577999999999,15.628577999999999,14.687578,15.135674,12.476327,97200]
[40483,15.309932999999999,15.892457,15.070949000000001,15.730645000000001,12.966761999999999,116700]
[40490,15.646005000000001,15.850137,15.347274000000001,15.496639,12.773871,88100]
[40497,15.546428000000001,15.932288,15.344785,15.932288,13.132977,44400]
[40504,15.919841,16.131440999999999,15.740602000000001,16.076674000000001,13.251993000000001,50600]
[40511,15.952203000000001,17.505602,15.770474999999999,17.445854000000001,14.380610000000001,144600]
[40518,17.463282,17.617623999999999,16.166294000000001,17.099824999999999,14.160368999999999,189100]
[40525,17.087378999999999,17.495643999999999,17.052526,17.495643999999999,14.700673999999999,107900]
[40532,17.475729000000001,17.893951000000001,17.401045,17.535475000000002,14.734146000000001,232700]
[40539,17.430917999999998,17.587751000000001,17.246701999999999,17.281552999999999,14.520785,103500]
[40546,17.333832000000001,17.356235999999999,16.905650999999999,16.90814,14.207024000000001,108800]
[40553,16.90814,17.052526,16.803585000000002,16.813542999999999,14.127542,104100]
[40560,16.731392,16.875778,16.731392,16.848393999999999,14.156828000000001,43900]
[40567,16.848393999999999,16.933035,16.415236,16.415236,13.792865000000001,181800]
[40574,16.542196000000001,16.833458,16.365445999999999,16.803585000000002,14.119173,130900]
[40581,16.761265000000002,16.997758999999999,16.512322999999999,16.763753999999999,14.085710000000001,95600]
[40588,16.863330999999999,16.933035,16.611899999999999,16.875778,14.179833,61500]
[40595,16.823499999999999,17.25168,16.689071999999999,17.25168,14.495685999999999,35800]
[40602,17.244211,17.602688000000001,16.723922999999999,16.910629,14.209118999999999,144100]
[40609,16.870799999999999,18.257406,16.726412,17.214338000000001,14.464308000000001,93500]
[40616,17.064973999999999,17.112272000000001,16.191186999999999,16.928055000000001,14.291079999999999,136100]
[40623,17.010206,17.077421000000001,16.669156999999998,16.865819999999999,14.238541,132300]
[40630,16.748816999999999,16.992781000000001,16.450087,16.965396999999999,14.322606,314700]
[40637,17.052526,17.082398999999999,16.430171999999999,16.918098000000001,14.282671000000001,193400]
[40644,16.863330999999999,17.500622,16.823499999999999,17.490665,14.766049000000001,212000]
[40651,17.351257,17.637540999999999,17.1297,17.620114999999998,14.875332999999999,343800]
[40658,17.550411,17.961164,17.348768,17.443365,14.726115999999999,373400]
[40665,17.565348,17.674880999999999,17.102315999999998,17.224297,14.541174,83800]
[40672,17.16704,17.811800000000002,17.16704,17.550411,14.816487,53800]
[40679,17.550411,17.774457999999999,17.425940000000001,17.600199,14.85852,145100]
[40686,17.450834,17.505602,17.072443,17.425940000000001,14.711406,204600]
[40693,17.450834,17.580283999999999,17.047547999999999,17.137167000000002,14.467617000000001,167400]
[40700,16.940501999999999,17.443365,16.793627000000001,17.261638999999999,14.572701,116700]
[40707,17.231766,17.739606999999999,17.114761000000001,17.689817000000001,15.003921999999999,179900]
[40714,17.600199,17.911377000000002,17.503111000000001,17.762011000000001,15.065154,356700]
[40721,17.72467,18.297236999999999,17.699776,18.284790000000001,15.508556,184300]
[40728,18.394323,18.459049,18.065722000000001,18.135424,15.381866,289200]
[40735,17.971122999999999,18.127956000000001,17.528006000000001,17.938761,15.215071999999999,252100]
[40742,17.846651000000001,18.421707000000001,17.440875999999999,18.342047000000001,15.557122,222400]
[40749,18.140404,18.272342999999999,17.587751000000001,17.754543000000002,15.058823,114300]
[40756,17.923824,17.923824,16.348020999999999,16.691561,14.157234000000001,153700]
[40763,16.390340999999999,16.579536000000001,14.998754999999999,16.460045000000001,13.960869000000001,390400]
[40770,16.554644,17.271595000000001,16.268360000000001,16.504854000000002,13.998873,193100]
[40777,16.679113000000001,17.495643999999999,16.651730000000001,17.393578000000002,14.752666,770400]
[40784,17.635052000000002,17.906396999999998,17.109783,17.204381999999999,14.59219,338200]
[40791,16.721433999999999,17.294001000000002,16.664176999999999,16.664176999999999,14.198758,108100]
[40798,16.557133,17.415980999999999,16.410257000000001,17.239232999999999,14.688734999999999,250400]
[40805,17.074932,17.465771,16.016928,16.303211000000001,13.891197,114400]
[40812,16.450087,17.373660999999998,16.315659,16.918098000000001,14.415112000000001,160200]
[40819,16.923076999999999,17.774457999999999,15.994522999999999,17.520537999999998,14.928421999999999,134900]
[40826,17.669903000000001,18.048293999999999,17.637540999999999,17.98357,15.322952000000001,106600]
[40833,17.938761,18.844909999999999,17.749565,18.770226999999998,15.993225000000001,174100]
[40840,18.75778,18.75778,17.931291999999999,18.471496999999999,15.738690999999999,106600]
[40847,18.284790000000001,18.391833999999999,17.505602,18.058252,15.386583999999999,88100]
[40854,18.048293999999999,18.518795000000001,17.804331000000001,18.488921999999999,15.753537,61600]
[40861,18.429175999999998,18.633308,17.926313,18.212596999999999,15.518095000000001,43300]
[40868,18.098082999999999,18.202639000000001,17.851631000000001,18.113019999999999,15.433244999999999,31000]
[40875,18.401793000000001,19.367687,18.038338,18.857357,16.067467000000001,94300]
[40882,19.168533,19.823252,19.168533,19.683844000000001,16.847639000000001,98500]
[40889,19.653970999999999,19.653970999999999,18.792631,19.193428000000001,16.427893000000001,107000]
[40896,19.006720999999999,19.566841,18.919592000000002,19.539456999999999,16.724057999999999,88100]
[40903,20.039831,20.039831,18.421707000000001,19.733630999999999,16.890256999999998,110800]
[40910,19.915358999999999,19.915358999999999,19.019169000000002,19.078914999999999,16.329875999999999,90500]
[40917,19.228279000000001,19.693802000000002,19.173513,19.283047,16.504594999999998,72100]
[40924,19.417477000000002,20.014935999999999,19.375156,20.012447000000002,17.128899000000001,24100]
[40931,19.975104999999999,20.296241999999999,19.793379000000002,19.912870000000002,17.043671,53500]
[40938,19.763506,20.413243999999999,19.494648000000002,20.410755000000002,17.469814,108100]
[40945,20.306197999999998,20.351006999999999,19.823252,19.885487000000001,17.020233000000001,56200]
[40952,19.930295999999998,20.059746000000001,19.636545000000002,19.713716999999999,16.873214999999998,70100]
[40959,19.778441999999998,19.778441999999998,19.44735,19.527010000000001,16.713408999999999,83300]
[40966,19.527010000000001,19.855613999999999,19.302962999999998,19.594225000000002,16.770938999999998,70200]
[40973,19.619119999999999,19.686333000000001,19.083893,19.290516,16.584026000000001,63200]
[40980,19.417477000000002,19.810804000000001,19.295494000000001,19.429922000000001,16.703876000000001,62700]
[40987,19.487179000000001,19.803335000000001,19.258151999999999,19.803335000000001,17.024895000000001,39000]
[40994,19.798356999999999,20.331092999999999,19.798356999999999,20.331092999999999,17.478607,65700]
[41001,20.243963000000001,20.687080000000002,20.164300999999998,20.358477000000001,17.502151000000001,82600]
[41008,20.054767999999999,20.224049000000001,19.868061000000001,20.146875000000001,17.320238,72300]
[41015,20.333582,20.642271000000001,20.146875000000001,20.580034000000001,17.692630999999999,64800]
[41022,20.492905,21.272093000000002,20.219069000000001,20.955936000000001,18.015782999999999,86600]
[41029,20.960916999999998,21.404033999999999,20.881253999999998,21.025639999999999,18.075714000000001,127000]
[41036,20.948468999999999,21.179984999999999,20.749314999999999,21.045556999999999,18.092834,68900]
[41043,20.898679999999999,21.448843,20.749314999999999,20.973364,18.030768999999999,89100]
[41050,20.906148999999999,21.364201999999999,20.828977999999999,21.234753000000001,18.255483999999999,29200]
[41057,21.423947999999999,21.518547000000002,20.453074000000001,20.453074000000001,17.583479000000001,51200]
[41064,20.443117000000001,21.752552000000001,20.266369000000001,21.608166000000001,18.576509000000001,78200]
[41071,21.906897000000001,22.648743,21.269604000000001,22.081156,19.064346,95900]
[41078,22.205625999999999,22.705998999999998,22.205625999999999,22.688573999999999,19.588782999999999,59300]
[41085,22.514315,23.831216999999999,22.439632,23.64949,20.418415,85200]
[41092,23.577297000000002,23.639531999999999,22.902664000000001,22.902664000000001,19.773623000000001,88400]
[41099,22.927557,23.624596,22.581527999999999,23.430420000000002,20.229272999999999,126400]
[41106,23.335823000000001,23.477720000000001,22.969877,22.977346000000001,19.838104000000001,37300]
[41113,22.705998999999998,22.984814,22.252925999999999,22.922578999999999,19.790813,47800]
[41120,22.803087000000001,23.174011,22.223053,22.760767000000001,19.651114,89800]
[41127,22.982324999999999,22.982324999999999,21.906897000000001,22.297734999999999,19.251342999999999,50500]
[41134,22.378640999999998,22.468260000000001,21.949214999999999,22.337564,19.285730000000001,104800]
[41141,22.442122000000001,22.535475000000002,22.128454000000001,22.516804,19.440480999999998,73500]
[41148,22.766991000000001,23.40926,22.587751000000001,23.103062000000001,19.946639999999999,34900]
[41155,23.159075000000001,24.103808999999998,23.159075000000001,24.051531000000001,20.765523999999999,63700]
[41162,23.890962999999999,24.044063999999999,23.035847,23.076923000000001,19.998180000000001,70700]
[41169,23.069454,23.461538000000001,22.669903000000001,22.669903000000001,19.64546,110100]
[41176,22.968634000000002,23.722926999999999,22.845407000000002,23.342047000000001,20.227934000000001,176100]
[41183,23.536221000000001,25.840178999999999,23.506347999999999,24.103808999999998,20.888071,146500]
[41190,24.017923,24.055264999999999,23.424195999999998,23.622107,20.470628999999999,69600]
[41197,23.64451,24.234503,23.061986999999998,23.061986999999998,19.985240999999998,103400]
[41204,23.170276999999999,23.248692999999999,22.610157000000001,22.714711999999999,19.684290000000001,40900]
[41211,22.845407000000002,23.297236999999999,22.662436,23.207616999999999,20.111440999999999,55600]
[41218,23.069454,23.289767999999999,22.677371999999998,22.98357,19.917280000000002,93200]
[41225,22.893951000000001,23.274832,22.393578000000002,23.274832,20.169682000000002,92200]
[41232,23.390591000000001,24.271844999999999,23.353249000000002,24.271844999999999,21.033685999999999,54200]
[41239,24.085138000000001,25.548918,24.085138000000001,25.272590999999998,21.900922999999999,277800]
[41246,25.280059999999999,25.578790999999999,24.488423999999998,24.865572,21.548199,191500]
[41253,23.472740000000002,23.928305000000002,22.520537999999998,22.688573999999999,19.736001999999999,230600]
[41260,22.759520999999999,23.121732999999999,22.326363000000001,22.673636999999999,20.983459,255800]
[41267,22.595220999999999,23.342047000000001,22.494398,22.841673,21.138971000000002,190400]
[41274,22.632560999999999,23.764004,22.535475000000002,23.681851999999999,21.916520999999999,177000]
[41281,23.525019,23.988050000000001,23.159075000000001,23.483944000000001,21.733367999999999,243400]
[41288,23.383120999999999,24.197163,23.383120999999999,24.174757,22.372684,145100]
[41295,24.163554999999999,24.604181000000001,24.021657999999999,24.604181000000001,22.770102999999999,28600]
[41302,24.600449000000001,24.869305000000001,24.238237000000002,24.783421000000001,22.935977999999999,42400]
[41309,24.761015,24.951456,24.387602000000001,24.902912000000001,23.046564,70900]
[41316,25.056011000000002,25.093353,24.451082,25.082151,23.212440000000001,49800]
[41323,25.112024000000002,25.578790999999999,25.063479999999998,25.515309999999999,23.613306000000001,38000]
[41330,25.418222,25.608664000000001,24.809559,24.809559,22.960165,57400]
[41337,24.876774000000001,26.086632000000002,24.876774000000001,25.683346,23.768818,53900]
[41344,25.739356999999998,26.848393999999999,25.739356999999998,26.848393999999999,24.938099000000001,137600]
[41351,26.516055999999999,26.807320000000001,26.265868999999999,26.538461999999999,24.650219,47400]
[41358,26.773712,27.483196,26.706496999999999,27.483196,25.527740000000001,71500]
[41365,27.613892,27.785661999999999,26.616879000000001,26.661688000000002,24.764675,70400]
[41372,26.713965999999999,27.162061999999999,26.583271,27.027632000000001,25.104583999999999,67500]
[41379,27.027632000000001,27.203136000000001,26.50112,27.106048999999999,25.177422,38800]
[41386,27.053771999999999,27.191935000000001,26.344286,26.572068999999999,24.681431,70200]
[41393,26.396564000000001,26.777446999999999,26.109037000000001,26.713965999999999,24.813236,42300]
[41400,26.964153,27.076176,26.437639000000001,26.904406000000002,24.990124000000002,51100]
[41407,27.005227999999999,27.938761,26.848393999999999,27.718447000000001,25.74625,25500]
[41414,27.860344000000001,27.920089999999998,27.053771999999999,27.337564,25.392464,69600]
[41421,27.173264,27.632560999999999,26.430171999999999,26.560865,24.671032,36900]
[41428,26.516055999999999,26.994026000000002,26.053024000000001,26.710232000000001,24.809767000000001,37700]
[41435,26.512322999999999,26.915609,26.056759,26.568335000000001,24.766756000000001,17900]
[41442,26.870799999999999,26.956683999999999,25.018671000000001,25.280059999999999,23.565837999999999,122400]
[41449,25.388349999999999,25.560120000000001,25.026138,25.265122999999999,23.551914,97400]
[41456,25.392084000000001,25.963405999999999,25.317402000000001,25.817774,24.067087000000001,104100]
[41463,26.045556999999999,27.666167999999999,25.847646999999998,27.610157000000001,25.737932000000001,58200]
[41470,27.557877999999999,28.181479,27.453323000000001,27.964898999999999,26.068622999999999,47900]
[41477,28.020910000000001,28.043316000000001,27.259150000000002,27.557877999999999,25.689202999999999,21100]
[41484,27.445854000000001,27.87528,27.244211,27.378640999999998,25.522113999999998,49800]
[41491,27.311426000000001,27.468260000000001,26.840924999999999,26.885736000000001,25.062633999999999,69100]
[41498,26.669156999999998,27.053771999999999,26.045556999999999,26.045556999999999,24.279425,89800]
[41505,26.191186999999999,26.325617000000001,25.392084000000001,25.765497,24.018353999999999,99000]
[41512,25.933533000000001,25.933533000000001,25.007469,25.007469,23.311726,68300]
[41519,25.571321000000001,25.571321000000001,24.630322,24.738610999999999,23.061104,235600]
[41526,24.615385,25.261389000000001,24.615385,25.261389000000001,23.638441,375800]
[41533,25.586258000000001,26.138909999999999,25.093353,25.093353,23.481199,145700]
[41540,25.097087999999999,25.504107999999999,24.925318000000001,25.074681999999999,23.463728,121500]
[41547,24.850636000000002,25.436893000000001,24.712472999999999,25.280059999999999,23.655913999999999,123800]
[41554,24.951456,25.776699000000001,24.443615000000001,25.728155000000001,24.075218,183200]
[41561,25.724421,26.728902999999999,25.399550999999999,26.628080000000001,24.917325999999999,62600]
[41568,26.706496999999999,27.01643,26.411501000000001,26.643017,24.931303,57600]
[41575,26.69903,27.393578000000002,26.572068999999999,26.919342,25.189875000000001,81000]
[41582,26.721433999999999,27.401045,26.512322999999999,27.165796,25.420496,48300]
[41589,27.135921,28.125467,26.885736000000001,27.576550000000001,25.804856999999998,32400]
[41596,27.643764000000001,27.819267,27.315161,27.778193000000002,25.993549000000002,91800]
[41603,28.005973999999998,28.103062000000001,27.654966000000002,27.811800000000002,26.024998,53500]
[41610,28.286034000000001,28.293503000000001,27.128454000000001,28.132935,26.325502,143000]
[41617,28.256160999999999,28.256160999999999,26.889468999999998,26.930546,25.298862,88900]
[41624,26.904406000000002,27.494398,26.706496999999999,27.259150000000002,25.607558999999998,148900]
[41631,27.389842999999999,33.080658,27.188199999999998,27.520537999999998,25.853110999999998,55700]
[41638,27.740849999999998,27.781927,27.214338000000001,27.490665,25.825047999999999,65300]
[41645,27.442122000000001,27.632560999999999,27.020164000000001,27.528006000000001,25.860125,139800]
[41652,27.494398,29.809559,27.494398,29.010456000000001,27.252758,245800]
[41659,29.309184999999999,29.309184999999999,28.659447,28.71546,26.975636000000002,128300]
[41666,28.71546,29.395071000000002,28.177744000000001,28.760269000000001,27.017724999999999,163800]
[41673,28.898432,28.935773999999999,27.882747999999999,28.820015000000001,27.073854000000001,125700]
[41680,28.689319999999999,29.779686000000002,28.64451,29.723675,27.922764000000001,119200]
[41687,29.723675,30.205378,29.551905000000001,30.100822000000001,28.277059999999999,59600]
[41694,30.246452000000001,31.202390999999999,30.201643000000001,30.877520000000001,29.006699000000001,143900]
[41701,30.758027999999999,33.200150000000001,30.55265,32.729649000000002,30.746608999999999,141900]
[41708,32.804333,33.200150000000001,32.236744000000002,32.535473000000003,30.670542000000001,77400]
[41715,32.737118000000002,33.980583000000003,32.565345999999998,33.980583000000003,32.032817999999999,87100]
[41722,33.898429999999998,33.898429999999998,32.677371999999998,33.278564000000003,31.371037999999999,79400]
[41729,33.457805999999998,33.607170000000004,32.938758999999997,32.938758999999997,31.050713999999999,42300]
[41736,33.076923000000001,33.644511999999999,32.277821000000003,32.535473000000003,30.670542000000001,90800]
[41743,32.744587000000003,33.013443000000002,31.631815,32.789394000000001,30.909905999999999,46300]
[41750,32.673636999999999,33.211353000000003,32.386108,32.651234000000002,30.779667,74400]
[41757,32.856608999999999,33.420464000000003,32.643763999999997,33.420464000000003,31.504805000000001,32600]
[41764,33.592232000000003,33.640777999999997,32.957431999999997,33.517550999999997,31.596325,33200]
[41771,33.356983,34.073936000000003,32.991039000000001,33.756535,31.821601999999999,60500]
[41778,33.887230000000002,34.073936000000003,33.375652000000002,33.562359000000001,31.638566999999998,60800]
[41785,33.592232000000003,34.126213,33.487679,34.103808999999998,32.148975,33500]
[41792,34.44735,35.108291999999999,33.868557000000003,34.820762999999999,32.824840999999999,70700]
[41799,34.985061999999999,34.985061999999999,34.353996000000002,34.473488000000003,32.600994,37200]
[41806,34.387604000000003,35.582523000000002,34.241970000000002,35.537716000000003,33.607410000000002,52000]
[41813,35.283794,35.294998,34.297984999999997,34.44735,32.576275000000003,71000]
[41820,34.443615000000001,34.970126999999998,34.406272999999999,34.660193999999997,32.777554000000002,111700]
[41827,34.805824000000001,35.003734999999999,34.245705000000001,34.312919999999998,32.449134999999998,20400]
[41834,34.477221999999998,34.566840999999997,33.640777999999997,34.066467000000003,32.216076000000001,25900]
[41841,33.849888,34.189692999999998,33.592232000000003,33.737864999999999,31.905317,49800]
[41848,33.734130999999998,33.760269000000001,32.106048999999999,32.486930999999998,30.722329999999999,112500]
[41855,32.565345999999998,33.876026000000003,32.326363000000001,33.562359000000001,31.739343999999999,39200]
[41862,34.260643000000002,34.604182999999999,33.879761000000002,34.585509999999999,32.706924000000001,42000]
[41869,34.705002,34.705002,34.129947999999999,34.290515999999997,32.427956000000002,39600]
[41876,34.540703000000001,34.761017000000002,33.831218999999997,34.402538,32.533893999999997,81000]
[41883,34.503360999999998,34.626587000000001,33.812545999999998,34.133682,32.279643999999998,27000]
[41890,33.909633999999997,34.010455999999998,32.979835999999999,33.498877999999998,31.779613000000001,49500]
[41897,33.674385000000001,34.656460000000003,33.599701000000003,34.622852000000002,32.845897999999998,43100]
[41904,34.167290000000001,34.510829999999999,33.203884000000002,33.203884000000002,31.499756000000001,56200]
[41911,33.047049999999999,33.726661999999997,32.438384999999997,33.215083999999997,31.510382,76600]
[41918,33.121730999999997,33.121730999999997,32.132187000000002,32.143391000000001,30.493691999999999,32200]
[41925,31.979089999999999,31.979089999999999,30.388349999999999,31.773712,30.142983999999998,91600]
[41932,31.400299,32.890217,31.39283,32.890217,31.202190000000002,111700]
[41939,32.766990999999997,34.286780999999998,32.677371999999998,33.939506999999999,32.197623999999998,55100]
[41946,34.029125000000001,34.563107000000002,33.924571999999998,34.555636999999997,32.782127000000003,46000]
[41953,34.637791,35.205376000000001,34.227035999999998,34.701270999999998,32.920287999999999,94000]
[41960,34.574309999999997,35.365943999999999,34.551903000000003,34.914116,33.122211,123800]
[41967,35.358474999999999,36.067962999999999,35.175502999999999,36.067962999999999,34.216839,57900]
[41974,36.594475000000003,36.594475000000003,33.607170000000004,34.182223999999998,32.427891000000002,184900]
[41981,33.939506999999999,34.073936000000003,32.330097000000002,32.330097000000002,30.772715000000002,80500]
[41988,32.326363000000001,33.009708000000003,31.863330999999999,32.498134999999998,30.932655,243100]
[41995,32.617626000000001,33.752800000000001,32.617626000000001,33.562359000000001,31.945618,66200]
[42002,33.345779,33.345779,32.494399999999999,32.666167999999999,31.092597999999999,74600]
[42009,32.692307,33.592232000000003,32.468262000000003,33.188946000000001,31.590192999999999,39200]
[42016,33.174011,33.917102999999997,32.673636999999999,33.450336,31.838991,59400]
[42023,33.872292000000002,35.395817000000001,33.607170000000004,34.648991000000002,32.979903999999998,47500]
[42030,35.022404000000002,35.022404000000002,33.129199999999997,33.129199999999997,31.533325000000001,21500]
[42037,33.752800000000001,33.950710000000001,33.125464999999998,33.681849999999997,32.059353000000002,26100]
[42044,33.812545999999998,34.167290000000001,33.409260000000003,33.849888,32.219296,52200]
[42051,33.603436000000002,34.574309999999997,33.603436000000002,34.570576000000003,32.905265999999997,27700]
[42058,34.809559,34.850636000000002,34.339058000000001,34.410007,32.752434000000001,22100]
[42065,34.234504999999999,34.611651999999999,33.315907000000003,33.342044999999999,31.735916,25200]
[42072,33.480209000000002,33.607170000000004,32.808067000000001,33.084392999999999,31.709864,63100]
[42079,33.267364999999998,33.622104999999998,32.43092,32.766990999999997,31.405653000000001,88900]
[42086,33.308436999999998,33.607170000000004,32.606422000000002,33.607170000000004,32.210926000000001,67300]
[42093,33.607170000000004,34.249439000000002,33.192680000000003,34.249439000000002,32.826515000000001,36100]
[42100,33.887230000000002,35.358474999999999,33.887230000000002,35.283794,33.817894000000003,74600]
[42107,35.313667000000002,35.541451000000002,34.753548000000002,35.164302999999997,33.703364999999998,134800]
[42114,35.492905,35.560119999999998,34.712471000000001,34.906647,33.456412999999998,65300]
[42121,34.697535999999999,35.253922000000003,34.312919999999998,35.041077000000001,33.585262,66500]
[42128,34.932785000000003,35.914864000000001,34.540703000000001,35.754294999999999,34.268841000000002,112500]
[42135,35.828975999999997,37.251677999999998,35.500374000000001,37.218074999999999,35.671810000000001,144600]
[42142,37.225540000000002,37.923824000000003,36.986556999999998,37.722178999999997,36.154967999999997,167700]
[42149,37.871547999999997,38.745331,37.427185000000001,38.416728999999997,36.820663000000003,122500]
[42156,38.188946000000001,40.19791,37.867812999999998,38.722926999999999,37.114136000000002,326900]
[42163,38.293503000000001,40.328601999999997,38.293503000000001,39.955188999999997,38.412823000000003,113300]
[42170,39.380135000000003,41.075428000000002,39.380135000000003,40.433159000000003,38.872349,153500]
[42177,40.873787,41.109034999999999,39.820762999999999,40.899925000000003,39.321097999999999,1274300]
[42184,40.608662000000002,42.020164000000001,40.436892999999998,40.571323,39.005184,372900]
[42191,40.141894999999998,41.452576000000001,39.958922999999999,41.187454000000002,39.597529999999999,245000]
[42198,41.254669,42.020164000000001,41.254669,41.956684000000003,40.337054999999999,127800]
[42205,42.020164000000001,42.274085999999997,41.258400000000002,41.448841000000002,39.848815999999999,76400]
[42212,41.467514000000001,44.619118,41.086632000000002,44.619118,42.896725000000004,153700]
[42219,44.619118,45.907393999999996,44.380135000000003,44.731144,43.004421000000001,136200]
[42226,44.510829999999999,45.351008999999998,43.446601999999999,43.849888,42.157181000000001,345600]
[42233,43.398060000000001,44.439880000000002,42.195667,42.210605999999999,40.581176999999997,148500]
[42240,39.380135000000003,41.766243000000003,39.301715999999999,40.522778000000002,38.958503999999998,252100]
[42247,40.735621999999999,40.735621999999999,39.424945999999998,39.533234,38.007153000000002,210300]
[42254,39.809559,41.094101000000002,39.809559,40.679611000000001,39.224705,273100]
[42261,40.69455,41.919342,39.794623999999999,40.328601999999997,38.886253000000004,446600]
[42268,40.687080000000002,41.997760999999997,40.519043000000003,41.448841000000002,39.966431,145800]
[42275,41.639282000000001,41.639282000000001,39.413741999999999,40.843913999999998,39.383136999999998,192600]
[42282,40.787903,43.685585000000003,40.787903,43.248691999999998,41.701903999999999,171400]
[42289,43.132935000000003,43.707993000000002,42.699776,43.588496999999997,42.029564000000001,139900]
[42296,43.371918000000001,44.055264000000001,42.949962999999997,43.315907000000003,41.766719999999999,214500]
[42303,43.155338,43.297237000000003,42.397311999999999,42.849139999999998,41.316647000000003,93000]
[42310,42.979835999999999,43.887230000000002,42.722178999999997,43.054519999999997,41.514687000000002,110900]
[42317,42.733383000000003,43.517550999999997,41.822254000000001,41.964153000000003,40.463321999999998,140300]
[42324,41.650486000000001,43.637042999999998,41.650486000000001,42.994774,41.457068999999997,120500]
[42331,43.170276999999999,43.764004,42.554146000000003,43.764004,42.198794999999997,59800]
[42338,43.539954999999999,43.539954999999999,40.933532999999997,42.363705000000003,40.848576000000001,165800]
[42345,42.830471000000003,42.830471000000003,40.828975999999997,40.918593999999999,39.573661999999999,122900]
[42352,40.347275000000003,42.479461999999998,40.052276999999997,41.415233999999998,40.053978000000001,326700]
[42359,41.049289999999999,42.341301000000001,40.395817000000001,41.777447000000002,40.404288999999999,74700]
[42366,40.955936000000001,42.120987,40.870052000000001,41.116504999999997,39.765067999999999,64300]
[42373,40.724421999999997,40.724421999999997,38.218819000000003,38.704258000000003,37.432110000000002,83200]
[42380,39.268112000000002,39.268112000000002,37.132187000000002,37.916355000000003,36.670105,131300]
[42387,37.606422000000002,38.233756999999997,36.904407999999997,37.640030000000003,36.402858999999999,55000]
[42394,37.681106999999997,39.887977999999997,37.662433999999998,39.690066999999999,38.385517,124800]
[42401,39.492156999999999,39.943989000000002,38.618369999999999,39.260643000000002,37.970202999999998,55600]
[42408,39.182223999999998,39.917850000000001,37.901420999999999,39.917850000000001,38.605815999999997,91500]
[42415,39.507095,41.740105,39.507095,41.489918000000003,40.126209000000003,49600]
[42422,41.168781000000003,42.191932999999999,40.388348000000001,40.69455,39.356983,102100]
[42429,40.489170000000001,40.608662000000002,37.714714000000001,39.480956999999997,38.183276999999997,108900]
[42436,40.268856,40.268856,38.771473,39.607917999999998,38.306064999999997,76200]
[42443,39.421211,39.943989000000002,38.002239000000003,39.578045000000003,38.524943999999998,82300]
[42450,39.764750999999997,39.768481999999999,38.655712000000001,38.920836999999999,37.885227,33600]
[42457,39.253174000000001,40.037342000000002,38.625838999999999,40.037342000000002,38.972023,94400]
[42464,40.380882,40.380882,38.248691999999998,38.812545999999998,37.779815999999997,76000]
[42471,38.439132999999998,38.834952999999999,38.047049999999999,38.461539999999999,37.438152000000002,59200]
[42478,38.368186999999999,39.283047000000003,37.490665,37.490665,36.493110999999999,38000]
[42485,37.453322999999997,38.726661999999997,37.341301000000001,38.726661999999997,37.696216999999997,55500]
[42492,39.174759000000002,39.174759000000002,37.935023999999999,38.827483999999998,37.794356999999998,55600]
[42499,39.122478000000001,40.037342000000002,39.122478000000001,39.204631999999997,38.161468999999997,149000]
[42506,38.834952999999999,39.731144,38.252426,38.696789000000003,37.667136999999997,60100]
[42513,38.670650000000002,39.705002,38.353248999999998,39.559372000000003,38.506767000000004,80700]
[42520,39.342793,39.578045000000003,39.081406000000001,39.451084000000002,38.401359999999997,95400]
[42527,39.570576000000003,40.754294999999999,39.245705000000001,39.936520000000002,39.126018999999999,90300]
[42534,40.022404000000002,40.022404000000002,38.707993000000002,38.707993000000002,37.922427999999996,113800]
[42541,39.208362999999999,39.686332999999998,37.733383000000003,37.920090000000002,37.150517000000001,162100]
[42548,37.528008,40.638534999999997,37.401046999999998,39.910381000000001,39.100414000000001,82500]
[42555,40.313667000000002,40.313667000000002,38.659447,39.353996000000002,38.555320999999999,109400]
[42562,39.387604000000003,39.813293000000002,39.077671000000002,39.395068999999999,38.595557999999997,84200]
[42569,39.473488000000003,40.175502999999999,39.058998000000003,39.929049999999997,39.118698000000002,52800]
[42576,39.80209,39.929049999999997,38.655712000000001,39.454819000000001,38.654091000000001,45100]
[42583,39.559372000000003,39.559372000000003,38.588496999999997,38.887230000000002,38.098025999999997,73700]
[42590,38.883495000000003,39.365195999999997,38.472740000000002,39.167290000000001,38.372405999999998,99000]
[42597,39.167290000000001,41.306946000000003,38.827483999999998,40.149363999999998,39.334544999999999,61600]
[42604,40.679611000000001,41.067962999999999,39.805824000000001,40.179237000000001,39.363815000000002,163300]
[42611,40.179237000000001,40.463031999999998,37.654967999999997,38.035846999999997,37.263919999999999,204900]
[42618,37.923824000000003,37.923824000000003,36.019416999999997,36.026885999999998,35.407055,133200]
[42625,35.660941999999999,36.728901,35.660941999999999,35.922328999999998,35.304290999999999,208200]
[42632,36.004482000000003,37.438384999999997,36.004482000000003,37.109783,36.471321000000003,146300]
[42639,37.102314,37.333832000000001,36.743839000000001,37.154594000000003,36.515357999999999,195400]
[42646,37.117252000000001,37.528008,36.265869000000002,36.340553,35.715324000000003,140100]
[42653,36.654221,36.833458,35.414490000000001,35.646003999999998,35.032725999999997,152400]
[42660,35.496639000000002,35.855114,34.906647,35.407021,34.797854999999998,106300]
[42667,35.250186999999997,36.362957000000002,35.250186999999997,36.161315999999999,35.539172999999998,89700]
[42674,36.280807000000003,36.422702999999998,35.638534999999997,36.056759,35.436416999999999,108000]
[42681,36.198653999999998,36.960419000000002,34.876773999999997,35.616131000000003,35.003365000000002,82900]
[42688,35.660941999999999,36.168781000000003,35.205376000000001,35.593727000000001,34.981346000000002,123200]
[42695,35.758029999999998,36.587006000000002,35.563853999999999,36.198653999999998,35.575862999999998,72800]
[42702,36.594475000000003,36.766243000000003,34.690066999999999,35.287528999999999,34.680416000000001,162000]
[42709,35.272590999999998,36.474983000000002,34.398803999999998,36.019416999999997,35.532744999999998,170500]
[42716,35.810307000000002,36.146377999999999,34.899177999999999,35.265121000000001,34.788643,468300]
[42723,35.302464000000001,35.623600000000003,34.428677,34.727409000000002,34.258194000000003,159400]
[42730,34.80209,36.116504999999997,34.451084000000002,34.540703000000001,34.074008999999997,123500]
[42737,34.540703000000001,35.459296999999999,34.451084000000002,34.734878999999999,34.265563999999998,126600]
[42744,34.615383000000001,34.705002,33.734130999999998,34.085135999999999,33.624599000000003,221300]
[42751,33.920836999999999,34.645256000000003,33.905898999999998,34.413741999999999,33.948765000000002,164000]
[42758,34.727409000000002,35.847648999999997,34.413741999999999,34.996265000000001,34.523417999999999,93100]
[42765,34.921585,35.392082000000002,34.271842999999997,35.085884,34.611823999999999,122400]
[42772,34.705002,36.250934999999998,34.578045000000003,35.922328999999998,35.436965999999998,144000]
[42779,35.847648999999997,36.967888000000002,35.556384999999999,36.669155000000003,36.173706000000003,123200]
[42786,36.788646999999997,37.580283999999999,36.587006000000002,37.266616999999997,36.763092,99200]
[42793,37.259148000000003,37.625092000000002,36.967888000000002,37.341301000000001,36.836768999999997,157500]
[42800,37.005226,37.259148000000003,35.220314000000002,35.377147999999998,35.027351000000003,173500]
[42807,35.287528999999999,36.101570000000002,35.078415,35.668407000000002,35.315734999999997,119300]
[42814,35.735621999999999,36.235996,35.265121000000001,35.511578,35.160457999999998,191900]
[42821,35.399551000000002,35.787903,34.951458000000002,35.153098999999997,34.805518999999997,190600]
[42828,35.182971999999999,35.294998,34.495891999999998,34.831963000000002,34.487560000000002,197200]
[42835,34.80209,35.235249000000003,34.615383000000001,34.622852000000002,34.280518000000001,54700]
[42842,34.869304999999997,35.384616999999999,34.645256000000003,35.056010999999998,34.709395999999998,148300]
[42849,35.474235999999998,35.952202,35.175502999999999,35.892456000000003,35.537562999999999,115600]
[42856,35.944735999999999,37.020164000000001,35.601196000000002,36.967888000000002,36.602367000000001,107200]
[42863,36.960419000000002,37.565345999999998,36.938015,37.303958999999999,36.935116000000001,106500]
[42870,37.415981000000002,40.448096999999997,37.311427999999999,40.052276999999997,39.656258000000001,155400]
[42877,40.149363999999998,45.018669000000003,38.730395999999999,39.200896999999998,38.813296999999999,321500]
[42884,39.156086000000002,41.396563999999998,38.902163999999999,40.306198000000002,39.907665000000001,130700]
[42891,39.880507999999999,40.328601999999997,37.460793000000002,37.729649000000002,37.485931000000001,205600]
[42898,37.498134999999998,38.364452,37.498134999999998,37.834206000000002,37.589812999999999,201000]
[42905,37.595219,38.043315999999997,36.728901,37.662433999999998,37.419147000000002,463200]
[42912,37.707245,37.766990999999997,36.751308000000002,36.818519999999999,36.580688000000002,228900]
[42919,37.333832000000001,37.505600000000001,36.280807000000003,36.310679999999998,36.076129999999999,149600]
[42926,36.370426000000002,36.587006000000002,35.847648999999997,36.407767999999997,36.172592000000002,223700]
[42933,36.228527,37.206871,36.183720000000001,37.027633999999999,36.788451999999999,236900]
[42940,37.139656000000002,39.036594000000001,36.482449000000003,38.595965999999997,38.346653000000003,176300]
[42947,38.685585000000003,39.066467000000003,37.744587000000003,37.961165999999999,37.715954000000004,317000]
[42954,37.961165999999999,40.881256,37.453322999999997,38.132935000000003,37.886612,181300]
[42961,38.259895,40.179237000000001,38.259895,39.940254000000003,39.682259000000002,169600]
[42968,39.955188999999997,40.634804000000003,39.402538,39.626587000000001,39.370617000000003,151300]
[42975,39.417476999999998,41.867064999999997,39.036594000000001,41.523524999999999,41.255302,291700]
[42982,41.433906999999998,42.546677000000003,41.359222000000003,42.397311999999999,42.123443999999999,180400]
[42989,42.591487999999998,43.121730999999997,41.448841000000002,41.448841000000002,41.317089000000003,344700]
[42996,41.590739999999997,42.046303000000002,41.351753000000002,41.695292999999999,41.562759,184500]
[43003,41.635548,42.031368000000001,40.843913999999998,41.590739999999997,41.458537999999997,111400]
[43010,41.687828000000003,42.001494999999998,41.000748000000002,41.404034000000003,41.272423000000003,150300]
[43017,41.874535000000002,42.180732999999996,41.247199999999999,41.896937999999999,41.763762999999997,69600]
[43024,41.784916000000003,42.613892,41.769978000000002,42.188201999999997,42.054099999999998,144500]
[43031,42.128452000000003,42.710979000000002,41.277073000000001,41.814788999999998,41.681873000000003,94300]
[43038,41.837192999999999,42.935023999999999,41.448841000000002,41.740105,41.607425999999997,118800]
[43045,41.605674999999998,43.084392999999999,41.187454000000002,43.084392999999999,42.947440999999998,104500]
[43052,42.860343999999998,44.368931000000003,42.860343999999998,43.696789000000003,43.557892000000002,96700]
[43059,43.913367999999998,44.443615000000001,43.562359000000001,44.204631999999997,44.064121,91100]
[43066,44.286780999999998,45.616131000000003,44.047798,45.608662000000002,45.463687999999998,147500]
[43073,44.966392999999997,49.596713999999999,44.966392999999997,49.245705000000001,49.089168999999998,250700]
[43080,49.036594000000001,49.708736000000002,47.669902999999998,49.604182999999999,49.604182999999999,266600]
[43087,49.626587000000001,50.604931000000001,48.961910000000003,49.910381000000001,49.910381000000001,166300]
[43094,49.835697000000003,50.948467000000001,49.693801999999998,50.216579000000003,50.216579000000003,117800]
[43101,50.492905,50.76923,49.223300999999999,50.029873000000002,50.029873000000002,161600]
[43108,50.067214999999997,50.560119999999998,48.364452,48.730395999999999,48.730395999999999,94500]
[43115,48.760269000000001,50.321136000000003,48.409260000000003,49.290515999999997,49.290515999999997,157100]
[43122,48.827483999999998,51.292006999999998,48.700522999999997,51.127707999999998,51.127707999999998,121500]
[43129,51.082897000000003,51.560867000000002,49.701270999999998,49.701270999999998,49.701270999999998,166700]
[43136,49.462283999999997,66,46.624347999999998,64.769997000000004,64.769997000000004,151300]

{"sheet":"TWE.AX Stock Price","index":280,"n_rows":354,"n_cols":7,"rows_kept":354,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[40671,3.3016399999999999,3.5571199999999998,3.0854599999999999,3.3900700000000001,2.824147,98358858]
[40678,3.3409399999999998,3.5767699999999998,3.3409399999999998,3.3605900000000002,2.799588,36448140]
[40685,3.3409399999999998,3.3605900000000002,3.0756299999999999,3.3311199999999999,2.7750379999999999,61744414]
[40692,3.3016399999999999,3.4097300000000001,3.26233,3.3999000000000001,2.8323360000000002,39633326]
[40699,3.3704200000000002,3.48834,3.3507699999999998,3.4293800000000001,2.8568950000000002,46602169]
[40706,3.4097300000000001,3.4195500000000001,3.2132000000000001,3.24268,2.701362,30108504]
[40713,3.2132000000000001,3.45886,3.2132000000000001,3.3114599999999998,2.7586599999999999,30304789]
[40720,3.24268,3.3999000000000001,3.24268,3.3114599999999998,2.7586599999999999,19323562]
[40727,3.5276399999999999,3.68486,3.3605900000000002,3.4293800000000001,2.8568950000000002,41228417]
[40734,3.3704200000000002,3.4293800000000001,3.27216,3.3900700000000001,2.824147,21962635]
[40741,3.3900700000000001,3.44903,3.2819799999999999,3.3999000000000001,2.8323360000000002,17469849]
[40748,3.45886,3.6455600000000001,3.3507699999999998,3.3802500000000002,2.815966,26995793]
[40755,3.5276399999999999,3.5276399999999999,3.1542400000000002,3.1837200000000001,2.652244,21433898]
[40762,3.1345900000000002,3.1935500000000001,2.78084,3.1345900000000002,2.611316,24572704]
[40769,3.1640700000000002,3.3016399999999999,3.0265,3.1149399999999998,2.5949460000000002,14382004]
[40776,3.1149399999999998,3.3802500000000002,3.0461499999999999,3.3507699999999998,2.7914080000000001,18451693]
[40783,3.3605900000000002,3.5276399999999999,3.24268,3.2918099999999999,2.7422900000000001,23404303]
[40790,3.2132000000000001,3.3900700000000001,3.2033700000000001,3.3507699999999998,2.850781,13388893]
[40797,3.23285,3.4195500000000001,3.23285,3.3802500000000002,2.8758629999999998,15317985]
[40804,3.4097300000000001,3.5276399999999999,3.24268,3.5178199999999999,2.9929049999999999,15810133]
[40811,3.48834,3.8420800000000002,3.48834,3.8027799999999998,3.235344,18430440]
[40818,3.69469,3.92069,3.68486,3.8715600000000001,3.2938619999999998,18476348]
[40825,3.8813900000000001,4.0484400000000003,3.68486,3.7634699999999999,3.2019000000000002,12502503]
[40832,3.8224300000000002,3.8813900000000001,3.6259000000000001,3.8322600000000002,3.2604250000000001,9494795]
[40839,3.8420800000000002,3.8813900000000001,3.6357300000000001,3.8126000000000002,3.2436989999999999,9646422]
[40846,3.72417,3.8813900000000001,3.5964299999999998,3.8715600000000001,3.2938619999999998,14733234]
[40853,3.8322600000000002,3.8715600000000001,3.7634699999999999,3.8322600000000002,3.2604250000000001,7867571]
[40860,3.8617400000000002,3.8715600000000001,3.6553800000000001,3.72417,3.1684649999999999,8819946]
[40867,3.68486,3.71434,3.5571199999999998,3.69469,3.1433840000000002,13363559]
[40874,3.70452,3.9010400000000001,3.6455600000000001,3.8912100000000001,3.3105790000000002,11590641]
[40881,3.8912100000000001,3.9010400000000001,3.6259000000000001,3.6455600000000001,3.1015839999999999,10267827]
[40888,3.72417,3.72417,3.5964299999999998,3.6357300000000001,3.0932210000000002,10475492]
[40895,3.6259000000000001,3.6652100000000001,3.5669499999999998,3.6652100000000001,3.1183019999999999,7928694]
[40902,3.6652100000000001,3.6652100000000001,3.5865999999999998,3.6160800000000002,3.0765030000000002,2011345]
[40909,3.6160800000000002,3.72417,3.5178199999999999,3.5276399999999999,3.0012599999999998,9531715]
[40916,3.4981599999999999,3.6259000000000001,3.44903,3.5571199999999998,3.0263409999999999,12059515]
[40923,3.5079899999999999,3.70452,3.48834,3.5276399999999999,3.0012599999999998,8385823]
[40930,3.5276399999999999,3.5423800000000001,3.3507699999999998,3.3605900000000002,2.8591359999999999,10776148]
[40937,3.3605900000000002,3.48834,3.3605900000000002,3.4392100000000001,2.9260250000000001,13355624]
[40944,3.44903,3.5325600000000001,3.3900700000000001,3.4981599999999999,2.976178,16987925]
[40951,3.5276399999999999,3.7732999999999999,3.44903,3.6357300000000001,3.0932210000000002,23697683]
[40958,3.69469,3.8912100000000001,3.6652100000000001,3.8519100000000002,3.2771439999999998,25817260]
[40965,3.8519100000000002,3.94035,3.7536499999999999,3.8519100000000002,3.34016,17649461]
[40972,3.8224300000000002,3.9992999999999999,3.69469,3.96983,3.4424139999999999,13223685]
[40979,3.9796499999999999,4.13687,3.8912100000000001,4.0386100000000003,3.5020560000000001,15740161]
[40986,4.0484400000000003,4.1172199999999997,3.9894799999999999,4.1073899999999997,3.5616979999999998,9601196]
[40993,4.1073899999999997,4.1761799999999996,3.94035,4.0287800000000002,3.4935320000000001,21274394]
[41000,4.0582599999999998,4.2449599999999998,4.0287800000000002,4.1172199999999997,3.5702219999999998,10906680]
[41007,4.1172199999999997,4.3137499999999998,3.9992999999999999,4.2744400000000002,3.7065540000000001,10258964]
[41014,4.2253100000000003,4.4414899999999999,4.1270499999999997,4.3235700000000001,3.7491569999999999,12039049]
[41021,4.3530499999999996,4.3727,4.1859999999999999,4.2253100000000003,3.6639520000000001,12571243]
[41028,4.2449599999999998,4.5987099999999996,4.1761799999999996,4.5299199999999997,3.9280919999999999,32532804]
[41035,4.4414899999999999,4.5987099999999996,4.3727,4.5594000000000001,3.9536560000000001,22071453]
[41042,4.60853,4.6576700000000004,4.3530499999999996,4.3628799999999996,3.783245,20059834]
[41049,4.3235700000000001,4.5397499999999997,4.2253100000000003,4.3432199999999996,3.766197,26486758]
[41056,4.3137499999999998,4.4021800000000004,4.2449599999999998,4.2646100000000002,3.6980300000000002,11566514]
[41063,4.20566,4.3727,4.1663500000000004,4.2744400000000002,3.7065540000000001,14000919]
[41070,4.2744400000000002,4.3039199999999997,4.1761799999999996,4.1958299999999999,3.638388,9679344]
[41077,4.2351400000000003,4.3334000000000001,4.20566,4.2646100000000002,3.6980300000000002,15196142]
[41084,4.2646100000000002,4.3530499999999996,4.2154800000000003,4.2744400000000002,3.7065540000000001,12957401]
[41091,4.3039199999999997,4.38253,4.2351400000000003,4.2842700000000002,3.7150789999999998,12196690]
[41098,4.2449599999999998,4.4709700000000003,4.2449599999999998,4.4120100000000004,3.8258480000000001,20725204]
[41105,4.4218400000000004,4.5102700000000002,4.3530499999999996,4.4611400000000003,3.8684509999999999,10231700]
[41112,4.4218400000000004,4.4906199999999998,4.2646100000000002,4.3137499999999998,3.7406419999999998,8715068]
[41119,4.3235700000000001,4.3727,4.2154800000000003,4.2646100000000002,3.6980300000000002,7369695]
[41126,4.3235700000000001,4.3235700000000001,4.20566,4.2253100000000003,3.6639520000000001,10521852]
[41133,4.2154800000000003,4.5790600000000001,4.1958299999999999,4.5004499999999998,3.9025379999999998,13775616]
[41140,4.4611400000000003,4.7264499999999998,4.4316599999999999,4.6576700000000004,4.0388700000000002,25493739]
[41147,4.7166199999999998,4.7755799999999997,4.5299199999999997,4.6478400000000004,4.0303469999999999,22846058]
[41154,4.6576700000000004,4.8345399999999996,4.5987099999999996,4.7068000000000003,4.1568569999999996,14272199]
[41161,4.7461000000000002,4.7755799999999997,4.62819,4.7755799999999997,4.2176,7808067]
[41168,4.7559300000000002,4.7952300000000001,4.60853,4.6674899999999999,4.1221389999999998,13667951]
[41175,4.6871499999999999,5.0015900000000002,4.6773199999999999,4.9426300000000003,4.3651309999999999,14230044]
[41182,4.8935000000000004,5.33568,4.8935000000000004,5.2570699999999997,4.6428320000000003,28564328]
[41189,5.34551,5.3553300000000004,5.10968,5.1293300000000004,4.5300180000000001,34149823]
[41196,5.1293300000000004,5.5027299999999997,5.1145899999999997,5.4044699999999999,4.7730100000000002,28691811]
[41203,5.3061999999999996,5.3061999999999996,4.7805,4.8050600000000001,4.2436350000000003,55298677]
[41210,4.8935000000000004,4.9622799999999998,4.7166199999999998,4.9131499999999999,4.3390959999999996,22441098]
[41217,4.9131499999999999,5.0212399999999997,4.8050600000000001,4.9721099999999998,4.3911670000000003,30306050]
[41224,4.9131499999999999,4.9622799999999998,4.7559300000000002,4.8148900000000001,4.2523160000000004,22826682]
[41231,4.7755799999999997,5.09002,4.7755799999999997,5.0605399999999996,4.469265,21814025]
[41238,5.10968,5.1195000000000004,4.9131499999999999,4.9426300000000003,4.3651309999999999,108275146]
[41245,4.9721099999999998,5.10968,4.9426300000000003,4.9917600000000002,4.4085219999999996,16718758]
[41252,4.9917600000000002,5.0507200000000001,4.7411899999999996,4.7657600000000002,4.2089270000000001,21991425]
[41259,4.7461000000000002,4.7657600000000002,4.5790600000000001,4.5987099999999996,4.0613950000000001,23259623]
[41266,4.5692300000000001,4.6969700000000003,4.5594000000000001,4.6380100000000004,4.0961040000000004,3172885]
[41273,4.5888799999999996,4.7559300000000002,4.5692300000000001,4.62819,4.0874300000000003,8158396]
[41280,4.7559300000000002,4.9426300000000003,4.7264499999999998,4.8345399999999996,4.2696709999999998,14345984]
[41287,4.8148900000000001,4.8345399999999996,4.5937999999999999,4.7166199999999998,4.1655290000000003,19155017]
[41294,4.6773199999999999,4.7068000000000003,4.5201000000000002,4.5594000000000001,4.0266789999999997,21724641]
[41301,4.5594000000000001,4.7411899999999996,4.5004499999999998,4.6871499999999999,4.1395020000000002,23226009]
[41308,4.7559300000000002,5.0015900000000002,4.7264499999999998,4.85419,4.2870239999999997,26233559]
[41315,4.8247099999999996,5.0065,4.8050600000000001,4.85419,4.2870239999999997,12951216]
[41322,4.8836700000000004,5.0507200000000001,4.8247099999999996,4.8836700000000004,4.3130610000000003,14153188]
[41329,4.9131499999999999,5.4732500000000002,4.7411899999999996,5.4142900000000003,4.7816830000000001,43591645]
[41336,5.4241200000000003,5.81717,5.3553300000000004,5.6894299999999998,5.0246760000000004,22585009]
[41343,5.6894299999999998,5.81717,5.6697800000000003,5.7975199999999996,5.1877370000000003,18654618]
[41350,5.7876899999999996,6.0726500000000003,5.5616899999999996,5.9449100000000001,5.3196240000000001,22381277]
[41357,5.8761299999999999,5.9252599999999997,5.57151,5.5911600000000004,5.0030809999999999,17451413]
[41364,5.5911600000000004,5.7680400000000001,5.57151,5.7189100000000002,5.1173950000000001,24456986]
[41371,5.6992500000000001,5.7287299999999997,5.4732500000000002,5.6206399999999999,5.0294610000000004,20232202]
[41378,5.6108200000000004,5.827,5.58134,5.6697800000000003,5.0734320000000004,16794827]
[41385,5.6697800000000003,5.9252599999999997,5.6697800000000003,5.7876899999999996,5.178941,11659662]
[41392,5.81717,5.8368200000000003,5.6894299999999998,5.7975199999999996,5.1877370000000003,10372365]
[41399,5.8368200000000003,6.0628299999999999,5.6501200000000003,5.9056100000000002,5.2844569999999997,11869049]
[41406,5.8957800000000002,6.3379599999999998,5.8761299999999999,6.3183100000000003,5.6537490000000004,15086817]
[41413,6.3281400000000003,6.3576199999999998,5.9645599999999996,6.0235200000000004,5.3899650000000001,10170811]
[41420,5.9547400000000001,6.2102199999999996,5.9449100000000001,5.9743899999999996,5.3460029999999996,10208051]
[41427,5.9449100000000001,5.9842199999999997,5.6501200000000003,5.9056100000000002,5.2844569999999997,11894809]
[41434,5.9056100000000002,5.9743899999999996,5.6795999999999998,5.827,5.2141159999999998,10237209]
[41441,5.7483899999999997,5.9645599999999996,5.6009900000000004,5.9154299999999997,5.2932449999999998,13336647]
[41448,5.8073399999999999,5.8662999999999998,5.6206399999999999,5.7189100000000002,5.1173950000000001,12158360]
[41455,5.6108200000000004,5.8957800000000002,5.5223800000000001,5.7385599999999997,5.1349780000000003,12664927]
[41462,5.7385599999999997,5.8957800000000002,5.6795999999999998,5.7189100000000002,5.1173950000000001,14926997]
[41469,5.1882900000000003,5.34551,4.5495799999999997,4.6871499999999999,4.1941550000000003,65490985]
[41476,4.7559300000000002,4.86402,4.5987099999999996,4.8050600000000001,4.2996629999999998,21669938]
[41483,4.8050600000000001,4.8836700000000004,4.6674899999999999,4.86402,4.3524219999999998,16046352]
[41490,4.87385,4.8935000000000004,4.6969700000000003,4.85419,4.3436260000000004,15529477]
[41497,4.8345399999999996,4.9524600000000003,4.7952300000000001,4.86402,4.3524219999999998,13627758]
[41504,4.9033199999999999,4.9426300000000003,4.4365699999999997,4.4709700000000003,4.0007130000000002,37521478]
[41511,4.5495799999999997,4.8197999999999999,4.5102700000000002,4.6773199999999999,4.1853590000000001,21272667]
[41518,4.7264499999999998,4.7362799999999998,4.4513100000000003,4.4807899999999998,4.0095000000000001,12874439]
[41525,4.5201000000000002,4.7854099999999997,4.4807899999999998,4.7068000000000003,4.2768389999999998,11487796]
[41532,4.7362799999999998,4.7755799999999997,4.5839699999999999,4.6674899999999999,4.2411209999999997,14744235]
[41539,4.61836,4.6478400000000004,4.2253100000000003,4.38253,3.982192,35033613]
[41546,4.3530499999999996,4.7461000000000002,4.3334000000000001,4.7264499999999998,4.2946929999999996,20393011]
[41553,4.6773199999999999,4.7657600000000002,4.62819,4.7166199999999998,4.2857620000000001,15191834]
[41560,4.6674899999999999,4.8247099999999996,4.5692300000000001,4.61836,4.1964779999999999,15790570]
[41567,4.61836,4.7657600000000002,4.39236,4.4513100000000003,4.0446879999999998,16300939]
[41574,4.4906199999999998,4.6969700000000003,4.3334000000000001,4.5888799999999996,4.1696910000000003,20270969]
[41581,4.6380100000000004,4.7068000000000003,4.5299199999999997,4.6773199999999999,4.2500520000000002,12332743]
[41588,4.7166199999999998,5.0949400000000002,4.6969700000000003,5.0015900000000002,4.5447009999999999,21381797]
[41595,5.0507200000000001,5.0507200000000001,4.7854099999999997,4.9229799999999999,4.4732710000000004,16585428]
[41602,5.0212399999999997,5.0212399999999997,4.8050600000000001,4.8247099999999996,4.3839769999999998,14910943]
[41609,4.8247099999999996,4.9131499999999999,4.5102700000000002,4.6380100000000004,4.2143329999999999,17660432]
[41616,4.5888799999999996,4.6773199999999999,4.3628799999999996,4.5594000000000001,4.1429029999999996,24175033]
[41623,4.5299199999999997,4.6674899999999999,4.4611400000000003,4.61836,4.1964779999999999,10977566]
[41630,4.60853,4.7755799999999997,4.5594000000000001,4.60853,4.1875450000000001,5950938]
[41637,4.6478400000000004,4.7559300000000002,4.6380100000000004,4.6871499999999999,4.258985,3989296]
[41644,4.6674899999999999,4.8394500000000003,4.62819,4.8050600000000001,4.366123,5676083]
[41651,4.7952300000000001,4.8148900000000001,4.5692300000000001,4.5692300000000001,4.1518360000000003,11311106]
[41658,4.5201000000000002,4.60853,4.4218400000000004,4.4709700000000003,4.0625520000000002,13411151]
[41665,4.4709700000000003,4.4709700000000003,3.4981599999999999,3.5767699999999998,3.2500360000000001,87800133]
[41672,3.5374699999999999,3.5669499999999998,3.3507699999999998,3.4981599999999999,3.178607,34951519]
[41679,3.48834,3.7192500000000002,3.4195500000000001,3.68486,3.348252,26817085]
[41686,3.7339899999999999,3.9108700000000001,3.6160800000000002,3.8813900000000001,3.5268290000000002,33000054]
[41693,3.9010400000000001,4.04352,3.7536499999999999,3.8027799999999998,3.4554,32717338]
[41700,3.8519100000000002,3.8519100000000002,3.6701199999999998,3.7339899999999999,3.4444430000000001,24261387]
[41707,3.72417,3.7339899999999999,3.58169,3.68486,3.3991229999999999,25124370]
[41714,3.6652100000000001,3.71434,3.4981599999999999,3.5178199999999999,3.2450350000000001,15993165]
[41721,3.4981599999999999,3.6259000000000001,3.4392100000000001,3.5276399999999999,3.2540939999999998,16321163]
[41728,3.5276399999999999,3.5865999999999998,3.4293800000000001,3.5374699999999999,3.2631619999999999,21271783]
[41735,3.5079899999999999,3.9108700000000001,3.5079899999999999,3.69469,3.4081899999999998,26879717]
[41742,3.68486,3.7339899999999999,3.6062500000000002,3.6455600000000001,3.36287,16034203]
[41749,3.6455600000000001,3.8126000000000002,3.6357300000000001,3.7831299999999999,3.489773,6781125]
[41756,3.81752,4.3039199999999997,3.68486,4.0189599999999999,3.7073149999999999,21928571]
[41763,3.96983,3.9796499999999999,3.8126000000000002,3.8912100000000001,3.5894720000000002,12272738]
[41770,3.9108700000000001,4.13687,3.8519100000000002,4.0091299999999999,3.698248,13360593]
[41777,3.96983,5.1489799999999999,3.96,5.0801999999999996,4.6862640000000004,72109832]
[41784,5.0703699999999996,5.1686300000000003,5.0114099999999997,5.10968,4.7134580000000001,17488999]
[41791,5.1293300000000004,5.1391600000000004,4.7657600000000002,4.8345399999999996,4.4596520000000002,11579249]
[41798,4.8345399999999996,4.9524600000000003,4.7166199999999998,4.9229799999999999,4.5412340000000002,9214080]
[41805,4.8836700000000004,4.9917600000000002,4.60853,4.6674899999999999,4.3055560000000002,11322167]
[41812,4.6674899999999999,5.09985,4.5790600000000001,4.9033199999999999,4.5230990000000002,11580969]
[41819,4.9131499999999999,4.9819300000000002,4.7559300000000002,4.9131499999999999,4.5321670000000003,8665839]
[41826,4.87385,5.09002,4.8394500000000003,5.0114099999999997,4.622808,6257524]
[41833,4.9622799999999998,5.1784600000000003,4.9131499999999999,5.0310699999999997,4.640943,5855851]
[41840,5.0507200000000001,5.10968,4.8345399999999996,4.9033199999999999,4.5230990000000002,6242902]
[41847,4.8345399999999996,5.0359800000000003,4.8148900000000001,4.86402,4.4868459999999999,6732389]
[41854,5.09002,5.09985,4.9819300000000002,5.0408900000000001,4.6500019999999997,29123136]
[41861,5.1588099999999999,5.2570699999999997,4.9917600000000002,5.1195000000000004,4.7225159999999997,13321335]
[41868,5.1293300000000004,5.2374200000000002,5.0408900000000001,5.0703699999999996,4.6771960000000004,9306223]
[41875,5.0703699999999996,5.10968,5.0015900000000002,5.0212399999999997,4.631875,6255379]
[41882,5.10968,5.10968,4.8148900000000001,4.86402,4.4868459999999999,5919525]
[41889,4.86402,4.9131499999999999,4.7313599999999996,4.8148900000000001,4.5040719999999999,7511223]
[41896,4.8345399999999996,4.8836700000000004,4.5987099999999996,4.6576700000000004,4.3570010000000003,11505002]
[41903,4.7068000000000003,4.86402,4.7068000000000003,4.8345399999999996,4.5224529999999996,5095677]
[41910,4.1073899999999997,4.4660500000000001,4.0582599999999998,4.13687,3.8698199999999998,41475632]
[41917,4.1172199999999997,4.1859999999999999,4.0091299999999999,4.0386100000000003,3.7779039999999999,11487381]
[41924,4.0287800000000002,4.1958299999999999,4.0287800000000002,4.1663500000000004,3.8973979999999999,7672504]
[41931,4.2154800000000003,4.4906199999999998,4.1663500000000004,4.4709700000000003,4.182353,7695385]
[41938,4.4906199999999998,4.6380100000000004,4.4414899999999999,4.5692300000000001,4.2742709999999997,7842856]
[41945,4.5692300000000001,4.7755799999999997,4.5446600000000004,4.7755799999999997,4.4672989999999997,4647443]
[41952,4.60853,4.7854099999999997,4.5299199999999997,4.5594000000000001,4.2650750000000004,5403881]
[41959,4.5201000000000002,4.7166199999999998,4.4316599999999999,4.6380100000000004,4.3386100000000001,5558488]
[41966,4.6380100000000004,4.9033199999999999,4.60853,4.6576700000000004,4.3570010000000003,5893451]
[41973,4.7166199999999998,4.7559300000000002,4.4316599999999999,4.6871499999999999,4.3845780000000003,5593488]
[41980,4.7068000000000003,4.7461000000000002,4.4807899999999998,4.5397499999999997,4.2466929999999996,4990187]
[41987,4.4414899999999999,4.7166199999999998,4.20566,4.62819,4.3294240000000004,8373504]
[41994,4.6969700000000003,4.8050600000000001,4.61836,4.6969700000000003,4.393764,1784353]
[42001,4.7166199999999998,4.7362799999999998,4.61836,4.6969700000000003,4.393764,3185961]
[42008,4.6478400000000004,4.6969700000000003,4.4611400000000003,4.5888799999999996,4.2926520000000004,5853110]
[42015,4.5397499999999997,4.6871499999999999,4.4807899999999998,4.62819,4.3294240000000004,6348040]
[42022,4.62819,4.8836700000000004,4.5102700000000002,4.86402,4.5500299999999996,6692633]
[42029,4.86402,5.0015900000000002,4.7461000000000002,4.8345399999999996,4.5224529999999996,8219846]
[42036,4.85419,5.0212399999999997,4.8345399999999996,4.9328000000000003,4.6143710000000002,8620111]
[42043,4.9131499999999999,5.0507200000000001,4.8935000000000004,5.0310699999999997,4.7062970000000002,8357583]
[42050,4.9917600000000002,5.1440700000000001,4.9229799999999999,5.1391600000000004,4.8074089999999998,12254127]
[42057,5.1391600000000004,5.4437699999999998,5.0703699999999996,5.33568,4.9912429999999999,15289169]
[42064,5.4241200000000003,5.4732500000000002,5.1391600000000004,5.1981099999999998,4.8625540000000003,16946629]
[42071,5.1588099999999999,5.2079399999999998,5.0015900000000002,5.0310699999999997,4.7604259999999998,31368216]
[42078,4.9819300000000002,5.2079399999999998,4.9622799999999998,5.1686300000000003,4.8905859999999999,30940952]
[42085,5.1588099999999999,5.1784600000000003,4.9917600000000002,5.1195000000000004,4.8440989999999999,8546509]
[42092,5.0310699999999997,5.2374200000000002,5.0310699999999997,5.2079399999999998,4.9277819999999997,10796569]
[42099,5.2079399999999998,5.5518599999999996,5.2079399999999998,5.5420299999999996,5.2438989999999999,8212848]
[42106,5.5027299999999997,5.7876899999999996,5.4732500000000002,5.5420299999999996,5.2438989999999999,14249629]
[42113,5.5027299999999997,5.6697800000000003,5.34551,5.6108200000000004,5.3089890000000004,11557266]
[42120,5.6206399999999999,5.6402999999999999,5.2472399999999997,5.4241200000000003,5.1323319999999999,10522025]
[42127,5.3651600000000004,5.4142900000000003,4.9229799999999999,4.9917600000000002,4.72323,10789171]
[42134,5.0310699999999997,5.2472399999999997,4.9524600000000003,5.1686300000000003,4.8905859999999999,7764493]
[42141,5.1588099999999999,5.3012899999999998,5.1293300000000004,5.1588099999999999,4.8812939999999996,10760558]
[42148,5.1588099999999999,5.34551,5.10968,5.2865500000000001,5.0021620000000002,8656648]
[42155,5.2472399999999997,5.2668999999999997,4.9524600000000003,5.0310699999999997,4.7604259999999998,9832650]
[42162,5.0310699999999997,5.1588099999999999,4.9229799999999999,5.0703699999999996,4.7976130000000001,5853248]
[42169,5.0114099999999997,5.1195000000000004,4.7854099999999997,5.0212399999999997,4.751125,13860597]
[42176,5.0703699999999996,5.2177699999999998,4.94754,4.9721099999999998,4.7046380000000001,9695594]
[42183,4.9131499999999999,5.1195000000000004,4.8247099999999996,5.1195000000000004,4.8440989999999999,11134825]
[42190,4.9819300000000002,5.1489799999999999,4.8492800000000003,5.0801999999999996,4.8069139999999999,9779797]
[42197,5.0114099999999997,5.3700700000000001,5.0114099999999997,5.3061999999999996,5.0207560000000004,8692982]
[42204,5.33568,5.5911600000000004,5.2963800000000001,5.4830800000000002,5.1881209999999998,12059833]
[42211,5.5125500000000001,5.7533000000000003,5.4044699999999999,5.6697800000000003,5.364776,10047575]
[42218,5.7189100000000002,5.7189100000000002,5.5027299999999997,5.57151,5.2717929999999997,9754126]
[42225,5.57151,5.6206399999999999,5.4437699999999998,5.4732500000000002,5.1788189999999998,11588175]
[42232,5.4634200000000002,6.3576199999999998,5.3553300000000004,5.8466500000000003,5.5321319999999998,38197382]
[42239,5.7876899999999996,5.9154299999999997,5.5420299999999996,5.8957800000000002,5.5786189999999998,25075264]
[42246,5.8368200000000003,6.0431699999999999,5.6795999999999998,5.8761299999999999,5.5600269999999998,25580094]
[42253,5.9056100000000002,6.1119599999999998,5.7975199999999996,6.0235200000000004,5.7802069999999999,30514749]
[42260,6.1119599999999998,6.2446099999999998,5.9547400000000001,6.1119599999999998,5.8650739999999999,12405326]
[42267,5.9743899999999996,6.4067499999999997,5.8957800000000002,6.4067499999999997,6.1479559999999998,16456688]
[42274,6.4460499999999996,6.5148400000000004,6.2102199999999996,6.3969199999999997,6.1385240000000003,13331342]
[42281,6.5344899999999999,6.6327499999999997,6.47553,6.5443199999999999,6.2799699999999996,15471369]
[42288,6.47553,6.5050100000000004,6.39201,6.4558799999999996,6.1951020000000003,5287469]
[42295,7.43,7.52,7.11,7.2,6.9091639999999996,37178461]
[42302,7.17,7.3,6.99,7.08,6.7940120000000004,25837642]
[42309,7.08,7.35,7,7.28,6.9859330000000002,20646195]
[42316,7.28,7.33,7.07,7.3,7.0051259999999997,19775096]
[42323,7.17,7.68,7.15,7.6,7.2930060000000001,15391584]
[42330,7.51,7.76,7.51,7.58,7.2738139999999998,14352682]
[42337,7.55,8.07,7.52,7.97,7.6480600000000001,20864456]
[42344,8.07,8.1300000000000008,7.79,8,7.6768489999999998,17370160]
[42351,7.9,8.26,7.77,8.26,7.9263469999999998,15479013]
[42358,8.1999999999999993,8.3000000000000007,8.01,8.18,7.8495780000000002,5240403]
[42365,8.18,8.3000000000000007,8.0500000000000007,8.3000000000000007,7.9647319999999997,4414655]
[42372,8.33,8.34,7.76,7.89,7.5712919999999997,9165792]
[42379,7.75,8.01,7.7249999999999996,7.75,7.436947,12073316]
[42386,7.57,9.35,7.44,9.2799999999999994,8.9051449999999992,24820303]
[42393,9.31,9.3699999999999992,8.66,9.06,8.694032,21933802]
[42400,9.16,9.26,8.41,8.84,8.4829190000000008,17120721]
[42407,8.7100000000000009,8.84,8.3000000000000007,8.5500000000000007,8.2046320000000001,12521316]
[42414,8.65,9.73,8.5399999999999991,9.42,9.0394889999999997,17468478]
[42421,9.5500000000000007,9.67,9.3049999999999997,9.5,9.1162580000000002,14741936]
[42428,9.52,9.7200000000000006,9.2200000000000006,9.4700000000000006,9.0874699999999997,20955901]
[42435,9.35,9.64,9.09,9.3800000000000008,9.0011050000000008,14638160]
[42442,9.48,9.5649999999999995,9.01,9.1300000000000008,8.8373050000000006,13150776]
[42449,9.18,9.5299999999999994,9.09,9.4499999999999993,9.1470459999999996,6518592]
[42456,9.4499999999999993,9.6549999999999994,9.31,9.43,9.1276869999999999,9419755]
[42463,9.4,9.4499999999999993,9.07,9.11,8.8179449999999999,11738567]
[42470,9.0500000000000007,9.5500000000000007,8.82,9.4499999999999993,9.1470459999999996,14134790]
[42477,9.4600000000000009,9.5500000000000007,9.2899999999999991,9.35,9.0502529999999997,16225822]
[42484,9.35,9.36,9.0399999999999991,9.32,9.0212140000000005,10909519]
[42491,9.35,10,9.33,9.98,9.6600540000000006,11663424]
[42498,9.8800000000000008,10.36,9.8800000000000008,10.11,9.7858879999999999,14170227]
[42505,10,10.37,9.9600000000000009,10.210000000000001,9.8826820000000009,13050551]
[42512,10.26,10.6,10.130000000000001,10.42,10.085948999999999,10779245]
[42519,10.5,10.55,9.85,10.199999999999999,9.8730019999999996,15312628]
[42526,10.050000000000001,10.425000000000001,9.98,10.06,9.7374910000000003,10701993]
[42533,10.06,10.06,9.7799999999999994,9.8699999999999992,9.5535820000000005,13020764]
[42540,10.06,10.06,9.36,9.44,9.1373660000000001,12424782]
[42547,9.15,9.4849999999999994,8.8800000000000008,9.2799999999999994,8.9824959999999994,17838647]
[42554,9.6300000000000008,9.69,9.23,9.4,9.098649,14323058]
[42561,9.56,9.77,9.0150000000000006,9.6199999999999992,9.3115970000000008,11528794]
[42568,9.69,10.06,9.5399999999999991,9.84,9.5245429999999995,7948247]
[42575,9.99,10.01,9.64,9.65,9.3406339999999997,13101005]
[42582,9.59,9.6649999999999991,9.2550000000000008,9.31,9.0115350000000003,14937733]
[42589,9.32,9.4700000000000006,9.11,9.4,9.098649,14281744]
[42596,9.36,10.98,9.36,10.53,10.192422000000001,20030517]
[42603,10.6,11.41,10.6,11.16,10.802225999999999,17703316]
[42610,11.16,11.44,11.125,11.31,10.947417,17483242]
[42617,11.3,11.49,10.78,10.99,10.752678,15630746]
[42624,10.87,11.03,10.72,10.96,10.723326,21060254]
[42631,11,11,10.81,10.96,10.723326,9090676]
[42638,10.96,11.09,10.8,11.04,10.801598,6861417]
[42645,11.1,11.494999999999999,11.074999999999999,11.32,11.075551000000001,10889402]
[42652,11.32,11.494999999999999,11.16,11.47,11.222313,9399197]
[42659,11.5,11.57,11.24,11.48,11.232096,10503699]
[42666,11.49,11.545,10.595000000000001,10.6,10.3711,11289026]
[42673,10.6,10.78,10.29,10.45,10.224339000000001,11115830]
[42680,10.46,11.12,10.09,10.92,10.684189999999999,19784332]
[42687,11.05,11.05,10.39,10.52,10.292828,13590325]
[42694,10.48,11.17,10.45,10.95,10.713540999999999,11520966]
[42701,11.01,11.09,10.71,10.72,10.488507999999999,10907383]
[42708,10.61,10.71,10.01,10.35,10.126499000000001,13739049]
[42715,10.45,10.48,10.17,10.39,10.165635,12415235]
[42722,10.45,10.53,10.17,10.43,10.204770999999999,7764747]
[42729,10.43,10.74,10.43,10.68,10.449372,2739405]
[42736,10.68,10.84,10.49,10.54,10.312395,6000645]
[42743,10.51,10.79,10.32,10.48,10.253690000000001,7274604]
[42750,10.37,11.31,10.37,11.11,10.870087,10906639]
[42757,11.16,11.56,10.92,11.54,11.290801,10487827]
[42764,11.49,11.67,11.164999999999999,11.24,10.997279000000001,13334396]
[42771,11.45,11.664999999999999,11.154999999999999,11.63,11.378857,11464663]
[42778,11.66,12,11.2,11.9,11.643026000000001,22080620]
[42785,12,12.414999999999999,11.89,12.25,11.985469,14031735]
[42792,12.17,12.26,11.87,11.99,11.731083,14840578]
[42799,11.96,12.64,11.71,12.59,12.450689000000001,16840989]
[42806,12.5,12.52,11.94,12.16,12.025447,15335069]
[42813,12.09,12.25,11.89,12.19,12.055115000000001,13460394]
[42820,12.19,12.4,11.99,12.23,12.094671999999999,8706538]
[42827,12.24,12.3,11.97,12.02,11.886996999999999,7832378]
[42834,12.14,12.19,11.87,12.13,11.995779000000001,8777661]
[42841,12.13,12.13,11.79,11.96,11.827661000000001,10498629]
[42848,12.03,12.27,11.91,12,11.867217999999999,5839832]
[42855,12.05,12.65,11.94,12.5,12.361685,9069072]
[42862,12.64,13.255000000000001,12.52,13.21,13.063828000000001,11538085]
[42869,13.58,13.59,12.84,13.04,12.895709999999999,15605727]
[42876,13,13.24,12.84,12.98,12.836373,8054775]
[42883,13.02,13.53,12.935,13.45,13.301173,8710786]
[42890,13.45,13.63,13.1,13.13,12.984715,8507170]
[42897,13.13,13.75,13.12,13.53,13.380288,11525653]
[42904,13.56,13.74,13.3,13.34,13.19239,7074087]
[42911,13.31,13.48,13,13.16,13.014381999999999,9411001]
[42918,13.13,13.24,12.52,12.54,12.401242,9471084]
[42925,12.55,13.045,12.3,12.9,12.757258,13585793]
[42932,12.76,12.83,12.45,12.69,12.549581999999999,7881106]
[42939,12.65,13.08,12.51,12.8,12.658365999999999,11482365]
[42946,12.53,12.95,12.12,12.5,12.361685,13895675]
[42953,12.7,12.87,12.4,12.47,12.332017,6727924]
[42960,12.45,13.57,12.2,13.41,13.261616,14409550]
[42967,13.52,14.03,13.34,13.96,13.805529999999999,15204805]
[42974,13.96,14.61,13.91,14.53,14.369223,13412846]
[42981,14.46,14.57,14.24,14.38,14.38,13132932]
[42988,14.4,14.64,14.095000000000001,14.1,14.1,9265393]
[42995,14.18,14.43,13.93,14.01,14.01,8172083]
[43002,14.1,14.12,13.505000000000001,13.69,13.69,6437852]
[43009,13.78,14.08,13.59,14.08,14.08,6799256]
[43016,14.08,14.43,13.92,14.37,14.37,8953152]
[43023,14.45,15.07,14.27,15.02,15.02,7817852]
[43030,15.05,15.55,14.84,15.53,15.53,8849200]
[43037,15.58,15.74,15.24,15.29,15.29,7466709]
[43044,15.43,16.149999999999999,15.3,15.79,15.79,7183225]
[43051,16.030000999999999,16.049999,15.44,15.83,15.83,10677212]
[43058,15.74,16.030000999999999,15.61,15.83,15.83,6842520]
[43065,16.100000000000001,16.100000000000001,15.21,15.71,15.71,11406342]
[43072,15.75,16.34,15.71,16.219999000000001,16.219999000000001,8654199]
[43079,16.350000000000001,16.350000000000001,15.54,16,16,10235352]
[43086,15.92,16.549999,15.805,16.139999,16.139999,9258668]
[43093,16.139999,16.280000999999999,15.86,15.96,15.96,2224998]
[43100,15.96,16.040001,15.48,15.55,15.55,3791780]
[43107,15.54,15.55,14.79,14.79,14.79,8050313]
[43114,14.75,15.56,14.55,15.51,15.51,9960256]
[43121,15.87,16.93,15.75,16.91,16.91,9213152]
[43128,16.91,17.75,16.610001,17.25,17.25,18065581]
[43135,16.889999,17.379999000000002,16.360001,17.209999,17.209999,15271544]

{"sheet":"PEP Stock Price","index":281,"n_rows":2386,"n_cols":7,"rows_kept":2386,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[26448,1.5833330000000001,1.6180559999999999,1.5833330000000001,1.5972219999999999,0.39874500000000002,459000]
[26455,1.5972219999999999,1.599537,1.5416669999999999,1.5532410000000001,0.38776500000000003,1420200]
[26462,1.5532410000000001,1.587963,1.5462959999999999,1.576389,0.39468799999999998,1177200]
[26469,1.576389,1.5949070000000001,1.5601849999999999,1.5925929999999999,0.39874500000000002,1409400]
[26476,1.5925929999999999,1.5925929999999999,1.5462959999999999,1.5532410000000001,0.38889200000000002,1355400]
[26483,1.5532410000000001,1.5856479999999999,1.5324070000000001,1.5462959999999999,0.387154,1641600]
[26490,1.5462959999999999,1.6296299999999999,1.5324070000000001,1.625,0.40685900000000003,3115800]
[26497,1.625,1.638889,1.5601849999999999,1.5694440000000001,0.39295000000000002,1738800]
[26504,1.5694440000000001,1.643519,1.5694440000000001,1.6203700000000001,0.40570000000000001,2084400]
[26511,1.6203700000000001,1.6574070000000001,1.6018520000000001,1.6296299999999999,0.40801799999999999,2316600]
[26518,1.6273150000000001,1.6296299999999999,1.5949070000000001,1.6226849999999999,0.40627999999999997,2003400]
[26525,1.6273150000000001,1.6550929999999999,1.6203700000000001,1.6273150000000001,0.407439,2446200]
[26532,1.6273150000000001,1.6458330000000001,1.6018520000000001,1.6157410000000001,0.40454099999999998,1981800]
[26539,1.6157410000000001,1.6296299999999999,1.5902780000000001,1.6087959999999999,0.40280199999999999,1603800]
[26546,1.6018520000000001,1.6018520000000001,1.5694440000000001,1.5717589999999999,0.394673,1247400]
[26553,1.5717589999999999,1.574074,1.5324070000000001,1.537037,0.38595400000000002,2181600]
[26560,1.537037,1.537037,1.4675929999999999,1.474537,0.37025999999999998,1987200]
[26567,1.474537,1.5462959999999999,1.4351849999999999,1.543981,0.38769799999999999,5551200]
[26574,1.543981,1.5462959999999999,1.5023150000000001,1.5277780000000001,0.383629,4206600]
[26581,1.5277780000000001,1.537037,1.4791669999999999,1.4837959999999999,0.37258599999999997,3672000]
[26588,1.4837959999999999,1.5092589999999999,1.4722219999999999,1.5,0.37665399999999999,2586600]
[26595,1.5,1.5856479999999999,1.4976849999999999,1.5532410000000001,0.39002300000000001,4762800]
[26602,1.5532410000000001,1.587963,1.5324070000000001,1.5833330000000001,0.39757999999999999,3418200]
[26609,1.5833330000000001,1.6018520000000001,1.574074,1.5833330000000001,0.39757999999999999,2419200]
[26616,1.5833330000000001,1.6828700000000001,1.5787040000000001,1.6643520000000001,0.41792299999999999,4768200]
[26623,1.6643520000000001,1.6666669999999999,1.6296299999999999,1.6342589999999999,0.41036699999999998,2548800]
[26630,1.6342589999999999,1.638889,1.6041669999999999,1.613426,0.405136,2786400]
[26637,1.613426,1.6643520000000001,1.6087959999999999,1.6574070000000001,0.41617999999999999,3726000]
[26644,1.6574070000000001,1.6574070000000001,1.625,1.6319440000000001,0.41096500000000002,3531600]
[26651,1.6296299999999999,1.6296299999999999,1.5671299999999999,1.5787040000000001,0.39755800000000002,3850200]
[26658,1.5787040000000001,1.613426,1.5694440000000001,1.613426,0.406302,2089800]
[26665,1.6157410000000001,1.6273150000000001,1.574074,1.581019,0.39814100000000002,2916000]
[26672,1.581019,1.5972219999999999,1.5578700000000001,1.5902780000000001,0.40047199999999999,4779000]
[26679,1.5902780000000001,1.6296299999999999,1.5694440000000001,1.6087959999999999,0.405136,3650400]
[26686,1.6087959999999999,1.625,1.5694440000000001,1.5694440000000001,0.39522600000000002,5605200]
[26693,1.5694440000000001,1.5694440000000001,1.511574,1.5416669999999999,0.38823099999999999,2392200]
[26700,1.537037,1.5625,1.525463,1.5532410000000001,0.39114599999999999,2424600]
[26707,1.5555559999999999,1.5717589999999999,1.5416669999999999,1.5601849999999999,0.39289499999999999,1701000]
[26714,1.5625,1.576389,1.5393520000000001,1.548611,0.38997999999999999,2327400]
[26721,1.548611,1.5601849999999999,1.5162040000000001,1.5416669999999999,0.38823099999999999,3029400]
[26728,1.5416669999999999,1.6087959999999999,1.5300929999999999,1.6087959999999999,0.405136,3034800]
[26735,1.6087959999999999,1.662037,1.5972219999999999,1.6226849999999999,0.40996300000000002,4563000]
[26742,1.6226849999999999,1.636574,1.511574,1.5393520000000001,0.38890999999999998,9671400]
[26749,1.5393520000000001,1.5833330000000001,1.518519,1.543981,0.39007900000000001,5437800]
[26756,1.5416669999999999,1.5416669999999999,1.5023150000000001,1.5300929999999999,0.38657000000000002,5686200]
[26763,1.5300929999999999,1.574074,1.513889,1.5347219999999999,0.38773999999999997,4212000]
[26770,1.5300929999999999,1.574074,1.5,1.5601849999999999,0.394173,3353400]
[26777,1.5601849999999999,1.5972219999999999,1.548611,1.548611,0.39124900000000001,2899800]
[26784,1.548611,1.5671299999999999,1.5023150000000001,1.5555559999999999,0.39300299999999999,3407400]
[26791,1.5555559999999999,1.5671299999999999,1.5347219999999999,1.5347219999999999,0.38773999999999997,3110400]
[26798,1.5347219999999999,1.5347219999999999,1.4907410000000001,1.5231479999999999,0.38481599999999999,3812400]
[26805,1.5231479999999999,1.5671299999999999,1.5023150000000001,1.5555559999999999,0.39300299999999999,4185000]
[26812,1.5555559999999999,1.5555559999999999,1.5231479999999999,1.5347219999999999,0.38773999999999997,2521800]
[26819,1.5347219999999999,1.5347219999999999,1.4699070000000001,1.5231479999999999,0.38481599999999999,6690600]
[26826,1.5231479999999999,1.5671299999999999,1.4907410000000001,1.5231479999999999,0.386073,2003400]
[26833,1.5023150000000001,1.5231479999999999,1.4583330000000001,1.4907410000000001,0.377859,3018600]
[26840,1.4907410000000001,1.5347219999999999,1.4907410000000001,1.5231479999999999,0.386073,1792800]
[26847,1.5231479999999999,1.5231479999999999,1.4699070000000001,1.4699070000000001,0.37257800000000002,2268000]
[26854,1.4699070000000001,1.5023150000000001,1.4467589999999999,1.4907410000000001,0.377859,2192400]
[26861,1.4907410000000001,1.5671299999999999,1.4907410000000001,1.5023150000000001,0.38079299999999999,2332800]
[26868,1.5023150000000001,1.5671299999999999,1.5023150000000001,1.5671299999999999,0.39722099999999999,8569800]
[26875,1.5671299999999999,1.599537,1.5555559999999999,1.5671299999999999,0.39722099999999999,1938600]
[26882,1.5671299999999999,1.5787040000000001,1.5347219999999999,1.5555559999999999,0.39428800000000003,966600]
[26889,1.5555559999999999,1.5555559999999999,1.4907410000000001,1.4907410000000001,0.377859,1609200]
[26896,1.4907410000000001,1.5023150000000001,1.4699070000000001,1.4699070000000001,0.37257800000000002,3990600]
[26903,1.4699070000000001,1.5347219999999999,1.4699070000000001,1.4907410000000001,0.377859,1647000]
[26910,1.5023150000000001,1.5231479999999999,1.4907410000000001,1.5023150000000001,0.38220700000000002,982800]
[26917,1.5023150000000001,1.5231479999999999,1.4907410000000001,1.5231479999999999,0.38750800000000002,1398600]
[26924,1.5231479999999999,1.5787040000000001,1.5231479999999999,1.5787040000000001,0.40164100000000003,2889000]
[26931,1.5787040000000001,1.6319440000000001,1.5671299999999999,1.5787040000000001,0.40164100000000003,3240000]
[26938,1.5787040000000001,1.6319440000000001,1.5671299999999999,1.599537,0.40694200000000003,2602800]
[26945,1.599537,1.611111,1.5787040000000001,1.599537,0.40694200000000003,2079000]
[26952,1.599537,1.611111,1.5787040000000001,1.599537,0.40694200000000003,2300400]
[26959,1.599537,1.643519,1.599537,1.6319440000000001,0.41518699999999997,4077000]
[26966,1.6319440000000001,1.643519,1.5671299999999999,1.5671299999999999,0.39869700000000002,4017600]
[26973,1.5671299999999999,1.5671299999999999,1.5347219999999999,1.5347219999999999,0.39045200000000002,1668600]
[26980,1.5347219999999999,1.5347219999999999,1.4583330000000001,1.5023150000000001,0.38220700000000002,9180000]
[26987,1.4907410000000001,1.4907410000000001,1.425926,1.425926,0.36277300000000001,3623400]
[26994,1.4143520000000001,1.4143520000000001,1.1851849999999999,1.2407410000000001,0.31566,6750000]
[27001,1.2407410000000001,1.3171299999999999,1.2083330000000001,1.3171299999999999,0.335094,4325400]
[27008,1.3171299999999999,1.326389,1.1851849999999999,1.2175929999999999,0.311191,4282200]
[27015,1.2175929999999999,1.2407410000000001,1.2083330000000001,1.2407410000000001,0.317108,8019000]
[27022,1.2407410000000001,1.2847219999999999,1.2175929999999999,1.2731479999999999,0.32539000000000001,2565000]
[27029,1.2731479999999999,1.326389,1.2731479999999999,1.3171299999999999,0.33663100000000001,1992600]
[27036,1.3171299999999999,1.3171299999999999,1.2731479999999999,1.2847219999999999,0.32834799999999997,2883600]
[27043,1.2847219999999999,1.3055559999999999,1.2407410000000001,1.2407410000000001,0.317108,5524200]
[27050,1.2407410000000001,1.2523150000000001,1.175926,1.2083330000000001,0.30882500000000002,6825600]
[27057,1.2083330000000001,1.2523150000000001,1.1851849999999999,1.2083330000000001,0.30882500000000002,2845800]
[27064,1.2083330000000001,1.2083330000000001,1.1319440000000001,1.1319440000000001,0.289302,3612600]
[27071,1.1319440000000001,1.1319440000000001,1.0347219999999999,1.099537,0.28101900000000002,5146200]
[27078,1.1087959999999999,1.1851849999999999,1.1087959999999999,1.175926,0.30054199999999998,2462400]
[27085,1.175926,1.1851849999999999,1.143519,1.175926,0.30054199999999998,2986200]
[27092,1.175926,1.2083330000000001,1.1643520000000001,1.1851849999999999,0.30290899999999998,2851200]
[27099,1.1851849999999999,1.2407410000000001,1.1643520000000001,1.1643520000000001,0.29899799999999999,12209400]
[27106,1.1643520000000001,1.1851849999999999,1.143519,1.175926,0.30197000000000002,3547800]
[27113,1.175926,1.175926,1.076389,1.1087959999999999,0.28473199999999999,3893400]
[27120,1.1087959999999999,1.1087959999999999,1.0555559999999999,1.076389,0.27640999999999999,2986200]
[27127,1.076389,1.076389,1.0555559999999999,1.076389,0.27640999999999999,1819800]
[27134,1.099537,1.1643520000000001,1.099537,1.143519,0.29364800000000002,2435400]
[27141,1.143519,1.143519,1.0671299999999999,1.1087959999999999,0.28473199999999999,2721600]
[27148,1.1087959999999999,1.1319440000000001,1.0671299999999999,1.0671299999999999,0.274032,2257200]
[27155,1.0671299999999999,1.076389,1.0347219999999999,1.0555559999999999,0.27106000000000002,6636600]
[27162,1.0347219999999999,1.0347219999999999,0.99074099999999998,1,0.25679299999999999,3072600]
[27169,0.99074099999999998,1.0231479999999999,0.93518500000000004,1.0231479999999999,0.26273800000000003,5184000]
[27176,1.0231479999999999,1.0555559999999999,1,1.0347219999999999,0.26571,3018600]
[27183,1.0347219999999999,1.1643520000000001,1.0347219999999999,1.1643520000000001,0.29899799999999999,5070600]
[27190,1.1643520000000001,1.2083330000000001,1.143519,1.1851849999999999,0.30599199999999999,3537000]
[27197,1.1851849999999999,1.2083330000000001,1.1087959999999999,1.1087959999999999,0.28627000000000002,3078000]
[27204,1.1087959999999999,1.1643520000000001,1.1087959999999999,1.1319440000000001,0.29224600000000001,3650400]
[27211,1.1319440000000001,1.143519,1.0671299999999999,1.0671299999999999,0.27551199999999998,4044600]
[27218,1.0555559999999999,1.076389,1.0347219999999999,1.0671299999999999,0.27551199999999998,4833000]
[27225,1.0671299999999999,1.099537,0.96759300000000004,0.99074099999999998,0.25579000000000002,5103000]
[27232,0.99074099999999998,0.99074099999999998,0.91435200000000005,0.92592600000000003,0.23905599999999999,4903200]
[27239,0.91435200000000005,0.92592600000000003,0.891204,0.91435200000000005,0.236068,4023000]
[27246,0.91435200000000005,0.93518500000000004,0.88194399999999995,0.88194399999999995,0.22770099999999999,2651400]
[27253,0.88194399999999995,0.891204,0.77314799999999995,0.77314799999999995,0.19961200000000001,3391200]
[27260,0.77314799999999995,0.79398100000000005,0.77314799999999995,0.77314799999999995,0.19961200000000001,2457000]
[27267,0.77314799999999995,0.78240699999999996,0.74074099999999998,0.77314799999999995,0.19961200000000001,3753000]
[27274,0.77314799999999995,0.79398100000000005,0.75,0.78240699999999996,0.20200299999999999,2829600]
[27281,0.78240699999999996,0.79398100000000005,0.75,0.75,0.195272,2100600]
[27288,0.75,0.77314799999999995,0.71759300000000004,0.75,0.195272,3337200]
[27295,0.75,0.75,0.63194399999999995,0.63194399999999995,0.16453499999999999,5016600]
[27302,0.59953699999999999,0.59953699999999999,0.54398100000000005,0.56481499999999996,0.14705699999999999,7241400]
[27309,0.56481499999999996,0.74074099999999998,0.56481499999999996,0.71759300000000004,0.186834,4012200]
[27316,0.71759300000000004,0.75,0.71759300000000004,0.74074099999999998,0.192861,4336200]
[27323,0.74074099999999998,0.81713000000000002,0.71759300000000004,0.75,0.195272,4104000]
[27330,0.75,0.81713000000000002,0.74074099999999998,0.79398100000000005,0.20672299999999999,4465800]
[27337,0.79398100000000005,0.88194399999999995,0.78240699999999996,0.79398100000000005,0.20672299999999999,3726000]
[27344,0.79398100000000005,0.79398100000000005,0.71759300000000004,0.74074099999999998,0.192861,4471200]
[27351,0.74074099999999998,0.74074099999999998,0.68518500000000004,0.71759300000000004,0.186834,5011200]
[27358,0.71759300000000004,0.77314799999999995,0.71759300000000004,0.74074099999999998,0.192861,1576800]
[27365,0.74074099999999998,0.74074099999999998,0.68518500000000004,0.68518500000000004,0.178397,4077000]
[27372,0.68518500000000004,0.74074099999999998,0.68518500000000004,0.71759300000000004,0.18861800000000001,2878200]
[27379,0.71759300000000004,0.75,0.71759300000000004,0.74074099999999998,0.19470299999999999,3493800]
[27386,0.74074099999999998,0.74074099999999998,0.71759300000000004,0.71759300000000004,0.18861800000000001,1139400]
[27393,0.74074099999999998,0.79398100000000005,0.74074099999999998,0.78240699999999996,0.205655,2046600]
[27400,0.78240699999999996,0.82638900000000004,0.78240699999999996,0.81713000000000002,0.214781,2705400]
[27407,0.82638900000000004,0.88194399999999995,0.82638900000000004,0.88194399999999995,0.231818,4860000]
[27414,0.88194399999999995,0.88194399999999995,0.82638900000000004,0.82638900000000004,0.21721499999999999,5070600]
[27421,0.84953699999999999,0.93518500000000004,0.84953699999999999,0.92592600000000003,0.24337900000000001,7727400]
[27428,0.92592600000000003,1.0231479999999999,0.91435200000000005,1,0.262849,6755400]
[27435,1,1.1087959999999999,0.99074099999999998,1.099537,0.28901199999999999,5707800]
[27442,1.099537,1.1319440000000001,1.0347219999999999,1.0347219999999999,0.27197500000000002,7959600]
[27449,1.0347219999999999,1.0347219999999999,0.95833299999999999,0.95833299999999999,0.25189699999999998,6264000]
[27456,0.95833299999999999,1.0555559999999999,0.95833299999999999,1.0347219999999999,0.27197500000000002,6096600]
[27463,1.0347219999999999,1.076389,1.0347219999999999,1.076389,0.28478999999999999,1879200]
[27470,1.076389,1.1319440000000001,1.0671299999999999,1.099537,0.29091499999999998,5691600]
[27477,1.076389,1.1319440000000001,1.076389,1.1087959999999999,0.29336499999999999,5886000]
[27484,1.1087959999999999,1.1087959999999999,1.076389,1.076389,0.28478999999999999,2694600]
[27491,1.0671299999999999,1.1319440000000001,1.0347219999999999,1.1087959999999999,0.29336499999999999,3218400]
[27498,1.143519,1.2175929999999999,1.143519,1.175926,0.31112600000000001,5740200]
[27505,1.175926,1.2731479999999999,1.1643520000000001,1.175926,0.31112600000000001,5778000]
[27512,1.175926,1.2407410000000001,1.143519,1.2175929999999999,0.32214999999999999,4492800]
[27519,1.2175929999999999,1.3055559999999999,1.2175929999999999,1.2847219999999999,0.33991100000000002,4190400]
[27526,1.2847219999999999,1.3055559999999999,1.2175929999999999,1.2407410000000001,0.32827400000000001,2484000]
[27533,1.2407410000000001,1.2407410000000001,1.2083330000000001,1.2407410000000001,0.32827400000000001,2851200]
[27540,1.2407410000000001,1.2407410000000001,1.1851849999999999,1.2407410000000001,0.32827400000000001,4708800]
[27547,1.2523150000000001,1.2847219999999999,1.2523150000000001,1.2523150000000001,0.33133699999999999,2737800]
[27554,1.2523150000000001,1.2731479999999999,1.2175929999999999,1.2523150000000001,0.33306000000000002,2970000]
[27561,1.2731479999999999,1.2731479999999999,1.2175929999999999,1.2175929999999999,0.32382499999999997,2581200]
[27568,1.2175929999999999,1.2731479999999999,1.2175929999999999,1.2407410000000001,0.329982,3321000]
[27575,1.2407410000000001,1.2523150000000001,1.1851849999999999,1.1851849999999999,0.31520700000000001,2089800]
[27582,1.1851849999999999,1.2731479999999999,1.143519,1.2523150000000001,0.33306000000000002,11410200]
[27589,1.2523150000000001,1.2523150000000001,1.1851849999999999,1.2083330000000001,0.32136300000000001,6507000]
[27596,1.2083330000000001,1.2083330000000001,1.143519,1.1643520000000001,0.309666,6031800]
[27603,1.1643520000000001,1.1851849999999999,1.1087959999999999,1.1087959999999999,0.29488999999999999,4428000]
[27610,1.1087959999999999,1.1319440000000001,1.099537,1.1087959999999999,0.29488999999999999,3823200]
[27617,1.1087959999999999,1.1643520000000001,1.099537,1.1319440000000001,0.30104700000000001,4244400]
[27624,1.1319440000000001,1.143519,1.0671299999999999,1.099537,0.29242800000000002,7111800]
[27631,1.099537,1.1319440000000001,1.076389,1.099537,0.29242800000000002,3693600]
[27638,1.099537,1.1087959999999999,1.0555559999999999,1.0555559999999999,0.28073100000000001,4087800]
[27645,1.0555559999999999,1.0671299999999999,1,1.0231479999999999,0.27395799999999998,3196800]
[27652,1.0231479999999999,1.099537,1,1.099537,0.29441200000000001,2149200]
[27659,1.099537,1.099537,1.0555559999999999,1.099537,0.29441200000000001,3396600]
[27666,1.099537,1.143519,1.0671299999999999,1.143519,0.30618800000000002,3758400]
[27673,1.143519,1.2523150000000001,1.1087959999999999,1.2523150000000001,0.33532000000000001,4428000]
[27680,1.2523150000000001,1.3055559999999999,1.2407410000000001,1.2523150000000001,0.33532000000000001,3655800]
[27687,1.2523150000000001,1.349537,1.2523150000000001,1.3171299999999999,0.35267500000000002,6026400]
[27694,1.3171299999999999,1.3171299999999999,1.2731479999999999,1.2847219999999999,0.343997,3645000]
[27701,1.2847219999999999,1.3171299999999999,1.2731479999999999,1.3171299999999999,0.35267500000000002,2813400]
[27708,1.3171299999999999,1.361111,1.3055559999999999,1.349537,0.36135200000000001,5049000]
[27715,1.349537,1.3819440000000001,1.2847219999999999,1.3171299999999999,0.35267500000000002,6026400]
[27722,1.3171299999999999,1.3171299999999999,1.2847219999999999,1.3171299999999999,0.35267500000000002,2662200]
[27729,1.3171299999999999,1.326389,1.2523150000000001,1.2523150000000001,0.33532000000000001,3110400]
[27736,1.2523150000000001,1.2847219999999999,1.2523150000000001,1.2847219999999999,0.34596100000000002,3078000]
[27743,1.2847219999999999,1.349537,1.2847219999999999,1.2847219999999999,0.34596100000000002,2932200]
[27750,1.2847219999999999,1.326389,1.2847219999999999,1.326389,0.35718100000000003,1711800]
[27757,1.326389,1.326389,1.2847219999999999,1.3055559999999999,0.35157100000000002,1263600]
[27764,1.3055559999999999,1.3819440000000001,1.3055559999999999,1.349537,0.36341499999999999,5664600]
[27771,1.349537,1.393519,1.349537,1.393519,0.37525799999999998,5513400]
[27778,1.393519,1.393519,1.361111,1.3819440000000001,0.372141,3731400]
[27785,1.3819440000000001,1.4143520000000001,1.349537,1.4143520000000001,0.38086799999999998,6220800]
[27792,1.4143520000000001,1.4143520000000001,1.361111,1.3819440000000001,0.372141,6183000]
[27799,1.3819440000000001,1.393519,1.326389,1.326389,0.35718100000000003,5367600]
[27806,1.326389,1.361111,1.3171299999999999,1.349537,0.36341499999999999,6274800]
[27813,1.349537,1.361111,1.3055559999999999,1.3171299999999999,0.354688,4303800]
[27820,1.3171299999999999,1.361111,1.2847219999999999,1.3171299999999999,0.354688,4422600]
[27827,1.3171299999999999,1.361111,1.3171299999999999,1.349537,0.365421,5497200]
[27834,1.326389,1.349537,1.326389,1.326389,0.359153,6685200]
[27841,1.326389,1.393519,1.3171299999999999,1.3819440000000001,0.37419599999999997,8008200]
[27848,1.3819440000000001,1.393519,1.361111,1.361111,0.36855500000000002,3774600]
[27855,1.361111,1.4143520000000001,1.361111,1.361111,0.36855500000000002,3250800]
[27862,1.361111,1.393519,1.349537,1.3819440000000001,0.37419599999999997,2937600]
[27869,1.393519,1.4143520000000001,1.361111,1.361111,0.36855500000000002,3780000]
[27876,1.361111,1.361111,1.3171299999999999,1.361111,0.36855500000000002,3785400]
[27883,1.361111,1.393519,1.349537,1.393519,0.37733,4779000]
[27890,1.393519,1.4143520000000001,1.3819440000000001,1.3819440000000001,0.37419599999999997,5718600]
[27897,1.3819440000000001,1.3819440000000001,1.361111,1.3819440000000001,0.37419599999999997,4789800]
[27904,1.3819440000000001,1.3819440000000001,1.349537,1.361111,0.36855500000000002,3915000]
[27911,1.361111,1.361111,1.3171299999999999,1.3171299999999999,0.35664600000000002,4617000]
[27918,1.3171299999999999,1.3171299999999999,1.2847219999999999,1.3171299999999999,0.35908899999999999,6253200]
[27925,1.3171299999999999,1.393519,1.3055559999999999,1.3819440000000001,0.37675999999999998,7101000]
[27932,1.3819440000000001,1.425926,1.361111,1.3819440000000001,0.37675999999999998,5545800]
[27939,1.3819440000000001,1.393519,1.3819440000000001,1.3819440000000001,0.37675999999999998,4023000]
[27946,1.3819440000000001,1.4467589999999999,1.3819440000000001,1.425926,0.38874999999999998,7117200]
[27953,1.4467589999999999,1.4699070000000001,1.4467589999999999,1.4583330000000001,0.39758500000000002,9239400]
[27960,1.4583330000000001,1.4907410000000001,1.4467589999999999,1.4907410000000001,0.40642099999999998,9574200]
[27967,1.4907410000000001,1.4907410000000001,1.4699070000000001,1.4907410000000001,0.40642099999999998,5718600]
[27974,1.4907410000000001,1.5555559999999999,1.4699070000000001,1.5231479999999999,0.41525600000000001,5783400]
[27981,1.5231479999999999,1.5555559999999999,1.5023150000000001,1.5347219999999999,0.41841099999999998,7435800]
[27988,1.5347219999999999,1.5671299999999999,1.5347219999999999,1.5555559999999999,0.424091,7187400]
[27995,1.5555559999999999,1.5555559999999999,1.5231479999999999,1.5231479999999999,0.41525600000000001,5448600]
[28002,1.5231479999999999,1.5787040000000001,1.5231479999999999,1.5671299999999999,0.42724600000000001,6528600]
[28009,1.5671299999999999,1.5787040000000001,1.5555559999999999,1.5671299999999999,0.42976700000000001,4141800]
[28016,1.5671299999999999,1.5787040000000001,1.5231479999999999,1.5671299999999999,0.42976700000000001,5265000]
[28023,1.5671299999999999,1.611111,1.5555559999999999,1.599537,0.43865399999999999,8386200]
[28030,1.599537,1.599537,1.5671299999999999,1.5787040000000001,0.43294100000000002,4001400]
[28037,1.5787040000000001,1.5787040000000001,1.5671299999999999,1.5671299999999999,0.42976700000000001,5281200]
[28044,1.5671299999999999,1.5671299999999999,1.5231479999999999,1.5231479999999999,0.41770600000000002,5983200]
[28051,1.5231479999999999,1.5555559999999999,1.4907410000000001,1.4907410000000001,0.40881800000000001,6463800]
[28058,1.4907410000000001,1.5555559999999999,1.4907410000000001,1.5347219999999999,0.42087999999999998,6755400]
[28065,1.5347219999999999,1.5347219999999999,1.425926,1.4467589999999999,0.39675700000000003,13235400]
[28072,1.425926,1.425926,1.393519,1.4143520000000001,0.38786999999999999,6582600]
[28079,1.4143520000000001,1.4699070000000001,1.4143520000000001,1.4583330000000001,0.39993099999999998,8672400]
[28086,1.4583330000000001,1.5231479999999999,1.4583330000000001,1.5231479999999999,0.41770600000000002,4584600]
[28093,1.5231479999999999,1.5231479999999999,1.4907410000000001,1.5231479999999999,0.41770600000000002,4914000]
[28100,1.5347219999999999,1.5555559999999999,1.4907410000000001,1.4907410000000001,0.40881800000000001,10449000]
[28107,1.4907410000000001,1.4907410000000001,1.4143520000000001,1.4143520000000001,0.39024199999999998,5340600]
[28114,1.4143520000000001,1.4467589999999999,1.361111,1.425926,0.39343600000000001,11026800]
[28121,1.425926,1.4699070000000001,1.425926,1.4699070000000001,0.40557100000000001,7948800]
[28128,1.462963,1.486111,1.4421299999999999,1.4537040000000001,0.40110000000000001,8305200]
[28135,1.4537040000000001,1.4699070000000001,1.4328700000000001,1.4444440000000001,0.39854499999999998,5130000]
[28142,1.4421299999999999,1.4421299999999999,1.3819440000000001,1.388889,0.383216,7381800]
[28149,1.3819440000000001,1.3842589999999999,1.3101849999999999,1.326389,0.36597200000000002,7614000]
[28156,1.326389,1.356481,1.3194440000000001,1.337963,0.36916500000000002,6172200]
[28163,1.337963,1.3587959999999999,1.331019,1.337963,0.36916500000000002,6685200]
[28170,1.337963,1.3726849999999999,1.326389,1.361111,0.375552,5491800]
[28177,1.361111,1.3703700000000001,1.324074,1.3587959999999999,0.374913,6453000]
[28184,1.3587959999999999,1.456019,1.3587959999999999,1.388889,0.383216,8812800]
[28191,1.388889,1.3912040000000001,1.2592589999999999,1.3449070000000001,0.37396699999999999,23382000]
[28198,1.3449070000000001,1.3657410000000001,1.337963,1.3472219999999999,0.37461,8364600]
[28205,1.3472219999999999,1.3518520000000001,1.3217589999999999,1.331019,0.37010500000000002,6172200]
[28212,1.331019,1.349537,1.3171299999999999,1.3287040000000001,0.36946099999999998,4244400]
[28219,1.3287040000000001,1.3333330000000001,1.3148150000000001,1.3333330000000001,0.370749,3682800]
[28226,1.3425929999999999,1.3912040000000001,1.3402780000000001,1.3680559999999999,0.38040400000000002,7576200]
[28233,1.3680559999999999,1.3726849999999999,1.3356479999999999,1.3356479999999999,0.371392,6220800]
[28240,1.3356479999999999,1.3356479999999999,1.2824070000000001,1.293981,0.35980600000000001,8607600]
[28247,1.2962959999999999,1.3449070000000001,1.2962959999999999,1.3287040000000001,0.36946099999999998,7727400]
[28254,1.3287040000000001,1.375,1.3287040000000001,1.3518520000000001,0.37589800000000001,4671000]
[28261,1.3472219999999999,1.3472219999999999,1.2962959999999999,1.298611,0.36109400000000003,12841200]
[28268,1.2962959999999999,1.2962959999999999,1.2731479999999999,1.2800929999999999,0.35594399999999998,7117200]
[28275,1.2777780000000001,1.361111,1.236111,1.3472219999999999,0.37461,4861800]
[28282,1.3472219999999999,1.3680559999999999,1.3055559999999999,1.326389,0.371917,11727000]
[28289,1.326389,1.3472219999999999,1.2847219999999999,1.2916669999999999,0.36218099999999998,6856200]
[28296,1.2847219999999999,1.298611,1.2777780000000001,1.2847219999999999,0.36023300000000003,6469200]
[28303,1.2847219999999999,1.2847219999999999,1.2430559999999999,1.25,0.350497,4446000]
[28310,1.263889,1.3194440000000001,1.263889,1.3055559999999999,0.36607499999999998,5711400]
[28317,1.3055559999999999,1.3402780000000001,1.2916669999999999,1.3333330000000001,0.37386399999999997,9959400]
[28324,1.3402780000000001,1.4166669999999999,1.3402780000000001,1.388889,0.38944099999999998,14587200]
[28331,1.388889,1.3958330000000001,1.3402780000000001,1.3541669999999999,0.37970500000000001,8173800]
[28338,1.3541669999999999,1.4166669999999999,1.3402780000000001,1.4097219999999999,0.395283,8125200]
[28345,1.4097219999999999,1.4375,1.3958330000000001,1.423611,0.39917799999999998,4314600]
[28352,1.423611,1.4444440000000001,1.375,1.4375,0.40307199999999999,6433200]
[28359,1.4375,1.5,1.4305559999999999,1.451389,0.40696599999999999,10846800]
[28366,1.451389,1.451389,1.3958330000000001,1.4166669999999999,0.39723000000000003,7371000]
[28373,1.4166669999999999,1.4305559999999999,1.4097219999999999,1.4166669999999999,0.400339,4278600]
[28380,1.4166669999999999,1.4166669999999999,1.3819440000000001,1.3958330000000001,0.39445200000000002,9451800]
[28387,1.3958330000000001,1.3958330000000001,1.3541669999999999,1.3680559999999999,0.386602,6555600]
[28394,1.3680559999999999,1.4097219999999999,1.3541669999999999,1.4097219999999999,0.39837699999999998,10047600]
[28401,1.4097219999999999,1.451389,1.3958330000000001,1.4375,0.406227,11316600]
[28408,1.4375,1.4791669999999999,1.3819440000000001,1.388889,0.39249000000000001,9810000]
[28415,1.388889,1.4166669999999999,1.3680559999999999,1.4027780000000001,0.39641500000000002,9100800]
[28422,1.4027780000000001,1.4166669999999999,1.388889,1.3958330000000001,0.39445200000000002,8721000]
[28429,1.3958330000000001,1.4027780000000001,1.298611,1.3541669999999999,0.38267699999999999,6552000]
[28436,1.3541669999999999,1.4722219999999999,1.3402780000000001,1.4583330000000001,0.41211399999999998,23333400]
[28443,1.4583330000000001,1.5,1.4583330000000001,1.486111,0.419964,23281200]
[28450,1.486111,1.548611,1.4722219999999999,1.5416669999999999,0.43566300000000002,10654200]
[28457,1.5416669999999999,1.548611,1.451389,1.486111,0.419964,10524600]
[28464,1.486111,1.4930559999999999,1.4305559999999999,1.4791669999999999,0.41800100000000001,6337800]
[28471,1.4791669999999999,1.513889,1.4444440000000001,1.4930559999999999,0.425506,8497800]
[28478,1.4930559999999999,1.5208330000000001,1.4722219999999999,1.513889,0.43144199999999999,17998200]
[28485,1.513889,1.5902780000000001,1.5069440000000001,1.5555559999999999,0.44331700000000002,9097200]
[28492,1.5555559999999999,1.5694440000000001,1.4652780000000001,1.4722219999999999,0.419568,9194400]
[28499,1.451389,1.4583330000000001,1.4166669999999999,1.4305559999999999,0.407694,9964800]
[28506,1.4305559999999999,1.486111,1.4166669999999999,1.4375,0.40967300000000001,10623600]
[28513,1.4375,1.4652780000000001,1.423611,1.4375,0.40967300000000001,9522000]
[28520,1.4375,1.451389,1.4166669999999999,1.4375,0.40967300000000001,10526400]
[28527,1.4375,1.4583330000000001,1.423611,1.4444440000000001,0.41165200000000002,13941000]
[28534,1.4444440000000001,1.4444440000000001,1.3819440000000001,1.388889,0.39581899999999998,14164200]
[28541,1.388889,1.388889,1.361111,1.388889,0.39581899999999998,7822800]
[28548,1.388889,1.388889,1.361111,1.388889,0.39581899999999998,8253000]
[28555,1.375,1.4375,1.3680559999999999,1.423611,0.40571400000000002,10402200]
[28562,1.4305559999999999,1.4444440000000001,1.4166669999999999,1.4375,0.41339300000000001,11932200]
[28569,1.451389,1.4791669999999999,1.451389,1.4583330000000001,0.41938500000000001,6984000]
[28576,1.451389,1.4791669999999999,1.4375,1.451389,0.41738700000000001,9586800]
[28583,1.451389,1.5069440000000001,1.4375,1.5,0.431367,8955000]
[28590,1.5,1.5694440000000001,1.4930559999999999,1.5555559999999999,0.44734299999999999,14040000]
[28597,1.5902780000000001,1.638889,1.5694440000000001,1.5694440000000001,0.45133800000000002,20457000]
[28604,1.5694440000000001,1.6458330000000001,1.5625,1.6319440000000001,0.46931099999999998,21794400]
[28611,1.6319440000000001,1.6875,1.5902780000000001,1.6805559999999999,0.48329100000000003,22271400]
[28618,1.6805559999999999,1.7708330000000001,1.6597219999999999,1.763889,0.50725600000000004,14977800]
[28625,1.763889,1.8125,1.7152780000000001,1.7291669999999999,0.49726999999999999,14115600]
[28632,1.7291669999999999,1.7291669999999999,1.638889,1.6527780000000001,0.475302,16117200]
[28639,1.6527780000000001,1.7222219999999999,1.6458330000000001,1.7152780000000001,0.49327599999999999,12195000]
[28646,1.7222219999999999,1.8125,1.7222219999999999,1.7777780000000001,0.51124899999999995,18513000]
[28653,1.7777780000000001,1.7777780000000001,1.6597219999999999,1.6666669999999999,0.483209,8852400]
[28660,1.6666669999999999,1.6666669999999999,1.6319440000000001,1.6597219999999999,0.48119600000000001,5389200]
[28667,1.6597219999999999,1.6597219999999999,1.611111,1.6527780000000001,0.47918300000000003,7659000]
[28674,1.638889,1.638889,1.576389,1.5902780000000001,0.46106200000000003,10031400]
[28681,1.5902780000000001,1.6944440000000001,1.5694440000000001,1.6805559999999999,0.487236,15939000]
[28688,1.6875,1.7291669999999999,1.6597219999999999,1.6666669999999999,0.483209,13914000]
[28695,1.6666669999999999,1.701389,1.6458330000000001,1.673611,0.48522300000000002,9194400]
[28702,1.6805559999999999,1.861111,1.6805559999999999,1.8472219999999999,0.53555699999999995,17629200]
[28709,1.8472219999999999,1.8472219999999999,1.7569440000000001,1.763889,0.51139699999999999,8676000]
[28716,1.7708330000000001,1.8819440000000001,1.7569440000000001,1.8194440000000001,0.52750300000000006,6971400]
[28723,1.8194440000000001,1.826389,1.7777780000000001,1.8055559999999999,0.52347699999999997,9471600]
[28730,1.8055559999999999,1.8055559999999999,1.736111,1.763889,0.51139699999999999,6300000]
[28737,1.763889,1.7847219999999999,1.7152780000000001,1.7708330000000001,0.51748499999999997,8199000]
[28744,1.7777780000000001,1.7916669999999999,1.6666669999999999,1.6805559999999999,0.49110300000000001,10729800]
[28751,1.6805559999999999,1.6875,1.5972219999999999,1.611111,0.47081000000000001,14709600]
[28758,1.611111,1.6319440000000001,1.5555559999999999,1.5833330000000001,0.46269300000000002,9151200]
[28765,1.611111,1.6458330000000001,1.576389,1.5902780000000001,0.46472200000000002,8290800]
[28772,1.5833330000000001,1.611111,1.5625,1.5972219999999999,0.46675100000000003,13636800]
[28779,1.5972219999999999,1.6041669999999999,1.4375,1.4583330000000001,0.42616399999999999,12848400]
[28786,1.4583330000000001,1.5069440000000001,1.423611,1.423611,0.41601700000000003,9329400]
[28793,1.423611,1.5555559999999999,1.388889,1.4583330000000001,0.42616399999999999,12573000]
[28800,1.4583330000000001,1.4583330000000001,1.375,1.3958330000000001,0.40789999999999998,8503200]
[28807,1.3958330000000001,1.4444440000000001,1.361111,1.4166669999999999,0.41398800000000002,9865800]
[28814,1.423611,1.4722219999999999,1.4166669999999999,1.4722219999999999,0.43022300000000002,3933000]
[28821,1.4722219999999999,1.4930559999999999,1.4166669999999999,1.486111,0.434282,5441400]
[28828,1.486111,1.5277780000000001,1.4444440000000001,1.4444440000000001,0.42210599999999998,9477000]
[28835,1.4444440000000001,1.4583330000000001,1.388889,1.3958330000000001,0.411748,7572600]
[28842,1.3958330000000001,1.4097219999999999,1.3541669999999999,1.3958330000000001,0.411748,6606000]
[28849,1.3958330000000001,1.4375,1.388889,1.423611,0.41994199999999998,4703400]
[28856,1.423611,1.4930559999999999,1.423611,1.4444440000000001,0.42608800000000002,7743600]
[28863,1.4444440000000001,1.5069440000000001,1.423611,1.486111,0.43837900000000002,7646400]
[28870,1.486111,1.5208330000000001,1.4444440000000001,1.4444440000000001,0.42608800000000002,11149200]
[28877,1.4444440000000001,1.4583330000000001,1.423611,1.4583330000000001,0.43018499999999998,13674600]
[28884,1.451389,1.451389,1.361111,1.3680559999999999,0.40355400000000002,8791200]
[28891,1.3541669999999999,1.375,1.2916669999999999,1.3333330000000001,0.39331199999999999,11871000]
[28898,1.3333330000000001,1.361111,1.3055559999999999,1.3402780000000001,0.39535999999999999,9747000]
[28905,1.3402780000000001,1.3819440000000001,1.326389,1.3472219999999999,0.39740900000000001,11302200]
[28912,1.3402780000000001,1.3472219999999999,1.3125,1.326389,0.39126300000000003,11278800]
[28919,1.326389,1.3819440000000001,1.3194440000000001,1.3541669999999999,0.39945799999999998,10587600]
[28926,1.3541669999999999,1.375,1.3333330000000001,1.361111,0.40575499999999998,9313200]
[28933,1.361111,1.4166669999999999,1.3541669999999999,1.375,0.40989599999999998,7538400]
[28940,1.3680559999999999,1.4166669999999999,1.3541669999999999,1.3958330000000001,0.41610599999999998,7632000]
[28947,1.388889,1.4027780000000001,1.361111,1.3958330000000001,0.41610599999999998,5160600]
[28954,1.3958330000000001,1.3958330000000001,1.3333330000000001,1.3472219999999999,0.401615,7219800]
[28961,1.3402780000000001,1.3819440000000001,1.3125,1.3680559999999999,0.40782499999999999,5322600]
[28968,1.3680559999999999,1.3958330000000001,1.3402780000000001,1.361111,0.40575499999999998,8290800]
[28975,1.3541669999999999,1.375,1.3333330000000001,1.3333330000000001,0.39747399999999999,7288200]
[28982,1.3333330000000001,1.3333330000000001,1.25,1.263889,0.376772,14605200]
[28989,1.263889,1.2847219999999999,1.2152780000000001,1.2847219999999999,0.38298300000000002,11725200]
[28996,1.2847219999999999,1.2916669999999999,1.236111,1.2569440000000001,0.37470199999999998,10081800]
[29003,1.2569440000000001,1.298611,1.25,1.2847219999999999,0.38298300000000002,11914200]
[29010,1.2847219999999999,1.3680559999999999,1.2777780000000001,1.3402780000000001,0.39954499999999998,11876400]
[29017,1.3402780000000001,1.3472219999999999,1.3194440000000001,1.3333330000000001,0.40243299999999999,9682200]
[29024,1.3333330000000001,1.3680559999999999,1.2847219999999999,1.3541669999999999,0.408721,8539200]
[29031,1.3541669999999999,1.4166669999999999,1.326389,1.4097219999999999,0.42548900000000001,8762400]
[29038,1.4027780000000001,1.4027780000000001,1.3402780000000001,1.361111,0.41081699999999999,7804800]
[29045,1.361111,1.3958330000000001,1.3333330000000001,1.361111,0.41081699999999999,10634400]
[29052,1.361111,1.375,1.3055559999999999,1.3125,0.39614500000000002,6721200]
[29059,1.3125,1.4166669999999999,1.3055559999999999,1.388889,0.41920099999999999,6267600]
[29066,1.388889,1.4930559999999999,1.388889,1.486111,0.44854500000000003,7801200]
[29073,1.486111,1.5555559999999999,1.486111,1.513889,0.45692899999999997,12564000]
[29080,1.5208330000000001,1.5833330000000001,1.5208330000000001,1.5694440000000001,0.47369699999999998,13125600]
[29087,1.5694440000000001,1.5694440000000001,1.486111,1.5,0.452737,10625400]
[29094,1.5069440000000001,1.5555559999999999,1.5069440000000001,1.548611,0.46740900000000002,6708600]
[29101,1.548611,1.5625,1.5069440000000001,1.5416669999999999,0.46531299999999998,5482800]
[29108,1.5416669999999999,1.5416669999999999,1.5208330000000001,1.5347219999999999,0.46321699999999999,4336200]
[29115,1.5347219999999999,1.548611,1.486111,1.5347219999999999,0.46802300000000002,7318800]
[29122,1.5347219999999999,1.5833330000000001,1.5069440000000001,1.548611,0.47225800000000001,10123200]
[29129,1.5416669999999999,1.5416669999999999,1.4583330000000001,1.486111,0.45319900000000002,11100600]
[29136,1.486111,1.5,1.388889,1.4097219999999999,0.42990299999999998,9673200]
[29143,1.4097219999999999,1.4166669999999999,1.3541669999999999,1.361111,0.41507899999999998,8368200]
[29150,1.3472219999999999,1.3472219999999999,1.298611,1.3194440000000001,0.40237299999999998,14635800]
[29157,1.326389,1.3541669999999999,1.3055559999999999,1.3194440000000001,0.40237299999999998,8694000]
[29164,1.3194440000000001,1.3958330000000001,1.3194440000000001,1.388889,0.42354999999999998,3942000]
[29171,1.388889,1.4305559999999999,1.3819440000000001,1.3958330000000001,0.42566799999999999,11399400]
[29178,1.4027780000000001,1.423611,1.3402780000000001,1.3680559999999999,0.41719699999999998,6449400]
[29185,1.3680559999999999,1.4305559999999999,1.361111,1.423611,0.434139,17629200]
[29192,1.4166669999999999,1.4444440000000001,1.388889,1.4097219999999999,0.42990299999999998,9905400]
[29199,1.4097219999999999,1.4722219999999999,1.388889,1.4652780000000001,0.44684499999999999,8490600]
[29206,1.451389,1.451389,1.361111,1.375,0.42407699999999998,8591400]
[29213,1.3819440000000001,1.3958330000000001,1.3819440000000001,1.388889,0.42836000000000002,3216600]
[29220,1.388889,1.388889,1.3472219999999999,1.3819440000000001,0.42621799999999999,4453200]
[29227,1.3819440000000001,1.423611,1.3819440000000001,1.3958330000000001,0.430502,10238400]
[29234,1.3958330000000001,1.4027780000000001,1.263889,1.2847219999999999,0.396233,15863400]
[29241,1.2847219999999999,1.3680559999999999,1.2777780000000001,1.3680559999999999,0.421935,15183000]
[29248,1.3333330000000001,1.4027780000000001,1.2777780000000001,1.3680559999999999,0.421935,9235800]
[29255,1.361111,1.361111,1.2916669999999999,1.3055559999999999,0.40265899999999999,9856800]
[29262,1.3055559999999999,1.3125,1.25,1.25,0.38552399999999998,9372600]
[29269,1.25,1.2847219999999999,1.2291669999999999,1.2291669999999999,0.37909900000000002,8276400]
[29276,1.2291669999999999,1.25,1.1597219999999999,1.173611,0.36196400000000001,13168800]
[29283,1.173611,1.1944440000000001,1.111111,1.138889,0.35125499999999998,26143200]
[29290,1.138889,1.201389,1.138889,1.1666669999999999,0.359823,12771000]
[29297,1.1666669999999999,1.1805559999999999,1.138889,1.173611,0.367066,7515000]
[29304,1.1666669999999999,1.2152780000000001,1.111111,1.2152780000000001,0.38009799999999999,15087600]
[29311,1.236111,1.3194440000000001,1.236111,1.298611,0.40616200000000002,7806600]
[29318,1.298611,1.3055559999999999,1.2152780000000001,1.263889,0.39530199999999999,6444000]
[29325,1.2569440000000001,1.2569440000000001,1.1944440000000001,1.1944440000000001,0.37358200000000003,4186800]
[29332,1.1944440000000001,1.3194440000000001,1.1875,1.3055559999999999,0.40833399999999997,8411400]
[29339,1.3055559999999999,1.361111,1.263889,1.361111,0.42570999999999998,5311800]
[29346,1.361111,1.388889,1.3402780000000001,1.375,0.43005399999999999,14072400]
[29353,1.375,1.4583330000000001,1.3541669999999999,1.4444440000000001,0.45177400000000001,14650200]
[29360,1.4444440000000001,1.4652780000000001,1.3819440000000001,1.423611,0.44525799999999999,9583200]
[29367,1.423611,1.4375,1.3680559999999999,1.423611,0.44525799999999999,8884800]
[29374,1.423611,1.451389,1.4027780000000001,1.4375,0.449602,8022600]
[29381,1.4305559999999999,1.4444440000000001,1.388889,1.4027780000000001,0.43874200000000002,7084800]
[29388,1.4027780000000001,1.4444440000000001,1.361111,1.361111,0.43112699999999998,6237000]
[29395,1.3472219999999999,1.388889,1.3194440000000001,1.3472219999999999,0.42672700000000002,11602800]
[29402,1.3472219999999999,1.3819440000000001,1.3333330000000001,1.3680559999999999,0.43332599999999999,5569200]
[29409,1.3819440000000001,1.4444440000000001,1.3819440000000001,1.4027780000000001,0.444324,11266200]
[29416,1.3958330000000001,1.3958330000000001,1.361111,1.375,0.43552600000000002,22537800]
[29423,1.361111,1.4097219999999999,1.326389,1.4097219999999999,0.44652399999999998,31435200]
[29430,1.4097219999999999,1.5277780000000001,1.4027780000000001,1.5277780000000001,0.48391699999999999,15156000]
[29437,1.5208330000000001,1.576389,1.5069440000000001,1.5694440000000001,0.49711499999999997,16689600]
[29444,1.5694440000000001,1.5833330000000001,1.5277780000000001,1.5625,0.49491600000000002,18163800]
[29451,1.548611,1.5625,1.4791669999999999,1.5208330000000001,0.48171799999999998,10513800]
[29458,1.5208330000000001,1.5625,1.4583330000000001,1.4791669999999999,0.46851999999999999,7034400]
[29465,1.4791669999999999,1.4930559999999999,1.4305559999999999,1.451389,0.45972200000000002,7993800]
[29472,1.4444440000000001,1.4444440000000001,1.3958330000000001,1.4305559999999999,0.453123,10299600]
[29479,1.4305559999999999,1.486111,1.375,1.4722219999999999,0.472196,16084800]
[29486,1.4722219999999999,1.4930559999999999,1.4166669999999999,1.4305559999999999,0.45883200000000002,7624800]
[29493,1.4166669999999999,1.4375,1.3472219999999999,1.388889,0.44546799999999998,14655600]
[29500,1.388889,1.4027780000000001,1.375,1.3958330000000001,0.44769500000000001,14724000]
[29507,1.3958330000000001,1.4375,1.3819440000000001,1.4097219999999999,0.45215,13005000]
[29514,1.4097219999999999,1.423611,1.388889,1.423611,0.45660499999999998,11565000]
[29521,1.423611,1.451389,1.375,1.4097219999999999,0.45215,6179400]
[29528,1.4097219999999999,1.4722219999999999,1.361111,1.388889,0.44546799999999998,10283400]
[29535,1.388889,1.423611,1.3541669999999999,1.3680559999999999,0.43878600000000001,12475800]
[29542,1.3680559999999999,1.4097219999999999,1.3333330000000001,1.3472219999999999,0.43210399999999999,21362400]
[29549,1.3472219999999999,1.4166669999999999,1.3402780000000001,1.4027780000000001,0.44992300000000002,7279200]
[29556,1.3958330000000001,1.3958330000000001,1.3541669999999999,1.3958330000000001,0.44769500000000001,9916200]
[29563,1.3958330000000001,1.4375,1.3402780000000001,1.3541669999999999,0.434332,17564400]
[29570,1.3541669999999999,1.3819440000000001,1.3333330000000001,1.375,0.44679400000000002,10936800]
[29577,1.3819440000000001,1.451389,1.3819440000000001,1.4444440000000001,0.46936,11077200]
[29584,1.4444440000000001,1.5347219999999999,1.4444440000000001,1.5277780000000001,0.49643799999999999,11687400]
[29591,1.5416669999999999,1.625,1.5,1.611111,0.52351599999999998,28780200]
[29598,1.611111,1.6458330000000001,1.5902780000000001,1.6180559999999999,0.52577300000000005,9536400]
[29605,1.611111,1.611111,1.5347219999999999,1.576389,0.51223399999999997,7677000]
[29612,1.576389,1.6875,1.5694440000000001,1.6875,0.54833900000000002,11728800]
[29619,1.6875,1.6944440000000001,1.6527780000000001,1.6666669999999999,0.54156899999999997,12286800]
[29626,1.6666669999999999,1.798611,1.6527780000000001,1.75,0.56864700000000001,18702000]
[29633,1.7430559999999999,1.75,1.6666669999999999,1.6875,0.54833900000000002,10132200]
[29640,1.6875,1.826389,1.6666669999999999,1.8055559999999999,0.5867,15197400]
[29647,1.8055559999999999,1.875,1.7916669999999999,1.8333330000000001,0.59572599999999998,10756800]
[29654,1.8333330000000001,1.9583330000000001,1.7777780000000001,1.9166669999999999,0.62280400000000002,21137400]
[29661,1.9027780000000001,1.9791669999999999,1.8194440000000001,1.951389,0.64039500000000005,13685400]
[29668,1.951389,1.9652780000000001,1.8194440000000001,1.8333330000000001,0.60165299999999999,13955400]
[29675,1.8333330000000001,1.9027780000000001,1.8194440000000001,1.8958330000000001,0.62216400000000005,10494000]
[29682,1.8958330000000001,2.0138889999999998,1.861111,2,0.65634800000000004,15141600]
[29689,2,2,1.923611,1.951389,0.64039500000000005,11624400]
[29696,1.951389,2.0277780000000001,1.951389,1.9930559999999999,0.65406900000000001,12943800]
[29703,1.9930559999999999,2,1.8055559999999999,1.8402780000000001,0.60393200000000002,11982600]
[29710,1.8333330000000001,1.9166669999999999,1.8055559999999999,1.9097219999999999,0.62672099999999997,10967400]
[29717,1.9097219999999999,1.9097219999999999,1.8472219999999999,1.8472219999999999,0.60621100000000006,9045000]
[29724,1.8541669999999999,1.923611,1.8541669999999999,1.9027780000000001,0.62444200000000005,11118600]
[29731,1.9027780000000001,1.986111,1.8958330000000001,1.9444440000000001,0.63811600000000002,6399000]
[29738,1.9444440000000001,1.9722219999999999,1.9097219999999999,1.9722219999999999,0.64723299999999995,14684400]
[29745,1.9722219999999999,2.0902780000000001,1.9652780000000001,2.0625,0.67685899999999999,17375400]
[29752,2.0625,2.0763889999999998,1.9305559999999999,1.9444440000000001,0.64474600000000004,11656800]
[29759,1.9444440000000001,2.0416669999999999,1.9375,2.0277780000000001,0.67237800000000003,11428200]
[29766,2.0277780000000001,2.0347219999999999,1.888889,1.888889,0.62632500000000002,11061000]
[29773,1.888889,1.923611,1.8333330000000001,1.923611,0.63783800000000002,7970400]
[29780,1.923611,1.9375,1.875,1.9027780000000001,0.63092999999999999,4680000]
[29787,1.9027780000000001,1.9375,1.8680559999999999,1.8819440000000001,0.62402199999999997,6978600]
[29794,1.8819440000000001,1.9166669999999999,1.8333330000000001,1.9097219999999999,0.63323300000000005,9039600]
[29801,1.9097219999999999,1.9583330000000001,1.888889,1.9027780000000001,0.63092999999999999,4221000]
[29808,1.9027780000000001,1.9583330000000001,1.8958330000000001,1.9166669999999999,0.63553599999999999,6877800]
[29815,1.9166669999999999,1.9305559999999999,1.8333330000000001,1.9027780000000001,0.63092999999999999,8796600]
[29822,1.888889,1.888889,1.8055559999999999,1.8333330000000001,0.60790299999999997,10440000]
[29829,1.8333330000000001,1.8541669999999999,1.7291669999999999,1.763889,0.58487699999999998,11788200]
[29836,1.763889,1.8472219999999999,1.736111,1.8402780000000001,0.61713799999999996,7732800]
[29843,1.8402780000000001,1.8541669999999999,1.6597219999999999,1.7222219999999999,0.57754799999999995,8251200]
[29850,1.7222219999999999,1.7916669999999999,1.6944440000000001,1.7291669999999999,0.57987699999999998,7799400]
[29857,1.7291669999999999,1.8333330000000001,1.7152780000000001,1.798611,0.60316499999999995,13453200]
[29864,1.8055559999999999,1.9583330000000001,1.8055559999999999,1.9375,0.64974200000000004,9838800]
[29871,1.9375,1.9791669999999999,1.923611,1.9375,0.64974200000000004,7201800]
[29878,1.9375,2,1.9305559999999999,1.9652780000000001,0.659057,5263200]
[29885,1.9652780000000001,2.0972219999999999,1.951389,2.0833330000000001,0.69864599999999999,7473600]
[29892,2.0833330000000001,2.1111110000000002,1.951389,1.9583330000000001,0.65672799999999998,6651000]
[29899,1.9583330000000001,1.9930559999999999,1.9444440000000001,1.986111,0.66604300000000005,15629400]
[29906,1.986111,2.0555560000000002,1.9652780000000001,2.0486110000000002,0.68700300000000003,6566400]
[29913,2.0486110000000002,2.0972219999999999,2.0347219999999999,2.0972219999999999,0.70330400000000004,7432200]
[29920,2.1041669999999999,2.1805560000000002,2.0694439999999998,2.0763889999999998,0.69631799999999999,9302400]
[29927,2.0694439999999998,2.0694439999999998,1.9722219999999999,1.9791669999999999,0.66371400000000003,7936200]
[29934,1.9791669999999999,2.0138889999999998,1.9583330000000001,2,0.67731600000000003,5988600]
[29941,2.0069439999999998,2.0486110000000002,2,2.0208330000000001,0.68437099999999995,7354800]
[29948,2.0277780000000001,2.0486110000000002,2.0208330000000001,2.0208330000000001,0.68437099999999995,2664000]
[29955,2.0277780000000001,2.0416669999999999,1.9930559999999999,2.0208330000000001,0.68437099999999995,6534000]
[29962,2.0138889999999998,2.0277780000000001,1.951389,1.951389,0.66085400000000005,9259200]
[29969,1.951389,1.986111,1.861111,1.9444440000000001,0.65850200000000003,12148200]
[29976,1.9375,2.0486110000000002,1.9097219999999999,2.0486110000000002,0.69377900000000003,9315000]
[29983,2.0486110000000002,2.1041669999999999,2.0138889999999998,2.1041669999999999,0.71259300000000003,9057600]
[29990,2.0763889999999998,2.0902780000000001,1.9305559999999999,1.9583330000000001,0.66320500000000004,12423600]
[29997,1.923611,1.9583330000000001,1.8958330000000001,1.9583330000000001,0.66320500000000004,8839800]
[30004,1.9791669999999999,2.0069439999999998,1.861111,1.888889,0.63968800000000003,28099800]
[30011,1.8541669999999999,1.888889,1.7291669999999999,1.7777780000000001,0.60205900000000001,26672400]
[30018,1.7847219999999999,1.875,1.7708330000000001,1.8125,0.61381799999999997,11401200]
[30025,1.8472219999999999,1.9375,1.8194440000000001,1.9375,0.66372100000000001,12945600]
[30032,1.9583330000000001,2.0138889999999998,1.9375,2.0069439999999998,0.68751099999999998,12367800]
[30039,1.9930559999999999,2.1041669999999999,1.986111,2.0902780000000001,0.71605799999999997,13480200]
[30046,2.1111110000000002,2.1458330000000001,2.0902780000000001,2.1319439999999998,0.73033099999999995,6804000]
[30053,2.1111110000000002,2.1527780000000001,2.0625,2.1458330000000001,0.73509000000000002,12364200]
[30060,2.1736110000000002,2.1875,2.1458330000000001,2.1666669999999999,0.74222699999999997,17956800]
[30067,2.1597219999999999,2.1666669999999999,2.0763889999999998,2.1458330000000001,0.73509000000000002,8530200]
[30074,2.1319439999999998,2.1944439999999998,2.1180560000000002,2.1458330000000001,0.73509000000000002,11590200]
[30081,2.1388889999999998,2.1666669999999999,2.125,2.125,0.72795299999999996,18505800]
[30088,2.1041669999999999,2.125,2.0555560000000002,2.1180560000000002,0.72557400000000005,11133000]
[30095,2.1180560000000002,2.1666669999999999,2.1111110000000002,2.1319439999999998,0.73033099999999995,6516000]
[30102,2.1319439999999998,2.1458330000000001,2.0555560000000002,2.0694439999999998,0.70892100000000002,11044800]
[30109,2.0416669999999999,2.1319439999999998,2.0277780000000001,2.125,0.72795299999999996,16077600]
[30116,2.1041669999999999,2.1666669999999999,2.0972219999999999,2.1319439999999998,0.73835899999999999,11604600]
[30123,2.1388889999999998,2.1527780000000001,2.1041669999999999,2.1319439999999998,0.73835899999999999,16455600]
[30130,2.1458330000000001,2.1527780000000001,2.1111110000000002,2.1180560000000002,0.73354900000000001,16126200]
[30137,2.1041669999999999,2.1527780000000001,2.0833330000000001,2.1458330000000001,0.74316899999999997,10321200]
[30144,2.2291669999999999,2.2777780000000001,2.1875,2.2708330000000001,0.78646099999999997,30776400]
[30151,2.2847219999999999,2.3055560000000002,2.2083330000000001,2.2152780000000001,0.76722000000000001,14974200]
[30158,2.2013889999999998,2.2152780000000001,2.1319439999999998,2.1666669999999999,0.75038499999999997,11761200]
[30165,2.1805560000000002,2.2222219999999999,2.0833330000000001,2.0833330000000001,0.72152400000000005,16664400]
[30172,2.0208330000000001,2.0347219999999999,2,2.0069439999999998,0.69506699999999999,21582000]
[30179,2.0694439999999998,2.3055560000000002,2.0347219999999999,2.2986110000000002,0.79608100000000004,26681400]
[30186,2.2986110000000002,2.3611110000000002,2.2638889999999998,2.2916669999999999,0.79367600000000005,25020000]
[30193,2.2986110000000002,2.4444439999999998,2.2569439999999998,2.4305560000000002,0.84177800000000003,27696600]
[30200,2.4097219999999999,2.4444439999999998,2.3541669999999999,2.3819439999999998,0.83278600000000003,9360000]
[30207,2.3958330000000001,2.4722219999999999,2.3680560000000002,2.4513889999999998,0.85706499999999997,14038200]
[30214,2.4652780000000001,2.5972219999999999,2.4375,2.5902780000000001,0.90562399999999998,20538000]
[30221,2.6041669999999999,2.6944439999999998,2.4722219999999999,2.5347219999999999,0.88620100000000002,17181000]
[30228,2.5416669999999999,2.7430560000000002,2.5138889999999998,2.7083330000000001,0.94689999999999996,16387200]
[30235,2.7430560000000002,2.7777780000000001,2.6041669999999999,2.625,0.917763,21553200]
[30242,2.6319439999999998,2.6527780000000001,2.3125,2.4097219999999999,0.84249799999999997,66430800]
[30249,2.3125,2.4166669999999999,2.2708330000000001,2.375,0.83035800000000004,36415800]
[30256,2.3819439999999998,2.5486110000000002,2.3472219999999999,2.5138889999999998,0.87891600000000003,37407600]
[30263,2.3541669999999999,2.4166669999999999,2.25,2.3541669999999999,0.82307399999999997,69739200]
[30270,2.25,2.3402780000000001,2.1458330000000001,2.2638889999999998,0.79151099999999996,42634800]
[30277,2.2291669999999999,2.2777780000000001,2.1736110000000002,2.2083330000000001,0.77208699999999997,18754200]
[30284,2.2152780000000001,2.4097219999999999,2.1875,2.3055560000000002,0.80607899999999999,47113200]
[30291,2.3055560000000002,2.3611110000000002,2.2291669999999999,2.2569439999999998,0.78908299999999998,31779000]
[30298,2.2569439999999998,2.2777780000000001,1.8402780000000001,1.9583330000000001,0.69142899999999996,109629000]
[30305,1.9375,1.986111,1.8125,1.888889,0.66691,63030600]
[30312,1.8958330000000001,2,1.875,1.986111,0.70123599999999997,28868400]
[30319,1.9652780000000001,2.0416669999999999,1.9097219999999999,1.9930559999999999,0.70368799999999998,41194800]
[30326,1.986111,2.0277780000000001,1.951389,1.9930559999999999,0.70368799999999998,38836800]
[30333,1.9930559999999999,2.0694439999999998,1.9375,1.9375,0.68407300000000004,32670000]
[30340,1.8958330000000001,1.9305559999999999,1.8402780000000001,1.8958330000000001,0.66936200000000001,36351000]
[30347,1.8958330000000001,1.9305559999999999,1.861111,1.888889,0.66691,29907000]
[30354,1.9097219999999999,1.9583330000000001,1.8194440000000001,1.9305559999999999,0.68162100000000003,53775000]
[30361,1.9166669999999999,1.951389,1.888889,1.9166669999999999,0.67671700000000001,38932200]
[30368,1.9027780000000001,2,1.875,1.9930559999999999,0.70368799999999998,30711600]
[30375,1.986111,2.1666669999999999,1.9652780000000001,2.1111110000000002,0.74536999999999998,45761400]
[30382,2.0555560000000002,2.0833330000000001,1.9166669999999999,1.9375,0.68407300000000004,66286800]
[30389,1.923611,1.9722219999999999,1.9027780000000001,1.9444440000000001,0.69392100000000001,31240800]
[30396,1.9652780000000001,2.0694439999999998,1.9444440000000001,2.0277780000000001,0.72365999999999997,26922600]
[30403,2.0277780000000001,2.0347219999999999,1.9930559999999999,2,0.71374700000000002,13604400]
[30410,2,2.0416669999999999,1.9652780000000001,1.986111,0.70879000000000003,17182800]
[30417,1.986111,2.0208330000000001,1.9583330000000001,1.9722219999999999,0.70383399999999996,24138000]
[30424,1.9722219999999999,2.2222219999999999,1.9444440000000001,2.2083330000000001,0.78809499999999999,68452200]
[30431,2.2013889999999998,2.2361110000000002,2.0833330000000001,2.1180560000000002,0.75587800000000005,44514000]
[30438,2.1319439999999998,2.2013889999999998,2.1111110000000002,2.1805560000000002,0.77818200000000004,26787600]
[30445,2.1736110000000002,2.2083330000000001,2.0555560000000002,2.0833330000000001,0.74348599999999998,31482000]
[30452,2.0555560000000002,2.125,2.0416669999999999,2.0833330000000001,0.74348599999999998,29466000]
[30459,2.0694439999999998,2.0833330000000001,2,2.0069439999999998,0.716225,34714800]
[30466,2,2.0555560000000002,1.9652780000000001,2.0486110000000002,0.73109500000000005,20219400]
[30473,2.0347219999999999,2.0486110000000002,1.9722219999999999,1.9791669999999999,0.70631200000000005,24116400]
[30480,1.9930559999999999,2.0555560000000002,1.951389,1.9722219999999999,0.71165,29226600]
[30487,1.9722219999999999,2.0277780000000001,1.9305559999999999,2,0.72167300000000001,31300200]
[30494,2,2,1.951389,2,0.72167300000000001,20242800]
[30501,1.9722219999999999,1.9791669999999999,1.9375,1.951389,0.70413300000000001,22552200]
[30508,1.9652780000000001,1.9722219999999999,1.9027780000000001,1.9166669999999999,0.69160299999999997,31698000]
[30515,1.9097219999999999,1.9375,1.8958330000000001,1.9027780000000001,0.68659199999999998,28852200]
[30522,1.9097219999999999,2,1.888889,1.9097219999999999,0.68909799999999999,30513600]
[30529,1.9097219999999999,1.9444440000000001,1.888889,1.9097219999999999,0.68909799999999999,15912000]
[30536,1.9027780000000001,1.9097219999999999,1.8819440000000001,1.8958330000000001,0.68408599999999997,26062200]
[30543,1.9027780000000001,1.9097219999999999,1.861111,1.875,0.67656799999999995,32650200]
[30550,1.8819440000000001,1.9027780000000001,1.8402780000000001,1.8958330000000001,0.68408599999999997,29433600]
[30557,1.8958330000000001,1.9166669999999999,1.8402780000000001,1.8472219999999999,0.66654500000000005,38356200]
[30564,1.875,1.8958330000000001,1.8541669999999999,1.875,0.68466499999999997,22316400]
[30571,1.8819440000000001,1.888889,1.8125,1.8472219999999999,0.67452100000000004,23095800]
[30578,1.8402780000000001,1.9652780000000001,1.8333330000000001,1.951389,0.71255800000000002,37999800]
[30585,1.9652780000000001,1.986111,1.8819440000000001,1.8819440000000001,0.68720099999999995,16378200]
[30592,1.875,2.0486110000000002,1.8541669999999999,2.0069439999999998,0.73284499999999997,32347800]
[30599,2.0069439999999998,2.0277780000000001,1.9166669999999999,1.9444440000000001,0.71002200000000004,18743400]
[30606,1.9444440000000001,1.9583330000000001,1.8958330000000001,1.9166669999999999,0.69987900000000003,21112200]
[30613,1.9097219999999999,1.9791669999999999,1.8819440000000001,1.9652780000000001,0.71762999999999999,29341800]
[30620,1.9583330000000001,2.1041669999999999,1.951389,2.0208330000000001,0.73791700000000005,27349200]
[30627,2.0138889999999998,2.125,2.0138889999999998,2.1180560000000002,0.77341800000000005,34032600]
[30634,2.1041669999999999,2.1111110000000002,2.0625,2.1111110000000002,0.77088100000000004,19814400]
[30641,2.0972219999999999,2.1597219999999999,2.0902780000000001,2.1041669999999999,0.76834599999999997,15746400]
[30648,2.1041669999999999,2.1527780000000001,2.0277780000000001,2.0277780000000001,0.740452,36766800]
[30655,2.0069439999999998,2.0694439999999998,2.0069439999999998,2.0347219999999999,0.74298799999999998,28749600]
[30662,2.0416669999999999,2.1041669999999999,2,2.0694439999999998,0.76414599999999999,29390400]
[30669,2.0694439999999998,2.1041669999999999,2.0069439999999998,2.0833330000000001,0.76927400000000001,26701200]
[30676,2.0833330000000001,2.125,2.0763889999999998,2.125,0.78466000000000002,14074200]
[30683,2.1111110000000002,2.1319439999999998,2.0763889999999998,2.0902780000000001,0.77183900000000005,14549400]
[30690,2.0763889999999998,2.1041669999999999,2.0208330000000001,2.0277780000000001,0.74875999999999998,16322400]
[30697,2.0208330000000001,2.0625,2.0138889999999998,2.0277780000000001,0.74875999999999998,21497400]
[30704,2.0208330000000001,2.0763889999999998,2.0138889999999998,2.0347219999999999,0.75132399999999999,17492400]
[30711,2.0347219999999999,2.1041669999999999,2.0138889999999998,2.0277780000000001,0.74875999999999998,29028600]
[30718,2,2.0208330000000001,1.9305559999999999,1.9444440000000001,0.71798899999999999,25968600]
[30725,1.951389,1.9722219999999999,1.9166669999999999,1.9583330000000001,0.72311800000000004,20442600]
[30732,1.951389,2.0138889999999998,1.9444440000000001,2.0069439999999998,0.74106799999999995,26834400]
[30739,2.0069439999999998,2.0972219999999999,1.9791669999999999,2.0902780000000001,0.77183900000000005,28724400]
[30746,2.0486110000000002,2.0833330000000001,2,2,0.73850300000000002,19843200]
[30753,2.0277780000000001,2.0902780000000001,2.0069439999999998,2.0833330000000001,0.77764500000000003,18498600]
[30760,2.0486110000000002,2.0555560000000002,1.9930559999999999,2.0277780000000001,0.75690800000000003,15136200]
[30767,2.0138889999999998,2.1597219999999999,2.0138889999999998,2.1458330000000001,0.80097399999999996,22608000]
[30774,2.1527780000000001,2.1527780000000001,2.0694439999999998,2.1041669999999999,0.78542100000000004,16160400]
[30781,2.125,2.2222219999999999,2.1041669999999999,2.1736110000000002,0.81134300000000004,38772000]
[30788,2.1527780000000001,2.2222219999999999,2.1388889999999998,2.2222219999999999,0.829488,15985800]
[30795,2.2222219999999999,2.3055560000000002,2.2013889999999998,2.2638889999999998,0.84504000000000001,30385800]
[30802,2.2638889999999998,2.2916669999999999,2.1805560000000002,2.2083330000000001,0.82430400000000004,26326800]
[30809,2.2013889999999998,2.3125,2.2013889999999998,2.2638889999999998,0.84504000000000001,30256200]
[30816,2.25,2.2638889999999998,2.2083330000000001,2.2222219999999999,0.829488,16155000]
[30823,2.2291669999999999,2.2986110000000002,2.2152780000000001,2.2222219999999999,0.829488,22183200]
[30830,2.2361110000000002,2.3055560000000002,2.2013889999999998,2.3055560000000002,0.86059399999999997,20302200]
[30837,2.3055560000000002,2.3680560000000002,2.3055560000000002,2.3611110000000002,0.88133099999999998,33512400]
[30844,2.3611110000000002,2.3888889999999998,2.3263889999999998,2.3541669999999999,0.88772200000000001,27862200]
[30851,2.3472219999999999,2.4166669999999999,2.3402780000000001,2.3958330000000001,0.90343399999999996,29790000]
[30858,2.3819439999999998,2.3888889999999998,2.3194439999999998,2.3194439999999998,0.87462899999999999,21299400]
[30865,2.3194439999999998,2.3541669999999999,2.2986110000000002,2.3263889999999998,0.877247,15964200]
[30872,2.3263889999999998,2.3541669999999999,2.2638889999999998,2.3194439999999998,0.87462899999999999,14189400]
[30879,2.3263889999999998,2.3333330000000001,2.2708330000000001,2.2777780000000001,0.85891600000000001,17708400]
[30886,2.2777780000000001,2.4375,2.25,2.4375,0.91914499999999999,31768200]
[30893,2.4236110000000002,2.4930560000000002,2.3819439999999998,2.4722219999999999,0.93223900000000004,65854800]
[30900,2.4583330000000001,2.4861110000000002,2.375,2.375,0.89557699999999996,39357000]
[30907,2.375,2.4375,2.3472219999999999,2.4305560000000002,0.91652699999999998,19440000]
[30914,2.4305560000000002,2.5,2.4236110000000002,2.4375,0.91914499999999999,28533600]
[30921,2.4236110000000002,2.4513889999999998,2.4027780000000001,2.4166669999999999,0.91128900000000002,13498200]
[30928,2.4097219999999999,2.4166669999999999,2.3333330000000001,2.3541669999999999,0.88772200000000001,20872800]
[30935,2.3194439999999998,2.5,2.3125,2.5,0.94271400000000005,30114000]
[30942,2.4930560000000002,2.5277780000000001,2.4097219999999999,2.4097219999999999,0.91776599999999997,22627800]
[30949,2.4097219999999999,2.4722219999999999,2.375,2.4305560000000002,0.92569999999999997,13728600]
[30956,2.4236110000000002,2.4236110000000002,2.3472219999999999,2.3472219999999999,0.89396200000000003,11244600]
[30963,2.3402780000000001,2.4166669999999999,2.2708330000000001,2.4166669999999999,0.92041099999999998,20138400]
[30970,2.4444439999999998,2.5,2.375,2.4444439999999998,0.93098999999999998,25025400]
[30977,2.4305560000000002,2.4513889999999998,2.3958330000000001,2.4236110000000002,0.92305599999999999,11480400]
[30984,2.4305560000000002,2.5,2.4166669999999999,2.4583330000000001,0.93628,15138000]
[30991,2.4652780000000001,2.5416669999999999,2.4166669999999999,2.5138889999999998,0.95743900000000004,38359800]
[30998,2.5138889999999998,2.5138889999999998,2.4583330000000001,2.4583330000000001,0.93628,11853000]
[31005,2.4305560000000002,2.4791669999999999,2.3958330000000001,2.4791669999999999,0.94421500000000003,11361600]
[31012,2.4930560000000002,2.5,2.3819439999999998,2.3958330000000001,0.91247599999999995,18208800]
[31019,2.3888889999999998,2.3958330000000001,2.2152780000000001,2.2916669999999999,0.872803,24217200]
[31026,2.2708330000000001,2.3333330000000001,2.2638889999999998,2.3194439999999998,0.88338300000000003,12216600]
[31033,2.3194439999999998,2.4027780000000001,2.2916669999999999,2.3194439999999998,0.89246800000000004,14506200]
[31040,2.3333330000000001,2.3402780000000001,2.3055560000000002,2.3263889999999998,0.89514000000000005,4195800]
[31047,2.3263889999999998,2.3888889999999998,2.3263889999999998,2.3402780000000001,0.90048499999999998,6897600]
[31054,2.3333330000000001,2.3402780000000001,2.2569439999999998,2.2777780000000001,0.87643599999999999,21951000]
[31061,2.2847219999999999,2.4097219999999999,2.2777780000000001,2.3541669999999999,0.90582799999999997,48780000]
[31068,2.3541669999999999,2.4513889999999998,2.3333330000000001,2.4305560000000002,0.93522099999999997,34821000]
[31075,2.4375,2.4513889999999998,2.3333330000000001,2.375,0.91384500000000002,34770600]
[31082,2.3541669999999999,2.6111110000000002,2.3472219999999999,2.6111110000000002,1.0046949999999999,56309400]
[31089,2.6111110000000002,2.7013889999999998,2.5555560000000002,2.6736110000000002,1.0287440000000001,35508600]
[31096,2.6736110000000002,2.6944439999999998,2.6388889999999998,2.6666669999999999,1.0260720000000001,13806000]
[31103,2.6597219999999999,2.7222219999999999,2.6111110000000002,2.6944439999999998,1.036759,16826400]
[31110,2.6805560000000002,2.7361110000000002,2.6458330000000001,2.6666669999999999,1.0260720000000001,19407600]
[31117,2.6805560000000002,2.7152780000000001,2.6666669999999999,2.6875,1.04312,15526800]
[31124,2.6875,2.9305560000000002,2.6875,2.8680560000000002,1.1132,78193800]
[31131,2.8541669999999999,3.0694439999999998,2.8055560000000002,3.0347219999999999,1.177889,52662600]
[31138,3.0347219999999999,3.0347219999999999,2.9097219999999999,3.0208330000000001,1.172499,34482600]
[31145,3.0277780000000001,3.0277780000000001,2.9097219999999999,2.9652780000000001,1.150936,19794600]
[31152,2.9513889999999998,2.9722219999999999,2.8819439999999998,2.8958330000000001,1.123982,16738200]
[31159,2.8541669999999999,2.9861110000000002,2.8055560000000002,2.9583330000000001,1.1482410000000001,56053800]
[31166,2.9722219999999999,3.0555560000000002,2.9305560000000002,2.9583330000000001,1.1482410000000001,35510400]
[31173,2.9444439999999998,3.0277780000000001,2.9236110000000002,3.0138889999999998,1.1698040000000001,32628600]
[31180,3.0138889999999998,3.0416669999999999,2.9791669999999999,2.9930560000000002,1.1617170000000001,16767000]
[31187,3.0555560000000002,3.1666669999999999,3.0486110000000002,3.1666669999999999,1.2291030000000001,34866000]
[31194,3.1666669999999999,3.2430560000000002,3.1180560000000002,3.2361110000000002,1.2560560000000001,45361800]
[31201,3.2777780000000001,3.3402780000000001,3.2361110000000002,3.3333330000000001,1.2937909999999999,40971600]
[31208,3.3055560000000002,3.3194439999999998,3.2291669999999999,3.2777780000000001,1.2722279999999999,25900200]
[31215,3.2708330000000001,3.2986110000000002,3.1875,3.2986110000000002,1.2898810000000001,35195400]
[31222,3.2777780000000001,3.3472219999999999,3.2638889999999998,3.3402780000000001,1.306173,22681800]
[31229,3.3333330000000001,3.3611110000000002,3.3055560000000002,3.3611110000000002,1.3143199999999999,12569400]
[31236,3.3611110000000002,3.3611110000000002,3.1805560000000002,3.3194439999999998,1.298027,48040200]
[31243,3.3194439999999998,3.3611110000000002,3.2083330000000001,3.3125,1.295312,37092600]
[31250,3.2986110000000002,3.3263889999999998,3.0972219999999999,3.1388889999999998,1.2274229999999999,34025400]
[31257,3.125,3.2361110000000002,3.0694439999999998,3.2152780000000001,1.2572939999999999,34093800]
[31264,3.2083330000000001,3.2222219999999999,3.1319439999999998,3.1875,1.246432,20858400]
[31271,3.2013889999999998,3.2291669999999999,3.1805560000000002,3.1875,1.246432,16239600]
[31278,3.1805560000000002,3.2986110000000002,3.1805560000000002,3.2638889999999998,1.276302,15107400]
[31285,3.2708330000000001,3.3055560000000002,3.2222219999999999,3.3055560000000002,1.2925960000000001,11579400]
[31292,3.3055560000000002,3.3055560000000002,3.25,3.2708330000000001,1.279018,8814600]
[31299,3.2708330000000001,3.3055560000000002,3.1875,3.2152780000000001,1.2572939999999999,19229400]
[31306,3.2152780000000001,3.3055560000000002,3.1875,3.2777780000000001,1.2914950000000001,24710400]
[31313,3.3611110000000002,3.3611110000000002,3.2638889999999998,3.2986110000000002,1.2997030000000001,18995400]
[31320,3.2986110000000002,3.4305560000000002,3.2777780000000001,3.3125,1.305175,21119400]
[31327,3.3194439999999998,3.5416669999999999,3.2916669999999999,3.5347219999999999,1.3927350000000001,33681600]
[31334,3.5416669999999999,3.5694439999999998,3.4791669999999999,3.4861110000000002,1.3735809999999999,24777000]
[31341,3.4791669999999999,3.5486110000000002,3.4722219999999999,3.4791669999999999,1.3708450000000001,20251800]
[31348,3.4861110000000002,3.5486110000000002,3.4444439999999998,3.5486110000000002,1.398207,11430000]
[31355,3.5347219999999999,3.6597219999999999,3.5277780000000001,3.5972219999999999,1.4173610000000001,16113600]
[31362,3.5972219999999999,3.7638889999999998,3.5833330000000001,3.6875,1.4529319999999999,18203400]
[31369,3.6875,3.7152780000000001,3.6666669999999999,3.6805560000000002,1.4501949999999999,14626800]
[31376,3.6805560000000002,3.8611110000000002,3.6597219999999999,3.7986110000000002,1.4967109999999999,10940400]
[31383,3.8055560000000002,3.9375,3.7638889999999998,3.8888889999999998,1.532281,28729800]
[31390,3.9444439999999998,4.1597220000000004,3.8541669999999999,4.1388889999999998,1.6307860000000001,22350600]
[31397,4.125,4.1875,3.8472219999999999,3.9097219999999999,1.5603100000000001,44555400]
[31404,3.9166669999999999,3.9583330000000001,3.8819439999999998,3.9583330000000001,1.5797110000000001,8341200]
[31411,3.9583330000000001,4.0416670000000003,3.9583330000000001,4.0208329999999997,1.6046530000000001,9505800]
[31418,4.0138889999999998,4.0902779999999996,3.8888889999999998,3.9166669999999999,1.5630820000000001,21587400]
[31425,3.9027780000000001,3.9097219999999999,3.7986110000000002,3.8819439999999998,1.5492250000000001,28569600]
[31432,3.8611110000000002,3.8611110000000002,3.6666669999999999,3.7916669999999999,1.5131969999999999,23511600]
[31439,3.8194439999999998,3.9583330000000001,3.8194439999999998,3.9444439999999998,1.5741670000000001,28693800]
[31446,3.9513889999999998,4.0833329999999997,3.8472219999999999,3.9305560000000002,1.5686249999999999,53177400]
[31453,3.9236110000000002,3.9444439999999998,3.8611110000000002,3.9305560000000002,1.5686249999999999,27930600]
[31460,3.9375,4.0763889999999998,3.8958330000000001,4.0763889999999998,1.626825,33964200]
[31467,4.0763889999999998,4.305555,4.055555,4.2916670000000003,1.7127399999999999,30447000]
[31474,4.2916670000000003,4.444445,4.2777779999999996,4.4236110000000002,1.765396,24370200]
[31481,4.4097220000000004,4.75,4.3888889999999998,4.7361110000000002,1.890109,31453200]
[31488,4.6388889999999998,4.7083329999999997,4.4861110000000002,4.4861110000000002,1.8105579999999999,22879800]
[31495,4.5416670000000003,4.7361110000000002,4.506945,4.6597220000000004,1.8806259999999999,18234000]
[31502,4.7638889999999998,4.8333329999999997,4.5416670000000003,4.555555,1.8385849999999999,29682000]
[31509,4.5277779999999996,4.680555,4.4722220000000004,4.6736110000000002,1.886231,25142400]
[31516,4.7083329999999997,5.1527779999999996,4.680555,5.131945,2.0712109999999999,31726800]
[31523,5.1527779999999996,5.2916670000000003,4.993055,5.069445,2.0459860000000001,24120000]
[31530,5.0763889999999998,5.1388889999999998,4.7986110000000002,4.944445,1.995539,30814200]
[31537,4.9652779999999996,5,4.6388889999999998,4.9166670000000003,1.984326,21094200]
[31544,4.9236110000000002,4.9583329999999997,4.7916670000000003,4.7986110000000002,1.9366810000000001,15413400]
[31551,4.7986110000000002,5.194445,4.7916670000000003,5.1388889999999998,2.0740150000000002,24795000]
[31558,5.131945,5.8958329999999997,5.131945,5.6458329999999997,2.278613,36955200]
[31565,5.6458329999999997,5.875,5.4583329999999997,5.8125,2.3458779999999999,22909800]
[31572,5.5208329999999997,5.7291670000000003,5.4583329999999997,5.6666670000000003,2.2870210000000002,18247200]
[31579,5.6666670000000003,5.7291670000000003,5.4791670000000003,5.5416670000000003,2.2573110000000001,17497200]
[31586,5.5,5.8333329999999997,5.4583329999999997,5.625,2.291255,31608600]
[31593,5.6458329999999997,5.9375,5.625,5.8333329999999997,2.376115,26093400]
[31600,5.8541670000000003,5.8541670000000003,5.0833329999999997,5.3333329999999997,2.1724480000000002,29574600]
[31607,5.1666670000000003,5.1875,4.9791670000000003,5.1458329999999997,2.0960719999999999,26983800]
[31614,5.125,5.6666670000000003,5.0833329999999997,5.6041670000000003,2.282769,20412600]
[31621,5.5625,5.6041670000000003,5.0416670000000003,5.1875,2.1130450000000001,18085200]
[31628,5.1458329999999997,5.3333329999999997,5.0416670000000003,5.25,2.1385040000000002,13089000]
[31635,5.2916670000000003,5.5,5.2708329999999997,5.3333329999999997,2.1724480000000002,16273200]
[31642,5.375,5.5,5.3125,5.375,2.189422,14902800]
[31649,5.3958329999999997,5.4375,5.1458329999999997,5.3125,2.163964,17167200]
[31656,5.3333329999999997,5.3333329999999997,4.625,4.7291670000000003,1.9263509999999999,24159000]
[31663,4.6875,4.9791670000000003,4.375,4.6875,1.9093789999999999,43020000]
[31670,4.6666670000000003,4.7291670000000003,4.0833329999999997,4.2708329999999997,1.7595240000000001,28579200]
[31677,4.3125,4.8125,4.2083329999999997,4.4583329999999997,1.8367709999999999,25918800]
[31684,4.3958329999999997,4.5833329999999997,4.25,4.375,1.8024389999999999,22059600]
[31691,4.375,4.5208329999999997,4.2291670000000003,4.4375,1.8281879999999999,33729000]
[31698,4.4583329999999997,4.6666670000000003,4.3333329999999997,4.6041670000000003,1.8968529999999999,24063000]
[31705,4.5208329999999997,4.7083329999999997,4.4583329999999997,4.5208329999999997,1.86252,22455600]
[31712,4.5416670000000003,4.8541670000000003,4.5208329999999997,4.5833329999999997,1.888269,18751200]
[31719,4.5833329999999997,4.8125,4.1666670000000003,4.6875,1.9311860000000001,19149000]
[31726,4.6875,4.9166670000000003,4.5,4.6666670000000003,1.922601,18391200]
[31733,4.6041670000000003,4.7083329999999997,4.4166670000000003,4.6666670000000003,1.922601,25055400]
[31740,4.6666670000000003,4.7708329999999997,4.4583329999999997,4.6041670000000003,1.8968529999999999,15841800]
[31747,4.5208329999999997,4.75,4.4583329999999997,4.5416670000000003,1.871103,26391000]
[31754,4.6041670000000003,4.625,4.4166670000000003,4.4583329999999997,1.8367709999999999,13936800]
[31761,4.4166670000000003,4.5833329999999997,4.3333329999999997,4.5416670000000003,1.8933660000000001,23506200]
[31768,4.4166670000000003,4.4791670000000003,4.2916670000000003,4.375,1.8238840000000001,14435400]
[31775,4.375,4.4583329999999997,4.2708329999999997,4.375,1.8238840000000001,13117200]
[31782,4.375,4.6041670000000003,4.3541670000000003,4.5625,1.90205,30448800]
[31789,4.5625,5.125,4.5208329999999997,5.0208329999999997,2.093124,48940200]
[31796,5.0416670000000003,5.4791670000000003,4.9166670000000003,5.1666670000000003,2.1539199999999998,51240000]
[31803,5.2083329999999997,5.3958329999999997,5,5.1875,2.1626050000000001,21555000]
[31810,5.125,5.3958329999999997,5.1041670000000003,5.25,2.1886619999999999,26067000]
[31817,5.2083329999999997,5.3958329999999997,5.1041670000000003,5.2083329999999997,2.1712899999999999,23767800]
[31824,5.25,5.5833329999999997,5.1875,5.5625,2.3189380000000002,27480000]
[31831,5.5833329999999997,5.5833329999999997,5.4166670000000003,5.5416670000000003,2.3102529999999999,20008800]
[31838,5.5625,5.875,5.4583329999999997,5.8333329999999997,2.431845,28934400]
[31845,5.6666670000000003,5.9583329999999997,5.625,5.8333329999999997,2.431845,24600600]
[31852,5.8333329999999997,5.9166670000000003,5.6458329999999997,5.8333329999999997,2.4543119999999998,21544800]
[31859,5.8541670000000003,5.8958329999999997,5.4375,5.5208329999999997,2.3228309999999999,39948000]
[31866,5.3541670000000003,5.75,5.3541670000000003,5.6875,2.392954,26670000]
[31873,5.7291670000000003,6,5.4166670000000003,5.4791670000000003,2.3052999999999999,26464800]
[31880,5.4375,5.5,5.0416670000000003,5.3333329999999997,2.2439439999999999,23529600]
[31887,5.3125,5.5833329999999997,5.1666670000000003,5.2083329999999997,2.1913499999999999,17917800]
[31894,5.0833329999999997,5.4791670000000003,5.0208329999999997,5.3125,2.2351779999999999,22980600]
[31901,5.3333329999999997,5.5416670000000003,5.2083329999999997,5.375,2.2614740000000002,25138800]
[31908,5.4166670000000003,5.5416670000000003,5.2083329999999997,5.2291670000000003,2.2001170000000001,19312200]
[31915,5.1666670000000003,5.5833329999999997,4.9583329999999997,5.4791670000000003,2.3052999999999999,27945600]
[31922,5.625,5.9166670000000003,5.5625,5.8333329999999997,2.4543119999999998,28282200]
[31929,5.7708329999999997,5.9583329999999997,5.6041670000000003,5.9166670000000003,2.4893740000000002,24742200]
[31936,6.0625,6.1666670000000003,5.8333329999999997,6.0833329999999997,2.5594980000000001,29856600]
[31943,6.125,6.1875,6.0416670000000003,6.1666670000000003,2.619618,21034200]
[31950,6.1875,6.2291670000000003,6.0208329999999997,6.0416670000000003,2.5665170000000002,17753400]
[31957,6.0208329999999997,6.125,5.7083329999999997,6.0416670000000003,2.5665170000000002,10898400]
[31964,6.0416670000000003,6.375,5.9583329999999997,6.3541670000000003,2.6992699999999998,27465000]
[31971,6.3541670000000003,6.625,6.2291670000000003,6.5625,2.7877710000000002,22449600]
[31978,6.4791670000000003,6.5208329999999997,6.3333329999999997,6.4375,2.7346699999999999,24616200]
[31985,6.4583329999999997,6.6458329999999997,6.375,6.5,2.7612199999999998,17559600]
[31992,6.4583329999999997,6.5625,6.2083329999999997,6.5,2.7612199999999998,17634600]
[31999,6.5416670000000003,6.8333329999999997,6.3333329999999997,6.7916670000000003,2.8851209999999998,24661200]
[32006,6.7916670000000003,6.8125,6.5,6.6875,2.8408699999999998,21424200]
[32013,6.6875,7.0416670000000003,6.5833329999999997,6.7083329999999997,2.84972,19449000]
[32020,6.6875,6.8125,6.2708329999999997,6.3333329999999997,2.6904189999999999,26965800]
[32027,6.2708329999999997,6.7083329999999997,6.0208329999999997,6.6666670000000003,2.8570609999999999,26608800]
[32034,6.6666670000000003,6.75,6.3333329999999997,6.4583329999999997,2.767776,15586800]
[32041,6.4791670000000003,6.8333329999999997,6.25,6.3541670000000003,2.7231339999999999,20161200]
[32048,6.4166670000000003,6.7708329999999997,6.3541670000000003,6.75,2.892773,17066400]
[32055,6.7291670000000003,6.7291670000000003,6.125,6.125,2.624924,16225800]
[32062,6.0833329999999997,6.375,5.5,5.5416670000000003,2.3749310000000001,28300200]
[32069,5.0833329999999997,5.875,3.5833330000000001,5.4791670000000003,2.3481450000000001,60806400]
[32076,4.9583329999999997,5.9583329999999997,4.8541670000000003,5.6458329999999997,2.4195730000000002,31606200]
[32083,5.5,5.75,5.0833329999999997,5.3333329999999997,2.285647,26551800]
[32090,5.125,5.5416670000000003,4.9791670000000003,5.3333329999999997,2.285647,22986600]
[32097,5.3333329999999997,5.6041670000000003,5.1666670000000003,5.375,2.3035040000000002,15450000]
[32104,5.2916670000000003,5.6666670000000003,5.2708329999999997,5.4375,2.3302890000000001,12860400]
[32111,5.3125,5.4583329999999997,5.0208329999999997,5.1458329999999997,2.205292,17398800]
[32118,5.1041670000000003,5.4166670000000003,5,5.0625,2.1695790000000001,25043400]
[32125,5.0416670000000003,5.5,5.0416670000000003,5.4583329999999997,2.3652329999999999,22702200]
[32132,5.4583329999999997,5.75,5.375,5.6458329999999997,2.4464809999999999,12511800]
[32139,5.5416670000000003,5.5833329999999997,5.3333329999999997,5.5625,2.4103690000000002,7620000]
[32146,5.5625,5.9166670000000003,5,5.1458329999999997,2.2298200000000001,16477800]
[32153,5.1666670000000003,5.7083329999999997,5.1666670000000003,5.6875,2.4645380000000001,18046200]
[32160,5.6666670000000003,5.6666670000000003,5.1875,5.375,2.3291219999999999,12550200]
[32167,5.3333329999999997,5.6666670000000003,5.3125,5.5833329999999997,2.4193980000000002,13815000]
[32174,5.6041670000000003,5.8125,5.4375,5.6458329999999997,2.4464809999999999,19737000]
[32181,5.625,5.8333329999999997,5.5208329999999997,5.7916670000000003,2.509674,17277000]
[32188,5.7708329999999997,5.9583329999999997,5.7291670000000003,5.8958329999999997,2.5548120000000001,16387800]
[32195,5.8541670000000003,5.9791670000000003,5.7083329999999997,5.7916670000000003,2.509674,17344800]
[32202,5.7291670000000003,5.9791670000000003,5.7291670000000003,5.8958329999999997,2.5548120000000001,18045000]
[32209,5.8541670000000003,5.9166670000000003,5.625,5.7291670000000003,2.4825910000000002,14035200]
[32216,5.75,5.9375,5.6875,5.8333329999999997,2.5522320000000001,16758000]
[32223,5.7708329999999997,5.875,5.6666670000000003,5.6875,2.488426,23020800]
[32230,5.6458329999999997,5.9375,5.625,5.8333329999999997,2.5522320000000001,13984200]
[32237,5.7916670000000003,6.125,5.7083329999999997,6.0833329999999997,2.6616119999999999,24355200]
[32244,6.125,6.1458329999999997,5.7708329999999997,5.8541670000000003,2.5613459999999999,16528200]
[32251,5.8125,5.8333329999999997,5.5416670000000003,5.7708329999999997,2.5248870000000001,14726400]
[32258,5.7916670000000003,6.0625,5.75,5.7916670000000003,2.5340020000000001,18560400]
[32265,5.8333329999999997,5.875,5.5833329999999997,5.6041670000000003,2.4519639999999998,10349400]
[32272,5.6041670000000003,5.7708329999999997,5.5208329999999997,5.75,2.515771,14775600]
[32279,5.75,5.7916670000000003,5.4583329999999997,5.6041670000000003,2.4519639999999998,12049200]
[32286,5.6041670000000003,5.7916670000000003,5.5416670000000003,5.75,2.515771,12163200]
[32293,5.7083329999999997,6.2916670000000003,5.7083329999999997,6.2291670000000003,2.7254170000000002,20239800]
[32300,6.1875,6.25,6,6.1666670000000003,2.6980729999999999,23424000]
[32307,6.2083329999999997,6.3333329999999997,5.9166670000000003,6.0208329999999997,2.6642060000000001,23549400]
[32314,5.9375,6.2708329999999997,5.9166670000000003,6.2083329999999997,2.7471760000000001,15081600]
[32321,6.2083329999999997,6.2708329999999997,6.0625,6.1458329999999997,2.7195179999999999,12096000]
[32328,6.1041670000000003,6.1666670000000003,5.8958329999999997,5.9791670000000003,2.645769,9949800]
[32335,5.9791670000000003,6.0416670000000003,5.8958329999999997,6,2.6549870000000002,15754800]
[32342,5.9791670000000003,6,5.5833329999999997,5.75,2.5443639999999998,17068800]
[32349,5.7083329999999997,6.0208329999999997,5.6458329999999997,6.0208329999999997,2.6642060000000001,14916000]
[32356,6.0208329999999997,6.1041670000000003,5.9166670000000003,5.9791670000000003,2.645769,11595000]
[32363,5.9583329999999997,6.0208329999999997,5.7291670000000003,5.8125,2.5720200000000002,12702600]
[32370,5.7708329999999997,6,5.7291670000000003,5.875,2.5996760000000001,12984000]
[32377,5.8333329999999997,5.9166670000000003,5.6875,5.8541670000000003,2.5904560000000001,12613200]
[32384,5.8333329999999997,6.0833329999999997,5.8125,6.0833329999999997,2.6918639999999998,13822200]
[32391,6.1458329999999997,6.3125,6.0833329999999997,6.2083329999999997,2.7801830000000001,15670200]
[32398,6.25,6.3333329999999997,6.1458329999999997,6.3333329999999997,2.83616,15942600]
[32405,6.2708329999999997,6.4166670000000003,6.1875,6.4166670000000003,2.8734760000000001,12144000]
[32412,6.375,6.5833329999999997,6.2708329999999997,6.5416670000000003,2.9294539999999998,13612200]
[32419,6.5,6.8125,6.3958329999999997,6.6666670000000003,2.9854319999999999,15426600]
[32426,6.6041670000000003,6.6458329999999997,6.3333329999999997,6.5833329999999997,2.9481139999999999,14268600]
[32433,6.6041670000000003,6.8333329999999997,6.4583329999999997,6.8333329999999997,3.0600679999999998,23955000]
[32440,6.8333329999999997,7.2708329999999997,6.7083329999999997,6.75,3.0227490000000001,31630800]
[32447,6.75,6.9583329999999997,6.7291670000000003,6.7708329999999997,3.0320779999999998,14500800]
[32454,6.7083329999999997,6.75,6.4791670000000003,6.5208329999999997,2.9201260000000002,11906400]
[32461,6.5625,6.7708329999999997,6.4375,6.5833329999999997,2.9481139999999999,18190200]
[32468,6.5416670000000003,6.6666670000000003,6.4791670000000003,6.5625,2.9387850000000002,11542200]
[32475,6.5208329999999997,6.8125,6.3958329999999997,6.4375,2.8828070000000001,26667600]
[32482,6.375,6.6666670000000003,6.2708329999999997,6.625,2.9667729999999999,22830600]
[32489,6.625,6.6666670000000003,6.4166670000000003,6.4583329999999997,2.9239299999999999,18352200]
[32496,6.4583329999999997,6.625,6.4375,6.6041670000000003,2.989954,21205800]
[32503,6.6041670000000003,6.6666670000000003,6.4791670000000003,6.5833329999999997,2.9805229999999998,16411800]
[32510,6.5833329999999997,6.7083329999999997,6.4583329999999997,6.5833329999999997,2.9805229999999998,15492000]
[32517,6.5833329999999997,6.6458329999999997,6.4375,6.4583329999999997,2.9239299999999999,17898600]
[32524,6.4791670000000003,6.5416670000000003,6.3125,6.3125,2.8579080000000001,21352200]
[32531,6.3541670000000003,6.5833329999999997,6.2916670000000003,6.5208329999999997,2.9522279999999999,25029600]
[32538,6.5416670000000003,6.8541670000000003,6.4791670000000003,6.7083329999999997,3.037115,27316800]
[32545,6.7083329999999997,6.9166670000000003,6.625,6.625,2.999387,17463600]
[32552,6.5833329999999997,6.8958329999999997,6.5416670000000003,6.875,3.1125729999999998,15516000]
[32559,6.8958329999999997,6.9166670000000003,6.5,6.5,2.9427949999999998,12533400]
[32566,6.5208329999999997,6.8125,6.5,6.7708329999999997,3.0654110000000001,17242200]
[32573,6.7291670000000003,6.9166670000000003,6.6458329999999997,6.8333329999999997,3.0937070000000002,17961000]
[32580,6.8125,7.3541670000000003,6.8125,7.1041670000000003,3.2499229999999999,33126000]
[32587,7.0625,7.3333329999999997,6.9583329999999997,7.25,3.3166370000000001,10840200]
[32594,7.2083329999999997,7.4166670000000003,7.1041670000000003,7.4166670000000003,3.392881,19012200]
[32601,7.3958329999999997,7.5416670000000003,7.3541670000000003,7.4375,3.4024139999999998,20219400]
[32608,7.4583329999999997,7.6458329999999997,7.375,7.6458329999999997,3.4977179999999999,19554600]
[32615,7.625,7.7708329999999997,7.6041670000000003,7.7708329999999997,3.5549010000000001,18787200]
[32622,7.7291670000000003,7.9375,7.7083329999999997,7.9375,3.6311439999999999,18348000]
[32629,7.9166670000000003,8.375,7.8958329999999997,8.25,3.7741030000000002,28440600]
[32636,8.2291670000000003,8.7708329999999997,8,8.7708329999999997,4.0123689999999996,21162000]
[32643,8.7916670000000003,9.0416670000000003,8.6041670000000003,8.9375,4.0886129999999996,22158600]
[32650,9,9.0416670000000003,8.5208329999999997,8.9166670000000003,4.0790819999999997,18940200]
[32657,8.9375,9.1875,8.6666670000000003,9.1666670000000003,4.1934480000000001,17831400]
[32664,9.1666670000000003,9.2083329999999997,8.8333329999999997,8.8958329999999997,4.0695509999999997,18982800]
[32671,8.875,8.8958329999999997,8.5416670000000003,8.625,3.9818829999999998,15646200]
[32678,8.5833329999999997,9.2083329999999997,8.5208329999999997,9.2083329999999997,4.2511900000000002,17203800]
[32685,9.1875,9.4375,8.7083329999999997,8.875,4.0972980000000003,18574200]
[32692,8.8541670000000003,9.2291670000000003,8.6875,9.2083329999999997,4.2511900000000002,14150400]
[32699,9.2083329999999997,9.375,9.0416670000000003,9.25,4.2704250000000004,13576800]
[32706,9.2916670000000003,9.875,9.1666670000000003,9.7708329999999997,4.5108759999999997,22552200]
[32713,9.7291670000000003,10.083333,9.5208329999999997,10,4.616676,18631800]
[32720,10.041667,10.395833,9.75,9.7916670000000003,4.5204940000000002,18559800]
[32727,9.8125,10,9.6041670000000003,9.7708329999999997,4.5108759999999997,23856600]
[32734,9.7291670000000003,9.8333329999999997,9.4791670000000003,9.6666670000000003,4.4627879999999998,20587800]
[32741,9.6875,10.229167,9.5208329999999997,10.041667,4.6359110000000001,19329000]
[32748,9.875,10.0625,9.7083329999999997,9.75,4.501258,15876000]
[32755,9.6666670000000003,9.7708329999999997,9.2708329999999997,9.375,4.365157,17130600]
[32762,9.375,9.6041670000000003,9.2708329999999997,9.4375,4.3942569999999996,18112800]
[32769,9.4375,9.5833329999999997,9.1875,9.4166670000000003,4.384557,12936000]
[32776,9.4166670000000003,9.9375,9.2916670000000003,9.8125,4.5688630000000003,17932200]
[32783,9.7708329999999997,10.1875,9.75,10.104167,4.7046669999999997,17563200]
[32790,10.104167,10.125,8.9791670000000003,9,4.19055,13077600]
[32797,9.0416670000000003,10.229167,9,10.083333,4.6949680000000003,28379400]
[32804,10.0625,10.354167,9.75,9.9583329999999997,4.6367659999999997,20042400]
[32811,9.875,10.354167,9.875,10.083333,4.6949680000000003,11321400]
[32818,10.083333,10.208333,9.8958329999999997,10.104167,4.7046669999999997,14262600]
[32825,10.145833,10.458333,10.083333,10.4375,4.8598749999999997,13035000]
[32832,10.395833,10.875,10.333333,10.791667,5.0247789999999997,14721600]
[32839,10.729167,10.833333,10.333333,10.729167,4.9956769999999997,12039000]
[32846,10.666667,10.729167,10.354167,10.666667,4.9665780000000002,9597600]
[32853,10.666667,10.979167,10.625,10.791667,5.0641429999999996,18271800]
[32860,10.791667,10.833333,10.166667,10.458333,4.9077229999999998,19445400]
[32867,10.4375,10.666667,10.375,10.666667,5.0054860000000003,5278200]
[32874,10.666667,10.770833,10.270833,10.354167,4.8588430000000002,12817200]
[32881,10.333333,10.5625,9.7708329999999997,9.7916670000000003,4.5948789999999997,18238200]
[32888,9.75,10.0625,9.5416670000000003,10,4.6926420000000002,21715800]
[32895,10,10.083333,9,9.3333329999999997,4.3798009999999996,20486400]
[32902,9.375,9.875,9.2291670000000003,9.7916670000000003,4.5948789999999997,17869800]
[32909,9.7708329999999997,10.083333,9.6666670000000003,10.041667,4.7121940000000002,17589600]
[32916,10.020833,10.0625,9.7708329999999997,9.8333329999999997,4.6144319999999999,14172600]
[32923,9.7083329999999997,9.7291670000000003,9.3541670000000003,9.4583329999999997,4.4384569999999997,13854600]
[32930,9.4166670000000003,9.8125,9.3958329999999997,9.4791670000000003,4.4482340000000002,26597400]
[32937,9.4583329999999997,10,9.4166670000000003,9.7708329999999997,4.5851030000000002,21778200]
[32944,9.7291670000000003,10.020833,9.7291670000000003,10.020833,4.7441599999999999,14803200]
[32951,9.9791670000000003,10.395833,9.9375,10.270833,4.862514,19444200]
[32958,10.333333,10.6875,10.333333,10.4375,4.9414220000000002,13594200]
[32965,10.3125,10.833333,10.291667,10.833333,5.1288200000000002,18061200]
[32972,10.833333,11.333333,10.791667,11.270833,5.335947,15218400]
[32979,11.3125,11.416667,10.791667,10.895833,5.1584099999999999,19064400]
[32986,10.833333,10.916667,10.6875,10.75,5.0893680000000003,11583000]
[32993,10.75,11.416667,10.708333,11.375,5.3852599999999997,20411400]
[33000,11.354167,11.604167,11.083333,11.604167,5.4937560000000003,18254400]
[33007,11.541667,11.729167,11.354167,11.5625,5.4740320000000002,19194600]
[33014,11.604167,12.104167,11.541667,11.708333,5.5430720000000004,12216000]
[33021,11.75,12.5,11.75,12.5,5.9178699999999997,13832400]
[33028,12.416667,12.770833,12,12.1875,5.769927,17179800]
[33035,12.1875,12.520833,12.125,12.333333,5.8860530000000004,19061400]
[33042,12.333333,12.791667,12.229167,12.5,5.9655940000000003,13993200]
[33049,12.5625,13.041667,12.333333,12.9375,6.174391,16133400]
[33056,12.895833,13.333333,12.875,13.3125,6.3533590000000002,10412400]
[33063,13.3125,13.645833,13.083333,13.520833,6.452782,18829800]
[33070,13.541667,13.916667,13.5,13.5,6.4428460000000003,16513800]
[33077,13.333333,13.4375,12.833333,13.229167,6.3135880000000002,22441200]
[33084,13,13.0625,12.020833,12.6875,6.0550790000000001,29576400]
[33091,11.875,12.791667,11.875,12.666667,6.0451379999999997,27256200]
[33098,12.5,13.166667,11.916667,12.208333,5.826397,21760800]
[33105,12.125,12.333333,10.875,11.625,5.5480049999999999,31346400]
[33112,12,12.541667,12,12.520833,5.9755310000000001,17016600]
[33119,12.291667,12.9375,12.125,12.625,6.0252530000000002,10640400]
[33126,12.8125,12.875,12.125,12.375,5.905939,12574200]
[33133,12.125,12.25,10.9375,11.125,5.3517710000000003,21765600]
[33140,10.9375,11.5,10.5,11.5,5.5321660000000001,18599600]
[33147,11.5625,12.75,11.5625,12.125,5.8328309999999997,17784800]
[33154,12.25,12.3125,11.125,11.875,5.7125620000000001,12719000]
[33161,11.9375,12.5,11.0625,12.5,6.013223,18988400]
[33168,12.3125,12.625,11.875,11.875,5.7125620000000001,11494800]
[33175,11.875,12.375,11.375,12.1875,5.8628929999999997,12414000]
[33182,12.3125,12.5625,11.75,12.1875,5.8628929999999997,11976400]
[33189,12.1875,13,12.125,12.75,6.1334869999999997,15271000]
[33196,13,13.25,12.4375,12.8125,6.1635530000000003,8494000]
[33203,12.6875,13,12.25,12.8125,6.1635530000000003,14795200]
[33210,12.9375,13.9375,12.875,13.3125,6.404083,17586800]
[33217,13.375,13.4375,12.75,13,6.253755,11997400]
[33224,12.875,13.375,12.8125,13.1875,6.391966,12738800]
[33231,13.125,13.1875,12.75,12.875,6.2404989999999998,3525000]
[33238,12.8125,13.1875,12.125,12.4375,6.0284449999999996,9139800]
[33245,12.25,12.75,12,12.25,5.9375619999999998,12350200]
[33252,12,13.6875,11.75,13.625,6.6040229999999998,21102600]
[33259,13.25,14,13.125,13.5625,6.5737290000000002,12682400]
[33266,13.4375,13.9375,12.9375,13.5,6.5434349999999997,14913800]
[33273,13.5,15.375,13.3125,14.75,7.1493089999999997,24544600]
[33280,14.875,16.375,14.8125,16,7.7551839999999999,25038400]
[33287,16.0625,17.0625,15.625,16.625,8.0581189999999996,14449800]
[33294,17.5,17.5625,15.875,16.5,7.9975350000000001,18096000]
[33301,16.4375,17.375,15.9375,16.25,7.8763589999999999,20554600]
[33308,16.125,16.75,15.5625,16.6875,8.1377330000000008,17823600]
[33315,16.5625,17.1875,16.125,16.4375,8.0158199999999997,16606200]
[33322,16.4375,17.375,16.0625,17.125,8.3510810000000006,12523000]
[33329,17,17.8125,16.375,16.625,8.1072570000000006,22457200]
[33336,16.625,16.875,16,16.5625,8.0767740000000003,21131000]
[33343,16.625,17.125,16.25,16.4375,8.0158199999999997,15728000]
[33350,16.25,16.5,15.8125,16.125,7.8634279999999999,12206000]
[33357,16.1875,16.625,14.75,15.875,7.7415130000000003,27619200]
[33364,15.6875,16.25,15.625,15.8125,7.7110380000000003,13570600]
[33371,15.9375,16.1875,15.5,15.6875,7.6500789999999999,16994000]
[33378,15.8125,16.3125,15.6875,15.875,7.7415130000000003,14447600]
[33385,15.9375,16.3125,15.375,15.6875,7.6500789999999999,22044200]
[33392,15.5625,15.75,15.1875,15.375,7.497687,26598400]
[33399,15.4375,15.5625,14.9375,15.4375,7.5281630000000002,28194000]
[33406,15.5,15.6875,14.875,15,7.3723559999999999,27958400]
[33413,14.875,15.0625,13.875,14.5,7.1266100000000003,33798200]
[33420,14.6875,14.875,14.4375,14.5625,7.1573310000000001,12910200]
[33427,14.5625,15,14.0625,14.5,7.1266100000000003,22760200]
[33434,14.625,15.3125,14.5625,14.6875,7.2187679999999999,23998800]
[33441,14.6875,15.0625,14.5,14.75,7.2494829999999997,20440400]
[33448,14.8125,16.0625,14.75,15.8125,7.771693,22644000]
[33455,15.8125,16.375,15.5625,16,7.8638469999999998,14177400]
[33462,16,16.5,15.875,16.0625,7.8945670000000003,14935200]
[33469,15,16.75,14.9375,16.6875,8.2017489999999995,19893000]
[33476,16.625,16.6875,16,16.1875,7.9560050000000002,15522800]
[33483,16.1875,16.1875,14.375,14.5625,7.1573310000000001,35040600]
[33490,14.5625,15.125,14.5,14.75,7.2494829999999997,26220000]
[33497,14.625,14.875,14,14.5625,7.2167979999999998,22351000]
[33504,14.5625,14.6875,14.125,14.1875,7.0309569999999999,18778000]
[33511,14.1875,14.6875,14.0625,14.25,7.0619290000000001,15515000]
[33518,14.375,14.5625,14.1875,14.375,7.1238789999999996,11988800]
[33525,14.4375,14.75,14,14.0625,6.9690139999999996,17223000]
[33532,14.0625,14.25,13.5,13.875,6.8760899999999996,22716000]
[33539,14.125,14.5,13.875,14.375,7.1238789999999996,17323400]
[33546,14.25,14.875,14.125,14.5,7.185829,14805000]
[33553,14.5,15.0625,14,14.25,7.0619290000000001,15083000]
[33560,14.625,14.9375,14.25,14.4375,7.1548509999999998,14962200]
[33567,14.3125,14.875,14.125,14.8125,7.3406890000000002,8607200]
[33574,14.6875,15.4375,14.6875,15.125,7.4955610000000004,16776800]
[33581,15.1875,15.9375,15.125,15.5625,7.7123710000000001,14654200]
[33588,15.75,16.6875,15.625,16.5625,8.2735920000000007,19379000]
[33595,16.4375,16.9375,16.4375,16.875,8.4296919999999993,10260000]
[33602,16.875,17.1875,16.25,17.1875,8.5857989999999997,16652400]
[33609,17.125,17.875,16.625,17,8.4921349999999993,24195000]
[33616,16.875,17.625,16,16.875,8.4296919999999993,18775400]
[33623,16.75,16.8125,16.25,16.5,8.2423680000000008,13178600]
[33630,16.4375,17.25,16.3125,16.875,8.4296919999999993,13149200]
[33637,16.5,17.0625,16.0625,16.125,8.0550429999999995,16800400]
[33644,16.125,16.5,15.5,15.875,7.9301560000000002,14532800]
[33651,15.75,16.5625,15.25,16.125,8.0550429999999995,13813000]
[33658,16.0625,16.6875,16,16.125,8.0550429999999995,13100200]
[33665,16.3125,16.4375,15.8125,15.875,7.9301560000000002,11301400]
[33672,15.75,16.0625,15.5625,15.9375,7.9613769999999997,10983000]
[33679,15.9375,16.4375,15.5625,16.4375,8.2736859999999997,12366800]
[33686,16.3125,17.375,16.125,17.1875,8.6511940000000003,13752400]
[33693,17.0625,17.625,16.875,17.5,8.8084900000000008,17945800]
[33700,17.5625,17.6875,16.6875,17.6875,8.9028639999999992,16623800]
[33707,17.625,17.875,17.4375,17.5625,8.8399450000000002,12058800]
[33714,17.4375,17.5,16.9375,17,8.5568179999999998,9322600]
[33721,17.0625,18.3125,16.75,18.125,9.1230770000000003,15592200]
[33728,18.125,18.4375,17.875,18.0625,9.0916160000000001,12405800]
[33735,18.125,18.4375,17.9375,18.1875,9.1545389999999998,14235200]
[33742,18.1875,18.25,17.5625,18,9.060162,8559200]
[33749,17.875,18.3125,17.375,18.25,9.1859959999999994,8084400]
[33756,18.0625,18.3125,17.625,17.8125,8.9657830000000001,7620000]
[33763,17.5625,18.125,17.375,18,9.060162,9169800]
[33770,18,18.125,17.25,17.5625,8.9049320000000005,13290000]
[33777,17.5625,17.5625,17.0625,17.375,8.8098690000000008,9027200]
[33784,17.4375,18.0625,17.3125,18,9.1267680000000002,8960200]
[33791,18.0625,18.5625,17.8125,18.375,9.3169140000000006,12606800]
[33798,18.1875,18.375,17.6875,18,9.1267680000000002,9449200]
[33805,17.75,18.4375,17.6875,18.375,9.3169140000000006,10570000]
[33812,18.3125,18.9375,18.125,18.6875,9.4753629999999998,13067200]
[33819,18.5625,18.9375,18.4375,18.5,9.3802900000000005,9491200]
[33826,18.375,19.4375,18.375,19.25,9.7605710000000006,10743600]
[33833,19.25,19.375,18.75,18.8125,9.5387419999999992,8804400]
[33840,18.625,19.125,18.375,18.9375,9.6021239999999999,7635800]
[33847,19,19,18.5,18.8125,9.5387419999999992,8174000]
[33854,18.875,19.0625,18.75,19,9.7001779999999993,7569400]
[33861,19.1875,19.4375,18.875,19.3125,9.8597210000000004,12020000]
[33868,19.25,19.375,18.0625,18.6875,9.540635,14131800]
[33875,18.5,19.5625,18.5,19.25,9.8278149999999993,12202000]
[33882,19.125,19.1875,18.625,18.625,9.5087299999999999,11274200]
[33889,18.625,19.9375,18.625,19.875,10.1469,11569200]
[33896,19.8125,20.1875,19.625,19.6875,10.051174,14859800]
[33903,19.625,20.0625,19.5,19.9375,10.17881,7763000]
[33910,19.875,20.4375,19.0625,19.6875,10.051174,10800600]
[33917,19.5625,20.4375,19.5625,20.25,10.338352,9442600]
[33924,20.25,21.3125,20.0625,21.25,10.848884,13939000]
[33931,21.25,21.25,20.5,20.5,10.465985,9360400]
[33938,20.4375,21.1875,20.1875,20.9375,10.689347,12304800]
[33945,20.875,21.3125,20.8125,21.1875,10.816977,9150600]
[33952,21.125,21.5,20.9375,21.1875,10.884561,15614600]
[33959,21.25,21.5,21.0625,21.125,10.852448000000001,5673400]
[33966,21.125,21.6875,20.6875,20.75,10.659807000000001,6715800]
[33973,20.6875,20.8125,19.3125,19.8125,10.178182,13572400]
[33980,19.8125,20.9375,19.5625,20.75,10.659807000000001,15872600]
[33987,20.625,20.75,20.125,20.5,10.531370000000001,11290800]
[33994,20.375,21.25,20.375,20.9375,10.756129,11023200]
[34001,20.875,21.1875,20.0625,20.25,10.402941,11859000]
[34008,20.25,20.375,19.625,19.75,10.146086,12594400]
[34015,19.5,20.5625,19.25,20,10.274508000000001,13304200]
[34022,19.9375,20.3125,19.5625,19.9375,10.242402,11743800]
[34029,19.875,20.9375,19.625,20.6875,10.627694999999999,13924600]
[34036,20.625,21.3125,20.25,20.3125,10.435051,12173400]
[34043,20.4375,21.0625,20.25,21,10.85646,11206600]
[34050,20.875,21.25,20.5625,21,10.85646,10070200]
[34057,21.125,21.8125,20.6875,20.8125,10.759527,8735400]
[34064,20.625,20.75,18.75,19.5,10.080997,23583800]
[34071,19.625,19.9375,18.375,18.4375,9.5317120000000006,24095800]
[34078,18.4375,19,17.5,18.3125,9.4670880000000004,24785200]
[34085,18.3125,19.125,17.5,18.8125,9.7255769999999995,24967000]
[34092,18.75,19,18.375,18.5,9.5640210000000003,13787800]
[34099,18.375,18.8125,17.8125,17.875,9.2409160000000004,16023800]
[34106,18,19.0625,17.9375,18.4375,9.5317120000000006,29123400]
[34113,18.25,18.625,17.875,18.125,9.3701530000000002,28693800]
[34120,18.25,18.4375,17.8125,18,9.3055310000000002,13810200]
[34127,18,18.4375,17.25,18.25,9.4347790000000007,24888800]
[34134,18.125,18.4375,17.375,18.1875,9.4867989999999995,22645600]
[34141,18.25,18.5,18,18.125,9.4541950000000003,15694800]
[34148,18.25,18.5625,18,18.125,9.4541950000000003,13717800]
[34155,18,18.1875,17.6875,17.75,9.2585909999999991,19210800]
[34162,17.75,18.0625,17.3125,17.8125,9.2911889999999993,18766000]
[34169,17.8125,19.25,17.6875,18.875,9.845402,17453600]
[34176,18.875,18.9375,18.25,18.6875,9.7476020000000005,10582800]
[34183,18.75,18.875,18.375,18.375,9.5845990000000008,7337800]
[34190,18.375,19,18.375,18.6875,9.7476020000000005,9760400]
[34197,18.75,20.0625,18.5,19.5625,10.204007000000001,18319800]
[34204,19.5,19.875,19.1875,19.625,10.236613,9759000]
[34211,19.5625,19.8125,19.4375,19.5,10.171408,8721000]
[34218,19.5,20.25,19.4375,20.125,10.584263,11981000]
[34225,20.3125,20.9375,20.25,20.5625,10.814353000000001,21263000]
[34232,20.5625,20.625,19.6875,20.1875,10.617127999999999,10832600]
[34239,20.3125,20.5625,19.25,19.375,10.189817,8862600]
[34246,19.4375,20,19,19.5,10.255556,9624600]
[34253,19.625,20.6875,19.5625,20.625,10.847227999999999,13715600]
[34260,20.5625,20.625,19.6875,19.8125,10.419909000000001,8832000]
[34267,19.5625,20.25,19.5,19.75,10.387036,9345600]
[34274,19.6875,19.75,18.8125,19,9.9925960000000007,13772000]
[34281,19,19.9375,18.9375,19.5,10.255556,13619400]
[34288,19.5625,20.25,19.4375,20.0625,10.551394999999999,10484600]
[34295,19.9375,20.1875,19.6875,20.125,10.584263,6444800]
[34302,20.1875,20.375,19.8125,19.9375,10.485652,9519400]
[34309,19.9375,20.8125,19.9375,20.375,10.715742000000001,11095200]
[34316,20.375,20.625,20.125,20.4375,10.835568,13062000]
[34323,20.4375,21.0625,20.1875,20.9375,11.100662,8455400]
[34330,20.9375,21.25,20.4375,20.4375,10.835568,7202800]
[34337,20.5,20.5,19.5625,20.0625,10.636754,12016200]
[34344,20.0625,20.5625,19.75,20,10.603615,11021000]
[34351,19.875,20.1875,19.6875,20,10.603615,11795200]
[34358,19.9375,20.3125,19.5625,20.0625,10.636754,12339000]
[34365,20.125,20.5,19,19.125,10.139704999999999,15989800]
[34372,19.0625,19.5,19.0625,19.5,10.338521,13488400]
[34379,19.375,19.75,19.125,19.5,10.338521,14612800]
[34386,19.5,20,19.375,19.375,10.272254,10098800]
[34393,19.4375,19.875,18.9375,19,10.073435999999999,11998200]
[34400,19.0625,19.125,18.0625,18.0625,9.5763940000000005,20978400]
[34407,18,19,17.875,18.8125,10.058726,23082200]
[34414,18.75,18.8125,18.3125,18.625,9.9584740000000007,11502600]
[34421,18.5625,18.75,18,18.3125,9.7913899999999998,12873400]
[34428,18,18.5,17.9375,18.3125,9.7913899999999998,14698600]
[34435,18.375,18.5625,18.25,18.375,9.8248060000000006,9925800]
[34442,18.375,18.5625,17.8125,17.8125,9.5240469999999995,15982400]
[34449,17.875,18.5625,17.8125,18.25,9.7579709999999995,9248400]
[34456,18.375,18.875,17.75,17.9375,9.590878,10649600]
[34463,17.75,18.0625,17.5625,17.75,9.4906269999999999,10463200]
[34470,17.8125,18.6875,17.6875,18.3125,9.7913899999999998,10209000]
[34477,18.1875,18.3125,18,18.25,9.7579709999999995,12333200]
[34484,18.25,18.4375,17.875,18,9.6242959999999993,12566200]
[34491,17.625,17.6875,14.9375,15.5625,8.3210049999999995,78630600]
[34498,15.5,16.1875,15.5,15.625,8.4388159999999992,34968600]
[34505,15.5,15.9375,15.3125,15.375,8.3037890000000001,18800400]
[34512,15.375,15.6875,15.1875,15.25,8.236281,16013600]
[34519,15.25,15.4375,15.0625,15.375,8.3037890000000001,16931800]
[34526,15.375,15.625,15.125,15.625,8.4388159999999992,17351000]
[34533,15.5,15.5625,15,15.0625,8.1350189999999998,21309000]
[34540,15.0625,15.375,14.625,15.25,8.236281,23429200]
[34547,15.25,15.625,15.25,15.5,8.3713060000000006,16093600]
[34554,15.5,15.9375,15.375,15.875,8.5738369999999993,16209600]
[34561,15.9375,16.8125,15.5625,16.75,9.0464079999999996,22371600]
[34568,16.625,17.3125,16.4375,17.125,9.2489380000000008,19236600]
[34575,17.125,17.1875,16.5,16.875,9.1139209999999995,11377000]
[34582,16.8125,16.9375,16.4375,16.5625,9.0419509999999992,8530600]
[34589,16.5625,17,16.375,16.625,9.0760719999999999,13800200]
[34596,16.625,16.75,16.125,16.25,8.8713460000000008,15237600]
[34603,16.125,16.75,16.125,16.5625,9.0419509999999992,13675600]
[34610,16.625,16.9375,16.125,16.125,8.8031050000000004,12724400]
[34617,16.1875,17.5,16.125,17.0625,9.3149169999999994,20647200]
[34624,17.125,17.4375,16.875,17.1875,9.3831530000000001,14098000]
[34631,17.0625,17.5625,16.8125,17.5625,9.5878730000000001,13915800]
[34638,17.5625,17.875,17.4375,17.6875,9.6561210000000006,14794200]
[34645,17.75,18.4375,17.5625,18.4375,10.065562999999999,15971000]
[34652,18.4375,18.6875,18.125,18.3125,9.9973240000000008,17907000]
[34659,18.375,18.5,17.625,17.9375,9.7926059999999993,10914200]
[34666,17.875,18,17.5625,17.9375,9.7926059999999993,10374000]
[34673,17.9375,18.125,17.375,17.625,9.6219979999999996,13234000]
[34680,17.5625,18.375,17.5625,18.375,10.13313,19501200]
[34687,18.25,18.4375,17.8125,18.125,9.9952640000000006,11221000]
[34694,18.1875,18.375,18.0625,18.125,9.9952640000000006,5420800]
[34701,18.125,18.125,17.25,17.375,9.5816719999999993,16342800]
[34708,17.375,17.5625,16.9375,17.125,9.4438019999999998,19917400]
[34715,17.1875,17.625,17.0625,17.1875,9.4782700000000002,15940200]
[34722,17.125,18.375,17.0625,18.1875,10.029728,16691200]
[34729,18.125,19.625,18,19.4375,10.719058,29855600]
[34736,19.375,19.6875,18.125,18.75,10.339929,21502400]
[34743,18.6875,19.5,18.5,19.3125,10.650126,20797000]
[34750,19.375,19.8125,19.25,19.8125,10.925856,16220000]
[34757,19.75,19.875,19.1875,19.4375,10.719058,12853000]
[34764,19.25,19.875,18.9375,19.875,10.960326,12490200]
[34771,19.75,20.375,19.625,20.0625,11.167135,21679200]
[34778,20.0625,20.5,19.875,20.125,11.201926,20632600]
[34785,20.25,20.4375,18.9375,19.5625,10.88883,19029200]
[34792,19.4375,20.125,19.4375,19.9375,11.097556000000001,12458000]
[34799,19.9375,20.5625,19.875,20.5,11.410658,13037000]
[34806,20.4375,20.6875,20.0625,20.625,11.480233999999999,16066200]
[34813,20.5,20.9375,20.3125,20.8125,11.584604000000001,13875400]
[34820,20.75,22.875,20.75,22.1875,12.349952,40136800]
[34827,22,23.0625,21.9375,22.1875,12.349952,23535400]
[34834,22.1875,22.9375,21.75,22.4375,12.489103,18859200]
[34841,22.375,23.6875,22.25,23.25,12.941355,21644200]
[34848,23.4375,24.5,23.4375,23.625,13.150086,25001000]
[34855,23.6875,23.75,22.9375,23.4375,13.045722,21919400]
[34862,23.4375,23.625,23.1875,23.3125,13.088730999999999,14153000]
[34869,23.3125,23.9375,23.25,23.5,13.194003,17339400]
[34876,23.5,23.8125,22.25,22.75,12.772926999999999,20214000]
[34883,22.75,22.75,21.8125,21.9375,12.316743000000001,19200200]
[34890,22,22.875,21.9375,22.6875,12.737830000000001,20114200]
[34897,22.5625,22.75,21.625,22.1875,12.457108,26163600]
[34904,22.1875,23.4375,22.125,23.25,13.053649999999999,14616000]
[34911,23.3125,23.5,22.625,23,12.913281,9482600]
[34918,23,23.4375,22.9375,23.125,12.983461999999999,8879400]
[34925,23.0625,23.5,22.4375,22.6875,12.737830000000001,14623800]
[34932,22.6875,23.0625,22.125,22.75,12.772926999999999,13934800]
[34939,22.75,22.9375,22.375,22.75,12.772926999999999,9287600]
[34946,22.8125,23.3125,22.75,22.875,12.843095999999999,8616400]
[34953,22.9375,25.1875,22.8125,24.875,14.087835999999999,29798600]
[34960,24.875,25.8125,24.875,25.625,14.512601999999999,16597400]
[34967,25.5,26,25.1875,25.5,14.441803,14613200]
[34974,25.4375,26.6875,25.3125,26,14.724969,20606400]
[34981,25.6875,26.125,25.375,25.375,14.37101,15769800]
[34988,25.5,26.75,25.1875,26.3125,14.901953000000001,17430200]
[34995,26.0625,26.625,25.9375,26.4375,14.972754,10449400]
[35002,26.5,26.8125,26.125,26.625,15.078941,13712600]
[35009,26.4375,27.0625,26,26.625,15.078941,10816600]
[35016,26.5,27.375,26.4375,27.375,15.503698,11840400]
[35023,27.3125,27.5,26.9375,27.1875,15.397506999999999,6840000]
[35030,27.125,27.75,26.8125,27.5625,15.609895,10952800]
[35037,27.5,29.125,27.5,28.9375,16.388615000000001,13618400]
[35044,28.875,29.375,28.75,28.8125,16.432379000000001,15882200]
[35051,28.6875,28.8125,26.8125,27.8125,15.86206,18419000]
[35058,27.8125,28.25,27.75,27.9375,15.933348000000001,8506600]
[35065,27.5625,28.3125,27.5625,27.8125,15.86206,13481400]
[35072,27.625,28.3125,27.25,28.1875,16.075932000000002,14316400]
[35079,28.125,29,27.9375,28.75,16.396740000000001,17302000]
[35086,28.75,29.875,28.6875,29.5625,16.860119000000001,16862800]
[35093,29.5,30.375,29.4375,29.8125,17.002707999999998,15532800]
[35100,29.6875,32.5625,29.6875,32.375,18.464153,29552200]
[35107,32.25,32.4375,30.75,30.75,17.537379999999999,22027000]
[35114,30.25,33.125,30.25,32.9375,18.784953999999999,17310000]
[35121,32.625,32.8125,31.3125,32.0625,18.285924999999999,19356400]
[35128,31.9375,33.4375,30.625,31.3125,17.858188999999999,17301200]
[35135,31.0625,32.125,31,31.1875,17.894120999999998,19853600]
[35142,31.25,31.8125,31.25,31.625,18.145142,14960400]
[35149,31.625,32.0625,31.5,31.625,18.145142,14849600]
[35156,31.75,32.375,31.6875,32.1875,18.467887999999999,10013200]
[35163,31.4375,31.75,29.5,31,17.786549000000001,17974600]
[35170,31,31.3125,30.25,30.5,17.499668,15689600]
[35177,30.625,30.8125,29.375,29.9375,17.176926000000002,16928400]
[35184,29.875,32.1875,29.8125,31.3125,17.965843,23294200]
[35191,31.3125,33.0625,31,32.75,18.790628000000002,14889000]
[35198,32.8125,34.5625,32.625,34.5,19.794702999999998,18528400]
[35205,34.4375,35,33.3125,33.8125,19.400244000000001,19633600]
[35212,33.6875,34,32.75,33.25,19.077511000000001,14673400]
[35219,33,34.375,32.75,33.75,19.364384000000001,14056400]
[35226,33.75,34.25,33.125,33.125,19.071504999999998,10603900]
[35233,33.25,34.75,33,34.25,19.71921,15478200]
[35240,34.25,35.875,34,35.5,20.438889,15747000]
[35247,35.75,35.875,33.25,34,19.575277,9465200]
[35254,33.75,34.125,32.625,33.25,19.143471000000002,15095200]
[35261,33,33.25,30.125,32.5,18.711656999999999,17235300]
[35268,32.5,34,31.375,31.875,18.351824000000001,16225100]
[35275,31.5,33.625,31.25,33.5,19.287399000000001,14214600]
[35282,33.25,33.5,30,30.375,17.488202999999999,30104400]
[35289,30.75,32.125,30.625,31.5,18.135918,28077100]
[35296,31.25,31.375,29.25,31.375,18.063948,38895600]
[35303,31.375,31.875,28.375,28.75,16.552622,50764600]
[35310,28.375,28.875,28,28.5,16.408685999999999,31200100]
[35317,28.625,30.375,28.5,29.875,17.269718000000001,39231300]
[35324,29.75,30.375,28.25,30.125,17.41423,55061500]
[35331,29.875,30.625,28.125,28.125,16.258103999999999,40193200]
[35338,28.125,29.625,28.125,29.375,16.980682000000002,29579400]
[35345,29.5,29.5,28.25,29,16.763905000000001,19533700]
[35352,29,30.75,28.25,30.5,17.631004000000001,35462300]
[35359,30.375,30.375,29.25,30,17.34197,17183100]
[35366,30,30.25,29.5,30,17.34197,17053600]
[35373,30,31.5,29.75,31.5,18.209078000000002,20426800]
[35380,31.625,33,31.25,32.625,18.859397999999999,21076900]
[35387,32.5,32.625,29.5,30,17.34197,26803500]
[35394,30,30.625,29.5,30.25,17.486495999999999,21911700]
[35401,29.75,30.375,29.125,29.375,16.980682000000002,23066200]
[35408,29.625,30.125,28.5,29.125,16.901228,21024100]
[35415,29,29.625,28.5,29.25,16.973759000000001,24313100]
[35422,29.375,29.875,29.25,29.625,17.191379999999999,6665100]
[35429,30,30.375,29.25,29.75,17.263914,13127600]
[35436,29.875,30,28.625,29.125,16.901228,22838900]
[35443,29.125,30.625,29,30.5,17.699138999999999,23354500]
[35450,30.75,35.875,30.625,33.875,19.657646,63272300]
[35457,34.125,35,34,34.875,20.237942,32017400]
[35464,34.625,34.75,31.5,32.25,18.714663000000002,37515600]
[35471,32.125,32.75,31.75,32.25,18.714663000000002,20977300]
[35478,32.125,34.875,32,34.5,20.020329,23396600]
[35485,34.5,34.625,32.5,33,19.149887,22926300]
[35492,32.75,33.625,31.625,31.75,18.424517000000002,19532000]
[35499,32,32.75,30.875,31.125,18.061819,19974600]
[35506,31.125,33.25,30.75,32.5,18.926708000000001,22978000]
[35513,32.625,33.625,32.25,33.25,19.363472000000002,12764700]
[35520,33.125,33.25,31.125,31.625,18.417147,18355300]
[35527,31.75,33.375,31.625,31.875,18.562729000000001,15366300]
[35534,31.875,33.625,31.875,33.125,19.290682,17589700]
[35541,32.875,33.625,31.875,32,18.635527,15106000]
[35548,32,35.625,31,35.5,20.67379,32692400]
[35555,35.5,36.875,35.125,36.5,21.256143999999999,23260300]
[35562,36.375,37.625,36.375,36.75,21.401744999999998,19546200]
[35569,36.625,37.875,35.375,36.5,21.256143999999999,19471900]
[35576,36.125,37.75,36,36.75,21.401744999999998,16566200]
[35583,37.625,38.375,35.625,37.125,21.620131000000001,32617000]
[35590,37.125,39.375,36.75,39,22.712054999999999,20303100]
[35597,38.625,39.25,37.875,38.125,22.276482000000001,17106600]
[35604,37.75,38.75,36.625,37.875,22.130414999999999,20882600]
[35611,38.125,39,37.5,38.9375,22.751234,15992800]
[35618,39,39.5,37.125,37.375,21.838266000000001,19379100]
[35625,37.4375,38.25,35.125,36,21.034856999999999,26912100]
[35632,35.1875,38.75,34.8125,38.4375,22.459084000000001,24529300]
[35639,38.3125,38.875,37,38.0625,22.239968999999999,18716300]
[35646,38,39.75,37.25,37.5,21.911307999999998,19682900]
[35653,37.5,38.1875,35.5625,35.75,20.888783,18035000]
[35660,35.625,36.9375,34.875,36.75,21.473071999999998,23188200]
[35667,36.8125,37.375,35.5,36,21.034856999999999,15452800]
[35674,36,37.9375,36,37.5,21.911307999999998,13646900]
[35681,38.125,38.75,37,38.0625,22.239968999999999,16905700]
[35688,37.8125,39.1875,37.5,38.1875,22.313013000000002,15797600]
[35695,38.3125,40.25,38,40.1875,23.5581,21184500]
[35702,39.875,41.3125,39.4375,39.875,23.374918000000001,19515100]
[35709,40.3125,40.5,37.875,39.5,23.155087000000002,17293400]
[35716,39.375,39.9375,36.375,37.9375,24.163174000000001,13529700]
[35723,38.25,40.6875,37.0625,37.375,23.804911000000001,20882100]
[35730,36.75,38,33.375,36.875,23.486443000000001,28202700]
[35737,36.875,38.0625,35.6875,36.4375,23.207794,13896100]
[35744,36.3125,36.8125,35.25,36.5625,23.287403000000001,11181800]
[35751,37,38.4375,36.125,38,24.202976,13649600]
[35758,37.4375,37.6875,36.8125,36.875,23.486443000000001,8775000]
[35765,37.375,38.1875,37.0625,37.3125,23.765104000000001,13302900]
[35772,37.3125,37.3125,35.0625,35.125,22.371828000000001,18450000]
[35779,35.5625,36.0625,34.125,34.875,22.290409,22801000]
[35786,34.875,35.5,34.125,34.75,22.210505999999999,10101700]
[35793,35.25,36.9375,34.8125,36,23.009454999999999,12196700]
[35800,35.875,36.8125,34.5,34.75,22.210505999999999,19167500]
[35807,34.25,37,34.1875,36.6875,23.44886,16713400]
[35814,36.875,37.75,36.125,36.3125,23.209185000000002,12230900]
[35821,36.1875,37.6875,35.5625,36.125,23.089359000000002,12882500]
[35828,36.3125,36.6875,34.3125,35.375,22.609985000000002,34604200]
[35835,35.375,36.625,35.375,36.5,23.329025000000001,19414400]
[35842,36.1875,36.625,35,35.4375,22.649933000000001,14811500]
[35849,35.1875,37.0625,35,36.5,23.329025000000001,17610700]
[35856,36.75,38,36.25,38,24.287756000000002,16674200]
[35863,38.625,43.5,38.375,42.9375,27.443565,33173200]
[35870,43,43.875,41.6875,43,27.569407999999999,22538400]
[35877,42.75,43.5625,41.9375,42.3125,27.128606999999999,14358200]
[35884,42.1875,44.8125,42.125,44.6875,28.651339,17032400]
[35891,44.4375,44.8125,41.875,42,26.928255,12080500]
[35898,42.125,42.25,41,41.8125,26.808019999999999,13015400]
[35905,41.75,44.75,41.125,43.625,27.970124999999999,16814300]
[35912,43.0625,43.1875,38.375,39.375,25.245245000000001,37399500]
[35919,39.125,40.25,37.8125,38.6875,24.804447,21566600]
[35926,38.6875,39.75,37.5,37.5625,24.083152999999999,22450700]
[35933,37.375,41.1875,37.375,39.875,25.565807,22131000]
[35940,40.3125,41.5,39.9375,40.8125,26.166891,15005500]
[35947,40.625,42,40.375,42,26.928255,11103300]
[35954,41.9375,42,40.0625,40.6875,26.086739999999999,10631000]
[35961,40.3125,42,40.25,40.4375,26.006962000000001,14743100]
[35968,40.6875,42.75,40.5,41.1875,26.489301999999999,12325600]
[35975,41.625,43.75,40.9375,43.6875,28.097151,10128700]
[35982,43.125,43.625,41.125,42.3125,27.212834999999998,10057000]
[35989,41.4375,42.25,37,39.5,25.404015000000001,41421300]
[35996,39.375,41.125,37,39.75,25.564795,36499400]
[36003,39.875,40.3125,38.125,38.9375,25.042244,20270200]
[36010,38.8125,39.75,37,37.5,24.117737000000002,17185900]
[36017,37.5,37.625,33.5,33.875,21.786349999999999,33190600]
[36024,33.75,34.5625,32.0625,32.5,20.902023,17968500]
[36031,32.5,35.75,31.375,31.375,20.178498999999999,24550500]
[36038,32,32.9375,27.5625,30.9375,19.897120999999999,26791200]
[36045,32.9375,33.5,28,29.75,19.133406000000001,21942900]
[36052,30.6875,31.5625,29.9375,30.125,19.454391000000001,21513900]
[36059,30,32.25,29.9375,30.4375,19.656196999999999,16902400]
[36066,30.5625,31.1875,29,30.4375,19.656196999999999,17092700]
[36073,30.875,34.0625,30.5,32.125,20.745968000000001,22659700]
[36080,32.25,34,30.0625,33.5,21.633929999999999,30022200]
[36087,33,37,32.656199999999998,35.9375,23.208037999999998,18639600]
[36094,36,36.1875,33.25,33.75,21.795377999999999,13289100]
[36101,34.25,36.9375,34.1875,36.0625,23.288761000000001,15799800]
[36108,36,39.6875,35.8125,39.5,25.508661,20699200]
[36115,38.75,38.8125,36.6875,37.3125,24.096003,16220900]
[36122,37,39.125,36.5625,39.125,25.266497000000001,12543500]
[36129,38.25,41.25,38.1875,39.4375,25.468305999999998,23332900]
[36136,39,39.9375,37.1875,37.8125,24.418890000000001,14649600]
[36143,37.1875,39.5625,36.625,39.375,25.512308000000001,18633500]
[36150,39.375,40.5,39.0625,40.4375,26.200727000000001,10409900]
[36157,40.25,41.625,40,40.875,26.484200000000001,9758600]
[36164,40.625,41.9375,39.625,41.375,26.808167999999998,19615700]
[36171,42,42.5625,37.8125,39.5,25.593285000000002,22100000]
[36178,39.25,39.375,37.5,38.9375,25.228843999999999,14805000]
[36185,39.5,40.5625,38.4375,39,25.269321000000001,19623800]
[36192,38.8125,39.9375,37.5,37.875,24.540400000000002,17160000]
[36199,37.625,38.625,37,37.125,24.054455000000001,13776000]
[36206,37.3125,39.6875,37.1875,39.1875,25.390823000000001,12411000]
[36213,38.9375,40.25,37.1875,37.5625,24.337927000000001,19728100]
[36220,38.4375,39.9375,36.1875,39.875,25.836262000000001,18739400]
[36227,39.5625,39.625,37.625,38.5,24.945364000000001,20875500]
[36234,38.5,40.4375,38.25,39.9375,25.964573000000001,21188300]
[36241,39.9375,40.3125,37.6875,40,26.005205,19915300]
[36248,40,41.0625,38.5,38.625,25.111281999999999,16938100]
[36255,38.6875,39.125,37.375,38.25,24.867495999999999,15382700]
[36262,37.875,39.5,36.3125,36.4375,23.689122999999999,23292800]
[36269,36.4375,41.4375,36.125,36.25,23.567228,43801800]
[36276,36.375,38.0625,36.3125,36.9375,24.014178999999999,21341000]
[36283,36.9375,37.5,36.3125,36.75,23.892284,16851500]
[36290,36,38.4375,34.0625,38.1875,24.826844999999999,38864700]
[36297,37.5,38.5625,37,38.3125,24.908117000000001,19809600]
[36304,38.125,38.6875,35.5,35.5,23.079633999999999,17957500]
[36311,35.9375,36.625,35.875,36.3125,23.607863999999999,10999500]
[36318,36.0625,36.3125,35,35.375,22.998362,16250000]
[36325,35.75,36.3125,35,36,23.493559000000001,16562000]
[36332,35.375,36.6875,35.125,35.75,23.330414000000001,15373600]
[36339,35.9375,38.9375,35.9375,37.625,24.554033,23234300]
[36346,37.3125,38.6875,37.3125,38.5,25.125050999999999,10668200]
[36353,38.75,39.3125,38.125,39.25,25.614515000000001,12049900]
[36360,39.5,41.5,38.125,39.375,25.696086999999999,23927300]
[36367,39.6875,40.0625,38.9375,38.9375,25.410571999999998,13759400]
[36374,38.6875,39.25,36.75,37.0625,24.186938999999999,12469600]
[36381,37.1875,39.25,37.1875,38.0625,24.839548000000001,9975800]
[36388,38,38.5,35,35.5625,23.208054000000001,24254500]
[36395,35.75,35.875,34.1875,35.3125,23.044896999999999,20273300]
[36402,35,35,33.375,34.625,22.596233000000002,18145100]
[36409,34.5,34.8125,32.9375,33.3125,21.739697,18919900]
[36416,33,34.0625,32,33.625,22.031932999999999,21271100]
[36423,33.625,34.0625,30.875,31.9375,20.926238999999999,16067400]
[36430,32.4375,32.625,30.125,31.375,20.557677999999999,17141300]
[36437,31.375,34.8125,30.8125,34.375,22.523342,22930000]
[36444,34.25,34.875,32.1875,32.1875,21.090039999999998,19062900]
[36451,32.0625,34.375,32,34.125,22.359541,18027300]
[36458,34.0625,35.125,33.1875,34.6875,22.728102,16608200]
[36465,34.4375,34.5625,32.0625,33.8125,22.154782999999998,17980400]
[36472,33.5625,33.9375,32.4375,33.125,21.704317,14770300]
[36479,32.8125,35.125,32.1875,34.5,22.605250999999999,19066500]
[36486,35.125,37.125,34.75,34.875,22.850951999999999,19433000]
[36493,34.875,37.75,34.0625,37.125,24.325218,26360300]
[36500,37.0625,37.4375,35.75,36.9375,24.202345000000001,24525600]
[36507,37.4375,37.4375,33.8125,35,23.016994,22783900]
[36514,34.8125,36,34.5625,35.4375,23.304701000000001,17139100]
[36521,35.1875,37.125,35.1875,35.25,23.181387000000001,10990300]
[36528,35.375,38.625,34.5,37.625,24.743272999999999,32946900]
[36535,38.125,38.1875,35.9375,36.1875,23.797917999999999,24835500]
[36542,35.9375,37,35.5625,36.125,23.756809000000001,16381800]
[36549,36.1875,36.375,33.1875,33.25,21.866130999999999,18016500]
[36556,33.5,34.375,32.625,32.75,21.537323000000001,17429800]
[36563,32.875,35.125,32.25,34.375,22.605968000000001,28882600]
[36570,34.1875,34.875,33.9375,34.25,22.523766999999999,18521900]
[36577,34.3125,34.875,32.6875,32.75,21.537323000000001,13997000]
[36584,33.1875,33.875,31.3125,31.625,20.797492999999999,23583600]
[36591,31.0625,31.75,29.6875,30.75,20.222076000000001,24233200]
[36598,30.125,34.1875,30.125,33,21.797815,24249500]
[36605,32.5,34.375,32.25,32.9375,21.756535,18693300]
[36612,32.75,36.0625,31.5625,34.875,23.036337,24274300]
[36619,34.625,37.375,34.625,36,23.779437999999999,22800600]
[36626,36,37.875,35.5,36.4375,24.068425999999999,15272600]
[36633,35.8125,37.5,34.625,37.1875,24.563831,14510700]
[36640,36.6875,38.3125,36.1875,36.6875,24.233557000000001,16252800]
[36647,36.4375,37.8125,36.125,37.5,24.770256,13733600]
[36654,37.6875,40,37.3125,39.5,26.091339000000001,25676800]
[36661,39,39.875,38.375,39.25,25.926193000000001,15341400]
[36668,39,41,38.5625,41,27.082139999999999,22520600]
[36675,40.3125,41.25,39.8125,40.3125,26.628015999999999,14316800]
[36682,39.8125,42.5,39.3125,41.25,27.247278000000001,18423600]
[36689,41.5,43.9375,41.5,43.75,28.997638999999999,27728300]
[36696,43.8125,44.125,40.875,42.0625,27.879155999999998,18799400]
[36703,42.375,44.546799,41.625,44.4375,29.453320000000001,21616300]
[36710,43.875,44.1875,42.0625,42.4375,28.127699,11589900]
[36717,41.5,42.0625,39.6875,41.6875,27.630607999999999,23904200]
[36724,41.5,44.375,41.3125,44.25,29.329049999999999,20288500]
[36731,43.875,45.25,43.4375,44.75,29.660425,18484400]
[36738,44.75,46.25,43.75,45.0625,29.867578999999999,18308100]
[36745,44.8125,46.3125,43.875,45.8125,30.364674000000001,16112900]
[36752,46.75,47.0625,42.625,43.875,29.080476999999998,18210800]
[36759,44.125,44.4375,42.5625,42.75,28.334837,8064000]
[36766,42.8125,44,41.1875,42.3125,28.044865000000001,11895900]
[36773,42.375,43.625,41.3125,42.5625,28.210566,10327800]
[36780,42.125,44.8125,42.0625,43.75,29.092911000000001,13236000]
[36787,43.75,45.875,41.625,45.375,30.173501999999999,14994400]
[36794,44.6875,47.125,44,46,30.589130000000001,13242900]
[36801,46.625,48.4375,44.4375,46.375,30.838491000000001,22266500]
[36808,46.5625,48,44.375,45.5,30.256627999999999,17459400]
[36815,45.8125,48.0625,45.1875,46.5625,30.963169000000001,18941100]
[36822,46.3125,48.5,45.5625,48.125,32.002200999999999,18994400]
[36829,48.0625,49.25,44.75,45.8125,30.464434000000001,23525900]
[36836,46,49.4375,45.75,48.8125,32.459372999999999,17910100]
[36843,48.25,49.3125,43.75,43.9375,29.217585,25483300]
[36850,44.125,46.9375,43.5625,44.5,29.591636999999999,18796100]
[36857,43.875,46.3125,41.5,42.375,28.178566,25108100]
[36864,42.0625,47.875,41.875,47.4375,31.545033,38847900]
[36871,47.4375,49.9375,46.6875,48.8125,32.562550000000002,26162000]
[36878,49.375,49.75,47.5625,48.625,32.437466000000001,20859400]
[36885,48.8125,49.5625,47.875,49.5625,33.062869999999997,11826800]
[36892,49.375,49.5,43.25,45.3125,30.227710999999999,28872800]
[36899,45.3125,47.1875,45.25,45.6875,30.477882000000001,17847600]
[36906,45.75,46.25,43.625,43.8125,29.227077000000001,15139000]
[36913,43.375,44.875,42.25,44.0625,29.393864000000001,24979300]
[36920,43.799999,45,42.75,44.990001999999997,30.012585000000001,23145900]
[36927,44.75,47.48,44.25,46.200001,30.819773000000001,22566800]
[36934,46.700001,47.439999,46.009998000000003,47.32,31.566918999999999,19792300]
[36941,47.5,48.790000999999997,45.400002000000001,46.380001,30.93985,22510100]
[36948,46.380001,46.639999000000003,44.700001,44.849997999999999,29.919188999999999,15127900]
[36955,45.5,47.099997999999999,45.02,46.400002000000001,30.953185999999999,13682300]
[36962,46.25,46.450001,42.5,42.990001999999997,28.766306,20443100]
[36969,42.990001999999997,44.049999,40.25,43.849997999999999,29.341764000000001,29808000]
[36976,43.150002000000001,44.130001,41.5,43.950001,29.408688000000001,18832100]
[36983,43.700001,44.950001,42,42,28.103857000000001,18564000]
[36990,42.740001999999997,42.990001999999997,40.900002000000001,41.91,28.043631000000001,20251800]
[36997,42,43.200001,41.09,41.259998000000003,27.608706000000002,23300300]
[37004,42.200001,44.959999000000003,41.799999,44.099997999999999,29.509058,25378200]
[37011,44.650002000000001,44.970001000000003,43.59,44.68,29.897167,17249600]
[37018,44.93,46.610000999999997,44.310001,46.169998,30.894166999999999,18798100]
[37025,46,46.400002000000001,44.349997999999999,44.98,30.097908,18376000]
[37032,44.73,45.240001999999997,43.849997999999999,44.810001,29.984141999999999,13906200]
[37039,44.82,45.75,44.5,44.810001,29.984141999999999,11583600]
[37046,44.709999000000003,45.68,44,44.5,29.776717999999999,13336600]
[37053,44.400002000000001,44.400002000000001,43.080002,43.259998000000003,29.039318000000002,17151900]
[37060,43.119999,45.700001,43.119999,45.32,30.422155,23516200]
[37067,45.25,45.82,43.549999,44.200001,29.670311000000002,21151200]
[37074,44.349997999999999,45.650002000000001,44.299999,44.889999000000003,30.133488,14585700]
[37081,45.040000999999997,45.900002000000001,44.799999,45.439999,30.502693000000001,17597800]
[37088,45.540000999999997,47.650002000000001,45.5,46.240001999999997,31.039726000000002,27102500]
[37095,46.029998999999997,46.18,44.389999000000003,45.669998,30.657091000000001,17602700]
[37102,45.900002000000001,46.93,43.599997999999999,44.439999,29.831413000000001,61359300]
[37109,44.650002000000001,45.889999000000003,43.779998999999997,45.66,30.650372999999998,31482400]
[37116,45.66,46.040000999999997,44.5,45.68,30.663799000000001,28410300]
[37123,45.75,47.57,45.700001,47.099997999999999,31.616997000000001,23881900]
[37130,47,47.709999000000003,46.509998000000003,47,31.549883000000001,18361600]
[37137,47.34,47.990001999999997,46.759998000000003,47.400002000000001,31.818382,16770700]
[37144,47.400002000000001,47.5,46.549999,46.900002000000001,31.579559,5179300]
[37151,47.150002000000001,49.799999,45.759998000000003,47,31.646885000000001,77381200]
[37158,47.400002000000001,49.240001999999997,46.75,48.5,32.656902000000002,39647100]
[37165,48.939999,49.349997999999999,48.060001,48.849997999999999,32.892574000000003,24669500]
[37172,48.599997999999999,50,47.139999000000003,47.779998999999997,32.172103999999997,34132000]
[37179,47.34,48.57,46.869999,47.32,31.862362000000001,26281600]
[37186,47.200001,48.939999,47.150002000000001,48.700001,32.791575999999999,17927700]
[37193,48.93,49.049999,47.75,49,32.993561,17167600]
[37200,49,49.5,47.740001999999997,49.200001,33.128227000000003,20048700]
[37207,49.099997999999999,50.459999000000003,48.650002000000001,49.759998000000003,33.505310000000001,20141500]
[37214,50,50.150002000000001,49,49.400002000000001,33.262905000000003,11716300]
[37221,49.150002000000001,49.5,48.02,48.630001,32.744446000000003,19916900]
[37228,48.529998999999997,49.040000999999997,46.98,47.599997999999999,32.050899999999999,21549300]
[37235,47.32,47.990001999999997,46.450001,47.490001999999997,32.072783999999999,20089100]
[37242,46.939999,49.799999,46.91,49.119999,33.173611000000001,25362300]
[37249,48.66,49.740001999999997,48.66,49.049999,33.126323999999997,11511700]
[37256,49.150002000000001,49.450001,47.950001,48.360000999999997,32.660331999999997,15303200]
[37263,47.970001000000003,48.610000999999997,47.509998000000003,48.450001,32.721114999999998,19838100]
[37270,48.599997999999999,49.450001,48.169998,49.110000999999997,33.166854999999998,19169800]
[37277,49.5,49.860000999999997,48.759998000000003,49.119999,33.173611000000001,16843900]
[37284,49.119999,50.119999,47.43,50.119999,33.848965,24990700]
[37291,49.900002000000001,51.09,47.599997999999999,48.57,32.802157999999999,27610100]
[37298,48.669998,50.080002,48.509998000000003,49.880001,33.686892999999998,17392600]
[37305,49.720001000000003,50.599997999999999,48.400002000000001,50.200001,33.903004000000003,17853500]
[37312,50.380001,51.43,49.959999000000003,51.25,34.612121999999999,21105800]
[37319,51.450001,51.470001000000003,48.869999,49.529998999999997,33.450504000000002,23380100]
[37326,49.279998999999997,51.049999,49.25,50.869999,34.454624000000003,18515100]
[37333,51.169998,51.48,50.110000999999997,50.900002000000001,34.474944999999998,18014800]
[37340,51.57,51.990001999999997,50.849997999999999,51.5,34.881343999999999,17496800]
[37347,51.650002000000001,51.700001,49.880001,50.610000999999997,34.278525999999999,22490000]
[37354,50.459999000000003,52.5,50.32,51.900002000000001,35.152267000000002,21209300]
[37361,51.630001,53.16,51.110000999999997,53.119999,35.978583999999998,17358800]
[37368,53.119999,53.5,51.84,52.23,35.375767000000003,21301400]
[37375,51.82,53.23,51.700001,52.5,35.558658999999999,22202000]
[37382,52.549999,53,51.41,52.400002000000001,35.490912999999999,16925100]
[37389,52.220001000000003,52.900002000000001,51.650002000000001,52.139999000000003,35.314812000000003,16328000]
[37396,52.240001999999997,52.240001999999997,50.029998999999997,50.23,34.021160000000002,16441400]
[37403,51,52.200001,50.25,51.98,35.206448000000002,15691900]
[37410,51.700001,52.18,50.48,51.299999,34.745868999999999,16897200]
[37417,51.200001,51.950001,50.189999,50.900002000000001,34.575096000000002,17256500]
[37424,51.279998999999997,52,50,50.599997999999999,34.371304000000002,21684400]
[37431,50.25,51.099997999999999,47.209999000000003,48.200001,32.741058000000002,30270000]
[37438,48.290000999999997,49.130001,46.450001,48.099997999999999,32.673121999999999,18841900]
[37445,48.549999,48.970001000000003,41,42.099997999999999,28.597462,52518800]
[37452,41.549999,42.919998,35.25,36.200001,24.589749999999999,47108900]
[37459,36,40.689999,35.009998000000003,40.200001,27.30686,49865100]
[37466,40.5,43.5,40.349997999999999,42.950001,29.174855999999998,37838500]
[37473,42.259998000000003,44.25,40.099997999999999,43.799999,29.752237000000001,35102300]
[37480,43.799999,45.209999000000003,43,44.389999000000003,30.153013000000001,28525500]
[37487,44,44.419998,42.869999,43.150002000000001,29.310713,24613500]
[37494,43.360000999999997,43.48,38.849997999999999,39.549999,26.865316,38117300]
[37501,39.549999,39.549999,37.009998000000003,37.990001999999997,25.805662000000002,29234700]
[37508,37.990001999999997,40.93,37.799999,40.150002000000001,27.379787,28154000]
[37515,39.849997999999999,41.400002000000001,34,37.5,25.572647,34568700]
[37522,37,37.900002000000001,36.299999,36.689999,25.020282999999999,30652700]
[37529,36.5,38.799999,35.599997999999999,37,25.231674000000002,38745500]
[37536,37,43,35.590000000000003,42.669998,29.098267,62016700]
[37543,42.200001,44.34,42.16,43.799999,29.868855,27466600]
[37550,43.57,45.16,43.299999,44.189999,30.134813000000001,25061000]
[37557,44.459999000000003,44.799999,42.549999,44.299999,30.209826,21463800]
[37564,44.150002000000001,44.27,42.82,43.779998999999997,29.855208999999999,18768800]
[37571,43.419998,44.990001999999997,42.009998000000003,44.91,30.625813000000001,20269300]
[37578,44.950001,45.299999,41.57,42.029998999999997,28.661825,34159800]
[37585,42.369999,42.549999,40.799999,42.48,28.968689000000001,18549500]
[37592,42.490001999999997,43.970001000000003,41.82,43.970001000000003,29.984793,23192500]
[37599,43.970001000000003,43.970001000000003,41.470001000000003,41.849997999999999,28.639216999999999,21520900]
[37606,41.599997999999999,42.490001999999997,40.310001,41.259998000000003,28.23546,33683200]
[37613,41.650002000000001,42.700001,41.189999,41.669998,28.516044999999998,11962700]
[37620,41.599997999999999,43.490001999999997,41.299999,43.400002000000001,29.699933999999999,12579300]
[37627,43.25,43.68,42,42.860000999999997,29.330387000000002,20124600]
[37634,42.860000999999997,44,42.529998999999997,43.650002000000001,29.871006000000001,16293200]
[37641,43.650002000000001,44.060001,40.57,41.060001,28.098597000000002,18858500]
[37648,41,41,38.580002,40.479999999999997,27.701685000000001,27570600]
[37655,40.279998999999997,41.900002000000001,38.959999000000003,39.009998000000003,26.695709000000001,28903800]
[37662,38.799999,39.919998,38.020000000000003,39.860000999999997,27.27739,20755900]
[37669,40.209999000000003,40.5,39.189999,39.400002000000001,26.962603000000001,15444500]
[37676,39.400002000000001,39.419998,37.849997999999999,38.32,26.223521999999999,23075700]
[37683,38.470001000000003,38.650002000000001,36.240001999999997,38.5,26.346724999999999,28147400]
[37690,38.400002000000001,39.650002000000001,37.099997999999999,39,26.688874999999999,24030700]
[37697,38.75,41.5,38.75,41.5,28.513155000000001,25284700]
[37704,40.840000000000003,41.060001,39.5,39.900002000000001,27.413844999999998,17314300]
[37711,39.650002000000001,40.479999999999997,38.060001,38.639999000000003,26.548145000000002,35504600]
[37718,39.080002,40.580002,38.799999,40.270000000000003,27.668056,22336900]
[37725,40,42.580002,39.389999000000003,42.540000999999997,29.227688000000001,21793100]
[37732,42.5,43.580002,41.400002000000001,42.650002000000001,29.303267000000002,21059900]
[37739,42.939999,43.860000999999997,42.619999,43.43,29.839182000000001,22023700]
[37746,43.299999,43.889999000000003,42.82,43.689999,30.017824000000001,18964800]
[37753,43.599997999999999,44.23,42.959999000000003,43.299999,29.749860999999999,14385200]
[37760,43.310001,44.029998999999997,42.380001,43.560001,29.928497,17309000]
[37767,43.5,44.599997999999999,43.299999,44.200001,30.368207999999999,16348600]
[37774,44.720001000000003,45.110000999999997,43.75,44.299999,30.436928000000002,18745100]
[37781,44.169998,44.939999,43.810001,44.740001999999997,30.739239000000001,13221000]
[37788,44.599997999999999,45.5,44.169998,44.43,30.636690000000002,20650300]
[37795,44.32,44.549999,43.099997999999999,43.84,30.229862000000001,18388000]
[37802,43.740001999999997,44.68,43.459999000000003,44.029998999999997,30.360878,15459000]
[37809,44.450001,47.630001,44.150002000000001,47.419998,32.698452000000003,31236800]
[37816,47.400002000000001,47.98,46.66,47.32,32.629497999999998,25608300]
[37823,47.279998999999997,47.580002,46.029998999999997,47.130001,32.498493000000003,18519300]
[37830,46.849997999999999,47.369999,45.25,45.349997999999999,31.271082,22688100]
[37837,45.099997999999999,45.799999,44.349997999999999,45.459999000000003,31.346959999999999,18574800]
[37844,45.34,45.799999,44.43,45.240001999999997,31.195233999999999,14474100]
[37851,45.049999,45.299999,43.450001,43.52,30.009214,18234400]
[37858,43.349997999999999,44.98,43.349997999999999,44.540000999999997,30.712544999999999,14331900]
[37865,44.34,45.299999,44.099997999999999,44.330002,30.567751000000001,14285500]
[37872,44.290000999999997,45.290000999999997,44.110000999999997,45.18,31.153862,14591200]
[37879,45.240001999999997,45.880001,44.709999000000003,45.759998000000003,31.667539999999999,16080400]
[37886,45.509998000000003,45.869999,44.950001,45.630001,31.577562,17337600]
[37893,45.880001,47.810001,45.189999,47.200001,32.664054999999998,20758800]
[37900,47.5,48.880001,46.830002,48,33.217689999999997,23240700]
[37907,48.150002000000001,48.5,47.599997999999999,47.880001,33.134647000000001,15962500]
[37914,47.880001,48.279998999999997,47.360000999999997,47.98,33.203856999999999,13428200]
[37921,47.990001999999997,48.59,47.349997999999999,47.82,33.093120999999996,18965700]
[37928,47.810001,48.029998999999997,46.689999,47.490001999999997,32.864753999999998,17133700]
[37935,47.349997999999999,48.23,47,47.330002,32.754035999999999,15012100]
[37942,47.330002,48,46.900002000000001,47.509998000000003,32.878596999999999,14772300]
[37949,47.52,48.240001999999997,47.299999,48.119999,33.300735000000003,14074000]
[37956,48.009998000000003,48.869999,47.610000999999997,48.5,33.563721000000001,21999400]
[37963,48.599997999999999,48.740001999999997,46.599997999999999,46.880001,32.442604000000003,24038800]
[37970,47.099997999999999,47.68,46.77,47.169998,32.753875999999998,22292700]
[37977,46.970001000000003,47.240001999999997,46.110000999999997,46.470001000000003,32.267803000000001,12395500]
[37984,46.470001000000003,47.200001,46.200001,46.459999000000003,32.260834000000003,15672600]
[37991,46.880001,48.009998000000003,45.400002000000001,45.77,31.781728999999999,34376000]
[37998,46.049999,46.18,45.299999,45.389999000000003,31.517862000000001,21093100]
[38005,45.5,46.720001000000003,45.5,46.549999,32.323338,21122500]
[38012,46.130001,47.400002000000001,46.130001,47.259998000000003,32.816357000000004,25129600]
[38019,47.5,50.580002,47.07,50.209999000000003,34.864784,36606400]
[38026,50,51.25,49.720001000000003,50.52,35.080044000000001,26366400]
[38033,50.580002,51.830002,50.439999,51.75,35.934108999999999,17846700]
[38040,51.549999,52.419998,51.43,51.900002000000001,36.038269,24684300]
[38047,51.91,52.5,51.810001,52.220001000000003,36.260468000000003,18064400]
[38054,52.110000999999997,53,50.540000999999997,51.549999,35.795237999999998,22066800]
[38061,51.349997999999999,51.77,50.619999,50.93,35.472327999999997,18913800]
[38068,50.52,51.299999,50.279998999999997,51.060001,35.562866,19555500]
[38075,51.75,54.5,51.540000999999997,53.849997999999999,37.506084000000001,27854800]
[38082,53.810001,55,53.619999,54.740001999999997,38.125950000000003,17991300]
[38089,54.700001,55.48,54.290000999999997,54.790000999999997,38.160774000000004,25242000]
[38096,54.700001,55.240001999999997,53.849997999999999,54.950001,38.272213000000001,20392400]
[38103,55,55.240001999999997,53.599997999999999,54.490001999999997,37.951836,18519000]
[38110,54.75,55.029998999999997,54.119999,54.360000999999997,37.861282000000003,17261000]
[38117,54.299999,54.75,52.630001,53.75,37.436439999999997,18553000]
[38124,53.220001000000003,54.080002,52.650002000000001,53.459999000000003,37.234431999999998,17587800]
[38131,53.75,54,52.740001999999997,53.369999,37.171760999999996,18339600]
[38138,53.049999,54.68,52.950001,54.34,37.847343000000002,16811900]
[38145,54.349997999999999,55.02,54.32,54.950001,38.272213000000001,13128900]
[38152,54.700001,55.34,54.5,55,38.468055999999997,13742100]
[38159,54.939999,55.709999000000003,54,54,37.768639,14964500]
[38166,54.009998000000003,54.490001999999997,52.900002000000001,53.240001999999997,37.237071999999998,19119800]
[38173,52.950001,53.799999,52.720001000000003,53.049999,37.104187000000003,15276300]
[38180,52.950001,53.869999,51.689999,52.299999,36.579628,21495600]
[38187,52.299999,52.349997999999999,49.369999,50.869999,35.579456,21998100]
[38194,50.869999,51.720001000000003,49.5,50,34.970942999999998,21891500]
[38201,49.77,52.25,49.77,50.849997999999999,35.565455999999998,21834000]
[38208,50.700001,51.799999,50.400002000000001,50.889999000000003,35.593445000000003,15829900]
[38215,50.900002000000001,50.900002000000001,49.720001000000003,49.990001999999997,34.963965999999999,18892800]
[38222,49.950001,50.119999,48.41,49.27,34.460377000000001,21386400]
[38229,49.200001,51.080002,49.150002000000001,50.84,35.558475000000001,15308200]
[38236,50.599997999999999,51.200001,49.650002000000001,50.330002,35.201759000000003,16651300]
[38243,50.330002,51.07,48.799999,49.700001,34.918461000000001,25503100]
[38250,49.700001,49.799999,48.139999000000003,48.32,33.948886999999999,20310900]
[38257,47.369999,50.16,47.369999,50.080002,35.18544,32278000]
[38264,50.450001,50.669998,48.709999000000003,48.799999,34.286129000000003,22788900]
[38271,48.75,48.98,47.650002000000001,48.299999,33.934826000000001,15362300]
[38278,49.619999,49.889999000000003,48.349997999999999,48.48,34.061298000000001,17886900]
[38285,48.200001,49.950001,47.91,49.580002,34.834144999999999,20024800]
[38292,49.5,51.66,48.41,51.200001,35.972340000000003,18712000]
[38299,51,52.490001999999997,50.639999000000003,52.220001000000003,36.688969,18846000]
[38306,51.779998999999997,52.279998999999997,50.689999,50.849997999999999,35.726433,17693900]
[38313,51.049999,51.599997999999999,50.779998999999997,51.27,36.021507,10154600]
[38320,51.119999,51.98,49.82,51.09,35.895049999999998,19929600]
[38327,50.849997999999999,51.740001999999997,50.360000999999997,51.220001000000003,35.986393,16539400]
[38334,51.369999,53,50.91,52.009998000000003,36.708649000000001,22572300]
[38341,52.119999,52.41,51.400002000000001,51.939999,36.659236999999997,11679200]
[38348,51.93,52.700001,51.790000999999997,52.200001,36.842751,9818500]
[38355,52.23,52.73,51.34,52.450001,37.019199,16955400]
[38362,52.43,53.990001999999997,52.349997999999999,52.830002,37.287418000000002,21153500]
[38369,52.470001000000003,54.419998,52.419998,53.57,37.809696000000002,16617800]
[38376,53.599997999999999,53.93,52.59,53.220001000000003,37.562663999999998,16049000]
[38383,53.849997999999999,55.400002000000001,53.119999,55.310001,39.037776999999998,19904300]
[38390,55,55.709999000000003,54.310001,55.099997999999999,38.889572000000001,14997200]
[38397,55,55.240001999999997,53.5,54.200001,38.254337,16426000]
[38404,54.240001999999997,54.240001999999997,52.849997999999999,53.970001000000003,38.092013999999999,14653500]
[38411,53.98,54.240001999999997,53.529998999999997,53.959999000000003,38.084941999999998,14700900]
[38418,54.220001000000003,54.349997999999999,52.5,52.700001,37.195641000000002,15157000]
[38425,52.599997999999999,53.150002000000001,51.75,52.619999,37.298504000000001,19922000]
[38432,52.450001,52.98,51.779998999999997,51.919998,36.802345000000003,14736500]
[38439,52.009998000000003,53.450001,52.009998000000003,52.759998000000003,37.397751,18608600]
[38446,52.900002000000001,53.650002000000001,52.52,53.080002,37.624592,14009300]
[38453,53.130001,55.419998,52.849997999999999,54.830002,38.865028000000002,25608000]
[38460,54.25,54.959999000000003,54,54.470001000000003,38.609859,20849300]
[38467,54.75,55.700001,54.509998000000003,55.639999000000003,39.439177999999998,23804900]
[38474,55.349997999999999,56.799999,55.349997999999999,56.040000999999997,39.722717000000003,19785500]
[38481,56.009998000000003,57,55.880001,56.43,39.999153,18929600]
[38488,56.5,57.200001,55.98,57.119999,40.488247000000001,15053100]
[38495,57.029998999999997,57.200001,56.360000999999997,56.599997999999999,40.119658999999999,13681100]
[38502,56.5,57.040000999999997,55.830002,56.009998000000003,39.701442999999998,14677300]
[38509,56.009998000000003,56.209999000000003,55.139999000000003,55.52,39.354126000000001,15732100]
[38516,55.48,56.73,55.200001,55.759998000000003,39.708945999999997,19049400]
[38523,55.540000999999997,56.07,54.259998000000003,54.27,38.647849999999998,16872400]
[38530,54.110000999999997,55.169998,52.860000999999997,53.509998000000003,38.106628000000001,20517000]
[38537,53.400002000000001,53.810001,52.07,53.529998999999997,38.120857000000001,16996600]
[38544,54.150002000000001,55.790000999999997,53.580002,55.450001,39.488159000000003,27813300]
[38551,55.34,55.700001,53.900002000000001,54.830002,39.046641999999999,24186700]
[38558,54.900002000000001,55.169998,54.23,54.529998999999997,38.832999999999998,15109300]
[38565,53.950001,54.98,53.950001,54.389999000000003,38.733299000000002,14261600]
[38572,54.41,54.950001,53.75,54.610000999999997,38.889969000000001,13709900]
[38579,54.48,55.240001999999997,54.34,54.939999,39.124985000000002,17122500]
[38586,55.07,55.630001,54,54.310001,38.676327000000001,16422200]
[38593,53.959999000000003,55.299999,53.93,54.650002000000001,38.918461000000001,17263800]
[38600,54.990001999999997,55.549999,54.869999,55.23,39.331496999999999,10910100]
[38607,55.049999,56.049999,54.880001,56,40.068615000000001,18718500]
[38614,55.73,55.799999,53.549999,54.509998000000003,39.002502,17183700]
[38621,54.720001000000003,57.029998999999997,54.099997999999999,56.709999000000003,40.576625999999997,30764200]
[38628,56.709999000000003,58.150002000000001,56.360000999999997,57.470001000000003,41.120407,25423000]
[38635,57.110000999999997,58,56.860000999999997,57.509998000000003,41.149036000000002,19837100]
[38642,57.369999,58.66,57.16,57.59,41.206263999999997,23058100]
[38649,57.619999,58.950001,57.439999,58.830002,42.093505999999998,19770800]
[38656,58.84,59.389999000000003,58.02,58.599997999999999,41.928939999999997,22240100]
[38663,58.48,59.049999,57.720001000000003,58.700001,42.000487999999997,17389800]
[38670,58.41,58.869999,57.939999,58.52,41.871689000000003,19766100]
[38677,58.27,60,58.25,59.900002000000001,42.859112000000003,12582900]
[38684,59.970001000000003,60.099997999999999,59.139999000000003,59.900002000000001,42.859112000000003,18488300]
[38691,59.900002000000001,60.34,58.830002,59,42.215130000000002,15780300]
[38698,59.299999,60.25,58.689999,59.82,42.989040000000003,17761700]
[38705,59.450001,59.900002000000001,58.93,59.209999000000003,42.550690000000003,12376200]
[38712,59.02,59.599997999999999,58.93,59.080002,42.457259999999998,10651400]
[38719,59.919998,59.970001000000003,58.93,59.599997999999999,42.830956,13910300]
[38726,59.610000999999997,59.610000999999997,58.43,58.700001,42.184184999999999,16404500]
[38733,58.200001,58.77,57.240001999999997,57.279998999999997,41.163711999999997,13502300]
[38740,57.259998000000003,58.389999000000003,56,58.200001,41.824848000000003,22212400]
[38747,58.009998000000003,58.299999,56.799999,57.34,41.206828999999999,20444300]
[38754,57.240001999999997,58.150002000000001,56.529998999999997,57.93,41.630825000000002,23147900]
[38761,57.830002,59.119999,57.310001,58.919998,42.342269999999999,16133900]
[38768,58.720001000000003,59.900002000000001,58.599997999999999,59.540000999999997,42.787827,18438200]
[38775,59.77,59.900002000000001,58.950001,59.48,42.744700999999999,19777100]
[38782,59.32,60.389999000000003,59.32,60.34,43.362727999999997,21845000]
[38789,60,60.549999,59.59,60.060001,43.350132000000002,19208400]
[38796,59.950001,60.130001,58.84,59.34,42.830447999999997,13037100]
[38803,59.139999000000003,59.169998,57.740001999999997,57.790000999999997,41.711685000000003,19366800]
[38810,58.240001999999997,58.380001,57.549999,57.799999,41.718913999999998,19529200]
[38817,57.759998000000003,58.349997999999999,57.529998999999997,57.869999,41.769416999999997,10860000]
[38824,57.639999000000003,58.650002000000001,57.09,57.200001,41.285834999999999,22428200]
[38831,57.209999000000003,58.349997999999999,56.509998000000003,58.240001999999997,42.036490999999998,27479000]
[38838,58.25,59.310001,57.689999,59.18,42.714962,19375600]
[38845,59.060001,59.25,57.91,58.639999000000003,42.325198999999998,17710900]
[38852,58.669998,60,58.099997999999999,58.599997999999999,42.296317999999999,26892300]
[38859,58.400002000000001,60.77,58.349997999999999,60.66,43.783188000000003,25600800]
[38866,60.209999000000003,61.189999,60.02,60.669998,43.790413000000001,16987300]
[38873,60.369999,60.790000999999997,59.66,59.93,43.256283000000003,21393800]
[38880,59.779998999999997,60.099997999999999,58.549999,59.700001,43.304955,24381100]
[38887,59.93,60.369999,59.110000999999997,59.490001999999997,43.152633999999999,18501100]
[38894,59.310001,60.5,58.650002000000001,60.040000999999997,43.551582000000003,17771600]
[38901,60.599997999999999,60.73,60.07,60.459999000000003,43.856236000000003,11585000]
[38908,60.650002000000001,62.34,60.610000999999997,61.799999,44.828251000000002,24699200]
[38915,61.400002000000001,63.549999,61.34,62.759998000000003,45.524597,27252200]
[38922,62.73,63.98,62.41,63.130001,45.792991999999998,20989900]
[38929,63.189999,63.73,62.369999,63.169998,45.821998999999998,18308400]
[38936,63.110000999999997,63.939999,62.73,63.330002,45.938060999999998,14278600]
[38943,63.299999,64,62.310001,63.009998000000003,45.705939999999998,20032100]
[38950,63.07,64.559997999999993,63,64.180000000000007,46.554625999999999,16240400]
[38957,63.869999,65.989998,63.869999,65.410004000000001,47.446849999999998,21229800]
[38964,65.199996999999996,65.410004000000001,64.099997999999999,64.730002999999996,46.953601999999997,12588800]
[38971,64.470000999999996,65.199996999999996,64.370002999999997,65.029999000000004,47.389248000000002,21646300]
[38978,64.889999000000003,65.470000999999996,64.050003000000004,64.279999000000004,46.842705000000002,18029300]
[38985,64.639999000000003,65.989998,64.430000000000007,65.260002,47.556854000000001,19552900]
[38992,65.190002000000007,65.300003000000004,64.050003000000004,64.419998000000007,46.944729000000002,21870700]
[38999,64.300003000000004,64.5,61.950001,62.450001,45.509143999999999,33294200]
[39006,62.27,63.25,62.240001999999997,62.810001,45.771487999999998,22516500]
[39013,62.689999,63.98,62.619999,63.540000999999997,46.303452,27337600]
[39020,63.639999000000003,63.799999,62.959999000000003,63.240001999999997,46.084826999999997,16655600]
[39027,63.380001,63.75,62.470001000000003,62.549999,45.582000999999998,19153100]
[39034,62.439999,62.439999,61.150002000000001,62.279998999999997,45.385246000000002,35640400]
[39041,62.18,62.900002000000001,62,62.34,45.428967,15959900]
[39048,62.049999,62.52,61.209999000000003,61.959999000000003,45.152061000000003,25240500]
[39055,62.18,64.169998000000007,62.080002,63.27,46.106701000000001,23973300]
[39062,63.209999000000003,63.380001,62.049999,62.869999,46.030399000000003,22641800]
[39069,63.110000999999997,63.73,62.740001999999997,63.099997999999999,46.198788,16993100]
[39076,62.93,63.400002000000001,62.549999,62.549999,45.796107999999997,10383300]
[39083,62.700001,63.349997999999999,62.450001,62.950001,46.088970000000003,16118300]
[39090,63,65.25,62.290000999999997,64.699996999999996,47.370232000000001,29357600]
[39097,64.5,65.540001000000004,64.220000999999996,64.819999999999993,47.458092000000001,17490100]
[39104,64.629997000000003,65.199996999999996,64.330001999999993,64.449996999999996,47.187199,25310800]
[39111,64.449996999999996,65.389999000000003,64.400002000000001,65.040001000000004,47.619160000000001,21340400]
[39118,65,65,62.560001,63.91,46.791831999999999,33277300]
[39125,63.990001999999997,64.949996999999996,63.25,64.620002999999997,47.311661000000001,27904100]
[39132,64.419998000000007,65.209998999999996,64.230002999999996,64.580001999999993,47.282375000000002,18728300]
[39139,64.849997999999999,65,62.5,62.93,46.074322000000002,34735000]
[39146,62.93,63.32,62.57,62.880001,46.037708000000002,28047800]
[39153,62.82,63.77,61.889999000000003,62.57,46.029034000000003,28596000]
[39160,62.810001,64.330001999999993,62.66,64.089995999999999,47.147205,22359600]
[39167,64.019997000000004,64.040001000000004,62.57,63.560001,46.757313000000003,29346000]
[39174,63.150002000000001,63.84,63.119999,63.68,46.845607999999999,19611400]
[39181,63.599997999999999,64.589995999999999,62.869999,64.400002000000001,47.375259,31775900]
[39188,64.400002000000001,66.819999999999993,64.309997999999993,66.650002000000001,49.030453000000001,37563300]
[39195,66.559997999999993,67.400002000000001,65.779999000000004,66.290001000000004,48.765616999999999,25818500]
[39202,66.190002000000007,67.720000999999996,65.970000999999996,67.419998000000007,49.596888999999997,23501000]
[39209,67.540001000000004,67.690002000000007,66.190002000000007,66.800003000000004,49.140796999999999,17044300]
[39216,66.709998999999996,69.639999000000003,66.449996999999996,69.480002999999996,51.112316,34737300]
[39223,68.5,69.410004000000001,68.370002999999997,68.819999999999993,50.626797000000003,27968400]
[39230,68.660004000000001,69,68.059997999999993,68.699996999999996,50.538502000000001,21310000]
[39237,68,68.699996999999996,65.830001999999993,66.610000999999997,49.001015000000002,29164900]
[39244,66.300003000000004,67.760002,65.540001000000004,66.680000000000007,49.326061000000003,30131500]
[39251,66.690002000000007,66.900002000000001,64.709998999999996,64.860000999999997,47.979725000000002,26660100]
[39258,64.699996999999996,65.709998999999996,64.25,64.849997999999999,47.972343000000002,30962400]
[39265,65.379997000000003,66.510002,65,66.220000999999996,48.985798000000003,20160300]
[39272,66.050003000000004,67,65.470000999999996,66.849997999999999,49.451827999999999,26759500]
[39279,66.610000999999997,67.25,64.25,64.669998000000007,47.839179999999999,57846800]
[39286,65.019997000000004,68.959998999999996,64.75,65.660004000000001,48.571525999999999,49793600]
[39293,66.779999000000004,68.900002000000001,65.099997999999999,66.470000999999996,49.170718999999998,32306500]
[39300,67.110000999999997,70.25,66.75,67.949996999999996,50.265537000000002,39551500]
[39307,68.050003000000004,69.819999999999993,66.5,69.379997000000003,51.32338,34997500]
[39314,69.190002000000007,69.650002000000001,67.440002000000007,68.220000999999996,50.465260000000001,27649400]
[39321,67.910004000000001,68.730002999999996,67.339995999999999,68.029999000000004,50.324711000000001,22061300]
[39328,68.339995999999999,69.050003000000004,66.629997000000003,67.980002999999996,50.287726999999997,19356200]
[39335,68.050003000000004,70.480002999999996,68.019997000000004,69.559997999999993,51.739314999999998,28410000]
[39342,69.360000999999997,71.989998,69.120002999999997,71.440002000000007,53.137675999999999,31078000]
[39349,71.459998999999996,73.290001000000004,70.75,73.260002,54.491405,32456200]
[39356,73.540001000000004,74.25,73.010002,73.739998,54.848419,28661600]
[39363,73.5,74.190002000000007,70.819999999999993,71.779999000000004,53.390574999999998,32840800]
[39370,71.650002000000001,72.790001000000004,70.349997999999999,70.400002000000001,52.364139999999999,28404100]
[39377,70.029999000000004,72.459998999999996,69.980002999999996,72.339995999999999,53.807098000000003,24268000]
[39384,72.489998,74.319999999999993,72.169998000000007,72.980002999999996,54.283161,25761400]
[39391,73.559997999999993,74.230002999999996,72,73.480002999999996,54.655045000000001,29895200]
[39398,73.199996999999996,74.959998999999996,72.099997999999999,74.150002000000001,55.153399999999998,28215500]
[39405,73.830001999999993,76.290001000000004,73.550003000000004,75.510002,56.164985999999999,25997600]
[39412,75.660004000000001,77.410004000000001,74.440002000000007,77.180000000000007,57.407134999999997,30915700]
[39419,77.510002,77.75,75.620002999999997,77,57.273243000000001,22413700]
[39426,77.370002999999997,79,76.339995999999999,78.459998999999996,58.646132999999999,28528400]
[39433,78.889999000000003,78.889999000000003,76.110000999999997,77.349997999999999,57.816428999999999,30490000]
[39440,77.349997999999999,78,76.569999999999993,77.029999000000004,57.577263000000002,10537200]
[39447,76.930000000000007,76.930000000000007,74.709998999999996,75.550003000000004,56.471004000000001,18828300]
[39454,75.860000999999997,79.790001000000004,75.699996999999996,77.779999000000004,58.137852000000002,39963500]
[39461,78.25,78.389999000000003,70.949996999999996,71.459998999999996,53.413868000000001,45744300]
[39468,68,70.919998000000007,67.370002999999997,68.919998000000007,51.515315999999999,43089200]
[39475,68.949996999999996,70.569999999999993,66.300003000000004,68.830001999999993,51.448028999999998,45557700]
[39482,68.849997999999999,70.559997999999993,66.319999999999993,69.809997999999993,52.180537999999999,49765500]
[39489,69.930000000000007,72.75,69.300003000000004,71.730002999999996,53.615696,34036300]
[39496,72.5,72.5,70.099997999999999,71.379997000000003,53.354073,21072400]
[39503,71.330001999999993,71.930000000000007,69.349997999999999,69.559997999999993,51.993690000000001,24572600]
[39510,69.550003000000004,70.900002000000001,69,69.589995999999999,52.016112999999997,31024200]
[39517,69.790001000000004,70.430000000000007,68.029999000000004,68.449996999999996,51.439396000000002,32498700]
[39524,68,71.5,67.949996999999996,71.190002000000007,53.498497,30910700]
[39531,71.400002000000001,72.209998999999996,70.860000999999997,71.559997999999993,53.776530999999999,21946500]
[39538,71.800003000000004,72.349997999999999,71.040001000000004,71.529999000000004,53.753993999999999,27828000]
[39545,71.910004000000001,72.080001999999993,70.620002999999997,71.400002000000001,53.656311000000002,25708600]
[39552,71.400002000000001,71.870002999999997,69.860000999999997,70.599997999999999,53.055121999999997,28873200]
[39559,70.089995999999999,70.769997000000004,67.209998999999996,67.620002999999997,50.815688999999999,38544400]
[39566,67.550003000000004,69.819999999999993,67.290001000000004,69.099997999999999,51.927878999999997,32731600]
[39573,69.290001000000004,69.720000999999996,66.809997999999993,67.510002,50.733024999999998,29281600]
[39580,67.550003000000004,68.440002000000007,66.849997999999999,67.870002999999997,51.003543999999998,30559100]
[39587,68.080001999999993,68.669998000000007,67.160004000000001,68.260002,51.296641999999999,29529000]
[39594,68.160004000000001,69.099997999999999,67.800003000000004,68.300003000000004,51.326683000000003,23167600]
[39601,68.110000999999997,68.220000999999996,65.449996999999996,65.519997000000004,49.237544999999997,35663300]
[39608,65.919998000000007,68.269997000000004,64.690002000000007,67.540001000000004,51.079323000000002,42241000]
[39615,67.010002,67.760002,64.910004000000001,65.080001999999993,49.218876000000002,42922900]
[39622,65.230002999999996,65.919998000000007,63.310001,63.93,48.349148,39386200]
[39629,64.319999999999993,66.910004000000001,63.279998999999997,66.769997000000004,50.496994000000001,34088000]
[39636,66.720000999999996,67,63.939999,64.660004000000001,48.901245000000003,38867800]
[39643,65.150002000000001,66.489998,64.129997000000003,65.410004000000001,49.468449,37734800]
[39650,65.800003000000004,68.019997000000004,64.120002999999997,67.220000999999996,50.837314999999997,38020900]
[39657,67.209998999999996,67.629997000000003,66.290001000000004,66.629997000000003,50.391106000000001,35535500]
[39664,66.709998999999996,69.459998999999996,66.629997000000003,69.349997999999999,52.448193000000003,41282600]
[39671,69.349997999999999,70.830001999999993,68.760002,70.199996999999996,53.091037999999998,28675300]
[39678,70.459998999999996,70.650002000000001,68.650002000000001,69.900002000000001,52.864142999999999,23692400]
[39685,69.599997999999999,69.900002000000001,68.260002,68.480002999999996,51.790222,18877500]
[39692,68.889999000000003,70.550003000000004,68.139999000000003,68.919998000000007,52.122990000000001,23635700]
[39699,69.220000999999996,73.199996999999996,69.220000999999996,73.150002000000001,55.662643000000003,43642500]
[39706,72.080001999999993,75.25,71.410004000000001,73.190002000000007,55.693080999999999,61915000]
[39713,72.919998000000007,73.190002000000007,69.510002,71.709998999999996,54.566895000000002,37471400]
[39720,70.830001999999993,72.279999000000004,68.660004000000001,69,52.504764999999999,51763500]
[39727,67.620002999999997,69.269997000000004,53.209999000000003,57.799999,43.982242999999997,78629500]
[39734,59.330002,62.240001999999997,50.650002000000001,53.880001,40.999374000000003,105231800]
[39741,54.540000999999997,56.759998000000003,50.41,51.759998000000003,39.386169000000002,53809300]
[39748,52.18,57.990001999999997,50.720001000000003,57.009998000000003,43.381107,50801700]
[39755,56.970001000000003,59.23,54.099997999999999,55.360000999999997,42.125557000000001,40918900]
[39762,56.380001,56.389999000000003,52.009998000000003,53.52,40.725417999999998,43595600]
[39769,53.470001000000003,54.790000999999997,49.740001999999997,54.59,41.539634999999997,64590400]
[39776,54.900002000000001,56.860000999999997,52.529998999999997,56.700001,43.145214000000003,37360700]
[39783,55.560001,56.400002000000001,51.369999,53.369999,40.611286,43047900]
[39790,54.389999000000003,54.5,51.009998000000003,52.029998999999997,39.903103000000002,35781400]
[39797,52.41,55.490001999999997,51.119999,54.09,41.482951999999997,45252800]
[39804,54.279998999999997,55.240001999999997,52.959999000000003,54.560001,41.843398999999998,16894800]
[39811,54.810001,56.139999000000003,53.419998,55.970001000000003,42.924767000000003,19926000]
[39818,55.82,56.93,52.400002000000001,52.57,40.317225999999998,37689300]
[39825,52.66,52.66,43.779998999999997,51.369999,39.396915,44980600]
[39832,51.580002,52.09,49.099997999999999,50.619999,38.821719999999999,33774700]
[39839,50.790000999999997,52.400002000000001,49.98,50.23,38.522632999999999,33142000]
[39846,49.759998000000003,53.639999000000003,49.040000999999997,53.529998999999997,41.053477999999998,34011000]
[39853,53.259998000000003,53.459999000000003,49.220001000000003,52.57,40.317225999999998,48108400]
[39860,51.450001,52.549999,50.5,51.450001,39.458271000000003,35360100]
[39867,51.459999000000003,51.849997999999999,48.139999000000003,48.139999000000003,36.919758000000002,38987100]
[39874,47.310001,49.049999,45.389999000000003,47.099997999999999,36.122157999999999,56859200]
[39881,46.599997999999999,48.810001,45.630001,48.619999,37.617713999999999,41616700]
[39888,48.91,50.41,48.02,50.02,38.700904999999999,46935400]
[39895,50.330002,53.200001,50.23,52.389999000000003,40.534587999999999,35143200]
[39902,52.060001,53.529998999999997,51,52.689999,40.766716000000002,36803500]
[39909,52.540000999999997,53.09,51.849997999999999,52.099997999999999,40.310218999999996,22139700]
[39916,52.02,56.950001,50.240001999999997,52.130001,40.333443000000003,35258800]
[39923,51.32,51.59,47.5,48.52,37.540348000000002,76483400]
[39930,48.279998999999997,51.220001000000003,48.169998,49.790000999999997,38.522964000000002,54824000]
[39937,50.169998,50.299999,48.869999,49.75,38.492012000000003,56199800]
[39944,49.549999,51.16,48.82,50.32,38.933028999999998,53309000]
[39951,50.619999,52.5,50.349997999999999,51.57,39.900162000000002,33244500]
[39958,51.009998000000003,52.139999000000003,49.82,52.049999,40.271541999999997,34948400]
[39965,52.27,55.73,52.25,54.880001,42.461128000000002,56482800]
[39972,54.68,54.990001999999997,52.599997999999999,53.650002000000001,41.849609000000001,35979300]
[39979,53.450001,55.049999,52.110000999999997,53.91,42.052399000000001,38540400]
[39986,53.639999000000003,54.900002000000001,52.560001,54.700001,42.668635999999999,33460500]
[39993,55.330002,56.82,54.610000999999997,56.349997999999999,43.955714999999998,33060600]
[40000,56.27,57.459999000000003,54.299999,54.709999000000003,42.676440999999997,46144100]
[40007,54.75,57.700001,54.619999,56.66,44.197529000000003,33565800]
[40014,56.849997999999999,56.889999000000003,55.360000999999997,56.41,44.002529000000003,37006900]
[40021,56.299999,57.630001,55.700001,56.75,44.267735000000002,31093800]
[40028,56.98,59.639999000000003,55.959999000000003,57.740001999999997,45.039993000000003,58857000]
[40035,57.790000999999997,57.790000999999997,56.029998999999997,56.560001,44.119540999999998,35406600]
[40042,56.400002000000001,57.73,55.860000999999997,57.490001999999997,44.844977999999998,36289900]
[40049,57.689999,58.189999,56.610000999999997,56.759998000000003,44.275542999999999,31367600]
[40056,56.560001,57.700001,55.689999,57.540000999999997,44.883980000000001,39051900]
[40063,57.66,58.919998,57.330002,58.810001,46.244602,38922600]
[40070,58.490001999999997,60,57.669998,59.860000999999997,47.070262999999997,39716100]
[40077,59.52,59.66,58.240001999999997,58.68,46.142375999999999,33626400]
[40084,58.950001,61.240001999999997,58,60.900002000000001,47.88805,46611100]
[40091,60.830002,61.380001,59.799999,60.59,47.644283000000001,46086400]
[40098,60.43,62.75,60.25,62.290000999999997,48.981051999999998,39249300]
[40105,62.279998999999997,62.57,60.580002,61.029998999999997,47.990265000000001,33003600]
[40112,61.139999000000003,61.639999000000003,60.099997999999999,60.549999,47.612822999999999,31737200]
[40119,60.790000999999997,61.759998000000003,59.619999,61.759998000000003,48.564304,28377400]
[40126,61.810001,62.939999,61.099997999999999,61.939999,48.705840999999999,33616200]
[40133,62.209999000000003,62.630001,61.349997999999999,62.080002,48.815928999999997,22986500]
[40140,62.459999000000003,63.27,61.75,62.299999,48.988922000000002,17237700]
[40147,62.639999000000003,64,62.150002000000001,63.849997999999999,50.207751999999999,35649400]
[40154,63.700001,64.480002999999996,60.759998000000003,61.27,48.520851,49405700]
[40161,61.700001,61.77,58.77,59.48,47.10331,50162100]
[40168,59.720001000000003,60.959999000000003,59.599997999999999,60.959999000000003,48.275351999999998,19330900]
[40175,61.189999,61.59,60.759998000000003,60.799999,48.148659000000002,15246900]
[40182,61.189999,62.470001000000003,60.27,60.77,48.124885999999996,44936600]
[40189,60.68,62.919998,60.099997999999999,62.290000999999997,49.328598,38495900]
[40196,62.23,62.41,60.310001,60.389999000000003,47.823971,25572300]
[40203,60.700001,60.700001,59.119999,59.619999,47.214184000000003,33464500]
[40210,59.93,61.400002000000001,58.950001,59.509998000000003,47.127079000000002,32731000]
[40217,59.599997999999999,61.700001,58.75,60.919998,48.243675000000003,48863000]
[40224,61.029998999999997,62.919998,60.5,62.66,49.621623999999997,26993700]
[40231,62.689999,62.869999,61.02,62.470001000000003,49.471153000000001,39616900]
[40238,62.650002000000001,64.5,62.470001000000003,64.370002999999997,50.975802999999999,43309200]
[40245,64.269997000000004,65.25,63.799999,65.099997999999999,51.920101000000003,33625000]
[40252,65.690002000000007,66.980002999999996,65.400002000000001,66.559997999999993,53.084522,42774100]
[40259,66.430000000000007,67,66.150002000000001,66.589995999999999,53.108440000000002,32397000]
[40266,66.610000999999997,67,66.059997999999993,66.680000000000007,53.180225,25757400]
[40273,66.680000000000007,66.680000000000007,65.620002999999997,66.360000999999997,52.925018000000001,33075500]
[40280,66.349997999999999,66.669998000000007,65.800003000000004,66.139999000000003,52.749557000000003,28810000]
[40287,66.080001999999993,66.400002000000001,64.169998000000007,64.709998999999996,51.609065999999999,38368400]
[40294,64.839995999999999,65.980002999999996,63.599997999999999,65.220000999999996,52.015811999999997,42929700]
[40301,65.279999000000004,66.199996999999996,61.91,64.569999999999993,51.497410000000002,49117500]
[40308,65.800003000000004,67.610000999999997,65.660004000000001,66.069999999999993,52.693714,48777300]
[40315,66.110000999999997,67.300003000000004,62.139999000000003,63.580002,50.707847999999998,48222900]
[40322,63.09,64.010002,61.040000999999997,62.889999000000003,50.157539,47618900]
[40329,62.66,63.650002000000001,61.290000999999997,61.439999,49.001102000000003,33962100]
[40336,61.369999,63.900002000000001,61.290000999999997,63.560001,51.082577000000001,34322600]
[40343,63.900002000000001,64.669998000000007,63.240001999999997,64.080001999999993,51.500487999999997,31277800]
[40350,64.540001000000004,64.790001000000004,60.77,60.77,48.840266999999997,46767000]
[40357,61.119999,62.169998,60.32,61.529998999999997,49.451087999999999,43187900]
[40364,61.740001999999997,64.110000999999997,60.950001,63.5,51.034348000000001,25927600]
[40371,63.25,64.260002,62.240001999999997,62.450001,50.190479000000003,34839400]
[40378,62.389999000000003,64.980002999999996,61.709999000000003,64.449996999999996,51.797851999999999,38123200]
[40385,64.360000999999997,65.790001000000004,64.190002000000007,64.910004000000001,52.167560999999999,25299700]
[40392,65.470000999999996,66.349997999999999,64.879997000000003,65.900002000000001,52.963222999999999,29364500]
[40399,66,66.830001999999993,64.779999000000004,65.559997999999993,52.689953000000003,27889700]
[40406,65.300003000000004,66,64.260002,64.800003000000004,52.079163000000001,21984200]
[40413,65.139999000000003,65.400002000000001,63.380001,64.120002999999997,51.532646,23862000]
[40420,64.089995999999999,65.709998999999996,63.18,65.569999999999993,52.697994000000001,26726000]
[40427,65.099997999999999,66.5,65.099997999999999,66.410004000000001,53.775275999999998,19674200]
[40434,66.449996999999996,66.900002000000001,65.760002,66.120002999999997,53.540455000000001,25442900]
[40441,66.260002,66.980002999999996,65.660004000000001,66.129997000000003,53.548546000000002,29982500]
[40448,66.069999999999993,67.309997999999993,65.809997999999993,67,54.253025000000001,28488100]
[40455,66.989998,68.110000999999997,65.180000000000007,65.75,53.240833000000002,48180400]
[40462,65.739998,67,65,66.680000000000007,53.993918999999998,31515800]
[40469,66.819999999999993,67.019997000000004,64.819999999999993,65.010002,52.641635999999998,38461100]
[40476,65.180000000000007,65.330001999999993,63.779998999999997,65.300003000000004,52.876457000000002,33428800]
[40483,65.489998,66.099997999999999,64.5,65.080001999999993,52.698326000000002,35086700]
[40490,65,65.419998000000007,64.370002999999997,64.639999000000003,52.342033000000001,28546100]
[40497,64.860000999999997,65,63.610000999999997,64.709998999999996,52.398707999999999,31067000]
[40504,64.760002,64.849997999999999,63.59,63.900002000000001,51.742812999999998,19485500]
[40511,63.759998000000003,65.720000999999996,63.43,65.169998000000007,52.771186999999998,41513700]
[40518,65.160004000000001,65.169998000000007,64.279999000000004,64.900002000000001,52.945788999999998,27164700]
[40525,65.059997999999993,66,64.800003000000004,65.970000999999996,53.818686999999997,31704500]
[40532,65.819999999999993,66.510002,65.120002999999997,65.690002000000007,53.590274999999998,20655300]
[40539,65.639999000000003,65.769997000000004,65.029999000000004,65.330001999999993,53.296576999999999,15163100]
[40546,65.910004000000001,66.949996999999996,65.120002999999997,66.389999000000003,54.161335000000001,37614300]
[40553,66.129997000000003,67.459998999999996,65.839995999999999,66.779999000000004,54.479492,29101100]
[40560,66.459998999999996,67.150002000000001,65.669998000000007,65.870002999999997,53.737124999999999,26633800]
[40567,65.790001000000004,66.25,64.120002999999997,64.400002000000001,52.537883999999998,33772800]
[40574,64.349997999999999,65.139999000000003,63.66,63.84,52.081035999999997,39142400]
[40581,63.950001,64.760002,62.560001,63.869999,52.105507000000003,45130500]
[40588,63.959999000000003,64.709998999999996,63.060001,63.41,51.730227999999997,51514600]
[40595,62.66,63.889999000000003,62.57,63.599997999999999,51.885238999999999,34808700]
[40602,63.779998999999997,63.98,62.540000999999997,63.400002000000001,51.722079999999998,39278100]
[40609,63.43,64.889999000000003,63.200001,64.650002000000001,53.145404999999997,37823700]
[40616,64.260002,64.430000000000007,62.049999,63.240001999999997,51.986324000000003,38213400]
[40623,63.849997999999999,64.480002999999996,63.5,63.98,52.594631,24665800]
[40630,64.019997000000004,65.419998000000007,63.98,65.220000999999996,53.613976000000001,29683200]
[40637,64.930000000000007,66.040001000000004,64.860000999999997,65.730002999999996,54.033217999999998,23969700]
[40644,65.709998999999996,67.139999000000003,65.559997999999993,67.110000999999997,55.167648,25687200]
[40651,66.730002999999996,67.529999000000004,66.440002000000007,67.410004000000001,55.414265,18810600]
[40658,67.150002000000001,69.940002000000007,66.839995999999999,68.889999000000003,56.630878000000003,37526800]
[40665,69.239998,69.949996999999996,68.459998999999996,69.269997000000004,56.943255999999998,34907500]
[40672,69.639999000000003,71.269997000000004,69.480002999999996,70.559997999999993,58.003703999999999,31884300]
[40679,70.410004000000001,71.889999000000003,70.300003000000004,71.300003000000004,58.612029999999997,29019400]
[40686,70.919998000000007,71.339995999999999,69.849997999999999,70.400002000000001,57.872169,27022700]
[40693,70.720000999999996,71.120002999999997,68.709998999999996,68.970000999999996,56.696655,26156500]
[40700,69.029999000000004,69.949996999999996,68.410004000000001,68.690002000000007,56.878352999999997,30808800]
[40707,68.739998,69.779999000000004,68.239998,68.720000999999996,56.903193999999999,31205500]
[40714,68.629997000000003,69.339995999999999,67.459998999999996,68.449996999999996,56.679611000000001,39326500]
[40721,68.529999000000004,70.489998,68.529999000000004,70.190002000000007,58.120434000000003,29875500]
[40728,69.870002999999997,70.75,69.459998999999996,69.930000000000007,57.905132000000002,25018900]
[40735,69.339995999999999,69.540001000000004,68,68.529999000000004,56.745871999999999,26800800]
[40742,68.610000999999997,68.870002999999997,64.790001000000004,65.760002,54.452190000000002,55200000]
[40749,65.199996999999996,65.379997000000003,63.549999,64.040001000000004,53.027946,55105700]
[40756,64.220000999999996,65.480002999999996,63.18,64.669998000000007,53.549618000000002,61822100]
[40763,64.169998000000007,64.910004000000001,60.099997999999999,63.18,52.315826000000001,92619300]
[40770,63.490001999999997,64.779999000000004,61.849997999999999,62.07,51.39669,46571200]
[40777,62.790000999999997,63.919998,61.77,63.16,52.299267,48680400]
[40784,63.709999000000003,64.910004000000001,63.18,63.299999,52.415202999999998,46939000]
[40791,61.75,62.990001999999997,59.68,59.990001999999997,50.074058999999998,49796800]
[40798,59.400002000000001,63.59,59.25,62.049999,51.793551999999998,66666600]
[40805,61.119999,62.009998000000003,59.59,60.34,50.366211,65047600]
[40812,60.75,63.310001,60.73,61.900002000000001,51.668354000000001,39372900]
[40819,61.59,62.200001,58.5,61.02,50.933810999999999,47091300]
[40826,61.66,63.619999,60.509998000000003,62.240001999999997,51.952151999999998,45667600]
[40833,61.860000999999997,62.880001,61.669998,62.279998999999997,51.985531000000002,35085500]
[40840,62.299999,63.470001000000003,61.5,63.200001,52.753467999999998,43571400]
[40847,62.59,63.580002,61.669998,61.990001999999997,51.743481000000003,41724900]
[40854,61.990001999999997,63.75,61.560001,63.279998999999997,52.820250999999999,31259800]
[40861,63.189999,66.650002000000001,62.5,63.889999000000003,53.329422000000001,60699600]
[40868,63.209999000000003,63.740001999999997,62.25,62.490001999999997,52.160828000000002,19988900]
[40875,62.700001,64.699996999999996,62.580002,64.279999000000004,53.654949000000002,36148300]
[40882,64.690002000000007,65.400002000000001,64.089995999999999,65.190002000000007,54.858341000000003,28754200]
[40889,65.099997999999999,65.400002000000001,63.889999000000003,64.709998999999996,54.454411,31483400]
[40896,64.629997000000003,66.690002000000007,64.199996999999996,66.569999999999993,56.019618999999999,20886000]
[40903,66.470000999999996,66.779999000000004,65.839995999999999,66.349997999999999,55.834488,11197000]
[40910,66.860000999999997,67.190002000000007,65.290001000000004,65.389999000000003,55.026634000000001,22833300]
[40917,65.260002,66.050003000000004,64.129997000000003,64.400002000000001,54.193539000000001,33749400]
[40924,64.760002,66.410004000000001,64.510002,66.279999000000004,55.775585,26565500]
[40931,65.919998000000007,66.959998999999996,65.389999000000003,65.809997999999993,55.380070000000003,26009400]
[40938,65.599997999999999,66.900002000000001,65.160004000000001,66.660004000000001,56.095363999999996,29317200]
[40945,66.419998000000007,66.980002999999996,63.630001,63.950001,53.81485,52833000]
[40952,64.010002,64.190002000000007,62.330002,62.68,52.746136,57113800]
[40959,63.049999,63.52,62.830002,63.310001,53.276291000000001,47207500]
[40966,63.18,63.75,62.400002000000001,62.52,52.611488000000001,52577200]
[40973,62.5,63.32,62.150002000000001,63.150002000000001,53.577407999999998,28881200]
[40980,63.310001,64.629997000000003,63.009998000000003,64.470000999999996,54.697308,36084100]
[40987,64.319999999999993,65.760002,64.269997000000004,65.300003000000004,55.401505,31292800]
[40994,65.470000999999996,66.5,65.449996999999996,66.349997999999999,56.292332000000002,28589900]
[41001,66.260002,66.819999999999993,65.699996999999996,66.150002000000001,56.122642999999997,20624500]
[41008,65.629997000000003,65.690002000000007,64.639999000000003,65.059997999999993,55.197868,28874000]
[41015,65.129997000000003,66.739998,65.129997000000003,66.629997000000003,56.529888,33852400]
[41022,66.169998000000007,66.860000999999997,66.029999000000004,66.099997999999999,56.080212000000003,31750800]
[41029,65.970000999999996,67,65.769997000000004,65.900002000000001,55.910544999999999,30564100]
[41036,66.510002,67.25,65.680000000000007,66.800003000000004,56.674126000000001,33061900]
[41043,66.569999999999993,69.180000000000007,66.319999999999993,68.120002999999997,57.794029000000002,58013400]
[41050,68.190002000000007,69.099997999999999,67.379997000000003,68.639999000000003,58.235207000000003,42163400]
[41057,68.5,69.339995999999999,66.870002999999997,67.510002,57.276493000000002,38947700]
[41064,67.459998999999996,68.410004000000001,66.660004000000001,68.309997999999993,58.408051,27625900]
[41071,68.550003000000004,69.739998,68.029999000000004,69.480002999999996,59.408450999999999,29072700]
[41078,69.419998000000007,69.75,68.290001000000004,68.699996999999996,58.741515999999997,30864500]
[41085,68.139999000000003,70.660004000000001,68.099997999999999,70.660004000000001,60.417419000000002,34090100]
[41092,70.339995999999999,70.889999000000003,69.610000999999997,70.220000999999996,60.041187000000001,18621200]
[41099,70.129997000000003,70.5,69.599997999999999,70.410004000000001,60.203631999999999,25424500]
[41106,70.339995999999999,70.839995999999999,69.569999999999993,69.959998999999996,59.818866999999997,26376600]
[41113,69.569999999999993,72.430000000000007,68.459998999999996,72.260002,61.785477,39942400]
[41120,71.949996999999996,72.940002000000007,71.089995999999999,72.870002999999997,62.307048999999999,37838900]
[41127,72.860000999999997,72.949996999999996,71.690002000000007,72.129997000000003,61.674309000000001,20121400]
[41134,71.910004000000001,73.650002000000001,71.669998000000007,73.389999000000003,62.751666999999998,32292000]
[41141,73.269997000000004,73.489998,72.459998999999996,73.059997999999993,62.469501000000001,19428500]
[41148,73.010002,73.660004000000001,72.080001999999993,72.430000000000007,61.930819999999997,20745500]
[41155,72.550003000000004,72.680000000000007,71.360000999999997,72.099997999999999,61.648651000000001,20038800]
[41162,72,72.089995999999999,69.959998999999996,70.459998999999996,60.696510000000004,34618400]
[41169,70.440002000000007,71.580001999999993,70.220000999999996,70.550003000000004,60.774039999999999,29282900]
[41176,70.569999999999993,71.029999000000004,70.260002,70.769997000000004,60.963554000000002,22322600]
[41183,70.699996999999996,71.389999000000003,70.25,71.099997999999999,61.247818000000002,23411200]
[41190,71,71.470000999999996,69.819999999999993,70.050003000000004,60.343330000000002,24264500]
[41197,70.040001000000004,70.930000000000007,69.610000999999997,69.879997000000003,60.196883999999997,37310100]
[41204,69.680000000000007,69.879997000000003,68.230002999999996,68.980002999999996,59.421574,27138600]
[41211,69.169998000000007,69.769997000000004,68.930000000000007,69.050003000000004,59.481903000000003,14263000]
[41218,68.569999999999993,69.610000999999997,68.319999999999993,68.849997999999999,59.309593,26603000]
[41225,68.779999000000004,69.169998000000007,67.720000999999996,68.309997999999993,58.844420999999997,22255800]
[41232,68.569999999999993,70.360000999999997,68.160004000000001,70.190002000000007,60.463932,18503000]
[41239,69.790001000000004,70.639999000000003,69.599997999999999,70.209998999999996,60.481155000000001,24034100]
[41246,70.319999999999993,70.410004000000001,69.300003000000004,70.260002,60.524234999999997,21233500]
[41253,70.019997000000004,70.889999000000003,70,70.160004000000001,60.906700000000001,23841700]
[41260,70.260002,70.769997000000004,69.230002999999996,69.629997000000003,60.446582999999997,32985900]
[41267,69.330001999999993,69.599997999999999,68.010002,68.019997000000004,59.048926999999999,14315300]
[41274,67.779999000000004,69.629997000000003,67.389999000000003,69.459998999999996,60.299022999999998,23667900]
[41281,69.529999000000004,70.919998000000007,69.160004000000001,70.879997000000003,61.531726999999997,28603900]
[41288,70.889999000000003,72.540001000000004,70.769997000000004,72.480002999999996,62.920723000000002,31415800]
[41295,72.389999000000003,72.550003000000004,71.739998,72.489998,62.929389999999998,21144100]
[41302,72.410004000000001,73.459998999999996,72.300003000000004,72.669998000000007,63.085650999999999,27218000]
[41309,72.480002999999996,73.160004000000001,72.400002000000001,72.599997999999999,63.024878999999999,23658600]
[41316,72.5,73.720000999999996,70.980002999999996,73.680000000000007,63.962429,39678400]
[41323,73.75,75.860000999999997,73.480002999999996,75.569999999999993,65.603179999999995,29080100]
[41330,75.680000000000007,76.330001999999993,74.529999000000004,75.930000000000007,65.915694999999999,28722600]
[41337,75.779999000000004,77.410004000000001,75.540001000000004,77.199996999999996,67.497978000000003,25683000]
[41344,77.120002999999997,77.389999000000003,76.650002000000001,77.040001000000004,67.358069999999998,22976200]
[41351,76.660004000000001,79.269997000000004,76,78.639999000000003,68.756989000000004,35023600]
[41358,78.610000999999997,79.129997000000003,77.599997999999999,79.110000999999997,69.167914999999994,20997200]
[41365,78.760002,79.879997000000003,78.300003000000004,78.589995999999999,68.713279999999997,21111500]
[41372,78.569999999999993,80.480002999999996,78.25,79.989998,69.937340000000006,22118400]
[41379,79.529999000000004,83.449996999999996,78.769997000000004,82.769997000000004,72.367949999999993,45301400]
[41386,82.290001000000004,84.32,82.050003000000004,82.510002,72.140640000000005,28412700]
[41393,82.510002,83.25,82.019997000000004,82.830001999999993,72.420410000000004,18002000]
[41400,82.699996999999996,83.650002000000001,82.220000999999996,83,72.569053999999994,17723200]
[41407,82.720000999999996,84.779999000000004,82.519997000000004,83.800003000000004,73.268523999999999,20638500]
[41414,83.790001000000004,84.269997000000004,81.510002,82.580001999999993,72.201828000000006,21447300]
[41421,83.089995999999999,83.480002999999996,80.699996999999996,80.769997000000004,70.619292999999999,21171600]
[41428,80.669998000000007,82.510002,79.730002999999996,82.510002,72.140640000000005,29779100]
[41435,82.599997999999999,83.190002000000007,81.25,82.129997000000003,72.311104,25264500]
[41442,82.589995999999999,82.93,78.769997000000004,80.129997000000003,70.550217000000004,29945800]
[41449,78.680000000000007,82.540001000000004,78.199996999999996,81.790001000000004,72.011748999999995,27696000]
[41456,81.959998999999996,82.5,80.290001000000004,80.800003000000004,71.140120999999994,16066600]
[41463,81.319999999999993,84.629997000000003,81.069999999999993,84.32,74.239281000000005,22334300]
[41470,84.43,87.059997999999993,83.309997999999993,86.410004000000001,76.079421999999994,31324400]
[41477,86.190002000000007,86.940002000000007,84.360000999999997,85.309997999999993,75.110909000000007,26316200]
[41484,85.260002,85.989998,83.400002000000001,84.290001000000004,74.212860000000006,26011200]
[41491,84.339995999999999,85.43,83.769997000000004,84.339995999999999,74.256912,17722400]
[41498,83.93,84.099997999999999,79.940002000000007,80.180000000000007,70.594230999999994,20284800]
[41505,80.110000999999997,81.050003000000004,78.709998999999996,79.849997999999999,70.303702999999999,20700300]
[41512,79.970000999999996,80.099997999999999,78.610000999999997,79.730002999999996,70.198043999999996,24295800]
[41519,80.480002999999996,80.790001000000004,78.319999999999993,79.260002,69.784233,19770700]
[41526,79.25,80.400002000000001,78.790001000000004,80.319999999999993,71.221466000000007,19615900]
[41533,80.790001000000004,82.940002000000007,80.610000999999997,81.739998,72.480598000000001,23822200]
[41540,81.559997999999993,81.580001999999993,79.849997999999999,80.199996999999996,71.115059000000002,23615900]
[41547,79.860000999999997,79.930000000000007,78.669998000000007,79.620002999999997,70.600753999999995,21644300]
[41554,79.25,81.089995999999999,78.860000999999997,80.830001999999993,71.673705999999996,24466500]
[41561,80.449996999999996,83.010002,80.339995999999999,83.010002,73.606765999999993,27294100]
[41568,82.970000999999996,83.730002999999996,82.190002000000007,83.349997999999999,73.908218000000005,23364400]
[41575,83.360000999999997,85.5,83.230002999999996,84.559997999999993,74.981162999999995,22049700]
[41582,84.620002999999997,86.730002999999996,83.830001999999993,85.849997999999999,76.125045999999998,23875600]
[41589,85.75,86.629997000000003,85.029999000000004,86.029999000000004,76.284644999999998,18319900]
[41596,86.019997000000004,86.18,84.93,85.739998,76.027489000000003,19171900]
[41603,85.809997999999993,86.120002999999997,84.07,84.459998999999996,74.892501999999993,13479700]
[41610,84.43,84.519997000000004,81.889999000000003,83.150002000000001,73.730880999999997,27246000]
[41617,82.919998000000007,83.199996999999996,80.849997999999999,80.930000000000007,72.251655999999997,26992600]
[41624,81.059997999999993,82.099997999999999,79.959998999999996,81.809997999999993,73.037291999999994,31444500]
[41631,82.339995999999999,83.110000999999997,81.449996999999996,82.709998999999996,73.840774999999994,8994400]
[41638,82.709998999999996,83.330001999999993,81.819999999999993,82.239998,73.421181000000004,11579500]
[41645,82.199996999999996,83.989998,82.080001999999993,83.5,74.546088999999995,24152000]
[41652,83.059997999999993,83.57,82.040001000000004,82.199996999999996,73.385468000000003,23049700]
[41659,82.209998999999996,83.07,81.430000000000007,81.430000000000007,72.698043999999996,20046400]
[41666,81.430000000000007,82.769997000000004,79.900002000000001,80.360000999999997,71.742789999999999,28536200]
[41673,80.349997999999999,80.510002,78.279999000000004,80.220000999999996,71.617821000000006,28002400]
[41680,80.169998000000007,81.849997999999999,78.059997999999993,78.089995999999999,69.716217,38684800]
[41687,78.629997000000003,78.910004000000001,77.010002,78.220000999999996,69.832260000000005,37222300]
[41694,78.309997999999993,80.400002000000001,78.309997999999993,80.069999999999993,71.483870999999994,39522200]
[41701,79.169998000000007,81.629997000000003,79.099997999999999,81.559997999999993,72.814109999999999,29590200]
[41708,81.550003000000004,82.980002999999996,80.860000999999997,81,72.825325000000007,29707300]
[41715,81.470000999999996,82.57,81.190002000000007,82.139999000000003,73.850273000000001,28804100]
[41722,82.330001999999993,83.739998,81.529999000000004,82.949996999999996,74.578522000000007,24242400]
[41729,83.739998,83.800003000000004,82.440002000000007,82.589995999999999,74.254868000000002,23983700]
[41736,82.370002999999997,84.82,81.989998,83.150002000000001,74.758347000000001,34824800]
[41743,83.57,85.940002000000007,83.050003000000004,85.550003000000004,76.916145,27038400]
[41750,85.209998999999996,85.949996999999996,85,85.25,76.646416000000002,21677400]
[41757,85.540001000000004,87,84.949996999999996,85.519997000000004,76.889160000000004,22521800]
[41764,85.169998000000007,87.25,85.139999000000003,87.169998000000007,78.372635000000002,18469500]
[41771,87.32,87.68,85.57,86.540001000000004,77.806220999999994,15754000]
[41778,85.940002000000007,86.239998,85.360000999999997,85.830001999999993,77.167884999999998,17080000]
[41785,85.809997999999993,88.480002999999996,85.650002000000001,88.330001999999993,79.415572999999995,18259700]
[41792,88.120002999999997,88.389999000000003,87.220000999999996,87.910004000000001,79.037964000000002,18536400]
[41799,87.82,88.720000999999996,86.82,87.190002000000007,78.976990000000001,16352000]
[41806,86.870002999999997,90.239998,86.709998999999996,89.099997999999999,80.707069000000004,23679400]
[41813,89.199996999999996,89.260002,87.739998,88.760002,80.399117000000004,19648100]
[41820,88.459998999999996,90.139999000000003,88.349997999999999,90.019997000000004,81.540413000000001,13060800]
[41827,89.610000999999997,90.220000999999996,89.150002000000001,89.849997999999999,81.386420999999999,15067400]
[41834,90.199996999999996,91.389999000000003,89.690002000000007,90.089995999999999,81.603820999999996,21673800]
[41841,89.620002999999997,93.089995999999999,89.010002,91.550003000000004,82.926292000000004,27821900]
[41848,91.550003000000004,91.800003000000004,87.459998999999996,88.110000999999997,79.810349000000002,21986300]
[41855,88.330001999999993,90.849997999999999,88.129997000000003,90.290001000000004,81.784981000000002,30123100]
[41862,91.099997999999999,92.75,90.699996999999996,91.849997999999999,83.198020999999997,19166900]
[41869,92.199996999999996,93.190002000000007,91.519997000000004,91.599997999999999,82.971573000000006,19696100]
[41876,92.580001999999993,93.510002,91.809997999999993,92.489998,83.777755999999997,18022300]
[41883,92.620002999999997,93.150002000000001,91.389999000000003,91.75,83.107451999999995,17674700]
[41890,91.480002999999996,92.25,90.580001999999993,90.870002999999997,82.897491000000002,17772300]
[41897,91.07,94.209998999999996,90.779999000000004,93.790001000000004,85.561310000000006,24936100]
[41904,93.419998000000007,94.040001000000004,92.440002000000007,93.129997000000003,84.959213000000005,19312900]
[41911,92.510002,93.529999000000004,92.330001999999993,93.5,85.296738000000005,19633800]
[41918,93.5,96.220000999999996,92.760002,94.650002000000001,86.345839999999995,33693100]
[41925,94.709998999999996,95.449996999999996,89.82,91.510002,83.481353999999996,33130700]
[41932,91.660004000000001,95.32,91.589995999999999,94.599997999999999,86.300231999999994,28824300]
[41939,94.480002999999996,96.739998,94.07,96.169998000000007,87.732490999999996,18604600]
[41946,95.940002000000007,97.860000999999997,95.5,96.800003000000004,88.307220000000001,21550900]
[41953,96.400002000000001,98.959998999999996,96.160004000000001,97.720000999999996,89.146484000000001,20449900]
[41960,96.849997999999999,99.129997000000003,96.849997999999999,98.889999000000003,90.213852000000003,20037500]
[41967,98.879997000000003,100.699997,98.489998,100.099998,91.317679999999996,13371500]
[41974,98.559997999999993,100.57,97.199996999999996,97.760002,89.182998999999995,22381100]
[41981,97.870002999999997,98.110000999999997,94.709998999999996,94.739998,86.995552000000004,20386400]
[41988,95.129997000000003,96.199996999999996,92.43,95.440002000000007,87.638328999999999,33508700]
[41995,95.790001000000004,97.889999000000003,95.470000999999996,97.050003000000004,89.116721999999996,9785600]
[42002,96.620002999999997,97.099997999999999,94.050003000000004,94.440002000000007,86.720084999999997,11861300]
[42009,94.449996999999996,97.910004000000001,92.940002000000007,96.82,88.905510000000007,30345300]
[42016,96.949996999999996,97.489998,95.459998999999996,97.290001000000004,89.337104999999994,23515100]
[42023,98.330001999999993,99,96.599997999999999,98.529999000000004,90.475753999999995,24164800]
[42030,98.190002000000007,98.949996999999996,93.559997999999993,93.779999000000004,86.114020999999994,30285900]
[42037,93.860000999999997,97.269997000000004,93.599997999999999,96.709998999999996,88.804512000000003,26079100]
[42044,96.580001999999993,100.760002,95.589995999999999,99.129997000000003,91.026711000000006,35456200]
[42051,98.449996999999996,99.599997999999999,97.830001999999993,99.059997999999993,90.962418,17479100]
[42058,99.160004000000001,99.970000999999996,98.739998,98.980002999999996,90.888962000000006,22007100]
[42065,98.980002999999996,99.300003000000004,95.940002000000007,96.169998000000007,88.308655000000002,21649200]
[42072,96,96.5,93.449996999999996,94.32,87.190262000000004,23982500]
[42079,94.559997999999993,95.529999000000004,92.239998,95.339995999999999,88.133156,30074100]
[42086,95.470000999999996,97.160004000000001,94.790001000000004,95.949996999999996,88.697051999999999,26135300]
[42093,96.279999000000004,96.68,94.169998000000007,95.690002000000007,88.456726000000003,17231500]
[42100,95.529999000000004,97.089995999999999,95.529999000000004,96.199996999999996,88.928168999999997,18309400]
[42107,96.010002,97.300003000000004,95.360000999999997,95.809997999999993,88.56765,20466200]
[42114,96.260002,97.639999000000003,94.510002,95.169998000000007,87.976021000000003,27155900]
[42121,95.169998000000007,95.620002999999997,93.260002,95.559997999999993,88.336539999999999,26714700]
[42128,95.449996999999996,96.610000999999997,94.949996999999996,96.550003000000004,89.251700999999997,18997600]
[42135,96.269997000000004,98.440002000000007,95,98.220000999999996,90.795463999999996,18868000]
[42142,98.010002,98.339995999999999,96.230002999999996,96.260002,88.983635000000007,16147800]
[42149,96.059997999999993,97.389999000000003,95.5,96.43,89.140784999999994,18753400]
[42156,96.589995999999999,96.589995999999999,92.900002000000001,93.050003000000004,86.016272999999998,21150500]
[42163,93.300003000000004,94.290001000000004,92.720000999999996,93.739998,87.292563999999999,18515000]
[42170,93.269997000000004,95.519997000000004,92.540001000000004,94.860000999999997,88.335526000000002,22539300]
[42177,95,95.989998,94.830001999999993,94.910004000000001,88.382087999999996,21594600]
[42184,94.400002000000001,94.980002999999996,93.260002,94.660004000000001,88.149292000000003,15832300]
[42191,94.040001000000004,97.349997999999999,94.010002,95.550003000000004,88.978081000000003,35898200]
[42198,96.300003000000004,97.489998,96.050003000000004,96.779999000000004,90.123489000000006,25034200]
[42205,97.080001999999993,97.480002999999996,96.089995999999999,96.18,89.564743000000007,16203100]
[42212,96.029999000000004,97.169998000000007,95.330001999999993,96.349997999999999,89.723052999999993,22001900]
[42219,96.190002000000007,100.610001,96.169998000000007,99.099997999999999,92.283905000000004,22818800]
[42226,99.519997000000004,99.699996999999996,97,99.230002999999996,92.404967999999997,19563900]
[42233,98.82,100.41999800000001,96.099997999999999,96.25,89.629929000000004,23206300]
[42240,91.580001999999993,94.139999000000003,76.480002999999996,93.529999000000004,87.097014999999999,41931400]
[42247,92.940002000000007,93.330001999999993,90.639999000000003,90.919998000000007,84.666527000000002,28991400]
[42254,91.93,93.080001999999993,90.43,91.620002999999997,85.979729000000006,16072600]
[42261,91.620002999999997,94.370002999999997,90.989998,93.050003000000004,87.321692999999996,27081000]
[42268,93.32,94.269997000000004,91.449996999999996,93.470000999999996,87.715835999999996,20564700]
[42275,92.970000999999996,94.5,92.199996999999996,94.160004000000001,88.363358000000005,26327800]
[42282,94.910004000000001,99.620002999999997,94.589995999999999,99.470000999999996,93.346457999999998,29613000]
[42289,98.949996999999996,100.099998,97.410004000000001,99.699996999999996,93.562302000000003,26123800]
[42296,99.699996999999996,103.44000200000001,99.519997000000004,102.43,96.124245000000002,23749300]
[42303,102.389999,103.239998,101.480003,102.19000200000001,95.899024999999995,21310100]
[42310,102.139999,102.58000199999999,99.150002000000001,99.720000999999996,93.581085000000002,19992100]
[42317,99.480002999999996,99.959998999999996,97.809997999999993,98.040001000000004,92.004493999999994,18368800]
[42324,97.75,102.150002,97.650002000000001,100.099998,93.937674999999999,19263900]
[42331,100.480003,101.69000200000001,100,100.739998,94.538269,12378800]
[42338,100.739998,101.370003,98.540001000000004,101.05999799999999,94.838577000000001,27001800]
[42345,101.029999,101.510002,97.540001000000004,97.779999000000004,92.402823999999995,20343600]
[42352,98.089995999999999,101.33000199999999,96.809997999999993,97.900002000000001,92.516227999999998,28373800]
[42359,98.389999000000003,100.970001,97.769997000000004,100.540001,95.011054999999999,10778500]
[42366,100.389999,101.699997,99.809997999999993,99.919998000000007,94.425139999999999,11754400]
[42373,98.559997999999993,99.849997999999999,96.940002000000007,97.209998999999996,91.864165999999997,27359700]
[42380,97.339995999999999,98.410004000000001,93.300003000000004,93.93,88.764556999999996,30791200]
[42387,94.660004000000001,96.290001000000004,93.25,95.849997999999999,90.578963999999999,27409900]
[42394,95.919998000000007,99.300003000000004,95.529999000000004,99.300003000000004,93.839241000000001,26442500]
[42401,98.529999000000004,99.400002000000001,96.800003000000004,97.32,91.968124000000003,23267400]
[42408,97.139999000000003,98.790001000000004,96.089995999999999,98.489998,93.073775999999995,25070500]
[42415,99.199996999999996,100.19000200000001,98.099997999999999,99.580001999999993,94.103851000000006,17463300]
[42422,99.980002999999996,100.699997,97.839995999999999,98.360000999999997,92.950935000000001,25143300]
[42429,98.360000999999997,100,97.540001000000004,100,94.500748000000002,27200500]
[42436,99.25,101.410004,98.75,101.30999799999999,96.422279000000003,27325700]
[42443,101.129997,102.120003,100.010002,101.290001,96.403251999999995,24527100]
[42450,100.910004,102.120003,100.150002,100.68,95.822693000000001,14468900]
[42457,100.959999,103.889999,100.760002,103.779999,98.773124999999993,21290500]
[42464,103.800003,105.25,102.769997,105.08000199999999,100.010406,24357900]
[42471,105.160004,105.769997,102.709999,103.769997,98.763587999999999,22827000]
[42478,104.160004,104.610001,100.41999800000001,101.980003,97.059959000000006,30211400]
[42485,101.800003,103.400002,101.610001,102.959999,97.992676000000003,19409300]
[42492,102.739998,104.970001,102.639999,104.959999,99.896193999999994,18745200]
[42499,104.91999800000001,106.94000200000001,103.540001,104.18,99.153824,22614200]
[42506,103.980003,104.650002,100,100.099998,95.270668000000001,27083000]
[42513,100.120003,102.379997,100,101.959999,97.040931999999998,17444600]
[42520,102.139999,102.83000199999999,100.300003,102.529999,97.583427,19240000]
[42527,102.540001,103.82,102.16999800000001,103.30999799999999,99.062622000000005,16898300]
[42534,103.239998,103.93,101.739998,103.410004,99.158516000000006,21265100]
[42541,104.07,104.68,101.800003,101.980003,97.787315000000007,21903300]
[42548,101.769997,106.400002,101.300003,105.629997,101.287239,28564600]
[42555,105.66999800000001,109,105.629997,108.269997,103.818703,27185100]
[42562,108.160004,110.94000200000001,107.769997,109.660004,105.151566,25919400]
[42569,109.660004,109.910004,108.110001,109.19000200000001,104.70088200000001,16156500]
[42576,109.239998,109.279999,106.69000200000001,108.91999800000001,104.441986,18579200]
[42583,108.720001,109.360001,107.68,108.660004,104.19268,17411500]
[42590,108.41999800000001,109.18,107.66999800000001,108.589996,104.12554900000001,13180700]
[42597,108.709999,108.989998,107.540001,108.16999800000001,103.72281599999999,13218500]
[42604,108.08000199999999,108.550003,107.33000199999999,107.449997,103.032417,13198600]
[42611,107.5,108.25,106.260002,107.870003,103.435143,17712800]
[42618,107.790001,108.120003,104.050003,104.050003,100.477448,15767800]
[42625,104.300003,106.220001,104.290001,105.279999,101.665215,21707600]
[42632,105.209999,107.989998,104.91999800000001,107.339996,103.654488,18011000]
[42639,107.239998,109.709999,106.730003,108.769997,105.03537,27672600]
[42646,108.769997,108.83000199999999,105.459999,105.989998,102.35083,25977500]
[42653,106.449997,107.05999799999999,105,106.83000199999999,103.161995,18714100]
[42660,106.83000199999999,108.18,105.269997,105.620003,101.99354599999999,19630500]
[42667,106.120003,107.949997,106.120003,107.07,103.393753,19907200]
[42674,107.029999,107.44000200000001,105.80999799999999,105.80999799999999,102.17701,17455800]
[42681,106.660004,108.93,102.400002,103.19000200000001,99.646973000000003,31623500]
[42688,102.860001,103.339996,100.449997,101.30999799999999,97.831528000000006,25965000]
[42695,101.30999799999999,103,101.30999799999999,102.16999800000001,98.661995000000005,16714400]
[42702,102.269997,103.25,98.5,100.599998,97.145897000000005,29284800]
[42709,100.620003,104.050003,100.120003,103.57,100.753311,22697700]
[42716,103.82,106.529999,103.66999800000001,105.870003,102.990768,25864200]
[42723,105.459999,105.870003,104.25,105.089996,102.231972,16196200]
[42730,105.089996,105.32,104.33000199999999,104.629997,101.784485,9274700]
[42737,104.94000200000001,105.629997,104.120003,104.55999799999999,101.716385,15967800]
[42744,104.160004,104.260002,101.220001,101.550003,98.788253999999995,22209700]
[42751,101.07,103.32,101.05999799999999,103.239998,100.432289,16733600]
[42758,102.900002,105.19000200000001,102.83000199999999,103.480003,100.665764,21026000]
[42765,103.010002,105.769997,102.980003,105.110001,102.251442,18325600]
[42772,105.099998,106.489998,104.529999,106.099998,103.214508,18230600]
[42779,106.5,108.300003,104.769997,108.150002,105.208755,27790200]
[42786,108.07,110,107.949997,109.83000199999999,106.843063,16560500]
[42793,109.69000200000001,110.66999800000001,109.050003,110.55999799999999,107.55321499999999,20902600]
[42800,109.800003,110.19000200000001,108.470001,109.589996,107.34137,21652400]
[42807,109.32,111.519997,109.029999,111.389999,109.104439,22759700]
[42814,111.150002,112.379997,110.80999799999999,112.120003,109.81946600000001,19973600]
[42821,111.870003,112.760002,111.57,111.860001,109.564804,15993000]
[42828,111.949997,112.589996,111.41999800000001,111.610001,109.319923,14480000]
[42835,111.699997,113.769997,111.349998,112.68,110.36797300000001,15422300]
[42842,112.739998,114.610001,112.68,113.43,111.102585,17394900]
[42849,114.360001,114.57,111.339996,113.279999,110.95566599999999,21160500]
[42856,112.93,113.279999,111.699997,113.220001,110.896896,17034200]
[42863,113.199997,113.43,112.480003,112.910004,110.593254,12626200]
[42870,112.900002,114.660004,112.769997,113.69000200000001,111.35726200000001,18133500]
[42877,113.69000200000001,118,113.69000200000001,117.910004,115.490662,16102300]
[42884,117.739998,118.120003,116.05999799999999,117.66999800000001,115.255585,16032300]
[42891,117.389999,117.970001,115.360001,115.94000200000001,114.34105700000001,16417800]
[42898,115.94000200000001,118.05999799999999,115.470001,116.860001,115.248367,18378200]
[42905,117.019997,118.239998,116.050003,116.959999,115.346992,16648700]
[42912,117.41999800000001,117.83000199999999,114.889999,115.489998,113.897263,15486600]
[42919,115.550003,116,114.83000199999999,115.510002,113.91699199999999,14253400]
[42926,115.91999800000001,116,112.25,114.93,113.34498600000001,22070700]
[42933,114.94000200000001,116.66999800000001,114.389999,116.629997,115.02153800000001,14748800]
[42940,116.5,118.05999799999999,116.089996,116.610001,115.001823,16293100]
[42947,116.529999,116.860001,115.139999,116.370003,114.765129,14612500]
[42954,116.449997,117.25,115.959999,116.510002,114.903198,12491700]
[42961,117.360001,119.389999,117.010002,117.599998,115.978165,15168400]
[42968,117.800003,118.699997,115.800003,115.849998,114.252296,15252000]
[42975,116.120003,116.290001,114.910004,115.839996,114.24243199999999,15074600]
[42982,115.949997,117.290001,114.57,115.040001,114.247406,12771000]
[42989,115.08000199999999,115.949997,113.699997,114.849998,114.058708,20387800]
[42996,115.16999800000001,115.230003,111.80999799999999,111.849998,111.079376,16446500]
[43003,112.040001,112.730003,110.339996,111.43,110.662277,27558400]
[43010,109.910004,110.989998,106.19000200000001,110.400002,109.639374,32373900]
[43017,110.589996,112.980003,109.790001,112.620003,111.844078,15438900]
[43024,112.93,113.629997,111.379997,111.610001,110.84103399999999,15537600]
[43031,111.639999,112.449997,109.18,110.599998,109.83799,15659400]
[43038,110.360001,110.769997,109.360001,110.220001,109.46060900000001,13303400]
[43045,109.970001,112.980003,109.150002,112.75,111.97318300000001,17455500]
[43052,112.69000200000001,116.19000200000001,112.639999,114.68,113.88988500000001,17759400]
[43059,114.75,116.33000199999999,114.279999,115.900002,115.101479,11555100]
[43066,116,117.379997,115.040001,116.779999,115.97541,20636200]
[43073,117,118.910004,115.900002,116.57,116.57,19342100]
[43080,116.33000199999999,119.360001,115.55999799999999,119.220001,119.220001,19519200]
[43087,119.300003,119.739998,117.55999799999999,118.599998,118.599998,16524200]
[43094,118.410004,120.57,118.410004,119.91999800000001,119.91999800000001,9737100]
[43101,119.93,120.18,117.599998,118.66999800000001,118.66999800000001,14251000]
[43108,118.209999,118.980003,116.379997,117.379997,117.379997,21688600]
[43115,117.199997,120.68,117.029999,120.16999800000001,120.16999800000001,21715500]
[43122,120.099998,122.510002,120,121.760002,121.760002,17997500]
[43129,121.379997,122.160004,118.400002,118.66999800000001,118.66999800000001,19652500]
[43136,118.57,119.660004,108.879997,111.18,111.18,27115900]

{"sheet":"COKE Stock Price","index":282,"n_rows":1979,"n_cols":7,"rows_kept":1979,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[29297,6.5,7,6.5,6.5,3.1552639999999998,32400]
[29304,6.5,6.75,5.625,6,2.9125489999999998,43200]
[29311,6,6.625,5.875,6.125,2.9732289999999999,8800]
[29318,6.125,6.75,6,6.25,3.0339070000000001,15800]
[29325,6.375,6.875,6.375,6.375,3.0945849999999999,5400]
[29332,6.375,7.125,6.375,6.625,3.2159399999999998,8000]
[29339,6.625,7.125,6.625,6.625,3.2159399999999998,20400]
[29346,6.625,7.25,6.625,6.75,3.276621,13800]
[29353,6.75,7.5,6.75,7,3.3979759999999999,17200]
[29360,7.75,8.25,7.375,7.5,3.6406890000000001,41000]
[29367,7.5,8,7.125,7.125,3.4586540000000001,15200]
[29374,7.125,7.875,7.125,7.375,3.580009,27800]
[29381,7.375,8,7.375,7.375,3.580009,17400]
[29388,7.375,7.875,7.375,7.375,3.580009,13200]
[29395,7.375,7.875,7.375,7.375,3.580009,9800]
[29402,7.5,8,7.375,7.375,3.580009,8600]
[29409,7.375,7.625,7.375,7.375,3.580009,15000]
[29416,7.375,8.375,7.375,8,3.8834010000000001,83400]
[29423,8,8.75,8,8.125,3.9440770000000001,59400]
[29430,8.125,8.875,8.125,8.75,4.2474689999999997,68200]
[29437,8.75,8.875,8.625,8.625,4.1867900000000002,100200]
[29444,8.625,8.75,8.25,8.5,4.1261140000000003,80800]
[29451,8.5,9.125,8.125,8.875,4.3081480000000001,86000]
[29458,8.875,9,8.25,8.375,4.0654339999999998,48000]
[29465,8.5,8.875,8.375,8.375,4.0654339999999998,28600]
[29472,8.375,8.5,7.75,7.75,3.7620439999999999,49400]
[29479,7.75,8.5,7.75,8.375,4.0654339999999998,39800]
[29486,8.375,8.5,7.875,7.875,3.822721,18400]
[29493,7.75,8,7.5,7.75,3.7620439999999999,16200]
[29500,7.875,8.25,7.875,8,3.8834010000000001,16800]
[29507,8,8,7.5,7.5,3.6406890000000001,20000]
[29514,7.5,7.75,7.375,7.5,3.6406890000000001,22200]
[29521,7.5,7.75,7.375,7.375,3.580009,31400]
[29528,7.375,7.625,7.25,7.4375,3.6103499999999999,19800]
[29535,7.4375,7.8125,7.375,7.5,3.6406890000000001,38800]
[29542,7.5,8.5,7.5,8.25,4.0047579999999998,76200]
[29549,8.25,8.25,7.875,8.125,3.9440770000000001,55200]
[29556,8.125,8.875,7.875,8.5,4.1261140000000003,97400]
[29563,8.25,8.375,7.625,7.625,3.7013660000000002,25200]
[29570,7.75,8.375,7.625,8.125,3.9440770000000001,35400]
[29577,8.25,8.375,8.125,8.125,3.9440770000000001,17600]
[29584,8.125,8.375,8,8,3.8834010000000001,28000]
[29591,8,8.125,7.625,7.625,3.7013660000000002,39200]
[29598,7.625,8,7.625,7.75,3.7620439999999999,25400]
[29605,8,8.25,8,8,3.8834010000000001,44200]
[29612,8.125,8.25,8,8,3.8834010000000001,46200]
[29619,8,8.25,7.75,7.75,3.7620439999999999,23600]
[29626,7.75,8,7.75,7.75,3.7620439999999999,37200]
[29633,7.875,8.5,7.875,8.125,3.9440770000000001,38000]
[29640,8.25,9.125,8.25,8.875,4.3081480000000001,72800]
[29647,10.1875,10.625,10.1875,10.5625,5.1273020000000002,306400]
[29654,10.625,10.6875,10.125,10.125,4.9149289999999999,768200]
[29661,10.125,10.25,9.875,10.0625,4.8845919999999996,462000]
[29668,10.0625,10.25,8.875,9,4.3688250000000002,99000]
[29675,9.375,10,9.375,9.5,4.6115360000000001,37000]
[29682,9.5,9.75,9.25,9.375,4.550859,42400]
[29689,9.375,9.625,9.25,9.25,4.4901840000000002,88200]
[29696,9.375,10,9.375,9.625,4.6722159999999997,41000]
[29703,9.625,10.25,9.625,9.875,4.7935739999999996,21400]
[29710,10,10.375,10,10,4.8542490000000003,24400]
[29717,10.125,10.5,10.125,10.25,4.9756090000000004,36200]
[29724,10.375,10.625,10.375,10.375,5.0362850000000003,53800]
[29731,10.375,10.5,10.25,10.25,4.9756090000000004,54800]
[29738,10.25,10.625,10.125,10.125,4.9149289999999999,27000]
[29745,10.125,10.5,10.125,10.25,4.9756090000000004,45000]
[29752,10.25,10.5,10.25,10.25,4.9756090000000004,69200]
[29759,10.25,10.5,10.25,10.25,4.9756090000000004,39600]
[29766,10.25,10.5,10.125,10.125,4.9149289999999999,9000]
[29773,10.625,10.875,10.5,10.5,5.0969639999999998,30600]
[29780,10.5,10.75,10.25,10.375,5.0362850000000003,132800]
[29787,10.375,10.625,10.25,10.25,4.9756090000000004,10000]
[29794,10.5,12.125,10.5,11.875,5.7644209999999996,71200]
[29801,11.875,12.125,11.5,11.5,5.582389,13000]
[29808,11.5,12.125,11.5,11.875,5.7644209999999996,35400]
[29815,11.875,12.125,11.375,11.375,5.5217109999999998,28800]
[29822,11.375,11.375,10.625,10.75,5.2183200000000003,17200]
[29829,10.75,11,10,10,4.8542490000000003,16200]
[29836,10,10.875,9.75,10.625,5.1576409999999999,37000]
[29843,10.625,11,10.625,10.625,5.1576409999999999,9200]
[29850,10.75,11.125,10.75,10.75,5.2183200000000003,12600]
[29857,10.875,11.375,10.875,11.125,5.4003560000000004,19400]
[29864,11.25,11.5,11.25,11.25,5.4610329999999996,14400]
[29871,11.25,12.125,11.25,11.625,5.6430670000000003,36200]
[29878,11.625,12.625,11.625,12.125,5.8857780000000002,37000]
[29885,11.625,11.625,11.375,11.375,5.5217109999999998,48600]
[29892,11.375,11.75,11.375,11.375,5.5217109999999998,24000]
[29899,11.5,12.25,11.5,11.75,5.7037440000000004,22400]
[29906,11.875,12.25,11.875,11.875,5.7644209999999996,19400]
[29913,11.875,12.5,11.875,12.125,5.8857780000000002,19400]
[29920,12.375,12.75,12.375,12.375,6.0071349999999999,11800]
[29927,12.375,12.75,12.25,12.25,5.9464589999999999,18000]
[29934,12.25,12.375,11.875,12,5.8250989999999998,6600]
[29941,12.125,12.75,12.125,12.375,6.0071349999999999,13000]
[29948,12.375,12.625,12.375,12.375,6.0071349999999999,4400]
[29955,12.375,12.625,11.5,11.5,5.582389,7600]
[29962,11.625,12,11.625,11.75,5.7037440000000004,10400]
[29969,11.75,12,11.75,11.75,5.7037440000000004,8000]
[29976,11.75,12,11.625,11.625,5.6430670000000003,41200]
[29983,11.625,12,11.625,11.625,5.6430670000000003,48000]
[29990,11.625,11.875,11.5,11.5,5.582389,8400]
[29997,11.5,11.75,11.375,11.375,5.5217109999999998,12200]
[30004,11.375,11.625,11.125,11.25,5.4610329999999996,19600]
[30011,11.25,12,11.25,11.5,5.582389,11600]
[30018,11.625,12,11.5,11.5,5.582389,20000]
[30025,11.5,11.875,11.5,11.5,5.582389,20400]
[30032,11.5,12,11.5,11.625,5.6430670000000003,2000]
[30039,11.625,12.125,11.625,11.625,5.6430670000000003,3400]
[30046,11.625,12.125,11.625,11.75,5.7037440000000004,14600]
[30053,11.875,12.625,11.875,12.25,5.9464589999999999,9600]
[30060,12.25,12.875,12.25,12.625,6.1284910000000004,21400]
[30067,12.75,13.125,11.875,11.875,5.7644209999999996,41600]
[30074,11.875,12.25,11.75,11.75,5.7037440000000004,33600]
[30081,11.75,12.875,11.75,12.5,6.0678140000000003,32200]
[30088,12.5,12.75,12.125,12.5,6.0678140000000003,25600]
[30095,12.5,12.625,12.125,12.375,6.0071349999999999,31600]
[30102,12.375,12.625,12.25,12.25,5.9464589999999999,49200]
[30109,12.25,12.75,12.25,12.375,6.0071349999999999,70800]
[30116,12.375,12.625,12.25,12.25,5.9464589999999999,11800]
[30123,12.25,12.5,12.125,12.125,5.8857780000000002,37200]
[30130,12.125,12.5,12.125,12.125,5.8857780000000002,6200]
[30137,12.125,12.5,12.125,12.375,6.0071349999999999,10800]
[30144,12.375,12.5,12.25,12.25,5.9464589999999999,6400]
[30151,12.25,12.375,11.625,11.75,5.7037440000000004,11600]
[30158,11.75,12.125,11.75,11.75,5.7037440000000004,12400]
[30165,11.75,12,11.125,11.125,5.4003560000000004,18200]
[30172,11.125,11.5,11,11,5.3396749999999997,3800]
[30179,11,12,10.75,11.375,5.5217109999999998,39800]
[30186,11.375,11.75,11.375,11.375,5.5217109999999998,26800]
[30193,11.375,12.375,11.375,12,5.8250989999999998,20000]
[30200,12,12.375,11.25,11.25,5.4610329999999996,29000]
[30207,11.25,12,11.25,11.875,5.7644209999999996,14600]
[30214,11.875,14,11.875,13.625,6.6139169999999998,51400]
[30221,14.875,15.25,14,14.875,7.2206999999999999,130000]
[30228,14.875,15.75,14.75,15.125,7.3420529999999999,47000]
[30235,15.125,16.375,14.75,16,7.7668020000000002,65600]
[30242,16.5,16.75,15.5,16.25,7.8881550000000002,67600]
[30249,16.5,19,16.5,18.75,9.1017189999999992,118000]
[30256,18.375,18.5,18,18.375,8.9196829999999991,87800]
[30263,17.875,18.875,17.625,18.5,8.9803680000000004,59800]
[30270,18.5,20.625,18.5,19.625,9.5264699999999998,101800]
[30277,19.5,19.5,18.625,18.875,9.1623990000000006,55400]
[30284,18.875,19.125,18.625,18.625,9.0410459999999997,17400]
[30291,18.875,19.625,18.875,18.875,9.1623990000000006,36400]
[30298,18.875,19.125,18.125,18.25,8.8590070000000001,21800]
[30305,18.25,19.625,18.25,19.375,9.4051120000000008,59800]
[30312,19.375,19.75,19.25,19.25,9.3444319999999994,22800]
[30319,19.25,19.75,19.25,19.375,9.4051120000000008,19000]
[30326,19.375,19.75,18.75,18.75,9.1017189999999992,34200]
[30333,18.75,19.125,18.375,18.875,9.1623990000000006,66000]
[30340,18.75,19.375,18.5,19.125,9.2837569999999996,51600]
[30347,19.625,20.75,19.625,20.5,9.9512180000000008,78000]
[30354,21,21.25,20.125,20.25,9.8298579999999998,36200]
[30361,20.25,20.375,19.625,19.625,9.5264699999999998,33800]
[30368,19.625,19.75,19.5,19.5,9.4657870000000006,28000]
[30375,19.5,19.75,19,19,9.2230720000000002,20000]
[30382,19,19.375,18.75,18.75,9.1017189999999992,26200]
[30389,18.75,19.125,18.625,18.625,9.0410459999999997,22600]
[30396,18.625,18.875,18.625,18.625,9.0410459999999997,23400]
[30403,18.875,23.5,18.875,23.25,11.286135,145200]
[30410,23.125,23.125,19.75,19.75,9.5871490000000001,146600]
[30417,19.75,20,19.75,19.75,9.5871490000000001,27200]
[30424,19.875,20.75,19.875,20.5,9.9512180000000008,47400]
[30431,20.625,21,20.5,20.5,9.9512180000000008,22200]
[30438,20.375,20.375,19.625,19.625,9.5264699999999998,19200]
[30445,19.625,19.875,18.5,18.875,9.1623990000000006,50000]
[30452,19,22.125,19,21.75,10.557995999999999,94400]
[30459,22.875,23,21.5,21.5,10.436640000000001,63000]
[30466,21.5,21.875,21.375,21.375,10.375958000000001,9200]
[30473,21.25,21.25,20.5,20.625,10.011891,29800]
[30480,20.875,22.125,20.875,21.875,10.618672999999999,41400]
[30487,22,22.25,21,21,10.193929000000001,23400]
[30494,21,21.125,20.625,20.625,10.011891,11800]
[30501,20.625,21.125,20.625,20.875,10.133252000000001,14600]
[30508,21.125,21.375,21,21,10.193929000000001,11600]
[30515,20.875,20.875,19.75,19.75,9.5871490000000001,31600]
[30522,19.875,20.75,19.875,20.375,9.8905349999999999,30000]
[30529,20.375,20.625,20,20,9.7084989999999998,26600]
[30536,20,20.5,20,20,9.7084989999999998,11600]
[30543,20,21.75,20,21.125,10.254602999999999,29200]
[30550,21.125,21.25,20.625,21,10.193929000000001,35400]
[30557,21,21.375,21,21.125,10.254602999999999,27200]
[30564,21.625,22.125,21.625,21.875,10.618672999999999,39800]
[30571,21.875,22.125,21.25,21.25,10.315283000000001,35800]
[30578,21.625,22.125,21.625,21.75,10.557995999999999,24800]
[30585,21.75,22.125,21.75,21.75,10.557995999999999,14000]
[30592,21.75,22.125,21.75,21.75,10.557995999999999,7200]
[30599,21.75,22.125,21.75,21.75,10.557995999999999,14600]
[30606,21.75,22.125,21.75,21.75,10.557995999999999,10600]
[30613,21.875,22.75,21.875,22.375,10.861383,15200]
[30620,22.375,22.75,22.375,22.375,10.861383,6200]
[30627,22.375,22.625,22.375,22.375,10.861383,5200]
[30634,22.375,22.625,22.375,22.375,10.861383,13400]
[30641,22.375,22.5,21.75,21.875,10.618672999999999,15800]
[30648,21.875,22.25,21.875,21.875,10.618672999999999,19600]
[30655,21.875,22.25,21.375,21.5,10.436640000000001,14200]
[30662,21.5,21.75,21.5,21.5,10.436640000000001,11200]
[30669,21.5,23.875,21.5,23.5,11.407488000000001,42200]
[30676,23.5,23.875,23.5,23.5,11.407488000000001,20800]
[30683,23.75,24.625,23.75,24.25,11.771556,43400]
[30690,24.25,24.625,22.5,22.75,11.043422,64400]
[30697,22.875,23.25,22.875,22.875,11.104103,6600]
[30704,22.875,23.125,22.25,22.25,10.800712000000001,19000]
[30711,22.25,23.125,22.25,22.75,11.043422,6600]
[30718,22.75,23.125,20.75,20.75,10.072570000000001,28200]
[30725,20.75,21.875,20.625,21.375,10.375958000000001,10400]
[30732,21.375,21.75,19.25,19.375,9.4051120000000008,23200]
[30739,19.625,20,19.25,19.5,9.4657870000000006,23000]
[30746,19.5,19.75,19.125,19.25,9.3444319999999994,15600]
[30753,19.5,20,19.5,19.5,9.4657870000000006,23600]
[30760,19.5,19.875,18,18,8.7376500000000004,16000]
[30767,18,19.75,18,19,9.2230720000000002,60300]
[30774,19.25,20,19.25,19.25,9.3444319999999994,51700]
[30781,19.25,20,18.75,18.75,9.1017189999999992,41100]
[30788,18.75,19.5,18.25,18.75,9.1017189999999992,38700]
[30795,18.75,20.5,18.75,20,9.7084989999999998,9000]
[30802,20,21.25,20,20.25,9.8298579999999998,11700]
[30809,20.25,21,20.25,20.25,9.8298579999999998,10800]
[30816,20.25,20.75,19.75,20,9.7084989999999998,22100]
[30823,20,20.75,20,20,9.7084989999999998,24600]
[30830,20,20.5,19.75,19.75,9.5871490000000001,18500]
[30837,19.75,20.5,19.75,19.75,9.5871490000000001,7300]
[30844,19.75,20.25,19,19,9.2230720000000002,16900]
[30851,19,19.75,18.75,19,9.2230720000000002,20600]
[30858,19,20.25,19,19.5,9.4657870000000006,21000]
[30865,19.5,20.25,19.5,19.5,9.4657870000000006,5100]
[30872,19.5,20.75,19.5,20,9.7084989999999998,11500]
[30879,20,23.25,20,22.5,10.922067,56900]
[30886,22.5,23,21.75,22.25,10.800712000000001,39900]
[30893,22.25,24.5,22.25,24,11.650198,11900]
[30900,24,24,22.25,23,11.164778,11600]
[30907,23,24.875,23,24.25,11.771556,28400]
[30914,24.25,24.875,24.25,24.25,11.771556,7600]
[30921,24.25,25.25,24.25,24.5,11.892918,5600]
[30928,24.5,26,24.5,25.25,12.256982000000001,9100]
[30935,25.5,28.25,25.5,27,13.106483000000001,48400]
[30942,27,27.75,27,27,13.106483000000001,35500]
[30949,27,27.5,26.75,26.75,12.985120999999999,53500]
[30956,26.75,27.25,25,25.25,12.256982000000001,17900]
[30963,25.25,27.25,25.25,26.75,12.985120999999999,12800]
[30970,26.75,28.5,26.75,28.25,13.713262,21500]
[30977,28.25,29.25,28,28.25,13.713262,41000]
[30984,28.25,30.25,28.25,30.25,14.684106999999999,156100]
[30991,30.25,32.5,30,30.75,14.926824999999999,99100]
[30998,30.75,31.75,30.5,31.25,15.169542,24100]
[31005,31,32.5,29.5,30,14.562754999999999,30900]
[31012,30,30,27,27.75,13.470553000000001,18600]
[31019,26.75,27,24.75,26.75,12.985120999999999,28500]
[31026,26.5,28.5,26,28.5,13.834614999999999,18900]
[31033,28.5,28.75,26.5,27.25,13.227834,33400]
[31040,26.875,27.125,26.5,26.5,12.863761999999999,11000]
[31047,26.5,27.25,26.5,26.75,12.985120999999999,5200]
[31054,27,27.5,26.5,27.5,13.349195,4600]
[31061,27.5,28.5,27,28.375,13.773932,71900]
[31068,28.375,29.75,28.25,29.25,14.198681000000001,21900]
[31075,29.5,31.75,29.5,31,15.048177000000001,31000]
[31082,31.5,31.75,30.75,31.5,15.290884999999999,45100]
[31089,31.5,34.5,30.75,33.75,16.383091,28400]
[31096,33.75,37.5,33.5,37,17.960735,62700]
[31103,37,37.25,36,36.25,17.596658999999999,16700]
[31110,36.25,37,36,36.75,17.839366999999999,6100]
[31117,36.25,37,32.5,37,17.960735,37300]
[31124,37,39.25,37,38.25,18.567513999999999,41100]
[31131,37.75,38.25,36.75,38.25,18.567513999999999,8900]
[31138,38.25,38.5,37.25,37.25,18.082091999999999,7500]
[31145,37.25,37.5,36.75,37.5,18.203437999999998,9200]
[31152,37.25,37.5,34.5,35.25,17.111235000000001,62800]
[31159,35.25,35.75,34.5,35,16.989878000000001,48500]
[31166,35,35,34.75,34.75,16.868528000000001,18400]
[31173,34.75,35.5,34.75,35.5,17.232592,30900]
[31180,35.5,39.5,35.25,39.5,19.174296999999999,68100]
[31187,39.5,40,38.25,39,18.931574000000001,49800]
[31194,39,39.25,38,39,18.931574000000001,716000]
[31201,39,41.75,38.75,41.75,20.266504000000001,553200]
[31208,41.5,41.75,39,40.25,19.538366,370800]
[31215,40.25,40.75,40,40.625,19.720396000000001,50200]
[31222,40.625,42.25,40.25,42.25,20.509207,57000]
[31229,42.25,43,41.75,43,20.873280000000001,52800]
[31236,42.5,44.5,42,44.5,21.601423,32300]
[31243,44.5,45.75,44.25,45.25,21.965494,131200]
[31250,45.25,45.5,44.75,45.5,22.086842999999998,21700]
[31257,45.5,46.25,45,45.75,22.208206000000001,29500]
[31264,45.75,46.5,45.75,46.5,22.572268999999999,14400]
[31271,46.5,48,46,48,23.300395999999999,317400]
[31278,48,48,47.375,47.75,23.179047000000001,42500]
[31285,47.75,48.5,47.5,48.25,23.421761,22700]
[31292,48.25,48.25,48,48,23.300395999999999,19800]
[31299,48,48.25,47.75,47.75,23.179047000000001,52900]
[31306,47.75,48.25,47.75,47.75,23.179047000000001,28200]
[31313,47.75,48.25,47.75,47.75,23.179047000000001,28100]
[31320,47.75,48.25,47.25,47.5,23.057683999999998,128000]
[31327,47.5,47.5,43.5,43.875,21.298027000000001,47600]
[31334,43.875,46,43.75,45.75,22.208206000000001,92300]
[31341,45.75,46,45.5,45.5,22.086842999999998,198800]
[31348,45.25,45.5,44.75,44.75,21.722767000000001,43700]
[31355,44.75,45.25,44,45.25,21.965494,90200]
[31362,45.25,46.5,45.25,46,22.329556,51300]
[31369,46,46.25,45.5,46.25,22.450915999999999,27300]
[31376,46.25,48.25,45.75,48,23.300395999999999,102800]
[31383,48,49,47.75,48.75,23.664476000000001,72800]
[31390,49,49.5,48.75,49.25,23.907195999999999,36200]
[31397,49.25,49.25,47,47.5,23.057683999999998,43200]
[31404,47.5,48,47,48,23.300395999999999,15000]
[31411,48,48,47.75,48,23.300395999999999,9900]
[31418,48.5,49,48.5,48.75,23.664476000000001,82000]
[31425,48.75,48.75,48.25,48.25,23.421761,15600]
[31432,48.25,48.75,48,48.375,23.482437000000001,40700]
[31439,48.375,50.5,47.75,50.25,24.392621999999999,252200]
[31446,50.5,55.5,50.5,54.5,26.455666999999998,76500]
[31453,54.5,54.5,52.75,52.75,25.606171,24900]
[31460,52.75,53.25,52.25,52.75,25.606171,24900]
[31467,53,53.75,53,53.25,25.848891999999999,36600]
[31474,53.25,55.25,53.125,54.5,26.455666999999998,355400]
[31481,54.5,58,54,56.5,27.426523,380700]
[31488,56.5,56.5,55.5,55.5,26.941106999999999,60500]
[31495,55.5,56,55.5,56,27.183809,265300]
[31502,55.5,56,55.5,56,27.183809,13700]
[31509,55.5,55.5,54.75,55,26.698388999999999,52000]
[31516,55,56.75,54.25,54.25,26.334318,48400]
[31523,54.25,54.75,53.25,54,26.212965000000001,29700]
[31530,54,54,52,53.5,25.970241999999999,69400]
[31537,53.5,53.5,52.75,53,25.727523999999999,37600]
[31544,53,53.5,51,52,25.242108999999999,104500]
[31551,52,52.5,50.75,52.25,25.363474,50500]
[31558,52.5,56,52.5,55,26.698388999999999,38200]
[31565,55,55.5,52,52.5,25.484825000000001,35300]
[31572,52.5,55,52.25,54.75,26.577026,19400]
[31579,55,56,55,55.5,26.941106999999999,12200]
[31586,55.5,55.75,54.75,54.75,26.577026,43200]
[31593,54.75,55.625,54.75,55.5,26.941106999999999,139700]
[31600,55.25,55.25,53.5,53.5,25.970241999999999,6700]
[31607,53.25,53.25,50.75,51.5,24.999379999999999,60100]
[31614,51.5,52.25,51.5,51.5,24.999379999999999,13400]
[31621,51.5,52,51.25,51.75,25.120761999999999,19000]
[31628,51.75,53.25,51.25,53.25,25.848891999999999,137400]
[31635,53.25,54,52.75,53,25.727523999999999,35900]
[31642,53,53,51,51,24.756681,17900]
[31649,50,50,41.25,41.75,20.266504000000001,129800]
[31656,41.75,41.75,40.75,41,19.902435000000001,19700]
[31663,41,41.25,39.25,39.75,19.295652,117000]
[31670,39.75,40,38.75,39.5,19.174296999999999,19200]
[31677,39.5,39.5,38.5,38.5,18.688863999999999,31100]
[31684,38.5,38.5,34,34.5,16.747161999999999,69700]
[31691,34.5,35.25,34.25,34.75,16.868528000000001,53100]
[31698,34.75,40.375,34.75,40.25,19.538366,55700]
[31705,40.25,40.25,36.25,36.75,17.839366999999999,46600]
[31712,36.75,36.75,35.75,36.25,17.596658999999999,104900]
[31719,36.25,36.25,36,36.25,17.596658999999999,32500]
[31726,36.25,36.25,35,35,16.989878000000001,53500]
[31733,35,37.125,35,37,17.960735,314400]
[31740,37,38,37,38,18.446144,41400]
[31747,38,38,37.5,37.625,18.264116000000001,31500]
[31754,37.625,37.75,33,33.5,16.261734000000001,660400]
[31761,33.5,34.5,33,34.25,16.625809,116100]
[31768,34.25,34.5,33,33.5,16.261734000000001,57400]
[31775,33.5,33.75,32,33,16.019031999999999,198200]
[31782,33,33.75,32.5,33.75,16.383091,367100]
[31789,33.75,34.75,33.25,34.75,16.868528000000001,183400]
[31796,34.75,35,34.5,34.75,16.868528000000001,52200]
[31803,34.75,35,34,34.5,16.747161999999999,63200]
[31810,34.5,35.25,34.5,35,16.989878000000001,35100]
[31817,35,35.25,34.75,34.75,16.868528000000001,29200]
[31824,34.75,35,33,33.5,16.261734000000001,55500]
[31831,33.5,38.5,33.25,38.5,18.807085000000001,276800]
[31838,38.5,39.25,37.75,38.5,18.807085000000001,267600]
[31845,38.5,40.25,38,38,18.562822000000001,115600]
[31852,38,38.25,37.625,38.25,18.684958000000002,126400]
[31859,38.25,38.25,35,36.5,17.830090999999999,53300]
[31866,36.5,36.5,31,32,15.631868000000001,207200]
[31873,32,33.75,31.75,32.5,15.876110000000001,234900]
[31880,32.5,32.5,31,31.25,15.265483,81800]
[31887,31.25,31.5,29,29,14.166373,38200]
[31894,29,33.25,28.75,32.5,15.876110000000001,491000]
[31901,32.75,36.5,32.75,35.5,17.341593,150200]
[31908,35.5,35.75,32.25,32.25,15.753976,69700]
[31915,32.25,32.25,30.5,30.5,14.899112000000001,91200]
[31922,30.5,31,30.25,30.75,15.126882,125500]
[31929,30.75,34.75,30.25,33.75,16.602689999999999,202600]
[31936,33.75,34.5,33.25,33.25,16.35671,56000]
[31943,33.25,35.75,33.25,35.75,17.586544,154900]
[31950,35.75,35.75,34.5,35.25,17.340585999999998,202000]
[31957,35.25,35.25,34.5,35,17.217596,92300]
[31964,35,35,33.75,33.75,16.602689999999999,160600]
[31971,33.75,34.25,33.25,33.25,16.35671,7300]
[31978,33.5,34.25,33.5,34.25,16.848645999999999,35800]
[31985,34.25,34.25,32.75,33,16.233725,205600]
[31992,33,33,30.75,31,15.249876,99200]
[31999,30.75,32.5,29.25,32.25,15.864788000000001,228300]
[32006,32.25,32.75,32,32.75,16.110755999999999,62100]
[32013,32.75,32.75,30.75,31.5,15.602682,77400]
[32020,31.25,31.5,31,31,15.355028000000001,153200]
[32027,31,31.5,30.5,31.25,15.478858000000001,38600]
[32034,31,32,29.5,31.5,15.602682,261700]
[32041,31.5,32.25,31.5,32,15.850353,13300]
[32048,32,32.75,31.25,31.25,15.478858000000001,112200]
[32055,31.25,32,31.25,31.5,15.602682,65000]
[32062,31.5,32,31,31.25,15.478858000000001,118200]
[32069,30.25,30.25,23.5,23.875,11.825846,235100]
[32076,23.875,25.25,22.5,23,11.392440000000001,356900]
[32083,23,23.5,21.75,21.75,10.773285,48000]
[32090,21.75,22.125,18.5,20,9.9064709999999998,43400]
[32097,20,20.5,19,20.25,10.030298,126200]
[32104,20.25,21.75,20,21.25,10.642694000000001,86100]
[32111,21.25,21.75,21,21.25,10.642694000000001,306200]
[32118,21.25,21.75,20.75,21,10.517488,43600]
[32125,21,21.5,20.25,21.125,10.580092,76000]
[32132,21.125,23.75,21,23.75,11.894779,46000]
[32139,23.5,23.5,22.25,23,11.519154,127700]
[32146,23,24.25,22,23.125,11.581754,26700]
[32153,23.125,23.75,22.5,23,11.519154,17100]
[32160,23,23,20.25,21.25,10.642694000000001,16100]
[32167,21.25,22.5,21,22,11.018314,15300]
[32174,22.5,24,22,23.5,11.769568,48600]
[32181,24.25,24.5,24.25,24.5,12.270405,23400]
[32188,24.5,25.75,24.25,25.25,12.646022,126300]
[32195,26,26,25.25,25.25,12.759444999999999,12000]
[32202,25.25,25.75,25.25,25.75,13.012104000000001,31000]
[32209,25.75,30,25.75,29.125,14.717566,209400]
[32216,29.125,29.5,27.75,28.75,14.528079999999999,84000]
[32223,28.75,29.5,28.5,28.5,14.401738999999999,70600]
[32230,28.5,29,28.25,29,14.654411,70000]
[32237,29,30.75,28.5,30.25,15.286057,182400]
[32244,30.5,31.75,30,30,15.159727,83400]
[32251,30,30.5,30,30.5,15.412388999999999,198600]
[32258,30.5,30.75,30,30.5,15.412388999999999,74200]
[32265,30.5,31.5,29.75,30.75,15.538732,137500]
[32272,31,31.75,31,31.75,16.044046000000002,293900]
[32279,31.75,31.75,30,30,15.159727,283200]
[32286,30,30.5,28.5,29.25,14.889936000000001,120700]
[32293,29.25,30.25,29,29.75,15.144462000000001,29800]
[32300,29.75,30.5,29.75,30.5,15.526253000000001,48300]
[32307,30.5,31,29.75,30.5,15.526253000000001,9000]
[32314,30.5,33.25,30.25,33.25,16.926158999999998,97800]
[32321,33.25,34,32.75,33.5,17.053417,113100]
[32328,33.5,33.75,31.75,32,16.289840999999999,31300]
[32335,32,32,31.5,31.5,16.035312999999999,11000]
[32342,32,33,30.75,33,16.798904,104000]
[32349,33,33,31.75,32.75,16.671633,111300]
[32356,32.75,33.5,32.5,33,16.798904,220900]
[32363,33,33.5,30.75,30.75,15.653518,66200]
[32370,30.75,31.25,30,30.5,15.526253000000001,27600]
[32377,30.5,30.5,29.25,29.25,14.999015,38900]
[32384,29.25,29.75,29,29.75,15.255409,6400]
[32391,29.75,30,29.5,30,15.383602,22900]
[32398,30,31.75,30,31,15.896394000000001,40100]
[32405,31,31.25,30.75,30.75,15.768193,59000]
[32412,30.75,31,30.75,30.75,15.768193,7400]
[32419,30.5,30.5,29.5,30,15.383602,13100]
[32426,29.75,29.75,29,29.25,14.999015,37100]
[32433,29.5,30,29.5,29.75,15.255409,17800]
[32440,29.75,30,27,27.25,13.973443,90900]
[32447,27.25,27.5,27,27.5,14.10164,26800]
[32454,27,27,26,26,13.332458000000001,15900]
[32461,26,26.5,24.25,24.5,12.563280000000001,82900]
[32468,24.5,25.5,24.5,25.5,13.192157,69000]
[32475,25,27.25,25,26.5,13.709495,43100]
[32482,26.5,27.5,26.5,27,13.968170000000001,25300]
[32489,26.75,26.75,26,26.25,13.580164999999999,40100]
[32496,26.25,26.75,25.25,25.75,13.321491,55100]
[32503,25.75,25.75,24.5,25.75,13.321491,422400]
[32510,25.75,26,25.25,26,13.450829000000001,165500]
[32517,26,26,25.25,25.75,13.321491,14600]
[32524,25.75,27.5,25.25,27.5,14.226836,315400]
[32531,27.5,28.75,27.5,28.25,14.614839999999999,103300]
[32538,28.25,28.75,27.75,28.25,14.614839999999999,166800]
[32545,28.25,28.75,28,28.25,14.614839999999999,33800]
[32552,28.25,28.75,28,28.625,14.808839000000001,130100]
[32559,28.625,28.75,27.25,28,14.597206999999999,82400]
[32566,28,28,27,27.75,14.466872,59000]
[32573,27.5,27.5,25.75,25.75,13.424215999999999,82900]
[32580,25.75,26.5,25.375,26.25,13.684881000000001,201700]
[32587,26.25,26.25,25,25.5,13.293882,42500]
[32594,25.5,26.25,25,26.25,13.684881000000001,97500]
[32601,26.25,26.25,25.5,26.25,13.684881000000001,117100]
[32608,26.25,26.5,25.75,26,13.554544,160700]
[32615,26.25,27.25,26.25,27.25,14.20621,31900]
[32622,27.25,27.25,26.5,26.75,13.945546,41700]
[32629,26.75,26.75,26,26.5,13.81521,59400]
[32636,26.5,27,26,26.875,14.010705,221200]
[32643,26.875,28.5,26.75,28,14.597206999999999,68000]
[32650,28,30.5,28,30.25,15.770201999999999,77000]
[32657,30.25,30.75,29.75,30.5,16.020512,97700]
[32664,30.5,31,30.25,30.5,16.020512,162000]
[32671,30.5,31.25,30.5,30.5,16.020512,53300]
[32678,30.5,30.75,30.25,30.25,15.889188000000001,17300]
[32685,30.25,32,30.25,32,16.808413000000002,71600]
[32692,32,32.25,31.75,32.125,16.874065000000002,59300]
[32699,32.125,32.5,31.75,31.75,16.67709,54400]
[32706,32,32.5,32,32,16.808413000000002,69900]
[32713,32,32.5,29.75,30.5,16.020512,130300]
[32720,30.5,30.75,29.25,29.25,15.363937999999999,657500]
[32727,29.25,29.75,29.25,29.25,15.363937999999999,38800]
[32734,29.25,29.75,28.25,28.75,15.101308,124600]
[32741,28.75,28.75,27.5,27.875,14.756614000000001,60600]
[32748,27.875,28.25,27.5,27.5,14.558101000000001,43800]
[32755,28,28.25,27.5,27.625,14.624269,56400]
[32762,27.625,28.5,27.5,28.5,15.087486999999999,27200]
[32769,28.5,28.5,28,28,14.822785,3900]
[32776,28,29,28,28.5,15.087486999999999,28800]
[32783,28.5,29,28.25,28.5,15.087486999999999,39200]
[32790,28.5,29,28.25,28.25,14.955132000000001,13400]
[32797,27,27,25.75,26.5,14.028706,81700]
[32804,26.5,26.5,25.5,25.5,13.499328,31800]
[32811,25.5,25.5,24.5,25,13.234629,39200]
[32818,25,25.25,24.5,24.5,12.969937,24400]
[32825,24.5,25,24.25,25,13.234629,74300]
[32832,24.75,24.75,24.25,24.5,13.085094,7500]
[32839,24.25,24.75,23.25,24,12.818047999999999,92400]
[32846,23.75,23.75,22.25,23.75,12.684523,81600]
[32853,23.75,23.75,22,22,11.749877,153900]
[32860,22,22.75,22,22.625,12.083679,111900]
[32867,22.625,23.25,22.5,23.25,12.417479999999999,73900]
[32874,23.25,25,23,25,13.352133,67900]
[32881,25,25,24,24.375,13.018330000000001,27000]
[32888,24.25,24.25,23,23,12.283963,34000]
[32895,23,23.5,21.75,21.75,11.616353999999999,32600]
[32902,21.75,22.5,20.5,20.75,11.082269999999999,48400]
[32909,21,22,21,21.5,11.482832,11700]
[32916,22.25,22.25,21.5,22,11.749877,12700]
[32923,22,22,21.5,22,11.869935,8600]
[32930,21.5,22,21.25,21.5,11.600165000000001,21700]
[32937,21.5,23.75,21.25,23,12.409477000000001,89700]
[32944,23,23.5,23,23,12.409477000000001,18700]
[32951,23,24,23,23.5,12.679254999999999,34700]
[32958,23.25,24,23.25,23.75,12.814137000000001,9200]
[32965,23.25,23.75,23.25,23.5,12.679254999999999,15400]
[32972,23.25,23.75,23.25,23.75,12.814137000000001,6900]
[32979,23.25,23.75,23.25,23.75,12.814137000000001,32500]
[32986,23.25,23.75,22.5,22.5,12.139710000000001,24100]
[32993,22.5,23.25,22.5,23.25,12.544365000000001,12600]
[33000,22.5,23.5,22.5,23.25,12.544365000000001,18300]
[33007,23.25,23.25,22.75,23.25,12.544365000000001,56900]
[33014,23.25,23.25,22.25,22.25,12.120761,36200]
[33021,22.75,22.75,22,22.25,12.120761,51000]
[33028,22.75,23,22.25,23,12.529325,9100]
[33035,22.375,22.75,22.25,22.25,12.120761,34600]
[33042,22.75,22.75,22,22,11.984572,34900]
[33049,22,22,21.5,21.75,11.848385,66100]
[33056,21.75,22,21.75,21.75,11.848385,3700]
[33063,21.75,22.5,21.75,22.5,12.25695,158600]
[33070,22,22.5,22,22.5,12.25695,28400]
[33077,22.25,23.5,21,23.5,12.801705999999999,94600]
[33084,23.5,24.25,22.75,22.75,12.393136999999999,48100]
[33091,22.75,23,19.75,20.5,11.167446,76500]
[33098,20.5,20.75,20,20.75,11.303632,7200]
[33105,20.25,20.5,19,19.625,10.690785,30600]
[33112,19.25,20.25,19.25,20,11.011824000000001,68500]
[33119,20,20.5,19.75,19.75,10.874166000000001,20700]
[33126,19.75,20.5,19.5,19.5,10.736526,14200]
[33133,19.5,19.75,17.25,18,9.9106400000000008,52100]
[33140,18,18,17.25,18,9.9106400000000008,14500]
[33147,17.25,19.25,17.25,19.25,10.598872,66000]
[33154,19,19.5,18.25,18.25,10.048285,26800]
[33161,18.5,18.5,17.5,17.75,9.7729920000000003,18700]
[33168,17.75,18.25,17.625,17.625,9.7041629999999994,17600]
[33175,18,18,16.25,17.25,9.4976939999999992,32800]
[33182,17.25,17.25,16,16.5,9.0847529999999992,48300]
[33189,16,16.5,16,16.25,8.9471070000000008,27400]
[33196,16.375,16.75,16.25,16.75,9.3479899999999994,48800]
[33203,16.5,16.5,16,16.5,9.2084700000000002,17300]
[33210,16,16.5,15,16.25,9.0689469999999996,431900]
[33217,16.125,18.5,15.75,18.25,10.185122,291700]
[33224,18.25,19.25,18,18.75,10.464168000000001,74100]
[33231,18.75,19.25,18.5,19,10.603688999999999,31100]
[33238,19,19,16.75,16.75,9.3479899999999994,63100]
[33245,17.5,17.5,16.5,17,9.4875089999999993,227500]
[33252,16.5,18.25,16.5,18,10.045604000000001,91500]
[33259,17.75,18.75,17.75,18.5,10.324649000000001,66300]
[33266,18.5,20.75,18.5,20.75,11.580346,119900]
[33273,20.375,22.5,20,22.125,12.347719,129400]
[33280,22,24,22,23.5,13.11509,80200]
[33287,22.75,23.25,22.75,23,12.836046,31200]
[33294,22.75,23.25,22.5,22.75,12.816507,91000]
[33301,23,24.5,22.75,24,13.520718,70500]
[33308,24,25,24,24.25,13.661557,32700]
[33315,25,25,24.25,25,14.08408,55800]
[33322,24.25,25.25,24.25,24.5,13.802401,21800]
[33329,24.875,25.25,24.5,24.625,13.872809999999999,75300]
[33336,24.5,26.5,24.5,26.5,14.929123000000001,543100]
[33343,26.5,26.5,26,26,14.647436000000001,54900]
[33350,26,26.5,25.75,25.75,14.506587,61200]
[33357,25.75,25.75,22.5,23.25,13.098191,63600]
[33364,23,24,23,23.125,13.027763999999999,17500]
[33371,23,23.5,22.5,23.25,13.098191,23800]
[33378,23.25,23.25,22.5,23.25,13.098191,17500]
[33385,22.75,24.25,22.75,24.25,13.792056000000001,24300]
[33392,24.25,24.25,22.75,22.75,12.938945,29500]
[33399,22.75,23.25,21.75,22,12.512383,45000]
[33406,22,22.25,21.25,22.25,12.654571000000001,37700]
[33413,22.25,22.25,21,21.5,12.228009,27700]
[33420,22,23,21.5,22.25,12.654571000000001,49100]
[33427,22.25,23,22.25,22.25,12.654571000000001,29200]
[33434,22.375,23,21.5,21.5,12.228009,114800]
[33441,22,22,21.5,21.5,12.228009,19900]
[33448,21.5,22,21,22,12.512383,29200]
[33455,21.25,22,21,21,11.943633999999999,26300]
[33462,21.75,21.75,21,21.25,12.08582,57300]
[33469,20.75,22,20.5,21,11.943633999999999,50900]
[33476,21,22.5,21,22.5,12.929055999999999,65800]
[33483,22.5,22.5,21.5,21.75,12.498085,6500]
[33490,22.5,22.75,21.625,21.625,12.426257,22400]
[33497,21.5,21.625,19,20,11.492495,72100]
[33504,19.5,20,19.5,19.5,11.205181,20700]
[33511,20,20.25,19.5,19.875,11.420667,151200]
[33518,20,20,17,18,10.343237999999999,69300]
[33525,18,19,17.5,19,10.917866,224400]
[33532,19,20.25,18.5,20.25,11.636148,151000]
[33539,20.25,20.25,18.75,19.25,11.061522,172200]
[33546,19.25,19.25,18.5,18.75,10.774210999999999,61800]
[33553,18.5,20.5,18,18,10.343237999999999,119500]
[33560,18,19.25,17.25,18,10.343237999999999,78600]
[33567,17.75,18.25,17.25,18,10.466049999999999,342900]
[33574,17.375,18,17.25,18,10.466049999999999,41400]
[33581,17.75,17.75,16.5,17.25,10.029963,54700]
[33588,17.25,18,16.25,18,10.466049999999999,136700]
[33595,17.25,18.75,17.25,18,10.466049999999999,32500]
[33602,18,20.5,18,19.5,11.338215,103800]
[33609,20.25,20.5,19,20.5,11.919663,84600]
[33616,20.25,20.5,19.5,20.5,11.919663,38300]
[33623,20.25,20.25,19.5,20.25,11.774302,33500]
[33630,20.25,20.25,19.5,20.25,11.774302,36100]
[33637,19.75,20.75,19.5,20.75,12.065023,106200]
[33644,20,20.75,19.75,20,11.628935,25900]
[33651,20,20.5,18.25,18.25,10.611402999999999,68600]
[33658,19,19.75,17.75,19,11.175210999999999,54000]
[33665,19,19.75,19,19.25,11.322248,22800]
[33672,19.25,19.75,18,18.5,10.881126,37900]
[33679,18.5,19.25,17.75,19.25,11.322248,30800]
[33686,19,19.5,17.5,18,10.587035999999999,52000]
[33693,17.5,18.25,17.5,17.5,10.292954,9200]
[33700,17.5,18.5,17.5,18.125,10.660558999999999,104000]
[33707,17.75,19,17.75,19,11.175210999999999,20400]
[33714,18.75,19,18,19,11.175210999999999,15500]
[33721,19,19.25,18.25,19.25,11.322248,31300]
[33728,19.25,19.5,18.75,18.75,11.028164,338700]
[33735,18.75,19.5,18.75,19,11.175210999999999,46000]
[33742,19.5,19.5,18.75,18.75,11.028164,43500]
[33749,19,19.5,18.75,19,11.302721,41600]
[33756,19,20.25,19,19.75,11.748882,93800]
[33763,19.75,20.25,19.5,19.625,11.674524999999999,104400]
[33770,20,20,18.5,18.75,11.154007999999999,33300]
[33777,19.5,19.5,18.5,19,11.302721,21600]
[33784,18.5,19,18.25,18.25,10.856563,14600]
[33791,18.25,18.75,18.25,18.5,11.005283,34300]
[33798,18.5,18.5,17,17.5,10.410408,44000]
[33805,17,17.75,16.5,17.75,10.559125999999999,124600]
[33812,17.75,18.75,17.5,18.25,10.856563,28300]
[33819,18.75,18.75,17.75,18,10.707837,40800]
[33826,17.75,18.5,17.5,18.5,11.005283,29500]
[33833,18,18.5,17.5,17.75,10.559125999999999,21000]
[33840,17.75,18.25,17.5,18.25,10.989041,26100]
[33847,18,18.25,17.5,18.25,10.989041,21200]
[33854,18,18.25,17.5,18.25,10.989041,25600]
[33861,18.5,19,17.5,18.5,11.139571,37500]
[33868,18,18.5,17,18,10.838504,84900]
[33875,17.75,18,17.75,18,10.838504,17100]
[33882,17.5,18,16.75,17.25,10.386898,48500]
[33889,18,18,17.25,17.25,10.386898,13700]
[33896,17.25,18,16.25,16.75,10.085834999999999,63100]
[33903,16.5,16.75,15.5,16.25,9.7847570000000008,71000]
[33910,16,17,15.5,16.875,10.161097,65200]
[33917,16.25,17,16.25,16.5,9.935295,25600]
[33924,16.5,16.75,15.25,15.5,9.3331560000000007,109100]
[33931,15.5,16.25,15.5,16.25,9.9256379999999993,18300]
[33938,16.5,17,15.75,16.25,9.9256379999999993,38300]
[33945,17,17.75,16.25,17.75,10.841853,36100]
[33952,17.25,18.5,17.25,17.25,10.536452000000001,60900]
[33959,17.75,18,17.5,17.5,10.689145,31400]
[33966,17,18.25,16.75,18.25,11.147254,71900]
[33973,18.25,18.25,17.25,17.25,10.536452000000001,60700]
[33980,17.5,18.25,17,17.5,10.689145,36600]
[33987,17.5,19.75,17.5,19,11.605359,105900]
[33994,19,19,18.25,19,11.605359,16900]
[34001,18.5,19.25,18.5,19.25,11.758062000000001,59700]
[34008,19.25,20,18.75,19.5,11.910764,41800]
[34015,19.75,19.75,18.25,18.25,11.147254,23700]
[34022,18.25,18.5,17.5,18.25,11.276126,18300]
[34029,18.125,19.75,17.5,19.75,12.20293,104900]
[34036,20,20.25,19.5,19.5,12.048465999999999,27300]
[34043,19.5,20,19.25,19.25,11.893996,32900]
[34050,20,20,19.25,19.25,11.893996,22000]
[34057,19.25,20,19.25,19.25,11.893996,9000]
[34064,19.25,19.75,17.75,18.75,11.585056,56600]
[34071,18,18.75,18,18,11.121661,11700]
[34078,18,18.75,18,18.25,11.276126,24500]
[34085,18.5,19,17.75,19,11.739532000000001,105500]
[34092,19,19.75,18.5,19.75,12.20293,42500]
[34099,19.75,21,19.25,21,12.97527,57500]
[34106,20.5,22.5,20.5,22.5,13.902077999999999,107700]
[34113,22,23,21.5,22,13.732037999999999,112800]
[34120,22,22.5,21.5,22.25,13.888083,31800]
[34127,21.75,22.5,21.25,22.5,14.044129,99400]
[34134,22.5,23,22,23,14.356223,143500]
[34141,23,23.5,22.5,23,14.356223,55900]
[34148,23,27.75,23,26.5,16.540869000000001,292100]
[34155,27,27,26.25,26.75,16.696898000000001,168500]
[34162,27,30.75,26.75,28.375,17.711212,216600]
[34169,28.5,28.75,26.5,27.75,17.321097999999999,164200]
[34176,28,29,27.5,28,17.477132999999998,154500]
[34183,28.5,30,28,30,18.725501999999999,323300]
[34190,29.25,30,28.5,29,18.101330000000001,310100]
[34197,29.25,31.25,28.5,30.5,19.037597999999999,158100]
[34204,29.75,30.25,29.25,29.625,18.491440000000001,90400]
[34211,30,31,29.25,30.75,19.333092000000001,175800]
[34218,30.25,32.5,30,32.5,20.433358999999999,278900]
[34225,32.5,35.5,31.75,35.25,22.162324999999999,329000]
[34232,35.25,35.25,31.25,34,21.376431,234000]
[34239,34,35.25,34,34,21.376431,106000]
[34246,34,34.75,33.75,34.5,21.690788000000001,107800]
[34253,34.5,34.5,33.75,33.75,21.219249999999999,87400]
[34260,33.75,34.5,33.25,33.5,21.062075,63800]
[34267,34,37.25,34,37,23.262581000000001,239500]
[34274,37,37,33.5,34,21.376431,143300]
[34281,33.5,37.5,33.5,37.5,23.576948000000002,138900]
[34288,37.5,37.5,36,36.25,22.791039999999999,171900]
[34295,35.5,39.75,35.5,39.75,25.145230999999999,139200]
[34302,41,41.5,38.5,38.875,24.591715000000001,180500]
[34309,39.25,39.25,38.25,38.5,24.354486000000001,68500]
[34316,39.25,39.25,37.5,38,24.038204,167800]
[34323,38,38.25,36.25,36.25,22.931179,43000]
[34330,36.25,37,36.25,36.5,23.089317000000001,92900]
[34337,36.5,37,32.5,33.25,21.033429999999999,297200]
[34344,33.25,35.75,33.25,35.75,22.614887,114200]
[34351,35.25,36.5,35.25,36.25,22.931179,145300]
[34358,36.25,37.25,34.25,35,22.140457000000001,206900]
[34365,34.75,35.5,34.5,34.5,21.824162999999999,62300]
[34372,33.5,34,33,33,20.875281999999999,58000]
[34379,33,33.75,28.625,30,18.977530999999999,321500]
[34386,30.75,33,30.25,31.75,20.235555999999999,252500]
[34393,32,32.75,31.5,32.125,20.474565999999999,110200]
[34400,32.5,33,31.75,32.75,20.872906,131000]
[34407,32,32.75,31,31.75,20.235555999999999,197800]
[34414,31.5,31.5,29.875,30,19.12022,216800]
[34421,30.125,30.5,27,28,17.845531000000001,202100]
[34428,27.5,30,27.5,29.75,18.960882000000002,100500]
[34435,29,30.25,29,29.75,18.960882000000002,66100]
[34442,29.75,29.75,27.25,27.75,17.686191999999998,121600]
[34449,27,27.375,26.5,27.25,17.367529000000001,133300]
[34456,27.25,27.5,25.75,25.875,16.491185999999999,107900]
[34463,25,25.5,24,24.5,15.614841,146900]
[34470,24.75,24.75,24,24.5,15.614841,56900]
[34477,24.75,26.5,24.5,26,16.739941000000002,154400]
[34484,25.75,28.75,25.75,27.875,17.947144999999999,131700]
[34491,28,28,27.25,27.75,17.866672999999999,65900]
[34498,28,28.5,27.5,28.5,18.349556,47700]
[34505,27.5,28.25,27.5,27.5,17.705704000000001,23500]
[34512,27.5,28.5,27.5,28.25,18.188583000000001,56800]
[34519,27.5,28.25,26.75,27,17.383793000000001,49300]
[34526,27.5,28.75,27,27.5,17.705704000000001,52300]
[34533,27.5,28.5,27.5,28.5,18.349556,17100]
[34540,27.75,28.75,27.75,28.125,18.108118000000001,18900]
[34547,28.5,28.5,27.75,28.5,18.349556,22500]
[34554,27.75,28.75,27.75,28.75,18.510515000000002,12700]
[34561,28,29.75,28,29.5,18.993397000000002,31900]
[34568,29.75,31,29,30.125,19.395802,89300]
[34575,30,30,28.25,28.5,18.506392000000002,41900]
[34582,29,29.25,28.5,29,18.831061999999999,23500]
[34589,29,29,28.25,28.5,18.506392000000002,31000]
[34596,28.25,29,27.75,28.25,18.344055000000001,39300]
[34603,28.375,30.25,27.75,28.75,18.66872,69800]
[34610,28.75,29.75,27.25,28,18.181715000000001,59900]
[34617,27.25,28.031199999999998,27,27.5,17.857042,140400]
[34624,27.5,28,27.25,27.25,17.694700000000001,5200]
[34631,27.25,28.25,26.25,26.25,17.045361,98900]
[34638,26.25,26.75,25.5,26.25,17.045361,42200]
[34645,25.5,26.25,25.5,25.5,16.558347999999999,29900]
[34652,26,26,25,25,16.233678999999999,83300]
[34659,25,25.5,24,24,15.741744000000001,47700]
[34666,24.75,24.75,24,24,15.741744000000001,22400]
[34673,24,24.75,24,24.75,16.233678999999999,52300]
[34680,24.125,24.75,24,24.625,16.151678,45800]
[34687,24.25,25.5,24.25,25.5,16.725601000000001,98700]
[34694,26,27,25.25,26.5,17.381512000000001,75000]
[34701,26.5,27,26,26.75,17.545487999999999,18200]
[34708,26.75,28,26.75,28,18.365376999999999,22700]
[34715,27.5,28.75,27.5,27.5,18.037414999999999,143100]
[34722,27.5,28,27,28,18.365376999999999,29900]
[34729,28,28,27.25,27.25,17.873438,3000]
[34736,27.25,28,27.25,27.625,18.119399999999999,18600]
[34743,28,28.375,27.25,27.75,18.201395000000002,36000]
[34750,27.75,28.5,27.25,27.75,18.369928000000002,18000]
[34757,27.75,28,27.25,27.25,18.038931000000002,27200]
[34764,27.25,27.75,27.25,27.5,18.204428,20400]
[34771,28.25,28.25,27.5,28,18.535416000000001,12700]
[34778,27.5,29.25,27.5,28.75,19.031897000000001,59200]
[34785,29,29.75,28.5,29.25,19.362891999999999,84800]
[34792,29.25,29.75,29.25,29.25,19.362891999999999,19300]
[34799,29.25,30.5,29.25,30,19.859376999999999,22600]
[34806,30,30.5,29.25,30.25,20.024871999999998,61800]
[34813,30.25,32,29.75,32,21.183340000000001,53900]
[34820,31.5,32,31,31.25,20.686848000000001,45200]
[34827,31.25,31.75,31.25,31.25,20.686848000000001,43600]
[34834,31.25,32.75,31.25,32,21.183340000000001,46200]
[34841,32,32.75,32,32.25,21.516929999999999,22000]
[34848,32.125,32.25,31.5,32,21.35013,35800]
[34855,32,32.25,31.5,31.75,21.183340000000001,38600]
[34862,32.25,32.25,31.5,32.25,21.516929999999999,12400]
[34869,32,32.25,31.25,31.25,20.849744999999999,20600]
[34876,31.625,32,31,31,20.682941,35200]
[34883,31,32.25,31,31.5,21.016537,15400]
[34890,31.25,33,31.25,32,21.35013,29600]
[34897,32,34.75,32,34,22.684517,72100]
[34904,34.25,34.5,33.5,34.25,22.851310999999999,16600]
[34911,34.25,35,33.75,33.8125,22.559419999999999,45500]
[34918,33.75,34.75,33.75,34.75,23.184912000000001,61400]
[34925,34.25,34.75,34.25,34.25,22.851310999999999,6500]
[34932,34.5,34.75,33.5,33.5,22.350918,28900]
[34939,33.5,34,33.25,33.75,22.683292000000002,48200]
[34946,33.5,33.75,33.25,33.25,22.347239999999999,13900]
[34953,33.75,34,33.25,33.5,22.515266,23800]
[34960,33.625,35.875,33.625,35,23.523401,61700]
[34967,35.5,35.5,34.5,35.25,23.691433,9400]
[34974,34.625,35.25,34.25,34.375,23.103344,9600]
[34981,34.25,34.25,33.25,33.25,22.347239999999999,26500]
[34988,33.875,34.25,33.25,34.25,23.019344,36900]
[34995,33.5,34.125,33.5,33.5,22.515266,35100]
[35002,33.5,34.125,33.25,33.75,22.683292000000002,63500]
[35009,34.125,34.125,33.25,33.593699999999998,22.578244999999999,29400]
[35016,33.25,34,33.25,34,22.851310999999999,14900]
[35023,34,34.5,33.375,34.5,23.187366000000001,24400]
[35030,34.5,34.5,33.5,33.5,22.682037000000001,10000]
[35037,33.875,34.5,33.875,34.5,23.359116,71200]
[35044,34.5,34.5,34,34.5,23.359116,25100]
[35051,34,34.5,33.75,33.75,22.851310999999999,31400]
[35058,34.4375,35.5,33.75,35,23.697662000000001,48000]
[35065,34.625,35.5,34.625,35.5,24.036196,21900]
[35072,35.5,35.5,34.5,35,23.697662000000001,38800]
[35079,35,35,34.25,34.25,23.189851999999998,37400]
[35086,34.25,34.25,33.5,33.5,22.682037000000001,34900]
[35093,34.25,34.5,33.5,33.75,22.851310999999999,17000]
[35100,34,34.5,33.75,34.5,23.359116,11400]
[35107,33.75,34.5,33,33,22.343503999999999,48100]
[35114,33.5,33.5,32.5,32.5,22.004958999999999,25200]
[35121,33.5,33.5,31.5,32.25,22.002382000000001,64500]
[35128,32.25,32.375,31.5,32.25,22.002382000000001,108200]
[35135,32,33.5,32,32.75,22.343503999999999,62000]
[35142,33,34,33,33.75,23.025745000000001,23000]
[35149,33.75,34.5,33.75,33.75,23.025745000000001,7000]
[35156,34.5,34.5,33.75,33.75,23.025745000000001,23900]
[35163,34.5,34.5,33.75,33.75,23.025745000000001,41000]
[35170,33.5,34.25,33.25,34.25,23.366876999999999,57100]
[35177,34.25,34.25,33.25,33.25,22.684629000000001,19400]
[35184,33.25,34,33.25,34,23.196315999999999,18300]
[35191,34,34,32.25,32.25,22.002382000000001,12500]
[35198,33,33.5,32.25,33.25,22.684629000000001,57100]
[35205,33.5,34.5,32.75,34.25,23.366876999999999,71400]
[35212,34.25,35,34,34.75,23.886244000000001,61700]
[35219,34.75,35.25,34.25,35.25,24.229939999999999,54800]
[35226,35.25,35.25,34.5,34.75,23.886244000000001,46900]
[35233,34.75,35.25,34.25,35,24.058094000000001,27200]
[35240,34.75,35.25,34.25,35.25,24.229939999999999,17000]
[35247,34.75,35.25,34.75,35,24.058094000000001,7600]
[35254,35.25,35.25,33.75,34.125,23.456644000000001,24900]
[35261,33.75,34.75,33,34.125,23.456644000000001,21400]
[35268,34.25,34.25,32.75,33.75,23.198877,18800]
[35275,33.5,34.25,33.5,34,23.370719999999999,15000]
[35282,33.5,34,32.75,33.5,23.027035000000001,32100]
[35289,33.625,34,33.5,34,23.370719999999999,11100]
[35296,34,35.5,33.25,35.25,24.229939999999999,23800]
[35303,35.5,37.625,34.75,37.625,26.054029,73100]
[35310,38,39.5,37,38,26.313697999999999,158100]
[35317,37.75,38.5,37.25,37.75,26.140588999999999,47700]
[35324,37.75,37.75,37.25,37.75,26.140588999999999,21200]
[35331,37.75,38.75,37.5,38,26.313697999999999,27000]
[35338,38.5,38.75,38,38.25,26.486813000000001,14000]
[35345,38.75,39,38,38.5,26.659935000000001,50000]
[35352,39,39,38.25,38.5,26.659935000000001,31400]
[35359,38.5,40.5,38.5,40,27.698643000000001,45400]
[35366,40.25,41.25,40,41.25,28.564215000000001,49000]
[35373,41.25,43,40.75,42,29.083565,66800]
[35380,42,47,41.25,46.25,32.026546000000003,178500]
[35387,46.75,47,45.75,46.1875,31.983270999999998,81600]
[35394,46.5,46.5,45.75,45.75,31.851568,43800]
[35401,45.75,46.375,44.25,45.5,31.677496000000001,116800]
[35408,45.5,46.25,45,46.125,32.112628999999998,102800]
[35415,45.1875,47,45,47,32.721820999999998,68800]
[35422,47.5,48.75,46,48.75,33.940178000000003,73600]
[35429,48.75,48.75,47.75,48.75,33.940178000000003,60400]
[35436,48.75,50.5,48,50.25,34.984478000000003,69000]
[35443,50.25,50.25,47.25,47.25,32.895865999999998,68800]
[35450,48,48,46.75,47.5,33.069901000000002,19500]
[35457,46.5,46.625,45,45.25,31.503457999999998,36700]
[35464,44.75,47.75,44.75,46.5,32.373711,30200]
[35471,46,47.25,44.5,45.25,31.503457999999998,22900]
[35478,44.25,45.5,44,45.25,31.503457999999998,10700]
[35485,45,45,43,43,30.103292,37500]
[35492,44.5,45.25,43.25,44.375,31.065891000000001,42000]
[35499,45,46.25,43.5,45.25,31.678476,60300]
[35506,45.25,46.25,44.75,46.25,32.378543999999998,21600]
[35513,46.25,46.25,43.5,43.5,30.453351999999999,20000]
[35520,43.5,44.5,43,44.125,30.890877,39900]
[35527,44.5,44.5,43.75,44.5,31.153419,8200]
[35534,44,44.5,42.75,44.5,31.153419,21700]
[35541,43,44.75,40,40.75,28.528123999999998,54100]
[35548,40.75,42,38.75,39.75,27.828049,50700]
[35555,41,43.5,40,42,29.403229,40800]
[35562,43.25,43.25,41.5,41.875,29.315722000000001,38800]
[35569,41.75,45,41.75,43.5,30.453351999999999,22800]
[35576,45,45.5,43.25,45,31.687692999999999,83100]
[35583,44.75,47.375,43.5,46.125,32.479866000000001,96100]
[35590,47.5,47.75,46,47.25,33.272072000000001,99900]
[35597,47.25,48.5,46.75,47.5,33.448112000000002,27000]
[35604,48.25,48.25,47.5,48,33.800179,32500]
[35611,48,48.5,46.25,47.5,33.448112000000002,42600]
[35618,46.5,49,46.5,48.0625,33.844226999999997,35200]
[35625,49.25,49.25,47.875,48,33.800179,105500]
[35632,48.75,49,48,48.25,33.976227000000002,35300]
[35639,48.625,49.625,48.25,49.625,34.944462000000001,24500]
[35646,49.625,50,49,50,35.208556999999999,9300]
[35653,50,52,49,51,35.912708000000002,29700]
[35660,50.25,51.5,50.25,50.75,35.736668000000002,33800]
[35667,50.75,52.375,50.25,52.25,36.975517000000004,49100]
[35674,51.75,53.5,51.75,53,37.506264000000002,19100]
[35681,53,53.25,52.75,52.875,37.417793000000003,7600]
[35688,53,56.125,52.75,55.875,39.540806000000003,13300]
[35695,55.25,57,55,57,40.336936999999999,6600]
[35702,57.125,58.25,56.25,57.875,40.956122999999998,23600]
[35709,58,58.5,57.5,58.375,41.309981999999998,18800]
[35716,58,58.375,57.75,58.25,41.221496999999999,38200]
[35723,58.125,59.875,57.9375,59,41.752262000000002,31300]
[35730,58.5,59.5,57.5,59.5,42.106082999999998,54500]
[35737,59.5,60.75,59,60.5,42.813755,16300]
[35744,60.75,60.875,60.25,60.5,42.813755,17700]
[35751,61.25,61.375,60.625,61.0625,43.211823000000003,11200]
[35758,61.25,61.75,61.25,61.625,43.789332999999999,13900]
[35765,61.75,63.125,61.25,63.125,44.855217000000003,28200]
[35772,63.375,64,62.75,64,45.476962999999998,27200]
[35779,65,66.625,63.75,65.75,46.720466999999999,54600]
[35786,66,66.875,65.375,66.875,47.519874999999999,64600]
[35793,68.375,69.25,66.5,69.125,49.118668,20000]
[35800,69.125,69.75,67.5,67.5,47.963996999999999,719300]
[35807,66,67.5,58.5,60.25,42.812283000000001,82300]
[35814,58.75,60.25,56.9375,59.3125,42.146126000000002,82100]
[35821,58.625,60,56,56,39.792324000000001,22600]
[35828,57.5,59.75,56,56.5,40.147624999999998,43000]
[35835,58.5,60,57,59.5,42.279358000000002,20400]
[35842,60,61.625,59,61.5,43.700504000000002,33600]
[35849,61.375,61.5,59.25,59.75,42.632809000000002,20800]
[35856,59.25,61,58,60,42.811188000000001,18100]
[35863,58,59,56.25,57.125,40.759808,53800]
[35870,57.25,58.875,56.625,57.6875,41.161175,44100]
[35877,58.375,58.375,56.25,57.5625,41.071995000000001,32100]
[35884,57.75,58.875,57,58.25,41.562538000000004,43000]
[35891,59,61.25,58.6875,61,43.524707999999997,34800]
[35898,61,63.5,60,62,44.238227999999999,37200]
[35905,63,63.25,61.25,61.875,44.149051999999998,37400]
[35912,61.875,63,61,61.125,43.613903000000001,17300]
[35919,61.125,63,61,62.5,44.594990000000003,50200]
[35926,63,63,60.75,62,44.238227999999999,71100]
[35933,62,63,62,63,44.951748000000002,39400]
[35940,63,63,62.25,62.3125,44.638511999999999,41800]
[35947,63,63,62,63,45.131016000000002,43100]
[35954,63,65.5,62.875,65.25,46.742859000000003,43000]
[35961,65.625,68.75,65.25,67.5,48.354664,60000]
[35968,67.875,67.875,66.75,67.25,48.175567999999998,65100]
[35975,67.5,67.5,65.375,65.5,46.921939999999999,17600]
[35982,66,66,62.25,64.25,46.026477999999997,28100]
[35989,62.25,64.25,62,64,45.847392999999997,15300]
[35996,62,64,60,60.8125,43.563972,18000]
[36003,61,61,59,60,42.981907,38500]
[36010,60.75,75.75,58.5,74.25,53.190125000000002,52700]
[36017,72,72,63.125,64,45.847392999999997,42400]
[36024,67.75,69.5,62.75,65.25,46.742859000000003,10900]
[36031,66.5,68,62,64.25,46.201144999999997,29500]
[36038,64.375,65.25,61,65,46.740470999999999,38500]
[36045,65,65,63.5,64.9375,46.695529999999998,7800]
[36052,63.625,65.125,63.25,65,46.740470999999999,13900]
[36059,63.25,65,61,61,43.864136000000002,22200]
[36066,60,62.25,58.25,58.25,41.886645999999999,17900]
[36073,59,60,58,58.5,42.066406000000001,24600]
[36080,59,60.25,58,59,42.425961000000001,16300]
[36087,60.125,61.625,58.875,60.375,43.414703000000003,59900]
[36094,61.625,62,59,60.25,43.324814000000003,14500]
[36101,60.25,62,60.0625,61.75,44.403441999999998,34500]
[36108,62,62,60,60,43.145049999999998,15700]
[36115,61.5,61.5,58,60,43.145049999999998,57000]
[36122,58.75,60,58.5,58.75,42.424422999999997,26600]
[36129,58.25,59.875,57.25,59.5,42.966025999999999,61800]
[36136,59.875,60,58.25,59.6875,43.101444000000001,12600]
[36143,59.8125,61,58.5,59.5,42.966025999999999,31000]
[36150,58.5,59.75,58.1875,58.25,42.063366000000002,19500]
[36157,58.25,59.6875,57,57.5,41.521777999999998,30200]
[36164,57.25,59.5,56,56.25,40.619155999999997,48100]
[36171,55.125,57.5,55,55.875,40.348354,36200]
[36178,56.625,57,55.5,56.5,40.799694000000002,28100]
[36185,56,57.125,55.75,56.75,40.98019,29900]
[36192,57.125,57.5,56,56,40.438606,38400]
[36199,56,57,56,56.625,40.889954000000003,22900]
[36206,57.75,57.75,55.75,56.75,40.98019,30400]
[36213,56.75,58,56,56,40.615982000000002,60100]
[36220,57.75,58.375,56,56.0625,40.661307999999998,41600]
[36227,56.25,58,56,58,42.066535999999999,28600]
[36234,58,59.125,56.25,56.5625,41.023944999999998,41100]
[36241,57.5,57.75,56.25,56.25,40.797294999999998,29400]
[36248,56.5,57,54.5,56,40.615982000000002,55600]
[36255,56,56.25,53.25,54.375,39.437381999999999,43000]
[36262,55,55.25,52.875,54.25,39.346722,37200]
[36269,54.5,55,53.5,54.5625,39.573383,30100]
[36276,55,55.25,54,55,39.890697000000003,207000]
[36283,55,55,54.375,55,39.890697000000003,66900]
[36290,54.375,55,54.375,55,39.890697000000003,25400]
[36297,55,55,54.375,54.6875,39.66404,51200]
[36304,55,55,54.375,54.375,39.619349999999997,29100]
[36311,54.375,55,54.375,54.625,39.801487000000002,11200]
[36318,54.625,55,54.5,55,40.074741000000003,35200]
[36325,54.5,55.125,54.5,54.5,39.710406999999996,102800]
[36332,55,56.875,54.4375,56,40.803367999999999,55500]
[36339,56,57.625,55.1875,56.125,40.894455000000001,49500]
[36346,56.9375,57.875,55.875,57.5,41.896309000000002,35600]
[36353,57.0625,58,56.25,57.984299,42.249186999999999,63400]
[36360,57.875,59.125,57.375,58.875,42.898186000000003,48200]
[36367,58.9375,60,58,58.6875,42.761547,28800]
[36374,59,59,58.125,59,42.989261999999997,21700]
[36381,58.25,60,57.875,58.6875,42.761547,45700]
[36388,58.625,58.625,57.375,58.375,42.533878000000001,12200]
[36395,58.218699999999998,58.5,57.5,58.4375,42.763336000000002,22700]
[36402,57.625,58.6875,57.625,58.625,42.900542999999999,9200]
[36409,58.406199999999998,58.9375,57.625,58.9375,43.129215000000002,41800]
[36416,58.5,59.125,57.5,59,43.174945999999998,52000]
[36423,58.906199999999998,58.9375,55.75,56.125,41.071091000000003,32300]
[36430,56.1875,58.0625,55.75,56.125,41.071091000000003,31700]
[36437,55.75,56.9375,54.5,54.625,39.973412000000003,18700]
[36444,56.343699999999998,56.4375,54,54.406199999999998,39.813316,38000]
[36451,54.781199999999998,55.8125,54.5,55.25,40.430804999999999,36200]
[36458,55.218699999999998,55.5,52.5,52.625,38.509864999999998,45400]
[36465,53.093699999999998,53.125,50.625,50.6875,37.092041000000002,26700]
[36472,50.718699999999998,51,50,50.0625,36.634681999999998,33900]
[36479,50.0625,50.5625,47.75,49,35.857162000000002,47700]
[36486,50.75,51,49.5,50.125,36.864277000000001,57200]
[36493,50.75,51.4375,49.625,51.25,37.691647000000003,61100]
[36500,51.4375,51.5,48.5625,49.75,36.588478000000002,116800]
[36507,49.75,50,45.375,46,33.830578000000003,93100]
[36514,46,47.75,45,46.5,34.198292000000002,69800]
[36521,46.5625,50,46.5,47.375,34.841816000000001,44700]
[36528,47.781199999999998,51.25,46.875,50,36.772362000000001,35800]
[36535,50.875,52.25,50,50.5,37.140076000000001,52000]
[36542,51.25,51.5,48.875,49,36.036906999999999,29200]
[36549,49.343699999999998,50.125,46.5,50.0625,36.818314000000001,61000]
[36556,50.4375,51,47,47.5,34.933731000000002,40500]
[36563,47.25,49.75,46.5,49,36.036906999999999,66700]
[36570,49,49.75,48.75,49.5625,36.450600000000001,32200]
[36577,49.25,50.75,49.25,50.281199999999998,37.166865999999999,46700]
[36584,50.9375,51,49.9375,51,37.698180999999998,43200]
[36591,50.5,53,50.25,51.125,37.790599999999998,46400]
[36598,50.8125,53,50.75,51.75,38.252583000000001,36700]
[36605,52.9375,53,51.4375,51.5625,38.113979,40800]
[36612,52,53,51.4375,52.9375,39.130344000000001,42500]
[36619,52.625,52.75,50,50.25,37.143810000000002,37400]
[36626,51.093699999999998,52,48,48.875,36.127422000000003,63900]
[36633,50.375,51.75,48.125,50.125,37.051406999999998,19000]
[36640,51.125,51.75,49.5,51,37.698180999999998,47100]
[36647,49.6875,50.6875,49,50,36.959023000000002,20900]
[36654,50.25,50.375,46.5,49.25,36.404629,40600]
[36661,49,50,45,49.5,36.589404999999999,21000]
[36668,48.875,49.75,48,49.125,36.494698,35300]
[36675,49.5,49.9375,47.6875,48.5,36.030375999999997,28100]
[36682,48.5,48.8125,46,48.375,35.937522999999999,12800]
[36689,46.5,49,46,46.625,34.637473999999997,25900]
[36696,46.25,46.25,44.25,45.156199999999998,33.546295000000001,44600]
[36703,45,47,41.375,45.5,33.801720000000003,84800]
[36710,45.5,47.75,44.375,45.375,33.708835999999998,23200]
[36717,45.4375,46.875,41.1875,43.375,32.223053,38500]
[36724,43,44.25,41.75,43.0625,31.990901999999998,36600]
[36731,43.0625,43.0625,36.5,40.9375,30.412243,30800]
[36738,41.5,44,39.25,39.25,29.158619000000002,21300]
[36745,39.4375,41.9375,39,40.125,29.808636,17700]
[36752,41.9375,42,39.875,41.375,30.737265000000001,16500]
[36759,40.5,41.5,39.5,40.125,29.996119,18800]
[36766,39.9375,41.125,39.5,40.8125,30.510076999999999,17300]
[36773,40.531199999999998,41.218699999999998,40.125,40.375,30.183018000000001,12600]
[36780,40.3125,42.093699999999998,40.125,40.9375,30.603531,24500]
[36787,40.4375,41.25,40,40.0625,29.949397999999999,26200]
[36794,40.0625,42.078097999999997,38.25,41.9375,31.351091,55500]
[36801,41.593699999999998,42,38,39.5,29.528888999999999,21100]
[36808,41.25,41.25,38.25,40.5,30.276471999999998,10300]
[36815,40.5,41.75,33,37.625,28.127206999999999,35600]
[36822,38.3125,39.5,35.125,35.75,26.725525000000001,31100]
[36829,37.9375,37.9375,33.8125,34.125,25.510735,41200]
[36836,34.656199999999998,35.75,32.046799,33.875,25.323833,52800]
[36843,34,35.5,33,33.9375,25.370552,33200]
[36850,35.375,35.375,33.875,35.25,26.545940000000002,21100]
[36857,34.781199999999998,35.75,33.8125,35.75,26.922492999999999,42100]
[36864,35.875,37.625,34.6875,37.625,28.334499000000001,35700]
[36871,37.75,42.25,36,39.9375,30.075994000000001,67700]
[36878,39.906199999999998,45,38.8125,38.8125,29.228784999999998,45000]
[36885,39.8125,40.5625,36.25,37.875,28.522772,45400]
[36892,38,38.75,36.5,37.75,28.428636999999998,17100]
[36899,39,41.6875,37.75,41,30.876141000000001,18600]
[36906,41,45.125,40,42.25,31.817489999999999,46600]
[36913,42,43,40,40.625,30.593733,18800]
[36920,40.5625,40.875,39.0625,40,30.123058,32700]
[36927,39.75,41,39.3125,40.4375,30.452532000000001,31400]
[36934,41.125,42.5,39.5,41.6875,31.393885000000001,70000]
[36941,40.875,42,39.125,41,31.067620999999999,14700]
[36948,41.4375,42,38.875,42,31.825355999999999,35600]
[36955,41,41.9375,39,39.9375,30.262508,27600]
[36962,39.625,41.625,37.6875,38.0625,28.841742,28800]
[36969,40,40.4375,38.375,39.6875,30.073080000000001,23300]
[36976,39.75,40.4375,38,40.4375,30.641392,40700]
[36983,38.9375,40,38.0625,39.1875,29.694201,8400]
[36990,39.490001999999997,40.049999,38.639999000000003,39.5,29.930980999999999,20400]
[36997,39.18,40.189999,38.950001,40,30.309874000000001,27400]
[37004,40,40,39.509998000000003,39.630001,30.029491,16500]
[37011,39.990001999999997,41.880001,39.630001,40.5,30.688742000000001,18900]
[37018,40.509998000000003,40.93,40.349997999999999,40.5,30.688742000000001,14300]
[37025,40.43,40.700001,40.349997999999999,40.349997999999999,30.575077,86800]
[37032,40.470001000000003,40.900002000000001,40.310001,40.540000999999997,30.909655000000001,193700]
[37039,40.75,40.75,40.099997999999999,40.450001,30.841052999999999,12400]
[37046,40.5,41,40.400002000000001,40.400002000000001,30.802924999999998,14200]
[37053,40.400002000000001,40.720001000000003,40,40.049999,30.536064,12800]
[37060,39.950001,40.669998,39.099997999999999,39.700001,30.269217999999999,27800]
[37067,40.5,40.5,38.599997999999999,39.349997999999999,30.002358999999998,100000]
[37074,39.650002000000001,40.68,39,40.540000999999997,30.909655000000001,15800]
[37081,40.659999999999997,40.659999999999997,37.540000999999997,39.330002,29.987095,18400]
[37088,39.119999,39.799999,36.950001,36.950001,28.172466,53800]
[37095,38.450001,38.450001,36.169998,37.840000000000003,28.851061000000001,30700]
[37102,37.5,38.25,36.900002000000001,37.599997999999999,28.66807,7100]
[37109,37.990001999999997,38,36.759998000000003,37.900002000000001,28.896801,20200]
[37116,37.5,39.75,37.5,39.740001999999997,30.299721000000002,22900]
[37123,37.5,39.599997999999999,37.200001,39.5,30.310417000000001,14700]
[37130,39.599997999999999,40.650002000000001,37.599997999999999,40.349997999999999,30.962667,20800]
[37137,40.060001,42.240001999999997,39.779998999999997,41.34,31.722346999999999,58000]
[37144,40,40,38.400002000000001,38.659999999999997,29.665852000000001,8400]
[37151,36.240001999999997,40.959999000000003,36.240001999999997,37.029998999999997,28.415056,38600]
[37158,41.040000999999997,41.060001,37.299999,37.75,28.967545999999999,23000]
[37165,38.630001,38.990001999999997,36.090000000000003,37.599997999999999,28.852453000000001,38600]
[37172,38,40.950001,36.529998999999997,38.080002,29.220772,32900]
[37179,37.900002000000001,38.419998,36.700001,37.389999000000003,28.691313000000001,44200]
[37186,38,38.299999,37.040000999999997,38,29.159382000000001,46600]
[37193,38.119999,38.25,37.009998000000003,37.919998,29.097995999999998,34500]
[37200,37.009998000000003,38.299999,37.009998000000003,37.25,28.583874000000002,15500]
[37207,37.810001,38.639999000000003,37,38,29.159382000000001,24300]
[37214,38.380001,38.380001,37.009998000000003,38.099997999999999,29.429742999999998,10300]
[37221,37.950001,38.229999999999997,36.959999000000003,37.099997999999999,28.657298999999998,48800]
[37228,37.380001,39,36.799999,38.970001000000003,30.101755000000001,84400]
[37235,39.040000999999997,39.25,37.939999,39.049999,30.163567,12200]
[37242,39.090000000000003,40.080002,38.049999,38.340000000000003,29.615133,28900]
[37249,38.990001999999997,39.150002000000001,37.950001,38.409999999999997,29.66921,18700]
[37256,38.020000000000003,41.009998000000003,37.240001999999997,41.009998000000003,31.677523000000001,35200]
[37263,41.099997999999999,41.099997999999999,39.5,40.240001999999997,31.082756,23500]
[37270,40.729999999999997,40.729999999999997,37.5,39.509998000000003,30.518872999999999,87700]
[37277,39.5,41.080002,39.360000999999997,40.57,31.337651999999999,28100]
[37284,40.25,42,40.139999000000003,41.130001,31.770223999999999,28000]
[37291,40.770000000000003,42.389999000000003,40.770000000000003,41.900002000000001,32.365001999999997,10000]
[37298,42.32,45.25,42.299999,44.77,34.581879000000001,27400]
[37305,45.27,45.330002,43.75,43.759998000000003,33.994076,36600]
[37312,43.759998000000003,44.709999000000003,43.560001,44,34.180531000000002,19300]
[37319,43.990001999999997,46,43.66,46,35.734183999999999,30600]
[37326,45.27,46.599997999999999,45.119999,46.07,35.788547999999999,18400]
[37333,46.599997999999999,49.990001999999997,46.279998999999997,49.869999,38.740513,23800]
[37340,49.98,50.099997999999999,48.5,49,38.064667,22100]
[37347,48.900002000000001,49.700001,47.560001,49.049999,38.103518999999999,13400]
[37354,49.200001,50.950001,48.220001000000003,50.950001,39.579487,27400]
[37361,51.259998000000003,52.09,50.23,51.07,39.672694999999997,37400]
[37368,51.689999,51.689999,48.82,49.279998999999997,38.282184999999998,20700]
[37375,49.580002,50.439999,49.110000999999997,50.25,39.035708999999997,34800]
[37382,50.400002000000001,50.400002000000001,44.110000999999997,44.240001999999997,34.366959000000001,102200]
[37389,44.5,49.049999,44.189999,47,36.511023999999999,74000]
[37396,47,47.959999000000003,46.400002000000001,47.959999000000003,37.448807000000002,51700]
[37403,48.48,50,47.720001000000003,49.439999,38.604427000000001,32200]
[37410,49.990001999999997,49.990001999999997,45.799999,45.939999,35.871524999999998,65700]
[37417,46.98,46.990001999999997,43.799999,44.799999,34.981388000000003,62600]
[37424,45,46.299999,42.650002000000001,42.66,33.310389999999998,77700]
[37431,43.799999,44.599997999999999,42.299999,43,33.575862999999998,59100]
[37438,43.650002000000001,44.049999,42.209999000000003,42.450001,33.146403999999997,40900]
[37445,42.299999,43.830002,41.299999,41.860000999999997,32.685733999999997,27700]
[37452,42.540000999999997,44.5,41.380001,43.299999,33.810119999999998,72100]
[37459,43.990001999999997,49.75,41.779998999999997,48.380001,37.776764,87200]
[37466,47.509998000000003,49.700001,43.009998000000003,44.5,34.747115999999998,66600]
[37473,44.639999000000003,45.130001,42.389999000000003,43.5,33.966293,52400]
[37480,43.610000999999997,46.200001,43.080002,46.150002000000001,36.035502999999999,69200]
[37487,46.009998000000003,50.169998,45.529998999999997,49.41,38.803066000000001,80300]
[37494,49.700001,52.049999,48.349997999999999,48.360000999999997,37.978465999999997,75700]
[37501,48.259998000000003,50.099997999999999,47.080002,49.150002000000001,38.598891999999999,46400]
[37508,50.049999,50.049999,46.5,47,36.910415999999998,59500]
[37515,47.450001,47.450001,46.099997999999999,47.169998,37.043911000000001,58900]
[37522,47.169998,48.009998000000003,45.75,47.5,37.303077999999999,186200]
[37529,48,48.009998000000003,46.529998999999997,47.279998999999997,37.130313999999998,148500]
[37536,47.16,48.009998000000003,46.02,47.25,37.106762000000003,75400]
[37543,47.639999000000003,48.75,47,48,37.695746999999997,57900]
[37550,48,50,47.389999000000003,49.549999,38.913006000000003,180700]
[37557,49.099997999999999,53.380001,49.099997999999999,52.57,41.284694999999999,96100]
[37564,53.349997999999999,55.869999,52.52,55.360000999999997,43.475769,51200]
[37571,55.950001,56.73,54,55.02,43.208733000000002,87000]
[37578,55.75,59,55.75,56.080002,44.239021000000001,71800]
[37585,57.5,57.869999,56.549999,57.23,45.146191000000002,42200]
[37592,57.23,60,57,58,45.753619999999998,58700]
[37599,57.75,60,57.75,58.580002,46.211146999999997,47000]
[37606,58.400002000000001,60.650002000000001,57.91,60.599997999999999,47.804637999999997,60400]
[37613,59.75,63.049999,59.25,62.709999000000003,49.469124000000001,53000]
[37620,63.599997999999999,69.199996999999996,62.740001999999997,68.559997999999993,54.083927000000003,199800]
[37627,69.400002000000001,70.449996999999996,68.650002000000001,69.180000000000007,54.573013000000003,297500]
[37634,69.540001000000004,69.540001000000004,67.389999000000003,68.769997000000004,54.249580000000002,249900]
[37641,68.720000999999996,69.230002999999996,68.370002999999997,68.769997000000004,54.249580000000002,163600]
[37648,68.769997000000004,69.080001999999993,67.550003000000004,68.190002000000007,53.792048999999999,186500]
[37655,67.599997999999999,68.089995999999999,58,60.779998999999997,47.946643999999999,224100]
[37662,59.810001,65.400002000000001,59.810001,64.559997999999993,50.928513000000002,133800]
[37669,64.949996999999996,66.449996999999996,64.050003000000004,65,51.478057999999997,51000]
[37676,64.779999000000004,66.099997999999999,58.810001,59.41,47.050938000000002,130600]
[37683,58.990001999999997,60.049999,52.099997999999999,52.380001,41.483383000000003,148600]
[37690,51.25,51.619999,46.799999,49.73,39.384655000000002,157700]
[37697,49.759998000000003,52.549999,47.84,51.700001,40.944862000000001,94700]
[37704,49,52,48.990001999999997,51.869999,41.079483000000003,68800]
[37711,49.959999000000003,52,49.299999,50.099997999999999,39.677695999999997,77000]
[37718,49.700001,51.200001,48.799999,49.400002000000001,39.123325000000001,94900]
[37725,49.150002000000001,50.41,49.150002000000001,50.299999,39.836098,53600]
[37732,49.5,50.950001,48.889999000000003,50.939999,40.342941000000003,78600]
[37739,50.82,51.25,49.700001,49.900002000000001,39.519286999999998,51700]
[37746,50.450001,51.48,48.549999,51.48,40.770611000000002,50200]
[37753,51.5,52,49.5,50.849997999999999,40.271667000000001,61200]
[37760,50.849997999999999,51.07,49.830002,50.23,39.975887,18900]
[37767,50.049999,50.900002000000001,49.799999,50.18,39.936084999999999,25500]
[37774,50,54.5,50,54.470001000000003,43.350323000000003,48600]
[37781,54.299999,66.800003000000004,53.669998,65,51.730674999999998,87000]
[37788,65.639999000000003,66,58,61.299999,48.786011000000002,156500]
[37795,60.799999,61.279998999999997,53.830002,55.5,44.17004,129500]
[37802,54.32,56.639999000000003,51.919998,56,44.567970000000003,184400]
[37809,55.959999000000003,56.400002000000001,51.299999,54.740001999999997,43.565204999999999,141400]
[37816,54.259998000000003,56.389999000000003,54.259998000000003,55.939999,44.520237000000002,62300]
[37823,56.52,58.919998,52.029998999999997,53.360000999999997,42.466915,91800]
[37830,54.75,55.759998000000003,52.099997999999999,54.110000999999997,43.063808000000002,88000]
[37837,54,55.5,49.709999000000003,50.540000999999997,40.222594999999998,59300]
[37844,50.049999,52.48,50.049999,50.709999000000003,40.357891000000002,36400]
[37851,50.700001,54.560001,50.700001,53.810001,43.037894999999999,52500]
[37858,53.950001,54,50.130001,50.900002000000001,40.710456999999998,115900]
[37865,51.029998999999997,51.759998000000003,49.25,51.360000999999997,41.078358000000001,1180700]
[37872,51.25,51.700001,50,50.150002000000001,40.110584000000003,114200]
[37879,50.799999,50.900002000000001,50,50.439999,40.342533000000003,106700]
[37886,50.52,51.599997999999999,50.34,51.110000999999997,40.878410000000002,109900]
[37893,51.57,51.580002,50,51.040000999999997,40.822417999999999,99900]
[37900,50.970001000000003,52,50.130001,51.25,40.990367999999997,61100]
[37907,51.630001,51.990001999999997,49.950001,50.290000999999997,40.222557000000002,57200]
[37914,50.5,51.099997999999999,49.77,49.830002,39.854652000000002,91100]
[37921,50.240001999999997,50.68,49.75,50.5,40.390510999999996,87600]
[37928,50.830002,52.139999000000003,50.049999,50.759998000000003,40.598469000000001,94300]
[37935,51.849997999999999,54.25,50.75,52.950001,42.350043999999997,65400]
[37942,53.990001999999997,55.029998999999997,52.049999,54.369999,43.692946999999997,40000]
[37949,53.299999,55.200001,52,53.560001,43.042003999999999,44300]
[37956,54.400002000000001,54.400002000000001,51,52.099997999999999,41.868724999999998,60200]
[37963,51.23,55,51.23,54.900002000000001,44.118850999999999,43300]
[37970,55.75,55.849997999999999,51.360000999999997,51.77,41.603523000000003,104300]
[37977,52.439999,53,51.150002000000001,52.720001000000003,42.366973999999999,29000]
[37984,52.75,53.639999000000003,51.75,52.91,42.519638,40500]
[37991,53.450001,55.549999,52.5,53.279998999999997,42.816989999999997,71200]
[37998,55.439999,55.439999,53.419998,55.099997999999999,44.279586999999999,42700]
[38005,54.709999000000003,55,52.900002000000001,52.939999,42.543776999999999,75300]
[38012,53.740001999999997,53.740001999999997,50.759998000000003,50.759998000000003,40.791870000000003,76000]
[38019,50.869999,52,50.07,50.59,40.655247000000003,104800]
[38026,50.639999000000003,52.470001000000003,50,52.459999000000003,42.158016000000003,110100]
[38033,52.5,52.5,51,51.439999,41.544952000000002,52500]
[38040,51.240001999999997,52.5,51.23,52,41.997219000000001,61300]
[38047,51.860000999999997,52.5,51.509998000000003,52.5,42.401046999999998,79300]
[38054,52.5,52.5,51.25,51.400002000000001,41.512645999999997,51200]
[38061,51.529998999999997,52.5,51.25,51.849997999999999,41.876080000000002,52100]
[38068,52.349997999999999,52.349997999999999,51.029998999999997,51.299999,41.431880999999997,22600]
[38075,51.049999,51.5,50.75,51.490001999999997,41.585335000000001,52700]
[38082,51.5,54.470001000000003,51.279998999999997,54.16,43.741722000000003,63400]
[38089,53.990001999999997,54.540000999999997,53,54.299999,43.854782,43200]
[38096,54.450001,54.75,52,54.200001,43.774028999999999,149600]
[38103,54.5,54.52,52.43,52.919998,42.740257,39700]
[38110,53.040000999999997,56,52.599997999999999,52.82,42.659477000000003,78600]
[38117,54,54.5,52.380001,53.009998000000003,42.812935000000003,24200]
[38124,52.98,53.330002,51.75,52.98,42.989513000000002,51700]
[38131,53.439999,56.540000999999997,53.299999,55.57,45.091124999999998,45700]
[38138,55.549999,57.650002000000001,55.299999,57.200001,46.413746000000003,42600]
[38145,57.5,58.02,56.779998999999997,58.02,47.079121000000001,38100]
[38152,58.450001,58.560001,55.540000999999997,57.23,46.438099000000001,68400]
[38159,56.759998000000003,59.150002000000001,56.759998000000003,58.950001,47.833751999999997,39700]
[38166,58.740001999999997,58.98,57.349997999999999,58.470001000000003,47.444262999999999,34200]
[38173,58.509998000000003,59,56.029998999999997,56.310001,45.691592999999997,18500]
[38180,56.810001,59,56.540000999999997,56.57,45.902538,39900]
[38187,58.580002,58.580002,54.82,56.509998000000003,45.853859,48800]
[38194,57.099997999999999,57.099997999999999,54.810001,56.689999,45.999912000000002,58600]
[38201,56.880001,56.880001,52.5,53.150002000000001,43.127464000000003,28600]
[38208,55.049999,55.049999,51.52,52,42.194321000000002,50600]
[38215,52,56,51.25,55.98,45.636864000000003,35600]
[38222,56.23,56.419998,54.209999000000003,56.07,45.710239000000001,20100]
[38229,55.27,57.48,54.220001000000003,55.759998000000003,45.457504,22700]
[38236,54.400002000000001,57.040000999999997,53,54.450001,44.389541999999999,28800]
[38243,55.130001,55.790000999999997,53.060001,53.900002000000001,43.941181,54100]
[38250,53.650002000000001,54.380001,52.389999000000003,52.779998999999997,43.028106999999999,26000]
[38257,52.25,54.849997999999999,52.240001999999997,54.799999,44.674885000000003,30400]
[38264,54.970001000000003,54.990001999999997,53.720001000000003,54.310001,44.275410000000001,32900]
[38271,54.200001,54.830002,53.27,53.900002000000001,43.941181,20000]
[38278,53.990001999999997,54.459999000000003,52.25,52.700001,42.962898000000003,31800]
[38285,52.560001,53.860000999999997,52.400002000000001,52.860000999999997,43.093327000000002,25500]
[38292,52.07,53.150002000000001,52,52.349997999999999,42.677551000000001,36100]
[38299,53.119999,53.959999000000003,52,53.599997999999999,43.696609000000002,35100]
[38306,52.16,53.98,52.009998000000003,52.669998,43.144424000000001,23500]
[38313,52.02,53.970001000000003,52.02,53.939999,44.184742,19700]
[38320,53.119999,54.75,52.07,54.549999,44.684418000000001,24300]
[38327,54.5,54.869999,53.560001,54.200001,44.39772,31600]
[38334,53.07,55.27,53.07,54.48,44.627090000000003,41700]
[38341,54.299999,55.419998,53.950001,55,45.053055000000001,50600]
[38348,54.369999,57.860000999999997,54.369999,57.049999,46.732292000000001,37300]
[38355,55.73,57.529998999999997,53.43,53.43,43.766975000000002,29600]
[38362,53.959999000000003,54.889999000000003,53.189999,53.59,43.898040999999999,32700]
[38369,53.5,54.5,52.950001,53.799999,44.070061000000003,45700]
[38376,53.32,54.5,53.32,53.75,44.029121000000004,19200]
[38383,53.310001,54.5,53.279998999999997,54.25,44.438685999999997,31100]
[38390,53.900002000000001,54.91,53.509998000000003,54.450001,44.602508999999998,38300]
[38397,54.400002000000001,54.880001,53.59,53.619999,44.123581000000001,65600]
[38404,54.080002,54.080002,52.32,53.279998999999997,43.843811000000002,34500]
[38411,52.68,53.990001999999997,52.68,53.540000999999997,44.057743000000002,29200]
[38418,54,54.25,52.599997999999999,52.939999,43.564014,40100]
[38425,53.75,53.77,51.630001,52.040000999999997,42.823405999999999,46600]
[38432,52.5,52.950001,51.75,52.189999,42.946841999999997,18600]
[38439,52,53.049999,51.830002,51.93,42.732903,26100]
[38446,52.139999000000003,52.380001,51.650002000000001,51.889999000000003,42.699981999999999,17400]
[38453,51.560001,52.799999,51.5,51.720001000000003,42.560096999999999,39200]
[38460,52.16,52.650002000000001,50.560001,50.57,41.613765999999998,73800]
[38467,50.310001,51.459999000000003,46,47.720001000000003,39.268501000000001,70500]
[38474,48.009998000000003,52.299999,47.650002000000001,51.77,42.601233999999998,64800]
[38481,51.099997999999999,52.459999000000003,51.02,51.02,41.984054999999998,96500]
[38488,51.790000999999997,51.790000999999997,49.52,49.790000999999997,41.170132000000002,87300]
[38495,50.540000999999997,50.619999,48.310001,48.799999,40.351531999999999,67600]
[38502,49.450001,49.450001,48.169998,48.360000999999997,39.987704999999998,46600]
[38509,48.950001,49.669998,48.07,48.240001999999997,39.888489,52600]
[38516,48.759998000000003,48.759998000000003,47.75,48.09,39.764449999999997,83900]
[38523,48.400002000000001,48.400002000000001,47,48,39.690052000000001,89100]
[38530,47.200001,50.970001000000003,47.200001,49.009998000000003,40.525168999999998,63300]
[38537,49.009998000000003,52.200001,49.009998000000003,52,42.997532,67700]
[38544,51.610000999999997,53.93,51.450001,52.5,43.410961,77700]
[38551,52.080002,53.25,52.07,53.200001,43.989784,34200]
[38558,53.419998,53.43,52.099997999999999,52.610000999999997,43.501925999999997,13300]
[38565,52.700001,53.189999,49.900002000000001,50.099997999999999,41.426476000000001,53800]
[38572,50.84,51.259998000000003,48.5,48.560001,40.153080000000003,39700]
[38579,48.560001,49.689999,48,48.740001999999997,40.500107,52600]
[38586,49.650002000000001,50.200001,48.400002000000001,49.549999,41.173175999999998,41800]
[38593,50,50,48.099997999999999,48.48,40.284058000000002,34200]
[38600,48.790000999999997,51.330002,48.709999000000003,50.5,41.962550999999998,32800]
[38607,50,50.68,48.27,48.919998,40.64967,52500]
[38614,48.93,48.93,47.009998000000003,48.849997999999999,40.591507,23100]
[38621,49,49,47.549999,48.939999,40.666289999999996,29000]
[38628,48.98,49,46.73,47.299999,39.303539000000001,28400]
[38635,46.849997999999999,47.02,43.330002,43.939999,36.511578,40200]
[38642,44.400002000000001,46.400002000000001,43.5,45.639999000000003,37.924182999999999,49100]
[38649,45.5,46.380001,44.580002,45.34,37.674892,36400]
[38656,45.5,46,45,45.639999000000003,37.924182999999999,32700]
[38663,45.5,46,45,45.450001,37.766308000000002,32900]
[38670,45.5,45.75,42.580002,43.439999,36.295841000000003,89100]
[38677,43,46.490001999999997,42.689999,46.389999000000003,38.760693000000003,50000]
[38684,46.299999,47.959999000000003,45.07,47.869999,39.997284000000001,35100]
[38691,48,48,45.259998000000003,46.34,38.718910000000001,40600]
[38698,45.82,46.639999000000003,45,45.740001999999997,38.217590000000001,72400]
[38705,45.450001,45.52,43.25,43.93,36.705257000000003,60100]
[38712,44.259998000000003,44.389999000000003,43,43,35.928199999999997,66100]
[38719,44.029998999999997,44.279998999999997,43.25,43.5,36.345965999999997,42300]
[38726,43.5,44.75,43.5,44.009998000000003,36.772098999999997,46600]
[38733,44.259998000000003,44.709999000000003,43.5,43.59,36.421168999999999,35300]
[38740,43.5,46,43.150002000000001,46,38.434814000000003,32300]
[38747,46,46.200001,44.060001,45.599997999999999,38.100600999999997,60900]
[38754,46.099997999999999,46.91,45.150002000000001,46.490001999999997,38.844242000000001,94400]
[38761,46.990001999999997,47.380001,46.209999000000003,46.439999,39.012763999999997,101400]
[38768,46.25,47.299999,45.310001,47,39.483181000000002,104300]
[38775,47.23,47.23,44.57,44.57,37.441817999999998,32500]
[38782,45.060001,45.560001,43.099997999999999,43.580002,36.610152999999997,42500]
[38789,44,44.560001,43.59,44.25,37.172989000000001,92400]
[38796,44.549999,44.720001000000003,43.66,44,36.962975,47700]
[38803,44.310001,46,44.029998999999997,46,38.643127,48600]
[38810,46,46,44.110000999999997,44.990001999999997,37.794651000000002,46100]
[38817,45.25,45.419998,43.830002,44.619999,37.483829,19000]
[38824,44.619999,46,43.5,46,38.643127,63900]
[38831,46,48.279998999999997,45.82,48.200001,40.491267999999998,48800]
[38838,48.029998999999997,48.48,47.040000999999997,47.970001000000003,40.298050000000003,50700]
[38845,48.16,48.43,46.509998000000003,46.509998000000003,39.071541000000003,51400]
[38852,46.310001,47.169998,45.34,46.189999,39.005721999999999,58600]
[38859,45.509998000000003,48.73,45.509998000000003,48.73,41.150649999999999,64700]
[38866,48.23,49.799999,48.189999,49.110000999999997,41.471541999999999,33900]
[38873,48.93,49.98,47.619999,49.439999,41.750221000000003,84200]
[38880,49.950001,50,49.259998000000003,49.84,42.088000999999998,106400]
[38887,49.700001,49.959999000000003,49.07,49.720001000000003,41.986674999999998,78100]
[38894,50,52.419998,49.02,50.77,42.873348,154100]
[38901,50.5,52.459999000000003,50.200001,52.150002000000001,44.038715000000003,82900]
[38908,51.810001,54.900002000000001,51.810001,52.860000999999997,44.638289999999998,87600]
[38915,52.330002,54.970001000000003,52.310001,53.849997999999999,45.474299999999999,71600]
[38922,54.189999,61.709999000000003,54.189999,61.310001,51.773991000000002,168800]
[38929,59.259998000000003,61.5,57.75,58.5,49.401051000000002,186000]
[38936,58.599997999999999,58.68,56.310001,57.16,48.269466000000001,107900]
[38943,57.040000999999997,58.25,56.849997999999999,57.66,48.906970999999999,76800]
[38950,57.09,57.130001,55.25,56.830002,48.202964999999999,58700]
[38957,56.889999000000003,60,56.889999000000003,58.380001,49.517662000000001,159800]
[38964,57.75,59.939999,57.5,59.59,50.543979999999998,70900]
[38971,59.040000999999997,61.490001999999997,59.040000999999997,61.490001999999997,52.155548000000003,112000]
[38978,61.490001999999997,62.779998999999997,58.27,58.959999000000003,50.009608999999998,98000]
[38985,59.709999000000003,63.459999000000003,58.799999,61.98,52.571162999999999,99900]
[38992,62.509998000000003,63.630001,59.77,62.709999000000003,53.190356999999999,69500]
[38999,62.759998000000003,65.080001999999993,61.139999000000003,64.25,54.496563000000002,75300]
[39006,64.5,66.5,63.790000999999997,66.129997000000003,56.091178999999997,84600]
[39013,66.150002000000001,69.040001000000004,64.110000999999997,64.550003000000004,54.751026000000003,113800]
[39020,64.550003000000004,64.930000000000007,58.5,59.799999,50.722092000000004,101400]
[39027,59.959999000000003,63,59.099997999999999,60.52,51.332808999999997,71300]
[39034,60.849997999999999,65.449996999999996,60.82,64.709998999999996,55.113636,46000]
[39041,65.400002000000001,65.449996999999996,63.18,64.319999999999993,54.781452000000002,33400]
[39048,63.73,64.540001000000004,60.720001000000003,61.779998999999997,52.618130000000001,74800]
[39055,62.189999,66.779999000000004,62.139999000000003,66.510002,56.646678999999999,116900]
[39062,66.419998000000007,68.430000000000007,64.709998999999996,66.510002,56.646678999999999,84100]
[39069,66.400002000000001,67.279999000000004,64.819999999999993,66.489998,56.629641999999997,52100]
[39076,65.870002999999997,68.889999000000003,65.730002999999996,68.430000000000007,58.281939999999999,39800]
[39083,68.639999000000003,68.650002000000001,64.089995999999999,65.050003000000004,55.403205999999997,58000]
[39090,64.940002000000007,68.059997999999993,63.310001,68.059997999999993,57.966808,77200]
[39097,67.610000999999997,68.150002000000001,63.310001,66.019997000000004,56.229340000000001,56100]
[39104,66.190002000000007,66.739998,63.599997999999999,64.779999000000004,55.173240999999997,52800]
[39111,64.800003000000004,65.139999000000003,61.610000999999997,61.950001,52.762920000000001,64100]
[39118,61.91,61.91,57.130001,58.040000999999997,49.432769999999998,116500]
[39125,58.240001999999997,60.93,57.25,59.490001999999997,50.888077000000003,77100]
[39132,58.950001,62.029998999999997,58.950001,59.810001,51.161799999999999,43700]
[39139,60.279998999999997,60.279998999999997,52.619999,57.110000999999997,48.852207,137300]
[39146,56.700001,59.599997999999999,55.889999000000003,57.970001000000003,49.587856000000002,81700]
[39153,58.009998000000003,60.200001,56.529998999999997,56.880001,48.655456999999998,94200]
[39160,56.630001,59.459999000000003,56.119999,57.73,49.382556999999998,72500]
[39167,57.560001,58.900002000000001,56.130001,56.630001,48.441611999999999,58200]
[39174,56.450001,58.139999000000003,56.450001,57.32,49.031837000000003,42900]
[39181,57.77,57.919998,56,56.75,48.544266,80000]
[39188,56.939999,58.5,56.5,57.580002,49.254249999999999,91500]
[39195,57.25,57.689999,56.290000999999997,57.259998000000003,48.980522000000001,95900]
[39202,57.400002000000001,57.709999000000003,55.080002,56.450001,48.287635999999999,101300]
[39209,55.77,56.029998999999997,52.310001,52.900002000000001,45.250937999999998,116800]
[39216,52.900002000000001,55.189999,51.16,54.669998,46.98,120600]
[39223,54.950001,55.849997999999999,54.25,54.25,46.619095000000002,81900]
[39230,54.84,56.900002000000001,54.099997999999999,55.299999,47.521388999999999,54600]
[39237,55,55.709999000000003,53.34,53.73,46.172229999999999,70500]
[39244,54.169998,54.169998,51.650002000000001,52.400002000000001,45.029305000000001,104000]
[39251,52.810001,53.040000999999997,51.150002000000001,51.150002000000001,43.955131999999999,180100]
[39258,51.060001,52.66,49.779998999999997,50.299999,43.224696999999999,162100]
[39265,50.84,52.470001000000003,50.5,52.09,44.762920000000001,73200]
[39272,52.540000999999997,52.540000999999997,50.23,51.509998000000003,44.264488,120300]
[39279,51.599997999999999,54.27,50.700001,51.040000999999997,43.860602999999998,163300]
[39286,50.57,51.669998,50.099997999999999,50.610000999999997,43.491107999999997,183600]
[39293,51.889999000000003,52.990001999999997,50.25,50.439999,43.345008999999997,234800]
[39300,50.5,54.07,50.25,54.07,46.464401000000002,208500]
[39307,54.07,58.990001999999997,52.009998000000003,56.619999,48.892414000000002,178900]
[39314,56.75,59.09,55.330002,59,50.947581999999997,84100]
[39321,58.93,59.470001000000003,57.150002000000001,58.669998,50.662624000000001,85600]
[39328,58.189999,59.41,54.209999000000003,56.290000999999997,48.607452000000002,63200]
[39335,56.529998999999997,58.950001,55.740001999999997,58.68,50.671264999999998,74500]
[39342,58.68,60.599997999999999,58.220001000000003,59.509998000000003,51.387985,103900]
[39349,60,60.950001,57.5,60.299999,52.070168000000002,63900]
[39356,60.5,62.580002,57.650002000000001,62.360000999999997,53.849013999999997,91300]
[39363,61,64.190002000000007,61,63.84,55.127029,72300]
[39370,63.75,63.990001999999997,58.490001999999997,58.77,50.748992999999999,100600]
[39377,58.700001,61,57.630001,60.970001000000003,52.648724000000001,73300]
[39384,60.07,61.970001000000003,57.459999000000003,58.59,50.593558999999999,93200]
[39391,58.279998999999997,58.990001999999997,55.07,57.330002,49.505512000000003,116100]
[39398,57.040000999999997,58.23,55.93,56.75,49.216819999999998,80000]
[39405,55.110000999999997,56.990001999999997,54.560001,56.82,49.277523000000002,67300]
[39412,57.5,57.5,53.950001,56.740001999999997,49.208140999999998,94400]
[39419,57.259998000000003,58.630001,54.040000999999997,57.360000999999997,49.745849999999997,86900]
[39426,57.380001,60,54.240001999999997,56.599997999999999,49.086734999999997,82300]
[39433,56.02,62.349997999999999,56.02,62.349997999999999,54.073452000000003,115800]
[39440,62.349997999999999,64.169998000000007,59.189999,59.369999,51.489032999999999,46600]
[39447,58.849997999999999,60.330002,55.799999,55.799999,48.392921000000001,60600]
[39454,56.18,59.990001999999997,54.82,56.650002000000001,49.130093000000002,82400]
[39461,57,57.310001,54.950001,56.240001999999997,48.774506000000002,83200]
[39468,55,62,55,60.009998000000003,52.044071000000002,89400]
[39475,60,62,59.009998000000003,61,52.902648999999997,79300]
[39482,60.950001,61.950001,57.029998999999997,59.200001,51.341586999999997,65000]
[39489,58.720001000000003,61.41,57.48,57.869999,50.396042000000001,73200]
[39496,59,59.889999000000003,55.169998,56.23,48.967865000000003,62700]
[39503,55.709999000000003,59.959999000000003,54.380001,54.689999,47.626742999999998,97400]
[39510,54.84,60.82,54.779998999999997,57.060001,49.690658999999997,303400]
[39517,57.380001,60.82,55.650002000000001,56.68,49.359741,94200]
[39524,56.200001,62,56.200001,62,53.992652999999997,161200]
[39531,61.639999000000003,62.200001,59.720001000000003,60.459999000000003,52.651542999999997,86700]
[39538,60.68,62.130001,58.07,58.77,51.179805999999999,115900]
[39545,58.950001,59.5,56.549999,56.549999,49.246521000000001,81600]
[39552,56.599997999999999,59.84,56.599997999999999,59.700001,51.989699999999999,92500]
[39559,58.810001,59.439999,57,59.290000999999997,51.632668000000002,71400]
[39566,59.5,59.889999000000003,57.220001000000003,57.330002,49.925789000000002,66100]
[39573,57.330002,58.32,56.470001000000003,57,49.638415999999999,72900]
[39580,57,57.66,55.400002000000001,55.84,48.840240000000001,102200]
[39587,55.529998999999997,56.299999,53.09,53.66,46.933501999999997,113900]
[39594,53.98,54.5,51.099997999999999,51.720001000000003,45.236697999999997,90800]
[39601,51.459999000000003,51.459999000000003,46,46.060001,40.286200999999998,288100]
[39608,46.099997999999999,47.48,44.18,45.09,39.437812999999998,138900]
[39615,46.209999000000003,46.220001000000003,41.830002,42.240001999999997,36.945048999999997,154200]
[39622,42.66,43,38.299999,38.889999000000003,34.014991999999999,385700]
[39629,39.490001999999997,39.970001000000003,33.520000000000003,33.650002000000001,29.431840999999999,165400]
[39636,34.93,36.549999,33.130001,33.840000000000003,29.598026000000001,165300]
[39643,33.57,35,31.41,33.889999000000003,29.641757999999999,155400]
[39650,34.490001999999997,35.830002,33.150002000000001,35.049999,30.656348999999999,122900]
[39657,35.5,35.669998,32.419998,32.75,28.644663000000001,130700]
[39664,32.889999000000003,34.349997999999999,32.479999999999997,33.57,29.36187,128600]
[39671,33.889999000000003,42.240001999999997,33.650002000000001,42.169998,37.156796,173600]
[39678,42.169998,43.240001999999997,40.009998000000003,41.59,36.645741000000001,94200]
[39685,41.889999000000003,41.900002000000001,40.490001999999997,40.580002,35.755836000000002,78400]
[39692,41.099997999999999,41.099997999999999,34.509998000000003,35.939999,31.667435000000001,244100]
[39699,36.990001999999997,38.990001999999997,36.639999000000003,38.119999,33.588264000000002,163700]
[39706,36.919998,44.029998999999997,36.900002000000001,41.630001,36.680996,203700]
[39713,42.259998000000003,43.970001000000003,39.740001999999997,43.439999,38.275826000000002,99400]
[39720,43.419998,44.869999,39.82,43.52,38.346305999999998,197700]
[39727,43,43.5,35,37.959999000000003,33.447277,233700]
[39734,42.52,46.650002000000001,40.080002,41.330002,36.416663999999997,336600]
[39741,43.02,43.240001999999997,38.009998000000003,38.279998999999997,33.729239999999997,148200]
[39748,39.049999,44.450001,37.18,44.18,38.927841000000001,145900]
[39755,44.759998000000003,44.900002000000001,39.68,41.18,36.284489000000001,85100]
[39762,42,42.139999000000003,36.310001,37.5,33.238750000000003,125900]
[39769,37.360000999999997,39.479999999999997,35.759998000000003,38.82,34.408752,101700]
[39776,39.439999,42.560001,38.970001000000003,42.560001,37.723754999999997,92900]
[39783,42.650002000000001,43,40.080002,42.82,37.954219999999999,94800]
[39790,43,44.23,41.029998999999997,44.07,39.062159999999999,107700]
[39797,44,45.369999,38.509998000000003,44.82,39.726951999999997,133800]
[39804,44.73,45.220001000000003,43.5,44.98,39.868763000000001,45300]
[39811,44.849997999999999,46,43.509998000000003,45.470001000000003,40.303074000000002,55200]
[39818,45.98,46,44.25,45.549999,40.374001,66800]
[39825,45.630001,45.990001999999997,44,44.77,39.682631999999998,77700]
[39832,44.560001,45.169998,43.950001,44.07,39.062159999999999,52500]
[39839,44.200001,46.84,44.200001,44.950001,39.842162999999999,52200]
[39846,44.849997999999999,47.75,44.52,45.970001000000003,40.746262000000002,72200]
[39853,45.950001,47.939999,44.77,47.470001000000003,42.310879,57900]
[39860,47.139999000000003,47.450001,44.25,46.380001,41.339343999999997,43900]
[39867,46.57,46.779998999999997,43.75,43.75,38.995182,64000]
[39874,43.5,45.040000999999997,37.849997999999999,38.290000999999997,34.128582000000002,72200]
[39881,38.099997999999999,46,37.75,44.639999000000003,39.788432999999998,107700]
[39888,45.23,52.619999,44.52,51.639999000000003,46.027678999999999,119300]
[39895,51.75,53.709999000000003,51.279998999999997,51.68,46.063332000000003,116100]
[39902,51.5,52.740001999999997,50,51.810001,46.179198999999997,104400]
[39909,51.380001,52.900002000000001,50.02,52.549999,46.838771999999999,86000]
[39916,52.5,53.790000999999997,50.419998,53.66,47.828139999999998,71900]
[39923,53.689999,54.950001,50.790000999999997,53.450001,47.640960999999997,165700]
[39930,53,53.98,51.049999,51.32,45.742457999999999,107200]
[39937,51.900002000000001,52.27,46.869999,46.869999,41.776077000000001,86700]
[39944,46.869999,51.41,46.139999000000003,48.919998,43.827309,148200]
[39951,49.580002,50.68,46.66,47.57,42.617843999999998,117700]
[39958,47.849997999999999,50.450001,46.669998,48.779998999999997,43.701884999999997,83500]
[39965,50.389999000000003,57,50.389999000000003,56.68,50.77948,289500]
[39972,56.68,57.110000999999997,55.060001,56.349997999999999,50.483829,107700]
[39979,56.59,57.099997999999999,55.400002000000001,55.880001,50.062756,89700]
[39986,55.389999000000003,58.18,52.07,58.18,52.123325000000001,163400]
[39993,57.5,57.5,54.630001,54.950001,49.229579999999999,77200]
[40000,55,55.490001999999997,52.639999000000003,54.220001000000003,48.575564999999997,47600]
[40007,54.5,56.360000999999997,53.009998000000003,55.810001,50.000045999999998,91900]
[40014,55.990001999999997,56.200001,53.400002000000001,55.18,49.435637999999997,101500]
[40021,55.650002000000001,58,55.060001,56.52,50.636147000000001,67000]
[40028,57.259998000000003,57.799999,53.799999,54.639999000000003,48.951842999999997,83400]
[40035,54,55.060001,53.400002000000001,54.029998999999997,48.623435999999998,59300]
[40042,54,56,53.299999,55.580002,50.018326000000002,77000]
[40049,55.720001000000003,55.799999,54.18,54.32,48.884417999999997,55300]
[40056,54.209999000000003,55.549999,47.139999000000003,49.849997999999999,44.861713000000002,260200]
[40063,50.150002000000001,50.459999000000003,47.68,49.119999,44.204749999999997,120300]
[40070,48.700001,50.07,48.139999000000003,49.049999,44.141762,88800]
[40077,49.32,49.790000999999997,48,48.799999,43.916778999999998,94500]
[40084,48.860000999999997,49.34,47,47.119999,42.404881000000003,73700]
[40091,47.16,49.09,47.130001,49.049999,44.141762,64300]
[40098,49.439999,49.5,47.029998999999997,47.040000999999997,42.332897000000003,70100]
[40105,47.450001,48.990001999999997,45.889999000000003,45.93,41.333964999999999,104600]
[40112,45.900002000000001,46.380001,44.849997999999999,44.91,40.416027,95800]
[40119,45.32,45.470001000000003,43.209999000000003,44.43,39.984065999999999,99700]
[40126,44.91,45.080002,44,44.619999,40.384051999999997,74300]
[40133,45.209999000000003,47.689999,45,46.049999,41.678275999999997,109200]
[40140,46.560001,47.599997999999999,46.040000999999997,46.049999,41.678275999999997,59700]
[40147,46.619999,52.349997999999999,46.490001999999997,52.349997999999999,47.380180000000003,217200]
[40154,52.779998999999997,55,52.470001000000003,55,49.778621999999999,139200]
[40161,55,55.279998999999997,53.560001,54.41,49.244629000000003,121300]
[40168,54.48,55,52.869999,54.950001,49.733372000000003,60600]
[40175,54.790000999999997,55.200001,53.889999000000003,54.02,48.891658999999997,32300]
[40182,53.279998999999997,54.23,50.849997999999999,51.5,46.610897000000001,84000]
[40189,51.540000999999997,52.959999000000003,50.52,50.990001999999997,46.149296,71100]
[40196,51,51.470001000000003,49.5,49.59,44.882210000000001,53000]
[40203,50.150002000000001,51.970001000000003,48.700001,50.470001000000003,45.678677,80900]
[40210,50.880001,51.25,48.380001,49.119999,44.456833000000003,70500]
[40217,50.959999000000003,52.419998,48.779998999999997,51.810001,47.126026000000003,91400]
[40224,52.23,52.23,50.759998000000003,51.68,47.007762999999997,61200]
[40231,51.849997999999999,57.200001,51,55.650002000000001,50.618858000000003,163400]
[40238,55.709999000000003,58.639999000000003,55.560001,58.639999000000003,53.338527999999997,99000]
[40245,58.639999000000003,59.389999000000003,57.619999,58.279998999999997,53.011082000000002,98200]
[40252,58.279998999999997,59.470001000000003,58.25,59.09,53.747852000000002,124200]
[40259,58.75,61,58.009998000000003,58.779998999999997,53.465873999999999,118900]
[40266,58.790000999999997,59.200001,57.650002000000001,58.450001,53.165714000000001,56000]
[40273,58.419998,58.889999000000003,56.599997999999999,56.790000999999997,51.655785000000002,80000]
[40280,56.889999000000003,59.380001,55.009998000000003,56.639999000000003,51.519343999999997,118200]
[40287,56.650002000000001,57.240001999999997,53.669998,54.529998999999997,49.600098000000003,136900]
[40294,54.889999000000003,56.529998999999997,54.259998000000003,55.080002,50.100380000000001,108400]
[40301,55.080002,56.43,53.779998999999997,54.529998999999997,49.600098000000003,163500]
[40308,56.549999,56.549999,52.77,52.919998,48.354453999999997,109300]
[40315,53.34,53.34,50.07,51.599997999999999,47.148335000000003,200300]
[40322,51.82,52.630001,49.279998999999997,49.759998000000003,45.467078999999998,128800]
[40329,49.23,50.799999,47.900002000000001,48.650002000000001,44.452846999999998,190500]
[40336,49.130001,50.32,46.939999,50.32,45.978774999999999,141300]
[40343,50.549999,51.580002,50.02,50.369999,46.024448,113300]
[40350,50.650002000000001,51.400002000000001,47.639999000000003,48.549999,44.361469,203100]
[40357,48.779998999999997,49.080002,46.07,46.240001999999997,42.250767000000003,124400]
[40364,46.98,49.169998,45.509998000000003,49.07,44.836609000000003,97200]
[40371,48.619999,51.490001999999997,48.310001,50.25,45.914814,106100]
[40378,50.529998999999997,52.869999,49.509998000000003,52.18,47.678303,151600]
[40385,52.560001,53.720001000000003,50.369999,51.599997999999999,47.148335000000003,68900]
[40392,52.41,54.599997999999999,49.990001999999997,50.900002000000001,46.508732000000002,97600]
[40399,51.459999000000003,51.959999000000003,48.889999000000003,49.299999,45.268062999999998,101000]
[40406,49.330002,50.75,49.009998000000003,50.130001,46.030189999999997,71900]
[40413,50.139999000000003,51.610000999999997,48.049999,51.610000999999997,47.389149000000003,88600]
[40420,51.52,51.52,49,50.900002000000001,46.737212999999997,82000]
[40427,50.849997999999999,51.700001,49.91,51.48,47.269775000000003,35300]
[40434,51.700001,51.990001999999997,50.400002000000001,50.400002000000001,46.278095,70200]
[40441,50.650002000000001,51.490001999999997,50.52,51.470001000000003,47.260590000000001,48700]
[40448,51.450001,53.459999000000003,50.790000999999997,52.939999,48.610377999999997,70200]
[40455,52.869999,54.599997999999999,52.669998,53.860000999999997,49.455123999999998,53800]
[40462,53.700001,54.049999,52.560001,53.700001,49.308219999999999,46100]
[40469,53.610000999999997,54.93,53,53.459999000000003,49.087833000000003,56900]
[40476,53.93,54.459999000000003,53.220001000000003,53.32,48.959293000000002,52900]
[40483,53.740001999999997,55.720001000000003,53.299999,55.700001,51.144652999999998,64300]
[40490,55.77,56.709999000000003,54.099997999999999,56.040000999999997,51.692013000000003,125400]
[40497,56.529998999999997,58.650002000000001,56.220001000000003,58,53.499949999999998,102700]
[40504,57.610000999999997,58.66,57.369999,58.049999,53.546061999999999,54100]
[40511,57.599997999999999,59.389999000000003,57.560001,59.130001,54.542267000000002,266300]
[40518,58.779998999999997,60.459999000000003,58.150002000000001,58.779998999999997,54.219428999999998,177700]
[40525,58.709999000000003,58.869999,56.810001,57.84,53.352356,149400]
[40532,57.759998000000003,58,56.18,56.860000999999997,52.448391000000001,78800]
[40539,56.790000999999997,57.5,54.91,55.580002,51.267707999999999,87500]
[40546,55.740001999999997,57.290000999999997,55.049999,56,51.655121000000001,103900]
[40553,56.080002,56.299999,55.189999,56.040000999999997,51.692013000000003,118100]
[40560,56.470001000000003,56.470001000000003,54.27,54.360000999999997,50.142353,123600]
[40567,54.560001,55.869999,53.209999000000003,53.41,49.266075000000001,166500]
[40574,53.900002000000001,55.84,52.799999,53.16,49.035473000000003,78200]
[40581,53.419998,55.220001000000003,53.099997999999999,55.220001000000003,51.168343,102300]
[40588,55.330002,55.5,54.290000999999997,55.130001,51.084949000000002,64700]
[40595,54.970001000000003,55.68,54.75,55.68,51.594600999999997,88100]
[40602,56.16,59.09,55.52,59.09,54.754398000000002,235700]
[40609,59.25,59.98,58.330002,59.049999,54.717339000000003,56800]
[40616,58.970001000000003,61.490001999999997,58.5,61.040000999999997,56.561314000000003,151900]
[40623,61.189999,66.819999999999993,61.07,65.519997000000004,60.712605000000003,145900]
[40630,65.819999999999993,67.379997000000003,64.510002,66.790001000000004,61.889426999999998,207300]
[40637,67.040001000000004,76.230002999999996,66.5,75.699996999999996,70.145660000000007,323300]
[40644,76.220000999999996,76.319999999999993,70.150002000000001,72.199996999999996,66.902473000000001,245000]
[40651,71.529999000000004,73.150002000000001,69.209998999999996,70.730002999999996,65.540329,149600]
[40658,70.949996999999996,72.550003000000004,68.629997000000003,70.449996999999996,65.280890999999997,129100]
[40665,70.599997999999999,70.599997999999999,65.809997999999993,66.330001999999993,61.463169000000001,199700]
[40672,66.480002999999996,70.339995999999999,66.480002999999996,68.730002999999996,63.920279999999998,165000]
[40679,68.720000999999996,69.620002999999997,68.150002000000001,68.879997000000003,64.059775999999999,105500]
[40686,68.25,69.389999000000003,67.069999999999993,68.989998,64.162070999999997,125300]
[40693,68.989998,69.089995999999999,64.970000999999996,67.690002000000007,62.953029999999998,221600]
[40700,67.599997999999999,69.430000000000007,66.099997999999999,67.239998,62.534534000000001,135200]
[40707,67.660004000000001,69.949996999999996,66.169998000000007,68.459998999999996,63.669167000000002,147500]
[40714,68.75,69.949996999999996,67.089995999999999,67.839995999999999,63.092551999999998,148400]
[40721,67.569999999999993,69.440002000000007,66.949996999999996,67.330001999999993,62.618220999999998,119600]
[40728,67.239998,69.919998000000007,66.919998000000007,68.480002999999996,63.687752000000003,154500]
[40735,68.029999000000004,68.900002000000001,65.029999000000004,65.5,60.916294000000001,76600]
[40742,65.190002000000007,65.680000000000007,63.43,64.819999999999993,60.283886000000003,107900]
[40749,64.069999999999993,64.870002999999997,62.860000999999997,64.519997000000004,60.004879000000003,92700]
[40756,65.760002,66.620002999999997,63.16,64.550003000000004,60.032783999999999,132000]
[40763,63.459999000000003,64.489998,58.790000999999997,60.82,56.788448000000002,251300]
[40770,61.400002000000001,61.759998000000003,58.110000999999997,58.139999000000003,54.286095000000003,141900]
[40777,59.540000999999997,59.73,58.029998999999997,59.23,55.303843999999998,128000]
[40784,58.849997999999999,59.139999000000003,54.490001999999997,55.009998000000003,51.363563999999997,414800]
[40791,54,56.5,53.5,55.349997999999999,51.681041999999998,148600]
[40798,54.970001000000003,57.099997999999999,54.25,55.48,51.802422,153200]
[40805,55.049999,56.709999000000003,53.860000999999997,55.599997999999999,51.914467000000002,126000]
[40812,55.689999,56.939999,54.139999000000003,55.459999000000003,51.783737000000002,114700]
[40819,55.169998,56.360000999999997,50.259998000000003,52.169998,48.711829999999999,166900]
[40826,53,57.740001999999997,52.189999,57.349997999999999,53.548447000000003,99000]
[40833,57.349997999999999,57.349997999999999,54.369999,56.869999,53.100276999999998,95500]
[40840,57,58.790000999999997,55.52,56.619999,52.866844,125900]
[40847,56.459999000000003,57.990001999999997,54.619999,57.27,53.473765999999998,114600]
[40854,57.259998000000003,57.799999,53.75,54.5,51.113940999999997,97500]
[40861,54.759998000000003,56.200001,53.939999,55.580002,52.126846,74300]
[40868,55.150002000000001,55.150002000000001,51.529998999999997,51.580002,48.375366,47400]
[40875,53.240001999999997,56,52.610000999999997,54.790000999999997,51.385936999999998,93800]
[40882,55.02,55.66,53,55.040000999999997,51.620398999999999,114300]
[40889,54.959999000000003,55.419998,53.279998999999997,54.110000999999997,50.748173000000001,115500]
[40896,54.369999,56.990001999999997,54,56.849997999999999,53.317943999999997,107400]
[40903,56.919998,59.810001,55.759998000000003,58.549999,54.912318999999997,60500]
[40910,59.189999,59.189999,56.73,56.73,53.205395000000003,81600]
[40917,57.52,58.25,56.66,58,54.396495999999999,91200]
[40924,58.509998000000003,59,56.509998000000003,59,55.33437,67200]
[40931,59,61.990001999999997,58.790000999999997,61.380001,57.566504999999999,77900]
[40938,61.439999,63.98,60.040000999999997,63.48,59.536034000000001,79200]
[40945,63.93,64.699996999999996,62,63.189999,59.507922999999998,86300]
[40952,63.82,64.970000999999996,62,64.790001000000004,61.014698000000003,94900]
[40959,64.489998,64.870002999999997,63.380001,64.720000999999996,60.948776000000002,57700]
[40966,64.580001999999993,65.269997000000004,64,64.260002,60.515574999999998,64800]
[40973,64.510002,64.889999000000003,63.560001,63.759998000000003,60.044711999999997,49000]
[40980,63.630001,65,62,63.040000999999997,59.366672999999999,105500]
[40987,62.860000999999997,63.27,61.18,62,58.387264000000002,82400]
[40994,62.77,63.470001000000003,61.830002,62.740001999999997,59.084167000000001,67200]
[41001,62.98,63.299999,62.09,62.869999,59.206572999999999,64500]
[41008,62.599997999999999,63.299999,61.060001,62.310001,58.679211000000002,70800]
[41015,62.799999,63.48,61.549999,62.419998,58.782786999999999,56900]
[41022,62.18,64.5,61.099997999999999,64.489998,60.732174000000001,125300]
[41029,64.889999000000003,64.889999000000003,61.75,62.48,58.839297999999999,117000]
[41036,62.580002,64.480002999999996,62.099997999999999,62.25,58.856586,106700]
[41043,62.119999,62.869999,60.139999000000003,60.470001000000003,57.173630000000003,104900]
[41050,60.139999000000003,61.43,60.099997999999999,60.75,57.438358000000001,65000]
[41057,61.32,61.790000999999997,60.049999,60.490001999999997,57.192534999999999,56700]
[41064,60.5,62.59,60.5,61.77,58.402763,76200]
[41071,62.150002000000001,62.5,60.580002,62.139999000000003,58.752583000000001,66000]
[41078,62.119999,63.919998,61.080002,63.389999000000003,59.934455999999997,101400]
[41085,63.169998,64.830001999999993,62.849997999999999,64.279999000000004,60.775931999999997,59500]
[41092,64.510002,65.110000999999997,63.380001,64.760002,61.229771,37100]
[41099,64.940002000000007,66.900002000000001,64.199996999999996,66.470000999999996,62.846545999999996,66400]
[41106,66.529999000000004,67.660004000000001,65.449996999999996,65.839995999999999,62.250889000000001,73600]
[41113,66.080001999999993,67.440002000000007,65.190002000000007,67.040001000000004,63.385489999999997,47600]
[41120,67.190002000000007,67.930000000000007,65.019997000000004,67.550003000000004,63.867663999999998,58300]
[41127,68.199996999999996,68.75,66,66.279999000000004,62.901015999999998,69000]
[41134,66.489998,67.489998,65,67.440002000000007,64.001884000000004,55300]
[41141,67.559997999999993,67.75,65.650002000000001,66.879997000000003,63.470427999999998,45700]
[41148,66.860000999999997,69,66.080001999999993,68.639999000000003,65.140686000000002,56400]
[41155,68.309997999999993,69.150002000000001,67.980002999999996,68.540001000000004,65.045799000000002,57600]
[41162,68.470000999999996,69,67,68.319999999999993,64.837020999999993,57000]
[41169,68.779999000000004,68.910004000000001,66.019997000000004,67,63.584301000000004,85700]
[41176,67.050003000000004,68.769997000000004,66.129997000000003,68.099997999999999,64.628235000000004,75500]
[41183,68.360000999999997,69.970000999999996,68.069999999999993,69.449996999999996,65.909401000000003,65800]
[41190,69.080001999999993,69.940002000000007,68,69.010002,65.491837000000004,44800]
[41197,69.269997000000004,70.930000000000007,68,68.559997999999993,65.064766000000006,60100]
[41204,68.489998,69.959998999999996,67.510002,68.349997999999999,64.865486000000004,49100]
[41211,68.569999999999993,70,68.230002999999996,68.720000999999996,65.216614000000007,52600]
[41218,69,69.910004000000001,62.099997999999999,63.630001,60.607792000000003,74800]
[41225,64.040001000000004,64.779999000000004,61.07,62.93,59.941048000000002,65800]
[41232,64.449996999999996,66.980002999999996,63.610000999999997,66.599997999999999,63.436740999999998,39900]
[41239,66.339995999999999,69,66.339995999999999,68.639999000000003,65.379845000000003,77200]
[41246,69,69,66.650002000000001,66.949996999999996,63.770133999999999,56700]
[41253,66.769997000000004,68.470000999999996,66.129997000000003,67.120002999999997,63.932022000000003,51200]
[41260,66.949996999999996,68.489998,66.139999000000003,68.349997999999999,65.103615000000005,74300]
[41267,68.199996999999996,68.400002000000001,65,65.580001999999993,62.465183000000003,40100]
[41274,65.319999999999993,69.639999000000003,65.099997999999999,68.699996999999996,65.437004000000002,64400]
[41281,68.519997000000004,68.980002999999996,66,66.459998999999996,63.303390999999998,45200]
[41288,66.519997000000004,67,65.550003000000004,65.959998999999996,62.827128999999999,46500]
[41295,65.949996999999996,66.290001000000004,64,64.260002,61.207873999999997,82200]
[41302,64.669998000000007,65.660004000000001,64.269997000000004,64.989998,61.903205999999997,66900]
[41309,64.650002000000001,64.980002999999996,63,63.41,60.629981999999998,46800]
[41316,63.48,65.699996999999996,63,64.129997000000003,61.318409000000003,89600]
[41323,63.57,64.760002,62.040000999999997,64.169998000000007,61.356650999999999,88500]
[41330,64.440002000000007,65.669998000000007,63.919998,65.330001999999993,62.465800999999999,98900]
[41337,65.510002,66.349997999999999,62,62.599997999999999,59.855491999999998,101700]
[41344,63.970001000000003,63.970001000000003,62.09,62.799999,60.046711000000002,80500]
[41351,62.509998000000003,63.060001,60.599997999999999,60.740001999999997,58.077033999999998,61900]
[41358,60.779998999999997,61.459999000000003,59.869999,60.32,57.675452999999997,74000]
[41365,60.5,61.98,60.009998000000003,61.48,58.784587999999999,61300]
[41372,61.5,61.84,60.009998000000003,60.349997999999999,57.704127999999997,74300]
[41379,59.799999,61.349997999999999,58,60.939999,58.268268999999997,134400]
[41386,61,61.869999,60.259998000000003,60.939999,58.268268999999997,60800]
[41393,61.240001999999997,61.869999,59.75,61.23,58.545555,82500]
[41400,61.470001000000003,61.799999,60.709999000000003,61.049999,58.611697999999997,71800]
[41407,61.139999000000003,61.549999,61,61.380001,58.928531999999997,62500]
[41414,61.380001,61.59,60.400002000000001,61.040000999999997,58.6021,63200]
[41421,60.759998000000003,61.34,59.560001,59.790000999999997,57.402023,98900]
[41428,59.790000999999997,61.48,59.540000999999997,61.18,58.736511,173500]
[41435,61.209999000000003,62.189999,60.799999,61.009998000000003,58.573292000000002,80800]
[41442,61.150002000000001,61.610000999999997,59.720001000000003,59.720001000000003,57.334816000000004,98900]
[41449,59.779998999999997,62.200001,59.419998,61.150002000000001,58.707714000000003,102900]
[41456,61.299999,62,60.41,61.540000999999997,59.082123000000003,38500]
[41463,61.619999,63.400002000000001,61.560001,62.790000999999997,60.282204,69200]
[41470,63.02,64.930000000000007,62.380001,64.860000999999997,62.269531000000001,77800]
[41477,64.510002,65.389999000000003,64.199996999999996,65.080001999999993,62.480750999999998,66000]
[41484,65.160004000000001,65.349997999999999,63.560001,63.950001,61.395885,59000]
[41491,63.900002000000001,64.589995999999999,61.77,62.189999,59.937655999999997,65100]
[41498,62.310001,64.889999000000003,62.310001,63.48,61.180939000000002,109300]
[41505,63.41,64.480002999999996,63,64.120002999999997,61.797764000000001,59600]
[41512,64.419998000000007,64.489998,62.259998000000003,62.84,60.564117000000003,83300]
[41519,63.459999000000003,64.480002999999996,62.880001,63.41,61.113480000000003,49700]
[41526,63.619999,64.239998,63.169998,63.700001,61.392975,60300]
[41533,64,64.300003000000004,63.5,63.860000999999997,61.547192000000003,66200]
[41540,64,64,63.150002000000001,63.360000999999997,61.065285000000003,50600]
[41547,63.130001,63.200001,60.610000999999997,60.98,58.771481000000001,104300]
[41554,60.84,62.610000999999997,59.060001,61.98,59.735264000000001,137400]
[41561,61.529998999999997,63.84,60.27,63.619999,61.315871999999999,133000]
[41568,63.380001,63.98,62.759998000000003,63.639999000000003,61.335147999999997,61800]
[41575,63.73,64.330001999999993,62.970001000000003,63.549999,61.248412999999999,91500]
[41582,63.709999000000003,64.330001999999993,62.830002,64.319999999999993,62.234012999999997,81300]
[41589,64.059997999999993,65.069999999999993,64.059997999999993,64.980002999999996,62.872608,64100]
[41596,65.069999999999993,66.419998000000007,64.669998000000007,66.349997999999999,64.198173999999995,59400]
[41603,66.449996999999996,68.970000999999996,66.029999000000004,67.900002000000001,65.697890999999998,65700]
[41610,68.309997999999993,70.230002999999996,66.519997000000004,69.349997999999999,67.100860999999995,59400]
[41617,69.610000999999997,70.589995999999999,68.209998999999996,69.660004000000001,67.400825999999995,68900]
[41624,69.75,72.239998,69.010002,72.239998,69.897155999999995,150800]
[41631,72.029999000000004,73,72,72.980002999999996,70.613144000000005,53500]
[41638,73,73.989998,70.169998000000007,72.260002,69.916511999999997,68800]
[41645,72.720000999999996,74,71.019997000000004,72.470000999999996,70.119690000000006,124200]
[41652,72.410004000000001,73.309997999999993,71.040001000000004,72.300003000000004,69.955200000000005,126300]
[41659,72.940002000000007,73.489998,70.120002999999997,70.309997999999993,68.029747,86600]
[41666,70.300003000000004,70.510002,67.940002000000007,68.279999000000004,66.065567000000001,136400]
[41673,68.279999000000004,68.75,65.739998,67.940002000000007,65.976027999999999,158900]
[41680,68.389999000000003,73.099997999999999,67.980002999999996,72.269997000000004,70.180847,131100]
[41687,72.849997999999999,75,71.510002,74.650002000000001,72.492050000000006,85600]
[41694,74.739998,76.519997000000004,74.639999000000003,75.639999000000003,73.453461000000004,86900]
[41701,76.769997000000004,87.540001000000004,76.019997000000004,86.57,84.067490000000006,547600]
[41708,89.400002000000001,89.400002000000001,86.199996999999996,88.419998000000007,85.864006000000003,142700]
[41715,88.879997000000003,89.269997000000004,87.43,88.040001000000004,85.494995000000003,117100]
[41722,87.790001000000004,88.839995999999999,85.25,85.25,82.785651999999999,113400]
[41729,85.349997999999999,86.559997999999993,78.010002,79.150002000000001,76.861976999999996,197100]
[41736,79.430000000000007,82.449996999999996,79.430000000000007,81.059997999999993,78.716751000000002,191600]
[41743,81.5,82.489998,80.129997000000003,80.709998999999996,78.376891999999998,123400]
[41750,81.059997999999993,82.790001000000004,80.199996999999996,82.410004000000001,80.027732999999998,141300]
[41757,82.769997000000004,84.839995999999999,80.180000000000007,82.989998,80.590964999999997,141300]
[41764,82.269997000000004,83.389999000000003,76.849997999999999,77.489998,75.476378999999994,210300]
[41771,78.080001999999993,79.830001999999993,75.010002,76.300003000000004,74.317299000000006,138200]
[41778,75.680000000000007,77.339995999999999,74.650002000000001,76.459998999999996,74.473129,132400]
[41785,76.699996999999996,78.449996999999996,74.739998,75.260002,73.304321000000002,133900]
[41792,75.629997000000003,77,74.5,76.330001999999993,74.346519000000001,174800]
[41799,76.349997999999999,77.069999999999993,74.25,74.760002,72.817322000000004,89800]
[41806,75.080001999999993,75.239998,73.239998,75,73.051079000000001,90900]
[41813,74.680000000000007,75.919998000000007,72.010002,74.559997999999993,72.622505000000004,144700]
[41820,74.739998,75.860000999999997,73.660004000000001,75.610000999999997,73.645225999999994,57500]
[41827,75.5,75.5,72.029999000000004,72.639999000000003,70.752403000000001,63400]
[41834,73.040001000000004,73.430000000000007,72.010002,72.540001000000004,70.655013999999994,71800]
[41841,72.309997999999993,72.720000999999996,70.5,70.879997000000003,69.038139000000001,70200]
[41848,70.870002999999997,71.180000000000007,68.75,69.279999000000004,67.479713000000004,96400]
[41855,69.730002999999996,73.940002000000007,69.199996999999996,73.279999000000004,71.629043999999993,97000]
[41862,73.480002999999996,74.989998,73.209998999999996,74.25,72.577208999999996,80400]
[41869,74.870002999999997,76.269997000000004,74.059997999999993,74.599997999999999,72.919312000000005,96100]
[41876,75.220000999999996,75.410004000000001,72.720000999999996,74.360000999999997,72.684737999999996,57800]
[41883,74.839995999999999,77.069999999999993,74.540001000000004,74.610000999999997,72.929107999999999,99700]
[41890,74.75,76.459998999999996,74.010002,76.449996999999996,74.727637999999999,85200]
[41897,76.470000999999996,77.830001999999993,75.230002999999996,77.410004000000001,75.666015999999999,120400]
[41904,76.919998000000007,77.769997000000004,74.5,75.739998,74.033646000000005,77000]
[41911,74.980002999999996,76.660004000000001,73.040001000000004,76.059997999999993,74.346419999999995,74800]
[41918,76.589995999999999,79.519997000000004,75.069999999999993,78.589995999999999,76.819427000000005,110800]
[41925,78.940002000000007,83.470000999999996,78.639999000000003,81.510002,79.673644999999993,165500]
[41932,80.610000999999997,82.790001000000004,78.720000999999996,82.610000999999997,80.748863,113000]
[41939,82.68,91.290001000000004,81.569999999999993,90.440002000000007,88.402457999999996,120800]
[41946,89.779999000000004,92.809997999999993,89,90,88.225753999999995,90800]
[41953,90.379997000000003,92,87.540001000000004,91.68,89.872635000000002,85200]
[41960,91.529999000000004,93.980002999999996,90.199996999999996,92.489998,90.666656000000003,94300]
[41967,91.790001000000004,95.650002000000001,91.730002999999996,94.559997999999993,92.695839000000007,37900]
[41974,93.059997999999993,93.559997999999993,84.309997999999993,89.339995999999999,87.578750999999997,570200]
[41981,88.879997000000003,89.730002999999996,83.089995999999999,84.57,82.902786000000006,127000]
[41988,84.800003000000004,88.82,82.32,86.739998,85.030013999999994,114100]
[41995,87.279999000000004,89.199996999999996,86.239998,88.550003000000004,86.804344,49900]
[42002,88.669998000000007,90.25,86.900002000000001,89.870002999999997,88.098312000000007,80300]
[42009,89.07,90.25,88,90.220000999999996,88.441406000000001,68500]
[42016,89.650002000000001,95.989998,89.480002999999996,95.989998,94.097656000000001,89200]
[42023,95.419998000000007,104.800003,94.839995999999999,104.010002,101.959557,91400]
[42030,104.860001,105.699997,96.360000999999997,97.540001000000004,95.617103999999998,134100]
[42037,97,102.519997,95.959998999999996,100.5,98.756309999999999,123100]
[42044,99.849997999999999,101.349998,98.900002000000001,100.769997,99.021614,68700]
[42051,100.790001,103.989998,99,102.239998,100.46611,74200]
[42058,101.760002,107.389999,100.33000199999999,104.389999,102.578812,63900]
[42065,105,106.69000200000001,99.279999000000004,102.010002,100.240112,123100]
[42072,102.389999,107.029999,102.389999,106.650002,104.799599,119900]
[42079,106.650002,108,105.120003,107.589996,105.72328899999999,71100]
[42086,108,112,105.120003,111.57,109.634224,101000]
[42093,112.58000199999999,116.110001,111.599998,114.519997,112.533051,63300]
[42100,113.989998,116.449997,113.989998,115.860001,113.849808,101000]
[42107,116.029999,116.029999,111.30999799999999,111.32,109.38857299999999,57400]
[42114,112.68,115.489998,112.07,113.360001,111.393181,53800]
[42121,113.5,114.599998,111.199997,111.510002,109.575294,70900]
[42128,112.540001,113.75,111.260002,113.199997,111.480537,78700]
[42135,112.57,114.510002,111.199997,112.519997,110.81086000000001,95100]
[42142,112.120003,116.400002,111.07,113,111.283585,88500]
[42149,112.970001,114.290001,112.07,113.57,111.84491,61800]
[42156,116.489998,125.629997,113.66999800000001,123.849998,121.96878100000001,339500]
[42163,123.269997,124.540001,121,123,121.131691,92900]
[42170,122.43,137.990005,121.260002,137.21000699999999,135.12583900000001,161900]
[42177,141.08000200000001,149.39999399999999,139.259995,148.979996,146.71704099999999,234400]
[42184,148.89999399999999,156.69000199999999,146.949997,153.33000200000001,151.00097700000001,172300]
[42191,155.279999,165.33000200000001,150.60000600000001,164.35000600000001,161.853577,178300]
[42198,159.16000399999999,175.5,148.05999800000001,162.199997,159.736221,409000]
[42205,163.949997,164.08999600000001,146.570007,151.61999499999999,149.316956,353300]
[42212,151.020004,162.63999899999999,149.66000399999999,162,159.53926100000001,242400]
[42219,163.070007,174.10000600000001,156.020004,163.279999,161.05645799999999,253800]
[42226,164.550003,166.970001,160.220001,162.85000600000001,160.63230899999999,178500]
[42233,161.53999300000001,166.320007,152.470001,154.14999399999999,152.050781,183200]
[42240,144.5,163.179993,126.30999799999999,157.55999800000001,155.41435200000001,307800]
[42247,155.979996,165.259995,152.029999,157.35000600000001,155.20723000000001,224400]
[42254,159.11000100000001,168,158.63999899999999,163.050003,160.82960499999999,147700]
[42261,162.699997,174.08999600000001,161.300003,166.35000600000001,164.084656,278300]
[42268,168.35000600000001,194.429993,164.39999399999999,189.13000500000001,186.55441300000001,288700]
[42275,190.11999499999999,199.86999499999999,188.529999,195.14999399999999,192.49246199999999,323800]
[42282,195.05999800000001,220.929993,195.05999800000001,214.30999800000001,211.39149499999999,363600]
[42289,213.529999,218.779999,210.070007,212,209.11300700000001,180200]
[42296,213.13999899999999,215.009995,210.550003,212.55999800000001,209.665344,184100]
[42303,212.949997,217.13000500000001,208.03999300000001,211.21000699999999,208.33374000000001,286300]
[42310,210.28999300000001,213.36000100000001,175,188.949997,186.60112000000001,372000]
[42317,185.550003,188.679993,175.009995,176.779999,174.58242799999999,213700]
[42324,176.5,194.470001,170.009995,188.63000500000001,186.28507999999999,233200]
[42331,186.929993,199.779999,185.16999799999999,198.69000199999999,196.22006200000001,145000]
[42338,198,200.990005,188.009995,193.13999899999999,190.739014,219700]
[42345,192.85000600000001,200.320007,182.63000500000001,183.770004,181.48551900000001,148500]
[42352,182.66999799999999,197.83999600000001,181.11999499999999,182.83999600000001,180.56706199999999,257600]
[42359,183.009995,188.10000600000001,176.80999800000001,178.66000399999999,176.439041,120600]
[42366,179.03999300000001,186.55999800000001,179.009995,182.509995,180.24118000000001,190200]
[42373,180.39999399999999,183.41999799999999,172,177.89999399999999,175.68847700000001,233800]
[42380,178.41999799999999,178.949997,158.800003,166,163.93641700000001,274100]
[42387,165.970001,175.070007,165.03999300000001,167.88000500000001,165.79307600000001,209100]
[42394,169.029999,180.58000200000001,167.75,175.89999399999999,173.71333300000001,202300]
[42401,174.5,176,155.03999300000001,155.5,153.79260300000001,226000]
[42408,154.46000699999999,172.03999300000001,150.259995,163.279999,161.48718299999999,189000]
[42415,163.740005,177.990005,162.229996,177,175.05656400000001,212000]
[42422,178,179.770004,164.19000199999999,173.61999499999999,171.71365399999999,437900]
[42429,173.020004,179.86000100000001,172.029999,176.86999499999999,174.92796300000001,414000]
[42436,176.86000100000001,184.199997,175,175.85000600000001,173.91918899999999,203000]
[42443,176.85000600000001,176.89999399999999,166.11999499999999,171.14999399999999,169.27079800000001,207400]
[42450,170.80999800000001,171.39999399999999,158,159.25,157.50145000000001,182400]
[42457,160,164.990005,156.25,162.69000199999999,160.903671,350100]
[42464,163.11999499999999,166.970001,159.13000500000001,165.91000399999999,164.088348,310800]
[42471,164.91000399999999,165.509995,160.16000399999999,161.58000200000001,159.80586199999999,311200]
[42478,160.80999800000001,167.41999799999999,157.699997,160.91999799999999,159.15310700000001,549300]
[42485,158.94000199999999,163.520004,157.529999,159.36999499999999,157.62011699999999,366700]
[42492,159.10000600000001,166.050003,158.5,165.720001,164.15541099999999,240400]
[42499,166.320007,167.94000199999999,144.58999600000001,148.729996,147.325806,576900]
[42506,148.86000100000001,149.5,123.889999,128.699997,127.484909,1553600]
[42513,129.55999800000001,132.5,122.5,126.959999,125.76134500000001,748100]
[42520,128.320007,128.320007,123.010002,124.269997,123.096733,577000]
[42527,124.099998,127.660004,119.800003,121.910004,120.759033,519300]
[42534,122.300003,141.509995,120.5,140.529999,139.20323200000001,885600]
[42541,141.78999300000001,143.270004,133.199997,140.58999600000001,139.26265000000001,425000]
[42548,139.19000199999999,147.520004,138.020004,144.820007,143.45272800000001,525300]
[42555,144.88000500000001,147.11999499999999,138.80999800000001,145.30999800000001,143.938095,290300]
[42562,144.64999399999999,148.75,142.820007,144.11000100000001,142.74943500000001,522300]
[42569,144.08999600000001,152.259995,141.529999,149.300003,147.89042699999999,506500]
[42576,150.11000100000001,151.58000200000001,140.10000600000001,142.41000399999999,141.06547499999999,570300]
[42583,141.820007,146.229996,140.46000699999999,142.35000600000001,141.24527,330800]
[42590,142.220001,160.800003,140.509995,156.5,155.28543099999999,476100]
[42597,158.13000500000001,161.44000199999999,150.009995,151.259995,150.08609000000001,287300]
[42604,150.86000100000001,154.78999300000001,149.300003,151.33999600000001,150.165482,296300]
[42611,150.470001,154.28999300000001,149.550003,153.83000200000001,152.636169,294400]
[42618,154.58999600000001,156.86000100000001,149.08000200000001,149.21000699999999,148.05201700000001,338700]
[42625,149.35000600000001,151.229996,143.029999,143.85000600000001,142.73362700000001,335000]
[42632,143.5,151.60000600000001,143.5,148.520004,147.36737099999999,293800]
[42639,148.179993,149.53999300000001,142.69000199999999,148.16000399999999,147.010178,362000]
[42646,147.520004,147.58999600000001,140.070007,141.470001,140.372086,610100]
[42653,141.35000600000001,143.69000199999999,137.220001,140.35000600000001,139.260773,325900]
[42660,140.10000600000001,144.78999300000001,140,143.16000399999999,142.048981,171100]
[42667,144.550003,146.979996,140.71000699999999,145.08999600000001,143.963989,290600]
[42674,145.08999600000001,145.08999600000001,140.08999600000001,140.55999800000001,139.70945699999999,211800]
[42681,140.55999800000001,169.58000200000001,125,167.479996,166.466568,498500]
[42688,167.5,168.10000600000001,162.69000199999999,165.44000199999999,164.438919,196200]
[42695,164.83999600000001,168.94000199999999,163.63999899999999,165.86000100000001,164.856369,140100]
[42702,166.11999499999999,167.44000199999999,157.21000699999999,157.61999499999999,156.66622899999999,178800]
[42709,157.779999,167.53999300000001,157.779999,167.14999399999999,166.13855000000001,201500]
[42716,166.970001,174.740005,165.220001,174.05999800000001,173.00676000000001,178300]
[42723,174.479996,179.41000399999999,172.66000399999999,177.55999800000001,176.48558,148800]
[42730,178.30999800000001,182.259995,177.199997,178.85000600000001,177.767776,127400]
[42737,178.720001,181,174.60000600000001,177.21000699999999,176.13769500000001,91500]
[42744,177,177,167.800003,170.10000600000001,169.07070899999999,122500]
[42751,169.16000399999999,169.990005,165.60000600000001,166.63999899999999,165.631653,67800]
[42758,166.270004,170.270004,165.279999,165.91000399999999,164.90606700000001,107600]
[42765,165.10000600000001,171.570007,162.30999800000001,171.16000399999999,170.37545800000001,102800]
[42772,170.949997,183.979996,170.63000500000001,177,176.18867499999999,100800]
[42779,176.5,177.60000600000001,174.070007,177.05999800000001,176.24839800000001,84800]
[42786,177.85000600000001,181.270004,176.44000199999999,177.320007,176.507217,87500]
[42793,177.740005,178.279999,171.5,174.28999300000001,173.49108899999999,126500]
[42800,173.800003,179.570007,171.320007,171.740005,170.952789,125900]
[42807,170.929993,195.740005,170.929993,194.029999,193.14061000000001,1434500]
[42814,194.270004,200.58000200000001,192.63999899999999,197.279999,196.37570199999999,298100]
[42821,196.199997,207.39999399999999,196,206.020004,205.07565299999999,225200]
[42828,206.10000600000001,206.10000600000001,198.10000600000001,199.21000699999999,198.296875,197800]
[42835,199.46000699999999,205.699997,199.46000699999999,202.179993,201.25325000000001,101700]
[42842,203.28999300000001,210.25,203,204.89999399999999,203.96078499999999,137600]
[42849,206.020004,214.71000699999999,205.729996,211.86000100000001,210.88888499999999,211100]
[42856,213.36000100000001,214.53999300000001,203.25,205.740005,205.04423499999999,223000]
[42863,205.740005,209,195.949997,199.929993,199.25387599999999,265700]
[42870,199.85000600000001,205.5,197.529999,204.41999799999999,203.72868299999999,302100]
[42877,205.470001,229.83999600000001,205.46000699999999,225.66999799999999,224.90683000000001,331000]
[42884,226.020004,235.779999,223.550003,231.75,230.966263,255800]
[42891,232.94000199999999,232.94000199999999,224.029999,227.05999800000001,226.292114,186300]
[42898,226.520004,240.449997,224,234.16000399999999,233.368134,189800]
[42905,234.699997,237.85000600000001,231.63999899999999,235.66000399999999,234.86305200000001,125100]
[42912,235.78999300000001,237.58000200000001,227.36999499999999,228.86999499999999,228.09599299999999,133900]
[42919,229.08000200000001,229.96000699999999,220.80999800000001,226.96000699999999,226.19245900000001,90900]
[42926,228.970001,236,225.220001,235.550003,234.75341800000001,188600]
[42933,235,244.66999799999999,232.520004,240.86000100000001,240.04547099999999,195700]
[42940,241.86000100000001,249.53999300000001,237,240.53999300000001,239.72653199999999,129100]
[42947,241.570007,244.53999300000001,236.36999499999999,238.800003,238.24259900000001,97400]
[42954,239.10000600000001,244.800003,200.10000600000001,208.80999800000001,208.322586,285800]
[42961,210.78999300000001,215.770004,201.53999300000001,204.66999799999999,204.19224500000001,158200]
[42968,204.86999499999999,211.740005,202.5,202.63999899999999,202.16699199999999,144600]
[42975,202.14999399999999,217.449997,202.14999399999999,212.949997,212.452911,158100]
[42982,212.990005,213.070007,209.449997,212.28999300000001,211.794464,84900]
[42989,213.94000199999999,216.679993,206.80999800000001,208.88999899999999,208.40239,178000]
[42996,208.41000399999999,214.63000500000001,207.80999800000001,209.300003,208.81144699999999,163400]
[43003,208.570007,218.13000500000001,208.009995,215.75,215.24638400000001,207600]
[43010,216.91999799999999,223.470001,215.490005,218.91000399999999,218.399002,171700]
[43017,219.5,227.89999399999999,218.91000399999999,225.300003,224.77410900000001,172900]
[43024,224.85000600000001,228.029999,222.5,224.83999600000001,224.315155,135300]
[43031,225.41000399999999,226.490005,220.89999399999999,222.570007,222.050476,135400]
[43038,222.16000399999999,228.11000100000001,220.25,224.19000199999999,223.917282,129800]
[43045,223.55999800000001,225.25,182.259995,195.86999499999999,195.63172900000001,571700]
[43052,195.86999499999999,207.199997,195.86999499999999,202.740005,202.49337800000001,292000]
[43059,202.86000100000001,207.479996,200,204.550003,204.30117799999999,168400]
[43066,203.85000600000001,218.58999600000001,203.13999899999999,216.929993,216.66610700000001,303800]
[43073,218.300003,226.91000399999999,210.38000500000001,224.970001,224.696335,263300]
[43080,225.009995,229.470001,216,226.38999899999999,226.114609,443300]
[43087,227.91000399999999,230,220.91000399999999,221.970001,221.69998200000001,234000]
[43094,222,222.970001,215,215.259995,214.99813800000001,223600]
[43101,214,216.11999499999999,200.509995,202,201.75427199999999,216300]
[43108,202,213.490005,200.009995,200.509995,200.26608300000001,285100]
[43115,202.05999800000001,208,200.009995,207.270004,207.01786799999999,213100]
[43122,207.509995,209.740005,202.720001,206.94000199999999,206.68826300000001,277100]
[43129,205.91000399999999,207.5,198.029999,199.240005,199.240005,311900]
[43136,198.429993,199,178.490005,182.28999300000001,182.28999300000001,283900]

{"sheet":"DPS Stock Price","index":283,"n_rows":511,"n_cols":7,"rows_kept":511,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[39573,25.200001,25.83,24.74,25.24,20.124310999999999,61158800]
[39580,25.110001,26.85,24.6,26.5,21.128927000000001,32123700]
[39587,26.15,26.450001,25,25.42,20.267828000000002,26113400]
[39594,25.360001,25.530000999999999,24.77,25.18,20.076471000000002,19552900]
[39601,24.969999000000001,26.379999000000002,23.59,24.98,19.917003999999999,25043200]
[39608,24.799999,25.299999,24,24.67,19.669841999999999,12212400]
[39615,24.73,24.77,23.059999000000001,24,19.135636999999999,13229000]
[39622,24,24,21.52,21.6,17.222075,14944000]
[39629,21.58,21.58,20.030000999999999,20.940000999999999,16.695847000000001,9688700]
[39636,21.049999,22.02,20.940000999999999,21.639999,17.253962999999999,8312700]
[39643,21.9,22.139999,19.370000999999998,20.200001,16.105822,9052700]
[39650,20.6,20.879999000000002,20.079999999999998,20.290001,16.177584,6852300]
[39657,20.09,21.02,20.07,20.92,16.679893,10503000]
[39664,20.82,22.049999,20.49,21.950001,17.501132999999999,7986200]
[39671,21.889999,24.030000999999999,21.49,23.82,18.992121000000001,18667600]
[39678,23.67,24.41,23.059999000000001,24.299999,19.374834,10751400]
[39685,24.59,24.940000999999999,23.940000999999999,24.709999,19.701730999999999,8247000]
[39692,25.08,25.48,24.59,25.16,20.060525999999999,8689200]
[39699,25.549999,26.59,24.799999,26.52,21.144876,8306000]
[39706,26.17,26.17,24.360001,25.190000999999999,20.084446,21173100]
[39713,25.1,25.49,23.52,25.389999,20.243908000000001,6276400]
[39720,24.93,26.82,23.99,25.15,20.052548999999999,27680400]
[39727,24.85,25.42,21.030000999999999,22.52,17.955606,68098200]
[39734,22.66,24.24,20.100000000000001,20.92,16.679893,14735800]
[39741,20.610001,22.200001,18.98,19.170000000000002,15.284594,11785400]
[39748,19,23.27,18.620000999999998,22.9,18.258583000000002,10619500]
[39755,22.549999,23.84,21.629999000000002,22.68,18.083176000000002,7759500]
[39762,22.99,23.5,17.52,17.559999000000001,14.000907,16577800]
[39769,17.370000999999998,17.780000999999999,14.26,15.57,12.414243000000001,14766600]
[39776,15.86,16.700001,15.09,16.139999,12.868713,7904300]
[39783,15.75,16.07,13.45,14.47,11.537193,12870300]
[39790,14.96,15.96,14.03,15.55,12.398296,13393500]
[39797,15.63,17.32,15.56,16.959999,13.522516,16627000]
[39804,17.059999000000001,17.379999000000002,16.549999,16.889999,13.466702,5606000]
[39811,16.899999999999999,16.959999,16.190000999999999,16.549999,13.195614000000001,9292300]
[39818,16.549999,17.629999000000002,15.96,16.290001,12.988314000000001,12893600]
[39825,16.290001,16.59,15.28,16.450001,13.115883999999999,15989900]
[39832,16.530000999999999,16.799999,15.66,15.94,12.709249,11959300]
[39839,16.010000000000002,17.110001,15.99,16.450001,13.115883999999999,10596400]
[39846,16.09,16.719999000000001,15.46,16.620000999999998,13.251429,7914700]
[39853,16.600000000000001,16.719999000000001,15.4,16.600000000000001,13.235481,8533400]
[39860,16.02,16.34,15.24,15.48,12.342485,6960900]
[39867,15.51,15.61,14,14.05,11.202318999999999,8583100]
[39874,13.73,14,11.83,12.21,9.7352539999999994,9541700]
[39881,12.07,14.62,11.86,14.56,11.608950999999999,9114200]
[39888,14.69,15.33,14.46,15.13,12.063421,7557100]
[39895,15.27,17.98,14.93,17.09,13.626163,11655500]
[39902,16.82,19.440000999999999,16.510000000000002,18.5,14.750382,12663200]
[39909,18.379999000000002,19.510000000000002,17.829999999999998,19.469999000000001,15.523781,5263300]
[39916,19.309999000000001,20.299999,18.77,20.049999,15.986231,11988000]
[39923,19.860001,20.5,18.690000999999999,19,15.149039999999999,10532400]
[39930,19.299999,20.870000999999998,18.700001,20.27,16.161636000000001,13820400]
[39937,20.079999999999998,21.09,20,20.940000999999999,16.695847000000001,6369300]
[39944,20.879999000000002,23.25,20.440000999999999,22.07,17.596809,14899800]
[39951,22.26,22.559999000000001,19.809999000000001,21.27,16.958956000000001,15707000]
[39958,21.1,22.120000999999998,20.85,21.73,17.32572,8817700]
[39965,21.969999000000001,23.48,21.91,22.959999,18.306426999999999,13011400]
[39972,22.719999000000001,23.139999,21.68,22.02,17.556946,7646600]
[39979,21.66,22.889999,20.969999000000001,22.34,17.812087999999999,9192100]
[39986,22.07,22.23,20.41,21.27,16.958956000000001,12991800]
[39993,21.41,22.530000999999999,20.99,22.139999,17.652619999999999,7589600]
[40000,21.98,22.639999,21.26,21.65,17.261942000000001,7076700]
[40007,21.66,23.73,21.52,23.43,18.681166000000001,6284600]
[40014,23.559999000000001,24.25,23,23.950001,19.095763999999999,5955600]
[40021,23.889999,25.01,23.65,24.610001,19.621995999999999,6202300]
[40028,24.73,25.17,23.49,23.700001,18.896442,6105300]
[40035,23.74,25.639999,23.299999,25.540001,20.363500999999999,14312100]
[40042,25.200001,27.5,25.17,27.25,21.726918999999999,17167500]
[40049,27.35,27.91,26.25,26.530000999999999,21.152854999999999,13064600]
[40056,26.379999000000002,26.889999,25.9,26.85,21.407988,10799800]
[40063,26.99,28.1,26.74,27.059999000000001,21.575426,7970700]
[40070,26.9,27.950001,26.9,27.84,22.197336,10460600]
[40077,27.809999000000001,28.02,27.200001,27.370000999999998,21.822600999999999,8507000]
[40084,27.34,28.950001,27.27,28.25,22.524239999999999,9587400]
[40091,28.33,30.65,27.98,30.09,23.991301,13265800]
[40098,29.780000999999999,29.99,28.629999000000002,29.1,23.201955999999999,13814800]
[40105,29.1,29.280000999999999,27.190000999999999,27.65,22.045845,11745400]
[40112,27.610001,28.18,26.879999000000002,27.26,21.734895999999999,10993900]
[40119,27.309999000000001,28.209999,25.57,26.620000999999998,21.224613000000002,15502500]
[40126,26.610001,27.84,26.450001,27.370000999999998,21.822600999999999,10716500]
[40133,27.459999,28.15,26.280000999999999,27.299999,21.766787000000001,9259800]
[40140,27.49,27.59,26.030000999999999,26.27,20.945547000000001,6592100]
[40147,26.290001,27.25,26.01,26.799999,21.368127999999999,7026200]
[40154,26.84,28.459999,26.299999,28.25,22.524239999999999,13266000]
[40161,28.469999000000001,28.5,27.219999000000001,28.17,22.460455,9898600]
[40168,28.190000999999999,29.290001,27.75,29.1,23.327738,2780800]
[40175,29.18,29.309999000000001,28.27,28.299999,22.686423999999999,3261400]
[40182,28.530000999999999,29.440000999999999,28.200001,28.870000999999998,23.143356000000001,7391000]
[40189,28.82,28.99,28.139999,28.440000999999999,22.798651,7033500]
[40196,28.25,28.52,27.26,27.360001,21.932880000000001,6283600]
[40203,27.59,28,26.99,27.66,22.173373999999999,5584900]
[40210,27.84,28.25,26.379999000000002,27.1,21.724450999999998,6991500]
[40217,26.98,27.299999,26.48,27.08,21.708424000000001,7364100]
[40224,27.23,29.23,27.01,28.93,23.191448000000001,8987700]
[40231,28.889999,32.029998999999997,28.209999,31.75,25.452082000000001,20341500]
[40238,31.9,32.450001,31.15,32.349997999999999,25.933064999999999,13264700]
[40245,32.400002000000001,35.330002,32.159999999999997,34.970001000000003,28.033366999999998,18209600]
[40252,35.400002000000001,37.060001,34.740001999999997,36.18,29.003354999999999,17247500]
[40259,36.189999,36.970001000000003,35.409999999999997,35.799999,28.816566000000002,11882400]
[40266,35.970001000000003,36.009998000000003,35.119999,35.479999999999997,28.558986999999998,7835400]
[40273,35.689999,35.93,34.659999999999997,35.150002000000001,28.293361999999998,10036700]
[40280,35.240001999999997,35.279998999999997,33.880001,34.029998999999997,27.391842,10473700]
[40287,33.979999999999997,34.360000999999997,33.060001,33.590000000000003,27.037668,7339600]
[40294,33.740001999999997,34.439999,32.689999,32.729999999999997,26.34543,12893700]
[40301,33.909999999999997,36.400002000000001,32.709999000000003,35.720001000000003,28.752178000000001,25238000]
[40308,36.770000000000003,38.900002000000001,35.93,37.25,29.983713000000002,20770500]
[40315,37.279998999999997,38.93,35.5,36.720001000000003,29.557107999999999,18266100]
[40322,36.619999,38.43,35.290000999999997,37.860000999999997,30.474730999999998,13816700]
[40329,37.590000000000003,38.419998,35.840000000000003,36.490001999999997,29.371970999999998,13836500]
[40336,36.290000999999997,37.369999,35.619999,37.290000999999997,30.015923000000001,15582900]
[40343,37.779998999999997,38.369999,37.340000000000003,37.959999000000003,30.555223000000002,15292400]
[40350,38.25,38.5,36.389999000000003,36.57,29.631208000000001,16326700]
[40357,36.709999000000003,38.200001,36.520000000000003,37.279998999999997,30.206482000000001,23513000]
[40364,37.709999000000003,38.740001999999997,37.5,38.540000999999997,31.227412999999999,13588400]
[40371,38.599997999999999,39.540000999999997,38.020000000000003,38.25,30.992439000000001,18052000]
[40378,38.369999,39.889999000000003,38.369999,39.82,32.264541999999999,14228600]
[40385,39.82,40.240001999999997,36.400002000000001,37.549999,30.425263999999999,19307100]
[40392,38.029998999999997,38.299999,36.580002,36.869999,29.874286999999999,11654200]
[40399,37.090000000000003,37.590000000000003,36.189999,36.840000000000003,29.849983000000002,11606300]
[40406,36.689999,37.049999,36.229999999999997,36.759998000000003,29.785153999999999,14326900]
[40413,36.779998999999997,37.610000999999997,36.009998000000003,37.380001,30.287523,9995100]
[40420,37.380001,38.380001,36.540000999999997,38.299999,31.032962999999999,8626300]
[40427,38.240001999999997,38.770000000000003,34.340000000000003,34.729999999999997,28.140329000000001,21699000]
[40434,35.229999999999997,35.689999,34.5,35.310001,28.610278999999998,16728300]
[40441,35.279998999999997,35.540000999999997,33.599997999999999,34.950001,28.51885,11038900]
[40448,34.849997999999999,36.029998999999997,34.409999999999997,35.110000999999997,28.649424,12008800]
[40455,34.939999,35.599997999999999,34.229999999999997,34.729999999999997,28.339334000000001,11352500]
[40462,34.799999,35.560001,34.720001000000003,34.970001000000003,28.535174999999999,7974600]
[40469,35.040000999999997,35.979999999999997,33.659999999999997,35.889999000000003,29.285892,9842400]
[40476,36.220001000000003,37.009998000000003,34,36.590000000000003,29.857088000000001,12799300]
[40483,36.860000999999997,37.540000999999997,36.439999,37.150002000000001,30.314039000000001,6667000]
[40490,37.119999,37.220001000000003,35.900002000000001,36.18,29.522525999999999,8276000]
[40497,36.240001999999997,38.150002000000001,36.240001999999997,37.979999999999997,30.991309999999999,9104200]
[40504,37.799999,38.229999999999997,37.150002000000001,37.290000999999997,30.428270000000001,3440500]
[40511,37.020000000000003,37.900002000000001,36.139999000000003,37.639999000000003,30.713873,10230300]
[40518,37.509998000000003,37.639999000000003,35.909999999999997,37.419998,30.534355000000001,9222500]
[40525,37.520000000000003,38.029998999999997,36.619999,37.970001000000003,30.983149999999998,12157900]
[40532,38.009998000000003,38.040000999999997,36,36.240001999999997,29.771296,6695000]
[40539,36.080002,36.349997999999999,35.119999,35.159999999999997,28.884070999999999,5874000]
[40546,35.330002,36.720001000000003,35.029998999999997,35.439999,29.114086,12616900]
[40553,35.270000000000003,36.200001,35,35.549999,29.204456,9900900]
[40560,35.520000000000003,35.669998,34.880001,35.18,28.900500999999998,6900300]
[40567,35.110000999999997,35.959999000000003,34.75,34.840000000000003,28.621186999999999,9241000]
[40574,34.919998,35.889999000000003,34.82,35.639999000000003,29.278390999999999,7139200]
[40581,35.560001,36.029998999999997,33.689999,33.959999000000003,27.898260000000001,13178500]
[40588,34.009998000000003,36.590000000000003,33.68,36.409999999999997,29.910945999999999,13930100]
[40595,36.090000000000003,36.450001,35.360000999999997,36.43,29.927371999999998,6977800]
[40602,36.439999,37.459999000000003,36.009998000000003,37.409999999999997,30.732454000000001,11102700]
[40609,37.409999999999997,38.040000999999997,37.009998000000003,37.470001000000003,30.781745999999998,10857300]
[40616,37.459999000000003,37.959999000000003,36.720001000000003,37.880001,31.118549000000002,11094800]
[40623,38.080002,38.25,36.860000999999997,37.880001,31.330313,6945900]
[40630,37.400002000000001,37.790000999999997,36.810001,37.509998000000003,31.024287999999999,10030100]
[40637,37.580002,38.150002000000001,37.290000999999997,37.459999000000003,30.982928999999999,6490100]
[40644,36.590000000000003,39.889999000000003,36.200001,38.310001,31.685963000000001,15362600]
[40651,37.939999,39.419998,37.840000000000003,39.07,32.314551999999999,6421600]
[40658,38.990001999999997,40.43,38.400002000000001,39.200001,32.422072999999997,12499700]
[40665,39.400002000000001,39.849997999999999,38.909999999999997,39.279998999999997,32.488232000000004,8837100]
[40672,39.189999,42.07,39.130001,41.779998999999997,34.555968999999997,12574900]
[40679,41.639999000000003,42.439999,41.41,42.099997999999999,34.820636999999998,8928200]
[40686,41.790000999999997,42.119999,40.98,41.060001,33.960467999999999,9255400]
[40693,41.299999,41.459999000000003,40.169998,40.299999,33.331874999999997,7535800]
[40700,40.360000999999997,40.479999999999997,39.689999,40.310001,33.340153000000001,7938300]
[40707,40.290000999999997,41.209999000000003,40.099997999999999,40.540000999999997,33.530380000000001,10546800]
[40714,40.549999,41.18,39.549999,39.889999000000003,33.254089,10651000]
[40721,40.020000000000003,42.419998,40.009998000000003,42.150002000000001,35.138134000000001,9392400]
[40728,42.150002000000001,43.130001,41.41,41.919998,34.946396,10063900]
[40735,41.709999000000003,41.73,40.619999,40.830002,34.03772,7324800]
[40742,40.580002,41,39.610000999999997,40.360000999999997,33.645907999999999,8739700]
[40749,40.029998999999997,40.029998999999997,37.57,37.759998000000003,31.478434,12181500]
[40756,38.009998000000003,38.189999,36.479999999999997,37.439999,31.211673999999999,13783900]
[40763,36.830002,37.770000000000003,34.369999,37.43,31.203329,15094800]
[40770,37.490001999999997,37.560001,35.580002,35.740001999999997,29.794464000000001,10134200]
[40777,36.279998999999997,36.57,34.93,36.57,30.486391000000001,7816800]
[40784,36.93,38.590000000000003,36.840000000000003,37.729999999999997,31.453420999999999,8368000]
[40791,36.799999,37.900002000000001,36.529998999999997,36.849997999999999,30.719812000000001,9411800]
[40798,36.419998,38.549999,36.349997999999999,38.43,32.03698,11527500]
[40805,37.880001,38.659999999999997,36.369999,36.970001000000003,31.081527999999999,9234600]
[40812,37.18,39.040000999999997,36.470001000000003,38.779998999999997,32.603237,10856000]
[40819,38.509998000000003,38.880001,36.340000000000003,38.470001000000003,32.342606000000004,10006900]
[40826,39.099997999999999,40.020000000000003,38.720001000000003,39.799999,33.460777,7498500]
[40833,39.709999000000003,40.119999,38.459999000000003,40.080002,33.696167000000003,7275300]
[40840,40.029998999999997,40.25,36.590000000000003,37.389999000000003,31.434633000000002,15713800]
[40847,36.990001999999997,38.169998,36.439999,37.130001,31.216038000000001,9056100]
[40854,37.229999999999997,37.68,36.200001,37.189999,31.266476000000001,9598700]
[40861,37.169998,37.389999000000003,35.549999,36.720001000000003,30.871345999999999,8843700]
[40868,36.299999,36.599997999999999,34.650002000000001,34.959999000000003,29.391666000000001,4692500]
[40875,35.43,37.060001,35.330002,36.689999,30.846117,9513200]
[40882,37.090000000000003,38.130001,37.080002,37.82,31.796139,7198500]
[40889,37.790000999999997,39.029998999999997,37.259998000000003,38.810001,32.628452000000003,10189000]
[40896,38.939999,39.880001,38.369999,39.830002,33.772041000000002,7427200]
[40903,39.849997999999999,40.060001,39.349997999999999,39.479999999999997,33.475276999999998,4015900]
[40910,39.869999,39.979999999999997,37.810001,38.520000000000003,32.661288999999996,7914700]
[40917,38.610000999999997,38.799999,36.509998000000003,37.82,32.067748999999999,7622600]
[40924,38.18,38.389999000000003,37.029998999999997,37.669998,31.940570999999998,6955300]
[40931,37.619999,39.669998,37.619999,38.709999000000003,32.822395,8595400]
[40938,38.529998999999997,39.349997999999999,38.209999000000003,38.650002000000001,32.771523000000002,8450500]
[40945,38.439999,38.75,37.729999999999997,38.509998000000003,32.652816999999999,9155000]
[40952,38.590000000000003,41.77,38.270000000000003,39.549999,33.534626000000003,12681300]
[40959,39.450001,39.549999,38.32,38.590000000000003,32.720654000000003,6595900]
[40966,38.290000999999997,38.840000000000003,37.57,37.799999,32.050797000000003,9494700]
[40973,37.799999,38.150002000000001,37.360000999999997,38.090000000000003,32.296688000000003,14788200]
[40980,38.200001,39.090000000000003,37.919998,38.549999,32.686722000000003,12785300]
[40987,38.43,39.049999,38.200001,38.770000000000003,33.165011999999997,7474200]
[40994,38.939999,40.259998000000003,38.439999,40.209999000000003,34.396832000000003,11036300]
[41001,40.229999999999997,40.639999000000003,39.849997999999999,40.540000999999997,34.679119,8699900]
[41008,40.290000999999997,40.290000999999997,38.759998000000003,39.259998000000003,33.584170999999998,10777600]
[41015,39.259998000000003,40.700001,39.07,40.590000000000003,34.721901000000003,8697700]
[41022,40.25,40.590000000000003,38.25,39.709999000000003,33.969119999999997,14164900]
[41029,39.639999000000003,42.049999,39.639999000000003,39.919998,34.148758000000001,15651000]
[41036,39.959999000000003,41.349997999999999,39.590000000000003,40.950001,35.029850000000003,12009300]
[41043,40.669998,41.34,40.130001,40.25,34.431057000000003,11777100]
[41050,40.360000999999997,41.310001,40.220001000000003,41.09,35.149605000000001,9727400]
[41057,41.209999000000003,41.57,40.5,40.630001,34.756126000000002,8699100]
[41064,40.740001999999997,42.68,40.5,42.639999000000003,36.475517000000004,8321900]
[41071,42.790000999999997,43.759998000000003,41.869999,42.689999,36.518295000000002,17382000]
[41078,42.82,43.299999,42.209999000000003,42.900002000000001,36.988925999999999,8060000]
[41085,42.599997999999999,43.880001,42.169998,43.75,37.721801999999997,8019800]
[41092,43.610000999999997,44,43.25,43.310001,37.34243,4263700]
[41099,43.369999,44.189999,43.099997999999999,44.09,38.014949999999999,5618700]
[41106,44,44.400002000000001,43.23,43.779998999999997,37.747672999999999,7191900]
[41113,43.389999000000003,45.720001000000003,42.34,45.59,39.308261999999999,9568100]
[41120,45.459999000000003,45.84,44.860000999999997,45.599997999999999,39.316890999999998,5778800]
[41127,45.700001,45.849997999999999,44.599997999999999,45.029998999999997,38.825428000000002,5798100]
[41134,44.91,45.23,44.689999,45.16,38.937522999999999,5390300]
[41141,45.049999,45.540000999999997,44.57,45.189999,38.963389999999997,5250900]
[41148,45.27,45.52,44.459999000000003,44.810001,38.635745999999997,3500000]
[41155,44.77,45.52,44.599997999999999,44.939999,38.747829000000003,4298800]
[41162,44.82,45.509998000000003,43.970001000000003,44.080002,38.006335999999997,8104700]
[41169,43.990001999999997,44.880001,43.560001,43.77,38.027389999999997,9996900]
[41176,43.459999000000003,44.619999,43.43,44.529998999999997,38.687671999999999,7731500]
[41183,44.459999000000003,44.889999000000003,43.650002000000001,44.02,38.244598000000003,9853900]
[41190,44.029998999999997,44.299999,42.990001999999997,43.459999000000003,37.758052999999997,6654700]
[41197,43.5,45.299999,43.189999,44.459999000000003,38.626868999999999,5351100]
[41204,44.279998999999997,44.360000999999997,42.459999000000003,42.759998000000003,37.149901999999997,10139300]
[41211,42.720001000000003,43.619999,42.5,42.939999,37.306282000000003,3981500]
[41218,42.900002000000001,43.779998999999997,42.73,43.509998000000003,37.801490999999999,5582900]
[41225,43.389999000000003,44.560001,42.25,42.849997999999999,37.228091999999997,11372200]
[41232,43.220001000000003,44.810001,43.07,44.810001,38.930931000000001,3672100]
[41239,44.540000999999997,44.959999000000003,44,44.849997999999999,38.965691,5900200]
[41246,45.009998000000003,45.720001000000003,44.740001999999997,45.509998000000003,39.539101000000002,6241900]
[41253,45.450001,46.060001,44.23,44.630001,38.774551000000002,7154100]
[41260,44.73,44.950001,44.279998999999997,44.68,39.112335000000002,5645400]
[41267,44.560001,44.740001999999997,43.849997999999999,43.880001,38.412036999999998,1787200]
[41274,43.799999,45.98,43.580002,45.68,39.987712999999999,3616200]
[41281,45.48,45.990001999999997,44.790000999999997,45.080002,39.462485999999998,3984700]
[41288,44.950001,45.41,44.869999,45.299999,39.655067000000003,5447500]
[41295,45.240001999999997,45.400002000000001,44.119999,44.560001,39.007294000000002,6581400]
[41302,44.639999000000003,45.450001,44.529998999999997,45.240001999999997,39.602553999999998,5344800]
[41309,45.150002000000001,46.369999,45.099997999999999,45.73,40.031486999999998,5018100]
[41316,45.720001000000003,45.830002,42.099997999999999,42.91,37.562897,18795500]
[41323,42.830002,43.189999,42.27,42.900002000000001,37.55415,9764700]
[41330,43.009998000000003,43.91,42.610000999999997,43.779998999999997,38.324486,10157500]
[41337,43.709999000000003,44.380001,43.389999000000003,44,38.517074999999998,9991200]
[41344,43.98,44.419998,43.529998999999997,44.07,38.57835,15148700]
[41351,43.889999000000003,46.450001,43.810001,46.419998,40.986373999999998,8591900]
[41358,46.459999000000003,47.029998999999997,46.049999,46.950001,41.454326999999999,4162400]
[41365,46.900002000000001,47,45.740001999999997,46.119999,40.721480999999997,5601600]
[41372,46.099997999999999,47.77,45.889999000000003,47.639999000000003,42.063575999999998,6892900]
[41379,47.389999000000003,48.259998000000003,46.73,48.07,42.44323,7615300]
[41386,48.02,50.290000999999997,47.400002000000001,48.080002,42.452061,9743100]
[41393,48.16,49.259998000000003,47.799999,49.200001,43.440975000000002,6292100]
[41400,49.200001,49.5,48.5,49,43.264373999999997,5765400]
[41407,48.860000999999997,50.369999,48.700001,49.25,43.485111000000003,6705500]
[41414,49.25,49.279998999999997,47.400002000000001,48.09,42.460895999999998,6903200]
[41421,48.540000999999997,49,45.970001000000003,45.98,40.597878000000001,4968200]
[41428,46.110000999999997,47.400002000000001,45.380001,46.330002,40.906910000000003,6978700]
[41435,46.52,47.41,46.130001,46.93,41.436675999999999,6773800]
[41442,47.150002000000001,47.650002000000001,45.080002,45.540000999999997,40.537128000000003,6073500]
[41449,45.130001,46.380001,44.700001,45.93,40.884289000000003,6815800]
[41456,46.209999000000003,46.82,45.889999000000003,46.369999,41.275948,3837400]
[41463,46.509998000000003,47.790000999999997,46.130001,47.459999000000003,42.246200999999999,4413300]
[41470,47.389999000000003,48.310001,46.98,48.290000999999997,42.985022999999998,3516500]
[41477,48.029998999999997,48.189999,45.799999,46.639999000000003,41.516285000000003,6976400]
[41484,46.580002,47.610000999999997,46.330002,47.41,42.201694000000003,6002100]
[41491,47.400002000000001,47.650002000000001,46.66,46.849997999999999,41.703204999999997,4129600]
[41498,46.650002000000001,46.799999,44.720001000000003,44.830002,39.905124999999998,4835600]
[41505,44.709999000000003,45.740001999999997,44.529998999999997,45.619999,40.608336999999999,5142400]
[41512,45.689999,45.689999,44.48,44.759998000000003,39.842818999999999,6910600]
[41519,45.009998000000003,45.259998000000003,44.169998,44.470001000000003,39.584682000000001,6198800]
[41526,44.57,45.040000999999997,43.900002000000001,44.91,39.976340999999998,7171200]
[41533,45.240001999999997,46.110000999999997,45.060001,45.59,40.932670999999999,6905200]
[41540,45.41,45.779998999999997,44.57,44.98,40.384995000000004,5697900]
[41547,44.709999000000003,44.900002000000001,43.290000999999997,43.470001000000003,39.029243000000001,8668500]
[41554,43.310001,44.110000999999997,43.18,43.919998,39.433273,7974300]
[41561,43.790000999999997,45.169998,43.549999,45.009998000000003,40.411915,6922200]
[41568,44.990001999999997,47.139999000000003,44.549999,46.669998,41.902343999999999,8813800]
[41575,46.720001000000003,47.869999,46.720001000000003,47.43,42.584698000000003,7938100]
[41582,47.34,47.939999,46.98,47.91,43.015663000000004,4873800]
[41589,47.830002,48.919998,47.470001000000003,48.560001,43.599262000000003,4544800]
[41596,48.66,49.23,48.200001,48.939999,43.940441,4784800]
[41603,49.099997999999999,49.110000999999997,47.98,48.259998000000003,43.329917999999999,3043700]
[41610,48.470001000000003,49.02,47.32,49,43.994320000000002,6102900]
[41617,48.98,48.990001999999997,47.169998,47.580002,42.719386999999998,5766600]
[41624,47.639999000000003,48.450001,47.060001,48.419998,43.818241,6247500]
[41631,48.57,48.91,48.040000999999997,48.799999,44.162117000000002,1493100]
[41638,48.790000999999997,49.150002000000001,47.360000999999997,47.599997999999999,43.076168000000003,3345600]
[41645,47.790000999999997,48.439999,47.279998999999997,48.43,43.827286000000001,6138100]
[41652,48.240001999999997,48.59,47.349997999999999,48.490001999999997,43.881583999999997,5239900]
[41659,48.77,49.860000999999997,48.470001000000003,48.470001000000003,43.863475999999999,8104500]
[41666,48.509998000000003,49.330002,47.650002000000001,47.880001,43.329563,7511300]
[41673,47.880001,48.98,46.880001,48.889999000000003,44.243568000000003,7904900]
[41680,48.990001999999997,51.029998999999997,48.5,50.299999,45.519562000000001,15800300]
[41687,50.299999,51.91,49.91,51.740001999999997,46.822707999999999,9869600]
[41694,51.889999000000003,52.66,51.259998000000003,52.110000999999997,47.157536,13968900]
[41701,51.84,52.299999,51.130001,52.290000999999997,47.320438000000003,12840900]
[41708,52.349997999999999,53.099997999999999,51.790000999999997,52.380001,47.401890000000002,9527200]
[41715,52.52,53.029998999999997,51.93,52.77,48.127189999999999,7757500]
[41722,52.849997999999999,54.150002000000001,52.360000999999997,53.950001,49.203369000000002,8776500]
[41729,54.220001000000003,54.610000999999997,53.48,53.709999000000003,48.984485999999997,9471900]
[41736,53.73,54.060001,51.169998,51.189999,46.686199000000002,15504900]
[41743,51.389999000000003,52.799999,50.98,52.540000999999997,47.917427000000004,6429500]
[41750,52.439999,55.34,52.23,53.580002,48.865932000000001,9969500]
[41757,54,56.099997999999999,53.860000999999997,55.970001000000003,51.045653999999999,8651100]
[41764,55.720001000000003,56.970001000000003,55.57,56.91,51.902943,6311900]
[41771,57.029998999999997,57.41,56.669998,57.209999000000003,52.176552000000001,4891300]
[41778,57.09,57.619999,56.779998999999997,56.990001999999997,51.975909999999999,4705900]
[41785,56.939999,58.16,56.66,57.700001,52.623440000000002,5357800]
[41792,57.759998000000003,58.650002000000001,56.82,58.52,53.371304000000002,8552100]
[41799,58.380001,58.720001000000003,57.439999,57.779998999999997,52.696407000000001,6060600]
[41806,57.740001999999997,60.5,57.66,60.029998999999997,55.136726000000003,9280100]
[41813,59.900002000000001,59.939999,57.889999000000003,58.25,53.501826999999999,8608300]
[41820,58.419998,59.439999,58.16,59.07,54.254981999999998,4941300]
[41827,59.009998000000003,59.27,58.07,59.029998999999997,54.218238999999997,7042900]
[41834,59.290000999999997,59.650002000000001,58.869999,59.450001,54.604011999999997,7564300]
[41841,59.220001000000003,61.669998,58.349997999999999,61.560001,56.542006999999998,10042700]
[41848,61.700001,61.919998,58.639999000000003,58.700001,53.915142000000003,8662800]
[41855,58.91,60.66,58.580002,60.400002000000001,55.476573999999999,6362200]
[41862,60.700001,61.099997999999999,60.310001,60.400002000000001,55.476573999999999,10272200]
[41869,60.860000999999997,61.669998,60.43,60.48,55.550044999999997,6798700]
[41876,60.790000999999997,63.009998000000003,60.59,62.919998,57.791145,7247900]
[41883,62.82,63.700001,62.060001,62.23,57.157401999999998,6042800]
[41890,62.18,62.84,61.810001,61.880001,56.835926000000001,5762500]
[41897,62.060001,64.540001000000004,61.759998000000003,64.169998000000007,59.327148000000001,7003800]
[41904,64.099997999999999,65.430000000000007,63.419998,64.050003000000004,59.216206,8013200]
[41911,63.700001,64.900002000000001,63.349997999999999,64.739998,59.854126000000001,7973000]
[41918,64.980002999999996,65.769997000000004,64.069999999999993,64.430000000000007,59.567523999999999,7548100]
[41925,64.269997000000004,64.620002999999997,60.650002000000001,63.09,58.328648000000001,9154300]
[41932,63.099997999999999,69.349997999999999,62.959999000000003,66.800003000000004,61.758667000000003,10016500]
[41939,66.349997999999999,69.879997000000003,66.25,69.25,64.023758000000001,8090100]
[41946,69.089995999999999,70.989998,68.839995999999999,69.949996999999996,64.670929000000001,7936600]
[41953,69.949996999999996,71.5,69.040001000000004,70.099997999999999,64.809616000000005,6615200]
[41960,70,72.629997000000003,69.830001999999993,71.980002999999996,66.547736999999998,8871500]
[41967,72.25,74.279999000000004,72.040001000000004,74,68.415290999999996,5476400]
[41974,72.839995999999999,73.959998999999996,71.580001999999993,71.940002000000007,66.510750000000002,9588000]
[41981,72.040001000000004,72.440002000000007,70.169998000000007,70.209998999999996,64.911323999999993,7402500]
[41988,70.580001999999993,72.839995999999999,69.389999000000003,71.660004000000001,66.635375999999994,9711500]
[41995,71.919998000000007,73.980002999999996,71.919998000000007,73.110000999999997,67.983695999999995,2971400]
[42002,72.980002999999996,73.260002,70.970000999999996,71.599997999999999,66.579597000000007,3326200]
[42009,70.989998,74.260002,70.779999000000004,73.849997999999999,68.671806000000004,7096700]
[42016,74.160004000000001,76.5,73.059997999999993,76.459998999999996,71.098808000000005,6360100]
[42023,77.120002999999997,79.489998,76.269997000000004,78.510002,73.005073999999993,7596600]
[42030,78.510002,80.040001000000004,77.129997000000003,77.269997000000004,71.852019999999996,7273700]
[42037,77.430000000000007,79.199996999999996,76.459998999999996,77.989998,72.521523000000002,7741300]
[42044,78.029999000000004,81.449996999999996,76.150002000000001,76.949996999999996,71.554443000000006,9337100]
[42051,76.559997999999993,78.839995999999999,76.260002,78.819999999999993,73.293342999999993,5838900]
[42058,78.819999999999993,79.230002999999996,77.900002000000001,78.790001000000004,73.265441999999993,8078900]
[42065,78.930000000000007,79.419998000000007,77.660004000000001,78.349997999999999,72.856292999999994,7465900]
[42072,78.379997000000003,79.050003000000004,76.449996999999996,76.690002000000007,71.312697999999997,5050000]
[42079,76.910004000000001,77.680000000000007,74.809997999999993,77.029999000000004,72.078918000000002,7374200]
[42086,77,79.639999000000003,77,78.919998000000007,73.847435000000004,8155900]
[42093,79.010002,79.980002999999996,77.919998000000007,78.120002999999997,73.098877000000002,6932800]
[42100,78,79.669998000000007,77.769997000000004,78.720000999999996,73.660308999999998,8419600]
[42107,78.720000999999996,79.040001000000004,76.669998000000007,76.980002999999996,72.032134999999997,5343900]
[42114,77.199996999999996,79.980002999999996,77.160004000000001,78.860000999999997,73.791297999999998,7374100]
[42121,79.169998000000007,79.169998000000007,74.230002999999996,75.970000999999996,71.087058999999996,7810800]
[42128,75.809997999999993,76.900002000000001,75.239998,76.510002,71.592354,4648200]
[42135,76.25,78.470000999999996,75.300003000000004,77.410004000000001,72.434517,6273100]
[42142,77.319999999999993,77.940002000000007,76.949996999999996,77.059997999999993,72.107001999999994,5329700]
[42149,76.980002999999996,77.510002,76.25,76.639999000000003,71.714005,3592100]
[42156,76.730002999999996,77.069999999999993,73.300003000000004,73.860000999999997,69.112694000000005,5121900]
[42163,73.809997999999993,74.360000999999997,72.779999000000004,73.540001000000004,68.813248000000002,4816600]
[42170,73.339995999999999,75.059997999999993,72.580001999999993,74.599997999999999,70.260611999999995,4826000]
[42177,74.889999000000003,75.360000999999997,74.239998,74.870002999999997,70.514915000000002,4040400]
[42184,74.279999000000004,74.849997999999999,72.709998999999996,74.180000000000007,69.865043999999997,4460700]
[42191,73.779999000000004,77.779999000000004,73.569999999999993,77.180000000000007,72.690535999999994,6222600]
[42198,77.720000999999996,78.989998,77.440002000000007,78.669998000000007,74.093879999999999,3643900]
[42205,78.959998999999996,79.669998000000007,76.430000000000007,77.919998000000007,73.387489000000002,4466300]
[42212,77.569999999999993,80.410004000000001,77.029999000000004,80.220000999999996,75.553696000000002,6284100]
[42219,80.339995999999999,83.57,80.220000999999996,81.870002999999997,77.107719000000003,6898200]
[42226,82.379997000000003,82.669998000000007,80.529999000000004,82.25,77.465630000000004,4017300]
[42233,81.860000999999997,83.209998999999996,78.959998999999996,79,74.404670999999993,4388500]
[42240,75.989998,78.480002999999996,72,77.110000999999997,72.624611000000002,10220000]
[42247,76.879997000000003,77.5,75.089995999999999,75.769997000000004,71.362555999999998,6323900]
[42254,76.650002000000001,78.239998,75.349997999999999,76.449996999999996,72.002998000000005,4612900]
[42261,76.430000000000007,78.720000999999996,75.919998000000007,77.230002999999996,73.199821,5165800]
[42268,77.5,79.269997000000004,76.559997999999993,78.209998999999996,74.128685000000004,4247600]
[42275,77.980002999999996,79.669998000000007,76.800003000000004,79.569999999999993,75.417725000000004,6523100]
[42282,80.440002000000007,84.18,80.440002000000007,83.699996999999996,79.332190999999995,6609100]
[42289,83.690002000000007,84.300003000000004,82.449996999999996,84.129997000000003,79.739745999999997,5016500]
[42296,84.129997000000003,90.809997999999993,83.82,89.889999000000003,85.199180999999996,8422600]
[42303,90,90.949996999999996,89.370002999999997,89.370002999999997,84.706314000000006,5703300]
[42310,89.82,89.839995999999999,86.040001000000004,86.260002,81.758598000000006,7705000]
[42317,86.220000999999996,89.239998,85.5,86.860000999999997,82.327292999999997,6762700]
[42324,86.860000999999997,90,86.730002999999996,87.879997000000003,83.294051999999994,4776700]
[42331,88.32,90.690002000000007,88.099997999999999,90.57,85.843688999999998,3950300]
[42338,90.589995999999999,92.5,89.410004000000001,92.419998000000007,87.597137000000004,7182300]
[42345,92.269997000000004,92.830001999999993,89.849997999999999,90.440002000000007,85.720473999999996,5717600]
[42352,90.510002,94.220000999999996,90.389999000000003,91.639999000000003,87.318741000000003,8994000]
[42359,92.349997999999999,94.309997999999993,91.370002999999997,93.919998000000007,89.491219000000001,4055400]
[42366,93.900002000000001,95.260002,93.18,93.199996999999996,88.805183,2955200]
[42373,91.910004000000001,94.510002,91.080001999999993,92.459998999999996,88.100066999999996,9064800]
[42380,92.699996999999996,93.459998999999996,88.370002999999997,89.160004000000001,84.955673000000004,7181900]
[42387,90.480002999999996,91.879997000000003,88.900002000000001,90.550003000000004,86.280144000000007,7442000]
[42394,91.050003000000004,94.260002,90.150002000000001,93.839995999999999,89.414985999999999,9223500]
[42401,93.760002,95.870002999999997,88.800003000000004,89.349997999999999,85.136718999999999,8961200]
[42408,89.040001000000004,92.150002000000001,87.18,91.970000999999996,87.633171000000004,6699200]
[42415,92.870002999999997,92.970000999999996,88.650002000000001,90.540001000000004,86.270606999999998,9438900]
[42422,90.800003000000004,93.339995999999999,90.610000999999997,92.18,87.833275,6927100]
[42429,91.949996999999996,93,91.029999000000004,91.779999000000004,87.452140999999997,7013100]
[42436,91.379997000000003,92.879997000000003,90.010002,91.040001000000004,86.747032000000004,8115800]
[42443,91.230002999999996,92,89.260002,90.349997999999999,86.587738000000002,7768400]
[42450,90.339995999999999,90.959998999999996,88,88.230002999999996,84.556015000000002,6012200]
[42457,88.300003000000004,91.370002999999997,88.300003000000004,91.300003000000004,87.498176999999998,6190700]
[42464,91.480002999999996,91.959998999999996,89.709998999999996,91.519997000000004,87.709014999999994,7822300]
[42471,91.57,92.260002,87.760002,88.43,84.747687999999997,6945500]
[42478,88.669998000000007,89.809997999999993,86.029999000000004,86.620002999999997,83.013062000000005,7238200]
[42485,86.510002,91.120002999999997,86.449996999999996,90.910004000000001,87.124420000000001,8494300]
[42492,91.07,94.120002999999997,90.82,93.949996999999996,90.037834000000004,5269900]
[42499,93.949996999999996,95.830001999999993,93.949996999999996,94.910004000000001,90.957854999999995,4837800]
[42506,94.760002,94.949996999999996,91.139999000000003,91.209998999999996,87.411918999999997,5218300]
[42513,91.5,93.010002,91.199996999999996,92.150002000000001,88.312781999999999,4175600]
[42520,92.379997000000003,92.790001000000004,91,92.709998999999996,88.849457000000001,4501700]
[42527,92.699996999999996,92.940002000000007,91,92.220000999999996,88.379874999999998,4395900]
[42534,92.279999000000004,92.849997999999999,90.230002999999996,91.370002999999997,88.070594999999997,5908800]
[42541,91.93,92.900002000000001,90.18,92.18,88.851341000000005,4148500]
[42548,91.910004000000001,97.07,91.800003000000004,95.650002000000001,92.196044999999998,9544900]
[42555,95.790001000000004,98.400002000000001,95.540001000000004,97.129997000000003,93.622589000000005,4298200]
[42562,96.68,97.540001000000004,95.940002000000007,97.010002,93.506927000000005,3731800]
[42569,97.190002000000007,98.419998000000007,96.190002000000007,98.339995999999999,94.788894999999997,4078800]
[42576,98.199996999999996,98.800003000000004,94.550003000000004,98.510002,94.952759,5951100]
[42583,98.330001999999993,98.449996999999996,96.300003000000004,96.779999000000004,93.285233000000005,5545600]
[42590,96.779999000000004,97.68,95.510002,97.230002999999996,93.718986999999998,5100400]
[42597,97.32,97.419998000000007,94.410004000000001,94.949996999999996,91.521309000000002,5732100]
[42604,94.970000999999996,95.18,92.809997999999993,93.279999000000004,89.911613000000003,7005200]
[42611,93.519997000000004,94.57,92.610000999999997,94.459998999999996,91.049010999999993,4973200]
[42618,94.330001999999993,94.68,89.830001999999993,89.839995999999999,86.595825000000005,5416200]
[42625,90.190002000000007,91.360000999999997,89.449996999999996,90.75,87.974388000000005,6014900]
[42632,90.660004000000001,92.230002999999996,90.139999000000003,91.610000999999997,88.808082999999996,5413400]
[42639,91.5,91.989998,90.199996999999996,91.309997999999993,88.517264999999995,5584500]
[42646,90.93,90.980002999999996,85.32,87.489998,84.814087000000001,9178700]
[42653,87.610000999999997,87.910004000000001,86.660004000000001,87.120002999999997,84.455421000000001,5808700]
[42660,87.360000999999997,88.370002999999997,86.82,87.860000999999997,85.172782999999995,4985800]
[42667,87.870002999999997,90.900002000000001,86.629997000000003,88.239998,85.541161000000002,8887400]
[42674,88.260002,88.43,86.43,86.529999000000004,83.883453000000003,5613000]
[42681,87.120002999999997,88.889999000000003,81.050003000000004,82.379997000000003,79.860389999999995,7202700]
[42688,82.510002,83.660004000000001,81.550003000000004,83.480002999999996,80.926743000000002,6979300]
[42695,83.480002999999996,88.779999000000004,83.25,88.019997000000004,85.327888000000002,7149500]
[42702,88.110000999999997,89.660004000000001,84.059997999999993,85.129997000000003,82.526275999999996,11301200]
[42709,85.349997999999999,89.940002000000007,85.169998000000007,89.839995999999999,87.092215999999993,9186500]
[42716,89.82,90.93,89.220000999999996,90.650002000000001,88.411568000000003,11145200]
[42723,90.699996999999996,91.07,89.650002000000001,90.779999000000004,88.538360999999995,4815100]
[42730,90.879997000000003,91.139999000000003,90.150002000000001,90.669998000000007,88.431076000000004,2720100]
[42737,90.669998000000007,91.739998,90.400002000000001,90.93,88.684653999999995,3983800]
[42744,91.690002000000007,91.75,89.059997999999993,89.540001000000004,87.328979000000004,7022100]
[42751,89.699996999999996,90.919998000000007,89.599997999999999,90.699996999999996,88.460327000000007,4158600]
[42758,90.68,91.730002999999996,89.760002,90.029999000000004,87.806877,4953900]
[42765,90.169998000000007,92.540001000000004,89.839995999999999,91.720000999999996,89.455146999999997,4940500]
[42772,91.800003000000004,93.860000999999997,91.120002999999997,93.559997999999993,91.249709999999993,4307500]
[42779,93.559997999999993,94.790001000000004,90,93.980002999999996,91.659347999999994,8906100]
[42786,93.910004000000001,95.150002000000001,93.57,94.790001000000004,92.449341000000004,4414100]
[42793,94.449996999999996,95.519997000000004,92.93,94.910004000000001,92.566383000000002,6422900]
[42800,94.639999000000003,94.989998,93.57,94.730002999999996,92.390816000000001,6677900]
[42807,94.550003000000004,96.529999000000004,94.199996999999996,95.589995999999999,93.804764000000006,6099700]
[42814,95.720000999999996,97.419998000000007,95.720000999999996,96.959998999999996,95.149185000000003,4463900]
[42821,96.559997999999993,98.169998000000007,96.230002999999996,97.919998000000007,96.091247999999993,5455100]
[42828,97.879997000000003,98.129997000000003,96.089995999999999,96.550003000000004,94.746841000000003,5448300]
[42835,96.699996999999996,97.809997999999993,96.169998000000007,97.209998999999996,95.394515999999996,3181200]
[42842,97.419998000000007,99.470000999999996,97.419998000000007,97.970000999999996,96.140311999999994,4339800]
[42849,98.470000999999996,98.739998,91.07,91.650002000000001,89.938354000000004,12813100]
[42856,91.669998000000007,91.690002000000007,89.879997000000003,91.209998999999996,89.506561000000005,6660400]
[42863,91.099997999999999,91.440002000000007,90.080001999999993,90.349997999999999,88.662627999999998,4780900]
[42870,90.360000999999997,93.209998999999996,89.940002000000007,90.919998000000007,89.221985000000004,7074300]
[42877,90.919998000000007,93.82,90.849997999999999,93.449996999999996,91.704734999999999,4606500]
[42884,93.050003000000004,93.709998999999996,91.970000999999996,92.839995999999999,91.106116999999998,4679000]
[42891,92.68,93.870002999999997,91,91.400002000000001,89.693023999999994,5676000]
[42898,91.120002999999997,94.32,91.120002999999997,93.260002,91.518280000000004,6514000]
[42905,93.529999000000004,96.75,92.010002,92.910004000000001,91.757087999999996,11191400]
[42912,93.260002,93.760002,90.699996999999996,91.110000999999997,89.979423999999995,4803300]
[42919,91.599997999999999,91.879997000000003,88.949996999999996,89.260002,88.152382000000003,4229800]
[42926,89.290001000000004,90.690002000000007,88.660004000000001,90.32,89.199225999999996,4961400]
[42933,90.239998,91.739998,89.879997000000003,91.379997000000003,90.246071000000001,5598200]
[42940,91.550003000000004,93.769997000000004,90.370002999999997,90.839995999999999,89.712768999999994,7277600]
[42947,90.669998000000007,91.769997000000004,89.870002999999997,90.660004000000001,89.535010999999997,5360900]
[42954,90.720000999999996,91.239998,89.400002000000001,90.379997000000003,89.258476000000002,4084800]
[42961,90.830001999999993,92.860000999999997,90.440002000000007,91.080001999999993,89.949791000000005,3966500]
[42968,91.120002999999997,92.010002,89.849997999999999,90.339995999999999,89.218970999999996,4110400]
[42975,90.57,91.760002,89.860000999999997,91.720000999999996,90.581856000000002,4643800]
[42982,91.599997999999999,92.360000999999997,91.220000999999996,91.519997000000004,90.384331000000003,4007000]
[42989,91.709998999999996,92.690002000000007,91.220000999999996,91.540001000000004,90.404083,4938000]
[42996,91.629997000000003,92,88.309997999999993,88.739998,88.193382,6828400]
[43003,88.650002000000001,89.209998999999996,87.279999000000004,88.470000999999996,87.925049000000001,6736800]
[43010,88.510002,88.580001999999993,86.419998000000007,88.260002,87.716346999999999,6172600]
[43017,88.290001000000004,89.699996999999996,87.739998,89.25,88.700241000000005,4991800]
[43024,89.169998000000007,89.660004000000001,88.779999000000004,89.029999000000004,88.481598000000005,4625500]
[43031,91.419998000000007,91.5,81.699996999999996,85.75,85.221801999999997,11087300]
[43038,85.779999000000004,86.660004000000001,84.690002000000007,85.620002999999997,85.092606000000004,7051800]
[43045,85.349997999999999,86.540001000000004,84.07,86.32,85.788291999999998,6027400]
[43052,86.379997000000003,88.25,86.379997000000003,87.260002,86.722504000000001,4942400]
[43059,87.279999000000004,87.949996999999996,85.910004000000001,86.559997999999993,86.026809999999998,2613100]
[43066,86.730002999999996,90.449996999999996,86.410004000000001,90.260002,89.704025000000001,6789300]
[43073,90.529999000000004,95.040001000000004,90.330001999999993,94.150002000000001,93.570060999999995,7021200]
[43080,94.029999000000004,95.07,92.739998,93.919998000000007,93.341476,5790600]
[43087,94.32,96.440002000000007,93.449996999999996,96.120002999999997,96.120002999999997,8021100]
[43094,96.330001999999993,97.839995999999999,96.050003000000004,97.059997999999993,97.059997999999993,3416000]
[43101,97.370002999999997,97.370002999999997,94.790001000000004,95.5,95.5,5258900]
[43108,95.620002999999997,96.160004000000001,94.610000999999997,95.239998,95.239998,4752500]
[43115,95.5,96.989998,94.82,96.349997999999999,96.349997999999999,5017000]
[43122,96.349997999999999,97.239998,95.190002000000007,95.650002000000001,95.650002000000001,4624000]
[43129,126.58000199999999,126.650002,116.83000199999999,118.709999,118.709999,45912800]
[43136,118.449997,119.58000199999999,116.25,116.709999,116.709999,17558100]

{"sheet":"EBAY Stock Price","index":284,"n_rows":1013,"n_cols":7,"rows_kept":1013,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
[36059,0.93820099999999995,0.95135400000000003,0.72118800000000005,0.78694900000000001,0.78694900000000001,639911800]
[36066,0.83298300000000003,0.89216799999999996,0.61377700000000002,0.70145900000000005,0.70145900000000005,264425800]
[36073,0.68611500000000003,0.68611500000000003,0.44279600000000002,0.53924700000000003,0.53924700000000003,204852800]
[36080,0.56116699999999997,0.64008100000000001,0.51075000000000004,0.63131300000000001,0.63131300000000001,147053200]
[36087,0.65104200000000001,0.93820099999999995,0.64885000000000004,0.87901600000000002,0.87901600000000002,338779200]
[36094,1.052189,1.5925309999999999,1.030268,1.4577199999999999,1.4577199999999999,1391664800]
[36101,1.5234810000000001,1.538826,1.380997,1.4730639999999999,1.4730639999999999,329370400]
[36108,1.484024,2.4551069999999999,1.481832,2.1734270000000002,2.1734270000000002,1446316600]
[36115,2.2709739999999998,2.7203460000000002,2.142738,2.5778620000000001,2.5778620000000001,568346500]
[36122,2.683081,4.1057269999999999,2.6600640000000002,3.8229519999999999,3.8229519999999999,767149500]
[36129,3.9358430000000002,3.9457070000000001,2.8102200000000002,3.2004069999999998,3.2004069999999998,570473600]
[36136,3.2091750000000001,3.4108450000000001,2.9198230000000001,3.367003,3.367003,529963600]
[36143,3.2595930000000002,4.5989409999999999,3.2530160000000001,4.4235759999999997,4.4235759999999997,400519200]
[36150,4.5331789999999996,5.4582280000000001,4.5068739999999998,5.0154319999999997,5.0154319999999997,307057000]
[36157,5.0417370000000004,5.2960159999999998,4.0224289999999998,4.2306749999999997,4.2306749999999997,231425900]
[36164,4.1451849999999997,5.6292090000000004,3.8536410000000001,5.1272270000000004,5.1272270000000004,436780800]
[36171,5.332185,5.3486250000000002,3.7243089999999999,3.9172099999999999,3.9172099999999999,300259700]
[36178,4.3402779999999996,4.3841190000000001,2.9110550000000002,3.4503020000000002,3.4503020000000002,305055400]
[36185,3.5072950000000001,5.5064539999999997,3.2091750000000001,4.8685640000000001,4.8685640000000001,603307900]
[36192,4.8926769999999999,4.9102129999999997,3.858025,3.8799450000000002,3.8799450000000002,492293700]
[36199,4.0333899999999998,4.3446619999999996,3.367003,4.1386079999999996,4.1386079999999996,344721200]
[36206,4.2306749999999997,4.3139729999999998,3.9018660000000001,4.199986,4.199986,182248600]
[36213,4.292052,5.8944479999999997,4.2350589999999997,5.857183,5.857183,581348100]
[36220,5.7300430000000002,7.9473120000000002,5.370546,7.8519569999999996,7.8519569999999996,832462700]
[36227,8.1215799999999998,9.3315970000000004,7.2995580000000002,7.4705389999999996,7.4705389999999996,511301600]
[36234,7.6546719999999997,8.7035719999999994,7.4902670000000002,8.4043559999999999,8.4043559999999999,211022700]
[36241,8.3385940000000005,8.601642,7.2206440000000001,8.1281569999999999,8.1281569999999999,180463700]
[36248,7.7993480000000002,8.0952760000000001,6.9707489999999996,7.2929820000000003,7.2929820000000003,212362900]
[36255,7.3390149999999998,10.048401,7.1285769999999999,9.6472540000000002,9.6472540000000002,373970700]
[36262,9.469697,10.258839,8.0229379999999999,9.2592590000000001,9.2592590000000001,435153700]
[36269,9.0948539999999998,10.732324,7.6941290000000002,10.528461,10.528461,313304800]
[36276,11.021675,12.310606,9.4170879999999997,10.949337,10.949337,640411600]
[36283,10.525173000000001,10.725747,8.8383839999999996,9.2954279999999994,9.2954279999999994,311048600]
[36290,9.5880679999999998,10.85727,9.469697,9.7787769999999998,9.7787769999999998,218088100]
[36297,9.574916,10.469276000000001,9.2132260000000006,10.02045,10.02045,185898100]
[36304,9.9925029999999992,9.9957910000000005,7.9670399999999999,9.321733,9.321733,296448600]
[36311,9.1540400000000002,9.6143730000000005,7.9703280000000003,8.8646890000000003,8.8646890000000003,256394900]
[36318,8.9107219999999998,9.8313869999999994,8.601642,8.7265890000000006,8.7265890000000006,292272400]
[36325,8.3912040000000001,8.4175079999999998,6.6649570000000002,7.6908409999999998,7.6908409999999998,764083400]
[36332,7.9834800000000001,8.4175079999999998,6.9543090000000003,7.1548819999999997,7.1548819999999997,305950600]
[36339,7.1367950000000002,8.256392,6.7077020000000003,7.5560289999999997,7.5560289999999997,372936700]
[36346,7.4968430000000001,7.8059240000000001,6.9181400000000002,7.1417299999999999,7.1417299999999999,305475500]
[36353,7.0759679999999996,7.0759679999999996,6.3262830000000001,6.4693129999999996,6.4693129999999996,375848700]
[36360,6.5005519999999999,6.5038400000000003,5.6489370000000001,5.6719540000000004,5.6719540000000004,321617000]
[36367,5.5765989999999999,5.8067659999999997,5.1294190000000004,5.139284,5.139284,451934000]
[36374,5.0965379999999998,5.2609430000000001,3.697454,4.3797350000000002,4.3797350000000002,919732200]
[36381,4.3731580000000001,5.1886049999999999,4.1166879999999999,5.1557240000000002,5.1557240000000002,857806100]
[36388,5.1458599999999999,6.8063450000000003,5.034065,6.4709599999999998,6.4709599999999998,1007113900]
[36395,6.6813969999999996,7.0233590000000001,6.2210650000000003,6.6945499999999996,6.6945499999999996,591331000]
[36402,6.6945499999999996,7.0496629999999998,6.0961169999999996,7.0233590000000001,7.0233590000000001,530427400]
[36409,6.9543090000000003,8.3648989999999994,6.8688180000000001,8.3122889999999998,8.3122889999999998,431935700]
[36416,8.1413089999999997,8.4701179999999994,7.2666769999999996,7.417929,7.417929,625954100]
[36423,7.2666769999999996,8.1774780000000007,6.8556660000000003,7.6842649999999999,7.6842649999999999,675756900]
[36430,7.7993480000000002,7.8355160000000001,6.9839019999999996,7.2716070000000004,7.2716070000000004,494091900]
[36437,7.2732530000000004,8.2794080000000001,7.1614579999999997,7.9505999999999997,7.9505999999999997,454522800]
[36444,7.9473120000000002,8.1051400000000005,6.9970540000000003,7.0562399999999998,7.0562399999999998,304435800]
[36451,7.0759679999999996,8.0525300000000009,6.549874,7.5034190000000001,7.5034190000000001,414596400]
[36458,7.4951970000000001,8.1741899999999994,7.0233590000000001,7.1088490000000002,7.1088490000000002,603838300]
[36465,7.1285769999999999,7.31271,6.64194,7.0102060000000002,7.0102060000000002,368013700]
[36472,6.9641729999999997,7.3784720000000004,6.8688180000000001,7.2009150000000002,7.2009150000000002,247978200]
[36479,7.1976279999999999,8.1018509999999999,7.1548819999999997,7.6776879999999998,7.6776879999999998,283342500]
[36486,7.6480959999999998,9.7853539999999999,7.608638,9.321733,9.321733,377346700]
[36493,9.3973589999999998,9.5420350000000003,8.2070699999999999,9.4039350000000006,9.4039350000000006,334253600]
[36500,9.3513260000000002,9.5683389999999999,8.305714,8.6509630000000008,8.6509630000000008,342149600]
[36507,8.6706909999999997,8.9468910000000008,7.5593170000000001,7.911143,7.911143,303566900]
[36514,7.8848380000000002,8.1347330000000007,7.3061340000000001,7.4869789999999998,7.4869789999999998,204774900]
[36521,7.4014889999999998,7.713857,6.5761789999999998,6.5860430000000001,6.5860430000000001,248542700]
[36528,6.8458019999999999,7.7533139999999996,6.1750319999999999,7.0891200000000003,7.0891200000000003,457554700]
[36535,7.4212170000000004,7.6678240000000004,6.8162089999999997,7.0397990000000004,7.0397990000000004,265516800]
[36542,6.8984110000000003,8.3517469999999996,6.8951229999999999,7.917719,7.917719,239274300]
[36549,7.9374479999999998,8.2974899999999998,7.0167820000000001,7.7631790000000001,7.7631790000000001,448381400]
[36556,7.6809760000000002,9.0093639999999997,7.6283669999999999,8.8416720000000009,8.8416720000000009,250983200]
[36563,8.7002839999999999,9.2066499999999998,7.9834800000000001,8.0689709999999994,8.0689709999999994,168460000]
[36570,8.115005,8.3944919999999996,7.2074910000000001,7.2206440000000001,7.2206440000000001,182360700]
[36577,7.3225749999999996,8.6279459999999997,6.9773250000000004,7.9341590000000002,7.9341590000000002,212640400]
[36584,7.7829069999999998,8.1774780000000007,7.2864060000000004,7.8651090000000003,7.8651090000000003,177918400]
[36591,7.8782620000000003,10.712595,7.8585330000000004,10.166772,10.166772,350750600]
[36598,9.6834229999999994,11.810817,9.5157299999999996,11.518177,11.518177,404687700]
[36605,11.551057999999999,13.139205,9.9957910000000005,12.823548000000001,12.823548000000001,315445200]
[36612,12.629550999999999,13.415404000000001,9.2000729999999997,9.2592590000000001,9.2592590000000001,364255700]
[36619,9.4236640000000005,9.8774200000000008,6.9049870000000002,9.5157299999999996,9.5157299999999996,526705700]
[36626,9.4105109999999996,9.4105109999999996,7.029935,7.3423030000000002,7.3423030000000002,450846700]
[36633,6.9575969999999998,8.6279459999999997,6.944445,7.904566,7.904566,256921400]
[36640,7.7302980000000003,8.6180819999999994,6.6123479999999999,8.3747629999999997,8.3747629999999997,397717500]
[36647,8.3846270000000001,8.3912040000000001,6.9247160000000001,7.0496629999999998,7.0496629999999998,245300000]
[36654,6.9575969999999998,7.1022730000000003,5.7903250000000002,6.3821810000000001,6.3821810000000001,261181100]
[36661,6.3525879999999999,7.2601009999999997,6.0698129999999999,6.2177769999999999,6.2177769999999999,203313100]
[36668,6.2670979999999998,7.3488790000000002,5.760732,6.5169930000000003,6.5169930000000003,349210000]
[36675,6.7208540000000001,8.1281569999999999,6.5761789999999998,8.1215799999999998,8.1215799999999998,137128300]
[36682,7.8651090000000003,8.3451699999999995,7.1548819999999997,7.7007050000000001,7.7007050000000001,137333400]
[36689,7.707281,7.707281,6.3131310000000003,6.4315020000000001,6.4315020000000001,164351400]
[36696,6.3854689999999996,6.9049870000000002,5.2609430000000001,5.668666,5.668666,232002000]
[36703,5.6949709999999998,5.8199180000000004,5.1096909999999998,5.7146990000000004,5.7146990000000004,213744700]
[36710,5.6818179999999998,5.7015469999999997,5.1228429999999996,5.2346380000000003,5.2346380000000003,79738400]
[36717,5.2543660000000001,6.5169930000000003,4.5770200000000001,6.4380790000000001,6.4380790000000001,326324300]
[36724,6.3657409999999999,6.6024830000000003,5.8922559999999997,6.1816079999999998,6.1816079999999998,149173600]
[36731,6.2013360000000004,6.2473700000000001,4.8663720000000001,4.9321339999999996,4.9321339999999996,192950000]
[36738,5.0505050000000002,5.5765989999999999,4.7414249999999996,5.3398570000000003,5.3398570000000003,110876400]
[36745,5.0439290000000003,5.4253470000000004,4.9650150000000002,5.1031149999999998,5.1031149999999998,104048600]
[36752,4.9255579999999997,7.2009150000000002,4.9255579999999997,5.7870369999999998,5.7870369999999998,306676700]
[36759,5.9382890000000002,6.6748209999999997,5.7870369999999998,6.5432980000000001,6.5432980000000001,151304300]
[36766,6.5235690000000002,6.7077020000000003,6.2605219999999999,6.6156350000000002,6.6156350000000002,82653100]
[36773,6.6024830000000003,7.2535249999999998,6.5893309999999996,6.9230640000000001,6.9230640000000001,177181900]
[36780,6.832649,7.31271,6.2999790000000004,7.0956960000000002,7.0956960000000002,127891300]
[36787,7.0167820000000001,8.1610370000000003,6.6682449999999998,7.5609529999999996,7.5609529999999996,300308000]
[36794,7.5954860000000002,7.9966330000000001,6.5959070000000004,7.22722,7.22722,168803200]
[36801,7.3653199999999996,7.3916240000000002,5.8001889999999996,6.253946,6.253946,143129100]
[36808,6.1947599999999996,6.6156350000000002,5.3003999999999998,5.8791039999999999,5.8791039999999999,178979200]
[36815,5.7410040000000002,6.9970540000000003,4.774305,6.1092700000000004,6.1092700000000004,373100200]
[36822,6.0829649999999997,6.444655,5.1557240000000002,5.4056189999999997,5.4056189999999997,252507700]
[36829,5.4384990000000002,6.2013360000000004,5.0570810000000002,5.767309,5.767309,268623700]
[36836,5.767309,6.0961169999999996,4.8400670000000003,4.8466430000000003,4.8466430000000003,169611100]
[36843,4.7348480000000004,5.1623000000000001,4.2679400000000003,4.5704440000000002,4.5704440000000002,188110400]
[36850,3.8733689999999998,3.9194019999999998,3.0776520000000001,3.8865219999999998,3.8865219999999998,265139500]
[36857,4.0180449999999999,4.0903830000000001,3.2552080000000001,3.656355,3.656355,229629700]
[36864,3.5971700000000002,4.202178,3.2354799999999999,4.0640780000000003,4.0640780000000003,244296200]
[36871,4.0640780000000003,4.7216959999999997,3.6826599999999998,3.9983170000000001,3.9983170000000001,166360600]
[36878,3.9851640000000002,4.1495689999999996,2.8146040000000001,3.6826599999999998,3.6826599999999998,222924600]
[36885,3.7878790000000002,4.1035349999999999,3.4261889999999999,3.4722219999999999,3.4722219999999999,117179300]
[36892,3.5445600000000002,4.1561450000000004,3.025042,3.215751,3.215751,219649600]
[36899,3.2617850000000002,4.4586490000000003,2.9921609999999998,4.2153309999999999,4.2153309999999999,311975200]
[36906,4.202178,5.767309,4.1956020000000001,5.274095,5.274095,381722300]
[36913,5.3332810000000004,5.8001889999999996,5.0044719999999998,5.2477900000000002,5.2477900000000002,277678200]
[36920,5.3464330000000002,5.6292090000000004,4.7808820000000001,4.8647200000000002,4.8647200000000002,189171100]
[36927,4.8006099999999998,5.1425710000000002,4.49153,4.688815,4.688815,162679800]
[36934,4.688815,5.5831759999999999,4.682239,5.1294190000000004,5.1294190000000004,201240200]
[36941,5.1557240000000002,5.1754519999999999,4.2416349999999996,4.6756630000000001,4.6756630000000001,188637100]
[36948,4.6953909999999999,4.8663720000000001,3.5774409999999999,3.965436,3.965436,264589200]
[36955,4.1166879999999999,4.7151199999999998,3.5379839999999998,3.5774409999999999,3.5774409999999999,290386900]
[36962,3.5264730000000002,3.8404880000000001,3.2815129999999999,3.419613,3.419613,261891100]
[36969,3.4393410000000002,4.1035349999999999,3.3406989999999999,3.9128259999999999,3.9128259999999999,260109000]
[36976,3.9851640000000002,4.3073969999999999,3.5445600000000002,3.807607,3.807607,211528400]
[36983,3.8141829999999999,3.9720119999999999,3.0776520000000001,3.7352690000000002,3.7352690000000002,310202700]
[36990,3.9793769999999999,4.392887,3.861532,4.380261,4.380261,199577100]
[36997,4.2013889999999998,5.9227699999999999,4.1908669999999999,5.3293350000000004,5.3293350000000004,400695000]
[37004,5.2441079999999998,5.2451600000000003,4.6296299999999997,4.9316079999999998,4.9316079999999998,303313300]
[37011,5.07681,5.81229,5.0399830000000003,5.5082069999999996,5.5082069999999996,331792900]
[37018,5.4861110000000002,5.8670030000000004,5.07681,5.6029039999999997,5.6029039999999997,264757300]
[37025,5.6081649999999996,6.6372059999999999,5.5082069999999996,6.5909089999999999,6.5909089999999999,379352000]
[37032,6.6603539999999999,6.9970540000000003,6.2657829999999999,6.544613,6.544613,277708500]
[37039,6.4962119999999999,6.5761789999999998,6.1637209999999998,6.444655,6.444655,198737100]
[37046,6.314184,6.9791670000000003,6.2594700000000003,6.6866580000000004,6.6866580000000004,202221200]
[37053,6.7013889999999998,6.8813129999999996,6.3636359999999996,6.8518520000000001,6.8518520000000001,266247700]
[37060,6.792929,7.417929,6.5225169999999997,7.1327860000000003,7.1327860000000003,349130100]
[37067,7.2222220000000004,7.5021040000000001,7.1012209999999998,7.2064389999999996,7.2064389999999996,253035300]
[37074,7.2190659999999998,7.3863640000000004,6.8413300000000001,6.8644780000000001,6.8644780000000001,123835100]
[37081,6.9181400000000002,7.2337959999999999,6.2300089999999999,7.0507150000000003,7.0507150000000003,288640000]
[37088,7.0286200000000001,7.1843430000000001,6.6950760000000002,7.0286200000000001,7.0286200000000001,289665500]
[37095,7.0412460000000001,7.0422979999999997,6.2868269999999997,6.6919190000000004,6.6919190000000004,323295400]
[37102,6.7182240000000002,6.8402779999999996,6.2710439999999998,6.7655729999999998,6.7655729999999998,294690200]
[37109,6.6824490000000001,6.9549669999999999,6.3131310000000003,6.4278199999999996,6.4278199999999996,225785300]
[37116,6.4088799999999999,6.6003790000000002,5.9711699999999999,6.2079120000000003,6.2079120000000003,321369000]
[37123,6.1658249999999999,6.5235690000000002,5.6018520000000001,6.2089650000000001,6.2089650000000001,453544900]
[37130,6.1237370000000002,6.1353119999999999,5.5239900000000004,5.9164560000000002,5.9164560000000002,310973400]
[37137,5.8764729999999998,5.968013,5.3777359999999996,5.5713379999999999,5.5713379999999999,292929200]
[37144,5.525042,5.760732,5.407197,5.7417930000000004,5.7417930000000004,65742900]
[37151,5.3345960000000003,5.4840070000000001,4.3665820000000002,4.6075330000000001,4.6075330000000001,578139400]
[37158,4.6285769999999999,5.0883839999999996,4.2592590000000001,4.8137629999999998,4.8137629999999998,422892600]
[37165,4.6611950000000002,5.689184,4.6296299999999997,5.6186870000000004,5.6186870000000004,495888000]
[37172,5.512416,6.4078280000000003,5.4713799999999999,6.1984430000000001,6.1984430000000001,362647700]
[37179,6.1458329999999997,6.6792930000000004,5.430345,5.4661200000000001,5.4661200000000001,591115200]
[37186,5.4198230000000001,6.2405299999999997,5.4198230000000001,5.9974749999999997,5.9974749999999997,454808000]
[37193,6.01431,6.1384679999999996,5.2619949999999998,5.4398150000000003,5.4398150000000003,628526000]
[37200,5.4987370000000002,6.1763469999999998,5.4861110000000002,5.9922139999999997,5.9922139999999997,315673300]
[37207,5.9722220000000004,6.5761789999999998,5.8659509999999999,6.3131310000000003,6.3131310000000003,309390100]
[37214,6.3510099999999996,6.5761789999999998,6.1342590000000001,6.4762209999999998,6.4762209999999998,179065700]
[37221,6.5614480000000004,7.2064389999999996,6.5603959999999999,7.1622479999999999,7.1622479999999999,439263200]
[37228,7.0906989999999999,7.6536200000000001,6.9760099999999996,7.1496209999999998,7.1496209999999998,397002700]
[37235,7.0601849999999997,7.4884259999999996,6.9465490000000001,7.0065239999999998,7.0065239999999998,303935800]
[37242,6.9981059999999999,7.3632150000000003,6.6824490000000001,6.8381730000000003,6.8381730000000003,329842700]
[37249,6.844487,7.1664560000000002,6.6561450000000004,7.1538300000000001,7.1538300000000001,121139700]
[37256,7.1864480000000004,7.31271,6.7760939999999996,7.2074910000000001,7.2074910000000001,188815700]
[37263,7.2169610000000004,7.2800929999999999,6.6813969999999996,6.7203280000000003,6.7203280000000003,256200900]
[37270,6.6761359999999996,6.8550089999999999,6.2941919999999998,6.332071,6.332071,382940700]
[37277,6.4299239999999998,6.4951600000000003,6.0763889999999998,6.3815239999999998,6.3815239999999998,219504200]
[37284,6.444655,6.4520200000000001,5.7975589999999997,6.1079549999999996,6.1079549999999996,274740400]
[37291,6.0816499999999998,6.1742419999999996,5.6018520000000001,6.1668770000000004,6.1668770000000004,265955000]
[37298,6.1226849999999997,6.3899410000000003,5.9175089999999999,6.2015989999999999,6.2015989999999999,220487700]
[37305,6.150042,6.150042,5.4555980000000002,5.4924239999999998,5.4924239999999998,303855900]
[37312,5.5271460000000001,5.8186030000000004,5.1399410000000003,5.7723060000000004,5.7723060000000004,425806500]
[37319,5.9154039999999997,6.3731059999999999,5.9154039999999997,6.3594270000000002,6.3594270000000002,300109500]
[37326,6.2079120000000003,6.4078280000000003,5.8954120000000003,6.0711279999999999,6.0711279999999999,241573400]
[37333,6.1079549999999996,6.262626,5.842803,6.2300089999999999,6.2300089999999999,247112300]
[37340,6.1773990000000003,6.2742000000000004,5.8838379999999999,5.9595960000000003,5.9595960000000003,164704100]
[37347,5.8827860000000003,6.0058920000000002,5.399832,5.589226,5.589226,269374400]
[37354,5.4819019999999998,5.9185610000000004,5.3272300000000001,5.6902359999999996,5.6902359999999996,264754600]
[37361,5.7133839999999996,5.9269780000000001,5.4450760000000002,5.7228539999999999,5.7228539999999999,353185500]
[37368,5.6933920000000002,5.7175929999999999,5.2220120000000003,5.2293770000000004,5.2293770000000004,319286600]
[37375,5.2567339999999998,5.7849329999999997,5.2135939999999996,5.3956229999999996,5.3956229999999996,303161200]
[37382,5.3935180000000003,5.6976009999999997,5.182029,5.5765989999999999,5.5765989999999999,279225400]
[37389,5.519781,6.1426769999999999,5.4934760000000002,5.9259259999999996,5.9259259999999996,234032000]
[37396,5.8701600000000003,6.1784509999999999,5.6513049999999998,6.0279879999999997,6.0279879999999997,223548200]
[37403,6.0437709999999996,6.0921719999999997,5.8091330000000001,5.8091330000000001,5.8091330000000001,169097800]
[37410,5.8343850000000002,5.9901090000000003,5.5660769999999999,5.9627520000000001,5.9627520000000001,281436100]
[37417,5.955387,6.3057660000000002,5.8417510000000004,6.2121209999999998,6.2121209999999998,283353000]
[37424,6.2689389999999996,6.744529,6.2079120000000003,6.2868269999999997,6.2868269999999997,346130600]
[37431,6.255261,6.7234850000000002,6.12479,6.4835859999999998,6.4835859999999998,395795700]
[37438,6.4225589999999997,6.4972640000000004,5.8301769999999999,6.3710019999999998,6.3710019999999998,199899300]
[37445,6.1026939999999996,6.5235690000000002,5.8964650000000001,6.4194019999999998,6.4194019999999998,572097700]
[37452,6.344697,6.5730219999999999,5.9617000000000004,5.9890569999999999,5.9890569999999999,894875400]
[37459,6.180555,6.2236950000000002,5.3714230000000001,5.7838799999999999,5.7838799999999999,715735500]
[37466,5.8922559999999997,6.2363210000000002,5.6344700000000003,5.7765149999999998,5.7765149999999998,414663100]
[37473,5.7081229999999996,6.0942759999999998,5.5450330000000001,6.0206229999999996,6.0206229999999996,353086600]
[37480,5.9438129999999996,6.2836699999999999,5.7702020000000003,6.2047559999999997,6.2047559999999997,364662500]
[37487,6.1973909999999997,6.5225169999999997,6.1816079999999998,6.3289140000000002,6.3289140000000002,338906600]
[37494,6.3299669999999999,6.3510099999999996,5.7617849999999997,5.9469700000000003,5.9469700000000003,230592400]
[37501,5.9048819999999997,5.9595960000000003,5.6397300000000001,5.9396040000000001,5.9396040000000001,206272800]
[37508,5.8922559999999997,6.3604799999999999,5.850168,6.1026939999999996,6.1026939999999996,305145600]
[37515,6.0921719999999997,6.2152779999999996,5.9511789999999998,5.9932660000000002,5.9932660000000002,210585600]
[37522,5.950126,6.1353119999999999,5.8091330000000001,6.050084,6.050084,290238600]
[37529,5.8859430000000001,5.8859430000000001,5.3409089999999999,5.5082069999999996,5.5082069999999996,537173400]
[37536,5.4398150000000003,5.9238210000000002,5.2840910000000001,5.9238210000000002,5.9238210000000002,417498000]
[37543,5.8396460000000001,6.3415400000000002,5.8396460000000001,6.3089230000000001,6.3089230000000001,537454800]
[37550,6.3099749999999997,6.7813549999999996,6.2973480000000004,6.5225169999999997,6.5225169999999997,392340100]
[37557,6.580387,6.8255470000000003,6.3404879999999997,6.8171299999999997,6.8171299999999997,307711700]
[37564,6.8213379999999999,6.9917930000000004,6.6172139999999997,6.7171719999999997,6.7171719999999997,259719300]
[37571,6.7119109999999997,6.9549669999999999,6.4972640000000004,6.9412880000000001,6.9412880000000001,205186400]
[37578,6.9960019999999998,7.417929,6.8287040000000001,7.37479,7.37479,367442500]
[37585,7.3842590000000001,7.3916240000000002,7.0833329999999997,7.251684,7.251684,158994100]
[37592,7.3474329999999997,7.4547559999999997,6.9549669999999999,7.2117000000000004,7.2117000000000004,304133500]
[37599,7.1706649999999996,7.2548399999999997,7.0433500000000002,7.092803,7.092803,234789400]
[37606,7.1433080000000002,7.4252940000000001,7.105429,7.3484850000000002,7.3484850000000002,229245800]
[37613,7.3305980000000002,7.4200330000000001,6.9970540000000003,7.0528199999999996,7.0528199999999996,129867200]
[37620,7.1012209999999998,7.3653199999999996,7.0265149999999998,7.3579549999999996,7.3579549999999996,192572700]
[37627,7.3442759999999998,7.799874,7.3253370000000002,7.7188549999999996,7.7188549999999996,387225900]
[37634,7.748316,7.9019360000000001,7.4389729999999998,7.8756310000000003,7.8756310000000003,367878700]
[37641,7.8861530000000002,8.0418769999999995,7.7577860000000003,7.9208759999999998,7.9208759999999998,335604100]
[37648,7.7893520000000001,7.9440239999999998,6.739268,7.9082489999999996,7.9082489999999996,329095700]
[37655,7.9219270000000002,8.291245,7.5368269999999997,7.6146880000000001,7.6146880000000001,233218400]
[37662,7.6073230000000001,7.8914140000000002,7.5652359999999996,7.8914140000000002,7.8914140000000002,207499700]
[37669,7.8935180000000003,8.2523149999999994,7.8861530000000002,8.2438970000000005,8.2438970000000005,197499500]
[37676,8.2144359999999992,8.2754630000000002,8.0324080000000002,8.2512629999999998,8.2512629999999998,207915900]
[37683,8.2596799999999995,8.4238210000000002,8.1281569999999999,8.4069859999999998,8.4069859999999998,212693600]
[37690,8.3385940000000005,8.8562709999999996,8.0871209999999998,8.8289139999999993,8.8289139999999993,300987700]
[37697,8.7910360000000001,9.4675919999999998,8.7763039999999997,9.4476010000000006,9.4476010000000006,381718400]
[37704,9.3276520000000005,9.5159929999999999,9.1593020000000003,9.3949920000000002,9.3949920000000002,349537900]
[37711,9.2098060000000004,9.4781139999999997,8.8741579999999995,9.3350170000000006,9.3350170000000006,395328200]
[37718,9.5686029999999995,9.618055,9.1014309999999998,9.2897730000000003,9.2897730000000003,304686600]
[37725,9.1329969999999996,9.5138890000000007,9.1024829999999994,9.4907409999999999,9.4907409999999999,254391500]
[37732,9.505471,9.9957910000000005,9.321339,9.8348060000000004,9.8348060000000004,473617400]
[37739,9.7958759999999998,10.036826,9.6706649999999996,10.021044,10.021044,280266000]
[37746,9.9863210000000002,10.077862,9.7885100000000005,9.9610690000000002,9.9610690000000002,237243500]
[37753,9.817971,10.52399,9.8127110000000002,10.436658,10.436658,369288000]
[37760,10.358796,10.520833,10.075758,10.462963,10.462963,273391000]
[37767,10.40404,10.888047,10.373526999999999,10.695497,10.695497,304308500]
[37774,10.72601,10.833333,10.135733,10.203073,10.203073,353463000]
[37781,10.216751,10.658670000000001,10.123106,10.442971,10.442971,309613400]
[37788,10.558712,10.926978,10.474537,10.723905999999999,10.723905999999999,318065300]
[37795,10.728114,10.9617,10.585017000000001,10.770201999999999,10.770201999999999,271299000]
[37802,10.871212,11.674032,10.742846,11.587752,11.587752,283562900]
[37809,11.727694,12.150674,11.700336,11.897095999999999,11.897095999999999,336957300]
[37816,12.02862,12.127525,11.488847,11.585649,11.585649,246992600]
[37823,11.579335,12.401094000000001,11.48043,11.809763999999999,11.809763999999999,357126000]
[37830,11.856061,11.863426,11.050084,11.077441,11.077441,347409800]
[37837,11.032197,11.065867000000001,10.494529,10.574495000000001,10.574495000000001,396949500]
[37844,10.552398999999999,10.925926,10.521886,10.844908,10.844908,227151100]
[37851,10.919613,12.012836,10.911196,11.677189,11.677189,347856600]
[37858,11.664562,11.831861,11.406776000000001,11.660354,11.660354,233774800]
[37865,11.862373,11.872895,10.694445,11.121632999999999,11.121632999999999,250329000]
[37872,11.155303,11.342592,10.612373,11.073233,11.073233,238491200]
[37879,11.237373,11.994949,11.153198,11.555135,11.555135,200285200]
[37886,11.395201999999999,12.047559,11.26473,11.409933000000001,11.409933000000001,232912800]
[37893,11.563552,12.226431,11.037457,12.068603,12.068603,234476800]
[37900,12.173821,12.962963,11.88973,12.723064000000001,12.723064000000001,209239900]
[37907,12.325336,12.5,11.300504999999999,11.544613,11.544613,372770400]
[37914,11.525674,11.988636,11.216329999999999,11.561448,11.561448,222113500]
[37921,11.752946,12.302189,11.622475,11.769781,11.769781,199599900]
[37928,11.734007,12.325336,11.681397,11.811869,11.811869,165880200]
[37935,11.847643,11.900252,11.365741,11.443603,11.443603,173571800]
[37942,11.357324,11.531986,10.654461,10.911196,10.911196,258786000]
[37949,11.033249,11.824495000000001,10.970117999999999,11.761364,11.761364,138346200]
[37956,11.847643,12.013889000000001,11.502525,11.763468,11.763468,154331900]
[37963,11.704545,12.17803,11.475168,12.138047,12.138047,172049200]
[37970,12.327441,12.941919,11.896044,12.914562,12.914562,213792700]
[37977,12.90404,13.636364,12.853536,13.341751,13.341751,123656800]
[37984,13.341751,13.678452,13.171296,13.257576,13.257576,115557500]
[37991,13.322811,13.890993,13.249158,13.341751,13.341751,205286200]
[37998,13.377525,14.187711,13.209175,14.084595999999999,14.084595999999999,182127800]
[38005,14.069865,14.6633,13.520623000000001,14.593855,14.593855,207122400]
[38012,14.126683,14.518098,13.705807999999999,14.084595999999999,14.084595999999999,212336600]
[38019,14.036196,14.278198,13.594276000000001,14.259259,14.259259,147681000]
[38026,14.229798000000001,14.720117999999999,14.065657,14.436026999999999,14.436026999999999,120670100]
[38033,14.511785,14.730639,14.332912,14.577021,14.577021,90638000]
[38040,14.522306,14.604376999999999,13.933081,14.45707,14.45707,150200000]
[38047,14.417088,14.686448,14.101431,14.585438,14.585438,116963000]
[38054,14.562289,15.159933000000001,14.162457,14.547559,14.547559,225336400]
[38061,14.583333,14.648569,14.151935999999999,14.372895,14.372895,145541600]
[38068,14.265573,14.309763999999999,13.634259,14.05724,14.05724,189650800]
[38075,14.202441,15.593434,14.183501,15.52399,15.52399,195720400]
[38082,15.52399,16.039562,15.425084,15.980639,15.980639,109448400]
[38089,15.991161,16.136364,15.530303,15.753367000000001,15.753367000000001,141905400]
[38096,15.79335,17.497896000000001,15.439814999999999,17.285353000000001,17.285353000000001,289320500]
[38103,16.851852000000001,17.834596999999999,16.788720999999999,16.841329999999999,16.841329999999999,264990300]
[38110,16.727694,17.561028,16.696128999999999,16.797138,16.797138,187920400]
[38117,16.498315999999999,17.020202999999999,16.172138,16.614058,16.614058,232976000]
[38124,16.376263000000002,17.04335,16.319445000000002,16.906565000000001,16.906565000000001,158317400]
[38131,16.982323000000001,18.895202999999999,16.950758,18.686869000000002,18.686869000000002,239145600]
[38138,18.470117999999999,18.981482,18.356482,18.535353000000001,18.535353000000001,167900800]
[38145,18.661615000000001,18.73527,18.085016,18.392256,18.392256,137150200]
[38152,18.244948999999998,18.539562,17.891414999999999,18.202862,18.202862,148675100]
[38159,18.238636,19.259260000000001,17.729378000000001,19.090910000000001,19.090910000000001,215137500]
[38166,19.231902999999999,19.808502000000001,18.819445000000002,19.20665,19.20665,199175100]
[38173,19.168772000000001,19.185606,17.279040999999999,17.630472000000001,17.630472000000001,191179900]
[38180,17.561028,17.944023000000001,16.843434999999999,16.910774,16.910774,181917700]
[38187,16.896044,16.938130999999998,15.035774,15.784933000000001,15.784933000000001,394647600]
[38194,15.740741,16.906565000000001,15.420876,16.483585000000001,16.483585000000001,248618700]
[38201,16.296296999999999,16.752946999999999,15.271464,15.521886,15.521886,230951300]
[38208,15.591329999999999,16.452020999999998,15.324074,16.279461000000001,16.279461000000001,233258400]
[38215,16.332070999999999,17.239058,16.321548,17.123315999999999,17.123315999999999,209490700]
[38222,17.222221000000001,18.280723999999999,17.175926,18.078703000000001,18.078703000000001,209441700]
[38229,17.967172999999999,19.025673000000001,17.897728000000001,18.808921999999999,18.808921999999999,194941400]
[38236,18.846802,19.034089999999999,18.255472000000001,18.954124,18.954124,181211700]
[38243,19.006734999999999,20.178871000000001,18.981482,19.591750999999999,19.591750999999999,321583800]
[38250,19.421296999999999,19.671717000000001,18.634260000000001,18.775252999999999,18.775252999999999,220800000]
[38257,18.653198,19.566497999999999,18.486954000000001,19.452862,19.452862,256057400]
[38264,19.490739999999999,20.366161000000002,19.36027,19.484428000000001,19.484428000000001,221971300]
[38271,19.530723999999999,20.227271999999999,19.362373000000002,19.730640000000001,19.730640000000001,199672700]
[38278,19.619108000000001,21.489899000000001,19.031986,20.183081000000001,20.183081000000001,386132000]
[38285,20.082070999999999,20.938552999999999,19.859006999999998,20.545034000000001,20.545034000000001,237733800]
[38292,20.414562,21.651935999999999,20.408249000000001,20.976431000000002,20.976431000000002,268502000]
[38299,21.422560000000001,23.200758,21.325758,23.125,23.125,270491700]
[38306,23.028198,23.337541999999999,22.579965999999999,22.798822000000001,22.798822000000001,176366900]
[38313,22.813552999999999,23.703703000000001,22.312709999999999,23.463804,23.463804,142207800]
[38320,23.733166000000001,24.690657000000002,23.362794999999998,24.497053000000001,24.497053000000001,202660600]
[38327,24.448651999999999,24.600168,23.676348000000001,24.076177999999999,24.076177999999999,190374900]
[38334,24.164562,24.869527999999999,24.021464999999999,24.147728000000001,24.147728000000001,159704100]
[38341,24.255051000000002,24.465488000000001,23.691078000000001,23.853114999999999,23.853114999999999,121944600]
[38348,24.004629000000001,24.920034000000001,23.739478999999999,24.482323000000001,24.482323000000001,146147000]
[38355,24.661196,24.783249000000001,22.213804,22.428452,22.428452,314766100]
[38362,22.579965999999999,22.849326999999999,21.424664,22.138045999999999,22.138045999999999,355615300]
[38369,22.226431000000002,22.678871000000001,17.129629000000001,18.108166000000001,18.108166000000001,804016300]
[38376,18.133417000000001,18.263888999999999,16.708753999999999,17.066497999999999,17.066497999999999,588894300]
[38383,17.289562,17.417929000000001,15.765993,15.968014,15.968014,512068600]
[38390,16.119527999999999,17.352694,15.850168,17.270621999999999,17.270621999999999,502898200]
[38397,17.047560000000001,18.287037000000002,17.047560000000001,17.870370999999999,17.870370999999999,331413000]
[38404,17.790403000000001,18.114478999999999,17.213804,17.777778999999999,17.777778999999999,162946600]
[38411,17.697811000000002,18.228114999999999,17.213804,17.571548,17.571548,173341300]
[38418,17.436869000000002,17.735690999999999,16.039562,16.098483999999999,16.098483999999999,203543200]
[38425,15.904882000000001,15.94276,14.730639,14.734848,14.734848,301670800]
[38432,14.848485,15.551347,14.814814999999999,14.941077,14.941077,179264000]
[38439,14.987373,16.127946999999999,14.966329999999999,15.601851,15.601851,223200800]
[38446,15.509259,16.308921999999999,14.747475,14.797979,14.797979,231014700]
[38453,14.835858,14.903198,13.425926,13.455387,13.455387,365684000]
[38460,13.4133,14.229798000000001,13.135522,13.261785,13.261785,449061200]
[38467,13.232324,13.657408,12.954545,13.34596,13.34596,270283900]
[38474,13.253367000000001,14.629630000000001,13.20707,14.22138,14.22138,263477700]
[38481,14.225588999999999,15.004208999999999,13.623737,14.755891999999999,14.755891999999999,232215500]
[38488,14.6633,15.387205,14.562289,15.387205,15.387205,172422600]
[38495,15.345117999999999,16.161615000000001,15.319865,16.119527999999999,16.119527999999999,214116300]
[38502,16.199494999999999,17.230640000000001,15.791245,15.909091,15.909091,186697500]
[38509,16.283670000000001,16.498315999999999,15.290404000000001,15.416667,15.416667,216441500]
[38516,15.290404000000001,16.24579,15.269361,16.014309000000001,16.014309000000001,204190600]
[38523,15.53872,15.799664,14.351851,14.465488000000001,14.465488000000001,260688500]
[38530,14.364478,14.524411000000001,13.81734,13.838384,13.838384,183919600]
[38537,13.783670000000001,14.524411000000001,13.783670000000001,14.520201999999999,14.520201999999999,157212200]
[38544,14.688552,15.084175,14.612795,14.76431,14.76431,176634900]
[38551,14.650674,17.895621999999999,14.574916,17.264309000000001,17.264309000000001,479720300]
[38558,17.045453999999999,18.228114999999999,16.771885000000001,17.584174999999998,17.584174999999998,214911000]
[38565,18.068182,18.930976999999999,18.013468,18.240739999999999,18.240739999999999,226921000]
[38572,18.295453999999999,18.392256,17.032827000000001,17.239058,17.239058,190311800]
[38579,17.239058,17.596802,16.624578,16.839226,16.839226,146402000]
[38586,16.88973,16.923400999999998,16.24579,16.401516000000001,16.401516000000001,152778500]
[38593,16.275252999999999,17.108585000000001,16.24579,16.704546000000001,16.704546000000001,164265000]
[38600,16.797138,17.171717000000001,16.153198,16.25421,16.25421,166531500]
[38607,16.005891999999999,16.654040999999999,15.572391,15.614478,15.614478,303100200]
[38614,15.425084,16.452020999999998,15.256734,16.321548,16.321548,213908700]
[38621,16.540403000000001,17.420034000000001,16.170034000000001,17.340067000000001,17.340067000000001,188565300]
[38628,17.319023000000001,17.727271999999999,16.452020999999998,16.792929000000001,16.792929000000001,181559700]
[38635,16.835016,17.264309000000001,16.300505000000001,16.708753999999999,16.708753999999999,157981700]
[38642,16.696128999999999,17.706227999999999,16.359428000000001,16.536196,16.536196,290248400]
[38649,16.611954000000001,16.624578,15.664982999999999,16.174242,16.174242,206321600]
[38656,16.144780999999998,17.66835,16.140571999999999,17.5,17.5,229378900]
[38663,17.403198,18.619527999999999,17.398990999999999,18.472221000000001,18.472221000000001,215140100]
[38670,18.4133,18.855219000000002,17.878788,18.800505000000001,18.800505000000001,175240900]
[38677,18.678452,20.033670000000001,18.653198,19.659089999999999,19.659089999999999,144060500]
[38684,19.730640000000001,20.00421,18.623736999999998,19.019359999999999,19.019359999999999,181126700]
[38691,19.090910000000001,19.313972,18.135521000000001,18.27441,18.27441,154692500]
[38698,18.219695999999999,19.604378000000001,18.219695999999999,19.335016,19.335016,156126800]
[38705,19.440235000000001,19.566497999999999,18.324915000000001,18.775252999999999,18.775252999999999,113430200]
[38712,18.792088,18.926767000000002,18.190235000000001,18.190235000000001,18.190235000000001,74991800]
[38719,18.396464999999999,19.747475000000001,17.887205000000002,19.633838999999998,19.633838999999998,138805800]
[38726,19.591750999999999,19.718014,18.741582999999999,19.347643000000001,19.347643000000001,115781300]
[38733,19.271885000000001,20.143097000000001,18.670034000000001,18.926767000000002,18.926767000000002,263762400]
[38740,18.960438,19.05303,18.211279000000001,18.547979000000002,18.547979000000002,145092600]
[38747,18.308081000000001,18.619527999999999,17.003366,17.079124,17.079124,163205700]
[38754,17.255891999999999,17.33165,16.24579,16.637205000000002,16.637205000000002,161801500]
[38761,16.443604000000001,17.655723999999999,16.359428000000001,17.386364,17.386364,131028700]
[38768,17.403198,17.584174999999998,17.049664,17.462122000000001,17.462122000000001,80673500]
[38775,17.356902999999999,17.542088,16.498315999999999,16.990739999999999,16.990739999999999,154648400]
[38782,16.990739999999999,17.074915000000001,15.555555,15.930135,15.930135,149607700]
[38789,15.816499,16.607744,15.63973,16.085858999999999,16.085858999999999,134831000]
[38796,16.140571999999999,16.447811000000002,15.622895,15.698653,15.698653,123458800]
[38803,15.761785,16.742424,15.54293,16.414141000000001,16.414141000000001,150440800]
[38810,16.536196,16.645621999999999,16.031144999999999,16.102694,16.102694,128046100]
[38817,16.123736999999998,16.372053000000001,15.862795,16.241582999999999,16.241582999999999,73388800]
[38824,16.165825000000002,17.180133999999999,14.667508,14.768518,14.768518,352038000]
[38831,14.638047,14.806397,14.137205,14.482324,14.482324,258059300]
[38838,14.52862,14.730639,13.472222,13.632154,13.632154,262948000]
[38845,13.699495000000001,13.888889000000001,13.089226,13.253367000000001,13.253367000000001,330195700]
[38852,13.186026999999999,13.404882000000001,12.226431,12.5,12.5,288231900]
[38859,12.302189,14.566499,12.150674,14.393939,14.393939,346254700]
[38866,14.318182,14.351851,13.489058,13.733165,13.733165,156557100]
[38873,13.602694,13.859427,12.744108000000001,12.870369999999999,12.870369999999999,201355800]
[38880,12.929292999999999,13.127105,12.643098,12.744108000000001,12.744108000000001,187640600]
[38887,12.80303,13.005051,12.550504999999999,12.626263,12.626263,150651900]
[38894,12.617846,12.66835,11.868687,12.327441,12.327441,191756600]
[38901,12.394781,12.407408,11.18266,11.203704,11.203704,205194700]
[38908,11.329967,11.767676,10.732324,10.765993,10.765993,230331300]
[38915,10.761785,11.464646,10.23569,10.30303,10.30303,323730800]
[38922,10.395623000000001,10.774411000000001,9.8526939999999996,10.281986,10.281986,244603700]
[38929,10.193603,10.63973,9.6085860000000007,10.185185000000001,10.185185000000001,242766600]
[38936,10.185185000000001,10.782828,10.050504999999999,10.185185000000001,10.185185000000001,184963800]
[38943,10.345117999999999,11.683501,10.004208999999999,11.468855,11.468855,264948700]
[38950,11.401515,11.742424,10.627105,10.648149,10.648149,194975300]
[38957,10.934343,12.020201999999999,10.791245,11.847643,11.847643,287110600]
[38964,11.750842,12.19697,11.569865,11.999158,11.999158,187688800]
[38971,11.813973000000001,12.070707000000001,11.590909,11.72138,11.72138,204248000]
[38978,11.696128,11.771886,10.732324,10.989058,10.989058,219521200]
[38985,11.035354,12.104376999999999,10.858586000000001,11.936026999999999,11.936026999999999,218918600]
[38992,11.952862,12.866161,11.363636,12.369529,12.369529,227154000]
[38999,12.420033,12.651515,12.087543,12.521044,12.521044,121053100]
[39006,12.504208999999999,13.021886,11.910774,12.832492,12.832492,256172400]
[39013,12.706229,14.044613,12.693603,13.497475,13.497475,205070600]
[39020,13.522727,13.884679999999999,13.122895,13.632154,13.632154,152737900]
[39027,13.728956,14.036196,13.425926,13.808923,13.808923,167066400]
[39034,13.859427,14.305555,13.707912,14.200336,14.200336,200325500]
[39041,14.234007,14.28872,13.909933000000001,14.05303,14.05303,93045600]
[39048,14.031986,14.111953,13.143939,13.257576,13.257576,166020400]
[39055,13.337543,13.720539,13.152357,13.367003,13.367003,151725100]
[39062,13.44276,13.981482,13.261785,13.855219,13.855219,205086600]
[39069,13.947811,13.947811,12.714646,12.718855,12.718855,186902000]
[39076,12.710438,12.933501,12.634679999999999,12.655723999999999,12.655723999999999,98324400]
[39083,12.777778,13.358586000000001,12.462121,12.954545,12.954545,131105500]
[39090,12.824074,13.055555,12.281145,12.626263,12.626263,252991900]
[39097,12.664142,12.828282,12.352694,12.483165,12.483165,176561700]
[39104,12.584175,14.225588999999999,12.037037,13.320707000000001,13.320707000000001,519970800]
[39111,13.257576,13.825758,13.215488000000001,13.636364,13.636364,249159100]
[39118,13.594276000000001,14.22138,13.531145,14.103536,14.103536,199873400]
[39125,13.994108000000001,14.217172,13.754208999999999,14.149832,14.149832,129087800]
[39132,14.095117999999999,14.406566,13.888889000000001,14.305555,14.305555,133357800]
[39139,14.427609,14.45707,12.941919,12.975588999999999,12.975588999999999,232931300]
[39146,12.811448,13.320707000000001,12.748317,12.97138,12.97138,161355900]
[39153,12.97138,13.505891999999999,12.731482,13.358586000000001,13.358586000000001,183132400]
[39160,13.489058,13.741583,13.11027,13.396464,13.396464,156879900]
[39167,13.476431,14.170876,13.404882000000001,13.952021,13.952021,172395700]
[39174,13.956229,14.423401,13.792088,14.187711,14.187711,115956900]
[39181,14.204545,14.675926,14.078282,14.638047,14.638047,153300500]
[39188,14.730639,14.903198,13.867846,14.107744,14.107744,330503300]
[39195,14.048821,14.553872,13.939394,14.381313,14.381313,163835600]
[39202,14.494949,14.894781,13.880471,14.372895,14.372895,172111500]
[39209,14.377105,14.760101000000001,14.22138,14.393939,14.393939,128026400]
[39216,14.562289,14.621212,13.716329999999999,13.762627,13.762627,167543200]
[39223,13.762627,14.141413999999999,13.695285999999999,13.741583,13.741583,141124400]
[39230,13.531145,14.069865,13.497475,13.58165,13.58165,126714800]
[39237,13.518518,13.724748,12.798821,13.223905999999999,13.223905999999999,188227200]
[39244,13.236532,13.547979,12.975588999999999,13.484848,13.484848,172394800]
[39251,13.522727,13.64899,13.009259,13.367003,13.367003,194748800]
[39258,13.400674,13.615320000000001,13.20707,13.543771,13.543771,137729200]
[39265,13.58165,14.280303,13.4133,14.05303,14.05303,89922200]
[39272,14.069865,14.419192000000001,13.737373,14.28872,14.28872,171725700]
[39279,14.238215,14.562289,13.783670000000001,14.111953,14.111953,280751800]
[39286,14.065657,14.263468,13.657408,13.707912,13.707912,258906100]
[39293,13.678452,14.259259,13.480639,14.023569,14.023569,178762700]
[39300,14.158249,15.757576,14.149832,15.151515,15.151515,288295500]
[39307,15.23569,15.23569,14.074074,14.368687,14.368687,201025500]
[39314,14.393939,14.621212,14.128788,14.343434,14.343434,139602200]
[39321,14.158249,14.402357,13.792088,14.351851,14.351851,133537600]
[39328,14.330807999999999,15.109427,14.309763999999999,14.835858,14.835858,129952300]
[39335,14.819023,16.115320000000001,14.465488000000001,15.9133,15.9133,176365500]
[39342,15.782828,16.582491000000001,15.509259,16.414141000000001,16.414141000000001,158109100]
[39349,16.25,16.641414999999999,16.132154,16.422560000000001,16.422560000000001,121745200]
[39356,16.41835,16.797138,16.132154,16.308921999999999,16.308921999999999,114116400]
[39363,16.296296999999999,17.142256,15.883839,16.792929000000001,16.792929000000001,133165400]
[39370,16.750841000000001,17.121212,15.30303,15.454545,15.454545,341508700]
[39377,15.252525,15.509259,14.730639,15.420876,15.420876,203673800]
[39384,15.517676,15.559763999999999,14.107744,14.739058,14.739058,213648000]
[39391,14.511785,14.604376999999999,13.409091,14.082492,14.082492,266782700]
[39398,14.15404,14.335017000000001,13.388047,13.779461,13.779461,195829600]
[39405,13.779461,13.943603,13.093434,13.44276,13.44276,122376400]
[39412,13.577441,14.583333,13.021886,14.111953,14.111953,193118200]
[39419,13.981482,14.343434,13.762627,14.196128,14.196128,131617100]
[39426,14.078282,14.781145,13.712121,13.762627,13.762627,161425700]
[39433,13.686869,14.617003,13.261785,14.436026999999999,14.436026999999999,162108000]
[39440,14.431818,14.591751,14.082492,14.217172,14.217172,52172000]
[39447,14.099326,14.141413999999999,13.106061,13.173401,13.173401,92936800]
[39454,13.223905999999999,13.265993,12.209595999999999,12.491583,12.491583,196030200]
[39461,12.638889000000001,12.702021,11.548821,11.923401,11.923401,256210500]
[39468,10.980639,12.579967,10.837543,11.292088,11.292088,328319000]
[39475,11.119529,12.205387,10.791245,12.125420999999999,12.125420999999999,268531300]
[39482,12.066499,12.281145,11.523569,11.813973000000001,11.813973000000001,200201200]
[39489,11.742424,11.965488000000001,11.447811,11.696128,11.696128,155171400]
[39496,11.843434,11.847643,11.207912,11.662457,11.662457,127631700]
[39503,11.658249,11.839226,11.01431,11.094276000000001,11.094276000000001,163350800]
[39510,11.039562,11.41835,10.660774,10.850168,10.850168,169041700]
[39517,10.867003,11.447811,10.761785,11.047979,11.047979,161193300]
[39524,10.77862,12.159091,10.563973000000001,12.037037,12.037037,192321800]
[39531,11.948653,13.202862,11.910774,12.718855,12.718855,175509000]
[39538,12.571548,14.0867,12.394781,13.863636,13.863636,197575100]
[39545,13.926767,14.05724,12.916667,12.992424,12.992424,126207600]
[39552,13.068182,13.75,12.731482,13.34596,13.34596,212679000]
[39559,13.106061,13.350168,12.718855,13.173401,13.173401,154392600]
[39566,13.160774,13.468014,12.899832,13.093434,13.093434,152711300]
[39573,13.009259,13.194445,12.327441,12.626263,12.626263,119384600]
[39580,12.731482,13.510101000000001,12.706229,13.118687,13.118687,163773200]
[39587,13.131313,13.202862,12.533670000000001,12.702021,12.702021,131928100]
[39594,12.714646,13.034511999999999,12.247475,12.630471,12.630471,123166200]
[39601,12.622054,12.756734,12.154882000000001,12.314814999999999,12.314814999999999,154805700]
[39608,12.293771,12.457912,11.632997,11.944445,11.944445,184118300]
[39615,12.015993,12.344276000000001,11.813973000000001,11.856061,11.856061,177212200]
[39622,11.95707,12.037037,11.426767,11.620369999999999,11.620369999999999,167679300]
[39629,11.544613,11.780303,11.258417,11.279461,11.279461,113958400]
[39636,11.31734,12.260101000000001,11.039562,11.78872,11.78872,180683300]
[39643,11.910774,11.952862,9.8989899999999995,10.092592,10.092592,368787800]
[39650,10.109427,10.997475,10.004208999999999,10.690236000000001,10.690236000000001,201221500]
[39657,10.681818,10.976431,10.042088,10.345117999999999,10.345117999999999,178141700]
[39664,10.30724,11.161616,10.227273,11.094276000000001,11.094276000000001,159099300]
[39671,10.976431,11.367846,10.740741,10.934343,10.934343,147069600]
[39678,10.84596,10.980639,10.189394,10.534511999999999,10.534511999999999,134544000]
[39685,10.467172,10.728114,10.277778,10.492424,10.492424,91657400]
[39692,10.606061,10.656566,9.7811450000000004,10.004208999999999,10.004208999999999,163125000]
[39699,10.197811,10.23569,9.3265989999999999,9.4907409999999999,9.4907409999999999,197760900]
[39706,9.1919190000000004,10.016835,9.1329969999999996,9.7516829999999999,9.7516829999999999,247973100]
[39713,9.7474749999999997,9.7516829999999999,8.8973060000000004,9.4991579999999995,9.4991579999999995,171077700]
[39720,9.3771050000000002,9.5370369999999998,7.9671719999999997,7.9713799999999999,7.9713799999999999,250319600]
[39727,7.7861950000000002,7.7861950000000002,6.3131310000000003,7.0412460000000001,7.0412460000000001,369198300]
[39734,7.4326600000000003,7.8914140000000002,5.7617849999999997,6.4604379999999999,6.4604379999999999,389011900]
[39741,6.4646460000000001,6.6287880000000001,5.9638049999999998,6.2668350000000004,6.2668350000000004,238182700]
[39748,6.1826600000000003,6.7718850000000002,6.0606059999999999,6.426768,6.426768,196980600]
[39755,6.2836699999999999,6.6414140000000002,5.8459599999999998,5.9722220000000004,5.9722220000000004,161275700]
[39762,6.1489900000000004,6.1574070000000001,4.7937709999999996,5.2020200000000001,5.2020200000000001,245675600]
[39769,5.1851849999999997,5.3409089999999999,4.5917510000000004,5.0547139999999997,5.0547139999999997,289137100]
[39776,5.1346800000000004,5.694445,5.0336699999999999,5.5260939999999996,5.5260939999999996,167193500]
[39783,5.4587539999999999,5.8838379999999999,5.1388889999999998,5.8754210000000002,5.8754210000000002,240783800]
[39790,5.9132999999999996,6.1616160000000004,5.5681820000000002,6.0058920000000002,6.0058920000000002,201054500]
[39797,5.9806400000000002,6.5151519999999996,5.7912460000000001,6.0816499999999998,6.0816499999999998,205570500]
[39804,6.0942759999999998,6.132155,5.6102699999999999,5.7239060000000004,5.7239060000000004,78240300]
[39811,5.7491580000000004,6.1952860000000003,5.5176769999999999,6.1700330000000001,6.1700330000000001,86057100]
[39818,6.1574070000000001,6.5151519999999996,5.9217170000000001,5.9722220000000004,5.9722220000000004,124981100]
[39825,6.0353539999999999,6.0606059999999999,5.3787880000000001,5.5808080000000002,5.5808080000000002,203612800]
[39832,5.5597640000000004,5.6144780000000001,4.7685180000000003,5.0505050000000002,5.0505050000000002,228032000]
[39839,5.0505050000000002,5.4503370000000002,4.8863640000000004,5.0589230000000001,5.0589230000000001,147316600]
[39846,5.0378790000000002,5.7617849999999997,5.0210439999999998,5.7365320000000004,5.7365320000000004,159216100]
[39853,5.6986530000000002,5.8838379999999999,5.4292930000000004,5.5513469999999998,5.5513469999999998,171741000]
[39860,5.3535349999999999,5.3703700000000003,5.0294610000000004,5.1262629999999998,5.1262629999999998,110562000]
[39867,5.1557240000000002,5.1809760000000002,4.4191919999999998,4.574916,4.574916,219188300]
[39874,4.4739060000000004,4.6254210000000002,4.1708759999999998,4.3897300000000001,4.3897300000000001,270297500]
[39881,4.3223909999999997,5.1557240000000002,4.3013469999999998,5.0210439999999998,5.0210439999999998,206735100]
[39888,5.0505050000000002,5.2609430000000001,4.8569019999999998,5.0883839999999996,5.0883839999999996,154448900]
[39895,5.2441079999999998,5.5513469999999998,5.1557240000000002,5.4082489999999996,5.4082489999999996,145955500]
[39902,5.3030299999999997,6.1574070000000001,5.1430980000000002,6.0227269999999997,6.0227269999999997,230018200]
[39909,5.9132999999999996,6.3299669999999999,5.6565659999999998,6.3215490000000001,6.3215490000000001,125745000]
[39916,6.1574070000000001,6.1952860000000003,5.8080809999999996,6.0563969999999996,6.0563969999999996,199541000]
[39923,6.0101009999999997,7.1296299999999997,5.7533669999999999,7.06229,7.06229,370561700]
[39930,6.8223909999999997,7.1801349999999999,6.7634679999999996,6.9486530000000002,6.9486530000000002,221451600]
[39937,6.957071,7.4158249999999999,6.9023570000000003,7.3148150000000003,7.3148150000000003,215000100]
[39944,7.1759259999999996,7.3611110000000002,6.780303,7.1170030000000004,7.1170030000000004,163605800]
[39951,7.1590910000000001,7.7230639999999999,7.0959599999999998,7.3063969999999996,7.3063969999999996,163383100]
[39958,7.2138049999999998,7.4621209999999998,6.9486530000000002,7.4158249999999999,7.4158249999999999,152719200]
[39965,7.5210439999999998,7.7398990000000003,7.3905729999999998,7.5084179999999998,7.5084179999999998,244766500]
[39972,7.512626,7.6388889999999998,7.2937709999999996,7.4915820000000002,7.4915820000000002,204221800]
[39979,7.4242419999999996,7.4663300000000001,7.1043770000000004,7.2727269999999997,7.2727269999999997,177320100]
[39986,7.192761,7.3653199999999996,6.7676769999999999,7.3021880000000001,7.3021880000000001,204518400]
[39993,7.3358590000000001,7.4452860000000003,6.8265989999999999,6.8771040000000001,6.8771040000000001,257810600]
[40000,6.8728959999999999,6.9823230000000001,6.6372059999999999,6.8602699999999999,6.8602699999999999,209888000]
[40007,6.8602699999999999,7.9335019999999998,6.7760939999999996,7.807239,7.807239,266106100]
[40014,7.8282829999999999,9.0782819999999997,7.73569,8.9393940000000001,8.9393940000000001,341652100]
[40021,8.9898989999999994,9.2845119999999994,8.9393940000000001,8.9436029999999995,8.9436029999999995,206144400]
[40028,9.3434340000000002,9.739058,8.914142,9.4907409999999999,9.4907409999999999,265404600]
[40035,9.5370369999999998,9.5370369999999998,9.0488210000000002,9.1077440000000003,9.1077440000000003,176308900]
[40042,8.8846799999999995,9.3013469999999998,8.6489899999999995,9.2929300000000001,9.2929300000000001,170972900]
[40049,9.2887199999999996,9.6548820000000006,9.1624569999999999,9.4528619999999997,9.4528619999999997,151541000]
[40056,9.3476429999999997,9.7558919999999993,8.9057239999999993,9.2213799999999999,9.2213799999999999,223205700]
[40063,9.2634679999999996,10.037879,9.0993259999999996,9.9158249999999999,9.9158249999999999,175527400]
[40070,9.8442760000000007,10.412457,9.8316499999999998,10.244108000000001,10.244108000000001,238892000]
[40077,10.244108000000001,10.340909,9.7685180000000003,9.869529,9.869529,163314200]
[40084,9.9158249999999999,10.105219,9.4865320000000004,9.5538720000000001,9.5538720000000001,181648500]
[40091,9.5875430000000001,10.580807999999999,9.5075760000000002,10.277778,10.277778,226734100]
[40098,10.378788,10.723905999999999,10.239898999999999,10.30724,10.30724,190461300]
[40105,10.408249,10.858586000000001,9.7937709999999996,9.9158249999999999,9.9158249999999999,358504500]
[40112,9.869529,10.021044,9.3139730000000007,9.3728949999999998,9.3728949999999998,202016900]
[40119,9.2845119999999994,9.8905729999999998,9.0530299999999997,9.8232330000000001,9.8232330000000001,164659300]
[40126,9.8400669999999995,10.134679999999999,9.739058,9.9915830000000003,9.9915830000000003,158281600]
[40133,10.025252,10.151515,9.574916,9.5917510000000004,9.5917510000000004,154880400]
[40140,9.6717180000000003,9.9957910000000005,9.5959599999999998,9.7727269999999997,9.7727269999999997,86136000]
[40147,9.7685180000000003,10.416667,9.76431,9.9621209999999998,9.9621209999999998,231795500]
[40154,9.9074080000000002,10.088384,9.2845119999999994,9.5538720000000001,9.5538720000000001,182172000]
[40161,9.5622889999999998,9.6801349999999999,9.3686869999999995,9.541245,9.541245,159452900]
[40168,9.5959599999999998,10.202021,9.5454550000000005,10.054714000000001,10.054714000000001,108985800]
[40175,10.046296,10.10101,9.894781,9.9031979999999997,9.9031979999999997,57479700]
[40182,9.9831649999999996,10.092592,9.7222220000000004,9.894781,9.894781,131267300]
[40189,9.9031979999999997,9.9957910000000005,9.3097639999999995,9.4570699999999999,9.4570699999999999,174874000]
[40196,9.3771050000000002,10.3367,9.3350170000000006,9.9242419999999996,9.9242419999999996,355106100]
[40203,9.9789560000000002,10.252525,9.6254209999999993,9.6885519999999996,9.6885519999999996,249623700]
[40210,9.6422559999999997,9.8400669999999995,9.3602699999999999,9.5580809999999996,9.5580809999999996,172443700]
[40217,9.5664990000000003,9.6590910000000001,9.0530299999999997,9.1624569999999999,9.1624569999999999,159160200]
[40224,9.2550509999999999,9.8863640000000004,9.2550509999999999,9.8569019999999998,9.8569019999999998,130766100]
[40231,9.8569019999999998,9.8905729999999998,9.4991579999999995,9.6885519999999996,9.6885519999999996,158729800]
[40238,9.730639,10.500842,9.6632999999999996,10.366161,10.366161,199339000]
[40245,10.281986,10.94276,10.269361,10.930135,10.930135,200451000]
[40252,10.930135,11.691919,10.854376999999999,11.443603,11.443603,205580100]
[40259,11.254208999999999,11.940236000000001,11.203704,11.55303,11.55303,189669700]
[40266,11.574074,11.582492,11.174242,11.18266,11.18266,106417300]
[40273,11.153198,11.645623000000001,11.010101000000001,11.174242,11.174242,179262300]
[40280,11.212121,11.452021,11.035354,11.08165,11.08165,163538800]
[40287,11.026935999999999,11.186869,10.058923,10.332492,10.332492,318408500]
[40294,10.281986,10.433501,9.9579120000000003,10.008417,10.008417,230157300]
[40301,9.9537040000000001,10.143098,8.6531979999999997,9.0404040000000006,9.0404040000000006,319139000]
[40308,9.5244110000000006,9.8106059999999999,9.2466329999999992,9.3644780000000001,9.3644780000000001,194458700]
[40315,9.3265989999999999,9.5833329999999997,8.5479789999999998,9.0151520000000005,9.0151520000000005,300113000]
[40322,8.9772730000000003,9.2760940000000005,8.6531979999999997,9.010942,9.010942,218710700]
[40329,8.8468020000000003,9.6127950000000002,8.7121209999999998,9.2550509999999999,9.2550509999999999,248206900]
[40336,9.2592590000000001,9.5496639999999999,8.8089230000000001,9.5328280000000003,9.5328280000000003,268687800]
[40343,9.5959599999999998,9.6464639999999999,9.2213799999999999,9.3265989999999999,9.3265989999999999,174845100]
[40350,9.444445,9.5244110000000006,8.644781,8.8173399999999997,8.8173399999999997,162325900]
[40357,8.7836700000000008,8.8257580000000004,8.0218860000000003,8.1060610000000004,8.1060610000000004,266197000]
[40364,8.2659929999999999,8.5479789999999998,8.0639730000000007,8.5395620000000001,8.5395620000000001,152332100]
[40371,8.4932660000000002,9.0319859999999998,8.4427599999999998,8.455387,8.455387,182248700]
[40378,8.489058,9.0656569999999999,8.383839,8.8762629999999998,8.8762629999999998,206717900]
[40385,8.8341750000000001,8.9688549999999996,8.6405729999999998,8.8005049999999994,8.8005049999999994,113929600]
[40392,8.9562290000000004,9.0824920000000002,8.7121209999999998,9.0277779999999996,9.0277779999999996,130284900]
[40399,9.2003360000000001,9.5244110000000006,8.9267669999999999,9.0488210000000002,9.0488210000000002,176167400]
[40406,9.0319859999999998,9.869529,9.0067339999999998,9.835858,9.835858,257579200]
[40413,9.8611109999999993,9.9368689999999997,9.4149829999999994,9.7558919999999993,9.7558919999999993,205456700]
[40420,9.76431,10.30303,9.5707070000000005,10.155723999999999,10.155723999999999,198597700]
[40427,10.096802,10.366161,9.869529,10.143098,10.143098,148712000]
[40434,10.10101,10.298821,9.9537040000000001,10.193603,10.193603,155686900]
[40441,10.214646,10.475588999999999,9.8400669999999995,10.412457,10.412457,171875500]
[40448,10.399832,10.589226,10.180977,10.294613,10.294613,133597700]
[40455,10.290404000000001,10.467172,10.071548,10.357744,10.357744,118569000]
[40462,10.328282,10.900674,10.134679999999999,10.808081,10.808081,138758200]
[40469,10.879630000000001,11.969697,10.576599,11.813973000000001,11.813973000000001,265496700]
[40476,11.649832,12.584175,11.599326,12.56734,12.56734,242906100]
[40483,12.39899,13.017676,12.297979,12.992424,12.992424,189231500]
[40490,12.958755,13.152357,12.659933000000001,12.685185000000001,12.685185000000001,164328800]
[40497,12.697811,12.984007,12.382154,12.752525,12.752525,158180000]
[40504,12.655723999999999,13.249158,12.478956,13.11027,13.11027,105612700]
[40511,12.97138,13.316499,12.117003,12.462121,12.462121,203106000]
[40518,12.407408,12.967172,12.377946,12.916667,12.916667,125546400]
[40525,12.933501,12.97138,12.533670000000001,12.550504999999999,12.550504999999999,148597700]
[40532,12.563131,12.579967,11.864478,11.919192000000001,11.919192000000001,108309800]
[40539,11.86027,11.994949,11.65404,11.712963,11.712963,69132200]
[40546,11.872895,12.344276000000001,11.456229,11.658249,11.658249,135672600]
[40553,11.632997,12.289562,11.565657,12.281145,12.281145,115011700]
[40560,12.302189,13.03872,12.150674,12.634679999999999,12.634679999999999,185744300]
[40567,12.622054,13.131313,12.605219,12.756734,12.756734,147131700]
[40574,12.739898999999999,13.644781,12.495791000000001,13.556397,13.556397,143714700]
[40581,13.526935999999999,14.638047,13.358586000000001,14.524411000000001,14.524411000000001,178509100]
[40588,14.515993,14.877946,14.162457,14.532828,14.532828,114154300]
[40595,14.364478,14.52862,13.678452,14.15404,14.15404,96729600]
[40602,14.183501,14.305555,13.383839,13.472222,13.472222,117260600]
[40609,13.522727,13.665825,12.895623000000001,13.013468,13.013468,128312800]
[40616,12.937711,13.072391,12.462121,12.824074,12.824074,136068700]
[40623,13.030303,13.627946,12.613636,13.341751,13.341751,95039300]
[40630,13.392256,13.4133,12.748317,13.198653,13.198653,151214500]
[40637,13.198653,13.825758,12.992424,13.106061,13.106061,100851900]
[40644,13.148149,13.354376999999999,12.706229,13.303872,13.303872,96536500]
[40651,13.131313,13.564814999999999,12.811448,13.44697,13.44697,71403800]
[40658,13.653198,14.583333,13.573233,14.473905999999999,14.473905999999999,160822200]
[40665,14.187711,14.469697,13.543771,13.771044,13.771044,102686400]
[40672,13.712121,14.469697,13.623737,14.128788,14.128788,112943500]
[40679,14.027778,14.05724,13.493266,13.670033,13.670033,74829900]
[40686,13.468014,13.468014,12.765152,12.912457,12.912457,137957500]
[40693,13.114478,13.219697,12.744108000000001,12.752525,12.752525,113749600]
[40700,12.718855,13.026094000000001,12.407408,12.609427,12.609427,172742600]
[40707,12.647306,12.739898999999999,11.893939,12.133839,12.133839,165854700]
[40714,12.066499,12.575758,11.851851,11.931818,11.931818,177323800]
[40721,11.88973,13.813131,11.885522,13.779461,13.779461,259641000]
[40728,13.783670000000001,14.141413999999999,13.615320000000001,14.065657,14.065657,91767900]
[40735,13.930977,14.339226,13.434343,13.808923,13.808923,162142700]
[40742,13.808923,14.726431,13.615320000000001,14.099326,14.099326,208749900]
[40749,13.867846,14.515993,13.766835,13.783670000000001,13.783670000000001,125190000]
[40756,13.939394,14.040404000000001,12.003367000000001,12.33165,12.33165,224275900]
[40763,11.927609,12.912457,11.338384,12.849326,12.849326,246845100]
[40770,12.895623000000001,13.04293,11.304714000000001,11.430977,11.430977,139389200]
[40777,11.691919,12.487373,11.414142,12.39899,12.39899,130681400]
[40784,12.512627,13.295455,12.272727,12.377946,12.377946,129377700]
[40791,11.999158,12.899832,11.902357,11.978114,11.978114,136157500]
[40798,11.969697,14.267676,11.952862,14.179292999999999,14.179292999999999,200169000]
[40805,13.973064000000001,14.212963,12.954545,13.501683,13.501683,203504400]
[40812,13.602694,14.010942,12.26431,12.411616,12.411616,180117900]
[40819,12.281145,13.265993,11.536196,13.076599,13.076599,184675600]
[40826,13.337543,14.259259,13.219697,14.179292999999999,14.179292999999999,134080700]
[40833,14.132997,14.490741,12.899832,13.518518,13.518518,193618900]
[40840,13.459595999999999,14.015152,12.90404,13.994108000000001,13.994108000000001,139227200]
[40847,13.787879,13.930977,12.920876,13.766835,13.766835,147131900]
[40854,13.716329999999999,13.884679999999999,12.828282,13.367003,13.367003,117110700]
[40861,13.329124,13.375420999999999,12.243266,12.546296,12.546296,110771500]
[40868,12.344276000000001,12.403198,11.847643,11.881313,11.881313,86842400]
[40875,12.33165,12.748317,11.994949,12.457912,12.457912,125057600]
[40882,12.937711,13.371212,12.794613,13.316499,13.316499,136012700]
[40889,13.156566,13.34596,12.239058,12.794613,12.794613,140921700]
[40896,12.878788,13.005051,12.474748,12.979798000000001,12.979798000000001,90759900]
[40903,12.967172,13.063973000000001,12.588384,12.765152,12.765152,39652200]
[40910,12.975588999999999,13.257576,12.436869,12.891413999999999,12.891413999999999,152225600]
[40917,13.051347,13.468014,12.702021,12.887205,12.887205,113204600]
[40924,13.11027,13.44697,12.579967,13.438552,13.438552,199234500]
[40931,13.358586000000001,13.657408,13.236532,13.404882000000001,13.404882000000001,97238700]
[40938,13.27862,14.002525,13.186026999999999,13.867846,13.867846,112824100]
[40945,13.762627,14.048821,13.632154,13.901515,13.901515,97003800]
[40952,14.010942,14.819023,13.771044,14.755891999999999,14.755891999999999,132881900]
[40959,14.755891999999999,15.370369999999999,14.478114,15.30303,15.30303,107426100]
[40966,15.218855,15.488215,15,15.256734,15.256734,126474000]
[40973,14.974748,15.328282,14.659091,15.256734,15.256734,112076200]
[40980,15.30303,15.951179,15.042088,15.862795,15.862795,149939200]
[40987,15.681818,15.989058,15.54293,15.61027,15.61027,101012900]
[40994,15.782828,16.069023000000001,15.433501,15.530303,15.530303,113682600]
[41001,15.437711,15.513468,14.877946,14.991583,14.991583,104115700]
[41008,14.953704,15.454545,14.861110999999999,15.202021,15.202021,105431000]
[41015,15.260942,17.609428000000001,14.911616,16.957070999999999,16.957070999999999,253893200]
[41022,16.578282999999999,17.5,16.447811000000002,17.352694,17.352694,160291600]
[41029,17.407408,17.659932999999999,16.55303,16.599326999999999,16.599326999999999,141717100]
[41036,16.502524999999999,17.424242,16.414141000000001,17.146464999999999,17.146464999999999,163960700]
[41043,17.015993000000002,17.129629000000001,16.085858999999999,16.144780999999998,16.144780999999998,140588600]
[41050,16.207912,17.112794999999998,16.157408,16.982323000000001,16.982323000000001,140684900]
[41057,17.074915000000001,17.533670000000001,15.993266,16.338384999999999,16.338384999999999,184415200]
[41064,16.397306,17.558921999999999,16.325758,17.276935999999999,17.276935999999999,137658100]
[41071,17.361111000000001,17.508417000000001,16.666665999999999,17.117001999999999,17.117001999999999,150420600]
[41078,17.125422,18.493265000000001,17.083334000000001,18.013468,18.013468,217249600]
[41085,17.777778999999999,18.055554999999998,16.910774,17.680976999999999,17.680976999999999,136244600]
[41092,17.765152,17.798822000000001,16.813972,17.007576,17.007576,76410300]
[41099,17.045453999999999,17.340067000000001,16.212122000000001,16.813972,16.813972,113953100]
[41106,16.717172999999999,19.141414999999999,16.018518,18.876263000000002,18.876263000000002,241222800]
[41113,18.417508999999999,19.141414999999999,18.017676999999999,19.031986,19.031986,151929700]
[41120,18.977271999999999,19.423400999999998,18.207070999999999,18.728956,18.728956,116209300]
[41127,18.766833999999999,19.356059999999999,18.404882000000001,18.514309000000001,18.514309000000001,98182400]
[41134,18.547979000000002,19.802188999999998,18.543772000000001,19.726431000000002,19.726431000000002,143257800]
[41141,19.810606,20.235690999999999,19.145621999999999,19.823232999999998,19.823232999999998,133307600]
[41148,19.928452,20.164141000000001,19.562290000000001,19.978956,19.978956,94826300]
[41155,19.978956,20.736532,19.511783999999999,20.723905999999999,20.723905999999999,112646900]
[41162,20.622896000000001,21.317340999999999,20.067340999999999,21.031144999999999,21.031144999999999,128601200]
[41169,21.237373000000002,21.24579,20.753366,20.820706999999999,20.820706999999999,112268400]
[41176,20.761783999999999,20.888045999999999,19.932659000000001,20.357744,20.357744,117453400]
[41183,20.441918999999999,21.144780999999998,20.180976999999999,20.509260000000001,20.509260000000001,91067000]
[41190,20.340910000000001,20.559764999999999,19.410774,20.138888999999999,20.138888999999999,130650800]
[41197,20.105219000000002,21.439394,19.465488000000001,21.031144999999999,21.031144999999999,231497300]
[41204,21.014309000000001,21.275252999999999,20.286196,20.837541999999999,20.837541999999999,117428000]
[41211,20.824915000000001,20.871212,20.248315999999999,20.492424,20.492424,75808200]
[41218,20.526094000000001,21.035353000000001,19.911615000000001,20.088384999999999,20.088384999999999,100834700]
[41225,20.096802,20.290403000000001,19.217172999999999,19.890571999999999,19.890571999999999,98180900]
[41232,20.088384999999999,20.686028,19.983166000000001,20.627103999999999,20.627103999999999,63603100]
[41239,20.795453999999999,22.306395999999999,20.77862,22.230640000000001,22.230640000000001,159008500]
[41246,22.335858999999999,22.369527999999999,21.637205000000002,21.776094000000001,21.776094000000001,90498200]
[41253,21.86027,22.159089999999999,21.115320000000001,21.195285999999999,21.195285999999999,112272700]
[41260,21.262626999999998,22.112794999999998,21.132154,21.611954000000001,21.611954000000001,133452100]
[41267,21.502524999999999,21.797138,20.904882000000001,20.963804,20.963804,59723900]
[41274,20.94276,22.601009000000001,20.707070999999999,22.213804,22.213804,91784500]
[41281,22.108585000000001,22.811447000000001,21.910774,22.601009000000001,22.601009000000001,115450000]
[41288,22.550505000000001,23.097643000000001,21.835016,22.815657000000002,22.815657000000002,184127600]
[41295,22.790403000000001,23.846802,22.33165,23.792088,23.792088,108812100]
[41302,23.648990999999999,24.103535000000001,23.270202999999999,24.078282999999999,24.078282999999999,91026000]
[41309,23.842592,24.023568999999998,23.295453999999999,23.829965999999999,23.829965999999999,89244500]
[41316,23.787877999999999,24.099326999999999,23.463804,23.863636,23.863636,96122300]
[41323,23.930976999999999,24.031986,22.685184,23.156565000000001,23.156565000000001,68698900]
[41330,23.320706999999999,23.421717000000001,22.356902999999999,23.106059999999999,23.106059999999999,93756900]
[41337,22.870370999999999,23.569023000000001,21.994948999999998,22.361111000000001,22.361111000000001,134602100]
[41344,22.348483999999999,22.449494999999999,21.182659000000001,21.216329999999999,21.216329999999999,199122500]
[41351,20.984848,22.5,20.854378000000001,22.420034000000001,22.420034000000001,157179500]
[41358,22.474747000000001,22.941918999999999,21.443604000000001,22.819866000000001,22.819866000000001,155819800]
[41365,23.417508999999999,23.901516000000001,22.937709999999999,23.367001999999999,23.367001999999999,143720400]
[41372,23.324915000000001,24.427607999999999,23.270202999999999,24.120370999999999,24.120370999999999,90429500]
[41379,23.981482,24.191918999999999,21.843434999999999,22.049664,22.049664,174624400]
[41386,21.944445000000002,22.457912,21.531986,22.112794999999998,22.112794999999998,139606400]
[41393,22.142256,22.941918999999999,21.851852000000001,22.815657000000002,22.815657000000002,97980900]
[41400,22.752524999999999,23.564816,22.348483999999999,23.421717000000001,23.421717000000001,93816100]
[41407,23.480640000000001,24.036196,23.186028,23.867846,23.867846,107147600]
[41414,23.804714000000001,23.846802,22.441078000000001,22.996634,22.996634,118822200]
[41421,23.253366,23.674242,22.723064000000001,22.769359999999999,22.769359999999999,95045000]
[41428,22.66835,22.680976999999999,21.393097000000001,21.654040999999999,21.654040999999999,142065700]
[41435,21.801348000000001,22.470538999999999,21.313130999999998,21.5867,21.5867,123714100]
[41442,21.843434999999999,22.302188999999998,21.148990999999999,21.519359999999999,21.519359999999999,119422300]
[41449,21.393097000000001,22.070706999999999,21.08165,21.767676999999999,21.767676999999999,126682400]
[41456,21.969695999999999,22.680976999999999,21.898147999999999,22.664141000000001,22.664141000000001,61413900]
[41463,22.845117999999999,24.019359999999999,22.462122000000001,24.006734999999999,24.006734999999999,91350700]
[41470,23.998315999999999,24.200336,21.936028,21.965488000000001,21.965488000000001,221842800]
[41477,22.062290000000001,22.083334000000001,21.430976999999999,21.990739999999999,21.990739999999999,154327800]
[41484,21.927607999999999,22.201177999999999,21.632998000000001,22.112794999999998,22.112794999999998,94216700]
[41491,22.150673000000001,22.676767000000002,22.02441,22.445285999999999,22.445285999999999,82672800]
[41498,22.201177999999999,22.946128999999999,21.750841000000001,22.272728000000001,22.272728000000001,103871600]
[41505,22.19697,22.424242,21.384679999999999,21.738216000000001,21.738216000000001,103055300]
[41512,21.746634,21.940235000000001,20.883838999999998,21.039562,21.039562,106373300]
[41519,21.287877999999999,22.407408,21.077439999999999,22.234848,22.234848,86637600]
[41526,22.213804,22.984006999999998,21.927607999999999,22.651516000000001,22.651516000000001,97163400]
[41533,22.929293000000001,23.253366,22.491582999999999,23.127103999999999,23.127103999999999,107928600]
[41540,23.152356999999999,23.947811000000002,22.735690999999999,23.476431000000002,23.476431000000002,101052200]
[41547,23.261783999999999,23.674242,22.933502000000001,23.392256,23.392256,77843700]
[41554,23.106059999999999,23.329124,21.927607999999999,22.882998000000001,22.882998000000001,98053400]
[41561,22.773568999999998,23.063972,21.140571999999999,21.969695999999999,21.969695999999999,235840800]
[41568,22.066497999999999,22.272728000000001,21.485690999999999,21.734006999999998,21.734006999999998,140890000]
[41575,21.801348000000001,22.521044,21.658249000000001,21.86027,21.86027,120907500]
[41582,21.881312999999999,22.664141000000001,21.262626999999998,22.306395999999999,22.306395999999999,153902600]
[41589,22.150673000000001,22.508417000000001,21.868687000000001,22.138045999999999,22.138045999999999,110225100]
[41596,22.02441,22.175926,20.984848,21.182659000000001,21.182659000000001,210526100]
[41603,21.346802,21.359428000000001,20.227271999999999,21.262626999999998,21.262626999999998,191524000]
[41610,21.973905999999999,22.340067000000001,21.258417000000001,21.88973,21.88973,176053700]
[41617,21.885521000000001,22.011783999999999,21.544612999999998,21.696128999999999,21.696128999999999,97742100]
[41624,21.986532,23.063972,21.700336,22.97138,22.97138,163777900]
[41631,23.021885000000001,23.282827000000001,22.605219000000002,22.80303,22.80303,85387300]
[41638,22.916665999999999,23.148147999999999,22.386364,22.415825000000002,22.415825000000002,76145800]
[41645,22.053871000000001,22.567340999999999,21.510942,21.952862,21.952862,179612300]
[41652,21.936028,22.794612999999998,21.797138,22.390571999999999,22.390571999999999,189480200]
[41659,22.727271999999999,23.526935999999999,22.521044,22.882998000000001,22.882998000000001,327425900]
[41666,22.643097000000001,22.857744,21.906565000000001,22.390571999999999,22.390571999999999,192262200]
[41673,22.365320000000001,23.038720999999999,21.902356999999999,22.97559,22.97559,165051500]
[41680,22.925084999999999,23.127103999999999,22.487373000000002,23.051348000000001,23.051348000000001,128978600]
[41687,23.085016,23.371212,22.941918999999999,22.97559,22.97559,89857200]
[41694,23.190235000000001,25.126263000000002,23.097643000000001,24.734848,24.734848,203804400]
[41701,24.36027,25.105219000000002,24.179293000000001,24.856902999999999,24.856902999999999,121476500]
[41708,24.659089999999999,24.806395999999999,23.741582999999999,23.880472000000001,23.880472000000001,118323900]
[41715,24.368687000000001,24.482323000000001,23.838384999999999,23.973064000000001,23.973064000000001,97362800]
[41722,23.994108000000001,24.204546000000001,22.824074,23.228114999999999,23.228114999999999,101687600]
[41729,23.434342999999998,23.674242,22.672560000000001,22.727271999999999,22.727271999999999,123038900]
[41736,22.744108000000001,23.552188999999998,22.247475000000001,22.5,22.5,210343000]
[41743,22.622053000000001,23.219695999999999,22.272728000000001,23.135521000000001,23.135521000000001,89021600]
[41750,23.131312999999999,23.409089999999999,22.49579,22.609428000000001,22.609428000000001,88825600]
[41757,22.777778999999999,23.005051000000002,21.414141000000001,21.88973,21.88973,192820200]
[41764,21.801348000000001,22.032827000000001,20.94697,21.271044,21.271044,172521600]
[41771,21.430976999999999,22.087541999999999,21.317340999999999,21.864478999999999,21.864478999999999,160602700]
[41778,21.780304000000001,22.079124,21.170034000000001,21.893940000000001,21.893940000000001,122889600]
[41785,22.015993000000002,22.020202999999999,20.963804,21.351009000000001,21.351009000000001,145738400]
[41792,21.329965999999999,21.439394,20.833334000000001,20.917508999999999,20.917508999999999,133892300]
[41799,20.669191000000001,20.930133999999999,20.260942,20.63973,20.63973,228422600]
[41806,20.589226,20.959596999999999,20.513468,20.765993000000002,20.765993000000002,133192400]
[41813,20.820706999999999,21.119527999999999,20.484006999999998,21.077439999999999,21.077439999999999,116641400]
[41820,21.123736999999998,21.498315999999999,20.959596999999999,21.439394,21.439394,79278900]
[41827,21.435184,21.813972,20.934342999999998,21.675084999999999,21.675084999999999,121025600]
[41834,21.569866000000001,21.818182,21.25421,21.666665999999999,21.666665999999999,159808800]
[41841,21.578282999999999,22.516833999999999,21.481482,22.201177999999999,22.201177999999999,146683100]
[41848,22.268518,22.550505000000001,21.944445000000002,22.108585000000001,22.108585000000001,130390700]
[41855,22.058081000000001,22.832491000000001,21.986532,22.765152,22.765152,127312000]
[41862,22.824074,22.912458000000001,22.095959000000001,22.154882000000001,22.154882000000001,122466900]
[41869,22.33165,24.010942,22.226431000000002,23.358585000000001,23.358585000000001,205915100]
[41876,23.404882000000001,23.867846,23.122896000000001,23.358585000000001,23.358585000000001,98761700]
[41883,23.350168,23.396464999999999,22.432659000000001,22.685184,22.685184,115433000]
[41890,22.634679999999999,23.148147999999999,21.060606,21.965488000000001,21.965488000000001,284218100]
[41897,21.978114999999999,22.33165,21.279461000000001,22.053871000000001,22.053871000000001,167941300]
[41904,21.999158999999999,22.386364,21.813972,22.276935999999999,22.276935999999999,105938800]
[41911,22.100168,24.116161000000002,22.011783999999999,22.912458000000001,22.912458000000001,310386700]
[41918,22.929293000000001,23.009260000000001,21.813972,21.826599000000002,21.826599000000002,124469500]
[41925,21.700336,21.856059999999999,19.503366,20.180976999999999,20.180976999999999,216102000]
[41932,20.218855000000001,21.72138,20.164141000000001,21.515152,21.515152,135909600]
[41939,21.506734999999999,22.19276,21.355219000000002,22.095959000000001,22.095959000000001,89358500]
[41946,22.020202999999999,22.622053000000001,22.007576,22.525252999999999,22.525252999999999,87398700]
[41953,22.50421,22.988216000000001,22.415825000000002,22.878788,22.878788,74234000]
[41960,22.882998000000001,23.425926,22.824074,22.904040999999999,22.904040999999999,84245500]
[41967,23.013468,23.232323000000001,22.824074,23.097643000000001,23.097643000000001,46730000]
[41974,23.047138,23.316497999999999,22.904040999999999,23.068182,23.068182,69980100]
[41981,23.295453999999999,24.255051000000002,22.962962999999998,23.472221000000001,23.472221000000001,175691800]
[41988,23.510100999999999,24.280304000000001,23.211279000000001,24.048822000000001,24.048822000000001,137816100]
[41995,24.187709999999999,24.385521000000001,23.964646999999999,24.006734999999999,24.006734999999999,56471900]
[42002,24.048822000000001,24.196128999999999,23.455387000000002,23.657408,23.657408,30764800]
[42009,23.505891999999999,23.75,22.912458000000001,23.4133,23.4133,43571300]
[42016,23.425926,23.737373000000002,22.205387000000002,22.584174999999998,22.584174999999998,42619300]
[42023,22.685184,24.107744,22.272728000000001,23.888888999999999,23.888888999999999,67433000]
[42030,23.724747000000001,23.960438,22.289562,22.306395999999999,22.306395999999999,45269400]
[42037,22.352694,23.106059999999999,22.112794999999998,22.937709999999999,22.937709999999999,36157900]
[42044,22.731482,23.825758,22.676767000000002,23.766833999999999,23.766833999999999,40690900]
[42051,23.640571999999999,24.431818,23.489058,24.419191000000001,24.419191000000001,28148700]
[42058,24.343434999999999,24.772728000000001,24.301348000000001,24.372896000000001,24.372896000000001,32812300]
[42065,24.22138,25.450336,24.22138,25.197811000000002,25.197811000000002,37866900]
[42072,25.197811000000002,25.643940000000001,24.671717000000001,24.861111000000001,24.861111000000001,55555800]
[42079,25.050505000000001,25.244108000000001,23.859428000000001,24.381312999999999,24.381312999999999,64011100]
[42086,24.377103999999999,25.265152,24.099326999999999,24.255051000000002,24.255051000000002,43092400]
[42093,24.305554999999998,24.579124,23.888888999999999,23.952020999999998,23.952020999999998,18086400]
[42100,23.358585000000001,24.372896000000001,23.337541999999999,24.132998000000001,24.132998000000001,29869600]
[42107,24.05724,24.507576,23.316497999999999,23.480640000000001,23.480640000000001,37727000]
[42114,23.564816,25.244108000000001,23.320706999999999,24.915825000000002,24.915825000000002,61811900]
[42121,24.852694,25.311447000000001,24.381312999999999,24.957912,24.957912,36759300]
[42128,24.890571999999999,25.033670000000001,23.960438,24.755891999999999,24.755891999999999,30469200]
[42135,24.768518,25.601852000000001,24.229797000000001,25.00421,25.00421,27786300]
[42142,24.924242,25.324074,24.671717000000001,25.134679999999999,25.134679999999999,21445300]
[42149,25.265152,25.94276,24.638045999999999,25.824915000000001,25.824915000000001,34131800]
[42156,25.904882000000001,26.641414999999999,25.888045999999999,26.611954000000001,26.611954000000001,46870500]
[42163,26.313130999999998,26.313130999999998,25.143097000000001,25.260942,25.260942,44561800]
[42170,25.096802,26.043772000000001,24.936869000000002,25.744948999999998,25.744948999999998,39604400]
[42177,25.921717000000001,26.258417000000001,25.547138,25.690235000000001,25.690235000000001,31826700]
[42184,25.530304000000001,26.191078000000001,24.877946999999999,26.031144999999999,26.031144999999999,41065400]
[42191,25.867001999999999,26.384679999999999,25.618687000000001,26.25,26.25,69202200]
[42198,26.271044,28.085016,26.25421,27.899832,27.899832,95898800]
[42205,26.889999,29.35,26.59,28.23,28.23,172050900]
[42212,28.02,28.870000999999998,27.82,28.120000999999998,28.120000999999998,86683300]
[42219,28.09,28.719999000000001,27.84,28.549999,28.549999,58189500]
[42226,28.610001,28.940000999999999,27.309999000000001,28.26,28.26,42928500]
[42233,28.120000999999998,28.459999,25.719999000000001,25.77,25.77,67003000]
[42240,23.870000999999998,27.27,23.23,27.25,27.25,92007100]
[42247,27.08,27.6,26.290001,26.48,26.48,59353200]
[42254,26.690000999999999,26.91,25.77,26.32,26.32,44150100]
[42261,26.219999000000001,26.77,25.33,26.02,26.02,72839300]
[42268,26.26,26.5,25.09,25.33,25.33,45437100]
[42275,25.15,25.549999,23.76,25.530000999999999,25.530000999999999,77761100]
[42282,25.59,25.93,23.620000999999998,24.299999,24.299999,98326800]
[42289,24.040001,24.9,23.93,24.549999,24.549999,61251400]
[42296,24.540001,28.57,24.18,28.16,28.16,107061600]
[42303,27.74,28.469999000000001,27.690000999999999,27.9,27.9,53956500]
[42310,27.73,29.690000999999999,27.719999000000001,29.4,29.4,66289300]
[42317,29.379999000000002,29.379999000000002,28.139999,28.190000999999999,28.190000999999999,73385100]
[42324,28.290001,29.16,27.959999,29.059999000000001,29.059999000000001,45762200]
[42331,28.92,29.219999000000001,28.42,29.1,29.1,27110400]
[42338,29.09,29.83,28.120000999999998,29.35,29.35,63963800]
[42345,29.290001,29.370000999999998,27.870000999999998,27.969999000000001,27.969999000000001,41031000]
[42352,28.1,28.75,27.450001,27.459999,27.459999,62065600]
[42359,27.620000999999998,28.07,27.26,27.66,27.66,31010300]
[42366,27.52,28,27.32,27.48,27.48,17014800]
[42373,27.110001,27.25,25.6,25.75,25.75,72522700]
[42380,25.950001,26.459999,24.799999,25.26,25.26,63926700]
[42387,25.610001,26.74,24.76,26.43,26.43,57182600]
[42394,26.4,27.07,22.4,23.459999,23.459999,122572500]
[42401,23.34,24.23,22.91,23.200001,23.200001,90415500]
[42408,22.860001,23,21.52,22.49,22.49,78759500]
[42415,22.299999,23.860001,22.23,23.809999000000001,23.809999000000001,42180300]
[42422,23.950001,24.540001,23.280000999999999,24.18,24.18,44271100]
[42429,24.120000999999998,24.620000999999998,23.58,24.41,24.41,41712300]
[42436,24.360001,24.49,22.98,24.02,24.02,60371400]
[42443,24.02,24.35,22.879999000000002,23.77,23.77,78363400]
[42450,23.809999000000001,24.49,23.75,24.33,24.33,44889700]
[42457,24.290001,24.57,23.360001,23.879999000000002,23.879999000000002,56718700]
[42464,23.4,25.52,23.4,24.07,24.07,78727100]
[42471,24.17,25.6,24.030000999999999,25.219999000000001,25.219999000000001,46624400]
[42478,24.799999,25.469999000000001,24.08,24.4,24.4,54323000]
[42485,24.4,26.209999,24.059999000000001,24.43,24.43,97109400]
[42492,24.18,24.389999,23.540001,23.82,23.82,44135900]
[42499,23.790001,24.219999000000001,23.5,23.780000999999999,23.780000999999999,41859500]
[42506,23.68,23.879999000000002,23.18,23.65,23.65,36457300]
[42513,23.379999000000002,24.4,23.34,24.360001,24.360001,33573100]
[42520,24.290001,24.620000999999998,23.75,23.98,23.98,35790100]
[42527,23.98,24.379999000000002,23.870000999999998,24.07,24.07,40238200]
[42534,24.02,24.129999000000002,23.469999000000001,23.790001,23.790001,50458100]
[42541,24.34,24.950001,22.809999000000001,23.129999000000002,23.129999000000002,62808200]
[42548,22.950001,23.950001,22.299999,23.780000999999999,23.780000999999999,53149300]
[42555,23.709999,24.66,23.299999,24.610001,24.610001,35674500]
[42562,24.74,26.34,24.639999,26.34,26.34,65405300]
[42569,26.23,30.559999000000001,26.17,30.49,30.49,122197800]
[42576,30.309999000000001,31.790001,30.27,31.16,31.16,60922100]
[42583,31.299999,31.450001,30.690000999999999,31.389999,31.389999,47794500]
[42590,31.379999000000002,31.5,30.889999,30.889999,30.889999,40915500]
[42597,31,31.309999000000001,30.360001,30.629999000000002,30.629999000000002,34404200]
[42604,30.459999,31.629999000000002,30.370000999999998,31.309999000000001,31.309999000000001,41797400]
[42611,31.25,32.5,31.139999,32.279998999999997,32.279998999999997,41082600]
[42618,32.200001,32.810001,31.860001,31.889999,31.889999,38073200]
[42625,31.67,32.57,31.33,31.77,31.77,44010800]
[42632,31.809999000000001,32.380001,31.23,32.07,32.07,34014500]
[42639,31.879999000000002,33.189999,31.59,32.900002000000001,32.900002000000001,47134800]
[42646,31.299999,33.029998999999997,31.040001,31.620000999999998,31.620000999999998,43820200]
[42653,32.009998000000003,32.25,31.08,31.889999,31.889999,50078300]
[42660,32.389999000000003,32.639999000000003,28.6,29.059999000000001,29.059999000000001,124539100]
[42667,29.26,29.709999,28.469999000000001,28.6,28.6,58154700]
[42674,28.77,28.77,27.940000999999999,27.950001,27.950001,39590800]
[42681,28.34,28.77,27.33,28.639999,28.639999,56811100]
[42688,28.629999000000002,28.950001,27.860001,28.690000999999999,28.690000999999999,51503400]
[42695,28.73,29.440000999999999,28.65,28.950001,28.950001,23844100]
[42702,28.84,28.889999,27.280000999999999,28.42,28.42,52516400]
[42709,28.549999,30.110001,28.030000999999999,29.969999000000001,29.969999000000001,57289500]
[42716,30.02,30.52,29.559999000000001,29.610001,29.610001,60970300]
[42723,29.700001,29.82,29.01,29.790001,29.790001,44684000]
[42730,29.83,30.379999000000002,29.57,29.690000999999999,29.690000999999999,30941600]
[42737,29.83,31.16,29.51,31.049999,31.049999,39617200]
[42744,31,31.030000999999999,29.84,30.290001,30.290001,48247500]
[42751,30.33,30.959999,30.110001,30.639999,30.639999,39570900]
[42758,30.639999,32.849997999999999,29.700001,32.509998000000003,32.509998000000003,95865800]
[42765,32.229999999999997,32.279998999999997,31.530000999999999,32.07,32.07,41869100]
[42772,32.009998000000003,33.840000000000003,31.799999,33.630001,33.630001,54514900]
[42779,33.619999,34.150002000000001,33.459999000000003,33.759998000000003,33.759998000000003,43043700]
[42786,33.759998000000003,34.229999999999997,33.380001,34.060001,34.060001,28932800]
[42793,34.049999,34.43,33.389999000000003,33.740001999999997,33.740001999999997,32467800]
[42800,33.669998,33.830002,33.020000000000003,33.130001,33.130001,33068600]
[42807,33.130001,33.840000000000003,32.560001,33.700001,33.700001,50340000]
[42814,33.68,34.029998999999997,33.049999,33.400002000000001,33.400002000000001,30875900]
[42821,33.159999999999997,33.950001,32.840000000000003,33.57,33.57,32063200]
[42828,33.369999,34.740001999999997,33.32,33.909999999999997,33.909999999999997,45249900]
[42835,34,34.700001,33.720001000000003,34.330002,34.330002,29673500]
[42842,34.349997999999999,34.439999,31.940000999999999,32.18,32.18,72036000]
[42849,32.229999999999997,33.450001,31.889999,33.409999999999997,33.409999999999997,60713400]
[42856,33.459999000000003,33.709999000000003,33.139999000000003,33.5,33.5,34705000]
[42863,33.520000000000003,34.279998999999997,33.090000000000003,34.07,34.07,37283300]
[42870,34.18,34.869999,32.990001999999997,33.830002,33.830002,42104900]
[42877,33.860000999999997,35.299999,33.650002000000001,34.900002000000001,34.900002000000001,42344900]
[42884,34.779998999999997,35.439999,34.099997999999999,35.32,35.32,30542100]
[42891,36.020000000000003,36.5,34.689999,34.939999,34.939999,36878200]
[42898,34.700001,34.770000000000003,33.889999000000003,33.959999000000003,33.959999000000003,43220700]
[42905,34.119999,35.740001999999997,34,35.57,35.57,51593600]
[42912,35.889999000000003,35.970001000000003,34.090000000000003,34.919998,34.919998,39396700]
[42919,35.150002000000001,35.310001,33.950001,34.229999999999997,34.229999999999997,27555100]
[42926,34.310001,37.200001,34.279998999999997,37.080002,37.080002,53246400]
[42933,37.029998999999997,37.479999999999997,36.049999,36.610000999999997,36.610000999999997,69537900]
[42940,36.450001,37.270000000000003,35.540000999999997,35.939999,35.939999,53786700]
[42947,36.090000000000003,36.130001,35.419998,35.619999,35.619999,28306400]
[42954,35.610000999999997,36.639999000000003,34.759998000000003,35.049999,35.049999,43204600]
[42961,35.439999,35.5,34.75,34.779998999999997,34.779998999999997,31203400]
[42968,35.130001,35.130001,34.090000000000003,34.68,34.68,33358000]
[42975,34.75,36.580002,34.419998,36.349997999999999,36.349997999999999,34196500]
[42982,36.189999,38.299999,35.770000000000003,37.790000999999997,37.790000999999997,42412100]
[42989,38.040000999999997,38.869999,37.979999999999997,38.400002000000001,38.400002000000001,33729700]
[42996,38.299999,38.869999,38.049999,38.290000999999997,38.290000999999997,27858000]
[43003,38.220001000000003,38.599997999999999,37.439999,38.459999000000003,38.459999000000003,40630100]
[43010,38.509998000000003,39.080002,38.369999,38.810001,38.810001,30900400]
[43017,38.799999,39.279998999999997,38.060001,38.349997999999999,38.349997999999999,41502000]
[43024,38.290000999999997,38.5,36.189999,37.610000999999997,37.610000999999997,81802400]
[43031,37.659999999999997,37.849997999999999,36.450001,36.799999,36.799999,45453300]
[43038,36.860000999999997,38.090000000000003,36.740001999999997,37.5,37.5,33001000]
[43045,37.380001,37.610000999999997,35.209999000000003,35.970001000000003,35.970001000000003,42438800]
[43052,35.700001,36.099997999999999,34.790000999999997,35.580002,35.580002,42540500]
[43059,35.619999,36.200001,35.419998,35.840000000000003,35.840000000000003,19569300]
[43066,35.880001,36.200001,33.950001,35.200001,35.200001,68570200]
[43073,35.580002,37.990001999999997,35.380001,37.650002000000001,37.650002000000001,59453500]
[43080,37.509998000000003,38.419998,37.099997999999999,38.369999,38.369999,41021900]
[43087,38.5,38.659999999999997,37.529998999999997,37.759998000000003,37.759998000000003,39737300]
[43094,37.790000999999997,38.080002,37.450001,37.740001999999997,37.740001999999997,16832200]
[43101,38.169998,39.840000000000003,37.900002000000001,39.689999,39.689999,32380700]
[43108,39.549999,40.130001,37.459999000000003,38.020000000000003,38.020000000000003,56430000]
[43115,38.07,39.020000000000003,37.380001,38.43,38.43,46802000]
[43122,38.360000999999997,40.909999999999997,38.330002,40.889999000000003,40.889999000000003,45989300]
[43129,40.590000000000003,46.990001999999997,40.189999,44.299999,44.299999,82451600]
[43136,44.02,44.450001,40.43,41.66,41.66,79834600]

{"sheet":"10 year Treasury","index":285,"n_rows":14653,"n_cols":10,"rows_kept":14653,"cut":false,"hidden":false,"merged":[]}
["Go","to","Menu","Sheet"]
["Series","ID:","DGS10"]
["Source:","Board","of","Governors","of","the","Federal","Reserve","System","(US)"]
["Release:","H.15","Selected","Interest","Rates"]
["Seasonal","Adjustment:","Not","Seasonally","Adjusted"]
["Frequency:","Daily"]
["Units:","Percent"]
["Date","Range:",22648,"to",43139]
["Last","Updated:",43140,"03:41:00","PM","CST"]
["Notes:","For","further","information","regarding","treasury","constant","maturity","data,"]
[null,"please","refer","to"]
[null,"http://www.federalreserve.gov/releases/h15/current/h15.pdf","and"]
[null,"http://www.treasury.gov/resource-center/data-chart-center/interest-rates/Pages/yieldmethod.aspx."]
[]
["DATE","VALUE"]
[22648,4.0599999999999996]
[22649,4.03]
[22650,3.99]
[22651,4.0199999999999996]
[22654,4.03]
[22655,4.05]
[22656,4.07]
[22657,4.08]
[22658,4.08]
[22661,4.0999999999999996]
[22662,4.13]
[22663,4.12]
[22664,4.1100000000000003]
[22665,4.1100000000000003]
[22668,4.09]
[22669,4.1100000000000003]
[22670,4.0999999999999996]
[22671,4.1100000000000003]
[22672,4.1100000000000003]
[22675,4.12]
[22676,4.1100000000000003]
[22677,4.0999999999999996]
[22678,4.09]
[22679,4.08]
[22682,4.07]
[22683,4.0599999999999996]
[22684,4.07]
[22685,4.07]
[22686,4.05]
[22689,"."]
[22690,4.03]
[22691,4.03]
[22692,4.0199999999999996]
[22693,4.0199999999999996]
[22696,4.01]
[22697,4.05]
[22698,4.03]
[22699,"."]
[22700,4.0199999999999996]
[22703,4]
[22704,4.01]
[22705,4]
[22706,3.98]
[22707,3.98]
[22710,4]
[22711,4.01]
[22712,4]
[22713,3.98]
[22714,3.96]
[22717,3.94]
[22718,3.92]
[22719,3.93]
[22720,3.96]
[22721,3.96]
[22724,3.93]
[22725,3.91]
[22726,3.86]
[22727,3.83]
[22728,3.87]
[22731,3.89]
[22732,3.9]
[22733,3.9]
[22734,3.9]
[22735,3.86]
[22738,3.86]
[22739,3.83]
[22740,3.78]
[22741,3.84]
[22742,3.81]
[22745,3.83]
[22746,3.83]
[22747,3.87]
[22748,3.86]
[22749,3.85]
[22752,3.83]
[22753,3.82]
[22754,3.81]
[22755,3.82]
[22756,"."]
[22759,3.86]
[22760,3.87]
[22761,3.88]
[22762,3.89]
[22763,3.86]
[22766,3.86]
[22767,3.85]
[22768,3.86]
[22769,3.86]
[22770,3.87]
[22773,3.86]
[22774,3.85]
[22775,3.82]
[22776,3.83]
[22777,3.82]
[22780,3.85]
[22781,3.87]
[22782,3.86]
[22783,3.87]
[22784,3.93]
[22787,3.94]
[22788,3.93]
[22789,3.91]
[22790,3.9]
[22791,3.88]
[22794,3.87]
[22795,3.89]
[22796,"."]
[22797,3.9]
[22798,3.89]
[22801,3.88]
[22802,3.89]
[22803,3.89]
[22804,3.87]
[22805,3.86]
[22808,3.87]
[22809,3.86]
[22810,3.87]
[22811,3.9]
[22812,3.89]
[22815,3.91]
[22816,3.93]
[22817,3.92]
[22818,3.9]
[22819,3.9]
[22822,3.95]
[22823,3.97]
[22824,3.96]
[22825,3.98]
[22826,4]
[22829,4]
[22830,4]
[22831,"."]
[22832,4]
[22833,4.0199999999999996]
[22836,4.05]
[22837,4.0199999999999996]
[22838,3.99]
[22839,4]
[22840,4]
[22843,4.01]
[22844,4.03]
[22845,4.0199999999999996]
[22846,4.0199999999999996]
[22847,4.01]
[22850,4]
[22851,4.01]
[22852,4.0199999999999996]
[22853,4.01]
[22854,4.0199999999999996]
[22857,4.03]
[22858,4.04]
[22859,4.03]
[22860,4]
[22861,4.01]
[22864,4.01]
[22865,4.0199999999999996]
[22866,4.01]
[22867,3.99]
[22868,3.99]
[22871,3.99]
[22872,3.98]
[22873,3.98]
[22874,3.96]
[22875,3.96]
[22878,3.94]
[22879,3.94]
[22880,3.95]
[22881,3.95]
[22882,3.95]
[22885,3.95]
[22886,3.96]
[22887,3.96]
[22888,3.95]
[22889,3.96]
[22892,"."]
[22893,3.96]
[22894,3.97]
[22895,3.99]
[22896,4.01]
[22899,4]
[22900,4]
[22901,4]
[22902,3.99]
[22903,3.99]
[22906,3.99]
[22907,3.98]
[22908,3.99]
[22909,3.98]
[22910,3.98]
[22913,3.97]
[22914,3.96]
[22915,3.95]
[22916,3.95]
[22917,3.94]
[22920,3.93]
[22921,3.92]
[22922,3.9]
[22923,3.9]
[22924,3.92]
[22927,3.93]
[22928,3.95]
[22929,3.93]
[22930,3.94]
[22931,"."]
[22934,3.94]
[22935,3.94]
[22936,3.94]
[22937,3.92]
[22938,3.88]
[22941,3.91]
[22942,3.94]
[22943,3.94]
[22944,3.94]
[22945,3.93]
[22948,3.92]
[22949,3.92]
[22950,3.92]
[22951,3.92]
[22952,3.91]
[22955,3.91]
[22956,"."]
[22957,3.91]
[22958,3.9]
[22959,3.89]
[22962,"."]
[22963,3.9]
[22964,3.91]
[22965,3.91]
[22966,3.93]
[22969,3.93]
[22970,3.93]
[22971,3.92]
[22972,"."]
[22973,3.92]
[22976,3.93]
[22977,3.92]
[22978,3.92]
[22979,3.92]
[22980,3.92]
[22983,3.93]
[22984,3.94]
[22985,3.93]
[22986,3.92]
[22987,3.91]
[22990,3.9]
[22991,3.89]
[22992,3.88]
[22993,3.88]
[22994,3.87]
[22997,3.85]
[22998,3.83]
[22999,3.84]
[23000,3.83]
[23001,3.81]
[23004,3.79]
[23005,"."]
[23006,3.79]
[23007,3.81]
[23008,3.84]
[23011,3.85]
[23012,"."]
[23013,3.82]
[23014,3.81]
[23015,3.84]
[23018,3.83]
[23019,3.81]
[23020,3.82]
[23021,3.81]
[23022,3.8]
[23025,3.81]
[23026,3.8]
[23027,3.8]
[23028,3.82]
[23029,3.84]
[23032,3.85]
[23033,3.86]
[23034,3.86]
[23035,3.86]
[23036,3.85]
[23039,3.86]
[23040,3.86]
[23041,3.86]
[23042,3.87]
[23043,3.88]
[23046,3.89]
[23047,3.9]
[23048,3.91]
[23049,3.91]
[23050,3.91]
[23053,3.92]
[23054,"."]
[23055,3.92]
[23056,3.91]
[23057,3.91]
[23060,3.91]
[23061,3.93]
[23062,3.94]
[23063,3.95]
[23064,"."]
[23067,3.95]
[23068,3.95]
[23069,3.95]
[23070,3.94]
[23071,3.93]
[23074,3.92]
[23075,3.92]
[23076,3.91]
[23077,3.92]
[23078,3.92]
[23081,3.92]
[23082,3.92]
[23083,3.92]
[23084,3.92]
[23085,3.92]
[23088,3.92]
[23089,3.92]
[23090,3.92]
[23091,3.92]
[23092,3.93]
[23095,3.94]
[23096,3.96]
[23097,3.96]
[23098,3.96]
[23099,3.95]
[23102,3.95]
[23103,3.96]
[23104,3.96]
[23105,3.95]
[23106,3.95]
[23109,3.97]
[23110,3.98]
[23111,4]
[23112,4]
[23113,"."]
[23116,4.01]
[23117,4]
[23118,4]
[23119,3.99]
[23120,3.97]
[23123,3.97]
[23124,3.97]
[23125,3.96]
[23126,3.95]
[23127,3.95]
[23130,3.95]
[23131,3.95]
[23132,3.94]
[23133,3.94]
[23134,3.93]
[23137,3.92]
[23138,3.91]
[23139,3.92]
[23140,3.93]
[23141,3.93]
[23144,3.92]
[23145,3.91]
[23146,3.91]
[23147,3.9]
[23148,3.92]
[23151,3.93]
[23152,3.92]
[23153,3.92]
[23154,3.93]
[23155,3.95]
[23158,3.95]
[23159,3.96]
[23160,3.96]
[23161,"."]
[23162,3.96]
[23165,3.98]
[23166,3.98]
[23167,3.98]
[23168,3.99]
[23169,3.99]
[23172,3.99]
[23173,3.98]
[23174,3.99]
[23175,3.99]
[23176,3.99]
[23179,4]
[23180,4]
[23181,4]
[23182,4]
[23183,4]
[23186,4]
[23187,4]
[23188,4]
[23189,4]
[23190,4]
[23193,4.01]
[23194,4.03]
[23195,4.03]
[23196,"."]
[23197,4.04]
[23200,4.05]
[23201,4.04]
[23202,4.03]
[23203,4.04]
[23204,4.03]
[23207,4.0199999999999996]
[23208,4.0199999999999996]
[23209,4.03]
[23210,4.0199999999999996]
[23211,4.0199999999999996]
[23214,4.0199999999999996]
[23215,4.0199999999999996]
[23216,4.01]
[23217,4.01]
[23218,3.99]
[23221,3.99]
[23222,4]
[23223,4]
[23224,3.99]
[23225,3.99]
[23228,3.99]
[23229,4]
[23230,4.01]
[23231,4]
[23232,4]
[23235,4.01]
[23236,4.0199999999999996]
[23237,4.0199999999999996]
[23238,4.01]
[23239,4]
[23242,3.99]
[23243,3.99]
[23244,4]
[23245,4]
[23246,4]
[23249,4]
[23250,4]
[23251,4]
[23252,4.01]
[23253,4.0199999999999996]
[23256,"."]
[23257,4.03]
[23258,4.04]
[23259,4.08]
[23260,4.09]
[23263,4.09]
[23264,4.09]
[23265,4.09]
[23266,4.09]
[23267,4.09]
[23270,4.09]
[23271,4.09]
[23272,4.08]
[23273,4.08]
[23274,4.07]
[23277,4.07]
[23278,4.08]
[23279,4.08]
[23280,4.08]
[23281,4.07]
[23284,4.07]
[23285,4.07]
[23286,4.07]
[23287,4.07]
[23288,4.08]
[23291,4.08]
[23292,4.09]
[23293,4.0999999999999996]
[23294,4.0999999999999996]
[23295,4.0999999999999996]
[23298,4.0999999999999996]
[23299,4.1100000000000003]
[23300,4.1100000000000003]
[23301,4.12]
[23302,4.12]
[23305,4.12]
[23306,4.1100000000000003]
[23307,4.12]
[23308,4.1100000000000003]
[23309,4.12]
[23312,4.12]
[23313,4.13]
[23314,4.1399999999999997]
[23315,4.1500000000000004]
[23316,4.1500000000000004]
[23319,4.1500000000000004]
[23320,"."]
[23321,4.17]
[23322,4.17]
[23323,4.16]
[23326,"."]
[23327,4.16]
[23328,4.1500000000000004]
[23329,4.12]
[23330,4.1100000000000003]
[23333,4.1100000000000003]
[23334,4.0999999999999996]
[23335,4.09]
[23336,4.0999999999999996]
[23337,4.09]
[23340,"."]
[23341,4.08]
[23342,4.08]
[23343,"."]
[23344,4.08]
[23347,4.09]
[23348,4.0999999999999996]
[23349,4.0999999999999996]
[23350,4.1100000000000003]
[23351,4.1100000000000003]
[23354,4.0999999999999996]
[23355,4.0999999999999996]
[23356,4.12]
[23357,4.12]
[23358,4.13]
[23361,4.1500000000000004]
[23362,4.1500000000000004]
[23363,4.1500000000000004]
[23364,4.1399999999999997]
[23365,4.1500000000000004]
[23368,4.1500000000000004]
[23369,4.1500000000000004]
[23370,"."]
[23371,4.1500000000000004]
[23372,4.1500000000000004]
[23375,4.1399999999999997]
[23376,4.1399999999999997]
[23377,"."]
[23378,4.1399999999999997]
[23379,4.1500000000000004]
[23382,4.16]
[23383,4.1500000000000004]
[23384,4.18]
[23385,4.18]
[23386,4.18]
[23389,4.18]
[23390,4.18]
[23391,4.18]
[23392,4.17]
[23393,4.17]
[23396,4.16]
[23397,4.16]
[23398,4.16]
[23399,4.16]
[23400,4.18]
[23403,4.18]
[23404,4.17]
[23405,4.17]
[23406,4.16]
[23407,4.1500000000000004]
[23410,4.1500000000000004]
[23411,4.1500000000000004]
[23412,4.1500000000000004]
[23413,4.1399999999999997]
[23414,4.1399999999999997]
[23417,4.1399999999999997]
[23418,4.1399999999999997]
[23419,"."]
[23420,4.13]
[23421,4.13]
[23424,4.13]
[23425,4.1399999999999997]
[23426,4.1399999999999997]
[23427,4.1399999999999997]
[23428,"."]
[23431,4.1500000000000004]
[23432,4.1500000000000004]
[23433,4.1500000000000004]
[23434,4.17]
[23435,4.18]
[23438,4.17]
[23439,4.18]
[23440,4.1900000000000004]
[23441,4.1900000000000004]
[23442,4.1900000000000004]
[23445,4.2]
[23446,4.2]
[23447,4.21]
[23448,4.21]
[23449,4.22]
[23452,4.21]
[23453,4.22]
[23454,4.2300000000000004]
[23455,4.24]
[23456,4.25]
[23459,4.25]
[23460,4.26]
[23461,4.26]
[23462,4.25]
[23463,"."]
[23466,4.25]
[23467,4.2300000000000004]
[23468,4.2300000000000004]
[23469,4.24]
[23470,4.25]
[23473,4.25]
[23474,4.25]
[23475,4.22]
[23476,4.22]
[23477,4.22]
[23480,4.2300000000000004]
[23481,4.24]
[23482,4.2300000000000004]
[23483,4.2300000000000004]
[23484,4.24]
[23487,4.24]
[23488,4.2300000000000004]
[23489,4.2300000000000004]
[23490,4.2300000000000004]
[23491,4.2300000000000004]
[23494,4.2300000000000004]
[23495,4.2300000000000004]
[23496,4.22]
[23497,4.22]
[23498,4.22]
[23501,4.22]
[23502,4.22]
[23503,4.22]
[23504,4.22]
[23505,4.2]
[23508,4.1900000000000004]
[23509,4.1900000000000004]
[23510,4.1900000000000004]
[23511,4.1900000000000004]
[23512,4.1900000000000004]
[23515,4.1900000000000004]
[23516,4.1900000000000004]
[23517,4.2]
[23518,4.2]
[23519,4.2]
[23522,4.1900000000000004]
[23523,4.1900000000000004]
[23524,4.2]
[23525,4.1900000000000004]
[23526,"."]
[23529,4.1900000000000004]
[23530,4.1900000000000004]
[23531,4.1900000000000004]
[23532,4.1900000000000004]
[23533,4.18]
[23536,4.18]
[23537,4.17]
[23538,4.17]
[23539,4.18]
[23540,4.18]
[23543,4.18]
[23544,4.18]
[23545,4.18]
[23546,4.17]
[23547,4.16]
[23550,4.1500000000000004]
[23551,4.1500000000000004]
[23552,4.1500000000000004]
[23553,4.1500000000000004]
[23554,4.1500000000000004]
[23557,4.1500000000000004]
[23558,4.1500000000000004]
[23559,4.1500000000000004]
[23560,4.1500000000000004]
[23561,"."]
[23564,4.16]
[23565,4.1500000000000004]
[23566,4.1500000000000004]
[23567,4.18]
[23568,4.1900000000000004]
[23571,4.1900000000000004]
[23572,4.1900000000000004]
[23573,4.1900000000000004]
[23574,4.1900000000000004]
[23575,4.2]
[23578,4.21]
[23579,4.2]
[23580,4.21]
[23581,4.2]
[23582,4.2]
[23585,4.2]
[23586,4.2]
[23587,4.2]
[23588,4.1900000000000004]
[23589,4.1900000000000004]
[23592,4.1900000000000004]
[23593,4.1900000000000004]
[23594,4.1900000000000004]
[23595,4.18]
[23596,4.1900000000000004]
[23599,4.1900000000000004]
[23600,4.2]
[23601,4.2]
[23602,4.1900000000000004]
[23603,4.1900000000000004]
[23606,4.1900000000000004]
[23607,4.1900000000000004]
[23608,4.1900000000000004]
[23609,4.1900000000000004]
[23610,4.1900000000000004]
[23613,4.1900000000000004]
[23614,4.2]
[23615,4.2]
[23616,4.2]
[23617,4.21]
[23620,4.21]
[23621,4.21]
[23622,4.22]
[23623,4.22]
[23624,4.22]
[23627,"."]
[23628,4.22]
[23629,4.22]
[23630,4.22]
[23631,4.22]
[23634,4.22]
[23635,4.22]
[23636,4.21]
[23637,4.2]
[23638,4.2]
[23641,4.1900000000000004]
[23642,4.1900000000000004]
[23643,4.1900000000000004]
[23644,4.1900000000000004]
[23645,4.1900000000000004]
[23648,4.17]
[23649,4.18]
[23650,4.18]
[23651,4.18]
[23652,4.18]
[23655,4.2]
[23656,4.1900000000000004]
[23657,4.1900000000000004]
[23658,4.1900000000000004]
[23659,4.1900000000000004]
[23662,"."]
[23663,4.1900000000000004]
[23664,4.1900000000000004]
[23665,4.2]
[23666,4.21]
[23669,4.21]
[23670,4.2]
[23671,4.1900000000000004]
[23672,4.1900000000000004]
[23673,4.1900000000000004]
[23676,4.1900000000000004]
[23677,4.18]
[23678,4.17]
[23679,4.16]
[23680,4.16]
[23683,4.1500000000000004]
[23684,"."]
[23685,4.1500000000000004]
[23686,4.1500000000000004]
[23687,4.1500000000000004]
[23690,4.1500000000000004]
[23691,4.1399999999999997]
[23692,"."]
[23693,4.12]
[23694,4.13]
[23697,4.13]
[23698,4.1399999999999997]
[23699,4.1399999999999997]
[23700,4.13]
[23701,4.13]
[23704,4.18]
[23705,4.18]
[23706,4.1900000000000004]
[23707,"."]
[23708,4.1900000000000004]
[23711,4.2]
[23712,4.2]
[23713,4.1900000000000004]
[23714,4.18]
[23715,4.18]
[23718,4.17]
[23719,4.16]
[23720,4.16]
[23721,4.1500000000000004]
[23722,4.1500000000000004]
[23725,4.16]
[23726,4.17]
[23727,4.18]
[23728,4.18]
[23729,4.1900000000000004]
[23732,4.18]
[23733,4.18]
[23734,4.1900000000000004]
[23735,4.1900000000000004]
[23736,"."]
[23739,4.1900000000000004]
[23740,4.1900000000000004]
[23741,4.2]
[23742,4.21]
[23743,"."]
[23746,4.2]
[23747,4.2]
[23748,4.2]
[23749,4.2]
[23750,4.2]
[23753,4.2]
[23754,4.1900000000000004]
[23755,4.1900000000000004]
[23756,4.1900000000000004]
[23757,4.1900000000000004]
[23760,4.1900000000000004]
[23761,4.18]
[23762,4.18]
[23763,4.17]
[23764,4.17]
[23767,4.18]
[23768,4.1900000000000004]
[23769,4.1900000000000004]
[23770,4.1900000000000004]
[23771,4.1900000000000004]
[23774,4.2]
[23775,4.2]
[23776,4.2]
[23777,4.21]
[23778,4.22]
[23781,4.21]
[23782,4.21]
[23783,4.21]
[23784,4.21]
[23785,"."]
[23788,4.22]
[23789,4.21]
[23790,4.21]
[23791,4.21]
[23792,4.22]
[23795,"."]
[23796,4.21]
[23797,4.22]
[23798,4.21]
[23799,4.22]
[23802,4.22]
[23803,4.24]
[23804,4.2300000000000004]
[23805,4.22]
[23806,4.2300000000000004]
[23809,4.2300000000000004]
[23810,4.2300000000000004]
[23811,4.2300000000000004]
[23812,4.22]
[23813,4.22]
[23816,4.21]
[23817,4.21]
[23818,4.2]
[23819,4.2]
[23820,4.2]
[23823,4.1900000000000004]
[23824,4.1900000000000004]
[23825,4.18]
[23826,4.1900000000000004]
[23827,4.2]
[23830,4.2]
[23831,4.2]
[23832,4.2]
[23833,4.2]
[23834,4.2]
[23837,4.2]
[23838,4.2]
[23839,4.2]
[23840,4.1900000000000004]
[23841,4.2]
[23844,4.2]
[23845,4.2]
[23846,4.1900000000000004]
[23847,4.2]
[23848,"."]
[23851,4.21]
[23852,4.21]
[23853,4.21]
[23854,4.21]
[23855,4.21]
[23858,4.21]
[23859,4.21]
[23860,4.21]
[23861,4.21]
[23862,4.21]
[23865,4.21]
[23866,4.2]
[23867,4.2]
[23868,4.2]
[23869,4.2]
[23872,4.2]
[23873,4.2]
[23874,4.2]
[23875,4.21]
[23876,4.21]
[23879,4.21]
[23880,4.22]
[23881,4.22]
[23882,4.22]
[23883,4.22]
[23886,4.22]
[23887,4.22]
[23888,4.22]
[23889,4.22]
[23890,4.2300000000000004]
[23893,"."]
[23894,4.2300000000000004]
[23895,4.2300000000000004]
[23896,4.2300000000000004]
[23897,4.2300000000000004]
[23900,4.2300000000000004]
[23901,4.2300000000000004]
[23902,4.2300000000000004]
[23903,4.2300000000000004]
[23904,4.2300000000000004]
[23907,4.21]
[23908,4.21]
[23909,4.21]
[23910,4.21]
[23911,4.21]
[23914,4.2]
[23915,4.2]
[23916,4.2]
[23917,4.1900000000000004]
[23918,4.1900000000000004]
[23921,4.1900000000000004]
[23922,4.2]
[23923,4.2]
[23924,4.2]
[23925,4.21]
[23928,"."]
[23929,4.21]
[23930,4.21]
[23931,4.2]
[23932,4.21]
[23935,4.21]
[23936,4.21]
[23937,4.21]
[23938,4.2]
[23939,4.2]
[23942,4.2]
[23943,4.2]
[23944,4.2]
[23945,4.2]
[23946,4.2]
[23949,4.2]
[23950,4.2]
[23951,4.2]
[23952,4.21]
[23953,4.22]
[23956,4.22]
[23957,4.22]
[23958,4.2300000000000004]
[23959,4.2300000000000004]
[23960,4.24]
[23963,4.24]
[23964,4.24]
[23965,4.25]
[23966,4.25]
[23967,4.25]
[23970,4.26]
[23971,4.2699999999999996]
[23972,4.26]
[23973,4.26]
[23974,4.26]
[23977,4.26]
[23978,4.2699999999999996]
[23979,4.26]
[23980,4.2699999999999996]
[23981,4.2699999999999996]
[23984,4.2699999999999996]
[23985,4.2699999999999996]
[23986,4.28]
[23987,4.28]
[23988,4.2699999999999996]
[23991,"."]
[23992,4.2699999999999996]
[23993,4.2699999999999996]
[23994,4.2699999999999996]
[23995,4.28]
[23998,4.28]
[23999,4.28]
[24000,4.28]
[24001,4.2699999999999996]
[24002,4.2699999999999996]
[24005,4.2699999999999996]
[24006,4.28]
[24007,4.29]
[24008,4.3]
[24009,4.3099999999999996]
[24012,4.3099999999999996]
[24013,4.33]
[24014,4.3600000000000003]
[24015,4.3499999999999996]
[24016,4.3600000000000003]
[24019,4.3499999999999996]
[24020,4.33]
[24021,4.32]
[24022,4.3099999999999996]
[24023,4.32]
[24026,4.3099999999999996]
[24027,"."]
[24028,4.3]
[24029,4.3099999999999996]
[24030,4.34]
[24033,4.34]
[24034,4.3499999999999996]
[24035,4.3600000000000003]
[24036,4.37]
[24037,4.3600000000000003]
[24040,4.38]
[24041,4.38]
[24042,4.3899999999999997]
[24043,4.4000000000000004]
[24044,4.41]
[24047,4.43]
[24048,"."]
[24049,4.43]
[24050,4.43]
[24051,4.43]
[24054,4.45]
[24055,4.47]
[24056,4.46]
[24057,"."]
[24058,4.4400000000000004]
[24061,4.45]
[24062,4.4400000000000004]
[24063,4.45]
[24064,4.45]
[24065,4.46]
[24068,4.45]
[24069,4.45]
[24070,4.45]
[24071,"."]
[24072,4.45]
[24075,4.46]
[24076,4.4800000000000004]
[24077,4.5199999999999996]
[24078,4.5199999999999996]
[24079,4.5199999999999996]
[24082,4.6100000000000003]
[24083,4.59]
[24084,4.5999999999999996]
[24085,4.5999999999999996]
[24086,4.5999999999999996]
[24089,4.6500000000000004]
[24090,4.67]
[24091,4.67]
[24092,4.66]
[24093,4.6500000000000004]
[24096,4.6100000000000003]
[24097,4.6399999999999997]
[24098,4.6500000000000004]
[24099,4.6500000000000004]
[24100,"."]
[24103,4.62]
[24104,4.6100000000000003]
[24105,4.62]
[24106,4.63]
[24107,4.6500000000000004]
[24110,4.63]
[24111,4.6500000000000004]
[24112,4.63]
[24113,4.5999999999999996]
[24114,4.5999999999999996]
[24117,4.6100000000000003]
[24118,4.5999999999999996]
[24119,4.5599999999999996]
[24120,4.58]
[24121,4.59]
[24124,4.6100000000000003]
[24125,4.6100000000000003]
[24126,4.6100000000000003]
[24127,4.5999999999999996]
[24128,4.59]
[24131,4.5999999999999996]
[24132,4.6100000000000003]
[24133,4.6100000000000003]
[24134,4.63]
[24135,4.6500000000000004]
[24138,4.6900000000000004]
[24139,4.6900000000000004]
[24140,4.7]
[24141,4.7]
[24142,4.71]
[24145,4.7300000000000004]
[24146,4.72]
[24147,4.74]
[24148,4.78]
[24149,4.8600000000000003]
[24152,4.87]
[24153,4.88]
[24154,4.8899999999999997]
[24155,4.88]
[24156,4.9000000000000004]
[24159,4.92]
[24160,"."]
[24161,4.92]
[24162,4.93]
[24163,4.97]
[24166,5.0199999999999996]
[24167,5.01]
[24168,5]
[24169,5]
[24170,4.9800000000000004]
[24173,4.96]
[24174,4.93]
[24175,4.93]
[24176,4.95]
[24177,4.96]
[24180,4.9400000000000004]
[24181,4.91]
[24182,4.9000000000000004]
[24183,4.8600000000000003]
[24184,4.84]
[24187,4.8099999999999996]
[24188,4.78]
[24189,4.7300000000000004]
[24190,4.76]
[24191,4.82]
[24194,4.8099999999999996]
[24195,4.8]
[24196,4.7]
[24197,4.71]
[24198,4.7]
[24201,4.6900000000000004]
[24202,4.66]
[24203,4.71]
[24204,4.7300000000000004]
[24205,"."]
[24208,4.7300000000000004]
[24209,4.7300000000000004]
[24210,4.74]
[24211,4.76]
[24212,4.7699999999999996]
[24215,4.76]
[24216,4.76]
[24217,4.8]
[24218,4.7699999999999996]
[24219,4.7699999999999996]
[24222,4.78]
[24223,4.79]
[24224,4.78]
[24225,4.78]
[24226,4.79]
[24229,4.8]
[24230,4.8099999999999996]
[24231,4.8099999999999996]
[24232,4.8099999999999996]
[24233,4.79]
[24236,4.75]
[24237,4.75]
[24238,4.7699999999999996]
[24239,4.7699999999999996]
[24240,4.7699999999999996]
[24243,4.7699999999999996]
[24244,4.75]
[24245,4.75]
[24246,4.75]
[24247,4.75]
[24250,4.7699999999999996]
[24251,4.79]
[24252,4.78]
[24253,4.8]
[24254,4.8099999999999996]
[24257,"."]
[24258,4.8]
[24259,4.79]
[24260,4.7699999999999996]
[24261,4.78]
[24264,4.79]
[24265,4.8099999999999996]
[24266,4.83]
[24267,4.83]
[24268,4.83]
[24271,4.83]
[24272,4.83]
[24273,4.79]
[24274,4.8099999999999996]
[24275,4.8]
[24278,4.76]
[24279,4.75]
[24280,4.76]
[24281,4.7699999999999996]
[24282,4.8]
[24285,4.83]
[24286,4.8899999999999997]
[24287,4.9000000000000004]
[24288,4.97]
[24289,4.99]
[24292,"."]
[24293,4.96]
[24294,4.95]
[24295,4.95]
[24296,4.97]
[24299,5.03]
[24300,5.05]
[24301,5.07]
[24302,5.0999999999999996]
[24303,5.09]
[24306,5.04]
[24307,5.03]
[24308,5.0199999999999996]
[24309,5.04]
[24310,5.0199999999999996]
[24313,4.99]
[24314,4.99]
[24315,4.99]
[24316,5.03]
[24317,5.05]
[24320,5.05]
[24321,5.04]
[24322,5.0599999999999996]
[24323,5.07]
[24324,5.07]
[24327,5.08]
[24328,5.0999999999999996]
[24329,5.0999999999999996]
[24330,5.1100000000000003]
[24331,5.1100000000000003]
[24334,5.15]
[24335,5.18]
[24336,5.24]
[24337,5.29]
[24338,5.31]
[24341,5.29]
[24342,5.33]
[24343,5.36]
[24344,5.39]
[24345,5.48]
[24348,5.51]
[24349,5.48]
[24350,5.36]
[24351,5.3]
[24352,5.23]
[24355,"."]
[24356,5.19]
[24357,5.2]
[24358,5.18]
[24359,5.17]
[24362,5.18]
[24363,5.16]
[24364,5.21]
[24365,5.25]
[24366,5.24]
[24369,5.32]
[24370,5.27]
[24371,5.21]
[24372,5.15]
[24373,5.17]
[24376,5.17]
[24377,5.13]
[24378,5.09]
[24379,4.99]
[24380,5.0199999999999996]
[24383,5.08]
[24384,5.0599999999999996]
[24385,5.05]
[24386,5.03]
[24387,5.0199999999999996]
[24390,5.05]
[24391,5.05]
[24392,"."]
[24393,5.07]
[24394,5.0599999999999996]
[24397,5.04]
[24398,4.99]
[24399,5]
[24400,5.0199999999999996]
[24401,4.9400000000000004]
[24404,4.9400000000000004]
[24405,4.9400000000000004]
[24406,4.96]
[24407,4.99]
[24408,4.97]
[24411,4.97]
[24412,4.99]
[24413,5.04]
[24414,5.0599999999999996]
[24415,5.1100000000000003]
[24418,5.1100000000000003]
[24419,"."]
[24420,5.12]
[24421,5.17]
[24422,"."]
[24425,5.19]
[24426,5.21]
[24427,5.22]
[24428,5.23]
[24429,5.22]
[24432,5.17]
[24433,5.2]
[24434,5.22]
[24435,"."]
[24436,5.23]
[24439,5.19]
[24440,5.15]
[24441,5.12]
[24442,5.09]
[24443,5.03]
[24446,5.0599999999999996]
[24447,5.07]
[24448,5.07]
[24449,5.0999999999999996]
[24450,5.05]
[24453,4.93]
[24454,4.8600000000000003]
[24455,4.83]
[24456,4.76]
[24457,4.78]
[24460,4.72]
[24461,4.6900000000000004]
[24462,4.66]
[24463,4.68]
[24464,4.67]
[24467,"."]
[24468,4.71]
[24469,4.6399999999999997]
[24470,4.66]
[24471,4.6399999999999997]
[24474,"."]
[24475,4.6900000000000004]
[24476,4.6500000000000004]
[24477,4.63]
[24478,4.6399999999999997]
[24481,4.71]
[24482,4.6900000000000004]
[24483,4.54]
[24484,4.55]
[24485,4.51]
[24488,4.49]
[24489,4.51]
[24490,4.53]
[24491,4.58]
[24492,4.5999999999999996]
[24495,4.5999999999999996]
[24496,4.6500000000000004]
[24497,4.62]
[24498,4.5]
[24499,4.47]
[24502,4.4800000000000004]
[24503,4.5199999999999996]
[24504,4.5199999999999996]
[24505,4.51]
[24506,4.5199999999999996]
[24509,4.53]
[24510,4.54]
[24511,4.54]
[24512,4.53]
[24513,4.59]
[24516,"."]
[24517,4.6399999999999997]
[24518,4.6900000000000004]
[24519,4.67]
[24520,4.68]
[24523,4.7]
[24524,4.71]
[24525,"."]
[24526,4.74]
[24527,4.7300000000000004]
[24530,4.72]
[24531,4.72]
[24532,4.66]
[24533,4.63]
[24534,4.62]
[24537,4.6100000000000003]
[24538,4.5999999999999996]
[24539,4.6100000000000003]
[24540,4.57]
[24541,4.58]
[24544,4.5599999999999996]
[24545,4.53]
[24546,4.49]
[24547,4.45]
[24548,4.47]
[24551,4.45]
[24552,4.51]
[24553,4.5199999999999996]
[24554,4.5]
[24555,"."]
[24558,4.5199999999999996]
[24559,4.5199999999999996]
[24560,4.5199999999999996]
[24561,4.5]
[24562,4.5]
[24565,4.5]
[24566,4.49]
[24567,4.5]
[24568,4.49]
[24569,4.4800000000000004]
[24572,4.5]
[24573,4.51]
[24574,4.51]
[24575,4.54]
[24576,4.5599999999999996]
[24579,4.6100000000000003]
[24580,4.63]
[24581,4.63]
[24582,4.63]
[24583,4.66]
[24586,4.68]
[24587,4.71]
[24588,4.7300000000000004]
[24589,4.7300000000000004]
[24590,4.78]
[24593,4.7699999999999996]
[24594,4.75]
[24595,4.75]
[24596,4.76]
[24597,4.7699999999999996]
[24600,4.83]
[24601,4.87]
[24602,4.87]
[24603,4.84]
[24604,4.82]
[24607,4.8600000000000003]
[24608,4.87]
[24609,4.88]
[24610,4.88]
[24611,4.8899999999999997]
[24614,4.9400000000000004]
[24615,4.9400000000000004]
[24616,4.93]
[24617,4.92]
[24618,4.8600000000000003]
[24621,4.84]
[24622,"."]
[24623,4.8099999999999996]
[24624,4.8099999999999996]
[24625,4.82]
[24628,4.8499999999999996]
[24629,4.84]
[24630,4.84]
[24631,4.8600000000000003]
[24632,4.8899999999999997]
[24635,4.9400000000000004]
[24636,4.95]
[24637,5.0199999999999996]
[24638,5.0199999999999996]
[24639,5.07]
[24642,5.07]
[24643,5.14]
[24644,5.14]
[24645,5.13]
[24646,5.14]
[24649,5.16]
[24650,5.21]
[24651,5.18]
[24652,5.2]
[24653,5.22]
[24656,5.22]
[24657,"."]
[24658,5.17]
[24659,5.1100000000000003]
[24660,5.15]
[24663,5.16]
[24664,5.09]
[24665,5.0599999999999996]
[24666,5.08]
[24667,5.08]
[24670,5.09]
[24671,5.16]
[24672,5.18]
[24673,5.2]
[24674,5.2]
[24677,5.23]
[24678,5.23]
[24679,5.23]
[24680,5.2]
[24681,5.18]
[24684,5.16]
[24685,5.18]
[24686,5.21]
[24687,5.2]
[24688,5.26]
[24691,5.3]
[24692,5.28]
[24693,5.27]
[24694,5.28]
[24695,5.29]
[24698,5.29]
[24699,5.29]
[24700,5.28]
[24701,5.28]
[24702,5.28]
[24705,5.3]
[24706,5.3]
[24707,5.31]
[24708,5.31]
[24709,5.32]
[24712,5.29]
[24713,5.27]
[24714,5.28]
[24715,5.27]
[24716,5.25]
[24719,"."]
[24720,5.22]
[24721,5.2]
[24722,5.2]
[24723,5.26]
[24726,5.28]
[24727,5.29]
[24728,5.27]
[24729,5.28]
[24730,5.29]
[24733,5.3]
[24734,5.35]
[24735,5.34]
[24736,5.36]
[24737,5.36]
[24740,5.38]
[24741,5.37]
[24742,5.37]
[24743,5.36]
[24744,5.31]
[24747,5.35]
[24748,5.35]
[24749,5.37]
[24750,5.37]
[24751,5.37]
[24754,5.39]
[24755,5.42]
[24756,5.42]
[24757,"."]
[24758,5.45]
[24761,5.47]
[24762,5.49]
[24763,5.52]
[24764,5.53]
[24765,5.52]
[24768,5.56]
[24769,5.56]
[24770,5.57]
[24771,5.58]
[24772,5.57]
[24775,5.6]
[24776,5.64]
[24777,5.7]
[24778,5.71]
[24779,5.75]
[24782,5.77]
[24783,"."]
[24784,5.74]
[24785,5.78]
[24786,5.83]
[24789,5.87]
[24790,5.81]
[24791,5.78]
[24792,5.72]
[24793,5.75]
[24796,5.85]
[24797,5.71]
[24798,5.7]
[24799,"."]
[24800,5.78]
[24803,5.76]
[24804,5.65]
[24805,5.67]
[24806,5.74]
[24807,5.78]
[24810,5.76]
[24811,5.74]
[24812,5.69]
[24813,5.71]
[24814,5.72]
[24817,5.74]
[24818,5.75]
[24819,5.71]
[24820,5.7]
[24821,5.71]
[24824,5.68]
[24825,5.66]
[24826,5.62]
[24827,5.64]
[24828,5.69]
[24831,"."]
[24832,5.64]
[24833,5.64]
[24834,5.7]
[24835,5.7]
[24838,"."]
[24839,5.63]
[24840,5.63]
[24841,5.51]
[24842,5.48]
[24845,5.5]
[24846,5.52]
[24847,5.46]
[24848,5.46]
[24849,5.43]
[24852,5.49]
[24853,5.52]
[24854,5.48]
[24855,5.55]
[24856,5.59]
[24859,5.61]
[24860,5.56]
[24861,5.56]
[24862,5.52]
[24863,5.53]
[24866,5.53]
[24867,5.53]
[24868,5.54]
[24869,5.58]
[24870,5.58]
[24873,5.6]
[24874,5.61]
[24875,5.59]
[24876,5.6]
[24877,5.59]
[24880,"."]
[24881,5.55]
[24882,5.54]
[24883,5.51]
[24884,5.5]
[24887,5.53]
[24888,5.54]
[24889,5.54]
[24890,"."]
[24891,5.56]
[24894,5.58]
[24895,5.58]
[24896,5.57]
[24897,5.56]
[24898,5.56]
[24901,5.57]
[24902,5.59]
[24903,5.61]
[24904,5.67]
[24905,5.75]
[24908,5.75]
[24909,5.79]
[24910,5.86]
[24911,5.95]
[24912,5.84]
[24915,5.76]
[24916,5.77]
[24917,5.73]
[24918,5.76]
[24919,5.74]
[24922,5.74]
[24923,5.78]
[24924,5.78]
[24925,5.78]
[24926,5.76]
[24929,5.64]
[24930,5.62]
[24931,5.49]
[24932,5.52]
[24933,5.52]
[24936,5.54]
[24937,"."]
[24938,5.53]
[24939,5.54]
[24940,"."]
[24943,5.6]
[24944,5.62]
[24945,5.62]
[24946,5.64]
[24947,5.76]
[24950,5.78]
[24951,5.73]
[24952,5.72]
[24953,5.72]
[24954,5.71]
[24957,5.73]
[24958,5.74]
[24959,5.73]
[24960,5.76]
[24961,5.8]
[24964,5.78]
[24965,5.79]
[24966,5.8]
[24967,5.79]
[24968,5.79]
[24971,5.79]
[24972,5.82]
[24973,5.85]
[24974,5.9]
[24975,5.92]
[24978,5.96]
[24979,6.02]
[24980,6.02]
[24981,5.98]
[24982,5.96]
[24985,5.92]
[24986,5.94]
[24987,5.95]
[24988,"."]
[24989,5.86]
[24992,5.79]
[24993,5.78]
[24994,5.81]
[24995,5.83]
[24996,5.82]
[24999,5.8]
[25000,5.79]
[25001,5.77]
[25002,5.76]
[25003,5.72]
[25006,5.71]
[25007,5.71]
[25008,5.67]
[25009,5.62]
[25010,5.6]
[25013,5.61]
[25014,5.64]
[25015,5.64]
[25016,5.65]
[25017,5.64]
[25020,5.62]
[25021,5.58]
[25022,5.57]
[25023,"."]
[25024,5.56]
[25027,5.53]
[25028,5.51]
[25029,5.52]
[25030,5.52]
[25031,5.53]
[25034,5.56]
[25035,5.57]
[25036,5.55]
[25037,5.56]
[25038,5.53]
[25041,5.45]
[25042,5.38]
[25043,5.39]
[25044,5.37]
[25045,5.39]
[25048,5.41]
[25049,5.41]
[25050,5.39]
[25051,5.38]
[25052,5.34]
[25055,5.37]
[25056,5.38]
[25057,5.36]
[25058,5.37]
[25059,5.39]
[25062,5.42]
[25063,5.43]
[25064,5.43]
[25065,5.45]
[25066,5.42]
[25069,5.43]
[25070,5.43]
[25071,5.46]
[25072,5.5]
[25073,5.47]
[25076,5.46]
[25077,5.46]
[25078,5.45]
[25079,5.43]
[25080,5.42]
[25083,"."]
[25084,5.41]
[25085,5.43]
[25086,5.46]
[25087,5.48]
[25090,5.49]
[25091,5.51]
[25092,5.5]
[25093,5.49]
[25094,5.48]
[25097,5.46]
[25098,5.46]
[25099,5.42]
[25100,5.43]
[25101,5.45]
[25104,5.45]
[25105,5.44]
[25106,5.44]
[25107,5.45]
[25108,5.46]
[25111,5.49]
[25112,5.49]
[25113,5.49]
[25114,5.5]
[25115,5.52]
[25118,5.55]
[25119,5.57]
[25120,5.6]
[25121,5.61]
[25122,5.61]
[25125,5.62]
[25126,5.65]
[25127,5.62]
[25128,5.58]
[25129,5.57]
[25132,5.58]
[25133,5.58]
[25134,5.58]
[25135,5.61]
[25136,5.6]
[25139,5.61]
[25140,5.62]
[25141,5.63]
[25142,5.61]
[25143,5.61]
[25146,5.63]
[25147,"."]
[25148,5.62]
[25149,5.63]
[25150,5.65]
[25153,"."]
[25154,5.68]
[25155,5.66]
[25156,5.66]
[25157,5.68]
[25160,5.71]
[25161,5.74]
[25162,5.74]
[25163,5.73]
[25164,5.74]
[25167,5.75]
[25168,5.76]
[25169,5.76]
[25170,"."]
[25171,5.78]
[25174,5.89]
[25175,5.96]
[25176,5.95]
[25177,5.93]
[25178,5.91]
[25181,5.92]
[25182,5.93]
[25183,5.93]
[25184,5.94]
[25185,5.93]
[25188,5.96]
[25189,5.97]
[25190,6]
[25191,6.07]
[25192,6.14]
[25195,6.23]
[25196,6.27]
[25197,"."]
[25198,6.17]
[25199,6.2]
[25202,6.21]
[25203,6.16]
[25204,"."]
[25205,6.04]
[25206,6.01]
[25209,6.04]
[25210,6.14]
[25211,6.09]
[25212,6.04]
[25213,6.03]
[25216,6.04]
[25217,6.04]
[25218,6.02]
[25219,5.98]
[25220,5.97]
[25223,5.95]
[25224,5.97]
[25225,6.03]
[25226,6.02]
[25227,6.01]
[25230,6.03]
[25231,6.05]
[25232,6.09]
[25233,6.14]
[25234,6.19]
[25237,6.22]
[25238,6.2]
[25239,6.19]
[25240,6.2]
[25241,6.14]
[25244,6.14]
[25245,6.1]
[25246,"."]
[25247,6.09]
[25248,6.11]
[25251,6.14]
[25252,6.16]
[25253,6.2]
[25254,6.23]
[25255,6.24]
[25258,6.22]
[25259,6.24]
[25260,6.24]
[25261,6.27]
[25262,6.26]
[25265,6.25]
[25266,6.24]
[25267,6.24]
[25268,6.26]
[25269,6.27]
[25272,6.27]
[25273,6.3]
[25274,6.31]
[25275,6.32]
[25276,6.31]
[25279,6.35]
[25280,6.35]
[25281,6.32]
[25282,6.31]
[25283,6.29]
[25286,6.28]
[25287,6.3]
[25288,6.32]
[25289,6.33]
[25290,6.3]
[25293,"."]
[25294,6.25]
[25295,6.25]
[25296,6.26]
[25297,"."]
[25300,6.28]
[25301,6.25]
[25302,6.19]
[25303,6.18]
[25304,6.15]
[25307,6.06]
[25308,6.11]
[25309,6.1]
[25310,6.13]
[25311,6.16]
[25314,6.14]
[25315,6.12]
[25316,6.12]
[25317,6.14]
[25318,6.15]
[25321,6.19]
[25322,6.21]
[25323,6.2]
[25324,6.25]
[25325,6.23]
[25328,6.19]
[25329,6.22]
[25330,6.22]
[25331,6.2]
[25332,6.23]
[25335,6.27]
[25336,6.25]
[25337,6.24]
[25338,6.26]
[25339,6.31]
[25342,6.36]
[25343,6.36]
[25344,6.36]
[25345,6.36]
[25346,6.38]
[25349,6.44]
[25350,6.54]
[25351,6.56]
[25352,6.56]
[25353,"."]
[25356,6.56]
[25357,6.55]
[25358,6.56]
[25359,6.54]
[25360,6.52]
[25363,6.59]
[25364,6.56]
[25365,6.56]
[25366,6.54]
[25367,6.51]
[25370,6.49]
[25371,6.52]
[25372,6.53]
[25373,6.57]
[25374,6.59]
[25377,6.6]
[25378,6.63]
[25379,6.63]
[25380,6.62]
[25381,6.66]
[25384,6.73]
[25385,6.75]
[25386,6.77]
[25387,6.75]
[25388,"."]
[25391,6.76]
[25392,6.79]
[25393,6.82]
[25394,6.78]
[25395,6.64]
[25398,6.69]
[25399,6.72]
[25400,6.67]
[25401,6.69]
[25402,6.7]
[25405,"."]
[25406,6.66]
[25407,6.68]
[25408,6.7]
[25409,6.71]
[25412,6.73]
[25413,6.72]
[25414,6.72]
[25415,6.66]
[25416,6.66]
[25419,6.63]
[25420,6.6]
[25421,6.62]
[25422,6.63]
[25423,6.64]
[25426,6.69]
[25427,6.7]
[25428,6.7]
[25429,6.68]
[25430,6.68]
[25433,6.66]
[25434,6.65]
[25435,6.66]
[25436,6.68]
[25437,6.71]
[25440,6.72]
[25441,6.76]
[25442,6.79]
[25443,6.83]
[25444,6.83]
[25447,"."]
[25448,6.87]
[25449,6.94]
[25450,6.96]
[25451,6.99]
[25454,7.03]
[25455,7.04]
[25456,7.02]
[25457,7.05]
[25458,7.08]
[25461,7.09]
[25462,7.14]
[25463,7.14]
[25464,7.27]
[25465,7.28]
[25468,7.26]
[25469,7.26]
[25470,7.27]
[25471,7.3]
[25472,7.4]
[25475,7.45]
[25476,7.51]
[25477,7.52]
[25478,7.45]
[25479,7.38]
[25482,7.35]
[25483,7.31]
[25484,7.29]
[25485,7.3]
[25486,7.22]
[25489,"."]
[25490,7.1]
[25491,7.12]
[25492,7.04]
[25493,6.99]
[25496,6.83]
[25497,6.77]
[25498,6.8]
[25499,6.9]
[25500,6.9]
[25503,6.93]
[25504,7]
[25505,7]
[25506,6.96]
[25507,6.94]
[25510,6.9]
[25511,"."]
[25512,6.97]
[25513,7.01]
[25514,6.99]
[25517,6.99]
[25518,"."]
[25519,7.06]
[25520,7.12]
[25521,7.08]
[25524,7.13]
[25525,7.22]
[25526,7.25]
[25527,7.31]
[25528,7.28]
[25531,7.27]
[25532,7.28]
[25533,7.3]
[25534,"."]
[25535,7.29]
[25538,7.29]
[25539,7.35]
[25540,7.39]
[25541,7.35]
[25542,7.35]
[25545,7.4]
[25546,7.5]
[25547,7.59]
[25548,7.62]
[25549,7.6]
[25552,7.63]
[25553,7.72]
[25554,7.76]
[25555,7.81]
[25556,7.79]
[25559,7.76]
[25560,7.82]
[25561,7.89]
[25562,"."]
[25563,7.87]
[25566,8.0500000000000007]
[25567,7.97]
[25568,7.88]
[25569,"."]
[25570,7.86]
[25573,7.88]
[25574,7.96]
[25575,7.99]
[25576,7.96]
[25577,7.86]
[25580,7.82]
[25581,7.81]
[25582,7.86]
[25583,7.85]
[25584,7.75]
[25587,7.69]
[25588,7.72]
[25589,7.69]
[25590,7.67]
[25591,7.69]
[25594,7.71]
[25595,7.7]
[25596,7.7]
[25597,7.77]
[25598,7.75]
[25601,7.65]
[25602,7.58]
[25603,7.5]
[25604,7.45]
[25605,7.36]
[25608,7.28]
[25609,7.32]
[25610,7.33]
[25611,"."]
[25612,7.15]
[25615,7.17]
[25616,7.15]
[25617,7.12]
[25618,7.09]
[25619,7.12]
[25622,"."]
[25623,7.14]
[25624,7.04]
[25625,6.94]
[25626,6.9]
[25629,6.95]
[25630,6.99]
[25631,6.97]
[25632,6.98]
[25633,6.96]
[25636,6.99]
[25637,7.04]
[25638,7.11]
[25639,7.16]
[25640,7.23]
[25643,7.24]
[25644,7.36]
[25645,7.28]
[25646,7.07]
[25647,7.06]
[25650,7.05]
[25651,7.02]
[25652,6.96]
[25653,6.98]
[25654,"."]
[25657,7.05]
[25658,7.08]
[25659,7.04]
[25660,7.08]
[25661,7.14]
[25664,7.17]
[25665,7.18]
[25666,7.17]
[25667,7.18]
[25668,7.17]
[25671,7.2]
[25672,7.22]
[25673,7.27]
[25674,7.34]
[25675,7.4]
[25678,7.44]
[25679,7.5]
[25680,7.61]
[25681,7.64]
[25682,7.72]
[25685,7.74]
[25686,7.79]
[25687,7.78]
[25688,7.82]
[25689,7.85]
[25692,7.94]
[25693,7.92]
[25694,7.86]
[25695,7.82]
[25696,7.78]
[25699,7.82]
[25700,7.84]
[25701,7.85]
[25702,7.86]
[25703,7.83]
[25706,7.8]
[25707,7.8]
[25708,7.85]
[25709,7.9]
[25710,7.99]
[25713,8.15]
[25714,8.2200000000000006]
[25715,8.02]
[25716,7.98]
[25717,7.95]
[25720,7.84]
[25721,7.78]
[25722,7.76]
[25723,7.8]
[25724,7.88]
[25727,7.89]
[25728,7.88]
[25729,7.87]
[25730,7.92]
[25731,7.98]
[25734,7.98]
[25735,7.87]
[25736,7.9]
[25737,7.9]
[25738,7.9]
[25741,7.86]
[25742,7.79]
[25743,7.74]
[25744,7.76]
[25745,7.78]
[25748,7.76]
[25749,7.68]
[25750,7.64]
[25751,7.55]
[25752,"."]
[25755,7.49]
[25756,7.46]
[25757,7.49]
[25758,7.49]
[25759,7.54]
[25762,7.55]
[25763,7.53]
[25764,7.49]
[25765,7.46]
[25766,7.45]
[25769,7.46]
[25770,7.45]
[25771,7.43]
[25772,7.32]
[25773,7.34]
[25776,7.36]
[25777,7.41]
[25778,7.39]
[25779,7.38]
[25780,7.38]
[25783,7.39]
[25784,7.4]
[25785,7.42]
[25786,7.43]
[25787,7.45]
[25790,7.5]
[25791,7.54]
[25792,7.56]
[25793,7.58]
[25794,7.67]
[25797,7.71]
[25798,7.68]
[25799,7.65]
[25800,7.64]
[25801,7.6]
[25804,7.48]
[25805,7.46]
[25806,7.45]
[25807,7.48]
[25808,7.49]
[25811,7.49]
[25812,7.47]
[25813,7.48]
[25814,7.48]
[25815,7.47]
[25818,"."]
[25819,7.5]
[25820,7.54]
[25821,7.52]
[25822,7.5]
[25825,7.48]
[25826,7.46]
[25827,7.4]
[25828,7.32]
[25829,7.31]
[25832,7.29]
[25833,7.28]
[25834,7.24]
[25835,7.26]
[25836,7.28]
[25839,7.31]
[25840,7.3]
[25841,7.29]
[25842,7.29]
[25843,7.26]
[25846,7.26]
[25847,7.24]
[25848,7.23]
[25849,7.25]
[25850,7.25]
[25853,"."]
[25854,7.25]
[25855,7.3]
[25856,7.3]
[25857,7.31]
[25860,7.35]
[25861,7.37]
[25862,7.42]
[25863,7.46]
[25864,7.44]
[25867,7.44]
[25868,7.42]
[25869,7.38]
[25870,7.31]
[25871,7.33]
[25874,7.24]
[25875,"."]
[25876,7.23]
[25877,7.2]
[25878,7.15]
[25881,7.06]
[25882,7.06]
[25883,"."]
[25884,7.03]
[25885,7]
[25888,6.96]
[25889,6.93]
[25890,6.86]
[25891,6.72]
[25892,6.48]
[25895,6.32]
[25896,6.45]
[25897,6.48]
[25898,"."]
[25899,6.48]
[25902,6.49]
[25903,6.48]
[25904,6.41]
[25905,6.31]
[25906,6.21]
[25909,6.27]
[25910,6.29]
[25911,6.34]
[25912,6.34]
[25913,6.31]
[25916,6.26]
[25917,6.29]
[25918,6.29]
[25919,6.3]
[25920,6.33]
[25923,6.45]
[25924,6.52]
[25925,6.57]
[25926,6.53]
[25927,"."]
[25930,6.54]
[25931,6.56]
[25932,6.51]
[25933,6.5]
[25934,"."]
[25937,6.46]
[25938,6.47]
[25939,6.47]
[25940,6.45]
[25941,6.44]
[25944,6.39]
[25945,6.35]
[25946,6.29]
[25947,6.22]
[25948,6.22]
[25951,6.16]
[25952,6.17]
[25953,6.15]
[25954,6.09]
[25955,6.06]
[25958,6.05]
[25959,6.07]
[25960,6.09]
[25961,6.08]
[25962,6.09]
[25965,6.09]
[25966,6.11]
[25967,6.11]
[25968,6.1]
[25969,6.1]
[25972,6.09]
[25973,6.07]
[25974,6.08]
[25975,6.08]
[25976,"."]
[25979,"."]
[25980,6.11]
[25981,6.11]
[25982,6.11]
[25983,6.12]
[25986,6.15]
[25987,6.18]
[25988,6.16]
[25989,6.11]
[25990,6.14]
[25993,6.12]
[25994,6.09]
[25995,6.05]
[25996,6.05]
[25997,6.03]
[26000,5.99]
[26001,5.9]
[26002,5.8]
[26003,5.69]
[26004,5.72]
[26007,5.7]
[26008,5.68]
[26009,5.61]
[26010,5.55]
[26011,5.51]
[26014,5.42]
[26015,5.38]
[26016,5.41]
[26017,5.43]
[26018,5.48]
[26021,5.54]
[26022,5.5]
[26023,5.53]
[26024,5.58]
[26025,5.6]
[26028,5.63]
[26029,5.6]
[26030,5.58]
[26031,5.62]
[26032,"."]
[26035,5.73]
[26036,5.72]
[26037,5.77]
[26038,5.8]
[26039,5.82]
[26042,5.88]
[26043,5.97]
[26044,6.04]
[26045,6.02]
[26046,6.01]
[26049,6]
[26050,6]
[26051,5.99]
[26052,6.07]
[26053,6.08]
[26056,6.15]
[26057,6.25]
[26058,6.26]
[26059,6.28]
[26060,6.25]
[26063,6.22]
[26064,6.26]
[26065,6.35]
[26066,6.47]
[26067,6.49]
[26070,6.57]
[26071,6.65]
[26072,6.6]
[26073,6.49]
[26074,6.53]
[26077,6.49]
[26078,6.44]
[26079,6.37]
[26080,6.35]
[26081,6.38]
[26084,"."]
[26085,6.36]
[26086,6.24]
[26087,6.19]
[26088,6.26]
[26091,6.34]
[26092,6.38]
[26093,6.44]
[26094,6.48]
[26095,6.5]
[26098,6.63]
[26099,6.73]
[26100,6.68]
[26101,6.68]
[26102,6.58]
[26105,6.53]
[26106,6.62]
[26107,6.61]
[26108,6.61]
[26109,6.62]
[26112,6.64]
[26113,6.67]
[26114,6.7]
[26115,6.69]
[26116,6.69]
[26119,"."]
[26120,6.68]
[26121,6.66]
[26122,6.67]
[26123,6.68]
[26126,6.6]
[26127,6.61]
[26128,6.6]
[26129,6.59]
[26130,6.66]
[26133,6.71]
[26134,6.7]
[26135,6.7]
[26136,6.79]
[26137,6.84]
[26140,6.86]
[26141,6.91]
[26142,6.95]
[26143,6.88]
[26144,6.85]
[26147,6.86]
[26148,6.91]
[26149,6.89]
[26150,6.86]
[26151,6.86]
[26154,6.88]
[26155,6.89]
[26156,6.86]
[26157,6.8]
[26158,6.68]
[26161,6.41]
[26162,6.3]
[26163,6.35]
[26164,6.34]
[26165,6.37]
[26168,6.48]
[26169,6.38]
[26170,6.4]
[26171,6.37]
[26172,6.33]
[26175,6.32]
[26176,6.28]
[26177,6.22]
[26178,6.17]
[26179,6.12]
[26182,"."]
[26183,6.07]
[26184,6.08]
[26185,6.13]
[26186,6.12]
[26189,6.2]
[26190,6.18]
[26191,6.17]
[26192,6.14]
[26193,6.13]
[26196,6.15]
[26197,6.17]
[26198,6.19]
[26199,6.2]
[26200,6.16]
[26203,6.13]
[26204,6.12]
[26205,6.08]
[26206,6]
[26207,6]
[26210,5.98]
[26211,6.01]
[26212,5.98]
[26213,5.97]
[26214,5.94]
[26217,"."]
[26218,5.88]
[26219,5.86]
[26220,5.88]
[26221,5.9]
[26224,5.95]
[26225,5.96]
[26226,5.92]
[26227,5.88]
[26228,5.9]
[26231,"."]
[26232,5.89]
[26233,5.92]
[26234,5.9]
[26235,5.87]
[26238,5.8]
[26239,"."]
[26240,5.72]
[26241,5.72]
[26242,5.72]
[26245,5.77]
[26246,5.77]
[26247,5.82]
[26248,5.79]
[26249,5.77]
[26252,5.77]
[26253,5.76]
[26254,5.75]
[26255,5.77]
[26256,5.79]
[26259,5.82]
[26260,5.89]
[26261,5.95]
[26262,"."]
[26263,5.94]
[26266,5.95]
[26267,5.93]
[26268,5.92]
[26269,5.9]
[26270,5.88]
[26273,5.88]
[26274,5.92]
[26275,5.92]
[26276,5.94]
[26277,5.93]
[26280,5.9]
[26281,5.94]
[26282,5.96]
[26283,5.95]
[26284,5.93]
[26287,5.97]
[26288,6]
[26289,6.01]
[26290,5.97]
[26291,"."]
[26294,5.91]
[26295,5.86]
[26296,5.9]
[26297,5.9]
[26298,5.89]
[26301,5.94]
[26302,5.93]
[26303,5.91]
[26304,5.9]
[26305,5.88]
[26308,5.86]
[26309,5.88]
[26310,5.88]
[26311,5.86]
[26312,5.85]
[26315,5.89]
[26316,5.92]
[26317,5.96]
[26318,5.98]
[26319,5.99]
[26322,6.02]
[26323,6.02]
[26324,6.01]
[26325,6.05]
[26326,6.08]
[26329,6.09]
[26330,6.09]
[26331,6.08]
[26332,6.08]
[26333,6.08]
[26336,6.09]
[26337,6.11]
[26338,6.12]
[26339,6.11]
[26340,6.12]
[26343,6.1]
[26344,6.1]
[26345,6.08]
[26346,6.06]
[26347,6.06]
[26350,"."]
[26351,6.06]
[26352,6.07]
[26353,6.07]
[26354,6.06]
[26357,6.04]
[26358,6.04]
[26359,6.04]
[26360,6.03]
[26361,6.02]
[26364,6.01]
[26365,6.02]
[26366,6.02]
[26367,6.02]
[26368,6.03]
[26371,6.07]
[26372,6.06]
[26373,6.11]
[26374,6.08]
[26375,6.08]
[26378,6.09]
[26379,6.08]
[26380,6.08]
[26381,6.1]
[26382,6.12]
[26385,6.1]
[26386,6.11]
[26387,6.12]
[26388,6.12]
[26389,"."]
[26392,6.14]
[26393,6.18]
[26394,6.18]
[26395,6.18]
[26396,6.18]
[26399,6.17]
[26400,6.18]
[26401,6.21]
[26402,6.25]
[26403,6.25]
[26406,6.24]
[26407,6.24]
[26408,6.22]
[26409,6.21]
[26410,6.2]
[26413,6.21]
[26414,6.21]
[26415,6.19]
[26416,6.11]
[26417,6.14]
[26420,6.14]
[26421,6.16]
[26422,6.17]
[26423,6.17]
[26424,6.17]
[26427,6.17]
[26428,6.2]
[26429,6.19]
[26430,6.19]
[26431,6.16]
[26434,6.16]
[26435,6.16]
[26436,6.15]
[26437,6.13]
[26438,6.1]
[26441,6.07]
[26442,6.05]
[26443,6.06]
[26444,6.04]
[26445,6.04]
[26448,"."]
[26449,6.05]
[26450,6.05]
[26451,6.07]
[26452,6.09]
[26455,6.1]
[26456,6.13]
[26457,6.12]
[26458,6.12]
[26459,6.11]
[26462,6.1]
[26463,6.1]
[26464,6.1]
[26465,6.1]
[26466,6.1]
[26469,6.08]
[26470,6.08]
[26471,6.09]
[26472,6.11]
[26473,6.1]
[26476,6.12]
[26477,6.12]
[26478,6.12]
[26479,6.14]
[26480,6.15]
[26483,6.14]
[26484,"."]
[26485,6.13]
[26486,6.13]
[26487,6.13]
[26490,6.13]
[26491,6.13]
[26492,6.12]
[26493,6.11]
[26494,6.1]
[26497,6.11]
[26498,6.11]
[26499,6.09]
[26500,6.09]
[26501,6.1]
[26504,6.1]
[26505,6.09]
[26506,6.08]
[26507,6.13]
[26508,6.12]
[26511,6.12]
[26512,6.14]
[26513,6.14]
[26514,6.15]
[26515,6.16]
[26518,6.16]
[26519,6.15]
[26520,6.14]
[26521,6.14]
[26522,6.14]
[26525,6.16]
[26526,6.17]
[26527,6.18]
[26528,6.2]
[26529,6.21]
[26532,6.21]
[26533,6.2]
[26534,6.22]
[26535,6.23]
[26536,6.26]
[26539,6.3]
[26540,6.34]
[26541,6.42]
[26542,6.42]
[26543,6.43]
[26546,"."]
[26547,6.46]
[26548,6.49]
[26549,6.52]
[26550,6.56]
[26553,6.54]
[26554,6.54]
[26555,6.54]
[26556,6.57]
[26557,6.56]
[26560,6.55]
[26561,6.55]
[26562,6.56]
[26563,6.59]
[26564,6.62]
[26567,6.62]
[26568,6.6]
[26569,6.59]
[26570,6.56]
[26571,6.54]
[26574,6.54]
[26575,6.54]
[26576,6.53]
[26577,6.53]
[26578,6.52]
[26581,"."]
[26582,6.48]
[26583,6.47]
[26584,6.5]
[26585,6.5]
[26588,6.49]
[26589,6.49]
[26590,6.49]
[26591,6.48]
[26592,6.47]
[26595,"."]
[26596,6.45]
[26597,6.44]
[26598,6.42]
[26599,6.42]
[26602,6.42]
[26603,6.41]
[26604,6.39]
[26605,6.34]
[26606,6.3]
[26609,6.27]
[26610,"."]
[26611,6.3]
[26612,6.3]
[26613,6.3]
[26616,6.27]
[26617,6.26]
[26618,6.23]
[26619,6.24]
[26620,6.24]
[26623,6.23]
[26624,6.26]
[26625,6.27]
[26626,"."]
[26627,6.27]
[26630,6.3]
[26631,6.29]
[26632,6.27]
[26633,6.28]
[26634,6.29]
[26637,6.3]
[26638,6.31]
[26639,6.31]
[26640,6.31]
[26641,6.32]
[26644,6.34]
[26645,6.35]
[26646,6.35]
[26647,6.35]
[26648,6.35]
[26651,6.38]
[26652,6.4]
[26653,6.4]
[26654,6.4]
[26655,6.4]
[26658,"."]
[26659,6.39]
[26660,6.4]
[26661,6.41]
[26662,6.41]
[26665,"."]
[26666,6.43]
[26667,6.42]
[26668,6.4]
[26669,6.42]
[26672,6.43]
[26673,6.42]
[26674,6.43]
[26675,6.43]
[26676,6.44]
[26679,6.44]
[26680,6.44]
[26681,6.45]
[26682,6.46]
[26683,6.49]
[26686,6.5]
[26687,6.48]
[26688,6.49]
[26689,6.51]
[26690,6.53]
[26693,6.55]
[26694,6.52]
[26695,6.54]
[26696,6.6]
[26697,6.64]
[26700,6.64]
[26701,6.64]
[26702,6.64]
[26703,6.66]
[26704,6.63]
[26707,"."]
[26708,6.61]
[26709,6.62]
[26710,6.62]
[26711,6.63]
[26714,"."]
[26715,6.66]
[26716,6.66]
[26717,6.65]
[26718,6.61]
[26721,6.65]
[26722,6.64]
[26723,6.64]
[26724,6.65]
[26725,6.67]
[26728,6.68]
[26729,6.68]
[26730,6.66]
[26731,6.67]
[26732,6.68]
[26735,6.68]
[26736,6.7]
[26737,6.71]
[26738,6.73]
[26739,6.77]
[26742,6.75]
[26743,6.76]
[26744,6.76]
[26745,6.76]
[26746,6.76]
[26749,6.73]
[26750,6.72]
[26751,6.67]
[26752,6.68]
[26753,6.73]
[26756,6.74]
[26757,6.73]
[26758,6.7]
[26759,6.68]
[26760,6.64]
[26763,6.62]
[26764,6.64]
[26765,6.65]
[26766,6.66]
[26767,6.63]
[26770,6.62]
[26771,6.64]
[26772,6.64]
[26773,6.66]
[26774,"."]
[26777,6.73]
[26778,6.66]
[26779,6.66]
[26780,6.68]
[26781,6.69]
[26784,6.7]
[26785,6.72]
[26786,6.76]
[26787,6.77]
[26788,6.79]
[26791,6.81]
[26792,6.8]
[26793,6.8]
[26794,6.81]
[26795,6.82]
[26798,6.83]
[26799,6.86]
[26800,6.84]
[26801,6.85]
[26802,6.86]
[26805,6.89]
[26806,6.9]
[26807,6.92]
[26808,6.91]
[26809,6.91]
[26812,"."]
[26813,6.93]
[26814,6.93]
[26815,6.93]
[26816,6.96]
[26819,6.98]
[26820,6.95]
[26821,6.89]
[26822,6.89]
[26823,6.87]
[26826,6.87]
[26827,6.86]
[26828,6.85]
[26829,6.85]
[26830,6.86]
[26833,6.87]
[26834,6.87]
[26835,6.89]
[26836,6.89]
[26837,6.91]
[26840,6.93]
[26841,6.93]
[26842,6.92]
[26843,6.92]
[26844,6.94]
[26847,7.01]
[26848,7.01]
[26849,"."]
[26850,7.01]
[26851,7.03]
[26854,7.05]
[26855,7.05]
[26856,7.05]
[26857,7.04]
[26858,7.05]
[26861,7.06]
[26862,7.06]
[26863,7.07]
[26864,7.11]
[26865,7.17]
[26868,7.17]
[26869,7.19]
[26870,7.19]
[26871,7.28]
[26872,7.35]
[26875,7.37]
[26876,7.43]
[26877,7.55]
[26878,7.52]
[26879,7.53]
[26882,7.54]
[26883,7.58]
[26884,7.52]
[26885,7.54]
[26886,7.52]
[26889,7.47]
[26890,7.46]
[26891,7.45]
[26892,7.37]
[26893,7.28]
[26896,7.38]
[26897,7.36]
[26898,7.39]
[26899,7.31]
[26900,7.23]
[26903,7.26]
[26904,7.29]
[26905,7.26]
[26906,7.25]
[26907,7.25]
[26910,"."]
[26911,7.21]
[26912,7.11]
[26913,7.1]
[26914,7.11]
[26917,7.16]
[26918,7.19]
[26919,7.2]
[26920,7.21]
[26921,7.21]
[26924,7.16]
[26925,7.08]
[26926,7.1]
[26927,7.09]
[26928,7.02]
[26931,7]
[26932,6.96]
[26933,6.97]
[26934,6.94]
[26935,6.9]
[26938,6.91]
[26939,6.89]
[26940,6.9]
[26941,6.88]
[26942,6.86]
[26945,"."]
[26946,6.78]
[26947,6.77]
[26948,6.78]
[26949,6.75]
[26952,6.77]
[26953,6.81]
[26954,6.82]
[26955,6.81]
[26956,6.8]
[26959,"."]
[26960,6.8]
[26961,6.75]
[26962,6.73]
[26963,6.72]
[26966,6.72]
[26967,6.72]
[26968,6.71]
[26969,6.71]
[26970,6.72]
[26973,6.74]
[26974,"."]
[26975,6.76]
[26976,6.77]
[26977,6.76]
[26980,6.76]
[26981,6.76]
[26982,6.79]
[26983,6.76]
[26984,6.72]
[26987,6.71]
[26988,6.72]
[26989,6.71]
[26990,"."]
[26991,6.7]
[26994,6.69]
[26995,6.7]
[26996,6.7]
[26997,6.7]
[26998,6.69]
[27001,6.69]
[27002,6.69]
[27003,6.72]
[27004,6.75]
[27005,6.74]
[27008,6.71]
[27009,6.69]
[27010,6.69]
[27011,6.68]
[27012,6.68]
[27015,6.67]
[27016,6.68]
[27017,6.71]
[27018,6.73]
[27019,6.78]
[27022,"."]
[27023,"."]
[27024,6.83]
[27025,6.88]
[27026,6.91]
[27029,6.9]
[27030,"."]
[27031,6.94]
[27032,6.96]
[27033,6.94]
[27036,6.96]
[27037,6.96]
[27038,6.96]
[27039,7]
[27040,7.01]
[27043,7.01]
[27044,6.99]
[27045,6.99]
[27046,6.97]
[27047,6.98]
[27050,6.99]
[27051,7]
[27052,7.01]
[27053,7.02]
[27054,7.02]
[27057,7.01]
[27058,7.02]
[27059,7.01]
[27060,7]
[27061,7]
[27064,6.98]
[27065,6.95]
[27066,6.93]
[27067,6.93]
[27068,6.93]
[27071,6.93]
[27072,"."]
[27073,6.93]
[27074,6.93]
[27075,6.93]
[27078,"."]
[27079,6.93]
[27080,6.96]
[27081,6.98]
[27082,6.97]
[27085,6.96]
[27086,6.98]
[27087,7]
[27088,7.01]
[27089,7.08]
[27092,7.09]
[27093,7.1]
[27094,7.09]
[27095,7.06]
[27096,7.06]
[27099,7.08]
[27100,7.09]
[27101,7.13]
[27102,7.13]
[27103,7.18]
[27106,7.23]
[27107,7.24]
[27108,7.27]
[27109,7.3]
[27110,7.35]
[27113,7.39]
[27114,7.38]
[27115,7.35]
[27116,7.38]
[27117,7.41]
[27120,7.42]
[27121,7.43]
[27122,7.43]
[27123,7.51]
[27124,7.54]
[27127,7.5]
[27128,7.49]
[27129,7.46]
[27130,7.45]
[27131,"."]
[27134,7.42]
[27135,7.43]
[27136,7.45]
[27137,7.5]
[27138,7.51]
[27141,7.52]
[27142,7.54]
[27143,7.58]
[27144,7.63]
[27145,7.64]
[27148,7.65]
[27149,7.66]
[27150,7.62]
[27151,7.58]
[27152,7.65]
[27155,7.65]
[27156,7.65]
[27157,7.65]
[27158,7.7]
[27159,7.63]
[27162,7.54]
[27163,7.57]
[27164,7.55]
[27165,7.54]
[27166,7.57]
[27169,7.58]
[27170,7.57]
[27171,7.56]
[27172,7.52]
[27173,7.49]
[27176,"."]
[27177,7.5]
[27178,7.52]
[27179,7.51]
[27180,7.52]
[27183,7.53]
[27184,7.52]
[27185,7.52]
[27186,7.5]
[27187,7.46]
[27190,7.47]
[27191,7.48]
[27192,7.5]
[27193,7.5]
[27194,7.5]
[27197,7.49]
[27198,7.52]
[27199,7.52]
[27200,7.55]
[27201,7.55]
[27204,7.58]
[27205,7.62]
[27206,7.62]
[27207,7.64]
[27208,7.64]
[27211,7.65]
[27212,7.65]
[27213,7.7]
[27214,"."]
[27215,7.71]
[27218,7.77]
[27219,7.81]
[27220,7.82]
[27221,7.84]
[27222,7.85]
[27225,7.86]
[27226,7.88]
[27227,7.91]
[27228,7.9]
[27229,7.87]
[27232,7.77]
[27233,7.79]
[27234,7.76]
[27235,7.75]
[27236,7.79]
[27239,7.85]
[27240,7.89]
[27241,7.89]
[27242,7.92]
[27243,7.96]
[27246,7.99]
[27247,7.97]
[27248,7.97]
[27249,7.97]
[27250,8.0299999999999994]
[27253,8.0500000000000007]
[27254,8.06]
[27255,8.0500000000000007]
[27256,8.02]
[27257,8]
[27260,7.98]
[27261,7.99]
[27262,8.0500000000000007]
[27263,8.09]
[27264,8.15]
[27267,8.16]
[27268,8.15]
[27269,8.15]
[27270,8.15]
[27271,8.11]
[27274,"."]
[27275,8.11]
[27276,8.1199999999999992]
[27277,8.1]
[27278,8.09]
[27281,8.02]
[27282,8.0399999999999991]
[27283,8.0500000000000007]
[27284,8.1300000000000008]
[27285,8.1300000000000008]
[27288,8.1]
[27289,8.09]
[27290,8.08]
[27291,8.0399999999999991]
[27292,8.02]
[27295,7.91]
[27296,7.94]
[27297,7.94]
[27298,7.96]
[27299,7.94]
[27302,7.94]
[27303,7.97]
[27304,7.98]
[27305,8.0399999999999991]
[27306,8.02]
[27309,8.01]
[27310,7.95]
[27311,7.95]
[27312,7.93]
[27313,7.88]
[27316,"."]
[27317,7.87]
[27318,7.87]
[27319,7.88]
[27320,7.86]
[27323,7.81]
[27324,7.81]
[27325,7.85]
[27326,7.87]
[27327,7.86]
[27330,7.88]
[27331,7.84]
[27332,7.81]
[27333,7.79]
[27334,7.8]
[27337,7.8]
[27338,"."]
[27339,7.76]
[27340,7.74]
[27341,7.72]
[27344,"."]
[27345,7.78]
[27346,7.75]
[27347,7.72]
[27348,7.61]
[27351,7.63]
[27352,7.63]
[27353,7.59]
[27354,7.6]
[27355,7.6]
[27358,7.62]
[27359,7.63]
[27360,7.64]
[27361,"."]
[27362,7.64]
[27365,7.71]
[27366,7.74]
[27367,7.68]
[27368,7.64]
[27369,7.59]
[27372,7.4]
[27373,7.42]
[27374,7.38]
[27375,7.39]
[27376,7.38]
[27379,7.34]
[27380,7.28]
[27381,7.25]
[27382,7.25]
[27383,7.27]
[27386,7.41]
[27387,7.43]
[27388,"."]
[27389,7.37]
[27390,7.39]
[27393,7.39]
[27394,7.4]
[27395,"."]
[27396,7.42]
[27397,7.43]
[27400,7.39]
[27401,7.38]
[27402,7.39]
[27403,7.35]
[27404,7.37]
[27407,7.46]
[27408,7.49]
[27409,7.54]
[27410,7.54]
[27411,7.53]
[27414,7.59]
[27415,7.55]
[27416,7.51]
[27417,7.57]
[27418,7.64]
[27421,7.61]
[27422,7.61]
[27423,7.59]
[27424,7.54]
[27425,7.53]
[27428,7.49]
[27429,7.47]
[27430,7.35]
[27431,7.43]
[27432,7.38]
[27435,7.45]
[27436,7.42]
[27437,"."]
[27438,7.44]
[27439,7.35]
[27442,"."]
[27443,7.28]
[27444,7.26]
[27445,7.3]
[27446,7.22]
[27449,7.36]
[27450,7.43]
[27451,7.5]
[27452,7.47]
[27453,7.46]
[27456,7.5]
[27457,7.53]
[27458,7.48]
[27459,7.49]
[27460,7.52]
[27463,7.56]
[27464,7.58]
[27465,7.58]
[27466,7.56]
[27467,7.58]
[27470,7.7]
[27471,7.7]
[27472,7.8]
[27473,7.95]
[27474,7.84]
[27477,8.0500000000000007]
[27478,8.0299999999999994]
[27479,8.02]
[27480,8.08]
[27481,"."]
[27484,8.01]
[27485,8.08]
[27486,8.2200000000000006]
[27487,8.1300000000000008]
[27488,8.15]
[27491,8.26]
[27492,8.2100000000000009]
[27493,8.17]
[27494,8.19]
[27495,8.2200000000000006]
[27498,8.16]
[27499,8.16]
[27500,8.15]
[27501,8.2100000000000009]
[27502,8.27]
[27505,8.32]
[27506,8.32]
[27507,8.27]
[27508,8.25]
[27509,8.25]
[27512,8.35]
[27513,8.34]
[27514,8.31]
[27515,8.31]
[27516,8.11]
[27519,8.08]
[27520,8.11]
[27521,8.07]
[27522,8.09]
[27523,8.08]
[27526,8.07]
[27527,8.06]
[27528,8.02]
[27529,8.02]
[27530,8.01]
[27533,8]
[27534,7.98]
[27535,7.98]
[27536,8.02]
[27537,8.02]
[27540,"."]
[27541,7.98]
[27542,8.02]
[27543,8.18]
[27544,8.0399999999999991]
[27547,8.02]
[27548,8]
[27549,7.99]
[27550,7.97]
[27551,7.88]
[27554,7.78]
[27555,7.77]
[27556,7.65]
[27557,7.67]
[27558,7.69]
[27561,7.66]
[27562,7.72]
[27563,7.83]
[27564,7.8]
[27565,7.94]
[27568,7.9]
[27569,7.9]
[27570,8.02]
[27571,7.98]
[27572,7.95]
[27575,7.96]
[27576,7.97]
[27577,8.0500000000000007]
[27578,8.0500000000000007]
[27579,"."]
[27582,8.06]
[27583,8.01]
[27584,8.02]
[27585,8.02]
[27586,7.99]
[27589,7.99]
[27590,7.98]
[27591,8.0299999999999994]
[27592,8.0399999999999991]
[27593,8.06]
[27596,8.07]
[27597,8.1]
[27598,8.09]
[27599,8.09]
[27600,8.1199999999999992]
[27603,8.1199999999999992]
[27604,8.1300000000000008]
[27605,8.16]
[27606,8.1999999999999993]
[27607,8.26]
[27610,8.3699999999999992]
[27611,8.3699999999999992]
[27612,8.4]
[27613,8.48]
[27614,8.4]
[27617,8.3800000000000008]
[27618,8.4]
[27619,8.39]
[27620,8.4499999999999993]
[27621,8.48]
[27624,8.4600000000000009]
[27625,8.42]
[27626,8.42]
[27627,8.48]
[27628,8.4600000000000009]
[27631,8.4600000000000009]
[27632,8.4]
[27633,8.3699999999999992]
[27634,8.2799999999999994]
[27635,8.2200000000000006]
[27638,"."]
[27639,8.26]
[27640,8.2899999999999991]
[27641,8.2899999999999991]
[27642,8.35]
[27645,8.36]
[27646,8.4]
[27647,8.4600000000000009]
[27648,8.5500000000000007]
[27649,8.57]
[27652,8.58]
[27653,8.59]
[27654,8.5299999999999994]
[27655,8.5]
[27656,8.42]
[27659,8.3800000000000008]
[27660,8.35]
[27661,8.31]
[27662,8.3800000000000008]
[27663,8.4499999999999993]
[27666,8.4600000000000009]
[27667,8.48]
[27668,8.4700000000000006]
[27669,8.44]
[27670,8.33]
[27673,8.3000000000000007]
[27674,8.33]
[27675,8.3000000000000007]
[27676,8.23]
[27677,8.15]
[27680,"."]
[27681,8.19]
[27682,8.19]
[27683,8.07]
[27684,8.07]
[27687,8.07]
[27688,8.0500000000000007]
[27689,8.0500000000000007]
[27690,7.99]
[27691,8]
[27694,8]
[27695,7.99]
[27696,7.98]
[27697,7.92]
[27698,7.91]
[27701,7.97]
[27702,"."]
[27703,7.91]
[27704,7.94]
[27705,7.91]
[27708,7.9]
[27709,"."]
[27710,7.95]
[27711,7.97]
[27712,8.06]
[27715,8.08]
[27716,8.1300000000000008]
[27717,8.14]
[27718,8.1199999999999992]
[27719,8.2100000000000009]
[27722,8.16]
[27723,8.16]
[27724,8.15]
[27725,"."]
[27726,8.14]
[27729,8.1199999999999992]
[27730,8.1]
[27731,8.1]
[27732,8.15]
[27733,8.1300000000000008]
[27736,8.19]
[27737,8.23]
[27738,8.23]
[27739,8.16]
[27740,8.1199999999999992]
[27743,8.06]
[27744,8]
[27745,7.95]
[27746,7.96]
[27747,7.88]
[27750,7.87]
[27751,7.87]
[27752,7.82]
[27753,"."]
[27754,7.75]
[27757,7.75]
[27758,7.73]
[27759,7.76]
[27760,"."]
[27761,7.77]
[27764,7.74]
[27765,7.64]
[27766,7.69]
[27767,7.74]
[27768,7.64]
[27771,7.63]
[27772,7.64]
[27773,7.71]
[27774,7.73]
[27775,7.79]
[27778,7.76]
[27779,7.71]
[27780,7.78]
[27781,7.8]
[27782,7.78]
[27785,7.79]
[27786,7.8]
[27787,7.83]
[27788,7.82]
[27789,7.8]
[27792,7.8]
[27793,7.82]
[27794,7.85]
[27795,7.83]
[27796,7.88]
[27799,7.86]
[27800,7.88]
[27801,7.85]
[27802,"."]
[27803,7.82]
[27806,"."]
[27807,7.78]
[27808,7.79]
[27809,7.8]
[27810,7.77]
[27813,7.72]
[27814,7.69]
[27815,7.68]
[27816,7.68]
[27817,7.77]
[27820,7.86]
[27821,7.82]
[27822,7.82]
[27823,7.85]
[27824,7.8]
[27827,7.76]
[27828,7.78]
[27829,7.76]
[27830,7.77]
[27831,7.71]
[27834,7.74]
[27835,7.76]
[27836,7.76]
[27837,7.73]
[27838,7.74]
[27841,7.68]
[27842,7.67]
[27843,7.65]
[27844,7.64]
[27845,7.64]
[27848,7.64]
[27849,7.65]
[27850,7.66]
[27851,7.68]
[27852,7.67]
[27855,7.62]
[27856,7.59]
[27857,7.56]
[27858,7.55]
[27859,7.52]
[27862,7.52]
[27863,7.5]
[27864,7.47]
[27865,7.47]
[27866,"."]
[27869,7.51]
[27870,7.5]
[27871,7.47]
[27872,7.52]
[27873,7.59]
[27876,7.61]
[27877,7.62]
[27878,7.6]
[27879,7.61]
[27880,7.67]
[27883,7.69]
[27884,7.66]
[27885,7.68]
[27886,7.78]
[27887,7.87]
[27890,7.92]
[27891,7.92]
[27892,7.94]
[27893,7.92]
[27894,7.93]
[27897,7.94]
[27898,7.94]
[27899,7.94]
[27900,7.95]
[27901,8]
[27904,7.98]
[27905,7.94]
[27906,7.95]
[27907,7.99]
[27908,7.96]
[27911,"."]
[27912,7.94]
[27913,7.94]
[27914,7.92]
[27915,7.89]
[27918,7.88]
[27919,7.9]
[27920,7.9]
[27921,7.86]
[27922,7.86]
[27925,7.84]
[27926,7.85]
[27927,7.87]
[27928,7.85]
[27929,7.81]
[27932,7.8]
[27933,7.81]
[27934,7.81]
[27935,7.81]
[27936,7.83]
[27939,7.86]
[27940,7.86]
[27941,7.86]
[27942,7.88]
[27943,7.84]
[27946,"."]
[27947,7.82]
[27948,7.84]
[27949,7.82]
[27950,7.78]
[27953,7.76]
[27954,7.77]
[27955,7.79]
[27956,7.77]
[27957,7.83]
[27960,7.86]
[27961,7.87]
[27962,7.86]
[27963,7.86]
[27964,7.84]
[27967,7.87]
[27968,7.85]
[27969,7.85]
[27970,7.85]
[27971,7.86]
[27974,7.85]
[27975,7.82]
[27976,7.81]
[27977,7.82]
[27978,7.84]
[27981,7.84]
[27982,7.84]
[27983,7.82]
[27984,7.81]
[27985,7.78]
[27988,7.74]
[27989,7.75]
[27990,7.76]
[27991,7.76]
[27992,7.76]
[27995,7.73]
[27996,7.72]
[27997,7.69]
[27998,7.68]
[27999,7.72]
[28002,7.71]
[28003,7.66]
[28004,7.64]
[28005,7.67]
[28006,7.65]
[28009,"."]
[28010,7.64]
[28011,7.64]
[28012,7.66]
[28013,7.64]
[28016,7.64]
[28017,7.64]
[28018,7.62]
[28019,7.6]
[28020,7.49]
[28023,7.52]
[28024,7.51]
[28025,7.53]
[28026,7.54]
[28027,7.58]
[28030,7.6]
[28031,7.56]
[28032,7.56]
[28033,7.55]
[28034,7.49]
[28037,7.46]
[28038,7.47]
[28039,7.44]
[28040,7.43]
[28041,7.38]
[28044,"."]
[28045,7.35]
[28046,7.35]
[28047,7.34]
[28048,7.31]
[28051,7.31]
[28052,7.35]
[28053,7.38]
[28054,7.39]
[28055,7.48]
[28058,7.53]
[28059,7.48]
[28060,7.45]
[28061,7.41]
[28062,7.42]
[28065,7.38]
[28066,"."]
[28067,7.44]
[28068,7.38]
[28069,7.41]
[28072,7.46]
[28073,7.46]
[28074,7.45]
[28075,"."]
[28076,7.43]
[28079,7.41]
[28080,7.33]
[28081,7.32]
[28082,7.33]
[28083,7.24]
[28086,7.17]
[28087,7.16]
[28088,7.14]
[28089,"."]
[28090,6.99]
[28093,7.02]
[28094,7.01]
[28095,6.97]
[28096,6.92]
[28097,6.86]
[28100,6.87]
[28101,6.88]
[28102,6.91]
[28103,6.92]
[28104,6.82]
[28107,6.9]
[28108,6.89]
[28109,6.88]
[28110,6.88]
[28111,6.88]
[28114,6.84]
[28115,6.85]
[28116,6.86]
[28117,6.84]
[28118,"."]
[28121,6.84]
[28122,6.86]
[28123,6.84]
[28124,6.8]
[28125,6.81]
[28128,6.84]
[28129,6.9]
[28130,6.88]
[28131,6.93]
[28132,7.07]
[28135,7.2]
[28136,7.28]
[28137,7.26]
[28138,7.18]
[28139,7.28]
[28142,7.28]
[28143,7.34]
[28144,7.28]
[28145,7.26]
[28146,7.28]
[28149,7.34]
[28150,7.32]
[28151,7.33]
[28152,7.43]
[28153,7.4]
[28156,7.4]
[28157,7.41]
[28158,7.47]
[28159,7.46]
[28160,7.28]
[28163,7.34]
[28164,7.35]
[28165,7.34]
[28166,7.34]
[28167,7.36]
[28170,7.38]
[28171,7.36]
[28172,7.34]
[28173,7.26]
[28174,7.41]
[28177,"."]
[28178,7.42]
[28179,7.48]
[28180,7.5]
[28181,7.48]
[28184,7.45]
[28185,7.49]
[28186,7.45]
[28187,7.43]
[28188,7.48]
[28191,7.5]
[28192,7.52]
[28193,7.5]
[28194,7.49]
[28195,7.44]
[28198,7.45]
[28199,7.44]
[28200,7.44]
[28201,7.47]
[28202,7.44]
[28205,7.43]
[28206,7.43]
[28207,7.44]
[28208,7.46]
[28209,7.48]
[28212,7.47]
[28213,7.47]
[28214,7.44]
[28215,7.42]
[28216,7.43]
[28219,7.44]
[28220,7.47]
[28221,7.46]
[28222,7.43]
[28223,"."]
[28226,7.39]
[28227,7.39]
[28228,7.36]
[28229,7.22]
[28230,7.25]
[28233,7.25]
[28234,7.3]
[28235,7.32]
[28236,7.33]
[28237,7.36]
[28240,7.4]
[28241,7.38]
[28242,7.38]
[28243,7.4]
[28244,7.45]
[28247,7.45]
[28248,7.44]
[28249,7.45]
[28250,7.47]
[28251,7.5]
[28254,7.5]
[28255,7.52]
[28256,7.52]
[28257,7.5]
[28258,7.48]
[28261,7.46]
[28262,7.45]
[28263,7.43]
[28264,7.49]
[28265,7.49]
[28268,7.46]
[28269,7.41]
[28270,7.39]
[28271,7.42]
[28272,7.38]
[28275,"."]
[28276,7.38]
[28277,7.38]
[28278,7.39]
[28279,7.36]
[28282,7.37]
[28283,7.36]
[28284,7.36]
[28285,7.35]
[28286,7.3]
[28289,7.27]
[28290,7.22]
[28291,7.23]
[28292,7.24]
[28293,7.24]
[28296,7.27]
[28297,7.26]
[28298,7.25]
[28299,7.26]
[28300,7.2]
[28303,7.2]
[28304,7.16]
[28305,7.19]
[28306,7.2]
[28307,7.34]
[28310,"."]
[28311,7.35]
[28312,7.37]
[28313,7.29]
[28314,7.31]
[28317,7.33]
[28318,7.32]
[28319,7.28]
[28320,"."]
[28321,7.31]
[28324,7.34]
[28325,7.33]
[28326,7.32]
[28327,7.32]
[28328,7.31]
[28331,7.28]
[28332,7.28]
[28333,7.36]
[28334,7.41]
[28335,7.42]
[28338,7.43]
[28339,7.44]
[28340,7.42]
[28341,7.43]
[28342,7.42]
[28345,7.41]
[28346,7.45]
[28347,7.46]
[28348,7.47]
[28349,7.48]
[28352,7.48]
[28353,7.48]
[28354,7.44]
[28355,7.42]
[28356,7.4]
[28359,7.39]
[28360,7.36]
[28361,7.35]
[28362,7.32]
[28363,7.27]
[28366,7.25]
[28367,7.27]
[28368,7.28]
[28369,7.3]
[28370,7.24]
[28373,"."]
[28374,7.24]
[28375,7.26]
[28376,7.28]
[28377,7.36]
[28380,7.38]
[28381,7.37]
[28382,7.34]
[28383,7.33]
[28384,7.32]
[28387,7.32]
[28388,7.36]
[28389,7.36]
[28390,7.39]
[28391,7.39]
[28394,7.42]
[28395,7.38]
[28396,7.38]
[28397,7.39]
[28398,7.41]
[28401,7.41]
[28402,7.4]
[28403,7.4]
[28404,7.44]
[28405,7.48]
[28408,"."]
[28409,7.54]
[28410,7.54]
[28411,7.54]
[28412,7.54]
[28415,7.55]
[28416,7.55]
[28417,7.54]
[28418,7.54]
[28419,7.55]
[28422,7.56]
[28423,7.58]
[28424,7.57]
[28425,7.56]
[28426,7.56]
[28429,7.62]
[28430,7.63]
[28431,7.69]
[28432,7.68]
[28433,7.64]
[28436,7.62]
[28437,"."]
[28438,7.6]
[28439,7.59]
[28440,"."]
[28443,7.56]
[28444,7.56]
[28445,7.55]
[28446,7.54]
[28447,7.54]
[28450,7.56]
[28451,7.54]
[28452,7.52]
[28453,"."]
[28454,7.52]
[28457,7.53]
[28458,7.55]
[28459,7.55]
[28460,7.58]
[28461,7.59]
[28464,7.6]
[28465,7.63]
[28466,7.63]
[28467,7.64]
[28468,7.63]
[28471,7.64]
[28472,7.65]
[28473,7.66]
[28474,7.67]
[28475,7.67]
[28478,7.69]
[28479,7.74]
[28480,7.72]
[28481,7.75]
[28482,7.75]
[28485,"."]
[28486,7.77]
[28487,7.78]
[28488,7.82]
[28489,7.78]
[28492,"."]
[28493,7.83]
[28494,7.82]
[28495,7.83]
[28496,7.85]
[28499,8.01]
[28500,8.02]
[28501,8.0299999999999994]
[28502,8.02]
[28503,7.98]
[28506,7.98]
[28507,7.98]
[28508,7.98]
[28509,7.97]
[28510,7.97]
[28513,7.97]
[28514,7.99]
[28515,8]
[28516,7.98]
[28517,7.97]
[28520,7.96]
[28521,7.94]
[28522,7.96]
[28523,7.96]
[28524,7.97]
[28527,7.99]
[28528,7.99]
[28529,8]
[28530,8.01]
[28531,8.02]
[28534,"."]
[28535,8.0500000000000007]
[28536,8.08]
[28537,8.1]
[28538,8.09]
[28541,"."]
[28542,8.1]
[28543,8.1]
[28544,8.08]
[28545,8.0399999999999991]
[28548,8.02]
[28549,8.0399999999999991]
[28550,8.0500000000000007]
[28551,8.0399999999999991]
[28552,8.0399999999999991]
[28555,8.0500000000000007]
[28556,8.0299999999999994]
[28557,8.0299999999999994]
[28558,8.02]
[28559,8]
[28562,7.99]
[28563,7.99]
[28564,8]
[28565,8]
[28566,8]
[28569,7.97]
[28570,7.97]
[28571,7.98]
[28572,8.01]
[28573,"."]
[28576,8.1199999999999992]
[28577,8.1199999999999992]
[28578,8.11]
[28579,8.1199999999999992]
[28580,8.15]
[28583,8.1300000000000008]
[28584,8.1199999999999992]
[28585,8.14]
[28586,8.16]
[28587,8.14]
[28590,8.15]
[28591,8.16]
[28592,8.16]
[28593,8.15]
[28594,8.1199999999999992]
[28597,8.08]
[28598,8.08]
[28599,8.1300000000000008]
[28600,8.14]
[28601,8.16]
[28604,8.18]
[28605,8.18]
[28606,8.2200000000000006]
[28607,8.24]
[28608,8.24]
[28611,8.24]
[28612,8.25]
[28613,8.2799999999999994]
[28614,8.27]
[28615,8.34]
[28618,8.35]
[28619,8.34]
[28620,8.34]
[28621,8.34]
[28622,8.36]
[28625,8.35]
[28626,8.34]
[28627,8.33]
[28628,8.3699999999999992]
[28629,8.3800000000000008]
[28632,8.3800000000000008]
[28633,8.3699999999999992]
[28634,8.39]
[28635,8.4]
[28636,8.42]
[28639,"."]
[28640,"."]
[28641,8.42]
[28642,8.41]
[28643,8.39]
[28646,8.3800000000000008]
[28647,8.3699999999999992]
[28648,8.3699999999999992]
[28649,8.3800000000000008]
[28650,8.41]
[28653,8.4]
[28654,8.41]
[28655,8.41]
[28656,8.41]
[28657,8.43]
[28660,8.4499999999999993]
[28661,8.4700000000000006]
[28662,8.5]
[28663,8.5]
[28664,8.5500000000000007]
[28667,8.59]
[28668,8.58]
[28669,8.57]
[28670,8.57]
[28671,8.6199999999999992]
[28674,8.59]
[28675,"."]
[28676,8.6199999999999992]
[28677,8.6199999999999992]
[28678,8.66]
[28681,8.68]
[28682,8.68]
[28683,8.67]
[28684,8.68]
[28685,8.68]
[28688,8.65]
[28689,8.6300000000000008]
[28690,8.6199999999999992]
[28691,8.66]
[28692,8.67]
[28695,8.67]
[28696,8.67]
[28697,8.66]
[28698,8.58]
[28699,8.5500000000000007]
[28702,8.56]
[28703,8.5399999999999991]
[28704,8.44]
[28705,8.39]
[28706,8.3800000000000008]
[28709,8.36]
[28710,8.35]
[28711,8.34]
[28712,8.4499999999999993]
[28713,8.44]
[28716,8.4499999999999993]
[28717,8.4600000000000009]
[28718,8.5500000000000007]
[28719,8.48]
[28720,8.4600000000000009]
[28723,8.41]
[28724,8.41]
[28725,8.32]
[28726,8.35]
[28727,8.34]
[28730,8.35]
[28731,8.3699999999999992]
[28732,8.42]
[28733,8.39]
[28734,8.3800000000000008]
[28737,"."]
[28738,8.34]
[28739,8.35]
[28740,8.34]
[28741,8.34]
[28744,8.31]
[28745,8.2899999999999991]
[28746,8.3000000000000007]
[28747,8.32]
[28748,8.35]
[28751,8.3699999999999992]
[28752,8.3800000000000008]
[28753,8.4600000000000009]
[28754,8.51]
[28755,8.56]
[28758,8.56]
[28759,8.5299999999999994]
[28760,8.5399999999999991]
[28761,8.5399999999999991]
[28762,8.56]
[28765,8.58]
[28766,8.57]
[28767,8.59]
[28768,8.6]
[28769,8.58]
[28772,"."]
[28773,8.58]
[28774,8.56]
[28775,8.51]
[28776,8.52]
[28779,8.59]
[28780,8.6]
[28781,8.6199999999999992]
[28782,8.64]
[28783,8.66]
[28786,8.66]
[28787,8.64]
[28788,8.65]
[28789,8.7200000000000006]
[28790,8.7799999999999994]
[28793,8.8800000000000008]
[28794,8.9600000000000009]
[28795,8.66]
[28796,8.73]
[28797,8.86]
[28800,8.85]
[28801,"."]
[28802,8.86]
[28803,8.8699999999999992]
[28804,8.86]
[28807,8.83]
[28808,8.82]
[28809,8.76]
[28810,8.7200000000000006]
[28811,8.7200000000000006]
[28814,8.7200000000000006]
[28815,8.77]
[28816,8.77]
[28817,"."]
[28818,8.86]
[28821,8.86]
[28822,8.86]
[28823,8.86]
[28824,8.86]
[28825,8.8000000000000007]
[28828,8.82]
[28829,8.85]
[28830,8.85]
[28831,8.89]
[28832,8.9]
[28835,8.9]
[28836,8.92]
[28837,8.98]
[28838,8.9600000000000009]
[28839,9]
[28842,9.1300000000000008]
[28843,9.14]
[28844,9.16]
[28845,9.16]
[28846,9.11]
[28849,"."]
[28850,9.1300000000000008]
[28851,9.1199999999999992]
[28852,9.16]
[28853,9.15]
[28856,"."]
[28857,9.18]
[28858,9.16]
[28859,9.11]
[28860,9.1]
[28863,9.14]
[28864,9.16]
[28865,9.16]
[28866,9.15]
[28867,9.14]
[28870,9.15]
[28871,9.16]
[28872,9.18]
[28873,9.18]
[28874,9.15]
[28877,9.1199999999999992]
[28878,9.1]
[28879,9.08]
[28880,8.98]
[28881,8.93]
[28884,8.9600000000000009]
[28885,8.9499999999999993]
[28886,8.9499999999999993]
[28887,8.94]
[28888,8.89]
[28891,8.9499999999999993]
[28892,9]
[28893,9.09]
[28894,9.09]
[28895,9.11]
[28898,"."]
[28899,9.11]
[28900,9.1199999999999992]
[28901,9.1199999999999992]
[28902,9.11]
[28905,"."]
[28906,9.1199999999999992]
[28907,9.15]
[28908,9.1999999999999993]
[28909,9.2100000000000009]
[28912,9.1999999999999993]
[28913,9.19]
[28914,9.17]
[28915,9.17]
[28916,9.16]
[28919,9.11]
[28920,9.14]
[28921,9.1]
[28922,9.1]
[28923,9.11]
[28926,9.11]
[28927,9.11]
[28928,9.1199999999999992]
[28929,9.14]
[28930,9.1199999999999992]
[28933,9.1199999999999992]
[28934,9.1300000000000008]
[28935,9.1300000000000008]
[28936,9.1199999999999992]
[28937,9.1199999999999992]
[28940,9.1199999999999992]
[28941,9.11]
[28942,9.07]
[28943,9.06]
[28944,9.11]
[28947,9.11]
[28948,9.1]
[28949,9.09]
[28950,9.07]
[28951,9.1]
[28954,9.14]
[28955,9.17]
[28956,9.1999999999999993]
[28957,9.1999999999999993]
[28958,"."]
[28961,9.19]
[28962,9.16]
[28963,9.15]
[28964,9.15]
[28965,9.19]
[28968,9.2100000000000009]
[28969,9.24]
[28970,9.23]
[28971,9.27]
[28972,9.32]
[28975,9.35]
[28976,9.36]
[28977,9.34]
[28978,9.3800000000000008]
[28979,9.39]
[28982,9.39]
[28983,9.3800000000000008]
[28984,9.36]
[28985,9.36]
[28986,9.34]
[28989,9.3000000000000007]
[28990,9.32]
[28991,9.31]
[28992,9.24]
[28993,9.23]
[28996,9.24]
[28997,9.15]
[28998,9.07]
[28999,9.06]
[29000,9.01]
[29003,"."]
[29004,9.01]
[29005,"."]
[29006,9.06]
[29007,9.0500000000000007]
[29010,9.06]
[29011,9.02]
[29012,8.9700000000000006]
[29013,8.89]
[29014,8.9]
[29017,8.94]
[29018,8.7899999999999991]
[29019,8.83]
[29020,8.8699999999999992]
[29021,8.9600000000000009]
[29024,8.9499999999999993]
[29025,8.9499999999999993]
[29026,8.94]
[29027,8.93]
[29028,8.98]
[29031,8.93]
[29032,8.82]
[29033,8.8000000000000007]
[29034,8.8000000000000007]
[29035,8.81]
[29038,8.76]
[29039,8.77]
[29040,"."]
[29041,8.8000000000000007]
[29042,8.82]
[29045,8.86]
[29046,8.92]
[29047,8.9700000000000006]
[29048,8.9499999999999993]
[29049,8.94]
[29052,8.99]
[29053,9.01]
[29054,9.0299999999999994]
[29055,9.0399999999999991]
[29056,8.98]
[29059,9.0299999999999994]
[29060,9.06]
[29061,8.99]
[29062,8.9700000000000006]
[29063,9.02]
[29066,9.0299999999999994]
[29067,9.01]
[29068,8.99]
[29069,8.91]
[29070,8.92]
[29073,8.91]
[29074,8.91]
[29075,8.93]
[29076,8.9700000000000006]
[29077,9]
[29080,9]
[29081,8.98]
[29082,9]
[29083,9]
[29084,9.01]
[29087,9.02]
[29088,9.0399999999999991]
[29089,9.0399999999999991]
[29090,9.0500000000000007]
[29091,9.14]
[29094,9.1199999999999992]
[29095,9.15]
[29096,9.14]
[29097,9.2100000000000009]
[29098,9.24]
[29101,"."]
[29102,9.32]
[29103,9.32]
[29104,9.35]
[29105,9.34]
[29108,9.36]
[29109,9.25]
[29110,9.3000000000000007]
[29111,9.34]
[29112,9.2899999999999991]
[29115,9.3699999999999992]
[29116,9.36]
[29117,9.31]
[29118,9.2899999999999991]
[29119,9.26]
[29122,9.34]
[29123,9.32]
[29124,9.36]
[29125,9.44]
[29126,9.44]
[29129,9.51]
[29130,9.4700000000000006]
[29131,9.5]
[29132,9.58]
[29133,9.6]
[29136,"."]
[29137,9.93]
[29138,10.09]
[29139,10.17]
[29140,10.15]
[29143,10.31]
[29144,10.27]
[29145,10.199999999999999]
[29146,10.41]
[29147,10.68]
[29150,10.96]
[29151,11.02]
[29152,10.83]
[29153,10.98]
[29154,10.67]
[29157,10.78]
[29158,10.75]
[29159,10.72]
[29160,10.79]
[29161,10.84]
[29164,10.85]
[29165,"."]
[29166,11]
[29167,10.96]
[29168,10.68]
[29171,"."]
[29172,10.63]
[29173,10.75]
[29174,10.62]
[29175,10.77]
[29178,10.8]
[29179,10.78]
[29180,10.73]
[29181,"."]
[29182,10.51]
[29185,10.37]
[29186,10.24]
[29187,10.37]
[29188,10.34]
[29189,10.38]
[29192,10.44]
[29193,10.32]
[29194,10.27]
[29195,10.130000000000001]
[29196,10.3]
[29199,10.27]
[29200,10.46]
[29201,10.58]
[29202,10.51]
[29203,10.45]
[29206,10.42]
[29207,10.34]
[29208,10.33]
[29209,10.38]
[29210,10.39]
[29213,10.45]
[29214,"."]
[29215,10.48]
[29216,10.46]
[29217,10.41]
[29220,10.33]
[29221,"."]
[29222,10.5]
[29223,10.6]
[29224,10.66]
[29227,10.63]
[29228,10.57]
[29229,10.58]
[29230,10.51]
[29231,10.68]
[29234,10.7]
[29235,10.65]
[29236,10.65]
[29237,10.71]
[29238,10.82]
[29241,10.96]
[29242,10.85]
[29243,10.82]
[29244,11.01]
[29245,11.1]
[29248,11.15]
[29249,11.21]
[29250,11.16]
[29251,11.13]
[29252,11.29]
[29255,11.4]
[29256,11.73]
[29257,11.92]
[29258,11.71]
[29259,11.8]
[29262,12.01]
[29263,"."]
[29264,11.86]
[29265,11.97]
[29266,12.2]
[29269,"."]
[29270,12.85]
[29271,12.84]
[29272,13.22]
[29273,13.06]
[29276,13.27]
[29277,13.65]
[29278,13.46]
[29279,12.92]
[29280,12.72]
[29283,12.79]
[29284,12.91]
[29285,13.03]
[29286,13.13]
[29287,12.86]
[29290,12.63]
[29291,12.41]
[29292,12.62]
[29293,12.5]
[29294,12.52]
[29297,12.58]
[29298,12.4]
[29299,12.35]
[29300,12.62]
[29301,12.75]
[29304,13.17]
[29305,13.1]
[29306,13.03]
[29307,12.97]
[29308,12.72]
[29311,12.64]
[29312,12.69]
[29313,12.63]
[29314,12.52]
[29315,"."]
[29318,12.13]
[29319,12.21]
[29320,12.06]
[29321,12.06]
[29322,11.79]
[29325,11.62]
[29326,11.57]
[29327,10.9]
[29328,11.13]
[29329,11.05]
[29332,10.9]
[29333,10.82]
[29334,10.89]
[29335,10.96]
[29336,10.95]
[29339,10.63]
[29340,10.67]
[29341,10.76]
[29342,10.57]
[29343,10.24]
[29346,10.18]
[29347,9.8000000000000007]
[29348,9.9600000000000009]
[29349,10.18]
[29350,10.3]
[29353,10.3]
[29354,10.130000000000001]
[29355,10.14]
[29356,10.31]
[29357,10.37]
[29360,10.53]
[29361,10.220000000000001]
[29362,10.08]
[29363,10.1]
[29364,9.85]
[29367,"."]
[29368,9.9600000000000009]
[29369,10.1]
[29370,10.24]
[29371,10.25]
[29374,10.31]
[29375,10.16]
[29376,10.07]
[29377,10.02]
[29378,9.81]
[29381,9.73]
[29382,9.83]
[29383,9.6999999999999993]
[29384,9.5299999999999994]
[29385,9.51]
[29388,9.4700000000000006]
[29389,9.49]
[29390,9.56]
[29391,9.56]
[29392,9.49]
[29395,9.6300000000000008]
[29396,9.68]
[29397,9.7899999999999991]
[29398,9.8699999999999992]
[29399,10.039999999999999]
[29402,10.09]
[29403,10.130000000000001]
[29404,10.19]
[29405,10.01]
[29406,"."]
[29409,10.199999999999999]
[29410,10.09]
[29411,10.14]
[29412,10.210000000000001]
[29413,10.28]
[29416,10.33]
[29417,10.17]
[29418,10.07]
[29419,10.210000000000001]
[29420,10.199999999999999]
[29423,10.130000000000001]
[29424,10.18]
[29425,10.119999999999999]
[29426,10.24]
[29427,10.35]
[29430,10.46]
[29431,10.45]
[29432,10.53]
[29433,10.76]
[29434,10.76]
[29437,10.69]
[29438,10.7]
[29439,10.8]
[29440,10.71]
[29441,10.87]
[29444,11.03]
[29445,10.98]
[29446,10.89]
[29447,10.9]
[29448,10.86]
[29451,11.13]
[29452,11.24]
[29453,11.22]
[29454,11.3]
[29455,11.13]
[29458,11.4]
[29459,11.42]
[29460,11.67]
[29461,11.89]
[29462,11.55]
[29465,"."]
[29466,11.32]
[29467,11.08]
[29468,11.16]
[29469,11.21]
[29472,11.29]
[29473,11.19]
[29474,11.14]
[29475,11.32]
[29476,11.37]
[29479,11.62]
[29480,11.52]
[29481,11.57]
[29482,11.53]
[29483,11.33]
[29486,11.69]
[29487,11.76]
[29488,11.75]
[29489,11.91]
[29490,11.99]
[29493,12.07]
[29494,11.86]
[29495,11.78]
[29496,11.83]
[29497,11.4]
[29500,11.35]
[29501,11.43]
[29502,11.51]
[29503,11.39]
[29504,11.44]
[29507,"."]
[29508,11.37]
[29509,11.29]
[29510,11.47]
[29511,11.62]
[29514,11.64]
[29515,11.7]
[29516,11.88]
[29517,11.82]
[29518,11.74]
[29521,12.13]
[29522,12.32]
[29523,12.48]
[29524,12.48]
[29525,12.46]
[29528,12.46]
[29529,"."]
[29530,12.61]
[29531,13.04]
[29532,12.66]
[29535,12.78]
[29536,"."]
[29537,12.47]
[29538,12.49]
[29539,12.79]
[29542,12.95]
[29543,12.62]
[29544,12.51]
[29545,12.59]
[29546,12.8]
[29549,12.76]
[29550,12.74]
[29551,12.65]
[29552,"."]
[29553,12.72]
[29556,12.92]
[29557,12.95]
[29558,12.92]
[29559,12.91]
[29560,12.85]
[29563,12.91]
[29564,13.1]
[29565,13.15]
[29566,13.57]
[29567,13.21]
[29570,13.25]
[29571,13.51]
[29572,13.28]
[29573,13.22]
[29574,12.64]
[29577,12.14]
[29578,12.35]
[29579,12.42]
[29580,"."]
[29581,12.25]
[29584,12.2]
[29585,12.39]
[29586,12.43]
[29587,"."]
[29588,12.42]
[29591,12.15]
[29592,12.11]
[29593,12.38]
[29594,12.35]
[29595,12.57]
[29598,12.45]
[29599,12.53]
[29600,12.53]
[29601,12.62]
[29602,12.53]
[29605,12.64]
[29606,12.5]
[29607,12.77]
[29608,12.87]
[29609,12.84]
[29612,12.7]
[29613,12.73]
[29614,12.77]
[29615,12.8]
[29616,12.68]
[29619,12.86]
[29620,12.98]
[29621,12.86]
[29622,12.95]
[29623,13.09]
[29626,13.21]
[29627,13.27]
[29628,13.42]
[29629,"."]
[29630,13.65]
[29633,"."]
[29634,13.33]
[29635,13.3]
[29636,13.09]
[29637,12.9]
[29640,13.19]
[29641,13.21]
[29642,13.29]
[29643,13.47]
[29644,13.43]
[29647,13.62]
[29648,13.43]
[29649,13.45]
[29650,13.43]
[29651,13.2]
[29654,13.09]
[29655,13.08]
[29656,13.12]
[29657,13.03]
[29658,12.86]
[29661,12.85]
[29662,12.68]
[29663,12.58]
[29664,12.67]
[29665,12.77]
[29668,13.13]
[29669,13.3]
[29670,13.21]
[29671,13.34]
[29672,13.36]
[29675,13.22]
[29676,13.13]
[29677,13.14]
[29678,13.25]
[29679,13.4]
[29682,13.74]
[29683,13.41]
[29684,13.61]
[29685,13.45]
[29686,13.59]
[29689,13.68]
[29690,13.58]
[29691,13.74]
[29692,13.79]
[29693,"."]
[29696,13.69]
[29697,13.73]
[29698,13.78]
[29699,13.8]
[29700,13.88]
[29703,13.92]
[29704,13.93]
[29705,14.05]
[29706,14.11]
[29707,14.05]
[29710,14.47]
[29711,14.69]
[29712,14.56]
[29713,14.33]
[29714,14.23]
[29717,14.34]
[29718,14.46]
[29719,14.49]
[29720,14.24]
[29721,14.07]
[29724,13.8]
[29725,13.95]
[29726,14]
[29727,14.05]
[29728,13.82]
[29731,"."]
[29732,13.67]
[29733,13.71]
[29734,13.56]
[29735,13.5]
[29738,13.46]
[29739,13.58]
[29740,13.55]
[29741,13.51]
[29742,13.56]
[29745,13.36]
[29746,13.37]
[29747,13.31]
[29748,13.32]
[29749,13.35]
[29752,13.09]
[29753,13.08]
[29754,13.23]
[29755,13.57]
[29756,13.46]
[29759,13.44]
[29760,13.56]
[29761,13.66]
[29762,13.7]
[29763,13.69]
[29766,13.68]
[29767,13.86]
[29768,14.04]
[29769,13.95]
[29770,"."]
[29773,13.81]
[29774,14.04]
[29775,14.11]
[29776,14.12]
[29777,13.94]
[29780,13.99]
[29781,14.15]
[29782,14.07]
[29783,14.11]
[29784,14.09]
[29787,14.59]
[29788,14.61]
[29789,14.63]
[29790,14.57]
[29791,14.41]
[29794,14.43]
[29795,14.53]
[29796,14.61]
[29797,14.71]
[29798,14.67]
[29801,14.95]
[29802,14.95]
[29803,14.91]
[29804,14.86]
[29805,14.83]
[29808,14.65]
[29809,14.4]
[29810,14.61]
[29811,14.65]
[29812,14.74]
[29815,14.71]
[29816,14.79]
[29817,14.77]
[29818,14.89]
[29819,14.97]
[29822,15.32]
[29823,15.35]
[29824,15.31]
[29825,15.36]
[29826,15.25]
[29829,15.41]
[29830,15.41]
[29831,15.4]
[29832,15.48]
[29833,15.51]
[29836,"."]
[29837,15.59]
[29838,15.53]
[29839,15.3]
[29840,15.05]
[29843,15.2]
[29844,15.08]
[29845,15.11]
[29846,14.95]
[29847,14.91]
[29850,14.78]
[29851,15.03]
[29852,15.23]
[29853,15.31]
[29854,15.68]
[29857,15.65]
[29858,15.76]
[29859,15.84]
[29860,15.75]
[29861,15.41]
[29864,15.19]
[29865,15.14]
[29866,15.04]
[29867,15]
[29868,14.73]
[29871,"."]
[29872,14.83]
[29873,14.87]
[29874,14.88]
[29875,14.94]
[29878,14.95]
[29879,15.09]
[29880,15.34]
[29881,15.38]
[29882,15.3]
[29885,15.6]
[29886,15.54]
[29887,15.44]
[29888,15.06]
[29889,14.63]
[29892,14.57]
[29893,"."]
[29894,14.18]
[29895,14.19]
[29896,13.94]
[29899,13.39]
[29900,13.4]
[29901,"."]
[29902,13.19]
[29903,13.18]
[29906,13.07]
[29907,13.18]
[29908,13]
[29909,13.04]
[29910,13.14]
[29913,13.44]
[29914,13.13]
[29915,12.98]
[29916,"."]
[29917,12.92]
[29920,13.13]
[29921,13.37]
[29922,13.49]
[29923,13.45]
[29924,13.15]
[29927,13.5]
[29928,13.5]
[29929,13.64]
[29930,13.8]
[29931,13.84]
[29934,13.62]
[29935,13.55]
[29936,13.53]
[29937,13.71]
[29938,13.51]
[29941,13.83]
[29942,14.02]
[29943,14.14]
[29944,14.01]
[29945,"."]
[29948,14.01]
[29949,14.12]
[29950,14.17]
[29951,13.98]
[29952,"."]
[29955,14.19]
[29956,14.44]
[29957,14.59]
[29958,14.63]
[29959,14.48]
[29962,14.81]
[29963,14.62]
[29964,14.83]
[29965,14.7]
[29966,14.82]
[29969,14.75]
[29970,14.8]
[29971,14.81]
[29972,14.62]
[29973,14.69]
[29976,14.62]
[29977,14.54]
[29978,14.51]
[29979,14.29]
[29980,14.14]
[29983,14.58]
[29984,14.47]
[29985,14.69]
[29986,14.76]
[29987,14.65]
[29990,14.88]
[29991,14.95]
[29992,14.81]
[29993,14.71]
[29994,"."]
[29997,"."]
[29998,14.53]
[29999,14.5]
[30000,14.28]
[30001,14.24]
[30004,13.87]
[30005,13.93]
[30006,13.87]
[30007,13.91]
[30008,14.03]
[30011,13.85]
[30012,13.74]
[30013,13.69]
[30014,13.61]
[30015,13.59]
[30018,13.67]
[30019,13.69]
[30020,13.73]
[30021,13.95]
[30022,13.97]
[30025,13.96]
[30026,13.91]
[30027,13.88]
[30028,13.87]
[30029,13.89]
[30032,13.74]
[30033,13.72]
[30034,13.91]
[30035,13.9]
[30036,14.01]
[30039,14.16]
[30040,14.19]
[30041,14.18]
[30042,14.1]
[30043,14.1]
[30046,14.16]
[30047,14.18]
[30048,14.18]
[30049,13.98]
[30050,"."]
[30053,13.83]
[30054,13.83]
[30055,13.95]
[30056,13.91]
[30057,13.71]
[30060,13.66]
[30061,13.72]
[30062,13.69]
[30063,13.71]
[30064,13.69]
[30067,13.7]
[30068,13.7]
[30069,13.77]
[30070,13.87]
[30071,13.87]
[30074,13.95]
[30075,13.87]
[30076,13.8]
[30077,13.54]
[30078,13.48]
[30081,13.49]
[30082,13.46]
[30083,13.59]
[30084,13.62]
[30085,13.48]
[30088,13.57]
[30089,13.6]
[30090,13.64]
[30091,13.53]
[30092,13.52]
[30095,13.58]
[30096,13.62]
[30097,13.68]
[30098,13.72]
[30099,13.71]
[30102,"."]
[30103,13.93]
[30104,13.86]
[30105,13.9]
[30106,13.98]
[30109,13.94]
[30110,13.98]
[30111,13.99]
[30112,14.02]
[30113,13.93]
[30116,14.21]
[30117,14.21]
[30118,14.26]
[30119,14.48]
[30120,14.62]
[30123,14.63]
[30124,14.66]
[30125,14.74]
[30126,14.71]
[30127,14.76]
[30130,14.73]
[30131,14.61]
[30132,14.44]
[30133,14.4]
[30134,14.5]
[30137,"."]
[30138,14.48]
[30139,14.49]
[30140,14.19]
[30141,14.03]
[30144,13.87]
[30145,14.02]
[30146,14.1]
[30147,13.96]
[30148,13.7]
[30151,13.68]
[30152,13.53]
[30153,13.6]
[30154,13.51]
[30155,13.56]
[30158,13.91]
[30159,13.86]
[30160,13.97]
[30161,13.83]
[30162,13.68]
[30165,13.41]
[30166,13.51]
[30167,13.68]
[30168,13.7]
[30169,13.85]
[30172,13.7]
[30173,13.69]
[30174,13.71]
[30175,13.55]
[30176,13.2]
[30179,13.09]
[30180,12.65]
[30181,12.57]
[30182,12.47]
[30183,12.24]
[30186,12.47]
[30187,12.35]
[30188,12.43]
[30189,12.55]
[30190,12.77]
[30193,12.81]
[30194,12.81]
[30195,12.76]
[30196,12.6]
[30197,12.47]
[30200,"."]
[30201,12.53]
[30202,12.51]
[30203,12.53]
[30204,12.73]
[30207,12.63]
[30208,12.56]
[30209,12.6]
[30210,12.6]
[30211,12.51]
[30214,12.47]
[30215,12.18]
[30216,12.04]
[30217,11.94]
[30218,12.09]
[30221,11.99]
[30222,11.85]
[30223,11.8]
[30224,11.73]
[30225,11.51]
[30228,11.72]
[30229,11.69]
[30230,11.5]
[30231,10.91]
[30232,10.83]
[30235,"."]
[30236,10.53]
[30237,10.39]
[30238,10.61]
[30239,10.75]
[30242,10.58]
[30243,10.56]
[30244,10.69]
[30245,10.69]
[30246,10.81]
[30249,11.11]
[30250,10.87]
[30251,10.9]
[30252,10.77]
[30253,10.71]
[30256,10.56]
[30257,"."]
[30258,10.46]
[30259,10.42]
[30260,10.48]
[30263,10.55]
[30264,10.51]
[30265,10.48]
[30266,"."]
[30267,10.58]
[30270,10.65]
[30271,10.67]
[30272,10.59]
[30273,10.46]
[30274,10.42]
[30277,10.43]
[30278,10.53]
[30279,10.59]
[30280,"."]
[30281,10.51]
[30284,10.78]
[30285,10.79]
[30286,10.74]
[30287,10.68]
[30288,10.47]
[30291,10.46]
[30292,10.48]
[30293,10.62]
[30294,10.58]
[30295,10.66]
[30298,10.61]
[30299,10.46]
[30300,10.5]
[30301,10.59]
[30302,10.64]
[30305,10.7]
[30306,10.54]
[30307,10.53]
[30308,10.47]
[30309,"."]
[30312,10.44]
[30313,10.44]
[30314,10.47]
[30315,10.44]
[30316,10.36]
[30319,10.32]
[30320,10.37]
[30321,10.35]
[30322,10.39]
[30323,10.36]
[30326,10.38]
[30327,10.34]
[30328,10.32]
[30329,10.27]
[30330,10.28]
[30333,10.28]
[30334,10.3]
[30335,10.41]
[30336,10.43]
[30337,10.61]
[30340,10.7]
[30341,10.62]
[30342,10.69]
[30343,10.67]
[30344,10.71]
[30347,10.8]
[30348,10.78]
[30349,10.88]
[30350,10.93]
[30351,10.99]
[30354,10.96]
[30355,10.99]
[30356,11]
[30357,10.83]
[30358,10.8]
[30361,10.8]
[30362,10.84]
[30363,10.81]
[30364,10.71]
[30365,10.6]
[30368,"."]
[30369,10.46]
[30370,10.44]
[30371,10.42]
[30372,10.26]
[30375,10.27]
[30376,10.220000000000001]
[30377,10.26]
[30378,10.23]
[30379,10.27]
[30382,10.43]
[30383,10.52]
[30384,10.48]
[30385,10.55]
[30386,10.59]
[30389,10.48]
[30390,10.46]
[30391,10.53]
[30392,10.56]
[30393,10.58]
[30396,10.6]
[30397,10.62]
[30398,10.58]
[30399,10.58]
[30400,10.64]
[30403,10.66]
[30404,10.6]
[30405,10.59]
[30406,10.62]
[30407,"."]
[30410,10.6]
[30411,10.49]
[30412,10.49]
[30413,10.51]
[30414,10.51]
[30417,10.41]
[30418,10.42]
[30419,10.39]
[30420,10.29]
[30421,10.33]
[30424,10.29]
[30425,10.39]
[30426,10.39]
[30427,10.43]
[30428,10.42]
[30431,10.4]
[30432,10.37]
[30433,10.29]
[30434,10.31]
[30435,10.27]
[30438,10.26]
[30439,10.26]
[30440,10.119999999999999]
[30441,10.16]
[30442,10.130000000000001]
[30445,10.25]
[30446,10.16]
[30447,10.18]
[30448,10.23]
[30449,10.220000000000001]
[30452,10.37]
[30453,10.41]
[30454,10.43]
[30455,10.49]
[30456,10.54]
[30459,10.57]
[30460,10.56]
[30461,10.58]
[30462,10.63]
[30463,10.62]
[30466,"."]
[30467,10.81]
[30468,10.77]
[30469,10.78]
[30470,10.79]
[30473,10.79]
[30474,10.85]
[30475,10.92]
[30476,10.88]
[30477,10.89]
[30480,10.75]
[30481,10.77]
[30482,10.72]
[30483,10.64]
[30484,10.68]
[30487,10.8]
[30488,10.79]
[30489,10.83]
[30490,10.9]
[30491,11.02]
[30494,11.11]
[30495,11.04]
[30496,10.99]
[30497,10.96]
[30498,10.93]
[30501,"."]
[30502,11.21]
[30503,11.16]
[30504,11.29]
[30505,11.33]
[30508,11.28]
[30509,11.42]
[30510,11.4]
[30511,11.38]
[30512,11.51]
[30515,11.41]
[30516,11.36]
[30517,11.28]
[30518,11.32]
[30519,11.43]
[30522,11.41]
[30523,11.49]
[30524,11.51]
[30525,11.66]
[30526,11.76]
[30529,11.8]
[30530,11.82]
[30531,11.92]
[30532,12.12]
[30533,12.1]
[30536,12.2]
[30537,12.13]
[30538,12.17]
[30539,12.04]
[30540,11.96]
[30543,11.76]
[30544,11.71]
[30545,11.65]
[30546,11.7]
[30547,11.72]
[30550,11.54]
[30551,11.57]
[30552,11.54]
[30553,11.62]
[30554,11.65]
[30557,11.86]
[30558,11.9]
[30559,11.98]
[30560,11.97]
[30561,12.01]
[30564,"."]
[30565,11.85]
[30566,11.7]
[30567,11.77]
[30568,11.73]
[30571,11.56]
[30572,11.63]
[30573,11.76]
[30574,11.82]
[30575,11.68]
[30578,11.66]
[30579,11.57]
[30580,11.64]
[30581,11.6]
[30582,11.49]
[30585,11.41]
[30586,11.45]
[30587,11.49]
[30588,11.5]
[30589,11.44]
[30592,11.47]
[30593,11.46]
[30594,11.35]
[30595,11.31]
[30596,11.33]
[30599,"."]
[30600,11.57]
[30601,11.59]
[30602,11.65]
[30603,11.58]
[30606,11.47]
[30607,11.49]
[30608,11.49]
[30609,11.47]
[30610,11.43]
[30613,11.66]
[30614,11.7]
[30615,11.72]
[30616,11.66]
[30617,11.68]
[30620,11.74]
[30621,11.69]
[30622,11.7]
[30623,11.75]
[30624,11.85]
[30627,11.85]
[30628,"."]
[30629,11.84]
[30630,11.71]
[30631,"."]
[30634,11.68]
[30635,11.7]
[30636,11.7]
[30637,11.72]
[30638,11.72]
[30641,11.65]
[30642,11.57]
[30643,11.59]
[30644,"."]
[30645,11.55]
[30648,11.63]
[30649,11.58]
[30650,11.63]
[30651,11.63]
[30652,11.75]
[30655,11.78]
[30656,11.76]
[30657,11.79]
[30658,11.89]
[30659,11.9]
[30662,11.87]
[30663,11.95]
[30664,11.97]
[30665,11.96]
[30666,11.88]
[30669,11.87]
[30670,11.86]
[30671,11.83]
[30672,11.77]
[30673,11.79]
[30676,"."]
[30677,11.75]
[30678,11.81]
[30679,11.79]
[30680,11.82]
[30683,"."]
[30684,11.86]
[30685,11.78]
[30686,11.77]
[30687,11.73]
[30690,11.75]
[30691,11.71]
[30692,11.76]
[30693,11.76]
[30694,11.59]
[30697,11.54]
[30698,11.57]
[30699,11.61]
[30700,11.6]
[30701,11.64]
[30704,11.63]
[30705,11.63]
[30706,11.64]
[30707,11.63]
[30708,11.63]
[30711,11.66]
[30712,11.67]
[30713,11.64]
[30714,11.6]
[30715,11.6]
[30718,11.7]
[30719,11.71]
[30720,11.72]
[30721,11.73]
[30722,11.83]
[30725,"."]
[30726,11.85]
[30727,11.81]
[30728,11.83]
[30729,11.92]
[30732,"."]
[30733,11.91]
[30734,11.93]
[30735,12.05]
[30736,11.99]
[30739,12.05]
[30740,12.09]
[30741,12.04]
[30742,12.07]
[30743,11.99]
[30746,12.07]
[30747,12.09]
[30748,12.22]
[30749,12.24]
[30750,12.28]
[30753,12.24]
[30754,12.27]
[30755,12.31]
[30756,12.31]
[30757,12.34]
[30760,12.45]
[30761,12.44]
[30762,12.45]
[30763,12.49]
[30764,12.48]
[30767,12.46]
[30768,12.46]
[30769,12.42]
[30770,12.41]
[30771,12.53]
[30774,12.56]
[30775,12.65]
[30776,12.67]
[30777,12.65]
[30778,12.51]
[30781,12.47]
[30782,12.52]
[30783,12.5]
[30784,12.4]
[30785,12.57]
[30788,12.61]
[30789,12.57]
[30790,12.7]
[30791,12.77]
[30792,"."]
[30795,12.8]
[30796,12.75]
[30797,12.69]
[30798,12.67]
[30799,12.79]
[30802,12.82]
[30803,12.82]
[30804,12.86]
[30805,12.89]
[30806,13.07]
[30809,13.13]
[30810,13.09]
[30811,13.21]
[30812,13.25]
[30813,13.46]
[30816,13.58]
[30817,13.48]
[30818,13.41]
[30819,13.54]
[30820,13.45]
[30823,13.43]
[30824,13.52]
[30825,13.54]
[30826,13.72]
[30827,13.75]
[30830,"."]
[30831,13.89]
[30832,13.99]
[30833,13.91]
[30834,13.63]
[30837,13.42]
[30838,13.37]
[30839,13.54]
[30840,13.54]
[30841,13.46]
[30844,13.58]
[30845,13.54]
[30846,13.44]
[30847,13.39]
[30848,13.21]
[30851,13.27]
[30852,13.38]
[30853,13.65]
[30854,13.72]
[30855,13.74]
[30858,13.75]
[30859,13.79]
[30860,13.76]
[30861,13.8]
[30862,13.84]
[30865,13.87]
[30866,13.8]
[30867,"."]
[30868,13.77]
[30869,13.75]
[30872,13.48]
[30873,13.53]
[30874,13.55]
[30875,13.42]
[30876,13.3]
[30879,13.32]
[30880,13.37]
[30881,13.32]
[30882,13.25]
[30883,13.36]
[30886,13.35]
[30887,13.31]
[30888,13.06]
[30889,12.89]
[30890,12.95]
[30893,13.05]
[30894,12.91]
[30895,12.81]
[30896,12.74]
[30897,12.61]
[30900,12.73]
[30901,12.69]
[30902,12.66]
[30903,12.61]
[30904,12.68]
[30907,12.74]
[30908,12.67]
[30909,12.74]
[30910,12.7]
[30911,12.7]
[30914,12.69]
[30915,12.62]
[30916,12.65]
[30917,12.69]
[30918,12.66]
[30921,12.81]
[30922,12.81]
[30923,12.83]
[30924,12.84]
[30925,12.79]
[30928,"."]
[30929,12.88]
[30930,12.92]
[30931,12.81]
[30932,12.7]
[30935,12.62]
[30936,12.54]
[30937,12.55]
[30938,12.44]
[30939,12.42]
[30942,12.4]
[30943,12.35]
[30944,12.25]
[30945,12.28]
[30946,12.45]
[30949,12.52]
[30950,12.56]
[30951,12.46]
[30952,12.31]
[30953,12.47]
[30956,12.54]
[30957,12.54]
[30958,12.54]
[30959,12.52]
[30960,12.39]
[30963,"."]
[30964,12.36]
[30965,12.36]
[30966,12.31]
[30967,12.28]
[30970,12.34]
[30971,12.32]
[30972,12.28]
[30973,12.09]
[30974,11.93]
[30977,11.9]
[30978,11.78]
[30979,11.74]
[30980,11.83]
[30981,11.99]
[30984,11.95]
[30985,11.75]
[30986,11.79]
[30987,11.66]
[30988,11.66]
[30991,11.6]
[30992,"."]
[30993,11.72]
[30994,11.81]
[30995,11.71]
[30998,"."]
[30999,11.78]
[31000,11.81]
[31001,11.73]
[31002,11.69]
[31005,11.61]
[31006,11.53]
[31007,11.39]
[31008,"."]
[31009,11.24]
[31012,11.28]
[31013,11.28]
[31014,11.38]
[31015,11.42]
[31016,11.58]
[31019,11.56]
[31020,11.52]
[31021,11.52]
[31022,11.61]
[31023,11.7]
[31026,11.66]
[31027,11.57]
[31028,11.54]
[31029,11.7]
[31030,11.56]
[31033,11.49]
[31034,11.29]
[31035,11.34]
[31036,11.37]
[31037,11.34]
[31040,11.31]
[31041,"."]
[31042,11.45]
[31043,11.45]
[31044,11.46]
[31047,11.55]
[31048,"."]
[31049,11.7]
[31050,11.62]
[31051,11.67]
[31054,11.5]
[31055,11.45]
[31056,11.47]
[31057,11.48]
[31058,11.59]
[31061,11.6]
[31062,11.49]
[31063,11.51]
[31064,11.48]
[31065,11.39]
[31068,"."]
[31069,11.27]
[31070,11.21]
[31071,11.06]
[31072,11.11]
[31075,11.11]
[31076,11.11]
[31077,11.08]
[31078,11.17]
[31079,11.29]
[31082,11.35]
[31083,11.3]
[31084,11.4]
[31085,11.41]
[31086,11.37]
[31089,11.42]
[31090,"."]
[31091,11.39]
[31092,11.29]
[31093,11.38]
[31096,"."]
[31097,11.37]
[31098,11.52]
[31099,11.64]
[31100,11.76]
[31103,11.75]
[31104,11.72]
[31105,11.89]
[31106,11.91]
[31107,11.86]
[31110,11.93]
[31111,11.86]
[31112,11.92]
[31113,11.94]
[31114,11.71]
[31117,11.72]
[31118,11.78]
[31119,11.9]
[31120,11.92]
[31121,11.93]
[31124,12.02]
[31125,11.99]
[31126,11.91]
[31127,11.82]
[31128,11.88]
[31131,11.86]
[31132,11.77]
[31133,11.84]
[31134,11.75]
[31135,11.65]
[31138,11.66]
[31139,11.7]
[31140,11.73]
[31141,11.75]
[31142,"."]
[31145,11.77]
[31146,11.66]
[31147,11.58]
[31148,11.42]
[31149,11.43]
[31152,11.37]
[31153,11.25]
[31154,11.29]
[31155,11.13]
[31156,11.16]
[31159,11.13]
[31160,11.25]
[31161,11.25]
[31162,11.37]
[31163,11.35]
[31166,11.47]
[31167,11.41]
[31168,11.27]
[31169,11.29]
[31170,11.21]
[31173,11.19]
[31174,11.17]
[31175,11.26]
[31176,11.2]
[31177,11.04]
[31180,11.04]
[31181,10.87]
[31182,10.89]
[31183,10.81]
[31184,10.84]
[31187,10.56]
[31188,10.6]
[31189,10.62]
[31190,10.64]
[31191,10.57]
[31194,"."]
[31195,10.43]
[31196,10.46]
[31197,10.39]
[31198,10.28]
[31201,10.050000000000001]
[31202,10.050000000000001]
[31203,9.83]
[31204,9.89]
[31205,10.19]
[31208,10.16]
[31209,10.08]
[31210,10.16]
[31211,10.210000000000001]
[31212,9.98]
[31215,9.9700000000000006]
[31216,9.9]
[31217,10.039999999999999]
[31218,10.14]
[31219,10.34]
[31222,10.45]
[31223,10.5]
[31224,10.54]
[31225,10.39]
[31226,10.25]
[31229,10.19]
[31230,10.199999999999999]
[31231,10.23]
[31232,"."]
[31233,9.93]
[31236,10.050000000000001]
[31237,10.050000000000001]
[31238,10.07]
[31239,10.220000000000001]
[31240,10.23]
[31243,10.220000000000001]
[31244,10.15]
[31245,10.119999999999999]
[31246,10.3]
[31247,10.34]
[31250,10.46]
[31251,10.47]
[31252,10.51]
[31253,10.52]
[31254,10.59]
[31257,10.67]
[31258,10.66]
[31259,10.57]
[31260,10.51]
[31261,10.66]
[31264,10.64]
[31265,10.65]
[31266,10.55]
[31267,10.43]
[31268,10.37]
[31271,10.38]
[31272,10.46]
[31273,10.38]
[31274,10.36]
[31275,10.26]
[31278,10.23]
[31279,10.199999999999999]
[31280,10.119999999999999]
[31281,10.1]
[31282,10.14]
[31285,10.18]
[31286,10.119999999999999]
[31287,10.16]
[31288,10.119999999999999]
[31289,10.28]
[31292,"."]
[31293,10.24]
[31294,10.16]
[31295,10.27]
[31296,10.5]
[31299,10.49]
[31300,10.48]
[31301,10.51]
[31302,10.52]
[31303,10.4]
[31306,10.37]
[31307,10.41]
[31308,10.43]
[31309,10.43]
[31310,10.36]
[31313,10.39]
[31314,10.33]
[31315,10.27]
[31316,10.220000000000001]
[31317,"."]
[31320,10.31]
[31321,10.29]
[31322,10.3]
[31323,10.32]
[31324,10.36]
[31327,10.42]
[31328,10.36]
[31329,10.37]
[31330,10.35]
[31331,10.34]
[31334,"."]
[31335,10.3]
[31336,10.25]
[31337,10.210000000000001]
[31338,10.17]
[31341,10.18]
[31342,10.119999999999999]
[31343,10.14]
[31344,10.15]
[31345,10.210000000000001]
[31348,10.28]
[31349,10.11]
[31350,9.9700000000000006]
[31351,10.01]
[31352,9.98]
[31355,9.98]
[31356,9.93]
[31357,9.93]
[31358,9.91]
[31359,9.84]
[31362,"."]
[31363,9.74]
[31364,9.7799999999999994]
[31365,9.84]
[31366,9.92]
[31369,9.7200000000000006]
[31370,9.73]
[31371,9.7200000000000006]
[31372,9.58]
[31373,9.66]
[31376,9.68]
[31377,9.68]
[31378,9.64]
[31379,"."]
[31380,9.59]
[31383,9.69]
[31384,9.68]
[31385,9.6300000000000008]
[31386,9.6199999999999992]
[31387,9.65]
[31390,9.49]
[31391,9.36]
[31392,9.1999999999999993]
[31393,9.27]
[31394,9.2100000000000009]
[31397,9.16]
[31398,9.0399999999999991]
[31399,9.11]
[31400,9.1]
[31401,9.0399999999999991]
[31404,9.08]
[31405,9.07]
[31406,"."]
[31407,9.0399999999999991]
[31408,8.99]
[31411,9.01]
[31412,9]
[31413,"."]
[31414,9.0399999999999991]
[31415,9.0500000000000007]
[31418,9.07]
[31419,8.94]
[31420,9.1300000000000008]
[31421,9.27]
[31422,9.39]
[31425,9.49]
[31426,9.43]
[31427,9.31]
[31428,9.3000000000000007]
[31429,9.24]
[31432,"."]
[31433,9.2200000000000006]
[31434,9.2799999999999994]
[31435,9.23]
[31436,9.23]
[31439,9.1300000000000008]
[31440,9.0500000000000007]
[31441,9.09]
[31442,9.1]
[31443,9.08]
[31446,9.02]
[31447,8.9600000000000009]
[31448,8.9700000000000006]
[31449,9.0299999999999994]
[31450,9.11]
[31453,9]
[31454,8.93]
[31455,8.91]
[31456,8.85]
[31457,8.68]
[31460,"."]
[31461,8.64]
[31462,8.6999999999999993]
[31463,8.67]
[31464,8.48]
[31467,8.39]
[31468,8.4]
[31469,8.36]
[31470,8.15]
[31471,8.1300000000000008]
[31474,7.99]
[31475,7.93]
[31476,8.1199999999999992]
[31477,8.0399999999999991]
[31478,7.96]
[31481,7.76]
[31482,7.7]
[31483,7.68]
[31484,7.75]
[31485,7.72]
[31488,7.77]
[31489,7.83]
[31490,7.82]
[31491,7.78]
[31492,7.8]
[31495,7.7]
[31496,7.7]
[31497,7.64]
[31498,7.49]
[31499,"."]
[31502,7.39]
[31503,7.37]
[31504,7.33]
[31505,7.41]
[31506,7.45]
[31509,7.43]
[31510,7.31]
[31511,7.27]
[31512,7.23]
[31513,7.29]
[31516,7.19]
[31517,7.22]
[31518,6.98]
[31519,7.03]
[31520,7.09]
[31523,7.04]
[31524,7.25]
[31525,7.36]
[31526,7.51]
[31527,7.58]
[31530,7.48]
[31531,7.38]
[31532,7.38]
[31533,7.45]
[31534,7.51]
[31537,7.45]
[31538,7.46]
[31539,7.43]
[31540,7.4]
[31541,7.48]
[31544,7.67]
[31545,7.63]
[31546,7.66]
[31547,7.79]
[31548,7.99]
[31551,7.98]
[31552,7.88]
[31553,7.9]
[31554,7.88]
[31555,7.84]
[31558,"."]
[31559,7.73]
[31560,7.73]
[31561,7.99]
[31562,8.0500000000000007]
[31565,8.32]
[31566,8.19]
[31567,8.39]
[31568,8.31]
[31569,7.95]
[31572,8.1300000000000008]
[31573,8.07]
[31574,8.01]
[31575,7.98]
[31576,7.73]
[31579,7.63]
[31580,7.63]
[31581,7.57]
[31582,7.69]
[31583,7.6]
[31586,7.55]
[31587,7.47]
[31588,7.42]
[31589,7.42]
[31590,7.38]
[31593,7.35]
[31594,7.37]
[31595,7.37]
[31596,7.31]
[31597,"."]
[31600,7.31]
[31601,7.44]
[31602,7.31]
[31603,7.31]
[31604,7.3]
[31607,7.25]
[31608,7.16]
[31609,7.2]
[31610,7.18]
[31611,7.16]
[31614,7.14]
[31615,7.2]
[31616,7.29]
[31617,7.35]
[31618,7.33]
[31621,7.53]
[31622,7.41]
[31623,7.41]
[31624,7.34]
[31625,7.34]
[31628,7.33]
[31629,7.39]
[31630,7.47]
[31631,7.45]
[31632,7.3]
[31635,7.25]
[31636,7.23]
[31637,7.15]
[31638,7.16]
[31639,7.14]
[31642,7.14]
[31643,7.02]
[31644,7]
[31645,6.96]
[31646,7.07]
[31649,7.06]
[31650,6.97]
[31651,7.06]
[31652,7.04]
[31653,6.95]
[31656,"."]
[31657,7.03]
[31658,7.2]
[31659,7.15]
[31660,7.32]
[31663,7.38]
[31664,7.35]
[31665,7.35]
[31666,7.57]
[31667,7.63]
[31670,7.53]
[31671,7.53]
[31672,7.46]
[31673,7.62]
[31674,7.67]
[31677,7.62]
[31678,7.58]
[31679,7.48]
[31680,7.47]
[31681,7.47]
[31684,7.54]
[31685,7.45]
[31686,7.41]
[31687,7.45]
[31688,7.31]
[31691,7.28]
[31692,7.28]
[31693,7.31]
[31694,7.33]
[31695,7.36]
[31698,"."]
[31699,7.49]
[31700,7.51]
[31701,7.53]
[31702,7.57]
[31705,7.66]
[31706,7.57]
[31707,7.49]
[31708,7.43]
[31709,7.47]
[31712,7.42]
[31713,7.45]
[31714,7.41]
[31715,7.31]
[31716,7.34]
[31719,7.29]
[31720,7.31]
[31721,7.24]
[31722,7.32]
[31723,7.4]
[31726,7.38]
[31727,"."]
[31728,7.35]
[31729,7.33]
[31730,7.29]
[31733,7.22]
[31734,7.27]
[31735,7.19]
[31736,7.19]
[31737,7.17]
[31740,7.11]
[31741,7.15]
[31742,7.15]
[31743,"."]
[31744,7.15]
[31747,7.18]
[31748,7.08]
[31749,7.06]
[31750,7.01]
[31751,7.12]
[31754,7.1]
[31755,7.07]
[31756,7.05]
[31757,7.12]
[31758,7.13]
[31761,7.15]
[31762,7.12]
[31763,7.12]
[31764,7.11]
[31765,7.1]
[31768,7.1]
[31769,7.08]
[31770,7.07]
[31771,"."]
[31772,7.08]
[31775,7.17]
[31776,7.23]
[31777,7.23]
[31778,"."]
[31779,7.18]
[31782,7.08]
[31783,7.08]
[31784,7.05]
[31785,7.04]
[31786,7.01]
[31789,7.05]
[31790,7.1]
[31791,7.11]
[31792,7.08]
[31793,7.03]
[31796,"."]
[31797,7.01]
[31798,7.01]
[31799,7.03]
[31800,7.06]
[31803,7.17]
[31804,7.16]
[31805,7.13]
[31806,7.13]
[31807,7.18]
[31810,7.23]
[31811,7.25]
[31812,7.23]
[31813,7.2]
[31814,7.19]
[31817,7.25]
[31818,7.33]
[31819,7.37]
[31820,7.31]
[31821,7.28]
[31824,"."]
[31825,7.33]
[31826,7.3]
[31827,7.23]
[31828,7.24]
[31831,7.23]
[31832,7.18]
[31833,7.21]
[31834,7.21]
[31835,7.19]
[31838,7.17]
[31839,7.21]
[31840,7.14]
[31841,7.16]
[31842,7.23]
[31845,7.23]
[31846,7.23]
[31847,7.23]
[31848,7.22]
[31849,7.19]
[31852,7.22]
[31853,7.2]
[31854,7.21]
[31855,7.21]
[31856,7.22]
[31859,7.25]
[31860,7.27]
[31861,7.26]
[31862,7.24]
[31863,7.33]
[31866,7.54]
[31867,7.51]
[31868,7.59]
[31869,7.59]
[31870,7.59]
[31873,7.54]
[31874,7.62]
[31875,7.61]
[31876,7.78]
[31877,7.98]
[31880,8.07]
[31881,8.2799999999999994]
[31882,8.1]
[31883,8.0299999999999994]
[31884,"."]
[31887,8.1999999999999993]
[31888,8.19]
[31889,8.24]
[31890,8.39]
[31891,8.4700000000000006]
[31894,8.3699999999999992]
[31895,8.2799999999999994]
[31896,8.35]
[31897,8.2100000000000009]
[31898,8.39]
[31901,8.52]
[31902,8.4499999999999993]
[31903,8.5399999999999991]
[31904,8.5]
[31905,8.43]
[31908,8.57]
[31909,8.5500000000000007]
[31910,8.5500000000000007]
[31911,8.57]
[31912,8.8000000000000007]
[31915,8.73]
[31916,8.89]
[31917,8.92]
[31918,8.8699999999999992]
[31919,8.7799999999999994]
[31922,"."]
[31923,8.5500000000000007]
[31924,8.6]
[31925,8.56]
[31926,8.49]
[31929,8.4499999999999993]
[31930,8.7200000000000006]
[31931,8.64]
[31932,8.58]
[31933,8.5]
[31936,8.5299999999999994]
[31937,8.56]
[31938,8.56]
[31939,8.52]
[31940,8.32]
[31943,8.2799999999999994]
[31944,8.2799999999999994]
[31945,8.23]
[31946,8.27]
[31947,8.3000000000000007]
[31950,8.23]
[31951,8.23]
[31952,8.31]
[31953,8.25]
[31954,8.3699999999999992]
[31957,8.34]
[31958,8.3800000000000008]
[31959,8.36]
[31960,8.3000000000000007]
[31961,"."]
[31964,8.2899999999999991]
[31965,8.2799999999999994]
[31966,8.32]
[31967,8.3699999999999992]
[31968,8.32]
[31971,8.3800000000000008]
[31972,8.33]
[31973,8.43]
[31974,8.41]
[31975,8.36]
[31978,8.41]
[31979,8.49]
[31980,8.5399999999999991]
[31981,8.56]
[31982,8.58]
[31985,8.6]
[31986,8.6199999999999992]
[31987,8.61]
[31988,8.61]
[31989,8.66]
[31992,8.81]
[31993,8.81]
[31994,8.7100000000000009]
[31995,8.73]
[31996,8.6999999999999993]
[31999,8.74]
[32000,8.73]
[32001,8.7200000000000006]
[32002,8.6300000000000008]
[32003,8.58]
[32006,8.56]
[32007,8.73]
[32008,8.77]
[32009,8.74]
[32010,8.77]
[32013,8.7799999999999994]
[32014,8.73]
[32015,8.7899999999999991]
[32016,8.92]
[32017,9.02]
[32020,9]
[32021,9.0500000000000007]
[32022,9.2799999999999994]
[32023,9.2899999999999991]
[32024,9.3000000000000007]
[32027,"."]
[32028,9.5]
[32029,9.48]
[32030,9.42]
[32031,9.33]
[32034,9.34]
[32035,9.44]
[32036,9.52]
[32037,9.48]
[32038,9.3800000000000008]
[32041,9.4499999999999993]
[32042,9.3699999999999992]
[32043,9.4]
[32044,9.51]
[32045,9.5299999999999994]
[32048,9.52]
[32049,9.64]
[32050,9.6300000000000008]
[32051,9.66]
[32052,9.6]
[32055,9.69]
[32056,9.7200000000000006]
[32057,9.7100000000000009]
[32058,9.86]
[32059,9.94]
[32062,"."]
[32063,9.9]
[32064,10.130000000000001]
[32065,10.18]
[32066,10.23]
[32069,10.15]
[32070,9.4]
[32071,9.3000000000000007]
[32072,8.9700000000000006]
[32073,8.98]
[32076,8.8000000000000007]
[32077,8.92]
[32078,9.01]
[32079,8.89]
[32080,8.8800000000000008]
[32083,8.98]
[32084,8.91]
[32085,8.85]
[32086,8.7200000000000006]
[32087,8.76]
[32090,8.7799999999999994]
[32091,8.7899999999999991]
[32092,"."]
[32093,8.8000000000000007]
[32094,8.84]
[32097,8.82]
[32098,8.86]
[32099,8.85]
[32100,8.83]
[32101,8.7899999999999991]
[32104,8.8000000000000007]
[32105,8.89]
[32106,8.98]
[32107,"."]
[32108,9.11]
[32111,8.99]
[32112,9.01]
[32113,9.01]
[32114,8.94]
[32115,8.94]
[32118,9.07]
[32119,9.09]
[32120,9.0500000000000007]
[32121,9.23]
[32122,9.2799999999999994]
[32125,9.23]
[32126,9.09]
[32127,9]
[32128,9.0299999999999994]
[32129,8.89]
[32132,8.8800000000000008]
[32133,8.9499999999999993]
[32134,8.83]
[32135,8.82]
[32136,"."]
[32139,8.93]
[32140,8.85]
[32141,8.7799999999999994]
[32142,8.83]
[32143,"."]
[32146,8.83]
[32147,8.76]
[32148,8.82]
[32149,8.83]
[32150,8.9700000000000006]
[32153,8.94]
[32154,8.93]
[32155,8.8699999999999992]
[32156,8.86]
[32157,8.6]
[32160,"."]
[32161,8.65]
[32162,8.61]
[32163,8.5299999999999994]
[32164,8.49]
[32167,8.4499999999999993]
[32168,8.5399999999999991]
[32169,8.3800000000000008]
[32170,8.33]
[32171,8.26]
[32174,8.26]
[32175,8.18]
[32176,8.2100000000000009]
[32177,8.24]
[32178,8.1199999999999992]
[32181,8.19]
[32182,8.16]
[32183,8.11]
[32184,8.16]
[32185,8.2799999999999994]
[32188,"."]
[32189,8.31]
[32190,8.32]
[32191,8.2799999999999994]
[32192,8.26]
[32195,8.24]
[32196,8.17]
[32197,8.18]
[32198,8.23]
[32199,8.18]
[32202,8.16]
[32203,8.15]
[32204,8.1300000000000008]
[32205,8.1199999999999992]
[32206,8.2799999999999994]
[32209,8.3000000000000007]
[32210,8.33]
[32211,8.32]
[32212,8.35]
[32213,8.2899999999999991]
[32216,8.2899999999999991]
[32217,8.3000000000000007]
[32218,8.36]
[32219,8.3000000000000007]
[32220,8.41]
[32223,8.4700000000000006]
[32224,8.4600000000000009]
[32225,8.4700000000000006]
[32226,8.51]
[32227,8.4700000000000006]
[32230,8.58]
[32231,8.56]
[32232,8.57]
[32233,8.57]
[32234,"."]
[32237,8.68]
[32238,8.67]
[32239,8.61]
[32240,8.6]
[32241,8.52]
[32244,8.59]
[32245,8.57]
[32246,8.56]
[32247,8.67]
[32248,8.74]
[32251,8.81]
[32252,8.81]
[32253,8.83]
[32254,8.82]
[32255,8.7799999999999994]
[32258,8.7799999999999994]
[32259,8.8000000000000007]
[32260,8.8000000000000007]
[32261,8.86]
[32262,8.8699999999999992]
[32265,8.94]
[32266,8.89]
[32267,8.9]
[32268,8.92]
[32269,9.01]
[32272,9.0299999999999994]
[32273,9.07]
[32274,9.0500000000000007]
[32275,9.0399999999999991]
[32276,9]
[32279,9.01]
[32280,9.1199999999999992]
[32281,9.19]
[32282,9.18]
[32283,9.2200000000000006]
[32286,9.23]
[32287,9.2200000000000006]
[32288,9.1999999999999993]
[32289,9.2100000000000009]
[32290,9.24]
[32293,"."]
[32294,9.1999999999999993]
[32295,9.0299999999999994]
[32296,9.07]
[32297,8.9700000000000006]
[32300,8.9700000000000006]
[32301,9.02]
[32302,8.92]
[32303,8.9600000000000009]
[32304,8.92]
[32307,8.91]
[32308,8.69]
[32309,8.7100000000000009]
[32310,8.89]
[32311,9.02]
[32314,9.02]
[32315,9.0299999999999994]
[32316,8.9]
[32317,8.8800000000000008]
[32318,8.85]
[32321,8.94]
[32322,8.8699999999999992]
[32323,8.8800000000000008]
[32324,8.82]
[32325,8.77]
[32328,"."]
[32329,8.82]
[32330,8.91]
[32331,8.9499999999999993]
[32332,9.0399999999999991]
[32335,9.02]
[32336,9.08]
[32337,9.1199999999999992]
[32338,9.1199999999999992]
[32339,9.08]
[32342,9.15]
[32343,9.1]
[32344,9.11]
[32345,9.16]
[32346,9.11]
[32349,9.07]
[32350,9.09]
[32351,9.14]
[32352,9.16]
[32353,9.1199999999999992]
[32356,9.07]
[32357,9]
[32358,9.0399999999999991]
[32359,8.99]
[32360,9.1199999999999992]
[32363,9.1199999999999992]
[32364,9.1999999999999993]
[32365,9.3000000000000007]
[32366,9.35]
[32367,9.36]
[32370,9.3699999999999992]
[32371,9.35]
[32372,9.3800000000000008]
[32373,9.35]
[32374,9.35]
[32377,9.3699999999999992]
[32378,9.32]
[32379,9.34]
[32380,9.41]
[32381,9.3800000000000008]
[32384,9.3000000000000007]
[32385,9.27]
[32386,9.25]
[32387,9.25]
[32388,9]
[32391,"."]
[32392,8.99]
[32393,8.99]
[32394,8.99]
[32395,8.93]
[32398,8.9700000000000006]
[32399,8.94]
[32400,8.8800000000000008]
[32401,8.91]
[32402,8.93]
[32405,8.9700000000000006]
[32406,8.9700000000000006]
[32407,8.93]
[32408,8.9499999999999993]
[32409,8.9700000000000006]
[32412,9]
[32413,9.0399999999999991]
[32414,9.06]
[32415,8.98]
[32416,8.8699999999999992]
[32419,8.84]
[32420,8.8699999999999992]
[32421,8.8699999999999992]
[32422,8.8699999999999992]
[32423,8.6999999999999993]
[32426,"."]
[32427,8.75]
[32428,8.84]
[32429,8.84]
[32430,8.81]
[32433,8.7899999999999991]
[32434,8.7799999999999994]
[32435,8.82]
[32436,8.7899999999999991]
[32437,8.83]
[32440,8.83]
[32441,8.83]
[32442,8.7899999999999991]
[32443,8.7200000000000006]
[32444,8.69]
[32447,8.65]
[32448,8.68]
[32449,8.73]
[32450,8.69]
[32451,8.85]
[32454,8.91]
[32455,8.91]
[32456,8.91]
[32457,8.9]
[32458,"."]
[32461,8.91]
[32462,8.92]
[32463,9]
[32464,9.06]
[32465,9.0500000000000007]
[32468,9.0399999999999991]
[32469,9.09]
[32470,9.08]
[32471,"."]
[32472,9.17]
[32475,9.16]
[32476,9.1300000000000008]
[32477,9.06]
[32478,9.01]
[32479,9.18]
[32482,9.1300000000000008]
[32483,8.9499999999999993]
[32484,9]
[32485,9.02]
[32486,9.07]
[32489,9.08]
[32490,9.15]
[32491,9.19]
[32492,9.19]
[32493,9.17]
[32496,9.15]
[32497,9.08]
[32498,9.07]
[32499,9.07]
[32500,9.0500000000000007]
[32503,"."]
[32504,9.1300000000000008]
[32505,9.2100000000000009]
[32506,9.18]
[32507,9.14]
[32510,"."]
[32511,9.23]
[32512,9.2200000000000006]
[32513,9.27]
[32514,9.25]
[32517,9.23]
[32518,9.24]
[32519,9.24]
[32520,9.14]
[32521,9.06]
[32524,"."]
[32525,9.06]
[32526,8.99]
[32527,9]
[32528,9.0299999999999994]
[32531,9]
[32532,8.93]
[32533,8.99]
[32534,8.99]
[32535,8.9499999999999993]
[32538,9]
[32539,9.01]
[32540,8.99]
[32541,8.98]
[32542,9.01]
[32545,9.01]
[32546,8.9600000000000009]
[32547,8.9499999999999993]
[32548,9.1300000000000008]
[32549,9.19]
[32552,9.1999999999999993]
[32553,9.23]
[32554,9.2200000000000006]
[32555,9.2100000000000009]
[32556,9.1999999999999993]
[32559,"."]
[32560,9.2200000000000006]
[32561,9.2899999999999991]
[32562,9.36]
[32563,9.3800000000000008]
[32566,9.36]
[32567,9.32]
[32568,9.36]
[32569,9.31]
[32570,9.31]
[32573,9.26]
[32574,9.26]
[32575,9.23]
[32576,9.24]
[32577,9.34]
[32580,9.35]
[32581,9.32]
[32582,9.31]
[32583,9.3000000000000007]
[32584,9.49]
[32587,9.5299999999999994]
[32588,9.5299999999999994]
[32589,9.4499999999999993]
[32590,9.43]
[32591,"."]
[32594,9.44]
[32595,9.41]
[32596,9.36]
[32597,9.34]
[32598,9.3000000000000007]
[32601,9.2100000000000009]
[32602,9.17]
[32603,9.17]
[32604,9.1999999999999993]
[32605,9.27]
[32608,9.27]
[32609,9.27]
[32610,9.2899999999999991]
[32611,9.34]
[32612,9.18]
[32615,9.1999999999999993]
[32616,9.06]
[32617,9.08]
[32618,9.1999999999999993]
[32619,9.15]
[32622,9.15]
[32623,9.1199999999999992]
[32624,9.11]
[32625,9.0500000000000007]
[32626,9.02]
[32629,9.14]
[32630,9.08]
[32631,9.06]
[32632,9.06]
[32633,8.99]
[32636,9.0399999999999991]
[32637,9.15]
[32638,9.16]
[32639,9.1]
[32640,8.81]
[32643,8.82]
[32644,8.82]
[32645,8.8000000000000007]
[32646,8.7799999999999994]
[32647,8.7100000000000009]
[32650,8.58]
[32651,8.6]
[32652,8.6300000000000008]
[32653,8.67]
[32654,8.66]
[32657,"."]
[32658,8.64]
[32659,8.6]
[32660,8.61]
[32661,8.43]
[32664,8.36]
[32665,8.36]
[32666,8.27]
[32667,8.27]
[32668,8.15]
[32671,8.16]
[32672,8.25]
[32673,8.1999999999999993]
[32674,8.33]
[32675,8.35]
[32678,8.3699999999999992]
[32679,8.31]
[32680,8.3699999999999992]
[32681,8.3800000000000008]
[32682,8.25]
[32685,8.18]
[32686,8.11]
[32687,8.17]
[32688,8.1199999999999992]
[32689,8.1]
[32692,8.09]
[32693,"."]
[32694,8.11]
[32695,8.08]
[32696,8.02]
[32699,7.99]
[32700,8]
[32701,8]
[32702,8]
[32703,8.0399999999999991]
[32706,8.0500000000000007]
[32707,8.1300000000000008]
[32708,8.09]
[32709,8.01]
[32710,8.07]
[32713,8.0500000000000007]
[32714,8.01]
[32715,8.02]
[32716,7.92]
[32717,7.87]
[32720,7.82]
[32721,7.74]
[32722,7.76]
[32723,7.8]
[32724,8]
[32727,8.0299999999999994]
[32728,8]
[32729,8.0500000000000007]
[32730,8.02]
[32731,8.09]
[32734,8.24]
[32735,8.2100000000000009]
[32736,8.1199999999999992]
[32737,8.18]
[32738,8.15]
[32741,8.1999999999999993]
[32742,8.2899999999999991]
[32743,8.25]
[32744,8.1999999999999993]
[32745,8.2100000000000009]
[32748,8.27]
[32749,8.27]
[32750,8.25]
[32751,8.26]
[32752,8.19]
[32755,"."]
[32756,8.19]
[32757,8.17]
[32758,8.17]
[32759,8.14]
[32762,8.1300000000000008]
[32763,8.1300000000000008]
[32764,8.18]
[32765,8.1300000000000008]
[32766,8.09]
[32769,8.1]
[32770,8.09]
[32771,8.15]
[32772,8.1999999999999993]
[32773,8.2200000000000006]
[32776,8.32]
[32777,8.3000000000000007]
[32778,8.3000000000000007]
[32779,8.3000000000000007]
[32780,8.31]
[32783,8.2799999999999994]
[32784,8.23]
[32785,8.2200000000000006]
[32786,8.15]
[32787,8.0299999999999994]
[32790,"."]
[32791,8.0299999999999994]
[32792,8.07]
[32793,8.0399999999999991]
[32794,7.87]
[32797,7.98]
[32798,8]
[32799,8.01]
[32800,7.96]
[32801,7.98]
[32804,7.92]
[32805,7.87]
[32806,7.86]
[32807,7.88]
[32808,7.94]
[32811,7.92]
[32812,7.92]
[32813,7.91]
[32814,7.87]
[32815,7.96]
[32818,8]
[32819,7.9]
[32820,7.87]
[32821,7.9]
[32822,7.92]
[32825,7.89]
[32826,7.87]
[32827,7.82]
[32828,7.82]
[32829,7.88]
[32832,7.86]
[32833,7.85]
[32834,7.81]
[32835,"."]
[32836,7.8]
[32839,7.85]
[32840,7.86]
[32841,7.88]
[32842,7.84]
[32843,7.81]
[32846,7.82]
[32847,7.82]
[32848,7.85]
[32849,7.88]
[32850,7.82]
[32853,7.83]
[32854,7.84]
[32855,7.82]
[32856,7.79]
[32857,7.8]
[32860,7.77]
[32861,7.78]
[32862,7.77]
[32863,7.77]
[32864,7.82]
[32867,"."]
[32868,7.95]
[32869,7.94]
[32870,7.91]
[32871,7.93]
[32874,"."]
[32875,7.94]
[32876,7.99]
[32877,7.98]
[32878,7.99]
[32881,8.02]
[32882,8.02]
[32883,8.0299999999999994]
[32884,8.0399999999999991]
[32885,8.1]
[32888,"."]
[32889,8.1999999999999993]
[32890,8.19]
[32891,8.32]
[32892,8.26]
[32895,8.27]
[32896,8.26]
[32897,8.3800000000000008]
[32898,8.42]
[32899,8.49]
[32902,8.5]
[32903,8.51]
[32904,8.43]
[32905,8.42]
[32906,8.5]
[32909,8.5299999999999994]
[32910,8.57]
[32911,8.52]
[32912,8.49]
[32913,8.31]
[32916,8.4]
[32917,8.35]
[32918,8.36]
[32919,8.43]
[32920,8.42]
[32923,"."]
[32924,8.6199999999999992]
[32925,8.6199999999999992]
[32926,8.5399999999999991]
[32927,8.5299999999999994]
[32930,8.4600000000000009]
[32931,8.41]
[32932,8.51]
[32933,8.59]
[32934,8.5399999999999991]
[32937,8.65]
[32938,8.59]
[32939,8.58]
[32940,8.57]
[32941,8.65]
[32944,8.6300000000000008]
[32945,8.73]
[32946,8.65]
[32947,8.66]
[32948,8.59]
[32951,8.59]
[32952,8.5399999999999991]
[32953,8.5500000000000007]
[32954,8.5299999999999994]
[32955,8.52]
[32958,8.51]
[32959,8.52]
[32960,8.51]
[32961,8.6]
[32962,8.65]
[32965,8.65]
[32966,8.6300000000000008]
[32967,8.5500000000000007]
[32968,8.57]
[32969,8.56]
[32972,8.59]
[32973,8.6]
[32974,8.6300000000000008]
[32975,8.64]
[32976,"."]
[32979,8.68]
[32980,8.77]
[32981,8.86]
[32982,8.8699999999999992]
[32983,8.9499999999999993]
[32986,8.98]
[32987,9]
[32988,9.01]
[32989,9.07]
[32990,9.06]
[32993,9.0399999999999991]
[32994,9.08]
[32995,9.09]
[32996,9.0399999999999991]
[32997,8.84]
[33000,8.8699999999999992]
[33001,8.84]
[33002,8.8800000000000008]
[33003,8.82]
[33004,8.64]
[33007,8.61]
[33008,8.65]
[33009,8.68]
[33010,8.69]
[33011,8.75]
[33014,8.74]
[33015,8.65]
[33016,8.61]
[33017,8.6300000000000008]
[33018,8.69]
[33021,"."]
[33022,8.66]
[33023,8.6199999999999992]
[33024,8.6]
[33025,8.44]
[33028,8.44]
[33029,8.4700000000000006]
[33030,8.4600000000000009]
[33031,8.4600000000000009]
[33032,8.4600000000000009]
[33035,8.48]
[33036,8.48]
[33037,8.4]
[33038,8.3800000000000008]
[33039,8.4600000000000009]
[33042,8.5]
[33043,8.51]
[33044,8.5500000000000007]
[33045,8.52]
[33046,8.51]
[33049,8.58]
[33050,8.56]
[33051,8.52]
[33052,8.4700000000000006]
[33053,8.43]
[33056,8.43]
[33057,8.4]
[33058,"."]
[33059,8.42]
[33060,8.51]
[33063,8.57]
[33064,8.57]
[33065,8.57]
[33066,8.5]
[33067,8.4499999999999993]
[33070,8.44]
[33071,8.44]
[33072,8.5]
[33073,8.51]
[33074,8.48]
[33077,8.48]
[33078,8.5299999999999994]
[33079,8.49]
[33080,8.49]
[33081,8.42]
[33084,8.34]
[33085,8.36]
[33086,8.2899999999999991]
[33087,8.41]
[33088,8.43]
[33091,8.7100000000000009]
[33092,8.7799999999999994]
[33093,8.77]
[33094,8.66]
[33095,8.68]
[33098,8.7100000000000009]
[33099,8.66]
[33100,8.64]
[33101,8.76]
[33102,8.8000000000000007]
[33105,8.81]
[33106,8.84]
[33107,8.91]
[33108,9]
[33109,9.0500000000000007]
[33112,8.9]
[33113,8.94]
[33114,8.84]
[33115,8.86]
[33116,8.86]
[33119,"."]
[33120,8.9]
[33121,8.86]
[33122,8.84]
[33123,8.81]
[33126,8.85]
[33127,8.83]
[33128,8.82]
[33129,8.82]
[33130,8.8699999999999992]
[33133,8.9]
[33134,8.9]
[33135,8.8800000000000008]
[33136,8.91]
[33137,8.99]
[33140,9.0399999999999991]
[33141,9.02]
[33142,9]
[33143,8.91]
[33144,8.82]
[33147,8.7100000000000009]
[33148,8.69]
[33149,8.7100000000000009]
[33150,8.67]
[33151,8.65]
[33154,"."]
[33155,8.83]
[33156,8.89]
[33157,8.92]
[33158,8.84]
[33161,8.8000000000000007]
[33162,8.7899999999999991]
[33163,8.76]
[33164,8.7100000000000009]
[33165,8.6199999999999992]
[33168,8.6300000000000008]
[33169,8.65]
[33170,8.66]
[33171,8.6199999999999992]
[33172,8.6300000000000008]
[33175,8.6999999999999993]
[33176,8.6999999999999993]
[33177,8.65]
[33178,8.57]
[33179,8.57]
[33182,8.5]
[33183,8.52]
[33184,8.57]
[33185,8.58]
[33186,8.49]
[33189,"."]
[33190,8.3699999999999992]
[33191,8.36]
[33192,8.3699999999999992]
[33193,8.3000000000000007]
[33196,8.35]
[33197,8.31]
[33198,8.27]
[33199,"."]
[33200,8.2799999999999994]
[33203,8.27]
[33204,8.2799999999999994]
[33205,8.3000000000000007]
[33206,8.32]
[33207,8.26]
[33210,8.2200000000000006]
[33211,8.1999999999999993]
[33212,8.16]
[33213,8.18]
[33214,8.0299999999999994]
[33217,7.98]
[33218,7.94]
[33219,7.91]
[33220,7.98]
[33221,8.0500000000000007]
[33224,8.02]
[33225,7.99]
[33226,8]
[33227,8.0500000000000007]
[33228,8.11]
[33231,8.1999999999999993]
[33232,"."]
[33233,8.15]
[33234,8.11]
[33235,8.14]
[33238,8.08]
[33239,"."]
[33240,7.97]
[33241,7.93]
[33242,8.02]
[33245,8.1300000000000008]
[33246,8.16]
[33247,8.25]
[33248,8.16]
[33249,8.1999999999999993]
[33252,8.23]
[33253,8.2200000000000006]
[33254,8.24]
[33255,8.0500000000000007]
[33256,8.0299999999999994]
[33259,"."]
[33260,8.07]
[33261,8.0399999999999991]
[33262,8]
[33263,8.06]
[33266,8.06]
[33267,8.0500000000000007]
[33268,8.0500000000000007]
[33269,8.0299999999999994]
[33270,7.91]
[33273,7.88]
[33274,7.85]
[33275,7.79]
[33276,7.82]
[33277,7.77]
[33280,7.78]
[33281,7.78]
[33282,7.78]
[33283,7.8]
[33284,7.78]
[33287,"."]
[33288,7.8]
[33289,7.84]
[33290,7.88]
[33291,7.91]
[33294,7.91]
[33295,7.96]
[33296,7.98]
[33297,8.02]
[33298,8.1199999999999992]
[33301,8.1199999999999992]
[33302,8.08]
[33303,8.11]
[33304,8.07]
[33305,8.1300000000000008]
[33308,8.06]
[33309,8.09]
[33310,8.02]
[33311,8.02]
[33312,8.1]
[33315,8.15]
[33316,8.25]
[33317,8.1999999999999993]
[33318,8.16]
[33319,8.1300000000000008]
[33322,8.1300000000000008]
[33323,8.1300000000000008]
[33324,8.08]
[33325,8.0500000000000007]
[33326,"."]
[33329,8.07]
[33330,8.0299999999999994]
[33331,8.0500000000000007]
[33332,8]
[33333,7.99]
[33336,7.98]
[33337,8.0299999999999994]
[33338,8.1]
[33339,8.09]
[33340,7.98]
[33343,7.95]
[33344,7.97]
[33345,7.95]
[33346,8.02]
[33347,8.1]
[33350,8.15]
[33351,8.1199999999999992]
[33352,8.06]
[33353,8.07]
[33354,8.06]
[33357,8.07]
[33358,8.02]
[33359,8.01]
[33360,7.97]
[33361,8.0399999999999991]
[33364,8.0500000000000007]
[33365,8.06]
[33366,8.0399999999999991]
[33367,8.02]
[33368,8.1199999999999992]
[33371,8.07]
[33372,8.14]
[33373,8.1300000000000008]
[33374,8.1199999999999992]
[33375,8.08]
[33378,8.1]
[33379,8.06]
[33380,8.06]
[33381,8.1]
[33382,8.1]
[33385,"."]
[33386,8.07]
[33387,8.07]
[33388,8.02]
[33389,8.06]
[33392,8.14]
[33393,8.14]
[33394,8.19]
[33395,8.23]
[33396,8.2899999999999991]
[33399,8.2899999999999991]
[33400,8.2899999999999991]
[33401,8.36]
[33402,8.34]
[33403,8.2899999999999991]
[33406,8.3000000000000007]
[33407,8.32]
[33408,8.33]
[33409,8.3000000000000007]
[33410,8.32]
[33413,8.33]
[33414,8.33]
[33415,8.33]
[33416,8.32]
[33417,8.24]
[33420,8.26]
[33421,8.27]
[33422,8.26]
[33423,"."]
[33424,8.34]
[33427,8.34]
[33428,8.36]
[33429,8.35]
[33430,8.3000000000000007]
[33431,8.26]
[33434,8.26]
[33435,8.27]
[33436,8.3000000000000007]
[33437,8.31]
[33438,8.2799999999999994]
[33441,8.2799999999999994]
[33442,8.31]
[33443,8.24]
[33444,8.1999999999999993]
[33445,8.1999999999999993]
[33448,8.1999999999999993]
[33449,8.2100000000000009]
[33450,8.1999999999999993]
[33451,8.1999999999999993]
[33452,8.06]
[33455,8.0399999999999991]
[33456,7.97]
[33457,7.93]
[33458,7.98]
[33459,7.98]
[33462,7.95]
[33463,7.91]
[33464,7.82]
[33465,7.84]
[33466,7.84]
[33469,7.83]
[33470,7.81]
[33471,7.8]
[33472,7.78]
[33473,7.88]
[33476,7.91]
[33477,7.89]
[33478,7.82]
[33479,7.74]
[33480,7.82]
[33483,"."]
[33484,7.81]
[33485,7.81]
[33486,7.83]
[33487,7.76]
[33490,7.73]
[33491,7.73]
[33492,7.74]
[33493,7.67]
[33494,7.66]
[33497,7.63]
[33498,7.62]
[33499,7.62]
[33500,7.61]
[33501,7.57]
[33504,7.55]
[33505,7.56]
[33506,7.58]
[33507,7.56]
[33508,7.49]
[33511,7.47]
[33512,7.45]
[33513,7.47]
[33514,7.47]
[33515,7.39]
[33518,7.4]
[33519,7.43]
[33520,7.51]
[33521,7.58]
[33522,7.49]
[33525,"."]
[33526,7.46]
[33527,7.45]
[33528,7.55]
[33529,7.53]
[33532,7.62]
[33533,7.67]
[33534,7.69]
[33535,7.65]
[33536,7.68]
[33539,7.65]
[33540,7.51]
[33541,7.48]
[33542,7.47]
[33543,7.48]
[33546,7.5]
[33547,7.56]
[33548,7.51]
[33549,7.43]
[33550,7.41]
[33553,"."]
[33554,7.37]
[33555,7.41]
[33556,7.35]
[33557,7.33]
[33560,7.33]
[33561,7.37]
[33562,7.38]
[33563,7.39]
[33564,7.44]
[33567,7.45]
[33568,7.42]
[33569,7.42]
[33570,"."]
[33571,7.38]
[33574,7.32]
[33575,7.28]
[33576,7.17]
[33577,7.21]
[33578,7.26]
[33581,7.22]
[33582,7.21]
[33583,7.22]
[33584,7.19]
[33585,7.22]
[33588,7.21]
[33589,7.18]
[33590,7.19]
[33591,7.11]
[33592,6.97]
[33595,6.88]
[33596,6.88]
[33597,"."]
[33598,6.85]
[33599,6.82]
[33602,6.76]
[33603,6.71]
[33604,"."]
[33605,6.78]
[33606,6.85]
[33609,6.82]
[33610,6.76]
[33611,6.77]
[33612,6.79]
[33613,6.85]
[33616,6.92]
[33617,7.03]
[33618,7.05]
[33619,7.13]
[33620,7.09]
[33623,"."]
[33624,7.03]
[33625,7.09]
[33626,7.2]
[33627,7.25]
[33630,7.24]
[33631,7.16]
[33632,7.25]
[33633,7.31]
[33634,7.31]
[33637,7.36]
[33638,7.29]
[33639,7.21]
[33640,7.2]
[33641,7.2]
[33644,7.21]
[33645,7.23]
[33646,7.3]
[33647,7.4]
[33648,7.41]
[33651,"."]
[33652,7.47]
[33653,7.42]
[33654,7.41]
[33655,7.45]
[33658,7.47]
[33659,7.44]
[33660,7.33]
[33661,7.35]
[33662,7.27]
[33665,7.38]
[33666,7.43]
[33667,7.43]
[33668,7.51]
[33669,7.48]
[33672,7.42]
[33673,7.43]
[33674,7.51]
[33675,7.62]
[33676,7.71]
[33679,7.69]
[33680,7.62]
[33681,7.62]
[33682,7.57]
[33683,7.64]
[33686,7.62]
[33687,7.53]
[33688,7.53]
[33689,7.57]
[33690,7.54]
[33693,7.54]
[33694,7.54]
[33695,7.46]
[33696,7.47]
[33697,7.42]
[33700,7.41]
[33701,7.41]
[33702,7.44]
[33703,7.35]
[33704,7.37]
[33707,7.33]
[33708,7.35]
[33709,7.37]
[33710,7.45]
[33711,"."]
[33714,7.59]
[33715,7.58]
[33716,7.57]
[33717,7.59]
[33718,7.55]
[33721,7.6]
[33722,7.57]
[33723,7.6]
[33724,7.61]
[33725,7.56]
[33728,7.58]
[33729,7.56]
[33730,7.46]
[33731,7.49]
[33732,7.41]
[33735,7.4]
[33736,7.36]
[33737,7.34]
[33738,7.34]
[33739,7.28]
[33742,7.28]
[33743,7.2]
[33744,7.25]
[33745,7.39]
[33746,7.35]
[33749,"."]
[33750,7.46]
[33751,7.44]
[33752,7.36]
[33753,7.33]
[33756,7.39]
[33757,7.35]
[33758,7.34]
[33759,7.34]
[33760,7.31]
[33763,7.31]
[33764,7.33]
[33765,7.35]
[33766,7.33]
[33767,7.29]
[33770,7.28]
[33771,7.24]
[33772,7.23]
[33773,7.19]
[33774,7.24]
[33777,7.24]
[33778,7.25]
[33779,7.2]
[33780,7.14]
[33781,7.15]
[33784,7.12]
[33785,7.14]
[33786,7.1]
[33787,6.93]
[33788,"."]
[33791,6.9]
[33792,6.87]
[33793,6.91]
[33794,6.91]
[33795,6.93]
[33798,6.97]
[33799,6.97]
[33800,6.9]
[33801,6.87]
[33802,6.9]
[33805,6.9]
[33806,6.89]
[33807,6.85]
[33808,6.72]
[33809,6.73]
[33812,6.69]
[33813,6.63]
[33814,6.6]
[33815,6.69]
[33816,6.72]
[33819,6.72]
[33820,6.66]
[33821,6.64]
[33822,6.65]
[33823,6.57]
[33826,6.52]
[33827,6.5]
[33828,6.48]
[33829,6.55]
[33830,6.53]
[33833,6.56]
[33834,6.48]
[33835,6.47]
[33836,6.46]
[33837,6.53]
[33840,6.68]
[33841,6.73]
[33842,6.68]
[33843,6.64]
[33844,6.63]
[33847,6.62]
[33848,6.56]
[33849,6.54]
[33850,6.54]
[33851,6.4]
[33854,"."]
[33855,6.29]
[33856,6.31]
[33857,6.31]
[33858,6.37]
[33861,6.32]
[33862,6.4]
[33863,6.41]
[33864,6.4]
[33865,6.41]
[33868,6.42]
[33869,6.5]
[33870,6.54]
[33871,6.48]
[33872,6.41]
[33875,6.37]
[33876,6.37]
[33877,6.37]
[33878,6.23]
[33879,6.26]
[33882,6.24]
[33883,6.3]
[33884,6.46]
[33885,6.41]
[33886,6.52]
[33889,"."]
[33890,6.51]
[33891,6.51]
[33892,6.53]
[33893,6.6]
[33896,6.69]
[33897,6.86]
[33898,6.8]
[33899,6.74]
[33900,6.83]
[33903,6.83]
[33904,6.78]
[33905,6.76]
[33906,6.71]
[33907,6.8]
[33910,6.88]
[33911,6.87]
[33912,6.89]
[33913,6.87]
[33914,6.97]
[33917,7]
[33918,6.91]
[33919,"."]
[33920,6.79]
[33921,6.82]
[33924,6.9]
[33925,6.86]
[33926,6.78]
[33927,6.81]
[33928,6.84]
[33931,6.86]
[33932,6.82]
[33933,6.84]
[33934,"."]
[33935,6.93]
[33938,6.95]
[33939,6.94]
[33940,6.93]
[33941,6.91]
[33942,6.84]
[33945,6.78]
[33946,6.73]
[33947,6.76]
[33948,6.77]
[33949,6.8]
[33952,6.83]
[33953,6.83]
[33954,6.77]
[33955,6.77]
[33956,6.76]
[33959,6.71]
[33960,6.65]
[33961,6.68]
[33962,6.69]
[33963,"."]
[33966,6.72]
[33967,6.69]
[33968,6.68]
[33969,6.7]
[33970,"."]
[33973,6.6]
[33974,6.61]
[33975,6.63]
[33976,6.76]
[33977,6.75]
[33980,6.71]
[33981,6.72]
[33982,6.71]
[33983,6.65]
[33984,6.6]
[33987,"."]
[33988,6.59]
[33989,6.61]
[33990,6.6]
[33991,6.57]
[33994,6.48]
[33995,6.5]
[33996,6.48]
[33997,6.44]
[33998,6.39]
[34001,6.38]
[34002,6.46]
[34003,6.45]
[34004,6.39]
[34005,6.32]
[34008,6.37]
[34009,6.41]
[34010,6.4]
[34011,6.37]
[34012,6.35]
[34015,"."]
[34016,6.34]
[34017,6.28]
[34018,6.17]
[34019,6.15]
[34022,6.09]
[34023,5.92]
[34024,6.01]
[34025,6.03]
[34026,6.03]
[34029,5.94]
[34030,5.95]
[34031,5.88]
[34032,5.83]
[34033,5.9]
[34036,5.85]
[34037,5.91]
[34038,5.97]
[34039,5.96]
[34040,6.11]
[34043,6.17]
[34044,6.06]
[34045,6.02]
[34046,5.93]
[34047,5.95]
[34050,5.96]
[34051,5.91]
[34052,5.95]
[34053,5.98]
[34054,6.09]
[34057,6.06]
[34058,6.02]
[34059,6.03]
[34060,6.06]
[34061,6.16]
[34064,6.13]
[34065,6.08]
[34066,6.07]
[34067,5.97]
[34068,"."]
[34071,5.92]
[34072,5.93]
[34073,5.9]
[34074,5.88]
[34075,5.89]
[34078,5.87]
[34079,5.87]
[34080,5.86]
[34081,5.85]
[34082,5.89]
[34085,5.94]
[34086,6.02]
[34087,6.03]
[34088,5.99]
[34089,6.05]
[34092,5.96]
[34093,5.92]
[34094,5.93]
[34095,5.89]
[34096,5.92]
[34099,5.89]
[34100,5.89]
[34101,5.96]
[34102,6.02]
[34103,6.03]
[34106,6.07]
[34107,6.15]
[34108,6.11]
[34109,6.09]
[34110,6.16]
[34113,6.16]
[34114,6.17]
[34115,6.12]
[34116,6.11]
[34117,6.16]
[34120,"."]
[34121,6.07]
[34122,6.06]
[34123,6.02]
[34124,6.11]
[34127,6.08]
[34128,6.09]
[34129,6.07]
[34130,6.07]
[34131,5.97]
[34134,5.97]
[34135,5.96]
[34136,5.96]
[34137,5.93]
[34138,5.97]
[34141,5.92]
[34142,5.91]
[34143,5.91]
[34144,5.88]
[34145,5.84]
[34148,5.8]
[34149,5.79]
[34150,5.8]
[34151,5.8]
[34152,5.76]
[34155,"."]
[34156,5.8]
[34157,5.8]
[34158,5.78]
[34159,5.76]
[34162,5.75]
[34163,5.78]
[34164,5.72]
[34165,5.72]
[34166,5.71]
[34169,5.71]
[34170,5.75]
[34171,5.83]
[34172,5.9]
[34173,5.95]
[34176,5.93]
[34177,5.92]
[34178,5.9]
[34179,5.81]
[34180,5.83]
[34183,5.85]
[34184,5.83]
[34185,5.87]
[34186,5.86]
[34187,5.86]
[34190,5.82]
[34191,5.82]
[34192,5.75]
[34193,5.77]
[34194,5.72]
[34197,5.68]
[34198,5.7]
[34199,5.69]
[34200,5.64]
[34201,5.61]
[34204,5.6]
[34205,5.54]
[34206,5.51]
[34207,5.42]
[34208,5.48]
[34211,5.44]
[34212,5.45]
[34213,5.46]
[34214,5.41]
[34215,5.31]
[34218,"."]
[34219,5.23]
[34220,5.23]
[34221,5.35]
[34222,5.29]
[34225,5.26]
[34226,5.37]
[34227,5.39]
[34228,5.37]
[34229,5.38]
[34232,5.42]
[34233,5.47]
[34234,5.45]
[34235,5.42]
[34236,5.42]
[34239,5.3]
[34240,5.28]
[34241,5.35]
[34242,5.4]
[34243,5.34]
[34246,5.34]
[34247,5.35]
[34248,5.35]
[34249,5.33]
[34250,5.26]
[34253,"."]
[34254,5.27]
[34255,5.27]
[34256,5.23]
[34257,5.19]
[34260,5.27]
[34261,5.27]
[34262,5.26]
[34263,5.35]
[34264,5.42]
[34267,5.47]
[34268,5.43]
[34269,5.44]
[34270,5.41]
[34271,5.43]
[34274,5.56]
[34275,5.63]
[34276,5.67]
[34277,5.67]
[34278,5.75]
[34281,5.7]
[34282,5.64]
[34283,5.72]
[34284,"."]
[34285,5.66]
[34288,5.69]
[34289,5.66]
[34290,5.65]
[34291,5.72]
[34292,5.84]
[34295,5.89]
[34296,5.82]
[34297,5.84]
[34298,"."]
[34299,5.78]
[34302,5.76]
[34303,5.83]
[34304,5.82]
[34305,5.81]
[34306,5.8]
[34309,5.72]
[34310,5.71]
[34311,5.71]
[34312,5.68]
[34313,5.73]
[34316,5.78]
[34317,5.82]
[34318,5.83]
[34319,5.84]
[34320,5.81]
[34323,5.83]
[34324,5.85]
[34325,5.74]
[34326,5.72]
[34327,"."]
[34330,5.72]
[34331,5.72]
[34332,5.74]
[34333,5.82]
[34334,5.83]
[34337,5.92]
[34338,5.88]
[34339,5.9]
[34340,5.84]
[34341,5.7]
[34344,5.67]
[34345,5.67]
[34346,5.6]
[34347,5.71]
[34348,5.78]
[34351,"."]
[34352,5.74]
[34353,5.76]
[34354,5.71]
[34355,5.73]
[34358,5.74]
[34359,5.78]
[34360,5.77]
[34361,5.73]
[34362,5.68]
[34365,5.7]
[34366,5.77]
[34367,5.77]
[34368,5.81]
[34369,5.94]
[34372,5.96]
[34373,6.01]
[34374,5.92]
[34375,5.91]
[34376,5.88]
[34379,5.9]
[34380,5.88]
[34381,5.89]
[34382,6]
[34383,6.09]
[34386,"."]
[34387,6.05]
[34388,6.13]
[34389,6.22]
[34390,6.21]
[34393,6.15]
[34394,6.28]
[34395,6.3]
[34396,6.35]
[34397,6.38]
[34400,6.32]
[34401,6.38]
[34402,6.38]
[34403,6.48]
[34404,6.46]
[34407,6.5]
[34408,6.47]
[34409,6.4]
[34410,6.4]
[34411,6.49]
[34414,6.55]
[34415,6.44]
[34416,6.44]
[34417,6.58]
[34418,6.61]
[34421,6.63]
[34422,6.71]
[34423,6.78]
[34424,6.77]
[34425,"."]
[34428,7.16]
[34429,6.97]
[34430,6.93]
[34431,6.86]
[34432,6.94]
[34435,6.92]
[34436,6.87]
[34437,6.93]
[34438,6.97]
[34439,6.97]
[34442,7.14]
[34443,7.1]
[34444,7.05]
[34445,6.91]
[34446,6.93]
[34449,6.86]
[34450,6.86]
[34451,"."]
[34452,7.04]
[34453,7.06]
[34456,7.09]
[34457,7.13]
[34458,7.14]
[34459,7.11]
[34460,7.35]
[34463,7.49]
[34464,7.33]
[34465,7.4]
[34466,7.36]
[34467,7.29]
[34470,7.24]
[34471,7.03]
[34472,7.03]
[34473,6.96]
[34474,7.02]
[34477,7.19]
[34478,7.17]
[34479,7.14]
[34480,7.09]
[34481,7.12]
[34484,"."]
[34485,7.17]
[34486,7.12]
[34487,7.07]
[34488,6.98]
[34491,6.91]
[34492,6.95]
[34493,6.96]
[34494,6.98]
[34495,7.03]
[34498,7.07]
[34499,7]
[34500,7.1]
[34501,7.07]
[34502,7.14]
[34505,7.16]
[34506,7.22]
[34507,7.13]
[34508,7.1]
[34509,7.22]
[34512,7.18]
[34513,7.26]
[34514,7.24]
[34515,7.34]
[34516,7.34]
[34519,"."]
[34520,7.31]
[34521,7.32]
[34522,7.3]
[34523,7.42]
[34526,7.47]
[34527,7.43]
[34528,7.41]
[34529,7.25]
[34530,7.25]
[34533,7.2]
[34534,7.15]
[34535,7.25]
[34536,7.27]
[34537,7.29]
[34540,7.27]
[34541,7.28]
[34542,7.34]
[34543,7.29]
[34544,7.12]
[34547,7.13]
[34548,7.11]
[34549,7.09]
[34550,7.12]
[34551,7.28]
[34554,7.28]
[34555,7.33]
[34556,7.3]
[34557,7.36]
[34558,7.27]
[34561,7.3]
[34562,7.19]
[34563,7.15]
[34564,7.28]
[34565,7.27]
[34568,7.31]
[34569,7.28]
[34570,7.22]
[34571,7.29]
[34572,7.24]
[34575,7.24]
[34576,7.2]
[34577,7.19]
[34578,7.19]
[34579,7.21]
[34582,"."]
[34583,7.27]
[34584,7.29]
[34585,7.3]
[34586,7.44]
[34589,7.46]
[34590,7.44]
[34591,7.41]
[34592,7.35]
[34593,7.52]
[34596,7.49]
[34597,7.53]
[34598,7.56]
[34599,7.56]
[34600,7.57]
[34603,7.57]
[34604,7.61]
[34605,7.57]
[34606,7.64]
[34607,7.62]
[34610,7.66]
[34611,7.7]
[34612,7.77]
[34613,7.78]
[34614,7.7]
[34617,"."]
[34618,7.65]
[34619,7.69]
[34620,7.64]
[34621,7.61]
[34624,7.62]
[34625,7.64]
[34626,7.68]
[34627,7.8]
[34628,7.81]
[34631,7.86]
[34632,7.88]
[34633,7.88]
[34634,7.88]
[34635,7.82]
[34638,7.81]
[34639,7.91]
[34640,7.96]
[34641,7.96]
[34642,8.0399999999999991]
[34645,8.0500000000000007]
[34646,8.01]
[34647,7.94]
[34648,7.98]
[34649,"."]
[34652,7.94]
[34653,7.92]
[34654,7.97]
[34655,8.0299999999999994]
[34656,8.01]
[34659,8.0299999999999994]
[34660,8]
[34661,7.81]
[34662,"."]
[34663,7.8]
[34666,7.88]
[34667,7.95]
[34668,7.91]
[34669,7.92]
[34670,7.81]
[34673,7.83]
[34674,7.73]
[34675,7.81]
[34676,7.79]
[34677,7.79]
[34680,7.85]
[34681,7.83]
[34682,7.8]
[34683,7.79]
[34684,7.81]
[34687,7.81]
[34688,7.81]
[34689,7.8]
[34690,7.84]
[34691,7.85]
[34694,"."]
[34695,7.76]
[34696,7.8]
[34697,7.82]
[34698,7.84]
[34701,"."]
[34702,7.88]
[34703,7.82]
[34704,7.88]
[34705,7.87]
[34708,7.89]
[34709,7.84]
[34710,7.79]
[34711,7.8]
[34712,7.69]
[34715,"."]
[34716,7.7]
[34717,7.71]
[34718,7.74]
[34719,7.82]
[34722,7.83]
[34723,7.86]
[34724,7.8]
[34725,7.76]
[34726,7.66]
[34729,7.65]
[34730,7.6]
[34731,7.66]
[34732,7.68]
[34733,7.49]
[34736,7.53]
[34737,7.52]
[34738,7.53]
[34739,7.58]
[34740,7.62]
[34743,7.61]
[34744,7.51]
[34745,7.45]
[34746,7.4]
[34747,7.43]
[34750,"."]
[34751,7.44]
[34752,7.34]
[34753,7.34]
[34754,7.33]
[34757,7.24]
[34758,7.22]
[34759,7.23]
[34760,7.3]
[34761,7.36]
[34764,7.41]
[34765,7.44]
[34766,7.36]
[34767,7.3]
[34768,7.23]
[34771,7.19]
[34772,7.09]
[34773,7.09]
[34774,7.05]
[34775,7.12]
[34778,7.12]
[34779,7.16]
[34780,7.21]
[34781,7.21]
[34782,7.09]
[34785,7.05]
[34786,7.16]
[34787,7.16]
[34788,7.18]
[34789,7.2]
[34792,7.14]
[34793,7.12]
[34794,7.12]
[34795,7.09]
[34796,7.11]
[34799,7.12]
[34800,7.09]
[34801,7.06]
[34802,7.03]
[34803,"."]
[34806,7.04]
[34807,7.04]
[34808,7.06]
[34809,7.02]
[34810,7.01]
[34813,7.01]
[34814,7.01]
[34815,7.01]
[34816,7.04]
[34817,7.07]
[34820,7.09]
[34821,7.04]
[34822,6.96]
[34823,6.85]
[34824,6.69]
[34827,6.7]
[34828,6.61]
[34829,6.66]
[34830,6.68]
[34831,6.67]
[34834,6.62]
[34835,6.57]
[34836,6.53]
[34837,6.61]
[34838,6.61]
[34841,6.63]
[34842,6.57]
[34843,6.44]
[34844,6.39]
[34845,6.4]
[34848,"."]
[34849,6.3]
[34850,6.3]
[34851,6.2]
[34852,6.1]
[34855,6.08]
[34856,6.08]
[34857,6.2]
[34858,6.22]
[34859,6.4]
[34862,6.37]
[34863,6.14]
[34864,6.15]
[34865,6.18]
[34866,6.21]
[34869,6.13]
[34870,6.16]
[34871,6.13]
[34872,6.04]
[34873,6.06]
[34876,6.11]
[34877,6.15]
[34878,6.1]
[34879,6.28]
[34880,6.21]
[34883,6.21]
[34884,"."]
[34885,6.19]
[34886,6.05]
[34887,6.04]
[34890,6.04]
[34891,6.09]
[34892,6.1]
[34893,6.09]
[34894,6.15]
[34897,6.22]
[34898,6.25]
[34899,6.43]
[34900,6.43]
[34901,6.53]
[34904,6.46]
[34905,6.43]
[34906,6.48]
[34907,6.43]
[34908,6.49]
[34911,6.45]
[34912,6.5]
[34913,6.44]
[34914,6.53]
[34915,6.5]
[34918,6.48]
[34919,6.47]
[34920,6.47]
[34921,6.51]
[34922,6.59]
[34925,6.59]
[34926,6.57]
[34927,6.54]
[34928,6.57]
[34929,6.57]
[34932,6.54]
[34933,6.57]
[34934,6.6]
[34935,6.5]
[34936,6.38]
[34939,6.34]
[34940,6.36]
[34941,6.33]
[34942,6.28]
[34943,6.22]
[34946,"."]
[34947,6.18]
[34948,6.17]
[34949,6.21]
[34950,6.24]
[34953,6.24]
[34954,6.16]
[34955,6.18]
[34956,6.08]
[34957,6.11]
[34960,6.17]
[34961,6.14]
[34962,6.1]
[34963,6.21]
[34964,6.25]
[34967,6.26]
[34968,6.28]
[34969,6.3]
[34970,6.28]
[34971,6.17]
[34974,6.15]
[34975,6.13]
[34976,6.12]
[34977,6.06]
[34978,6.06]
[34981,"."]
[34982,6.07]
[34983,6.09]
[34984,6.07]
[34985,5.97]
[34988,5.97]
[34989,5.97]
[34990,5.99]
[34991,5.98]
[34992,6.04]
[34995,6.07]
[34996,6.02]
[34997,6]
[34998,6.06]
[34999,6.05]
[35002,6.04]
[35003,6.03]
[35004,5.98]
[35005,5.92]
[35006,5.94]
[35009,5.96]
[35010,5.99]
[35011,5.92]
[35012,5.97]
[35013,6]
[35016,5.98]
[35017,5.97]
[35018,6]
[35019,5.93]
[35020,5.92]
[35023,5.93]
[35024,5.92]
[35025,5.93]
[35026,"."]
[35027,5.91]
[35030,5.88]
[35031,5.88]
[35032,5.85]
[35033,5.76]
[35034,5.71]
[35037,5.63]
[35038,5.65]
[35039,5.67]
[35040,5.72]
[35041,5.73]
[35044,5.71]
[35045,5.72]
[35046,5.74]
[35047,5.74]
[35048,5.75]
[35051,5.85]
[35052,5.81]
[35053,5.76]
[35054,5.77]
[35055,5.71]
[35058,"."]
[35059,5.69]
[35060,5.66]
[35061,5.63]
[35062,5.58]
[35065,"."]
[35066,5.6]
[35067,5.58]
[35068,5.65]
[35069,5.69]
[35072,5.68]
[35073,5.7]
[35074,5.8]
[35075,5.78]
[35076,5.75]
[35079,"."]
[35080,5.66]
[35081,5.58]
[35082,5.53]
[35083,5.54]
[35086,5.61]
[35087,5.66]
[35088,5.62]
[35089,5.7]
[35090,5.65]
[35093,5.69]
[35094,5.63]
[35095,5.6]
[35096,5.63]
[35097,5.66]
[35100,5.7]
[35101,5.68]
[35102,5.66]
[35103,5.66]
[35104,5.66]
[35107,5.61]
[35108,5.58]
[35109,5.62]
[35110,5.7]
[35111,5.76]
[35114,"."]
[35115,6.01]
[35116,5.98]
[35117,5.92]
[35118,5.97]
[35121,6.01]
[35122,6.06]
[35123,6.11]
[35124,6.13]
[35125,5.99]
[35128,5.92]
[35129,5.96]
[35130,6.05]
[35131,6.07]
[35132,6.41]
[35135,6.33]
[35136,6.36]
[35137,6.35]
[35138,6.36]
[35139,6.46]
[35142,6.43]
[35143,6.41]
[35144,6.34]
[35145,6.28]
[35146,6.32]
[35149,6.26]
[35150,6.25]
[35151,6.34]
[35152,6.41]
[35153,6.34]
[35156,6.31]
[35157,6.25]
[35158,6.27]
[35159,6.33]
[35160,6.57]
[35163,6.63]
[35164,6.56]
[35165,6.63]
[35166,6.68]
[35167,6.52]
[35170,6.47]
[35171,6.48]
[35172,6.52]
[35173,6.58]
[35174,6.53]
[35177,6.48]
[35178,6.52]
[35179,6.57]
[35180,6.56]
[35181,6.54]
[35184,6.59]
[35185,6.66]
[35186,6.68]
[35187,6.85]
[35188,6.9]
[35191,6.86]
[35192,6.87]
[35193,6.78]
[35194,6.84]
[35195,6.75]
[35198,6.72]
[35199,6.66]
[35200,6.65]
[35201,6.7]
[35202,6.65]
[35205,6.62]
[35206,6.65]
[35207,6.63]
[35208,6.68]
[35209,6.65]
[35212,"."]
[35213,6.67]
[35214,6.77]
[35215,6.78]
[35216,6.85]
[35219,6.87]
[35220,6.86]
[35221,6.82]
[35222,6.76]
[35223,6.93]
[35226,6.97]
[35227,6.99]
[35228,7.03]
[35229,7.01]
[35230,6.95]
[35233,6.9]
[35234,6.93]
[35235,6.96]
[35236,6.98]
[35237,6.96]
[35240,6.94]
[35241,6.91]
[35242,6.91]
[35243,6.83]
[35244,6.73]
[35247,6.74]
[35248,6.8]
[35249,6.78]
[35250,"."]
[35251,7.06]
[35254,7.05]
[35255,7]
[35256,6.95]
[35257,6.9]
[35258,6.85]
[35261,6.89]
[35262,6.84]
[35263,6.83]
[35264,6.72]
[35265,6.78]
[35268,6.84]
[35269,6.8]
[35270,6.87]
[35271,6.87]
[35272,6.85]
[35275,6.93]
[35276,6.89]
[35277,6.8]
[35278,6.65]
[35279,6.51]
[35282,6.53]
[35283,6.54]
[35284,6.55]
[35285,6.56]
[35286,6.5]
[35289,6.49]
[35290,6.57]
[35291,6.58]
[35292,6.62]
[35293,6.56]
[35296,6.59]
[35297,6.59]
[35298,6.61]
[35299,6.62]
[35300,6.72]
[35303,6.8]
[35304,6.78]
[35305,6.79]
[35306,6.86]
[35307,6.96]
[35310,"."]
[35311,6.92]
[35312,6.94]
[35313,6.98]
[35314,6.94]
[35317,6.9]
[35318,6.94]
[35319,6.94]
[35320,6.88]
[35321,6.74]
[35324,6.73]
[35325,6.81]
[35326,6.83]
[35327,6.87]
[35328,6.85]
[35331,6.83]
[35332,6.77]
[35333,6.71]
[35334,6.66]
[35335,6.68]
[35338,6.72]
[35339,6.65]
[35340,6.61]
[35341,6.61]
[35342,6.48]
[35345,6.53]
[35346,6.53]
[35347,6.55]
[35348,6.61]
[35349,6.55]
[35352,"."]
[35353,6.56]
[35354,6.57]
[35355,6.51]
[35356,6.5]
[35359,6.52]
[35360,6.56]
[35361,6.56]
[35362,6.57]
[35363,6.54]
[35366,6.56]
[35367,6.4]
[35368,6.4]
[35369,6.37]
[35370,6.38]
[35373,6.36]
[35374,6.28]
[35375,6.3]
[35376,6.26]
[35377,6.29]
[35380,"."]
[35381,6.19]
[35382,6.2]
[35383,6.15]
[35384,6.19]
[35387,6.2]
[35388,6.17]
[35389,6.14]
[35390,6.15]
[35391,6.15]
[35394,6.13]
[35395,6.13]
[35396,6.14]
[35397,"."]
[35398,6.06]
[35401,6.08]
[35402,6.06]
[35403,6.11]
[35404,6.22]
[35405,6.26]
[35408,6.21]
[35409,6.23]
[35410,6.38]
[35411,6.4]
[35412,6.33]
[35415,6.39]
[35416,6.42]
[35417,6.46]
[35418,6.36]
[35419,6.35]
[35422,6.34]
[35423,6.36]
[35424,"."]
[35425,6.35]
[35426,6.3]
[35429,6.31]
[35430,6.43]
[35431,"."]
[35432,6.54]
[35433,6.52]
[35436,6.54]
[35437,6.57]
[35438,6.6]
[35439,6.52]
[35440,6.63]
[35443,6.63]
[35444,6.53]
[35445,6.53]
[35446,6.57]
[35447,6.56]
[35450,"."]
[35451,6.52]
[35452,6.56]
[35453,6.6]
[35454,6.64]
[35457,6.69]
[35458,6.64]
[35459,6.63]
[35460,6.61]
[35461,6.53]
[35464,6.47]
[35465,6.45]
[35466,6.47]
[35467,6.49]
[35468,6.43]
[35471,6.43]
[35472,6.43]
[35473,6.39]
[35474,6.32]
[35475,6.28]
[35478,"."]
[35479,6.28]
[35480,6.3]
[35481,6.38]
[35482,6.36]
[35485,6.39]
[35486,6.4]
[35487,6.56]
[35488,6.58]
[35489,6.56]
[35492,6.58]
[35493,6.6]
[35494,6.6]
[35495,6.62]
[35496,6.57]
[35499,6.56]
[35500,6.57]
[35501,6.6]
[35502,6.72]
[35503,6.71]
[35506,6.72]
[35507,6.72]
[35508,6.74]
[35509,6.75]
[35510,6.74]
[35513,6.72]
[35514,6.75]
[35515,6.8]
[35516,6.9]
[35517,"."]
[35520,6.92]
[35521,6.9]
[35522,6.88]
[35523,6.86]
[35524,6.92]
[35527,6.87]
[35528,6.91]
[35529,6.91]
[35530,6.91]
[35531,6.98]
[35534,6.98]
[35535,6.88]
[35536,6.9]
[35537,6.86]
[35538,6.84]
[35541,6.87]
[35542,6.84]
[35543,6.89]
[35544,6.93]
[35545,6.94]
[35548,6.92]
[35549,6.77]
[35550,6.72]
[35551,6.69]
[35552,6.68]
[35555,6.67]
[35556,6.67]
[35557,6.76]
[35558,6.72]
[35559,6.67]
[35562,6.65]
[35563,6.71]
[35564,6.68]
[35565,6.67]
[35566,6.7]
[35569,6.71]
[35570,6.7]
[35571,6.74]
[35572,6.76]
[35573,6.74]
[35576,"."]
[35577,6.79]
[35578,6.8]
[35579,6.75]
[35580,6.67]
[35583,6.66]
[35584,6.63]
[35585,6.62]
[35586,6.62]
[35587,6.51]
[35590,6.55]
[35591,6.57]
[35592,6.56]
[35593,6.48]
[35594,6.43]
[35597,6.4]
[35598,6.43]
[35599,6.4]
[35600,6.4]
[35601,6.37]
[35604,6.4]
[35605,6.42]
[35606,6.45]
[35607,6.5]
[35608,6.46]
[35611,6.51]
[35612,6.45]
[35613,6.42]
[35614,6.31]
[35615,"."]
[35618,6.27]
[35619,6.27]
[35620,6.25]
[35621,6.26]
[35622,6.23]
[35625,6.26]
[35626,6.26]
[35627,6.2]
[35628,6.19]
[35629,6.24]
[35632,6.27]
[35633,6.15]
[35634,6.14]
[35635,6.16]
[35636,6.18]
[35639,6.16]
[35640,6.11]
[35641,6.05]
[35642,6.02]
[35643,6.2]
[35646,6.23]
[35647,6.23]
[35648,6.21]
[35649,6.24]
[35650,6.38]
[35653,6.36]
[35654,6.39]
[35655,6.36]
[35656,6.27]
[35657,6.27]
[35660,6.21]
[35661,6.21]
[35662,6.24]
[35663,6.3]
[35664,6.38]
[35667,6.39]
[35668,6.38]
[35669,6.38]
[35670,6.3]
[35671,6.34]
[35674,"."]
[35675,6.31]
[35676,6.33]
[35677,6.33]
[35678,6.37]
[35681,6.33]
[35682,6.34]
[35683,6.37]
[35684,6.39]
[35685,6.29]
[35688,6.28]
[35689,6.11]
[35690,6.1]
[35691,6.11]
[35692,6.09]
[35695,6.06]
[35696,6.1]
[35697,6.04]
[35698,6.13]
[35699,6.08]
[35702,6.1]
[35703,6.12]
[35704,6.04]
[35705,6.01]
[35706,6.01]
[35709,5.96]
[35710,5.94]
[35711,6.08]
[35712,6.09]
[35713,6.15]
[35716,"."]
[35717,6.07]
[35718,6.1]
[35719,6.09]
[35720,6.17]
[35723,6.15]
[35724,6.14]
[35725,6.12]
[35726,6.04]
[35727,6.01]
[35730,5.91]
[35731,5.98]
[35732,5.91]
[35733,5.84]
[35734,5.84]
[35737,5.91]
[35738,5.95]
[35739,5.95]
[35740,5.9]
[35741,5.9]
[35744,5.91]
[35745,"."]
[35746,5.89]
[35747,5.87]
[35748,5.86]
[35751,5.85]
[35752,5.85]
[35753,5.82]
[35754,5.84]
[35755,5.82]
[35758,5.86]
[35759,5.85]
[35760,5.86]
[35761,"."]
[35762,5.86]
[35765,5.86]
[35766,5.86]
[35767,5.83]
[35768,5.84]
[35769,5.92]
[35772,5.96]
[35773,5.95]
[35774,5.9]
[35775,5.82]
[35776,5.74]
[35779,5.78]
[35780,5.77]
[35781,5.81]
[35782,5.76]
[35783,5.72]
[35786,5.72]
[35787,5.73]
[35788,5.76]
[35789,"."]
[35790,5.75]
[35793,5.76]
[35794,5.8]
[35795,5.75]
[35796,"."]
[35797,5.67]
[35800,5.52]
[35801,5.49]
[35802,5.55]
[35803,5.49]
[35804,5.4]
[35807,5.39]
[35808,5.41]
[35809,5.45]
[35810,5.48]
[35811,5.54]
[35814,"."]
[35815,5.57]
[35816,5.54]
[35817,5.56]
[35818,5.7]
[35821,5.63]
[35822,5.7]
[35823,5.69]
[35824,5.58]
[35825,5.53]
[35828,5.57]
[35829,5.56]
[35830,5.57]
[35831,5.62]
[35832,5.62]
[35835,5.65]
[35836,5.64]
[35837,5.53]
[35838,5.52]
[35839,5.49]
[35842,"."]
[35843,5.44]
[35844,5.49]
[35845,5.51]
[35846,5.54]
[35849,5.58]
[35850,5.69]
[35851,5.63]
[35852,5.65]
[35853,5.62]
[35856,5.72]
[35857,5.77]
[35858,5.76]
[35859,5.78]
[35860,5.73]
[35863,5.67]
[35864,5.67]
[35865,5.63]
[35866,5.56]
[35867,5.58]
[35870,5.54]
[35871,5.56]
[35872,5.58]
[35873,5.58]
[35874,5.57]
[35877,5.57]
[35878,5.58]
[35879,5.64]
[35880,5.68]
[35881,5.68]
[35884,5.72]
[35885,5.67]
[35886,5.62]
[35887,5.56]
[35888,5.47]
[35891,5.51]
[35892,5.53]
[35893,5.58]
[35894,5.59]
[35895,"."]
[35898,5.66]
[35899,5.63]
[35900,5.6]
[35901,5.59]
[35902,5.59]
[35905,5.65]
[35906,5.68]
[35907,5.68]
[35908,5.69]
[35909,5.67]
[35912,5.8]
[35913,5.8]
[35914,5.81]
[35915,5.68]
[35916,5.67]
[35919,5.67]
[35920,5.7]
[35921,5.67]
[35922,5.67]
[35923,5.71]
[35926,5.79]
[35927,5.7]
[35928,5.64]
[35929,5.67]
[35930,5.68]
[35933,5.64]
[35934,5.65]
[35935,5.61]
[35936,5.65]
[35937,5.64]
[35940,"."]
[35941,5.59]
[35942,5.56]
[35943,5.58]
[35944,5.56]
[35947,5.53]
[35948,5.56]
[35949,5.57]
[35950,5.59]
[35951,5.58]
[35954,5.58]
[35955,5.59]
[35956,5.51]
[35957,5.44]
[35958,5.43]
[35961,5.38]
[35962,5.45]
[35963,5.54]
[35964,5.5]
[35965,5.47]
[35968,5.46]
[35969,5.45]
[35970,5.46]
[35971,5.46]
[35972,5.46]
[35975,5.47]
[35976,5.44]
[35977,5.44]
[35978,5.42]
[35979,"."]
[35982,5.39]
[35983,5.42]
[35984,5.43]
[35985,5.41]
[35986,5.42]
[35989,5.46]
[35990,5.49]
[35991,5.48]
[35992,5.5]
[35993,5.51]
[35996,5.48]
[35997,5.45]
[35998,5.46]
[35999,5.45]
[36000,5.45]
[36003,5.47]
[36004,5.5]
[36005,5.52]
[36006,5.5]
[36007,5.5]
[36010,5.46]
[36011,5.43]
[36012,5.43]
[36013,5.44]
[36014,5.4]
[36017,5.41]
[36018,5.37]
[36019,5.4]
[36020,5.44]
[36021,5.4]
[36024,5.4]
[36025,5.41]
[36026,5.42]
[36027,5.38]
[36028,5.32]
[36031,5.3]
[36032,5.25]
[36033,5.26]
[36034,5.12]
[36035,5.09]
[36038,5.05]
[36039,5.05]
[36040,5.0999999999999996]
[36041,5.03]
[36042,5.0199999999999996]
[36045,"."]
[36046,5.04]
[36047,4.95]
[36048,4.76]
[36049,4.8499999999999996]
[36052,4.87]
[36053,4.9000000000000004]
[36054,4.88]
[36055,4.8]
[36056,4.7]
[36059,4.6900000000000004]
[36060,4.7300000000000004]
[36061,4.6900000000000004]
[36062,4.6399999999999997]
[36063,4.5999999999999996]
[36066,4.6100000000000003]
[36067,4.59]
[36068,4.4400000000000004]
[36069,4.33]
[36070,4.3099999999999996]
[36073,4.16]
[36074,4.24]
[36075,4.34]
[36076,4.5599999999999996]
[36077,4.7699999999999996]
[36080,"."]
[36081,4.7300000000000004]
[36082,4.58]
[36083,4.58]
[36084,4.4400000000000004]
[36087,4.47]
[36088,4.57]
[36089,4.59]
[36090,4.62]
[36091,4.7]
[36094,4.7300000000000004]
[36095,4.63]
[36096,4.5999999999999996]
[36097,4.54]
[36098,4.6399999999999997]
[36101,4.7699999999999996]
[36102,4.78]
[36103,4.83]
[36104,4.82]
[36105,4.93]
[36108,4.88]
[36109,4.8099999999999996]
[36110,"."]
[36111,4.7699999999999996]
[36112,4.82]
[36115,4.8499999999999996]
[36116,4.87]
[36117,4.8499999999999996]
[36118,4.8499999999999996]
[36119,4.82]
[36122,4.84]
[36123,4.8499999999999996]
[36124,4.83]
[36125,"."]
[36126,4.8099999999999996]
[36129,4.74]
[36130,4.67]
[36131,4.59]
[36132,4.58]
[36133,4.62]
[36136,4.6900000000000004]
[36137,4.5999999999999996]
[36138,4.5599999999999996]
[36139,4.53]
[36140,4.6100000000000003]
[36143,4.58]
[36144,4.62]
[36145,4.58]
[36146,4.58]
[36147,4.58]
[36150,4.6399999999999997]
[36151,4.7]
[36152,4.8099999999999996]
[36153,4.8600000000000003]
[36154,"."]
[36157,4.78]
[36158,4.71]
[36159,4.6500000000000004]
[36160,4.6500000000000004]
[36161,"."]
[36164,4.6900000000000004]
[36165,4.74]
[36166,4.7300000000000004]
[36167,4.7699999999999996]
[36168,4.8600000000000003]
[36171,4.9000000000000004]
[36172,4.82]
[36173,4.74]
[36174,4.63]
[36175,4.66]
[36178,"."]
[36179,4.71]
[36180,4.76]
[36181,4.7]
[36182,4.6399999999999997]
[36185,4.67]
[36186,4.6900000000000004]
[36187,4.68]
[36188,4.67]
[36189,4.66]
[36192,4.75]
[36193,4.79]
[36194,4.83]
[36195,4.8899999999999997]
[36196,4.9400000000000004]
[36199,4.9400000000000004]
[36200,4.91]
[36201,4.9000000000000004]
[36202,4.93]
[36203,5.0599999999999996]
[36206,"."]
[36207,5.03]
[36208,4.9800000000000004]
[36209,5.04]
[36210,5.07]
[36213,5.03]
[36214,5.0999999999999996]
[36215,5.18]
[36216,5.32]
[36217,5.29]
[36220,5.4]
[36221,5.35]
[36222,5.39]
[36223,5.41]
[36224,5.34]
[36227,5.29]
[36228,5.18]
[36229,5.2]
[36230,5.21]
[36231,5.16]
[36234,5.15]
[36235,5.1100000000000003]
[36236,5.14]
[36237,5.1100000000000003]
[36238,5.17]
[36241,5.21]
[36242,5.2]
[36243,5.17]
[36244,5.21]
[36245,5.21]
[36248,5.28]
[36249,5.21]
[36250,5.25]
[36251,5.27]
[36252,5.2]
[36255,5.2]
[36256,5.13]
[36257,5.14]
[36258,5.03]
[36259,5.05]
[36262,5.0599999999999996]
[36263,5.12]
[36264,5.13]
[36265,5.18]
[36266,5.23]
[36269,5.18]
[36270,5.16]
[36271,5.17]
[36272,5.25]
[36273,5.26]
[36276,5.23]
[36277,5.22]
[36278,5.27]
[36279,5.22]
[36280,5.36]
[36283,5.38]
[36284,5.42]
[36285,5.4]
[36286,5.52]
[36287,5.54]
[36290,5.54]
[36291,5.59]
[36292,5.51]
[36293,5.41]
[36294,5.62]
[36297,5.66]
[36298,5.68]
[36299,5.6]
[36300,5.6]
[36301,5.52]
[36304,5.5]
[36305,5.49]
[36306,5.55]
[36307,5.62]
[36308,5.64]
[36311,"."]
[36312,5.78]
[36313,5.8]
[36314,5.8]
[36315,5.82]
[36318,5.81]
[36319,5.83]
[36320,5.87]
[36321,5.92]
[36322,6.02]
[36325,5.98]
[36326,5.98]
[36327,5.94]
[36328,5.79]
[36329,5.84]
[36332,5.9]
[36333,5.94]
[36334,6]
[36335,6.05]
[36336,6.02]
[36339,5.96]
[36340,5.93]
[36341,5.81]
[36342,5.85]
[36343,5.82]
[36346,"."]
[36347,5.88]
[36348,5.92]
[36349,5.85]
[36350,5.84]
[36353,5.74]
[36354,5.71]
[36355,5.74]
[36356,5.72]
[36357,5.68]
[36360,5.66]
[36361,5.65]
[36362,5.66]
[36363,5.78]
[36364,5.84]
[36367,5.86]
[36368,5.82]
[36369,5.81]
[36370,5.88]
[36371,5.92]
[36374,5.92]
[36375,5.95]
[36376,5.96]
[36377,5.88]
[36378,6.02]
[36381,6.13]
[36382,6.16]
[36383,6.05]
[36384,6.08]
[36385,5.98]
[36388,5.98]
[36389,5.89]
[36390,5.88]
[36391,5.9]
[36392,5.88]
[36395,5.89]
[36396,5.85]
[36397,5.73]
[36398,5.75]
[36399,5.85]
[36402,5.95]
[36403,5.98]
[36404,5.99]
[36405,6.03]
[36406,5.89]
[36409,"."]
[36410,5.95]
[36411,5.93]
[36412,5.97]
[36413,5.89]
[36416,5.92]
[36417,5.96]
[36418,5.94]
[36419,5.9]
[36420,5.87]
[36423,5.91]
[36424,5.94]
[36425,5.92]
[36426,5.87]
[36427,5.75]
[36430,5.83]
[36431,5.89]
[36432,5.97]
[36433,5.9]
[36434,6]
[36437,5.95]
[36438,6.02]
[36439,6.04]
[36440,6.05]
[36441,6.04]
[36444,"."]
[36445,6.07]
[36446,6.12]
[36447,6.17]
[36448,6.09]
[36451,6.12]
[36452,6.18]
[36453,6.19]
[36454,6.2]
[36455,6.21]
[36458,6.22]
[36459,6.24]
[36460,6.19]
[36461,6.12]
[36462,6.02]
[36465,6.06]
[36466,6.04]
[36467,6.01]
[36468,5.95]
[36469,5.92]
[36472,5.95]
[36473,5.97]
[36474,6]
[36475,"."]
[36476,5.93]
[36479,5.94]
[36480,5.97]
[36481,6.04]
[36482,6.06]
[36483,6.07]
[36486,6.09]
[36487,6.08]
[36488,6.09]
[36489,"."]
[36490,6.12]
[36493,6.21]
[36494,6.18]
[36495,6.21]
[36496,6.24]
[36497,6.17]
[36500,6.16]
[36501,6.11]
[36502,6.15]
[36503,6.14]
[36504,6.08]
[36507,6.11]
[36508,6.22]
[36509,6.25]
[36510,6.31]
[36511,6.3]
[36514,6.36]
[36515,6.38]
[36516,6.39]
[36517,6.41]
[36518,"."]
[36521,6.4]
[36522,6.43]
[36523,6.4]
[36524,6.39]
[36525,6.45]
[36528,6.58]
[36529,6.49]
[36530,6.62]
[36531,6.57]
[36532,6.52]
[36535,6.57]
[36536,6.67]
[36537,6.72]
[36538,6.63]
[36539,6.69]
[36542,"."]
[36543,6.75]
[36544,6.73]
[36545,6.79]
[36546,6.79]
[36549,6.69]
[36550,6.7]
[36551,6.69]
[36552,6.68]
[36553,6.66]
[36556,6.68]
[36557,6.62]
[36558,6.6]
[36559,6.49]
[36560,6.53]
[36563,6.64]
[36564,6.59]
[36565,6.56]
[36566,6.67]
[36567,6.63]
[36570,6.56]
[36571,6.56]
[36572,6.56]
[36573,6.58]
[36574,6.49]
[36577,"."]
[36578,6.36]
[36579,6.44]
[36580,6.36]
[36581,6.36]
[36584,6.37]
[36585,6.42]
[36586,6.39]
[36587,6.4]
[36588,6.39]
[36591,6.42]
[36592,6.39]
[36593,6.38]
[36594,6.35]
[36595,6.39]
[36598,6.36]
[36599,6.31]
[36600,6.29]
[36601,6.26]
[36602,6.2]
[36605,6.18]
[36606,6.13]
[36607,6.13]
[36608,6.08]
[36609,6.2]
[36612,6.21]
[36613,6.17]
[36614,6.18]
[36615,6.06]
[36616,6.03]
[36619,6]
[36620,5.9]
[36621,5.9]
[36622,5.93]
[36623,5.86]
[36626,5.8]
[36627,5.89]
[36628,5.97]
[36629,5.94]
[36630,5.85]
[36633,6.01]
[36634,6.05]
[36635,5.99]
[36636,5.99]
[36637,"."]
[36640,6]
[36641,6.14]
[36642,6.14]
[36643,6.23]
[36644,6.23]
[36647,6.29]
[36648,6.32]
[36649,6.4]
[36650,6.46]
[36651,6.51]
[36654,6.57]
[36655,6.53]
[36656,6.47]
[36657,6.43]
[36658,6.51]
[36661,6.47]
[36662,6.43]
[36663,6.48]
[36664,6.56]
[36665,6.51]
[36668,6.44]
[36669,6.45]
[36670,6.47]
[36671,6.39]
[36672,6.33]
[36675,"."]
[36676,6.38]
[36677,6.29]
[36678,6.2]
[36679,6.15]
[36682,6.12]
[36683,6.14]
[36684,6.13]
[36685,6.13]
[36686,6.13]
[36689,6.09]
[36690,6.11]
[36691,6.06]
[36692,6.05]
[36693,5.99]
[36696,6]
[36697,6.03]
[36698,6.11]
[36699,6.12]
[36700,6.19]
[36703,6.11]
[36704,6.1]
[36705,6.11]
[36706,6.04]
[36707,6.03]
[36710,6]
[36711,"."]
[36712,5.99]
[36713,6.05]
[36714,6.01]
[36717,6.04]
[36718,6.06]
[36719,6.09]
[36720,6.01]
[36721,6.1]
[36724,6.17]
[36725,6.16]
[36726,6.16]
[36727,6.01]
[36728,6.01]
[36731,6.04]
[36732,6.04]
[36733,6.04]
[36734,6.02]
[36735,6.04]
[36738,6.04]
[36739,6]
[36740,5.98]
[36741,5.95]
[36742,5.91]
[36745,5.97]
[36746,5.93]
[36747,5.81]
[36748,5.76]
[36749,5.79]
[36752,5.78]
[36753,5.81]
[36754,5.83]
[36755,5.81]
[36756,5.78]
[36759,5.79]
[36760,5.78]
[36761,5.73]
[36762,5.73]
[36763,5.73]
[36766,5.78]
[36767,5.81]
[36768,5.81]
[36769,5.73]
[36770,5.68]
[36773,"."]
[36774,5.69]
[36775,5.72]
[36776,5.76]
[36777,5.73]
[36780,5.77]
[36781,5.78]
[36782,5.74]
[36783,5.79]
[36784,5.84]
[36787,5.88]
[36788,5.86]
[36789,5.91]
[36790,5.88]
[36791,5.85]
[36794,5.84]
[36795,5.81]
[36796,5.83]
[36797,5.82]
[36798,5.8]
[36801,5.83]
[36802,5.87]
[36803,5.9]
[36804,5.87]
[36805,5.82]
[36808,"."]
[36809,5.8]
[36810,5.77]
[36811,5.73]
[36812,5.73]
[36815,5.74]
[36816,5.68]
[36817,5.66]
[36818,5.66]
[36819,5.64]
[36822,5.59]
[36823,5.63]
[36824,5.67]
[36825,5.69]
[36826,5.72]
[36829,5.74]
[36830,5.77]
[36831,5.74]
[36832,5.74]
[36833,5.83]
[36836,5.87]
[36837,5.87]
[36838,5.87]
[36839,5.82]
[36840,5.82]
[36843,5.77]
[36844,5.76]
[36845,5.72]
[36846,5.68]
[36847,5.71]
[36850,5.68]
[36851,5.67]
[36852,5.62]
[36853,"."]
[36854,5.63]
[36857,5.64]
[36858,5.59]
[36859,5.55]
[36860,5.48]
[36861,5.52]
[36864,5.53]
[36865,5.43]
[36866,5.32]
[36867,5.32]
[36868,5.35]
[36871,5.37]
[36872,5.36]
[36873,5.29]
[36874,5.23]
[36875,5.2]
[36878,5.17]
[36879,5.19]
[36880,5.08]
[36881,5.03]
[36882,5.0199999999999996]
[36885,"."]
[36886,5.04]
[36887,5.1100000000000003]
[36888,5.13]
[36889,5.12]
[36892,"."]
[36893,4.92]
[36894,5.14]
[36895,5.03]
[36896,4.93]
[36899,4.9400000000000004]
[36900,4.9800000000000004]
[36901,5.0999999999999996]
[36902,5.14]
[36903,5.25]
[36906,"."]
[36907,5.24]
[36908,5.19]
[36909,5.12]
[36910,5.19]
[36913,5.25]
[36914,5.3]
[36915,5.33]
[36916,5.29]
[36917,5.29]
[36920,5.32]
[36921,5.24]
[36922,5.19]
[36923,5.0999999999999996]
[36924,5.17]
[36927,5.18]
[36928,5.22]
[36929,5.0999999999999996]
[36930,5.0999999999999996]
[36931,5.03]
[36934,5.05]
[36935,5.07]
[36936,5.13]
[36937,5.19]
[36938,5.1100000000000003]
[36941,"."]
[36942,5.1100000000000003]
[36943,5.14]
[36944,5.15]
[36945,5.0999999999999996]
[36948,5.05]
[36949,4.96]
[36950,4.92]
[36951,4.87]
[36952,4.95]
[36955,4.9800000000000004]
[36956,4.99]
[36957,4.92]
[36958,4.8899999999999997]
[36959,4.95]
[36962,4.92]
[36963,4.95]
[36964,4.84]
[36965,4.8099999999999996]
[36966,4.78]
[36969,4.82]
[36970,4.78]
[36971,4.7699999999999996]
[36972,4.7300000000000004]
[36973,4.8]
[36976,4.8499999999999996]
[36977,5]
[36978,4.97]
[36979,4.9800000000000004]
[36980,4.93]
[36983,4.9800000000000004]
[36984,4.9400000000000004]
[36985,4.9400000000000004]
[36986,4.9800000000000004]
[36987,4.8899999999999997]
[36990,4.93]
[36991,5.09]
[36992,5.12]
[36993,5.17]
[36994,"."]
[36997,5.28]
[36998,5.21]
[36999,5.14]
[37000,5.27]
[37001,5.29]
[37004,5.2]
[37005,5.22]
[37006,5.28]
[37007,5.2]
[37008,5.34]
[37011,5.35]
[37012,5.3]
[37013,5.31]
[37014,5.22]
[37015,5.21]
[37018,5.21]
[37019,5.24]
[37020,5.2]
[37021,5.31]
[37022,5.51]
[37025,5.46]
[37026,5.5]
[37027,5.48]
[37028,5.46]
[37029,5.41]
[37032,5.41]
[37033,5.42]
[37034,5.41]
[37035,5.52]
[37036,5.52]
[37039,"."]
[37040,5.54]
[37041,5.54]
[37042,5.43]
[37043,5.39]
[37046,5.35]
[37047,5.29]
[37048,5.27]
[37049,5.33]
[37050,5.38]
[37053,5.32]
[37054,5.27]
[37055,5.28]
[37056,5.26]
[37057,5.27]
[37060,5.27]
[37061,5.26]
[37062,5.24]
[37063,5.22]
[37064,5.14]
[37067,5.16]
[37068,5.24]
[37069,5.26]
[37070,5.35]
[37071,5.42]
[37074,5.37]
[37075,5.41]
[37076,"."]
[37077,5.44]
[37078,5.41]
[37081,5.37]
[37082,5.32]
[37083,5.31]
[37084,5.27]
[37085,5.27]
[37088,5.21]
[37089,5.22]
[37090,5.12]
[37091,5.13]
[37092,5.15]
[37095,5.13]
[37096,5.13]
[37097,5.2]
[37098,5.19]
[37099,5.13]
[37102,5.1100000000000003]
[37103,5.07]
[37104,5.1100000000000003]
[37105,5.17]
[37106,5.2]
[37109,5.19]
[37110,5.2]
[37111,4.99]
[37112,5.04]
[37113,4.99]
[37116,4.97]
[37117,4.97]
[37118,5]
[37119,4.95]
[37120,4.84]
[37123,4.91]
[37124,4.87]
[37125,4.91]
[37126,4.8899999999999997]
[37127,4.93]
[37130,4.9400000000000004]
[37131,4.8499999999999996]
[37132,4.78]
[37133,4.79]
[37134,4.8499999999999996]
[37137,"."]
[37138,4.99]
[37139,4.97]
[37140,4.8600000000000003]
[37141,4.8]
[37144,4.84]
[37145,"."]
[37146,"."]
[37147,4.6399999999999997]
[37148,4.57]
[37151,4.63]
[37152,4.72]
[37153,4.6900000000000004]
[37154,4.75]
[37155,4.7]
[37158,4.7300000000000004]
[37159,4.72]
[37160,4.6500000000000004]
[37161,4.58]
[37162,4.5999999999999996]
[37165,4.55]
[37166,4.53]
[37167,4.5]
[37168,4.53]
[37169,4.5199999999999996]
[37172,"."]
[37173,4.62]
[37174,4.6100000000000003]
[37175,4.6900000000000004]
[37176,4.68]
[37179,4.62]
[37180,4.59]
[37181,4.59]
[37182,4.58]
[37183,4.63]
[37186,4.63]
[37187,4.66]
[37188,4.6100000000000003]
[37189,4.5599999999999996]
[37190,4.53]
[37193,4.5]
[37194,4.4400000000000004]
[37195,4.3]
[37196,4.24]
[37197,4.37]
[37200,4.3099999999999996]
[37201,4.3]
[37202,4.22]
[37203,4.32]
[37204,4.34]
[37207,"."]
[37208,4.41]
[37209,4.54]
[37210,4.79]
[37211,4.91]
[37214,4.8]
[37215,4.88]
[37216,4.9800000000000004]
[37217,"."]
[37218,5.04]
[37221,5.05]
[37222,4.9800000000000004]
[37223,4.9800000000000004]
[37224,4.79]
[37225,4.78]
[37228,4.75]
[37229,4.7]
[37230,4.92]
[37231,5.04]
[37232,5.2]
[37235,5.17]
[37236,5.13]
[37237,5.0199999999999996]
[37238,5.13]
[37239,5.24]
[37242,5.26]
[37243,5.16]
[37244,5.08]
[37245,5.08]
[37246,5.12]
[37249,5.18]
[37250,"."]
[37251,5.22]
[37252,5.13]
[37253,5.15]
[37256,5.07]
[37257,"."]
[37258,5.2]
[37259,5.16]
[37260,5.18]
[37263,5.09]
[37264,5.0999999999999996]
[37265,5.0999999999999996]
[37266,5]
[37267,4.92]
[37270,4.91]
[37271,4.88]
[37272,4.88]
[37273,4.9800000000000004]
[37274,4.9400000000000004]
[37277,"."]
[37278,4.96]
[37279,5.05]
[37280,5.07]
[37281,5.0999999999999996]
[37284,5.12]
[37285,5.0199999999999996]
[37286,5.0199999999999996]
[37287,5.07]
[37288,5.0199999999999996]
[37291,4.9400000000000004]
[37292,4.92]
[37293,4.92]
[37294,4.93]
[37295,4.9000000000000004]
[37298,4.91]
[37299,4.97]
[37300,5.01]
[37301,4.95]
[37302,4.8600000000000003]
[37305,"."]
[37306,4.88]
[37307,4.88]
[37308,4.88]
[37309,4.84]
[37312,4.8600000000000003]
[37313,4.93]
[37314,4.84]
[37315,4.88]
[37316,4.9800000000000004]
[37319,5.0199999999999996]
[37320,5.0199999999999996]
[37321,5.0599999999999996]
[37322,5.22]
[37323,5.33]
[37326,5.33]
[37327,5.32]
[37328,5.28]
[37329,5.4]
[37330,5.35]
[37333,5.32]
[37334,5.33]
[37335,5.4]
[37336,5.39]
[37337,5.4]
[37340,5.41]
[37341,5.35]
[37342,5.35]
[37343,5.42]
[37344,"."]
[37347,5.44]
[37348,5.36]
[37349,5.3]
[37350,5.28]
[37351,5.22]
[37354,5.25]
[37355,5.22]
[37356,5.24]
[37357,5.22]
[37358,5.18]
[37361,5.15]
[37362,5.2]
[37363,5.24]
[37364,5.23]
[37365,5.21]
[37368,5.19]
[37369,5.18]
[37370,5.1100000000000003]
[37371,5.0999999999999996]
[37372,5.08]
[37375,5.13]
[37376,5.1100000000000003]
[37377,5.08]
[37378,5.13]
[37379,5.08]
[37382,5.0999999999999996]
[37383,5.09]
[37384,5.24]
[37385,5.2]
[37386,5.15]
[37389,5.23]
[37390,5.32]
[37391,5.28]
[37392,5.2]
[37393,5.27]
[37396,5.21]
[37397,5.18]
[37398,5.13]
[37399,5.16]
[37400,5.16]
[37403,"."]
[37404,5.16]
[37405,5.1100000000000003]
[37406,5.0599999999999996]
[37407,5.08]
[37410,5.0599999999999996]
[37411,5.04]
[37412,5.08]
[37413,5.04]
[37414,5.0999999999999996]
[37417,5.07]
[37418,5.0199999999999996]
[37419,4.9800000000000004]
[37420,4.9400000000000004]
[37421,4.83]
[37424,4.8899999999999997]
[37425,4.88]
[37426,4.76]
[37427,4.8499999999999996]
[37428,4.79]
[37431,4.87]
[37432,4.88]
[37433,4.75]
[37434,4.84]
[37435,4.8600000000000003]
[37438,4.8499999999999996]
[37439,4.7699999999999996]
[37440,4.78]
[37441,"."]
[37442,4.9000000000000004]
[37445,4.84]
[37446,4.78]
[37447,4.66]
[37448,4.66]
[37449,4.63]
[37452,4.66]
[37453,4.75]
[37454,4.71]
[37455,4.66]
[37456,4.6100000000000003]
[37459,4.51]
[37460,4.47]
[37461,4.49]
[37462,4.43]
[37463,4.43]
[37466,4.62]
[37467,4.6500000000000004]
[37468,4.51]
[37469,4.47]
[37470,4.33]
[37473,4.29]
[37474,4.42]
[37475,4.3499999999999996]
[37476,4.4000000000000004]
[37477,4.2699999999999996]
[37480,4.22]
[37481,4.12]
[37482,4.0599999999999996]
[37483,4.17]
[37484,4.32]
[37487,4.29]
[37488,4.17]
[37489,4.2]
[37490,4.3]
[37491,4.25]
[37494,4.22]
[37495,4.29]
[37496,4.22]
[37497,4.16]
[37498,4.1399999999999997]
[37501,"."]
[37502,3.98]
[37503,3.96]
[37504,3.91]
[37505,4.05]
[37508,4.05]
[37509,4]
[37510,4.07]
[37511,3.98]
[37512,3.92]
[37515,3.9]
[37516,3.87]
[37517,3.86]
[37518,3.79]
[37519,3.79]
[37522,3.7]
[37523,3.69]
[37524,3.77]
[37525,3.79]
[37526,3.69]
[37529,3.63]
[37530,3.72]
[37531,3.71]
[37532,3.7]
[37533,3.69]
[37536,3.64]
[37537,3.65]
[37538,3.61]
[37539,3.68]
[37540,3.83]
[37543,"."]
[37544,4.07]
[37545,4.0599999999999996]
[37546,4.16]
[37547,4.1399999999999997]
[37550,4.24]
[37551,4.2699999999999996]
[37552,4.26]
[37553,4.16]
[37554,4.12]
[37557,4.0999999999999996]
[37558,3.97]
[37559,3.99]
[37560,3.93]
[37561,4.01]
[37564,4.07]
[37565,4.0999999999999996]
[37566,4.09]
[37567,3.88]
[37568,3.85]
[37571,"."]
[37572,3.84]
[37573,3.84]
[37574,4.03]
[37575,4.05]
[37578,4.0199999999999996]
[37579,3.99]
[37580,4.08]
[37581,4.1399999999999997]
[37582,4.18]
[37585,4.1900000000000004]
[37586,4.08]
[37587,4.26]
[37588,"."]
[37589,4.22]
[37592,4.22]
[37593,4.24]
[37594,4.18]
[37595,4.13]
[37596,4.09]
[37599,4.0599999999999996]
[37600,4.0599999999999996]
[37601,4.01]
[37602,4.01]
[37603,4.07]
[37606,4.1500000000000004]
[37607,4.13]
[37608,4.0599999999999996]
[37609,3.96]
[37610,3.97]
[37613,3.98]
[37614,3.95]
[37615,"."]
[37616,3.93]
[37617,3.83]
[37620,3.82]
[37621,3.83]
[37622,"."]
[37623,4.07]
[37624,4.05]
[37627,4.09]
[37628,4.04]
[37629,4]
[37630,4.1900000000000004]
[37631,4.16]
[37634,4.1500000000000004]
[37635,4.0999999999999996]
[37636,4.0999999999999996]
[37637,4.0999999999999996]
[37638,4.05]
[37641,"."]
[37642,4.01]
[37643,3.95]
[37644,3.98]
[37645,3.94]
[37648,3.98]
[37649,4]
[37650,4.0599999999999996]
[37651,4]
[37652,4]
[37655,4.01]
[37656,3.96]
[37657,4.0199999999999996]
[37658,3.97]
[37659,3.96]
[37662,3.99]
[37663,3.98]
[37664,3.93]
[37665,3.89]
[37666,3.95]
[37669,"."]
[37670,3.94]
[37671,3.88]
[37672,3.85]
[37673,3.9]
[37676,3.86]
[37677,3.81]
[37678,3.78]
[37679,3.76]
[37680,3.71]
[37683,3.68]
[37684,3.65]
[37685,3.63]
[37686,3.67]
[37687,3.63]
[37690,3.59]
[37691,3.6]
[37692,3.6]
[37693,3.74]
[37694,3.72]
[37697,3.82]
[37698,3.91]
[37699,3.98]
[37700,4.01]
[37701,4.1100000000000003]
[37704,3.98]
[37705,3.97]
[37706,3.96]
[37707,3.95]
[37708,3.92]
[37711,3.83]
[37712,3.84]
[37713,3.94]
[37714,3.93]
[37715,3.96]
[37718,4.03]
[37719,3.95]
[37720,3.93]
[37721,3.95]
[37722,4]
[37725,4.04]
[37726,3.98]
[37727,3.96]
[37728,3.98]
[37729,"."]
[37732,4]
[37733,4.01]
[37734,4.0199999999999996]
[37735,3.93]
[37736,3.91]
[37739,3.92]
[37740,3.96]
[37741,3.89]
[37742,3.88]
[37743,3.94]
[37746,3.92]
[37747,3.84]
[37748,3.72]
[37749,3.7]
[37750,3.69]
[37753,3.64]
[37754,3.63]
[37755,3.53]
[37756,3.53]
[37757,3.46]
[37760,3.46]
[37761,3.38]
[37762,3.39]
[37763,3.34]
[37764,3.34]
[37767,"."]
[37768,3.41]
[37769,3.44]
[37770,3.34]
[37771,3.37]
[37774,3.43]
[37775,3.34]
[37776,3.3]
[37777,3.34]
[37778,3.37]
[37781,3.29]
[37782,3.2]
[37783,3.21]
[37784,3.18]
[37785,3.13]
[37788,3.18]
[37789,3.27]
[37790,3.37]
[37791,3.35]
[37792,3.4]
[37795,3.32]
[37796,3.29]
[37797,3.38]
[37798,3.55]
[37799,3.58]
[37802,3.54]
[37803,3.56]
[37804,3.56]
[37805,3.67]
[37806,"."]
[37809,3.74]
[37810,3.75]
[37811,3.73]
[37812,3.7]
[37813,3.66]
[37816,3.74]
[37817,3.94]
[37818,3.97]
[37819,3.98]
[37820,4]
[37823,4.1900000000000004]
[37824,4.17]
[37825,4.12]
[37826,4.2]
[37827,4.22]
[37830,4.3099999999999996]
[37831,4.42]
[37832,4.34]
[37833,4.49]
[37834,4.4400000000000004]
[37837,4.3499999999999996]
[37838,4.47]
[37839,4.32]
[37840,4.3]
[37841,4.2699999999999996]
[37844,4.38]
[37845,4.37]
[37846,4.58]
[37847,4.55]
[37848,4.55]
[37851,4.49]
[37852,4.38]
[37853,4.45]
[37854,4.53]
[37855,4.4800000000000004]
[37858,4.53]
[37859,4.5]
[37860,4.54]
[37861,4.42]
[37862,4.45]
[37865,"."]
[37866,4.6100000000000003]
[37867,4.5999999999999996]
[37868,4.5199999999999996]
[37869,4.3499999999999996]
[37872,4.41]
[37873,4.37]
[37874,4.28]
[37875,4.3499999999999996]
[37876,4.2699999999999996]
[37879,4.28]
[37880,4.29]
[37881,4.2]
[37882,4.1900000000000004]
[37883,4.17]
[37886,4.26]
[37887,4.24]
[37888,4.16]
[37889,4.12]
[37890,4.04]
[37893,4.09]
[37894,3.96]
[37895,3.96]
[37896,4.03]
[37897,4.21]
[37900,4.17]
[37901,4.2699999999999996]
[37902,4.2699999999999996]
[37903,4.32]
[37904,4.29]
[37907,"."]
[37908,4.37]
[37909,4.43]
[37910,4.47]
[37911,4.41]
[37914,4.41]
[37915,4.38]
[37916,4.29]
[37917,4.34]
[37918,4.24]
[37921,4.3]
[37922,4.2300000000000004]
[37923,4.3099999999999996]
[37924,4.3600000000000003]
[37925,4.33]
[37928,4.4000000000000004]
[37929,4.33]
[37930,4.38]
[37931,4.45]
[37932,4.4800000000000004]
[37935,4.49]
[37936,"."]
[37937,4.4400000000000004]
[37938,4.3]
[37939,4.22]
[37942,4.18]
[37943,4.17]
[37944,4.24]
[37945,4.16]
[37946,4.1500000000000004]
[37949,4.2300000000000004]
[37950,4.1900000000000004]
[37951,4.25]
[37952,"."]
[37953,4.34]
[37956,4.4000000000000004]
[37957,4.38]
[37958,4.41]
[37959,4.38]
[37960,4.2300000000000004]
[37963,4.29]
[37964,4.32]
[37965,4.3]
[37966,4.2699999999999996]
[37967,4.26]
[37970,4.28]
[37971,4.24]
[37972,4.1900000000000004]
[37973,4.16]
[37974,4.1500000000000004]
[37977,4.18]
[37978,4.28]
[37979,4.2]
[37980,"."]
[37981,4.17]
[37984,4.24]
[37985,4.29]
[37986,4.2699999999999996]
[37987,"."]
[37988,4.38]
[37991,4.41]
[37992,4.29]
[37993,4.2699999999999996]
[37994,4.2699999999999996]
[37995,4.1100000000000003]
[37998,4.1100000000000003]
[37999,4.05]
[38000,4.01]
[38001,3.99]
[38002,4.04]
[38005,"."]
[38006,4.08]
[38007,4.05]
[38008,3.99]
[38009,4.09]
[38012,4.16]
[38013,4.1100000000000003]
[38014,4.22]
[38015,4.22]
[38016,4.16]
[38019,4.18]
[38020,4.13]
[38021,4.1500000000000004]
[38022,4.2]
[38023,4.12]
[38026,4.09]
[38027,4.13]
[38028,4.05]
[38029,4.0999999999999996]
[38030,4.05]
[38033,"."]
[38034,4.05]
[38035,4.05]
[38036,4.05]
[38037,4.0999999999999996]
[38040,4.05]
[38041,4.04]
[38042,4.0199999999999996]
[38043,4.05]
[38044,3.99]
[38047,4]
[38048,4.05]
[38049,4.07]
[38050,4.04]
[38051,3.85]
[38054,3.78]
[38055,3.73]
[38056,3.74]
[38057,3.74]
[38058,3.78]
[38061,3.78]
[38062,3.7]
[38063,3.71]
[38064,3.76]
[38065,3.8]
[38068,3.74]
[38069,3.73]
[38070,3.73]
[38071,3.75]
[38072,3.85]
[38075,3.91]
[38076,3.91]
[38077,3.86]
[38078,3.91]
[38079,4.1500000000000004]
[38082,4.24]
[38083,4.1900000000000004]
[38084,4.1900000000000004]
[38085,4.21]
[38086,"."]
[38089,4.25]
[38090,4.3499999999999996]
[38091,4.4000000000000004]
[38092,4.42]
[38093,4.37]
[38096,4.3899999999999997]
[38097,4.43]
[38098,4.45]
[38099,4.4000000000000004]
[38100,4.4800000000000004]
[38103,4.46]
[38104,4.43]
[38105,4.5]
[38106,4.55]
[38107,4.53]
[38110,4.53]
[38111,4.5599999999999996]
[38112,4.6100000000000003]
[38113,4.63]
[38114,4.79]
[38117,4.8099999999999996]
[38118,4.79]
[38119,4.83]
[38120,4.8499999999999996]
[38121,4.79]
[38124,4.7]
[38125,4.74]
[38126,4.79]
[38127,4.72]
[38128,4.76]
[38131,4.75]
[38132,4.7300000000000004]
[38133,4.67]
[38134,4.5999999999999996]
[38135,4.66]
[38138,"."]
[38139,4.71]
[38140,4.74]
[38141,4.71]
[38142,4.78]
[38145,4.78]
[38146,4.78]
[38147,4.82]
[38148,4.8099999999999996]
[38149,"."]
[38152,4.8899999999999997]
[38153,4.6900000000000004]
[38154,4.74]
[38155,4.71]
[38156,4.72]
[38159,4.7]
[38160,4.72]
[38161,4.71]
[38162,4.66]
[38163,4.66]
[38166,4.76]
[38167,4.7]
[38168,4.62]
[38169,4.57]
[38170,4.4800000000000004]
[38173,"."]
[38174,4.49]
[38175,4.5]
[38176,4.49]
[38177,4.49]
[38180,4.46]
[38181,4.5]
[38182,4.5]
[38183,4.5]
[38184,4.38]
[38187,4.38]
[38188,4.47]
[38189,4.5]
[38190,4.4800000000000004]
[38191,4.45]
[38194,4.49]
[38195,4.62]
[38196,4.6100000000000003]
[38197,4.5999999999999996]
[38198,4.5]
[38201,4.4800000000000004]
[38202,4.45]
[38203,4.45]
[38204,4.43]
[38205,4.24]
[38208,4.28]
[38209,4.32]
[38210,4.3]
[38211,4.2699999999999996]
[38212,4.22]
[38215,4.26]
[38216,4.21]
[38217,4.2300000000000004]
[38218,4.22]
[38219,4.24]
[38222,4.28]
[38223,4.28]
[38224,4.26]
[38225,4.22]
[38226,4.2300000000000004]
[38229,4.1900000000000004]
[38230,4.13]
[38231,4.13]
[38232,4.2]
[38233,4.3]
[38236,"."]
[38237,4.26]
[38238,4.18]
[38239,4.22]
[38240,4.1900000000000004]
[38243,4.16]
[38244,4.1500000000000004]
[38245,4.18]
[38246,4.08]
[38247,4.1399999999999997]
[38250,4.07]
[38251,4.05]
[38252,4]
[38253,4.0199999999999996]
[38254,4.04]
[38257,4.01]
[38258,4.0199999999999996]
[38259,4.0999999999999996]
[38260,4.1399999999999997]
[38261,4.21]
[38264,4.1900000000000004]
[38265,4.18]
[38266,4.2300000000000004]
[38267,4.26]
[38268,4.1500000000000004]
[38271,"."]
[38272,4.12]
[38273,4.09]
[38274,4.03]
[38275,4.07]
[38278,4.07]
[38279,4.07]
[38280,4.01]
[38281,4.01]
[38282,4]
[38285,3.99]
[38286,4.01]
[38287,4.1100000000000003]
[38288,4.09]
[38289,4.05]
[38292,4.1100000000000003]
[38293,4.0999999999999996]
[38294,4.09]
[38295,4.0999999999999996]
[38296,4.21]
[38299,4.22]
[38300,4.22]
[38301,4.25]
[38302,"."]
[38303,4.2]
[38306,4.2]
[38307,4.21]
[38308,4.1399999999999997]
[38309,4.12]
[38310,4.2]
[38313,4.18]
[38314,4.1900000000000004]
[38315,4.2]
[38316,"."]
[38317,4.24]
[38320,4.34]
[38321,4.3600000000000003]
[38322,4.38]
[38323,4.4000000000000004]
[38324,4.2699999999999996]
[38327,4.24]
[38328,4.2300000000000004]
[38329,4.1399999999999997]
[38330,4.1900000000000004]
[38331,4.16]
[38334,4.16]
[38335,4.1399999999999997]
[38336,4.09]
[38337,4.1900000000000004]
[38338,4.21]
[38341,4.21]
[38342,4.18]
[38343,4.21]
[38344,4.2300000000000004]
[38345,"."]
[38348,4.3]
[38349,4.3099999999999996]
[38350,4.33]
[38351,4.2699999999999996]
[38352,4.24]
[38355,4.2300000000000004]
[38356,4.29]
[38357,4.29]
[38358,4.29]
[38359,4.29]
[38362,4.29]
[38363,4.26]
[38364,4.25]
[38365,4.2]
[38366,4.2300000000000004]
[38369,"."]
[38370,4.21]
[38371,4.2]
[38372,4.17]
[38373,4.16]
[38376,4.1399999999999997]
[38377,4.2]
[38378,4.21]
[38379,4.22]
[38380,4.16]
[38383,4.1399999999999997]
[38384,4.1500000000000004]
[38385,4.1500000000000004]
[38386,4.18]
[38387,4.09]
[38390,4.07]
[38391,4.05]
[38392,4]
[38393,4.07]
[38394,4.0999999999999996]
[38397,4.08]
[38398,4.0999999999999996]
[38399,4.16]
[38400,4.1900000000000004]
[38401,4.2699999999999996]
[38404,"."]
[38405,4.29]
[38406,4.2699999999999996]
[38407,4.29]
[38408,4.2699999999999996]
[38411,4.3600000000000003]
[38412,4.38]
[38413,4.38]
[38414,4.3899999999999997]
[38415,4.32]
[38418,4.3099999999999996]
[38419,4.38]
[38420,4.5199999999999996]
[38421,4.4800000000000004]
[38422,4.5599999999999996]
[38425,4.5199999999999996]
[38426,4.54]
[38427,4.5199999999999996]
[38428,4.47]
[38429,4.51]
[38432,4.53]
[38433,4.63]
[38434,4.6100000000000003]
[38435,4.5999999999999996]
[38436,"."]
[38439,4.6399999999999997]
[38440,4.5999999999999996]
[38441,4.5599999999999996]
[38442,4.5]
[38443,4.46]
[38446,4.47]
[38447,4.4800000000000004]
[38448,4.4400000000000004]
[38449,4.49]
[38450,4.5]
[38453,4.45]
[38454,4.38]
[38455,4.38]
[38456,4.37]
[38457,4.2699999999999996]
[38460,4.2699999999999996]
[38461,4.21]
[38462,4.22]
[38463,4.32]
[38464,4.26]
[38467,4.26]
[38468,4.28]
[38469,4.25]
[38470,4.1900000000000004]
[38471,4.21]
[38474,4.21]
[38475,4.21]
[38476,4.2]
[38477,4.1900000000000004]
[38478,4.28]
[38481,4.29]
[38482,4.2300000000000004]
[38483,4.21]
[38484,4.18]
[38485,4.12]
[38488,4.13]
[38489,4.12]
[38490,4.07]
[38491,4.1100000000000003]
[38492,4.13]
[38495,4.07]
[38496,4.04]
[38497,4.08]
[38498,4.08]
[38499,4.08]
[38502,"."]
[38503,4]
[38504,3.91]
[38505,3.89]
[38506,3.98]
[38509,3.96]
[38510,3.92]
[38511,3.95]
[38512,3.98]
[38513,4.05]
[38516,4.09]
[38517,4.13]
[38518,4.12]
[38519,4.09]
[38520,4.09]
[38523,4.1100000000000003]
[38524,4.0599999999999996]
[38525,3.95]
[38526,3.96]
[38527,3.92]
[38530,3.9]
[38531,3.97]
[38532,3.99]
[38533,3.94]
[38534,4.0599999999999996]
[38537,"."]
[38538,4.1100000000000003]
[38539,4.08]
[38540,4.05]
[38541,4.1100000000000003]
[38544,4.1100000000000003]
[38545,4.1500000000000004]
[38546,4.17]
[38547,4.1900000000000004]
[38548,4.18]
[38551,4.22]
[38552,4.2]
[38553,4.17]
[38554,4.28]
[38555,4.2300000000000004]
[38558,4.25]
[38559,4.24]
[38560,4.2699999999999996]
[38561,4.2]
[38562,4.28]
[38565,4.32]
[38566,4.34]
[38567,4.3]
[38568,4.32]
[38569,4.4000000000000004]
[38572,4.42]
[38573,4.41]
[38574,4.4000000000000004]
[38575,4.32]
[38576,4.24]
[38579,4.2699999999999996]
[38580,4.2300000000000004]
[38581,4.28]
[38582,4.21]
[38583,4.21]
[38586,4.22]
[38587,4.2]
[38588,4.1900000000000004]
[38589,4.18]
[38590,4.2]
[38593,4.2]
[38594,4.16]
[38595,4.0199999999999996]
[38596,4.0199999999999996]
[38597,4.03]
[38600,"."]
[38601,4.09]
[38602,4.1500000000000004]
[38603,4.1500000000000004]
[38604,4.1399999999999997]
[38607,4.18]
[38608,4.1399999999999997]
[38609,4.17]
[38610,4.22]
[38611,4.26]
[38614,4.25]
[38615,4.26]
[38616,4.1900000000000004]
[38617,4.1900000000000004]
[38618,4.25]
[38621,4.3]
[38622,4.3]
[38623,4.26]
[38624,4.29]
[38625,4.34]
[38628,4.3899999999999997]
[38629,4.38]
[38630,4.3600000000000003]
[38631,4.37]
[38632,4.3499999999999996]
[38635,"."]
[38636,4.3899999999999997]
[38637,4.45]
[38638,4.4800000000000004]
[38639,4.4800000000000004]
[38642,4.5]
[38643,4.49]
[38644,4.47]
[38645,4.46]
[38646,4.3899999999999997]
[38649,4.45]
[38650,4.54]
[38651,4.5999999999999996]
[38652,4.57]
[38653,4.58]
[38656,4.57]
[38657,4.58]
[38658,4.6100000000000003]
[38659,4.6500000000000004]
[38660,4.66]
[38663,4.6500000000000004]
[38664,4.57]
[38665,4.6399999999999997]
[38666,4.55]
[38667,"."]
[38670,4.6100000000000003]
[38671,4.5599999999999996]
[38672,4.49]
[38673,4.46]
[38674,4.5]
[38677,4.46]
[38678,4.43]
[38679,4.47]
[38680,"."]
[38681,4.43]
[38684,4.41]
[38685,4.4800000000000004]
[38686,4.49]
[38687,4.5199999999999996]
[38688,4.5199999999999996]
[38691,4.57]
[38692,4.49]
[38693,4.5199999999999996]
[38694,4.47]
[38695,4.54]
[38698,4.5599999999999996]
[38699,4.54]
[38700,4.45]
[38701,4.47]
[38702,4.45]
[38705,4.45]
[38706,4.47]
[38707,4.49]
[38708,4.4400000000000004]
[38709,4.38]
[38712,"."]
[38713,4.34]
[38714,4.38]
[38715,4.37]
[38716,4.3899999999999997]
[38719,"."]
[38720,4.37]
[38721,4.3600000000000003]
[38722,4.3600000000000003]
[38723,4.38]
[38726,4.38]
[38727,4.43]
[38728,4.46]
[38729,4.42]
[38730,4.3600000000000003]
[38733,"."]
[38734,4.34]
[38735,4.34]
[38736,4.38]
[38737,4.37]
[38740,4.3600000000000003]
[38741,4.4000000000000004]
[38742,4.49]
[38743,4.53]
[38744,4.5199999999999996]
[38747,4.54]
[38748,4.53]
[38749,4.57]
[38750,4.57]
[38751,4.54]
[38754,4.55]
[38755,4.57]
[38756,4.5599999999999996]
[38757,4.54]
[38758,4.59]
[38761,4.58]
[38762,4.62]
[38763,4.6100000000000003]
[38764,4.59]
[38765,4.54]
[38768,"."]
[38769,4.57]
[38770,4.53]
[38771,4.5599999999999996]
[38772,4.58]
[38775,4.59]
[38776,4.55]
[38777,4.59]
[38778,4.6399999999999997]
[38779,4.68]
[38782,4.74]
[38783,4.74]
[38784,4.7300000000000004]
[38785,4.74]
[38786,4.76]
[38789,4.7699999999999996]
[38790,4.71]
[38791,4.7300000000000004]
[38792,4.6500000000000004]
[38793,4.68]
[38796,4.66]
[38797,4.71]
[38798,4.7]
[38799,4.7300000000000004]
[38800,4.67]
[38803,4.7]
[38804,4.79]
[38805,4.8099999999999996]
[38806,4.8600000000000003]
[38807,4.8600000000000003]
[38810,4.88]
[38811,4.87]
[38812,4.84]
[38813,4.9000000000000004]
[38814,4.97]
[38817,4.97]
[38818,4.93]
[38819,4.9800000000000004]
[38820,5.05]
[38821,"."]
[38824,5.01]
[38825,4.99]
[38826,5.04]
[38827,5.04]
[38828,5.01]
[38831,4.99]
[38832,5.07]
[38833,5.12]
[38834,5.09]
[38835,5.07]
[38838,5.14]
[38839,5.12]
[38840,5.15]
[38841,5.16]
[38842,5.12]
[38845,5.12]
[38846,5.13]
[38847,5.13]
[38848,5.14]
[38849,5.19]
[38852,5.15]
[38853,5.0999999999999996]
[38854,5.16]
[38855,5.08]
[38856,5.05]
[38859,5.04]
[38860,5.07]
[38861,5.03]
[38862,5.07]
[38863,5.0599999999999996]
[38866,"."]
[38867,5.09]
[38868,5.12]
[38869,5.1100000000000003]
[38870,5]
[38873,5.0199999999999996]
[38874,5.01]
[38875,5.0199999999999996]
[38876,5]
[38877,4.9800000000000004]
[38880,4.99]
[38881,4.97]
[38882,5.05]
[38883,5.0999999999999996]
[38884,5.13]
[38887,5.14]
[38888,5.15]
[38889,5.16]
[38890,5.2]
[38891,5.23]
[38894,5.25]
[38895,5.21]
[38896,5.25]
[38897,5.22]
[38898,5.15]
[38901,5.15]
[38902,"."]
[38903,5.23]
[38904,5.19]
[38905,5.14]
[38908,5.13]
[38909,5.0999999999999996]
[38910,5.0999999999999996]
[38911,5.08]
[38912,5.07]
[38915,5.07]
[38916,5.13]
[38917,5.0599999999999996]
[38918,5.03]
[38919,5.05]
[38922,5.05]
[38923,5.07]
[38924,5.04]
[38925,5.07]
[38926,5]
[38929,4.99]
[38930,4.99]
[38931,4.96]
[38932,4.96]
[38933,4.91]
[38936,4.93]
[38937,4.93]
[38938,4.92]
[38939,4.93]
[38940,4.97]
[38943,5]
[38944,4.93]
[38945,4.87]
[38946,4.87]
[38947,4.84]
[38950,4.82]
[38951,4.82]
[38952,4.82]
[38953,4.8099999999999996]
[38954,4.79]
[38957,4.8]
[38958,4.79]
[38959,4.76]
[38960,4.74]
[38961,4.7300000000000004]
[38964,"."]
[38965,4.78]
[38966,4.8]
[38967,4.8]
[38968,4.78]
[38971,4.8]
[38972,4.78]
[38973,4.7699999999999996]
[38974,4.79]
[38975,4.8]
[38978,4.8099999999999996]
[38979,4.74]
[38980,4.7300000000000004]
[38981,4.6500000000000004]
[38982,4.5999999999999996]
[38985,4.5599999999999996]
[38986,4.59]
[38987,4.5999999999999996]
[38988,4.63]
[38989,4.6399999999999997]
[38992,4.62]
[38993,4.62]
[38994,4.57]
[38995,4.6100000000000003]
[38996,4.7]
[38999,"."]
[39000,4.75]
[39001,4.78]
[39002,4.79]
[39003,4.8099999999999996]
[39006,4.79]
[39007,4.78]
[39008,4.7699999999999996]
[39009,4.79]
[39010,4.79]
[39013,4.83]
[39014,4.83]
[39015,4.78]
[39016,4.7300000000000004]
[39017,4.68]
[39020,4.68]
[39021,4.6100000000000003]
[39022,4.57]
[39023,4.5999999999999996]
[39024,4.72]
[39027,4.71]
[39028,4.66]
[39029,4.6399999999999997]
[39030,4.62]
[39031,4.59]
[39034,4.6100000000000003]
[39035,4.57]
[39036,4.6100000000000003]
[39037,4.66]
[39038,4.6100000000000003]
[39041,4.5999999999999996]
[39042,4.58]
[39043,4.57]
[39044,"."]
[39045,4.55]
[39048,4.54]
[39049,4.51]
[39050,4.5199999999999996]
[39051,4.46]
[39052,4.43]
[39055,4.43]
[39056,4.45]
[39057,4.4800000000000004]
[39058,4.49]
[39059,4.5599999999999996]
[39062,4.5199999999999996]
[39063,4.49]
[39064,4.58]
[39065,4.5999999999999996]
[39066,4.5999999999999996]
[39069,4.5999999999999996]
[39070,4.5999999999999996]
[39071,4.5999999999999996]
[39072,4.55]
[39073,4.63]
[39076,"."]
[39077,4.6100000000000003]
[39078,4.66]
[39079,4.7]
[39080,4.71]
[39083,"."]
[39084,4.68]
[39085,4.67]
[39086,4.62]
[39087,4.6500000000000004]
[39090,4.66]
[39091,4.66]
[39092,4.6900000000000004]
[39093,4.74]
[39094,4.7699999999999996]
[39097,"."]
[39098,4.75]
[39099,4.79]
[39100,4.75]
[39101,4.78]
[39104,4.76]
[39105,4.8099999999999996]
[39106,4.8099999999999996]
[39107,4.87]
[39108,4.88]
[39111,4.9000000000000004]
[39112,4.88]
[39113,4.83]
[39114,4.84]
[39115,4.83]
[39118,4.8099999999999996]
[39119,4.7699999999999996]
[39120,4.74]
[39121,4.7300000000000004]
[39122,4.79]
[39125,4.8]
[39126,4.82]
[39127,4.74]
[39128,4.7]
[39129,4.6900000000000004]
[39132,"."]
[39133,4.68]
[39134,4.6900000000000004]
[39135,4.7300000000000004]
[39136,4.68]
[39139,4.63]
[39140,4.5]
[39141,4.5599999999999996]
[39142,4.5599999999999996]
[39143,4.5199999999999996]
[39146,4.51]
[39147,4.53]
[39148,4.5]
[39149,4.51]
[39150,4.59]
[39153,4.5599999999999996]
[39154,4.5]
[39155,4.53]
[39156,4.54]
[39157,4.55]
[39160,4.58]
[39161,4.5599999999999996]
[39162,4.53]
[39163,4.5999999999999996]
[39164,4.62]
[39167,4.5999999999999996]
[39168,4.62]
[39169,4.62]
[39170,4.6399999999999997]
[39171,4.6500000000000004]
[39174,4.6500000000000004]
[39175,4.67]
[39176,4.66]
[39177,4.68]
[39178,4.76]
[39181,4.75]
[39182,4.7300000000000004]
[39183,4.74]
[39184,4.74]
[39185,4.76]
[39188,4.74]
[39189,4.6900000000000004]
[39190,4.66]
[39191,4.68]
[39192,4.68]
[39195,4.66]
[39196,4.63]
[39197,4.66]
[39198,4.6900000000000004]
[39199,4.71]
[39202,4.63]
[39203,4.6399999999999997]
[39204,4.6500000000000004]
[39205,4.68]
[39206,4.6500000000000004]
[39209,4.6399999999999997]
[39210,4.63]
[39211,4.67]
[39212,4.6500000000000004]
[39213,4.67]
[39216,4.6900000000000004]
[39217,4.71]
[39218,4.71]
[39219,4.76]
[39220,4.8099999999999996]
[39223,4.79]
[39224,4.83]
[39225,4.8600000000000003]
[39226,4.8600000000000003]
[39227,4.8600000000000003]
[39230,"."]
[39231,4.88]
[39232,4.88]
[39233,4.9000000000000004]
[39234,4.95]
[39237,4.93]
[39238,4.9800000000000004]
[39239,4.97]
[39240,5.1100000000000003]
[39241,5.12]
[39244,5.14]
[39245,5.26]
[39246,5.2]
[39247,5.23]
[39248,5.16]
[39251,5.15]
[39252,5.09]
[39253,5.14]
[39254,5.16]
[39255,5.14]
[39258,5.09]
[39259,5.0999999999999996]
[39260,5.09]
[39261,5.12]
[39262,5.03]
[39265,5]
[39266,5.05]
[39267,"."]
[39268,5.16]
[39269,5.19]
[39272,5.16]
[39273,5.03]
[39274,5.09]
[39275,5.13]
[39276,5.1100000000000003]
[39279,5.05]
[39280,5.08]
[39281,5.0199999999999996]
[39282,5.04]
[39283,4.96]
[39286,4.97]
[39287,4.9400000000000004]
[39288,4.92]
[39289,4.79]
[39290,4.8]
[39293,4.82]
[39294,4.78]
[39295,4.76]
[39296,4.7699999999999996]
[39297,4.71]
[39300,4.72]
[39301,4.7699999999999996]
[39302,4.84]
[39303,4.79]
[39304,4.8099999999999996]
[39307,4.78]
[39308,4.7300000000000004]
[39309,4.6900000000000004]
[39310,4.5999999999999996]
[39311,4.68]
[39314,4.6399999999999997]
[39315,4.5999999999999996]
[39316,4.63]
[39317,4.62]
[39318,4.63]
[39321,4.5999999999999996]
[39322,4.53]
[39323,4.57]
[39324,4.51]
[39325,4.54]
[39328,"."]
[39329,4.5599999999999996]
[39330,4.4800000000000004]
[39331,4.51]
[39332,4.38]
[39335,4.34]
[39336,4.37]
[39337,4.41]
[39338,4.49]
[39339,4.47]
[39342,4.4800000000000004]
[39343,4.5]
[39344,4.53]
[39345,4.6900000000000004]
[39346,4.6399999999999997]
[39349,4.63]
[39350,4.63]
[39351,4.63]
[39352,4.58]
[39353,4.59]
[39356,4.5599999999999996]
[39357,4.54]
[39358,4.55]
[39359,4.54]
[39360,4.6500000000000004]
[39363,"."]
[39364,4.67]
[39365,4.6500000000000004]
[39366,4.66]
[39367,4.7]
[39370,4.6900000000000004]
[39371,4.66]
[39372,4.57]
[39373,4.5199999999999996]
[39374,4.41]
[39377,4.42]
[39378,4.41]
[39379,4.3600000000000003]
[39380,4.37]
[39381,4.41]
[39384,4.3899999999999997]
[39385,4.4000000000000004]
[39386,4.4800000000000004]
[39387,4.3600000000000003]
[39388,4.3099999999999996]
[39391,4.3499999999999996]
[39392,4.38]
[39393,4.34]
[39394,4.28]
[39395,4.2300000000000004]
[39398,"."]
[39399,4.26]
[39400,4.28]
[39401,4.17]
[39402,4.1500000000000004]
[39405,4.07]
[39406,4.0599999999999996]
[39407,4]
[39408,"."]
[39409,4.01]
[39412,3.83]
[39413,3.95]
[39414,4.03]
[39415,3.94]
[39416,3.97]
[39419,3.89]
[39420,3.89]
[39421,3.92]
[39422,4.0199999999999996]
[39423,4.12]
[39426,4.1500000000000004]
[39427,3.98]
[39428,4.05]
[39429,4.18]
[39430,4.24]
[39433,4.2]
[39434,4.1399999999999997]
[39435,4.0599999999999996]
[39436,4.04]
[39437,4.18]
[39440,4.2300000000000004]
[39441,"."]
[39442,4.3]
[39443,4.21]
[39444,4.1100000000000003]
[39447,4.04]
[39448,"."]
[39449,3.91]
[39450,3.91]
[39451,3.88]
[39454,3.86]
[39455,3.86]
[39456,3.82]
[39457,3.91]
[39458,3.82]
[39461,3.81]
[39462,3.72]
[39463,3.74]
[39464,3.66]
[39465,3.66]
[39468,"."]
[39469,3.52]
[39470,3.51]
[39471,3.68]
[39472,3.61]
[39475,3.61]
[39476,3.69]
[39477,3.78]
[39478,3.67]
[39479,3.62]
[39482,3.68]
[39483,3.61]
[39484,3.61]
[39485,3.74]
[39486,3.64]
[39489,3.62]
[39490,3.66]
[39491,3.7]
[39492,3.85]
[39493,3.76]
[39496,"."]
[39497,3.89]
[39498,3.93]
[39499,3.77]
[39500,3.79]
[39503,3.91]
[39504,3.88]
[39505,3.85]
[39506,3.71]
[39507,3.53]
[39510,3.54]
[39511,3.63]
[39512,3.7]
[39513,3.62]
[39514,3.56]
[39517,3.46]
[39518,3.6]
[39519,3.49]
[39520,3.56]
[39521,3.44]
[39524,3.34]
[39525,3.48]
[39526,3.38]
[39527,3.34]
[39528,"."]
[39531,3.56]
[39532,3.51]
[39533,3.51]
[39534,3.56]
[39535,3.47]
[39538,3.45]
[39539,3.57]
[39540,3.6]
[39541,3.61]
[39542,3.5]
[39545,3.57]
[39546,3.58]
[39547,3.49]
[39548,3.55]
[39549,3.49]
[39552,3.53]
[39553,3.6]
[39554,3.72]
[39555,3.75]
[39556,3.77]
[39559,3.75]
[39560,3.74]
[39561,3.77]
[39562,3.87]
[39563,3.91]
[39566,3.86]
[39567,3.85]
[39568,3.77]
[39569,3.78]
[39570,3.89]
[39573,3.88]
[39574,3.93]
[39575,3.87]
[39576,3.79]
[39577,3.77]
[39580,3.78]
[39581,3.9]
[39582,3.92]
[39583,3.83]
[39584,3.85]
[39587,3.83]
[39588,3.78]
[39589,3.81]
[39590,3.92]
[39591,3.85]
[39594,"."]
[39595,3.93]
[39596,4.03]
[39597,4.08]
[39598,4.0599999999999996]
[39601,3.98]
[39602,3.92]
[39603,3.98]
[39604,4.0599999999999996]
[39605,3.94]
[39608,4.0199999999999996]
[39609,4.1100000000000003]
[39610,4.0999999999999996]
[39611,4.2300000000000004]
[39612,4.2699999999999996]
[39615,4.25]
[39616,4.2300000000000004]
[39617,4.16]
[39618,4.22]
[39619,4.16]
[39622,4.1900000000000004]
[39623,4.0999999999999996]
[39624,4.12]
[39625,4.07]
[39626,3.99]
[39629,3.99]
[39630,4.01]
[39631,3.99]
[39632,3.99]
[39633,"."]
[39636,3.95]
[39637,3.91]
[39638,3.85]
[39639,3.83]
[39640,3.96]
[39643,3.9]
[39644,3.87]
[39645,3.97]
[39646,4.07]
[39647,4.1100000000000003]
[39650,4.09]
[39651,4.1399999999999997]
[39652,4.16]
[39653,4.03]
[39654,4.13]
[39657,4.0599999999999996]
[39658,4.09]
[39659,4.07]
[39660,3.99]
[39661,3.97]
[39664,3.98]
[39665,4.04]
[39666,4.0599999999999996]
[39667,3.92]
[39668,3.94]
[39671,3.99]
[39672,3.91]
[39673,3.94]
[39674,3.89]
[39675,3.84]
[39678,3.82]
[39679,3.83]
[39680,3.79]
[39681,3.84]
[39682,3.87]
[39685,3.79]
[39686,3.79]
[39687,3.77]
[39688,3.79]
[39689,3.83]
[39692,"."]
[39693,3.74]
[39694,3.71]
[39695,3.64]
[39696,3.66]
[39699,3.66]
[39700,3.62]
[39701,3.65]
[39702,3.64]
[39703,3.74]
[39706,3.47]
[39707,3.48]
[39708,3.41]
[39709,3.54]
[39710,3.78]
[39713,3.83]
[39714,3.85]
[39715,3.8]
[39716,3.88]
[39717,3.85]
[39720,3.61]
[39721,3.85]
[39722,3.77]
[39723,3.66]
[39724,3.63]
[39727,3.48]
[39728,3.5]
[39729,3.72]
[39730,3.84]
[39731,3.89]
[39734,"."]
[39735,4.08]
[39736,4.04]
[39737,3.99]
[39738,3.98]
[39741,3.91]
[39742,3.76]
[39743,3.65]
[39744,3.63]
[39745,3.76]
[39748,3.79]
[39749,3.89]
[39750,3.93]
[39751,4]
[39752,4.01]
[39755,3.96]
[39756,3.81]
[39757,3.73]
[39758,3.75]
[39759,3.83]
[39762,3.82]
[39763,"."]
[39764,3.75]
[39765,3.84]
[39766,3.72]
[39769,3.68]
[39770,3.53]
[39771,3.38]
[39772,3.1]
[39773,3.2]
[39776,3.35]
[39777,3.11]
[39778,2.99]
[39779,"."]
[39780,2.93]
[39783,2.72]
[39784,2.68]
[39785,2.67]
[39786,2.5499999999999998]
[39787,2.67]
[39790,2.77]
[39791,2.67]
[39792,2.69]
[39793,2.64]
[39794,2.6]
[39797,2.5299999999999998]
[39798,2.37]
[39799,2.2000000000000002]
[39800,2.08]
[39801,2.13]
[39804,2.16]
[39805,2.1800000000000002]
[39806,2.2000000000000002]
[39807,"."]
[39808,2.16]
[39811,2.13]
[39812,2.11]
[39813,2.25]
[39814,"."]
[39815,2.46]
[39818,2.4900000000000002]
[39819,2.5099999999999998]
[39820,2.52]
[39821,2.4700000000000002]
[39822,2.4300000000000002]
[39825,2.34]
[39826,2.33]
[39827,2.2400000000000002]
[39828,2.23]
[39829,2.36]
[39832,"."]
[39833,2.4]
[39834,2.56]
[39835,2.62]
[39836,2.65]
[39839,2.7]
[39840,2.59]
[39841,2.71]
[39842,2.87]
[39843,2.87]
[39846,2.76]
[39847,2.89]
[39848,2.95]
[39849,2.95]
[39850,3.05]
[39853,3.07]
[39854,2.9]
[39855,2.78]
[39856,2.75]
[39857,2.89]
[39860,"."]
[39861,2.64]
[39862,2.74]
[39863,2.85]
[39864,2.78]
[39867,2.78]
[39868,2.8]
[39869,2.95]
[39870,2.98]
[39871,3.02]
[39874,2.91]
[39875,2.93]
[39876,3.01]
[39877,2.83]
[39878,2.83]
[39881,2.89]
[39882,2.99]
[39883,2.95]
[39884,2.89]
[39885,2.89]
[39888,2.97]
[39889,3.02]
[39890,2.5099999999999998]
[39891,2.61]
[39892,2.65]
[39895,2.68]
[39896,2.68]
[39897,2.81]
[39898,2.76]
[39899,2.78]
[39902,2.73]
[39903,2.71]
[39904,2.68]
[39905,2.77]
[39906,2.91]
[39909,2.95]
[39910,2.93]
[39911,2.86]
[39912,2.96]
[39913,"."]
[39916,2.88]
[39917,2.8]
[39918,2.82]
[39919,2.86]
[39920,2.98]
[39923,2.88]
[39924,2.94]
[39925,2.98]
[39926,2.96]
[39927,3.03]
[39930,2.95]
[39931,3.05]
[39932,3.12]
[39933,3.16]
[39934,3.21]
[39937,3.19]
[39938,3.2]
[39939,3.18]
[39940,3.29]
[39941,3.29]
[39944,3.17]
[39945,3.17]
[39946,3.11]
[39947,3.1]
[39948,3.14]
[39951,3.22]
[39952,3.25]
[39953,3.19]
[39954,3.35]
[39955,3.45]
[39958,"."]
[39959,3.5]
[39960,3.71]
[39961,3.67]
[39962,3.47]
[39965,3.71]
[39966,3.65]
[39967,3.56]
[39968,3.72]
[39969,3.84]
[39972,3.91]
[39973,3.86]
[39974,3.98]
[39975,3.88]
[39976,3.81]
[39979,3.76]
[39980,3.67]
[39981,3.68]
[39982,3.86]
[39983,3.79]
[39986,3.72]
[39987,3.65]
[39988,3.72]
[39989,3.55]
[39990,3.52]
[39993,3.51]
[39994,3.53]
[39995,3.55]
[39996,3.51]
[39997,"."]
[40000,3.52]
[40001,3.47]
[40002,3.33]
[40003,3.44]
[40004,3.32]
[40007,3.38]
[40008,3.5]
[40009,3.63]
[40010,3.59]
[40011,3.67]
[40014,3.61]
[40015,3.5]
[40016,3.58]
[40017,3.72]
[40018,3.7]
[40021,3.75]
[40022,3.72]
[40023,3.69]
[40024,3.67]
[40025,3.52]
[40028,3.66]
[40029,3.7]
[40030,3.8]
[40031,3.79]
[40032,3.89]
[40035,3.8]
[40036,3.71]
[40037,3.72]
[40038,3.59]
[40039,3.55]
[40042,3.48]
[40043,3.51]
[40044,3.45]
[40045,3.42]
[40046,3.56]
[40049,3.48]
[40050,3.45]
[40051,3.44]
[40052,3.47]
[40053,3.46]
[40056,3.4]
[40057,3.38]
[40058,3.29]
[40059,3.33]
[40060,3.45]
[40063,"."]
[40064,3.47]
[40065,3.48]
[40066,3.36]
[40067,3.34]
[40070,3.42]
[40071,3.47]
[40072,3.48]
[40073,3.42]
[40074,3.49]
[40077,3.49]
[40078,3.46]
[40079,3.44]
[40080,3.4]
[40081,3.34]
[40084,3.31]
[40085,3.31]
[40086,3.31]
[40087,3.21]
[40088,3.24]
[40091,3.24]
[40092,3.27]
[40093,3.21]
[40094,3.27]
[40095,3.4]
[40098,"."]
[40099,3.34]
[40100,3.45]
[40101,3.49]
[40102,3.43]
[40105,3.41]
[40106,3.35]
[40107,3.42]
[40108,3.44]
[40109,3.51]
[40112,3.59]
[40113,3.49]
[40114,3.44]
[40115,3.53]
[40116,3.41]
[40119,3.45]
[40120,3.5]
[40121,3.57]
[40122,3.57]
[40123,3.54]
[40126,3.52]
[40127,3.5]
[40128,"."]
[40129,3.45]
[40130,3.43]
[40133,3.33]
[40134,3.33]
[40135,3.36]
[40136,3.35]
[40137,3.36]
[40140,3.37]
[40141,3.32]
[40142,3.28]
[40143,"."]
[40144,3.21]
[40147,3.21]
[40148,3.28]
[40149,3.32]
[40150,3.39]
[40151,3.48]
[40154,3.44]
[40155,3.4]
[40156,3.45]
[40157,3.49]
[40158,3.55]
[40161,3.56]
[40162,3.6]
[40163,3.61]
[40164,3.5]
[40165,3.55]
[40168,3.69]
[40169,3.76]
[40170,3.77]
[40171,3.82]
[40172,"."]
[40175,3.85]
[40176,3.82]
[40177,3.8]
[40178,3.85]
[40179,"."]
[40182,3.85]
[40183,3.77]
[40184,3.85]
[40185,3.85]
[40186,3.83]
[40189,3.85]
[40190,3.74]
[40191,3.8]
[40192,3.76]
[40193,3.7]
[40196,"."]
[40197,3.73]
[40198,3.68]
[40199,3.62]
[40200,3.62]
[40203,3.66]
[40204,3.65]
[40205,3.66]
[40206,3.68]
[40207,3.63]
[40210,3.68]
[40211,3.67]
[40212,3.73]
[40213,3.62]
[40214,3.59]
[40217,3.62]
[40218,3.67]
[40219,3.72]
[40220,3.73]
[40221,3.69]
[40224,"."]
[40225,3.66]
[40226,3.74]
[40227,3.79]
[40228,3.78]
[40231,3.8]
[40232,3.69]
[40233,3.7]
[40234,3.64]
[40235,3.61]
[40238,3.61]
[40239,3.62]
[40240,3.63]
[40241,3.61]
[40242,3.69]
[40245,3.72]
[40246,3.71]
[40247,3.73]
[40248,3.73]
[40249,3.71]
[40252,3.71]
[40253,3.66]
[40254,3.65]
[40255,3.68]
[40256,3.7]
[40259,3.67]
[40260,3.69]
[40261,3.84]
[40262,3.91]
[40263,3.86]
[40266,3.88]
[40267,3.88]
[40268,3.84]
[40269,3.89]
[40270,3.96]
[40273,4.01]
[40274,3.98]
[40275,3.89]
[40276,3.91]
[40277,3.9]
[40280,3.87]
[40281,3.84]
[40282,3.88]
[40283,3.86]
[40284,3.79]
[40287,3.83]
[40288,3.82]
[40289,3.77]
[40290,3.8]
[40291,3.84]
[40294,3.83]
[40295,3.71]
[40296,3.8]
[40297,3.76]
[40298,3.69]
[40301,3.72]
[40302,3.63]
[40303,3.58]
[40304,3.41]
[40305,3.45]
[40308,3.57]
[40309,3.56]
[40310,3.56]
[40311,3.55]
[40312,3.44]
[40315,3.47]
[40316,3.38]
[40317,3.36]
[40318,3.25]
[40319,3.2]
[40322,3.23]
[40323,3.18]
[40324,3.21]
[40325,3.34]
[40326,3.31]
[40329,"."]
[40330,3.29]
[40331,3.35]
[40332,3.39]
[40333,3.2]
[40336,3.17]
[40337,3.18]
[40338,3.2]
[40339,3.33]
[40340,3.24]
[40343,3.28]
[40344,3.32]
[40345,3.27]
[40346,3.21]
[40347,3.24]
[40350,3.26]
[40351,3.18]
[40352,3.13]
[40353,3.14]
[40354,3.12]
[40357,3.05]
[40358,2.97]
[40359,2.97]
[40360,2.96]
[40361,3]
[40364,"."]
[40365,2.95]
[40366,3]
[40367,3.04]
[40368,3.07]
[40371,3.08]
[40372,3.15]
[40373,3.07]
[40374,3]
[40375,2.96]
[40378,2.99]
[40379,2.98]
[40380,2.9]
[40381,2.96]
[40382,3.02]
[40385,3.03]
[40386,3.08]
[40387,3.03]
[40388,3.03]
[40389,2.94]
[40392,2.99]
[40393,2.94]
[40394,2.98]
[40395,2.94]
[40396,2.86]
[40399,2.86]
[40400,2.79]
[40401,2.72]
[40402,2.74]
[40403,2.68]
[40406,2.58]
[40407,2.64]
[40408,2.64]
[40409,2.58]
[40410,2.62]
[40413,2.6]
[40414,2.5]
[40415,2.54]
[40416,2.5]
[40417,2.66]
[40420,2.54]
[40421,2.4700000000000002]
[40422,2.58]
[40423,2.63]
[40424,2.72]
[40427,"."]
[40428,2.61]
[40429,2.66]
[40430,2.77]
[40431,2.81]
[40434,2.74]
[40435,2.68]
[40436,2.74]
[40437,2.77]
[40438,2.75]
[40441,2.72]
[40442,2.61]
[40443,2.56]
[40444,2.56]
[40445,2.62]
[40448,2.54]
[40449,2.48]
[40450,2.52]
[40451,2.5299999999999998]
[40452,2.54]
[40455,2.5]
[40456,2.5]
[40457,2.41]
[40458,2.41]
[40459,2.41]
[40462,"."]
[40463,2.44]
[40464,2.46]
[40465,2.52]
[40466,2.59]
[40469,2.52]
[40470,2.5]
[40471,2.5099999999999998]
[40472,2.57]
[40473,2.59]
[40476,2.59]
[40477,2.67]
[40478,2.75]
[40479,2.69]
[40480,2.63]
[40483,2.66]
[40484,2.63]
[40485,2.67]
[40486,2.5299999999999998]
[40487,2.58]
[40490,2.6]
[40491,2.72]
[40492,2.65]
[40493,"."]
[40494,2.76]
[40497,2.92]
[40498,2.85]
[40499,2.89]
[40500,2.9]
[40501,2.88]
[40504,2.8]
[40505,2.77]
[40506,2.93]
[40507,"."]
[40508,2.87]
[40511,2.84]
[40512,2.81]
[40513,2.97]
[40514,3.01]
[40515,3.03]
[40518,2.95]
[40519,3.15]
[40520,3.26]
[40521,3.23]
[40522,3.32]
[40525,3.29]
[40526,3.49]
[40527,3.53]
[40528,3.47]
[40529,3.33]
[40532,3.36]
[40533,3.35]
[40534,3.36]
[40535,3.41]
[40536,"."]
[40539,3.36]
[40540,3.5]
[40541,3.35]
[40542,3.38]
[40543,3.3]
[40546,3.36]
[40547,3.36]
[40548,3.5]
[40549,3.44]
[40550,3.34]
[40553,3.32]
[40554,3.37]
[40555,3.4]
[40556,3.34]
[40557,3.35]
[40560,"."]
[40561,3.39]
[40562,3.37]
[40563,3.47]
[40564,3.44]
[40567,3.43]
[40568,3.35]
[40569,3.45]
[40570,3.42]
[40571,3.36]
[40574,3.42]
[40575,3.48]
[40576,3.52]
[40577,3.58]
[40578,3.68]
[40581,3.68]
[40582,3.75]
[40583,3.65]
[40584,3.7]
[40585,3.64]
[40588,3.62]
[40589,3.61]
[40590,3.62]
[40591,3.58]
[40592,3.59]
[40595,"."]
[40596,3.46]
[40597,3.49]
[40598,3.46]
[40599,3.42]
[40602,3.42]
[40603,3.41]
[40604,3.46]
[40605,3.58]
[40606,3.49]
[40609,3.51]
[40610,3.56]
[40611,3.48]
[40612,3.37]
[40613,3.4]
[40616,3.36]
[40617,3.33]
[40618,3.22]
[40619,3.25]
[40620,3.28]
[40623,3.34]
[40624,3.34]
[40625,3.36]
[40626,3.42]
[40627,3.46]
[40630,3.47]
[40631,3.5]
[40632,3.47]
[40633,3.47]
[40634,3.46]
[40637,3.45]
[40638,3.5]
[40639,3.56]
[40640,3.58]
[40641,3.59]
[40644,3.59]
[40645,3.52]
[40646,3.49]
[40647,3.51]
[40648,3.43]
[40651,3.4]
[40652,3.39]
[40653,3.43]
[40654,3.42]
[40655,"."]
[40658,3.39]
[40659,3.34]
[40660,3.39]
[40661,3.34]
[40662,3.32]
[40665,3.31]
[40666,3.28]
[40667,3.25]
[40668,3.18]
[40669,3.19]
[40672,3.17]
[40673,3.23]
[40674,3.19]
[40675,3.22]
[40676,3.18]
[40679,3.15]
[40680,3.12]
[40681,3.18]
[40682,3.17]
[40683,3.15]
[40686,3.13]
[40687,3.12]
[40688,3.13]
[40689,3.07]
[40690,3.07]
[40693,"."]
[40694,3.05]
[40695,2.96]
[40696,3.04]
[40697,2.99]
[40700,3.01]
[40701,3.01]
[40702,2.98]
[40703,3.01]
[40704,2.99]
[40707,3]
[40708,3.11]
[40709,2.98]
[40710,2.93]
[40711,2.94]
[40714,2.97]
[40715,2.99]
[40716,3.01]
[40717,2.93]
[40718,2.88]
[40721,2.95]
[40722,3.05]
[40723,3.14]
[40724,3.18]
[40725,3.22]
[40728,"."]
[40729,3.16]
[40730,3.12]
[40731,3.17]
[40732,3.03]
[40735,2.94]
[40736,2.92]
[40737,2.92]
[40738,2.98]
[40739,2.94]
[40742,2.94]
[40743,2.91]
[40744,2.96]
[40745,3.03]
[40746,2.99]
[40749,3.03]
[40750,2.99]
[40751,3.01]
[40752,2.98]
[40753,2.82]
[40756,2.77]
[40757,2.66]
[40758,2.64]
[40759,2.4700000000000002]
[40760,2.58]
[40763,2.4]
[40764,2.2000000000000002]
[40765,2.17]
[40766,2.34]
[40767,2.2400000000000002]
[40770,2.29]
[40771,2.23]
[40772,2.17]
[40773,2.08]
[40774,2.0699999999999998]
[40777,2.1]
[40778,2.15]
[40779,2.29]
[40780,2.23]
[40781,2.19]
[40784,2.2799999999999998]
[40785,2.19]
[40786,2.23]
[40787,2.15]
[40788,2.02]
[40791,"."]
[40792,1.98]
[40793,2.0499999999999998]
[40794,2]
[40795,1.93]
[40798,1.94]
[40799,2]
[40800,2.0299999999999998]
[40801,2.09]
[40802,2.08]
[40805,1.97]
[40806,1.95]
[40807,1.88]
[40808,1.72]
[40809,1.84]
[40812,1.91]
[40813,2]
[40814,2.0299999999999998]
[40815,1.99]
[40816,1.92]
[40819,1.8]
[40820,1.81]
[40821,1.92]
[40822,2.0099999999999998]
[40823,2.1]
[40826,"."]
[40827,2.1800000000000002]
[40828,2.2400000000000002]
[40829,2.19]
[40830,2.2599999999999998]
[40833,2.1800000000000002]
[40834,2.19]
[40835,2.1800000000000002]
[40836,2.2000000000000002]
[40837,2.23]
[40840,2.25]
[40841,2.14]
[40842,2.23]
[40843,2.42]
[40844,2.34]
[40847,2.17]
[40848,2.0099999999999998]
[40849,2.0299999999999998]
[40850,2.09]
[40851,2.06]
[40854,2.04]
[40855,2.1]
[40856,2]
[40857,2.04]
[40858,"."]
[40861,2.04]
[40862,2.06]
[40863,2.0099999999999998]
[40864,1.96]
[40865,2.0099999999999998]
[40868,1.97]
[40869,1.94]
[40870,1.89]
[40871,"."]
[40872,1.97]
[40875,1.97]
[40876,2]
[40877,2.08]
[40878,2.11]
[40879,2.0499999999999998]
[40882,2.04]
[40883,2.08]
[40884,2.02]
[40885,1.99]
[40886,2.0699999999999998]
[40889,2.0299999999999998]
[40890,1.96]
[40891,1.92]
[40892,1.92]
[40893,1.86]
[40896,1.82]
[40897,1.94]
[40898,1.98]
[40899,1.97]
[40900,2.0299999999999998]
[40903,"."]
[40904,2.02]
[40905,1.93]
[40906,1.91]
[40907,1.89]
[40910,"."]
[40911,1.97]
[40912,2]
[40913,2.02]
[40914,1.98]
[40917,1.98]
[40918,2]
[40919,1.93]
[40920,1.94]
[40921,1.89]
[40924,"."]
[40925,1.87]
[40926,1.92]
[40927,2.0099999999999998]
[40928,2.0499999999999998]
[40931,2.09]
[40932,2.08]
[40933,2.0099999999999998]
[40934,1.96]
[40935,1.93]
[40938,1.87]
[40939,1.83]
[40940,1.87]
[40941,1.86]
[40942,1.97]
[40945,1.93]
[40946,2]
[40947,2.0099999999999998]
[40948,2.04]
[40949,1.96]
[40952,1.99]
[40953,1.92]
[40954,1.93]
[40955,1.99]
[40956,2.0099999999999998]
[40959,"."]
[40960,2.0499999999999998]
[40961,2.0099999999999998]
[40962,1.99]
[40963,1.98]
[40966,1.92]
[40967,1.94]
[40968,1.98]
[40969,2.0299999999999998]
[40970,1.99]
[40973,2]
[40974,1.96]
[40975,1.98]
[40976,2.0299999999999998]
[40977,2.04]
[40980,2.04]
[40981,2.14]
[40982,2.29]
[40983,2.29]
[40984,2.31]
[40987,2.39]
[40988,2.38]
[40989,2.31]
[40990,2.29]
[40991,2.25]
[40994,2.2599999999999998]
[40995,2.2000000000000002]
[40996,2.21]
[40997,2.1800000000000002]
[40998,2.23]
[41001,2.2200000000000002]
[41002,2.2999999999999998]
[41003,2.25]
[41004,2.19]
[41005,2.0699999999999998]
[41008,2.06]
[41009,2.0099999999999998]
[41010,2.0499999999999998]
[41011,2.08]
[41012,2.02]
[41015,2]
[41016,2.0299999999999998]
[41017,2]
[41018,1.98]
[41019,1.99]
[41022,1.96]
[41023,2]
[41024,2.0099999999999998]
[41025,1.98]
[41026,1.96]
[41029,1.95]
[41030,1.98]
[41031,1.96]
[41032,1.96]
[41033,1.91]
[41036,1.92]
[41037,1.88]
[41038,1.87]
[41039,1.89]
[41040,1.84]
[41043,1.78]
[41044,1.76]
[41045,1.76]
[41046,1.7]
[41047,1.71]
[41050,1.75]
[41051,1.79]
[41052,1.73]
[41053,1.77]
[41054,1.75]
[41057,"."]
[41058,1.74]
[41059,1.63]
[41060,1.59]
[41061,1.47]
[41064,1.53]
[41065,1.57]
[41066,1.66]
[41067,1.66]
[41068,1.65]
[41071,1.6]
[41072,1.67]
[41073,1.61]
[41074,1.64]
[41075,1.6]
[41078,1.59]
[41079,1.64]
[41080,1.65]
[41081,1.63]
[41082,1.69]
[41085,1.63]
[41086,1.66]
[41087,1.65]
[41088,1.6]
[41089,1.67]
[41092,1.61]
[41093,1.65]
[41094,"."]
[41095,1.62]
[41096,1.57]
[41099,1.53]
[41100,1.53]
[41101,1.54]
[41102,1.5]
[41103,1.52]
[41106,1.5]
[41107,1.53]
[41108,1.52]
[41109,1.54]
[41110,1.49]
[41113,1.47]
[41114,1.44]
[41115,1.43]
[41116,1.45]
[41117,1.58]
[41120,1.53]
[41121,1.51]
[41122,1.56]
[41123,1.51]
[41124,1.6]
[41127,1.59]
[41128,1.66]
[41129,1.68]
[41130,1.69]
[41131,1.65]
[41134,1.65]
[41135,1.73]
[41136,1.8]
[41137,1.83]
[41138,1.81]
[41141,1.82]
[41142,1.8]
[41143,1.71]
[41144,1.68]
[41145,1.68]
[41148,1.65]
[41149,1.64]
[41150,1.66]
[41151,1.63]
[41152,1.57]
[41155,"."]
[41156,1.59]
[41157,1.6]
[41158,1.68]
[41159,1.67]
[41162,1.68]
[41163,1.7]
[41164,1.77]
[41165,1.75]
[41166,1.88]
[41169,1.85]
[41170,1.82]
[41171,1.79]
[41172,1.8]
[41173,1.77]
[41176,1.74]
[41177,1.7]
[41178,1.64]
[41179,1.66]
[41180,1.65]
[41183,1.64]
[41184,1.64]
[41185,1.64]
[41186,1.7]
[41187,1.75]
[41190,"."]
[41191,1.74]
[41192,1.72]
[41193,1.7]
[41194,1.69]
[41197,1.7]
[41198,1.75]
[41199,1.83]
[41200,1.86]
[41201,1.79]
[41204,1.83]
[41205,1.79]
[41206,1.8]
[41207,1.86]
[41208,1.78]
[41211,1.74]
[41212,"."]
[41213,1.72]
[41214,1.75]
[41215,1.75]
[41218,1.72]
[41219,1.78]
[41220,1.68]
[41221,1.62]
[41222,1.61]
[41225,"."]
[41226,1.59]
[41227,1.59]
[41228,1.58]
[41229,1.58]
[41232,1.61]
[41233,1.66]
[41234,1.69]
[41235,"."]
[41236,1.7]
[41239,1.66]
[41240,1.64]
[41241,1.63]
[41242,1.62]
[41243,1.62]
[41246,1.63]
[41247,1.62]
[41248,1.6]
[41249,1.59]
[41250,1.64]
[41253,1.63]
[41254,1.66]
[41255,1.72]
[41256,1.74]
[41257,1.72]
[41260,1.78]
[41261,1.84]
[41262,1.82]
[41263,1.81]
[41264,1.77]
[41267,1.79]
[41268,"."]
[41269,1.77]
[41270,1.74]
[41271,1.73]
[41274,1.78]
[41275,"."]
[41276,1.86]
[41277,1.92]
[41278,1.93]
[41281,1.92]
[41282,1.89]
[41283,1.88]
[41284,1.91]
[41285,1.89]
[41288,1.89]
[41289,1.86]
[41290,1.84]
[41291,1.89]
[41292,1.87]
[41295,"."]
[41296,1.86]
[41297,1.86]
[41298,1.88]
[41299,1.98]
[41302,2]
[41303,2.0299999999999998]
[41304,2.0299999999999998]
[41305,2.02]
[41306,2.04]
[41309,2]
[41310,2.04]
[41311,2]
[41312,1.99]
[41313,1.99]
[41316,1.99]
[41317,2.02]
[41318,2.0499999999999998]
[41319,2]
[41320,2.0099999999999998]
[41323,"."]
[41324,2.0299999999999998]
[41325,2.02]
[41326,1.99]
[41327,1.97]
[41330,1.88]
[41331,1.88]
[41332,1.91]
[41333,1.89]
[41334,1.86]
[41337,1.88]
[41338,1.9]
[41339,1.95]
[41340,2]
[41341,2.06]
[41344,2.0699999999999998]
[41345,2.0299999999999998]
[41346,2.04]
[41347,2.04]
[41348,2.0099999999999998]
[41351,1.96]
[41352,1.92]
[41353,1.96]
[41354,1.95]
[41355,1.93]
[41358,1.93]
[41359,1.92]
[41360,1.87]
[41361,1.87]
[41362,"."]
[41365,1.86]
[41366,1.88]
[41367,1.83]
[41368,1.78]
[41369,1.72]
[41372,1.76]
[41373,1.78]
[41374,1.84]
[41375,1.82]
[41376,1.75]
[41379,1.72]
[41380,1.75]
[41381,1.73]
[41382,1.72]
[41383,1.73]
[41386,1.72]
[41387,1.74]
[41388,1.73]
[41389,1.74]
[41390,1.7]
[41393,1.7]
[41394,1.7]
[41395,1.66]
[41396,1.66]
[41397,1.78]
[41400,1.8]
[41401,1.82]
[41402,1.81]
[41403,1.81]
[41404,1.9]
[41407,1.92]
[41408,1.96]
[41409,1.94]
[41410,1.87]
[41411,1.95]
[41414,1.97]
[41415,1.94]
[41416,2.0299999999999998]
[41417,2.02]
[41418,2.0099999999999998]
[41421,"."]
[41422,2.15]
[41423,2.13]
[41424,2.13]
[41425,2.16]
[41428,2.13]
[41429,2.14]
[41430,2.1]
[41431,2.08]
[41432,2.17]
[41435,2.2200000000000002]
[41436,2.2000000000000002]
[41437,2.25]
[41438,2.19]
[41439,2.14]
[41442,2.19]
[41443,2.2000000000000002]
[41444,2.33]
[41445,2.41]
[41446,2.52]
[41449,2.57]
[41450,2.6]
[41451,2.5499999999999998]
[41452,2.4900000000000002]
[41453,2.52]
[41456,2.5]
[41457,2.48]
[41458,2.52]
[41459,"."]
[41460,2.73]
[41463,2.65]
[41464,2.65]
[41465,2.7]
[41466,2.6]
[41467,2.61]
[41470,2.57]
[41471,2.5499999999999998]
[41472,2.52]
[41473,2.56]
[41474,2.5]
[41477,2.5]
[41478,2.5299999999999998]
[41479,2.61]
[41480,2.61]
[41481,2.58]
[41484,2.61]
[41485,2.63]
[41486,2.6]
[41487,2.74]
[41488,2.63]
[41491,2.67]
[41492,2.67]
[41493,2.61]
[41494,2.58]
[41495,2.57]
[41498,2.61]
[41499,2.71]
[41500,2.71]
[41501,2.77]
[41502,2.84]
[41505,2.88]
[41506,2.82]
[41507,2.87]
[41508,2.9]
[41509,2.82]
[41512,2.79]
[41513,2.72]
[41514,2.78]
[41515,2.75]
[41516,2.78]
[41519,"."]
[41520,2.86]
[41521,2.9]
[41522,2.98]
[41523,2.94]
[41526,2.9]
[41527,2.96]
[41528,2.93]
[41529,2.92]
[41530,2.9]
[41533,2.88]
[41534,2.86]
[41535,2.69]
[41536,2.76]
[41537,2.75]
[41540,2.72]
[41541,2.67]
[41542,2.63]
[41543,2.66]
[41544,2.64]
[41547,2.64]
[41548,2.66]
[41549,2.63]
[41550,2.62]
[41551,2.66]
[41554,2.65]
[41555,2.66]
[41556,2.68]
[41557,2.71]
[41558,2.7]
[41561,"."]
[41562,2.75]
[41563,2.69]
[41564,2.61]
[41565,2.6]
[41568,2.63]
[41569,2.54]
[41570,2.5099999999999998]
[41571,2.5299999999999998]
[41572,2.5299999999999998]
[41575,2.54]
[41576,2.5299999999999998]
[41577,2.5499999999999998]
[41578,2.57]
[41579,2.65]
[41582,2.63]
[41583,2.69]
[41584,2.67]
[41585,2.63]
[41586,2.77]
[41589,"."]
[41590,2.8]
[41591,2.75]
[41592,2.69]
[41593,2.71]
[41596,2.67]
[41597,2.71]
[41598,2.8]
[41599,2.79]
[41600,2.75]
[41603,2.74]
[41604,2.71]
[41605,2.74]
[41606,"."]
[41607,2.75]
[41610,2.81]
[41611,2.79]
[41612,2.84]
[41613,2.88]
[41614,2.88]
[41617,2.86]
[41618,2.81]
[41619,2.86]
[41620,2.89]
[41621,2.88]
[41624,2.89]
[41625,2.85]
[41626,2.89]
[41627,2.94]
[41628,2.89]
[41631,2.94]
[41632,2.99]
[41633,"."]
[41634,3]
[41635,3.02]
[41638,2.99]
[41639,3.04]
[41640,"."]
[41641,3]
[41642,3.01]
[41645,2.98]
[41646,2.96]
[41647,3.01]
[41648,2.97]
[41649,2.88]
[41652,2.84]
[41653,2.88]
[41654,2.9]
[41655,2.86]
[41656,2.84]
[41659,"."]
[41660,2.85]
[41661,2.87]
[41662,2.79]
[41663,2.75]
[41666,2.78]
[41667,2.77]
[41668,2.69]
[41669,2.72]
[41670,2.67]
[41673,2.61]
[41674,2.64]
[41675,2.7]
[41676,2.73]
[41677,2.71]
[41680,2.7]
[41681,2.75]
[41682,2.8]
[41683,2.73]
[41684,2.75]
[41687,"."]
[41688,2.71]
[41689,2.73]
[41690,2.76]
[41691,2.73]
[41694,2.75]
[41695,2.7]
[41696,2.67]
[41697,2.65]
[41698,2.66]
[41701,2.6]
[41702,2.7]
[41703,2.7]
[41704,2.74]
[41705,2.8]
[41708,2.79]
[41709,2.77]
[41710,2.73]
[41711,2.66]
[41712,2.65]
[41715,2.7]
[41716,2.68]
[41717,2.78]
[41718,2.79]
[41719,2.75]
[41722,2.74]
[41723,2.75]
[41724,2.71]
[41725,2.69]
[41726,2.73]
[41729,2.73]
[41730,2.77]
[41731,2.82]
[41732,2.8]
[41733,2.74]
[41736,2.71]
[41737,2.69]
[41738,2.71]
[41739,2.65]
[41740,2.63]
[41743,2.65]
[41744,2.64]
[41745,2.65]
[41746,2.73]
[41747,"."]
[41750,2.73]
[41751,2.73]
[41752,2.7]
[41753,2.7]
[41754,2.68]
[41757,2.7]
[41758,2.71]
[41759,2.67]
[41760,2.63]
[41761,2.6]
[41764,2.63]
[41765,2.61]
[41766,2.62]
[41767,2.61]
[41768,2.62]
[41771,2.66]
[41772,2.61]
[41773,2.54]
[41774,2.5]
[41775,2.52]
[41778,2.54]
[41779,2.52]
[41780,2.54]
[41781,2.56]
[41782,2.54]
[41785,"."]
[41786,2.52]
[41787,2.44]
[41788,2.4500000000000002]
[41789,2.48]
[41792,2.54]
[41793,2.6]
[41794,2.61]
[41795,2.59]
[41796,2.6]
[41799,2.62]
[41800,2.64]
[41801,2.65]
[41802,2.58]
[41803,2.6]
[41806,2.61]
[41807,2.66]
[41808,2.61]
[41809,2.64]
[41810,2.63]
[41813,2.63]
[41814,2.59]
[41815,2.57]
[41816,2.5299999999999998]
[41817,2.54]
[41820,2.5299999999999998]
[41821,2.58]
[41822,2.64]
[41823,2.65]
[41824,"."]
[41827,2.63]
[41828,2.58]
[41829,2.57]
[41830,2.5499999999999998]
[41831,2.5299999999999998]
[41834,2.5499999999999998]
[41835,2.56]
[41836,2.5499999999999998]
[41837,2.4700000000000002]
[41838,2.5]
[41841,2.4900000000000002]
[41842,2.48]
[41843,2.48]
[41844,2.52]
[41845,2.48]
[41848,2.5]
[41849,2.4700000000000002]
[41850,2.57]
[41851,2.58]
[41852,2.52]
[41855,2.5099999999999998]
[41856,2.4900000000000002]
[41857,2.4900000000000002]
[41858,2.4300000000000002]
[41859,2.44]
[41862,2.44]
[41863,2.46]
[41864,2.4300000000000002]
[41865,2.4]
[41866,2.34]
[41869,2.39]
[41870,2.4]
[41871,2.4300000000000002]
[41872,2.41]
[41873,2.4]
[41876,2.39]
[41877,2.39]
[41878,2.37]
[41879,2.34]
[41880,2.35]
[41883,"."]
[41884,2.42]
[41885,2.41]
[41886,2.4500000000000002]
[41887,2.46]
[41890,2.48]
[41891,2.5]
[41892,2.54]
[41893,2.54]
[41894,2.62]
[41897,2.6]
[41898,2.6]
[41899,2.62]
[41900,2.63]
[41901,2.59]
[41904,2.57]
[41905,2.54]
[41906,2.57]
[41907,2.52]
[41908,2.54]
[41911,2.5]
[41912,2.52]
[41913,2.42]
[41914,2.44]
[41915,2.4500000000000002]
[41918,2.4300000000000002]
[41919,2.36]
[41920,2.35]
[41921,2.34]
[41922,2.31]
[41925,"."]
[41926,2.21]
[41927,2.15]
[41928,2.17]
[41929,2.2200000000000002]
[41932,2.2000000000000002]
[41933,2.23]
[41934,2.25]
[41935,2.29]
[41936,2.29]
[41939,2.27]
[41940,2.2999999999999998]
[41941,2.34]
[41942,2.3199999999999998]
[41943,2.35]
[41946,2.36]
[41947,2.35]
[41948,2.36]
[41949,2.39]
[41950,2.3199999999999998]
[41953,2.38]
[41954,"."]
[41955,2.37]
[41956,2.35]
[41957,2.3199999999999998]
[41960,2.34]
[41961,2.3199999999999998]
[41962,2.36]
[41963,2.34]
[41964,2.31]
[41967,2.2999999999999998]
[41968,2.27]
[41969,2.2400000000000002]
[41970,"."]
[41971,2.1800000000000002]
[41974,2.2200000000000002]
[41975,2.2799999999999998]
[41976,2.29]
[41977,2.25]
[41978,2.31]
[41981,2.2599999999999998]
[41982,2.2200000000000002]
[41983,2.1800000000000002]
[41984,2.19]
[41985,2.1]
[41988,2.12]
[41989,2.0699999999999998]
[41990,2.14]
[41991,2.2200000000000002]
[41992,2.17]
[41995,2.17]
[41996,2.2599999999999998]
[41997,2.27]
[41998,"."]
[41999,2.25]
[42002,2.2200000000000002]
[42003,2.2000000000000002]
[42004,2.17]
[42005,"."]
[42006,2.12]
[42009,2.04]
[42010,1.97]
[42011,1.96]
[42012,2.0299999999999998]
[42013,1.98]
[42016,1.92]
[42017,1.91]
[42018,1.86]
[42019,1.77]
[42020,1.83]
[42023,"."]
[42024,1.82]
[42025,1.87]
[42026,1.9]
[42027,1.81]
[42030,1.83]
[42031,1.83]
[42032,1.73]
[42033,1.77]
[42034,1.68]
[42037,1.68]
[42038,1.79]
[42039,1.81]
[42040,1.83]
[42041,1.95]
[42044,1.96]
[42045,2.0099999999999998]
[42046,2]
[42047,1.99]
[42048,2.02]
[42051,"."]
[42052,2.14]
[42053,2.0699999999999998]
[42054,2.11]
[42055,2.13]
[42058,2.06]
[42059,1.99]
[42060,1.96]
[42061,2.0299999999999998]
[42062,2]
[42065,2.08]
[42066,2.12]
[42067,2.12]
[42068,2.11]
[42069,2.2400000000000002]
[42072,2.2000000000000002]
[42073,2.14]
[42074,2.11]
[42075,2.1]
[42076,2.13]
[42079,2.1]
[42080,2.06]
[42081,1.93]
[42082,1.98]
[42083,1.93]
[42086,1.92]
[42087,1.88]
[42088,1.93]
[42089,2.0099999999999998]
[42090,1.95]
[42093,1.96]
[42094,1.94]
[42095,1.87]
[42096,1.92]
[42097,1.85]
[42100,1.92]
[42101,1.89]
[42102,1.92]
[42103,1.97]
[42104,1.96]
[42107,1.94]
[42108,1.9]
[42109,1.91]
[42110,1.9]
[42111,1.87]
[42114,1.9]
[42115,1.92]
[42116,1.99]
[42117,1.96]
[42118,1.93]
[42121,1.94]
[42122,2]
[42123,2.06]
[42124,2.0499999999999998]
[42125,2.12]
[42128,2.16]
[42129,2.19]
[42130,2.25]
[42131,2.1800000000000002]
[42132,2.16]
[42135,2.2799999999999998]
[42136,2.2799999999999998]
[42137,2.27]
[42138,2.23]
[42139,2.14]
[42142,2.23]
[42143,2.27]
[42144,2.2599999999999998]
[42145,2.19]
[42146,2.21]
[42149,"."]
[42150,2.14]
[42151,2.14]
[42152,2.13]
[42153,2.12]
[42156,2.19]
[42157,2.27]
[42158,2.38]
[42159,2.31]
[42160,2.41]
[42163,2.39]
[42164,2.42]
[42165,2.5]
[42166,2.39]
[42167,2.39]
[42170,2.36]
[42171,2.3199999999999998]
[42172,2.3199999999999998]
[42173,2.35]
[42174,2.2599999999999998]
[42177,2.37]
[42178,2.42]
[42179,2.38]
[42180,2.4]
[42181,2.4900000000000002]
[42184,2.33]
[42185,2.35]
[42186,2.4300000000000002]
[42187,2.4]
[42188,"."]
[42191,2.2999999999999998]
[42192,2.27]
[42193,2.2200000000000002]
[42194,2.3199999999999998]
[42195,2.42]
[42198,2.44]
[42199,2.41]
[42200,2.36]
[42201,2.36]
[42202,2.34]
[42205,2.38]
[42206,2.35]
[42207,2.33]
[42208,2.2799999999999998]
[42209,2.27]
[42212,2.23]
[42213,2.2599999999999998]
[42214,2.29]
[42215,2.2799999999999998]
[42216,2.2000000000000002]
[42219,2.16]
[42220,2.23]
[42221,2.2799999999999998]
[42222,2.23]
[42223,2.1800000000000002]
[42226,2.2400000000000002]
[42227,2.15]
[42228,2.14]
[42229,2.19]
[42230,2.2000000000000002]
[42233,2.16]
[42234,2.2000000000000002]
[42235,2.12]
[42236,2.09]
[42237,2.0499999999999998]
[42240,2.0099999999999998]
[42241,2.12]
[42242,2.1800000000000002]
[42243,2.1800000000000002]
[42244,2.19]
[42247,2.21]
[42248,2.17]
[42249,2.2000000000000002]
[42250,2.1800000000000002]
[42251,2.13]
[42254,"."]
[42255,2.2000000000000002]
[42256,2.21]
[42257,2.23]
[42258,2.2000000000000002]
[42261,2.1800000000000002]
[42262,2.2799999999999998]
[42263,2.2999999999999998]
[42264,2.21]
[42265,2.13]
[42268,2.2000000000000002]
[42269,2.14]
[42270,2.16]
[42271,2.13]
[42272,2.17]
[42275,2.1]
[42276,2.0499999999999998]
[42277,2.06]
[42278,2.0499999999999998]
[42279,1.99]
[42282,2.0699999999999998]
[42283,2.0499999999999998]
[42284,2.08]
[42285,2.12]
[42286,2.12]
[42289,"."]
[42290,2.06]
[42291,1.99]
[42292,2.04]
[42293,2.04]
[42296,2.04]
[42297,2.08]
[42298,2.04]
[42299,2.04]
[42300,2.09]
[42303,2.0699999999999998]
[42304,2.0499999999999998]
[42305,2.1]
[42306,2.19]
[42307,2.16]
[42310,2.2000000000000002]
[42311,2.23]
[42312,2.25]
[42313,2.2599999999999998]
[42314,2.34]
[42317,2.36]
[42318,2.3199999999999998]
[42319,"."]
[42320,2.3199999999999998]
[42321,2.2799999999999998]
[42324,2.27]
[42325,2.25]
[42326,2.27]
[42327,2.2400000000000002]
[42328,2.2599999999999998]
[42331,2.25]
[42332,2.2400000000000002]
[42333,2.23]
[42334,"."]
[42335,2.2200000000000002]
[42338,2.21]
[42339,2.15]
[42340,2.1800000000000002]
[42341,2.33]
[42342,2.2799999999999998]
[42345,2.23]
[42346,2.2400000000000002]
[42347,2.2200000000000002]
[42348,2.2400000000000002]
[42349,2.13]
[42352,2.23]
[42353,2.2799999999999998]
[42354,2.2999999999999998]
[42355,2.2400000000000002]
[42356,2.19]
[42359,2.2000000000000002]
[42360,2.2400000000000002]
[42361,2.27]
[42362,2.25]
[42363,"."]
[42366,2.2400000000000002]
[42367,2.3199999999999998]
[42368,2.31]
[42369,2.27]
[42370,"."]
[42373,2.2400000000000002]
[42374,2.25]
[42375,2.1800000000000002]
[42376,2.16]
[42377,2.13]
[42380,2.17]
[42381,2.12]
[42382,2.08]
[42383,2.1]
[42384,2.0299999999999998]
[42387,"."]
[42388,2.06]
[42389,2.0099999999999998]
[42390,2.02]
[42391,2.0699999999999998]
[42394,2.0299999999999998]
[42395,2.0099999999999998]
[42396,2.02]
[42397,2]
[42398,1.94]
[42401,1.97]
[42402,1.87]
[42403,1.88]
[42404,1.87]
[42405,1.86]
[42408,1.75]
[42409,1.74]
[42410,1.71]
[42411,1.63]
[42412,1.74]
[42415,"."]
[42416,1.78]
[42417,1.81]
[42418,1.75]
[42419,1.76]
[42422,1.77]
[42423,1.74]
[42424,1.75]
[42425,1.71]
[42426,1.76]
[42429,1.74]
[42430,1.83]
[42431,1.84]
[42432,1.83]
[42433,1.88]
[42436,1.91]
[42437,1.83]
[42438,1.9]
[42439,1.93]
[42440,1.98]
[42443,1.97]
[42444,1.97]
[42445,1.94]
[42446,1.91]
[42447,1.88]
[42450,1.92]
[42451,1.94]
[42452,1.88]
[42453,1.91]
[42454,"."]
[42457,1.89]
[42458,1.81]
[42459,1.83]
[42460,1.78]
[42461,1.79]
[42464,1.78]
[42465,1.73]
[42466,1.76]
[42467,1.7]
[42468,1.72]
[42471,1.73]
[42472,1.79]
[42473,1.77]
[42474,1.8]
[42475,1.76]
[42478,1.78]
[42479,1.79]
[42480,1.85]
[42481,1.88]
[42482,1.89]
[42485,1.91]
[42486,1.94]
[42487,1.87]
[42488,1.84]
[42489,1.83]
[42492,1.88]
[42493,1.81]
[42494,1.79]
[42495,1.76]
[42496,1.79]
[42499,1.77]
[42500,1.77]
[42501,1.73]
[42502,1.75]
[42503,1.71]
[42506,1.75]
[42507,1.76]
[42508,1.87]
[42509,1.85]
[42510,1.85]
[42513,1.84]
[42514,1.86]
[42515,1.87]
[42516,1.83]
[42517,1.85]
[42520,"."]
[42521,1.84]
[42522,1.85]
[42523,1.81]
[42524,1.71]
[42527,1.73]
[42528,1.72]
[42529,1.71]
[42530,1.68]
[42531,1.64]
[42534,1.62]
[42535,1.62]
[42536,1.6]
[42537,1.57]
[42538,1.62]
[42541,1.67]
[42542,1.71]
[42543,1.69]
[42544,1.74]
[42545,1.57]
[42548,1.46]
[42549,1.46]
[42550,1.5]
[42551,1.49]
[42552,1.46]
[42555,"."]
[42556,1.37]
[42557,1.38]
[42558,1.4]
[42559,1.37]
[42562,1.43]
[42563,1.53]
[42564,1.48]
[42565,1.53]
[42566,1.6]
[42569,1.59]
[42570,1.56]
[42571,1.59]
[42572,1.57]
[42573,1.57]
[42576,1.58]
[42577,1.57]
[42578,1.52]
[42579,1.52]
[42580,1.46]
[42583,1.51]
[42584,1.55]
[42585,1.55]
[42586,1.51]
[42587,1.59]
[42590,1.59]
[42591,1.55]
[42592,1.5]
[42593,1.57]
[42594,1.51]
[42597,1.55]
[42598,1.57]
[42599,1.56]
[42600,1.53]
[42601,1.58]
[42604,1.55]
[42605,1.55]
[42606,1.56]
[42607,1.58]
[42608,1.62]
[42611,1.57]
[42612,1.57]
[42613,1.58]
[42614,1.57]
[42615,1.6]
[42618,"."]
[42619,1.55]
[42620,1.54]
[42621,1.61]
[42622,1.67]
[42625,1.68]
[42626,1.73]
[42627,1.7]
[42628,1.71]
[42629,1.7]
[42632,1.7]
[42633,1.69]
[42634,1.66]
[42635,1.63]
[42636,1.62]
[42639,1.59]
[42640,1.56]
[42641,1.57]
[42642,1.56]
[42643,1.6]
[42646,1.63]
[42647,1.69]
[42648,1.72]
[42649,1.75]
[42650,1.73]
[42653,"."]
[42654,1.77]
[42655,1.79]
[42656,1.75]
[42657,1.8]
[42660,1.77]
[42661,1.75]
[42662,1.76]
[42663,1.76]
[42664,1.74]
[42667,1.77]
[42668,1.77]
[42669,1.79]
[42670,1.85]
[42671,1.86]
[42674,1.84]
[42675,1.83]
[42676,1.81]
[42677,1.82]
[42678,1.79]
[42681,1.83]
[42682,1.88]
[42683,2.0699999999999998]
[42684,2.15]
[42685,"."]
[42688,2.23]
[42689,2.23]
[42690,2.2200000000000002]
[42691,2.29]
[42692,2.34]
[42695,2.33]
[42696,2.31]
[42697,2.36]
[42698,"."]
[42699,2.36]
[42702,2.3199999999999998]
[42703,2.2999999999999998]
[42704,2.37]
[42705,2.4500000000000002]
[42706,2.4]
[42709,2.39]
[42710,2.39]
[42711,2.34]
[42712,2.4]
[42713,2.4700000000000002]
[42716,2.4900000000000002]
[42717,2.48]
[42718,2.54]
[42719,2.6]
[42720,2.6]
[42723,2.54]
[42724,2.57]
[42725,2.5499999999999998]
[42726,2.5499999999999998]
[42727,2.5499999999999998]
[42730,"."]
[42731,2.57]
[42732,2.5099999999999998]
[42733,2.4900000000000002]
[42734,2.4500000000000002]
[42737,"."]
[42738,2.4500000000000002]
[42739,2.46]
[42740,2.37]
[42741,2.42]
[42744,2.38]
[42745,2.38]
[42746,2.38]
[42747,2.36]
[42748,2.4]
[42751,"."]
[42752,2.33]
[42753,2.42]
[42754,2.4700000000000002]
[42755,2.48]
[42758,2.41]
[42759,2.4700000000000002]
[42760,2.5299999999999998]
[42761,2.5099999999999998]
[42762,2.4900000000000002]
[42765,2.4900000000000002]
[42766,2.4500000000000002]
[42767,2.48]
[42768,2.48]
[42769,2.4900000000000002]
[42772,2.42]
[42773,2.4]
[42774,2.34]
[42775,2.4]
[42776,2.41]
[42779,2.4300000000000002]
[42780,2.4700000000000002]
[42781,2.5099999999999998]
[42782,2.4500000000000002]
[42783,2.42]
[42786,"."]
[42787,2.4300000000000002]
[42788,2.42]
[42789,2.38]
[42790,2.31]
[42793,2.36]
[42794,2.36]
[42795,2.46]
[42796,2.4900000000000002]
[42797,2.4900000000000002]
[42800,2.4900000000000002]
[42801,2.52]
[42802,2.57]
[42803,2.6]
[42804,2.58]
[42807,2.62]
[42808,2.6]
[42809,2.5099999999999998]
[42810,2.5299999999999998]
[42811,2.5]
[42814,2.4700000000000002]
[42815,2.4300000000000002]
[42816,2.4]
[42817,2.41]
[42818,2.4]
[42821,2.38]
[42822,2.42]
[42823,2.39]
[42824,2.42]
[42825,2.4]
[42828,2.35]
[42829,2.36]
[42830,2.34]
[42831,2.34]
[42832,2.38]
[42835,2.37]
[42836,2.3199999999999998]
[42837,2.2799999999999998]
[42838,2.2400000000000002]
[42839,"."]
[42842,2.2599999999999998]
[42843,2.1800000000000002]
[42844,2.21]
[42845,2.2400000000000002]
[42846,2.2400000000000002]
[42849,2.2799999999999998]
[42850,2.35]
[42851,2.3199999999999998]
[42852,2.2999999999999998]
[42853,2.29]
[42856,2.33]
[42857,2.29]
[42858,2.33]
[42859,2.36]
[42860,2.36]
[42863,2.39]
[42864,2.42]
[42865,2.41]
[42866,2.39]
[42867,2.33]
[42870,2.34]
[42871,2.33]
[42872,2.2200000000000002]
[42873,2.23]
[42874,2.23]
[42877,2.25]
[42878,2.29]
[42879,2.2599999999999998]
[42880,2.25]
[42881,2.25]
[42884,"."]
[42885,2.21]
[42886,2.21]
[42887,2.21]
[42888,2.15]
[42891,2.1800000000000002]
[42892,2.14]
[42893,2.1800000000000002]
[42894,2.19]
[42895,2.21]
[42898,2.21]
[42899,2.21]
[42900,2.15]
[42901,2.16]
[42902,2.16]
[42905,2.19]
[42906,2.16]
[42907,2.16]
[42908,2.15]
[42909,2.15]
[42912,2.14]
[42913,2.21]
[42914,2.2200000000000002]
[42915,2.27]
[42916,2.31]
[42919,2.35]
[42920,"."]
[42921,2.33]
[42922,2.37]
[42923,2.39]
[42926,2.38]
[42927,2.37]
[42928,2.33]
[42929,2.35]
[42930,2.33]
[42933,2.31]
[42934,2.27]
[42935,2.27]
[42936,2.27]
[42937,2.2400000000000002]
[42940,2.2599999999999998]
[42941,2.33]
[42942,2.29]
[42943,2.3199999999999998]
[42944,2.2999999999999998]
[42947,2.2999999999999998]
[42948,2.2599999999999998]
[42949,2.27]
[42950,2.2400000000000002]
[42951,2.27]
[42954,2.2599999999999998]
[42955,2.29]
[42956,2.2400000000000002]
[42957,2.2000000000000002]
[42958,2.19]
[42961,2.2200000000000002]
[42962,2.27]
[42963,2.23]
[42964,2.19]
[42965,2.19]
[42968,2.1800000000000002]
[42969,2.2200000000000002]
[42970,2.17]
[42971,2.19]
[42972,2.17]
[42975,2.16]
[42976,2.13]
[42977,2.15]
[42978,2.12]
[42979,2.16]
[42982,"."]
[42983,2.0699999999999998]
[42984,2.1]
[42985,2.0499999999999998]
[42986,2.06]
[42989,2.14]
[42990,2.17]
[42991,2.2000000000000002]
[42992,2.2000000000000002]
[42993,2.2000000000000002]
[42996,2.23]
[42997,2.2400000000000002]
[42998,2.2799999999999998]
[42999,2.27]
[43000,2.2599999999999998]
[43003,2.2200000000000002]
[43004,2.2400000000000002]
[43005,2.31]
[43006,2.31]
[43007,2.33]
[43010,2.34]
[43011,2.33]
[43012,2.33]
[43013,2.35]
[43014,2.37]
[43017,"."]
[43018,2.35]
[43019,2.35]
[43020,2.33]
[43021,2.2799999999999998]
[43024,2.2999999999999998]
[43025,2.2999999999999998]
[43026,2.34]
[43027,2.33]
[43028,2.39]
[43031,2.38]
[43032,2.42]
[43033,2.44]
[43034,2.46]
[43035,2.42]
[43038,2.37]
[43039,2.38]
[43040,2.37]
[43041,2.35]
[43042,2.34]
[43045,2.3199999999999998]
[43046,2.3199999999999998]
[43047,2.3199999999999998]
[43048,2.33]
[43049,2.4]
[43052,2.4]
[43053,2.38]
[43054,2.33]
[43055,2.37]
[43056,2.35]
[43059,2.37]
[43060,2.36]
[43061,2.3199999999999998]
[43062,"."]
[43063,2.34]
[43066,2.3199999999999998]
[43067,2.34]
[43068,2.37]
[43069,2.42]
[43070,2.37]
[43073,2.37]
[43074,2.36]
[43075,2.33]
[43076,2.37]
[43077,2.38]
[43080,2.39]
[43081,2.4]
[43082,2.36]
[43083,2.35]
[43084,2.35]
[43087,2.39]
[43088,2.46]
[43089,2.4900000000000002]
[43090,2.48]
[43091,2.48]
[43094,"."]
[43095,2.4700000000000002]
[43096,2.42]
[43097,2.4300000000000002]
[43098,2.4]
[43101,"."]
[43102,2.46]
[43103,2.44]
[43104,2.46]
[43105,2.4700000000000002]
[43108,2.4900000000000002]
[43109,2.5499999999999998]
[43110,2.5499999999999998]
[43111,2.54]
[43112,2.5499999999999998]
[43115,"."]
[43116,2.54]
[43117,2.57]
[43118,2.62]
[43119,2.64]
[43122,2.66]
[43123,2.63]
[43124,2.65]
[43125,2.63]
[43126,2.66]
[43129,2.7]
[43130,2.73]
[43131,2.72]
[43132,2.78]
[43133,2.84]
[43136,2.77]
[43137,2.79]
[43138,2.84]
[43139,2.85]

{"sheet":"30 year Treasury","index":286,"n_rows":10712,"n_cols":11,"rows_kept":10712,"cut":false,"hidden":false,"merged":[]}
["Go","to","Menu","Sheet"]
["Series","ID:","DGS30"]
["Source:","Board","of","Governors","of","the","Federal","Reserve","System","(US)"]
["Release:","H.15","Selected","Interest","Rates"]
["Seasonal","Adjustment:","Not","Seasonally","Adjusted"]
["Frequency:","Daily"]
["Units:","Percent"]
["Date","Range:",28171,"to",43139]
["Last","Updated:",43140,"03:41:00","PM","CST"]
["Notes:","Yields","on","actively","traded","non-inflation-indexed","issues","adjusted","to"]
[null,"constant","maturities.","The","30-year","Treasury","constant","maturity","series","was"]
[null,"discontinued","on","February","18,","2002,","and","reintroduced","on","February","9,"]
[2006]
[null,"For","further","information","regarding","treasury","constant","maturity","data,"]
[null,"please","refer","to"]
[null,"http://www.federalreserve.gov/releases/h15/current/h15.pdf","and"]
[null,"http://www.treasury.gov/resource-center/data-chart-center/interest-rates/Pages/yieldmethod.aspx."]
[]
["DATE","VALUE"]
[28171,7.7]
[28172,7.67]
[28173,7.67]
[28174,7.76]
[28177,"."]
[28178,7.77]
[28179,7.81]
[28180,7.82]
[28181,7.79]
[28184,7.8]
[28185,7.84]
[28186,7.81]
[28187,7.79]
[28188,7.82]
[28191,7.84]
[28192,7.84]
[28193,7.81]
[28194,7.81]
[28195,7.8]
[28198,7.8]
[28199,7.78]
[28200,7.79]
[28201,7.78]
[28202,7.76]
[28205,7.74]
[28206,7.77]
[28207,7.78]
[28208,7.78]
[28209,7.78]
[28212,7.8]
[28213,7.8]
[28214,7.8]
[28215,7.79]
[28216,7.78]
[28219,7.78]
[28220,7.78]
[28221,7.78]
[28222,7.78]
[28223,"."]
[28226,7.76]
[28227,7.76]
[28228,7.76]
[28229,7.63]
[28230,7.65]
[28233,7.64]
[28234,7.67]
[28235,7.69]
[28236,7.69]
[28237,7.73]
[28240,7.76]
[28241,7.74]
[28242,7.75]
[28243,7.76]
[28244,7.8]
[28247,7.8]
[28248,7.79]
[28249,7.78]
[28250,7.8]
[28251,7.86]
[28254,7.86]
[28255,7.86]
[28256,7.86]
[28257,7.86]
[28258,7.8]
[28261,7.79]
[28262,7.77]
[28263,7.77]
[28264,7.81]
[28265,7.81]
[28268,7.8]
[28269,7.76]
[28270,7.74]
[28271,7.76]
[28272,7.74]
[28275,"."]
[28276,7.74]
[28277,7.75]
[28278,7.74]
[28279,7.72]
[28282,7.72]
[28283,7.67]
[28284,7.67]
[28285,7.67]
[28286,7.66]
[28289,7.62]
[28290,7.59]
[28291,7.6]
[28292,7.62]
[28293,7.62]
[28296,7.63]
[28297,7.62]
[28298,7.61]
[28299,7.61]
[28300,7.59]
[28303,7.58]
[28304,7.56]
[28305,7.56]
[28306,7.58]
[28307,7.58]
[28310,"."]
[28311,7.63]
[28312,7.63]
[28313,7.62]
[28314,7.65]
[28317,7.65]
[28318,7.65]
[28319,7.62]
[28320,"."]
[28321,7.64]
[28324,7.64]
[28325,7.64]
[28326,7.64]
[28327,7.65]
[28328,7.65]
[28331,7.64]
[28332,7.64]
[28333,7.66]
[28334,7.7]
[28335,7.72]
[28338,7.7]
[28339,7.72]
[28340,7.7]
[28341,7.7]
[28342,7.72]
[28345,7.71]
[28346,7.73]
[28347,7.73]
[28348,7.74]
[28349,7.74]
[28352,7.74]
[28353,7.74]
[28354,7.72]
[28355,7.71]
[28356,7.68]
[28359,7.67]
[28360,7.65]
[28361,7.65]
[28362,7.62]
[28363,7.58]
[28366,7.58]
[28367,7.59]
[28368,7.6]
[28369,7.61]
[28370,7.58]
[28373,"."]
[28374,7.57]
[28375,7.59]
[28376,7.6]
[28377,7.65]
[28380,7.66]
[28381,7.66]
[28382,7.63]
[28383,7.63]
[28384,7.63]
[28387,7.63]
[28388,7.65]
[28389,7.66]
[28390,7.67]
[28391,7.67]
[28394,7.7]
[28395,7.68]
[28396,7.68]
[28397,7.68]
[28398,7.68]
[28401,7.7]
[28402,7.69]
[28403,7.69]
[28404,7.72]
[28405,7.73]
[28408,"."]
[28409,7.77]
[28410,7.79]
[28411,7.79]
[28412,7.79]
[28415,7.79]
[28416,7.8]
[28417,7.79]
[28418,7.78]
[28419,7.79]
[28422,7.8]
[28423,7.81]
[28424,7.81]
[28425,7.81]
[28426,7.81]
[28429,7.83]
[28430,7.86]
[28431,7.89]
[28432,7.92]
[28433,7.89]
[28436,7.88]
[28437,"."]
[28438,7.86]
[28439,7.86]
[28440,"."]
[28443,7.83]
[28444,7.84]
[28445,7.84]
[28446,7.83]
[28447,7.82]
[28450,7.83]
[28451,7.83]
[28452,7.81]
[28453,"."]
[28454,7.82]
[28457,7.82]
[28458,7.83]
[28459,7.83]
[28460,7.85]
[28461,7.86]
[28464,7.87]
[28465,7.88]
[28466,7.89]
[28467,7.9]
[28468,7.88]
[28471,7.89]
[28472,7.9]
[28473,7.91]
[28474,7.92]
[28475,7.93]
[28478,7.95]
[28479,7.99]
[28480,7.98]
[28481,7.99]
[28482,8]
[28485,"."]
[28486,8.02]
[28487,8.0500000000000007]
[28488,8.06]
[28489,8.0299999999999994]
[28492,"."]
[28493,8.08]
[28494,8.08]
[28495,8.07]
[28496,8.1]
[28499,8.2100000000000009]
[28500,8.1999999999999993]
[28501,8.2200000000000006]
[28502,8.2200000000000006]
[28503,8.1999999999999993]
[28506,8.2100000000000009]
[28507,8.19]
[28508,8.19]
[28509,8.19]
[28510,8.19]
[28513,8.19]
[28514,8.1999999999999993]
[28515,8.23]
[28516,8.2100000000000009]
[28517,8.2100000000000009]
[28520,8.1999999999999993]
[28521,8.18]
[28522,8.1999999999999993]
[28523,8.1999999999999993]
[28524,8.2200000000000006]
[28527,8.24]
[28528,8.24]
[28529,8.24]
[28530,8.24]
[28531,8.24]
[28534,"."]
[28535,8.25]
[28536,8.27]
[28537,8.3000000000000007]
[28538,8.2899999999999991]
[28541,"."]
[28542,8.3000000000000007]
[28543,8.3000000000000007]
[28544,8.2799999999999994]
[28545,8.27]
[28548,8.25]
[28549,8.25]
[28550,8.26]
[28551,8.25]
[28552,8.24]
[28555,8.25]
[28556,8.23]
[28557,8.23]
[28558,8.2200000000000006]
[28559,8.2100000000000009]
[28562,8.1999999999999993]
[28563,8.1999999999999993]
[28564,8.1999999999999993]
[28565,8.1999999999999993]
[28566,8.1999999999999993]
[28569,8.18]
[28570,8.18]
[28571,8.19]
[28572,8.2200000000000006]
[28573,"."]
[28576,8.3000000000000007]
[28577,8.2899999999999991]
[28578,8.2799999999999994]
[28579,8.2899999999999991]
[28580,8.33]
[28583,8.32]
[28584,8.31]
[28585,8.32]
[28586,8.33]
[28587,8.34]
[28590,8.35]
[28591,8.35]
[28592,8.35]
[28593,8.35]
[28594,8.33]
[28597,8.3000000000000007]
[28598,8.2899999999999991]
[28599,8.31]
[28600,8.32]
[28601,8.34]
[28604,8.36]
[28605,8.36]
[28606,8.3800000000000008]
[28607,8.4]
[28608,8.39]
[28611,8.3800000000000008]
[28612,8.3800000000000008]
[28613,8.4]
[28614,8.39]
[28615,8.4499999999999993]
[28618,8.4499999999999993]
[28619,8.4499999999999993]
[28620,8.4499999999999993]
[28621,8.42]
[28622,8.44]
[28625,8.42]
[28626,8.42]
[28627,8.4]
[28628,8.42]
[28629,8.4499999999999993]
[28632,8.44]
[28633,8.44]
[28634,8.4499999999999993]
[28635,8.48]
[28636,8.5]
[28639,"."]
[28640,"."]
[28641,8.5]
[28642,8.5]
[28643,8.48]
[28646,8.4499999999999993]
[28647,8.4499999999999993]
[28648,8.44]
[28649,8.44]
[28650,8.4499999999999993]
[28653,8.4499999999999993]
[28654,8.4499999999999993]
[28655,8.44]
[28656,8.44]
[28657,8.4600000000000009]
[28660,8.48]
[28661,8.5]
[28662,8.5399999999999991]
[28663,8.5299999999999994]
[28664,8.5500000000000007]
[28667,8.6]
[28668,8.58]
[28669,8.57]
[28670,8.59]
[28671,8.6199999999999992]
[28674,8.6]
[28675,"."]
[28676,8.6199999999999992]
[28677,8.6199999999999992]
[28678,8.67]
[28681,8.69]
[28682,8.69]
[28683,8.69]
[28684,8.6999999999999993]
[28685,8.69]
[28688,8.66]
[28689,8.65]
[28690,8.65]
[28691,8.66]
[28692,8.67]
[28695,8.68]
[28696,8.68]
[28697,8.66]
[28698,8.6]
[28699,8.5500000000000007]
[28702,8.56]
[28703,8.5500000000000007]
[28704,8.44]
[28705,8.44]
[28706,8.4499999999999993]
[28709,8.44]
[28710,8.42]
[28711,8.41]
[28712,8.48]
[28713,8.48]
[28716,8.51]
[28717,8.5299999999999994]
[28718,8.6]
[28719,8.5500000000000007]
[28720,8.5299999999999994]
[28723,8.48]
[28724,8.48]
[28725,8.42]
[28726,8.44]
[28727,8.43]
[28730,8.43]
[28731,8.4499999999999993]
[28732,8.4700000000000006]
[28733,8.4600000000000009]
[28734,8.4499999999999993]
[28737,"."]
[28738,8.41]
[28739,8.4]
[28740,8.41]
[28741,8.4]
[28744,8.3800000000000008]
[28745,8.36]
[28746,8.3699999999999992]
[28747,8.3800000000000008]
[28748,8.4]
[28751,8.43]
[28752,8.4499999999999993]
[28753,8.51]
[28754,8.5299999999999994]
[28755,8.59]
[28758,8.58]
[28759,8.57]
[28760,8.59]
[28761,8.6]
[28762,8.61]
[28765,8.6300000000000008]
[28766,8.6300000000000008]
[28767,8.6300000000000008]
[28768,8.64]
[28769,8.61]
[28772,"."]
[28773,8.61]
[28774,8.61]
[28775,8.58]
[28776,8.59]
[28779,8.65]
[28780,8.65]
[28781,8.65]
[28782,8.67]
[28783,8.69]
[28786,8.69]
[28787,8.67]
[28788,8.68]
[28789,8.7100000000000009]
[28790,8.75]
[28793,8.84]
[28794,8.8699999999999992]
[28795,8.66]
[28796,8.7100000000000009]
[28797,8.76]
[28800,8.8000000000000007]
[28801,"."]
[28802,8.81]
[28803,8.82]
[28804,8.7899999999999991]
[28807,8.76]
[28808,8.76]
[28809,8.69]
[28810,8.69]
[28811,8.69]
[28814,8.6999999999999993]
[28815,8.7100000000000009]
[28816,8.73]
[28817,"."]
[28818,8.7899999999999991]
[28821,8.7799999999999994]
[28822,8.7899999999999991]
[28823,8.7899999999999991]
[28824,8.8000000000000007]
[28825,8.73]
[28828,8.7899999999999991]
[28829,8.7899999999999991]
[28830,8.7799999999999994]
[28831,8.81]
[28832,8.81]
[28835,8.81]
[28836,8.82]
[28837,8.89]
[28838,8.8800000000000008]
[28839,8.9]
[28842,8.99]
[28843,8.9700000000000006]
[28844,8.99]
[28845,8.98]
[28846,8.9499999999999993]
[28849,"."]
[28850,8.94]
[28851,8.93]
[28852,8.9700000000000006]
[28853,8.9600000000000009]
[28856,"."]
[28857,8.99]
[28858,8.9600000000000009]
[28859,8.94]
[28860,8.9499999999999993]
[28863,8.98]
[28864,8.99]
[28865,8.99]
[28866,8.98]
[28867,8.9700000000000006]
[28870,8.9700000000000006]
[28871,8.98]
[28872,8.99]
[28873,8.99]
[28874,8.9700000000000006]
[28877,8.94]
[28878,8.93]
[28879,8.91]
[28880,8.84]
[28881,8.82]
[28884,8.85]
[28885,8.85]
[28886,8.85]
[28887,8.85]
[28888,8.84]
[28891,8.8800000000000008]
[28892,8.92]
[28893,9]
[28894,9]
[28895,9.02]
[28898,"."]
[28899,9]
[28900,9]
[28901,9.01]
[28902,9.01]
[28905,"."]
[28906,9.02]
[28907,9.0399999999999991]
[28908,9.08]
[28909,9.1]
[28912,9.08]
[28913,9.08]
[28914,9.08]
[28915,9.09]
[28916,9.09]
[28919,9.02]
[28920,9.06]
[28921,9.02]
[28922,9.01]
[28923,9.0399999999999991]
[28926,9.02]
[28927,9.02]
[28928,9.0399999999999991]
[28929,9.0500000000000007]
[28930,9.0299999999999994]
[28933,9.0299999999999994]
[28934,9.0399999999999991]
[28935,9.0299999999999994]
[28936,9.0299999999999994]
[28937,9.02]
[28940,9.0299999999999994]
[28941,9.01]
[28942,8.99]
[28943,8.99]
[28944,9.02]
[28947,9.02]
[28948,9.01]
[28949,9]
[28950,8.99]
[28951,9.01]
[28954,9.0399999999999991]
[28955,9.07]
[28956,9.08]
[28957,9.09]
[28958,"."]
[28961,9.09]
[28962,9.07]
[28963,9.06]
[28964,9.06]
[28965,9.11]
[28968,9.1300000000000008]
[28969,9.14]
[28970,9.1300000000000008]
[28971,9.18]
[28972,9.19]
[28975,9.2200000000000006]
[28976,9.2100000000000009]
[28977,9.2200000000000006]
[28978,9.27]
[28979,9.2899999999999991]
[28982,9.2799999999999994]
[28983,9.2799999999999994]
[28984,9.26]
[28985,9.27]
[28986,9.26]
[28989,9.2200000000000006]
[28990,9.24]
[28991,9.2200000000000006]
[28992,9.1999999999999993]
[28993,9.18]
[28996,9.1999999999999993]
[28997,9.16]
[28998,9.09]
[28999,9.07]
[29000,9.0299999999999994]
[29003,"."]
[29004,9.0299999999999994]
[29005,"."]
[29006,9.08]
[29007,9.07]
[29010,9.07]
[29011,9.0399999999999991]
[29012,9]
[29013,8.9]
[29014,8.91]
[29017,8.94]
[29018,8.84]
[29019,8.8699999999999992]
[29020,8.89]
[29021,8.94]
[29024,8.93]
[29025,8.94]
[29026,8.92]
[29027,8.92]
[29028,8.9499999999999993]
[29031,8.92]
[29032,8.84]
[29033,8.83]
[29034,8.84]
[29035,8.83]
[29038,8.8000000000000007]
[29039,8.81]
[29040,"."]
[29041,8.82]
[29042,8.83]
[29045,8.86]
[29046,8.89]
[29047,8.93]
[29048,8.91]
[29049,8.91]
[29052,8.9499999999999993]
[29053,8.9700000000000006]
[29054,8.99]
[29055,8.99]
[29056,8.9499999999999993]
[29059,8.99]
[29060,9.01]
[29061,8.9700000000000006]
[29062,8.98]
[29063,9.01]
[29066,9.01]
[29067,8.99]
[29068,8.9700000000000006]
[29069,8.92]
[29070,8.94]
[29073,8.92]
[29074,8.9]
[29075,8.91]
[29076,8.9499999999999993]
[29077,8.9700000000000006]
[29080,8.9700000000000006]
[29081,8.9499999999999993]
[29082,8.9600000000000009]
[29083,8.9499999999999993]
[29084,8.9499999999999993]
[29087,8.9600000000000009]
[29088,8.99]
[29089,8.99]
[29090,9]
[29091,9.0500000000000007]
[29094,9.0299999999999994]
[29095,9.0299999999999994]
[29096,9.02]
[29097,9.07]
[29098,9.09]
[29101,"."]
[29102,9.14]
[29103,9.15]
[29104,9.16]
[29105,9.18]
[29108,9.19]
[29109,9.1300000000000008]
[29110,9.15]
[29111,9.17]
[29112,9.1300000000000008]
[29115,9.19]
[29116,9.19]
[29117,9.16]
[29118,9.1300000000000008]
[29119,9.11]
[29122,9.17]
[29123,9.16]
[29124,9.1999999999999993]
[29125,9.25]
[29126,9.25]
[29129,9.32]
[29130,9.2799999999999994]
[29131,9.3000000000000007]
[29132,9.34]
[29133,9.36]
[29136,"."]
[29137,9.61]
[29138,9.69]
[29139,9.77]
[29140,9.76]
[29143,9.84]
[29144,9.82]
[29145,9.75]
[29146,9.91]
[29147,10.07]
[29150,10.29]
[29151,10.33]
[29152,10.199999999999999]
[29153,10.31]
[29154,10.119999999999999]
[29157,10.220000000000001]
[29158,10.17]
[29159,10.19]
[29160,10.3]
[29161,10.44]
[29164,10.42]
[29165,"."]
[29166,10.53]
[29167,10.51]
[29168,10.34]
[29171,"."]
[29172,10.32]
[29173,10.4]
[29174,10.3]
[29175,10.41]
[29178,10.42]
[29179,10.39]
[29180,10.36]
[29181,"."]
[29182,10.210000000000001]
[29185,10.1]
[29186,10.02]
[29187,10.09]
[29188,10.06]
[29189,10.09]
[29192,10.11]
[29193,10.039999999999999]
[29194,10.01]
[29195,9.93]
[29196,10.039999999999999]
[29199,10.029999999999999]
[29200,10.18]
[29201,10.27]
[29202,10.23]
[29203,10.17]
[29206,10.14]
[29207,10.11]
[29208,10.09]
[29209,10.130000000000001]
[29210,10.17]
[29213,10.17]
[29214,"."]
[29215,10.199999999999999]
[29216,10.19]
[29217,10.16]
[29220,10.11]
[29221,"."]
[29222,10.23]
[29223,10.31]
[29224,10.34]
[29227,10.35]
[29228,10.28]
[29229,10.29]
[29230,10.26]
[29231,10.38]
[29234,10.4]
[29235,10.4]
[29236,10.41]
[29237,10.47]
[29238,10.61]
[29241,10.77]
[29242,10.69]
[29243,10.68]
[29244,10.87]
[29245,11]
[29248,11.03]
[29249,11.12]
[29250,11.11]
[29251,11.09]
[29252,11.23]
[29255,11.32]
[29256,11.64]
[29257,11.78]
[29258,11.7]
[29259,11.72]
[29262,11.94]
[29263,"."]
[29264,11.82]
[29265,11.9]
[29266,12.11]
[29269,"."]
[29270,12.61]
[29271,12.56]
[29272,12.77]
[29273,12.59]
[29276,12.69]
[29277,12.85]
[29278,12.76]
[29279,12.29]
[29280,12.25]
[29283,12.32]
[29284,12.35]
[29285,12.4]
[29286,12.64]
[29287,12.5]
[29290,12.25]
[29291,12.12]
[29292,12.39]
[29293,12.19]
[29294,12.21]
[29297,12.2]
[29298,12]
[29299,11.97]
[29300,12.22]
[29301,12.28]
[29304,12.69]
[29305,12.67]
[29306,12.56]
[29307,12.5]
[29308,12.35]
[29311,12.31]
[29312,12.35]
[29313,12.28]
[29314,12.27]
[29315,"."]
[29318,11.87]
[29319,11.85]
[29320,11.79]
[29321,11.74]
[29322,11.53]
[29325,11.5]
[29326,11.47]
[29327,10.91]
[29328,10.99]
[29329,10.98]
[29332,10.96]
[29333,10.94]
[29334,11.02]
[29335,11.13]
[29336,11.18]
[29339,10.86]
[29340,10.89]
[29341,10.89]
[29342,10.72]
[29343,10.47]
[29346,10.35]
[29347,10.23]
[29348,10.19]
[29349,10.34]
[29350,10.41]
[29353,10.44]
[29354,10.29]
[29355,10.26]
[29356,10.46]
[29357,10.53]
[29360,10.68]
[29361,10.47]
[29362,10.31]
[29363,10.34]
[29364,10.09]
[29367,"."]
[29368,10.1]
[29369,10.220000000000001]
[29370,10.32]
[29371,10.37]
[29374,10.45]
[29375,10.29]
[29376,10.18]
[29377,10.08]
[29378,9.8699999999999992]
[29381,9.75]
[29382,9.8800000000000008]
[29383,9.7899999999999991]
[29384,9.6]
[29385,9.49]
[29388,9.49]
[29389,9.52]
[29390,9.6]
[29391,9.57]
[29392,9.5]
[29395,9.66]
[29396,9.6999999999999993]
[29397,9.7899999999999991]
[29398,9.91]
[29399,9.9700000000000006]
[29402,9.99]
[29403,10.119999999999999]
[29404,10.119999999999999]
[29405,10]
[29406,"."]
[29409,10.220000000000001]
[29410,10.06]
[29411,10.14]
[29412,10.210000000000001]
[29413,10.3]
[29416,10.36]
[29417,10.19]
[29418,10.050000000000001]
[29419,10.15]
[29420,10.19]
[29423,10.11]
[29424,10.18]
[29425,10.15]
[29426,10.24]
[29427,10.33]
[29430,10.42]
[29431,10.4]
[29432,10.51]
[29433,10.8]
[29434,10.76]
[29437,10.68]
[29438,10.69]
[29439,10.73]
[29440,10.68]
[29441,10.9]
[29444,11.05]
[29445,11.01]
[29446,10.93]
[29447,10.9]
[29448,10.83]
[29451,11.02]
[29452,11.16]
[29453,11.13]
[29454,11.15]
[29455,11.01]
[29458,11.18]
[29459,11.18]
[29460,11.33]
[29461,11.43]
[29462,11.27]
[29465,"."]
[29466,11.08]
[29467,10.94]
[29468,11.02]
[29469,11.06]
[29472,11.15]
[29473,11.05]
[29474,11.02]
[29475,11.15]
[29476,11.18]
[29479,11.38]
[29480,11.33]
[29481,11.41]
[29482,11.35]
[29483,11.25]
[29486,11.6]
[29487,11.53]
[29488,11.53]
[29489,11.66]
[29490,11.81]
[29493,11.93]
[29494,11.7]
[29495,11.69]
[29496,11.66]
[29497,11.33]
[29500,11.26]
[29501,11.3]
[29502,11.38]
[29503,11.21]
[29504,11.26]
[29507,"."]
[29508,11.16]
[29509,11.11]
[29510,11.27]
[29511,11.44]
[29514,11.44]
[29515,11.53]
[29516,11.74]
[29517,11.68]
[29518,11.61]
[29521,11.96]
[29522,12.14]
[29523,12.21]
[29524,12.28]
[29525,12.23]
[29528,12.22]
[29529,"."]
[29530,12.36]
[29531,12.59]
[29532,12.59]
[29535,12.71]
[29536,"."]
[29537,12.26]
[29538,12.23]
[29539,12.45]
[29542,12.6]
[29543,12.29]
[29544,12.19]
[29545,12.22]
[29546,12.37]
[29549,12.31]
[29550,12.3]
[29551,12.27]
[29552,"."]
[29553,12.32]
[29556,12.51]
[29557,12.5]
[29558,12.41]
[29559,12.43]
[29560,12.33]
[29563,12.42]
[29564,12.68]
[29565,12.8]
[29566,13.17]
[29567,12.82]
[29570,12.85]
[29571,12.95]
[29572,12.74]
[29573,12.62]
[29574,12.22]
[29577,11.75]
[29578,11.93]
[29579,11.95]
[29580,"."]
[29581,11.84]
[29584,11.84]
[29585,11.96]
[29586,11.98]
[29587,"."]
[29588,12.01]
[29591,11.67]
[29592,11.67]
[29593,11.89]
[29594,11.91]
[29595,12.13]
[29598,12.08]
[29599,12.08]
[29600,12.07]
[29601,12.25]
[29602,12.13]
[29605,12.25]
[29606,12.11]
[29607,12.33]
[29608,12.46]
[29609,12.38]
[29612,12.28]
[29613,12.31]
[29614,12.33]
[29615,12.38]
[29616,12.28]
[29619,12.45]
[29620,12.61]
[29621,12.49]
[29622,12.7]
[29623,12.73]
[29626,12.81]
[29627,12.92]
[29628,13.01]
[29629,"."]
[29630,13.2]
[29633,"."]
[29634,12.93]
[29635,12.88]
[29636,12.71]
[29637,12.54]
[29640,12.81]
[29641,12.81]
[29642,12.89]
[29643,12.98]
[29644,12.97]
[29647,13.19]
[29648,13]
[29649,13.03]
[29650,13]
[29651,12.73]
[29654,12.64]
[29655,12.69]
[29656,12.74]
[29657,12.59]
[29658,12.42]
[29661,12.41]
[29662,12.25]
[29663,12.16]
[29664,12.28]
[29665,12.34]
[29668,12.71]
[29669,12.84]
[29670,12.77]
[29671,12.92]
[29672,12.93]
[29675,12.8]
[29676,12.65]
[29677,12.65]
[29678,12.8]
[29679,12.94]
[29682,13.28]
[29683,12.99]
[29684,13.15]
[29685,13.02]
[29686,13.15]
[29689,13.23]
[29690,13.13]
[29691,13.29]
[29692,13.32]
[29693,"."]
[29696,13.17]
[29697,13.2]
[29698,13.25]
[29699,13.28]
[29700,13.35]
[29703,13.38]
[29704,13.39]
[29705,13.5]
[29706,13.65]
[29707,13.59]
[29710,13.98]
[29711,14.11]
[29712,13.97]
[29713,13.84]
[29714,13.76]
[29717,13.89]
[29718,13.95]
[29719,13.95]
[29720,13.66]
[29721,13.58]
[29724,13.31]
[29725,13.47]
[29726,13.45]
[29727,13.53]
[29728,13.36]
[29731,"."]
[29732,13.22]
[29733,13.27]
[29734,13.1]
[29735,13.06]
[29738,13.06]
[29739,13.13]
[29740,13.08]
[29741,13.04]
[29742,13.11]
[29745,12.87]
[29746,12.89]
[29747,12.82]
[29748,12.84]
[29749,12.84]
[29752,12.61]
[29753,12.59]
[29754,12.73]
[29755,12.98]
[29756,12.9]
[29759,12.86]
[29760,12.99]
[29761,13.1]
[29762,13.14]
[29763,13.14]
[29766,13.11]
[29767,13.3]
[29768,13.47]
[29769,13.35]
[29770,"."]
[29773,13.19]
[29774,13.42]
[29775,13.43]
[29776,13.47]
[29777,13.25]
[29780,13.33]
[29781,13.49]
[29782,13.35]
[29783,13.44]
[29784,13.4]
[29787,13.87]
[29788,13.84]
[29789,13.87]
[29790,13.8]
[29791,13.65]
[29794,13.7]
[29795,13.8]
[29796,13.92]
[29797,13.95]
[29798,13.96]
[29801,14.27]
[29802,14.17]
[29803,14.15]
[29804,14.04]
[29805,14.07]
[29808,13.88]
[29809,13.63]
[29810,13.82]
[29811,13.88]
[29812,13.95]
[29815,13.9]
[29816,13.95]
[29817,13.95]
[29818,14.08]
[29819,14.14]
[29822,14.57]
[29823,14.61]
[29824,14.6]
[29825,14.59]
[29826,14.49]
[29829,14.78]
[29830,14.7]
[29831,14.7]
[29832,14.82]
[29833,14.84]
[29836,"."]
[29837,14.99]
[29838,14.73]
[29839,14.68]
[29840,14.49]
[29843,14.51]
[29844,14.44]
[29845,14.42]
[29846,14.26]
[29847,14.22]
[29850,14.09]
[29851,14.33]
[29852,14.61]
[29853,14.69]
[29854,15.08]
[29857,15.01]
[29858,15.2]
[29859,15.19]
[29860,15.14]
[29861,14.8]
[29864,14.62]
[29865,14.6]
[29866,14.54]
[29867,14.44]
[29868,14.26]
[29871,"."]
[29872,14.36]
[29873,14.48]
[29874,14.39]
[29875,14.55]
[29878,14.52]
[29879,14.66]
[29880,14.94]
[29881,14.91]
[29882,14.81]
[29885,15.21]
[29886,15.09]
[29887,15.03]
[29888,14.66]
[29889,14.36]
[29892,14.41]
[29893,"."]
[29894,13.96]
[29895,14.06]
[29896,13.85]
[29899,13.56]
[29900,13.55]
[29901,"."]
[29902,13.21]
[29903,13.26]
[29906,13.11]
[29907,13.25]
[29908,13.05]
[29909,13.09]
[29910,13.08]
[29913,13.38]
[29914,13.03]
[29915,12.83]
[29916,"."]
[29917,12.76]
[29920,12.91]
[29921,13.06]
[29922,13.21]
[29923,13.16]
[29924,12.89]
[29927,13.26]
[29928,13.24]
[29929,13.39]
[29930,13.58]
[29931,13.55]
[29934,13.34]
[29935,13.3]
[29936,13.32]
[29937,13.48]
[29938,13.3]
[29941,13.55]
[29942,13.65]
[29943,13.85]
[29944,13.76]
[29945,"."]
[29948,13.72]
[29949,13.88]
[29950,13.86]
[29951,13.65]
[29952,"."]
[29955,13.87]
[29956,14.14]
[29957,14.28]
[29958,14.32]
[29959,14.13]
[29962,14.43]
[29963,14.27]
[29964,14.47]
[29965,14.31]
[29966,14.41]
[29969,14.27]
[29970,14.36]
[29971,14.32]
[29972,14.21]
[29973,14.24]
[29976,14.2]
[29977,14.19]
[29978,14.17]
[29979,13.98]
[29980,13.91]
[29983,14.33]
[29984,14.26]
[29985,14.41]
[29986,14.54]
[29987,14.43]
[29990,14.74]
[29991,14.8]
[29992,14.64]
[29993,14.54]
[29994,"."]
[29997,"."]
[29998,14.33]
[29999,14.3]
[30000,14.06]
[30001,14.02]
[30004,13.65]
[30005,13.73]
[30006,13.62]
[30007,13.72]
[30008,13.83]
[30011,13.63]
[30012,13.44]
[30013,13.39]
[30014,13.35]
[30015,13.35]
[30018,13.49]
[30019,13.43]
[30020,13.5]
[30021,13.65]
[30022,13.65]
[30025,13.56]
[30026,13.57]
[30027,13.52]
[30028,13.51]
[30029,13.56]
[30032,13.37]
[30033,13.36]
[30034,13.51]
[30035,13.49]
[30036,13.65]
[30039,13.79]
[30040,13.81]
[30041,13.68]
[30042,13.6]
[30043,13.61]
[30046,13.72]
[30047,13.73]
[30048,13.71]
[30049,13.48]
[30050,"."]
[30053,13.3]
[30054,13.32]
[30055,13.42]
[30056,13.32]
[30057,13.18]
[30060,13.13]
[30061,13.21]
[30062,13.22]
[30063,13.19]
[30064,13.18]
[30067,13.16]
[30068,13.19]
[30069,13.27]
[30070,13.38]
[30071,13.39]
[30074,13.45]
[30075,13.37]
[30076,13.34]
[30077,13.13]
[30078,13.08]
[30081,13.13]
[30082,13.08]
[30083,13.23]
[30084,13.25]
[30085,13.17]
[30088,13.29]
[30089,13.26]
[30090,13.3]
[30091,13.17]
[30092,13.17]
[30095,13.19]
[30096,13.2]
[30097,13.29]
[30098,13.36]
[30099,13.39]
[30102,"."]
[30103,13.66]
[30104,13.6]
[30105,13.66]
[30106,13.76]
[30109,13.66]
[30110,13.71]
[30111,13.71]
[30112,13.72]
[30113,13.61]
[30116,13.89]
[30117,13.87]
[30118,13.91]
[30119,14.1]
[30120,14.19]
[30123,14.15]
[30124,14.21]
[30125,14.26]
[30126,14.2]
[30127,14.24]
[30130,14.19]
[30131,14.11]
[30132,13.91]
[30133,13.9]
[30134,14.03]
[30137,"."]
[30138,14]
[30139,13.9]
[30140,13.7]
[30141,13.57]
[30144,13.46]
[30145,13.61]
[30146,13.68]
[30147,13.57]
[30148,13.35]
[30151,13.34]
[30152,13.24]
[30153,13.3]
[30154,13.2]
[30155,13.25]
[30158,13.48]
[30159,13.46]
[30160,13.6]
[30161,13.51]
[30162,13.42]
[30165,13.17]
[30166,13.27]
[30167,13.27]
[30168,13.29]
[30169,13.41]
[30172,13.31]
[30173,13.27]
[30174,13.26]
[30175,13.15]
[30176,12.98]
[30179,12.8]
[30180,12.42]
[30181,12.29]
[30182,12.31]
[30183,12.14]
[30186,12.29]
[30187,12.16]
[30188,12.21]
[30189,12.31]
[30190,12.54]
[30193,12.54]
[30194,12.5]
[30195,12.41]
[30196,12.3]
[30197,12.16]
[30200,"."]
[30201,12.19]
[30202,12.17]
[30203,12.21]
[30204,12.41]
[30207,12.26]
[30208,12.24]
[30209,12.25]
[30210,12.18]
[30211,12.12]
[30214,12.04]
[30215,11.82]
[30216,11.83]
[30217,11.75]
[30218,11.88]
[30221,11.82]
[30222,11.76]
[30223,11.79]
[30224,11.79]
[30225,11.65]
[30228,11.83]
[30229,11.81]
[30230,11.69]
[30231,11.29]
[30232,11.19]
[30235,"."]
[30236,10.85]
[30237,10.75]
[30238,10.86]
[30239,11.03]
[30242,10.9]
[30243,10.87]
[30244,10.91]
[30245,10.92]
[30246,11.03]
[30249,11.25]
[30250,11.17]
[30251,11.23]
[30252,11.12]
[30253,11.01]
[30256,10.84]
[30257,"."]
[30258,10.72]
[30259,10.66]
[30260,10.59]
[30263,10.61]
[30264,10.44]
[30265,10.37]
[30266,"."]
[30267,10.43]
[30270,10.52]
[30271,10.6]
[30272,10.54]
[30273,10.33]
[30274,10.35]
[30277,10.43]
[30278,10.46]
[30279,10.52]
[30280,"."]
[30281,10.47]
[30284,10.72]
[30285,10.7]
[30286,10.69]
[30287,10.63]
[30288,10.44]
[30291,10.41]
[30292,10.45]
[30293,10.54]
[30294,10.52]
[30295,10.63]
[30298,10.57]
[30299,10.48]
[30300,10.55]
[30301,10.66]
[30302,10.69]
[30305,10.77]
[30306,10.53]
[30307,10.55]
[30308,10.5]
[30309,"."]
[30312,10.44]
[30313,10.43]
[30314,10.49]
[30315,10.46]
[30316,10.43]
[30319,10.39]
[30320,10.45]
[30321,10.47]
[30322,10.5]
[30323,10.5]
[30326,10.51]
[30327,10.48]
[30328,10.46]
[30329,10.45]
[30330,10.5]
[30333,10.5]
[30334,10.56]
[30335,10.67]
[30336,10.66]
[30337,10.78]
[30340,10.88]
[30341,10.82]
[30342,10.92]
[30343,10.85]
[30344,10.9]
[30347,10.99]
[30348,10.95]
[30349,10.94]
[30350,11.06]
[30351,11.12]
[30354,11.1]
[30355,11.12]
[30356,11.14]
[30357,10.96]
[30358,10.94]
[30361,10.95]
[30362,10.99]
[30363,10.95]
[30364,10.86]
[30365,10.78]
[30368,"."]
[30369,10.63]
[30370,10.62]
[30371,10.61]
[30372,10.5]
[30375,10.51]
[30376,10.45]
[30377,10.48]
[30378,10.44]
[30379,10.46]
[30382,10.59]
[30383,10.65]
[30384,10.64]
[30385,10.67]
[30386,10.75]
[30389,10.66]
[30390,10.62]
[30391,10.68]
[30392,10.68]
[30393,10.71]
[30396,10.71]
[30397,10.71]
[30398,10.64]
[30399,10.61]
[30400,10.7]
[30403,10.71]
[30404,10.66]
[30405,10.65]
[30406,10.69]
[30407,"."]
[30410,10.67]
[30411,10.55]
[30412,10.54]
[30413,10.56]
[30414,10.58]
[30417,10.46]
[30418,10.46]
[30419,10.44]
[30420,10.37]
[30421,10.4]
[30424,10.35]
[30425,10.46]
[30426,10.48]
[30427,10.53]
[30428,10.52]
[30431,10.48]
[30432,10.47]
[30433,10.43]
[30434,10.41]
[30435,10.38]
[30438,10.39]
[30439,10.38]
[30440,10.27]
[30441,10.3]
[30442,10.28]
[30445,10.37]
[30446,10.3]
[30447,10.33]
[30448,10.4]
[30449,10.37]
[30452,10.54]
[30453,10.58]
[30454,10.6]
[30455,10.67]
[30456,10.69]
[30459,10.71]
[30460,10.69]
[30461,10.71]
[30462,10.76]
[30463,10.78]
[30466,"."]
[30467,10.97]
[30468,10.91]
[30469,10.91]
[30470,10.93]
[30473,10.9]
[30474,10.97]
[30475,11.02]
[30476,10.96]
[30477,10.95]
[30480,10.84]
[30481,10.88]
[30482,10.81]
[30483,10.72]
[30484,10.77]
[30487,10.85]
[30488,10.86]
[30489,10.9]
[30490,10.95]
[30491,11.06]
[30494,11.16]
[30495,11.1]
[30496,11.06]
[30497,11.01]
[30498,11]
[30501,"."]
[30502,11.25]
[30503,11.21]
[30504,11.31]
[30505,11.37]
[30508,11.29]
[30509,11.45]
[30510,11.44]
[30511,11.38]
[30512,11.47]
[30515,11.37]
[30516,11.33]
[30517,11.28]
[30518,11.34]
[30519,11.48]
[30522,11.42]
[30523,11.5]
[30524,11.53]
[30525,11.68]
[30526,11.8]
[30529,11.82]
[30530,11.78]
[30531,11.87]
[30532,12.12]
[30533,12.07]
[30536,12.15]
[30537,12.09]
[30538,12.13]
[30539,12]
[30540,11.89]
[30543,11.71]
[30544,11.7]
[30545,11.61]
[30546,11.68]
[30547,11.73]
[30550,11.51]
[30551,11.56]
[30552,11.52]
[30553,11.57]
[30554,11.6]
[30557,11.81]
[30558,11.89]
[30559,11.96]
[30560,11.95]
[30561,11.97]
[30564,"."]
[30565,11.82]
[30566,11.68]
[30567,11.73]
[30568,11.7]
[30571,11.56]
[30572,11.61]
[30573,11.73]
[30574,11.8]
[30575,11.65]
[30578,11.65]
[30579,11.57]
[30580,11.6]
[30581,11.56]
[30582,11.47]
[30585,11.42]
[30586,11.44]
[30587,11.47]
[30588,11.48]
[30589,11.44]
[30592,11.48]
[30593,11.47]
[30594,11.38]
[30595,11.36]
[30596,11.38]
[30599,"."]
[30600,11.61]
[30601,11.62]
[30602,11.69]
[30603,11.61]
[30606,11.51]
[30607,11.56]
[30608,11.51]
[30609,11.51]
[30610,11.47]
[30613,11.69]
[30614,11.73]
[30615,11.73]
[30616,11.71]
[30617,11.74]
[30620,11.78]
[30621,11.77]
[30622,11.76]
[30623,11.83]
[30624,11.91]
[30627,11.9]
[30628,"."]
[30629,11.87]
[30630,11.74]
[30631,"."]
[30634,11.73]
[30635,11.72]
[30636,11.76]
[30637,11.78]
[30638,11.79]
[30641,11.7]
[30642,11.64]
[30643,11.65]
[30644,"."]
[30645,11.63]
[30648,11.7]
[30649,11.62]
[30650,11.67]
[30651,11.67]
[30652,11.79]
[30655,11.81]
[30656,11.81]
[30657,11.83]
[30658,11.93]
[30659,11.95]
[30662,11.94]
[30663,12]
[30664,12.01]
[30665,11.99]
[30666,11.94]
[30669,11.94]
[30670,11.94]
[30671,11.91]
[30672,11.84]
[30673,11.86]
[30676,"."]
[30677,11.8]
[30678,11.84]
[30679,11.84]
[30680,11.87]
[30683,"."]
[30684,11.93]
[30685,11.83]
[30686,11.84]
[30687,11.82]
[30690,11.84]
[30691,11.79]
[30692,11.83]
[30693,11.81]
[30694,11.67]
[30697,11.62]
[30698,11.65]
[30699,11.7]
[30700,11.68]
[30701,11.71]
[30704,11.69]
[30705,11.69]
[30706,11.72]
[30707,11.7]
[30708,11.73]
[30711,11.74]
[30712,11.78]
[30713,11.74]
[30714,11.71]
[30715,11.72]
[30718,11.79]
[30719,11.79]
[30720,11.83]
[30721,11.84]
[30722,11.92]
[30725,"."]
[30726,11.95]
[30727,11.92]
[30728,11.94]
[30729,12.02]
[30732,"."]
[30733,12.02]
[30734,12.06]
[30735,12.17]
[30736,12.1]
[30739,12.16]
[30740,12.22]
[30741,12.14]
[30742,12.16]
[30743,12.05]
[30746,12.17]
[30747,12.19]
[30748,12.31]
[30749,12.33]
[30750,12.35]
[30753,12.33]
[30754,12.37]
[30755,12.4]
[30756,12.39]
[30757,12.43]
[30760,12.53]
[30761,12.51]
[30762,12.53]
[30763,12.53]
[30764,12.5]
[30767,12.48]
[30768,12.5]
[30769,12.44]
[30770,12.42]
[30771,12.52]
[30774,12.55]
[30775,12.63]
[30776,12.67]
[30777,12.67]
[30778,12.5]
[30781,12.48]
[30782,12.54]
[30783,12.51]
[30784,12.41]
[30785,12.58]
[30788,12.65]
[30789,12.62]
[30790,12.73]
[30791,12.81]
[30792,"."]
[30795,12.82]
[30796,12.75]
[30797,12.71]
[30798,12.68]
[30799,12.82]
[30802,12.86]
[30803,12.87]
[30804,12.9]
[30805,12.92]
[30806,13.08]
[30809,13.17]
[30810,13.12]
[30811,13.26]
[30812,13.3]
[30813,13.51]
[30816,13.62]
[30817,13.5]
[30818,13.46]
[30819,13.57]
[30820,13.46]
[30823,13.46]
[30824,13.53]
[30825,13.56]
[30826,13.73]
[30827,13.72]
[30830,"."]
[30831,13.85]
[30832,13.94]
[30833,13.84]
[30834,13.58]
[30837,13.37]
[30838,13.35]
[30839,13.47]
[30840,13.48]
[30841,13.42]
[30844,13.48]
[30845,13.39]
[30846,13.29]
[30847,13.28]
[30848,13.14]
[30851,13.16]
[30852,13.3]
[30853,13.49]
[30854,13.55]
[30855,13.55]
[30858,13.56]
[30859,13.6]
[30860,13.56]
[30861,13.57]
[30862,13.64]
[30865,13.64]
[30866,13.52]
[30867,"."]
[30868,13.55]
[30869,13.55]
[30872,13.28]
[30873,13.28]
[30874,13.33]
[30875,13.2]
[30876,13.12]
[30879,13.12]
[30880,13.18]
[30881,13.14]
[30882,13.12]
[30883,13.26]
[30886,13.27]
[30887,13.25]
[30888,12.97]
[30889,12.88]
[30890,12.91]
[30893,12.99]
[30894,12.87]
[30895,12.78]
[30896,12.7]
[30897,12.59]
[30900,12.69]
[30901,12.64]
[30902,12.62]
[30903,12.47]
[30904,12.47]
[30907,12.54]
[30908,12.48]
[30909,12.57]
[30910,12.51]
[30911,12.46]
[30914,12.41]
[30915,12.35]
[30916,12.43]
[30917,12.45]
[30918,12.44]
[30921,12.6]
[30922,12.57]
[30923,12.57]
[30924,12.56]
[30925,12.51]
[30928,"."]
[30929,12.57]
[30930,12.61]
[30931,12.48]
[30932,12.44]
[30935,12.37]
[30936,12.31]
[30937,12.33]
[30938,12.22]
[30939,12.22]
[30942,12.18]
[30943,12.15]
[30944,12.07]
[30945,12.08]
[30946,12.22]
[30949,12.31]
[30950,12.34]
[30951,12.27]
[30952,12.12]
[30953,12.28]
[30956,12.35]
[30957,12.35]
[30958,12.36]
[30959,12.31]
[30960,12.2]
[30963,"."]
[30964,12.18]
[30965,12.19]
[30966,12.15]
[30967,12.12]
[30970,12.16]
[30971,12.15]
[30972,12.08]
[30973,11.88]
[30974,11.74]
[30977,11.69]
[30978,11.64]
[30979,11.62]
[30980,11.68]
[30981,11.78]
[30984,11.75]
[30985,11.61]
[30986,11.64]
[30987,11.53]
[30988,11.55]
[30991,11.5]
[30992,"."]
[30993,11.63]
[30994,11.78]
[30995,11.66]
[30998,"."]
[30999,11.74]
[31000,11.78]
[31001,11.7]
[31002,11.67]
[31005,11.6]
[31006,11.56]
[31007,11.46]
[31008,"."]
[31009,11.32]
[31012,11.35]
[31013,11.33]
[31014,11.44]
[31015,11.47]
[31016,11.58]
[31019,11.56]
[31020,11.53]
[31021,11.53]
[31022,11.62]
[31023,11.7]
[31026,11.66]
[31027,11.59]
[31028,11.56]
[31029,11.67]
[31030,11.56]
[31033,11.5]
[31034,11.35]
[31035,11.38]
[31036,11.43]
[31037,11.38]
[31040,11.36]
[31041,"."]
[31042,11.46]
[31043,11.48]
[31044,11.49]
[31047,11.54]
[31048,"."]
[31049,11.69]
[31050,11.64]
[31051,11.7]
[31054,11.53]
[31055,11.49]
[31056,11.5]
[31057,11.53]
[31058,11.64]
[31061,11.68]
[31062,11.57]
[31063,11.59]
[31064,11.59]
[31065,11.51]
[31068,"."]
[31069,11.38]
[31070,11.33]
[31071,11.18]
[31072,11.21]
[31075,11.2]
[31076,11.18]
[31077,11.16]
[31078,11.21]
[31079,11.32]
[31082,11.34]
[31083,11.3]
[31084,11.37]
[31085,11.29]
[31086,11.27]
[31089,11.35]
[31090,"."]
[31091,11.31]
[31092,11.24]
[31093,11.37]
[31096,"."]
[31097,11.35]
[31098,11.5]
[31099,11.58]
[31100,11.71]
[31103,11.71]
[31104,11.67]
[31105,11.88]
[31106,11.9]
[31107,11.82]
[31110,11.91]
[31111,11.83]
[31112,11.89]
[31113,11.93]
[31114,11.71]
[31117,11.71]
[31118,11.74]
[31119,11.83]
[31120,11.84]
[31121,11.86]
[31124,11.97]
[31125,11.93]
[31126,11.84]
[31127,11.77]
[31128,11.83]
[31131,11.79]
[31132,11.72]
[31133,11.78]
[31134,11.73]
[31135,11.64]
[31138,11.65]
[31139,11.68]
[31140,11.71]
[31141,11.74]
[31142,"."]
[31145,11.75]
[31146,11.66]
[31147,11.54]
[31148,11.4]
[31149,11.42]
[31152,11.37]
[31153,11.3]
[31154,11.33]
[31155,11.21]
[31156,11.26]
[31159,11.23]
[31160,11.34]
[31161,11.36]
[31162,11.44]
[31163,11.42]
[31166,11.54]
[31167,11.48]
[31168,11.37]
[31169,11.36]
[31170,11.31]
[31173,11.3]
[31174,11.29]
[31175,11.39]
[31176,11.34]
[31177,11.2]
[31180,11.2]
[31181,11.07]
[31182,11.08]
[31183,11.02]
[31184,11.05]
[31187,10.82]
[31188,10.85]
[31189,10.9]
[31190,10.91]
[31191,10.85]
[31194,"."]
[31195,10.72]
[31196,10.73]
[31197,10.67]
[31198,10.58]
[31201,10.4]
[31202,10.39]
[31203,10.25]
[31204,10.29]
[31205,10.52]
[31208,10.47]
[31209,10.41]
[31210,10.46]
[31211,10.51]
[31212,10.31]
[31215,10.28]
[31216,10.23]
[31217,10.37]
[31218,10.44]
[31219,10.57]
[31222,10.64]
[31223,10.67]
[31224,10.68]
[31225,10.54]
[31226,10.47]
[31229,10.44]
[31230,10.43]
[31231,10.45]
[31232,"."]
[31233,10.23]
[31236,10.31]
[31237,10.31]
[31238,10.33]
[31239,10.43]
[31240,10.42]
[31243,10.42]
[31244,10.37]
[31245,10.32]
[31246,10.48]
[31247,10.52]
[31250,10.6]
[31251,10.6]
[31252,10.63]
[31253,10.64]
[31254,10.72]
[31257,10.79]
[31258,10.78]
[31259,10.7]
[31260,10.62]
[31261,10.77]
[31264,10.73]
[31265,10.75]
[31266,10.71]
[31267,10.63]
[31268,10.61]
[31271,10.66]
[31272,10.71]
[31273,10.61]
[31274,10.64]
[31275,10.54]
[31278,10.5]
[31279,10.48]
[31280,10.42]
[31281,10.41]
[31282,10.42]
[31285,10.46]
[31286,10.38]
[31287,10.41]
[31288,10.37]
[31289,10.48]
[31292,"."]
[31293,10.46]
[31294,10.4]
[31295,10.49]
[31296,10.73]
[31299,10.73]
[31300,10.71]
[31301,10.73]
[31302,10.73]
[31303,10.62]
[31306,10.58]
[31307,10.64]
[31308,10.67]
[31309,10.65]
[31310,10.58]
[31313,10.64]
[31314,10.62]
[31315,10.56]
[31316,10.5]
[31317,"."]
[31320,10.57]
[31321,10.55]
[31322,10.59]
[31323,10.59]
[31324,10.61]
[31327,10.66]
[31328,10.63]
[31329,10.64]
[31330,10.61]
[31331,10.61]
[31334,"."]
[31335,10.56]
[31336,10.52]
[31337,10.47]
[31338,10.44]
[31341,10.44]
[31342,10.39]
[31343,10.39]
[31344,10.41]
[31345,10.47]
[31348,10.53]
[31349,10.37]
[31350,10.26]
[31351,10.28]
[31352,10.24]
[31355,10.23]
[31356,10.18]
[31357,10.19]
[31358,10.18]
[31359,10.130000000000001]
[31362,"."]
[31363,10.029999999999999]
[31364,10.07]
[31365,10.119999999999999]
[31366,10.18]
[31369,10.029999999999999]
[31370,10]
[31371,10]
[31372,9.93]
[31373,9.9499999999999993]
[31376,9.98]
[31377,9.9600000000000009]
[31378,9.91]
[31379,"."]
[31380,9.86]
[31383,9.94]
[31384,9.92]
[31385,9.8800000000000008]
[31386,9.8800000000000008]
[31387,9.9]
[31390,9.77]
[31391,9.65]
[31392,9.5299999999999994]
[31393,9.58]
[31394,9.5299999999999994]
[31397,9.4499999999999993]
[31398,9.35]
[31399,9.4]
[31400,9.3699999999999992]
[31401,9.33]
[31404,9.34]
[31405,9.33]
[31406,"."]
[31407,9.31]
[31408,9.27]
[31411,9.2799999999999994]
[31412,9.27]
[31413,"."]
[31414,9.2799999999999994]
[31415,9.3000000000000007]
[31418,9.31]
[31419,9.18]
[31420,9.36]
[31421,9.4499999999999993]
[31422,9.5399999999999991]
[31425,9.65]
[31426,9.56]
[31427,9.42]
[31428,9.43]
[31429,9.4]
[31432,"."]
[31433,9.4]
[31434,9.4499999999999993]
[31435,9.42]
[31436,9.4499999999999993]
[31439,9.3699999999999992]
[31440,9.3000000000000007]
[31441,9.35]
[31442,9.36]
[31443,9.34]
[31446,9.2799999999999994]
[31447,9.23]
[31448,9.2799999999999994]
[31449,9.25]
[31450,9.32]
[31453,9.23]
[31454,9.16]
[31455,9.1300000000000008]
[31456,9.08]
[31457,8.93]
[31460,"."]
[31461,8.89]
[31462,8.92]
[31463,8.8800000000000008]
[31464,8.73]
[31467,8.61]
[31468,8.6]
[31469,8.5399999999999991]
[31470,8.32]
[31471,8.27]
[31474,8.16]
[31475,8.1]
[31476,8.26]
[31477,8.19]
[31478,8.15]
[31481,8]
[31482,7.94]
[31483,7.91]
[31484,7.95]
[31485,7.95]
[31488,7.97]
[31489,8]
[31490,8]
[31491,7.95]
[31492,7.98]
[31495,7.89]
[31496,7.9]
[31497,7.82]
[31498,7.63]
[31499,"."]
[31502,7.44]
[31503,7.47]
[31504,7.43]
[31505,7.46]
[31506,7.53]
[31509,7.54]
[31510,7.39]
[31511,7.33]
[31512,7.31]
[31513,7.37]
[31516,7.29]
[31517,7.34]
[31518,7.14]
[31519,7.16]
[31520,7.19]
[31523,7.16]
[31524,7.28]
[31525,7.45]
[31526,7.59]
[31527,7.61]
[31530,7.54]
[31531,7.45]
[31532,7.47]
[31533,7.54]
[31534,7.62]
[31537,7.49]
[31538,7.5]
[31539,7.53]
[31540,7.36]
[31541,7.37]
[31544,7.41]
[31545,7.42]
[31546,7.43]
[31547,7.5]
[31548,7.64]
[31551,7.68]
[31552,7.58]
[31553,7.58]
[31554,7.5]
[31555,7.45]
[31558,"."]
[31559,7.41]
[31560,7.45]
[31561,7.66]
[31562,7.74]
[31565,7.91]
[31566,7.81]
[31567,7.93]
[31568,7.9]
[31569,7.65]
[31572,7.79]
[31573,7.78]
[31574,7.7]
[31575,7.7]
[31576,7.52]
[31579,7.43]
[31580,7.43]
[31581,7.44]
[31582,7.52]
[31583,7.47]
[31586,7.43]
[31587,7.39]
[31588,7.36]
[31589,7.35]
[31590,7.29]
[31593,7.24]
[31594,7.21]
[31595,7.22]
[31596,7.18]
[31597,"."]
[31600,7.16]
[31601,7.23]
[31602,7.15]
[31603,7.16]
[31604,7.19]
[31607,7.14]
[31608,7.12]
[31609,7.17]
[31610,7.2]
[31611,7.19]
[31614,7.17]
[31615,7.27]
[31616,7.36]
[31617,7.41]
[31618,7.4]
[31621,7.59]
[31622,7.5]
[31623,7.51]
[31624,7.46]
[31625,7.46]
[31628,7.46]
[31629,7.54]
[31630,7.57]
[31631,7.56]
[31632,7.41]
[31635,7.35]
[31636,7.34]
[31637,7.28]
[31638,7.29]
[31639,7.29]
[31642,7.28]
[31643,7.19]
[31644,7.17]
[31645,7.19]
[31646,7.27]
[31649,7.25]
[31650,7.2]
[31651,7.28]
[31652,7.26]
[31653,7.21]
[31656,"."]
[31657,7.23]
[31658,7.43]
[31659,7.4]
[31660,7.54]
[31663,7.59]
[31664,7.53]
[31665,7.54]
[31666,7.74]
[31667,7.74]
[31670,7.66]
[31671,7.67]
[31672,7.64]
[31673,7.74]
[31674,7.83]
[31677,7.79]
[31678,7.76]
[31679,7.64]
[31680,7.64]
[31681,7.63]
[31684,7.69]
[31685,7.6]
[31686,7.57]
[31687,7.61]
[31688,7.53]
[31691,7.53]
[31692,7.54]
[31693,7.6]
[31694,7.63]
[31695,7.66]
[31698,"."]
[31699,7.79]
[31700,7.78]
[31701,7.81]
[31702,7.84]
[31705,7.92]
[31706,7.84]
[31707,7.78]
[31708,7.72]
[31709,7.76]
[31712,7.71]
[31713,7.75]
[31714,7.71]
[31715,7.61]
[31716,7.61]
[31719,7.57]
[31720,7.59]
[31721,7.58]
[31722,7.55]
[31723,7.63]
[31726,7.64]
[31727,"."]
[31728,7.59]
[31729,7.59]
[31730,7.53]
[31733,7.48]
[31734,7.52]
[31735,7.44]
[31736,7.45]
[31737,7.44]
[31740,7.4]
[31741,7.44]
[31742,7.42]
[31743,"."]
[31744,7.41]
[31747,7.42]
[31748,7.34]
[31749,7.31]
[31750,7.29]
[31751,7.38]
[31754,7.34]
[31755,7.33]
[31756,7.32]
[31757,7.38]
[31758,7.39]
[31761,7.41]
[31762,7.39]
[31763,7.39]
[31764,7.38]
[31765,7.36]
[31768,7.36]
[31769,7.34]
[31770,7.34]
[31771,"."]
[31772,7.34]
[31775,7.41]
[31776,7.46]
[31777,7.49]
[31778,"."]
[31779,7.44]
[31782,7.35]
[31783,7.36]
[31784,7.33]
[31785,7.31]
[31786,7.29]
[31789,7.33]
[31790,7.37]
[31791,7.41]
[31792,7.39]
[31793,7.34]
[31796,"."]
[31797,7.32]
[31798,7.33]
[31799,7.36]
[31800,7.42]
[31803,7.49]
[31804,7.49]
[31805,7.46]
[31806,7.45]
[31807,7.48]
[31810,7.52]
[31811,7.53]
[31812,7.51]
[31813,7.47]
[31814,7.47]
[31817,7.53]
[31818,7.61]
[31819,7.64]
[31820,7.59]
[31821,7.57]
[31824,"."]
[31825,7.63]
[31826,7.6]
[31827,7.55]
[31828,7.55]
[31831,7.53]
[31832,7.48]
[31833,7.5]
[31834,7.5]
[31835,7.48]
[31838,7.46]
[31839,7.49]
[31840,7.44]
[31841,7.45]
[31842,7.52]
[31845,7.53]
[31846,7.53]
[31847,7.53]
[31848,7.52]
[31849,7.49]
[31852,7.52]
[31853,7.51]
[31854,7.52]
[31855,7.51]
[31856,7.53]
[31859,7.56]
[31860,7.59]
[31861,7.58]
[31862,7.56]
[31863,7.64]
[31866,7.84]
[31867,7.81]
[31868,7.89]
[31869,7.9]
[31870,7.89]
[31873,7.84]
[31874,7.92]
[31875,7.9]
[31876,8.06]
[31877,8.19]
[31880,8.26]
[31881,8.4]
[31882,8.32]
[31883,8.2200000000000006]
[31884,"."]
[31887,8.39]
[31888,8.3800000000000008]
[31889,8.44]
[31890,8.51]
[31891,8.69]
[31894,8.59]
[31895,8.5]
[31896,8.56]
[31897,8.4499999999999993]
[31898,8.59]
[31901,8.7200000000000006]
[31902,8.64]
[31903,8.75]
[31904,8.6300000000000008]
[31905,8.61]
[31908,8.76]
[31909,8.7200000000000006]
[31910,8.7100000000000009]
[31911,8.73]
[31912,8.92]
[31915,8.8800000000000008]
[31916,9.06]
[31917,9.07]
[31918,9.0299999999999994]
[31919,8.9499999999999993]
[31922,"."]
[31923,8.69]
[31924,8.75]
[31925,8.74]
[31926,8.65]
[31929,8.6300000000000008]
[31930,8.9]
[31931,8.7899999999999991]
[31932,8.76]
[31933,8.66]
[31936,8.68]
[31937,8.73]
[31938,8.7200000000000006]
[31939,8.69]
[31940,8.5]
[31943,8.4600000000000009]
[31944,8.4700000000000006]
[31945,8.42]
[31946,8.4499999999999993]
[31947,8.48]
[31950,8.41]
[31951,8.41]
[31952,8.4700000000000006]
[31953,8.4]
[31954,8.5]
[31957,8.49]
[31958,8.51]
[31959,8.49]
[31960,8.43]
[31961,"."]
[31964,8.42]
[31965,8.4]
[31966,8.4499999999999993]
[31967,8.52]
[31968,8.4600000000000009]
[31971,8.5399999999999991]
[31972,8.51]
[31973,8.61]
[31974,8.59]
[31975,8.5500000000000007]
[31978,8.61]
[31979,8.7200000000000006]
[31980,8.7799999999999994]
[31981,8.8000000000000007]
[31982,8.83]
[31985,8.84]
[31986,8.86]
[31987,8.85]
[31988,8.84]
[31989,8.89]
[31992,9.02]
[31993,9.0399999999999991]
[31994,8.9499999999999993]
[31995,8.9600000000000009]
[31996,8.93]
[31999,8.9600000000000009]
[32000,8.9499999999999993]
[32001,8.9499999999999993]
[32002,8.85]
[32003,8.77]
[32006,8.77]
[32007,8.9499999999999993]
[32008,8.98]
[32009,8.94]
[32010,8.9700000000000006]
[32013,8.99]
[32014,8.94]
[32015,8.99]
[32016,9.11]
[32017,9.18]
[32020,9.17]
[32021,9.24]
[32022,9.4499999999999993]
[32023,9.4700000000000006]
[32024,9.4700000000000006]
[32027,"."]
[32028,9.65]
[32029,9.66]
[32030,9.6]
[32031,9.5]
[32034,9.52]
[32035,9.64]
[32036,9.6999999999999993]
[32037,9.65]
[32038,9.56]
[32041,9.6300000000000008]
[32042,9.5299999999999994]
[32043,9.5500000000000007]
[32044,9.67]
[32045,9.68]
[32048,9.67]
[32049,9.8000000000000007]
[32050,9.7899999999999991]
[32051,9.8000000000000007]
[32052,9.6999999999999993]
[32055,9.7899999999999991]
[32056,9.81]
[32057,9.7899999999999991]
[32058,9.86]
[32059,9.9600000000000009]
[32062,"."]
[32063,9.92]
[32064,10.119999999999999]
[32065,10.24]
[32066,10.24]
[32069,10.25]
[32070,9.49]
[32071,9.44]
[32072,9.15]
[32073,9.11]
[32076,8.94]
[32077,9.0399999999999991]
[32078,9.14]
[32079,9.08]
[32080,9.0299999999999994]
[32083,9.1300000000000008]
[32084,9.0299999999999994]
[32085,8.92]
[32086,8.8000000000000007]
[32087,8.85]
[32090,8.86]
[32091,8.8800000000000008]
[32092,"."]
[32093,8.8800000000000008]
[32094,8.93]
[32097,8.9]
[32098,8.94]
[32099,8.94]
[32100,8.92]
[32101,8.8800000000000008]
[32104,8.89]
[32105,9]
[32106,9.06]
[32107,"."]
[32108,9.18]
[32111,9.1]
[32112,9.15]
[32113,9.15]
[32114,9.09]
[32115,9.1199999999999992]
[32118,9.2200000000000006]
[32119,9.26]
[32120,9.2200000000000006]
[32121,9.4]
[32122,9.4499999999999993]
[32125,9.41]
[32126,9.24]
[32127,9.14]
[32128,9.15]
[32129,8.9600000000000009]
[32132,9.01]
[32133,9.0500000000000007]
[32134,8.91]
[32135,8.9]
[32136,"."]
[32139,9.01]
[32140,8.9499999999999993]
[32141,8.9]
[32142,8.9499999999999993]
[32143,"."]
[32146,8.9499999999999993]
[32147,8.8800000000000008]
[32148,8.9700000000000006]
[32149,8.9700000000000006]
[32150,9.1199999999999992]
[32153,9.1]
[32154,9.1]
[32155,9.0500000000000007]
[32156,9.0500000000000007]
[32157,8.76]
[32160,"."]
[32161,8.81]
[32162,8.7799999999999994]
[32163,8.6999999999999993]
[32164,8.67]
[32167,8.6199999999999992]
[32168,8.7100000000000009]
[32169,8.5500000000000007]
[32170,8.49]
[32171,8.42]
[32174,8.42]
[32175,8.32]
[32176,8.39]
[32177,8.4600000000000009]
[32178,8.36]
[32181,8.41]
[32182,8.4]
[32183,8.35]
[32184,8.4]
[32185,8.5]
[32188,"."]
[32189,8.5299999999999994]
[32190,8.5399999999999991]
[32191,8.51]
[32192,8.5]
[32195,8.48]
[32196,8.4]
[32197,8.41]
[32198,8.4499999999999993]
[32199,8.42]
[32202,8.39]
[32203,8.4]
[32204,8.3699999999999992]
[32205,8.36]
[32206,8.52]
[32209,8.5399999999999991]
[32210,8.58]
[32211,8.58]
[32212,8.6]
[32213,8.5500000000000007]
[32216,8.5500000000000007]
[32217,8.56]
[32218,8.6300000000000008]
[32219,8.57]
[32220,8.69]
[32223,8.74]
[32224,8.73]
[32225,8.76]
[32226,8.77]
[32227,8.7200000000000006]
[32230,8.83]
[32231,8.81]
[32232,8.83]
[32233,8.82]
[32234,"."]
[32237,8.92]
[32238,8.9]
[32239,8.83]
[32240,8.82]
[32241,8.74]
[32244,8.82]
[32245,8.7899999999999991]
[32246,8.77]
[32247,8.91]
[32248,8.9700000000000006]
[32251,9.0299999999999994]
[32252,9.06]
[32253,9.06]
[32254,9.06]
[32255,9.0299999999999994]
[32258,9.0299999999999994]
[32259,9.0399999999999991]
[32260,9.0500000000000007]
[32261,9.11]
[32262,9.11]
[32265,9.17]
[32266,9.1199999999999992]
[32267,9.1300000000000008]
[32268,9.1199999999999992]
[32269,9.18]
[32272,9.18]
[32273,9.1999999999999993]
[32274,9.2200000000000006]
[32275,9.17]
[32276,9.11]
[32279,9.1300000000000008]
[32280,9.2200000000000006]
[32281,9.31]
[32282,9.3000000000000007]
[32283,9.35]
[32286,9.36]
[32287,9.34]
[32288,9.31]
[32289,9.32]
[32290,9.33]
[32293,"."]
[32294,9.3000000000000007]
[32295,9.1199999999999992]
[32296,9.16]
[32297,9.07]
[32300,9.06]
[32301,9.1199999999999992]
[32302,9.02]
[32303,9.06]
[32304,9.0399999999999991]
[32307,9.02]
[32308,8.81]
[32309,8.83]
[32310,8.98]
[32311,9.1199999999999992]
[32314,9.09]
[32315,9.1]
[32316,8.94]
[32317,8.9]
[32318,8.8699999999999992]
[32321,8.9600000000000009]
[32322,8.89]
[32323,8.92]
[32324,8.8699999999999992]
[32325,8.84]
[32328,"."]
[32329,8.8800000000000008]
[32330,8.98]
[32331,9]
[32332,9.1]
[32335,9.06]
[32336,9.11]
[32337,9.1999999999999993]
[32338,9.19]
[32339,9.16]
[32342,9.24]
[32343,9.2100000000000009]
[32344,9.24]
[32345,9.27]
[32346,9.2100000000000009]
[32349,9.16]
[32350,9.19]
[32351,9.26]
[32352,9.27]
[32353,9.23]
[32356,9.17]
[32357,9.08]
[32358,9.1]
[32359,9.0399999999999991]
[32360,9.14]
[32363,9.1300000000000008]
[32364,9.2100000000000009]
[32365,9.36]
[32366,9.4]
[32367,9.42]
[32370,9.44]
[32371,9.4]
[32372,9.43]
[32373,9.41]
[32374,9.41]
[32377,9.44]
[32378,9.39]
[32379,9.4]
[32380,9.4600000000000009]
[32381,9.43]
[32384,9.36]
[32385,9.33]
[32386,9.31]
[32387,9.31]
[32388,9.0500000000000007]
[32391,"."]
[32392,9.0500000000000007]
[32393,9.0399999999999991]
[32394,9.0500000000000007]
[32395,8.99]
[32398,9.0399999999999991]
[32399,9.01]
[32400,8.9600000000000009]
[32401,9]
[32402,9.01]
[32405,9.07]
[32406,9.06]
[32407,9.02]
[32408,9.0500000000000007]
[32409,9.0500000000000007]
[32412,9.09]
[32413,9.11]
[32414,9.15]
[32415,9.08]
[32416,8.98]
[32419,8.9600000000000009]
[32420,8.9700000000000006]
[32421,8.98]
[32422,8.9700000000000006]
[32423,8.81]
[32426,"."]
[32427,8.86]
[32428,8.94]
[32429,8.94]
[32430,8.9]
[32433,8.8800000000000008]
[32434,8.8699999999999992]
[32435,8.91]
[32436,8.85]
[32437,8.89]
[32440,8.93]
[32441,8.93]
[32442,8.92]
[32443,8.84]
[32444,8.8000000000000007]
[32447,8.74]
[32448,8.76]
[32449,8.81]
[32450,8.76]
[32451,8.91]
[32454,8.9600000000000009]
[32455,8.9700000000000006]
[32456,9.01]
[32457,8.99]
[32458,"."]
[32461,9.01]
[32462,9.01]
[32463,9.1]
[32464,9.14]
[32465,9.1199999999999992]
[32468,9.11]
[32469,9.1199999999999992]
[32470,9.11]
[32471,"."]
[32472,9.18]
[32475,9.15]
[32476,9.1300000000000008]
[32477,9.07]
[32478,9.02]
[32479,9.18]
[32482,9.1300000000000008]
[32483,8.9499999999999993]
[32484,8.98]
[32485,8.9700000000000006]
[32486,8.9700000000000006]
[32489,8.94]
[32490,8.98]
[32491,9.06]
[32492,9.07]
[32493,9.0500000000000007]
[32496,9.0500000000000007]
[32497,8.9600000000000009]
[32498,8.9600000000000009]
[32499,8.94]
[32500,8.92]
[32503,"."]
[32504,8.9600000000000009]
[32505,9.01]
[32506,9.01]
[32507,9]
[32510,"."]
[32511,9.09]
[32512,9.08]
[32513,9.1]
[32514,9.06]
[32517,9.0500000000000007]
[32518,9.0500000000000007]
[32519,9.0500000000000007]
[32520,8.98]
[32521,8.89]
[32524,"."]
[32525,8.89]
[32526,8.84]
[32527,8.86]
[32528,8.89]
[32531,8.8699999999999992]
[32532,8.7799999999999994]
[32533,8.82]
[32534,8.81]
[32535,8.76]
[32538,8.83]
[32539,8.84]
[32540,8.83]
[32541,8.82]
[32542,8.84]
[32545,8.85]
[32546,8.8000000000000007]
[32547,8.82]
[32548,8.99]
[32549,9.0500000000000007]
[32552,9.06]
[32553,9.1]
[32554,9.09]
[32555,9.06]
[32556,9.0500000000000007]
[32559,"."]
[32560,9.0500000000000007]
[32561,9.1199999999999992]
[32562,9.17]
[32563,9.18]
[32566,9.17]
[32567,9.14]
[32568,9.18]
[32569,9.1300000000000008]
[32570,9.1300000000000008]
[32573,9.09]
[32574,9.09]
[32575,9.0500000000000007]
[32576,9.07]
[32577,9.15]
[32580,9.15]
[32581,9.1300000000000008]
[32582,9.1300000000000008]
[32583,9.1199999999999992]
[32584,9.3000000000000007]
[32587,9.31]
[32588,9.3000000000000007]
[32589,9.25]
[32590,9.23]
[32591,"."]
[32594,9.23]
[32595,9.1999999999999993]
[32596,9.15]
[32597,9.14]
[32598,9.11]
[32601,9.07]
[32602,9.0299999999999994]
[32603,9.02]
[32604,9.0399999999999991]
[32605,9.11]
[32608,9.1]
[32609,9.1]
[32610,9.11]
[32611,9.15]
[32612,9.0399999999999991]
[32615,9.06]
[32616,8.94]
[32617,8.9600000000000009]
[32618,9.0299999999999994]
[32619,8.99]
[32622,8.99]
[32623,8.9700000000000006]
[32624,8.9600000000000009]
[32625,8.92]
[32626,8.91]
[32629,9]
[32630,8.9499999999999993]
[32631,8.9499999999999993]
[32632,8.99]
[32633,8.9499999999999993]
[32636,8.99]
[32637,9.08]
[32638,9.1199999999999992]
[32639,9.07]
[32640,8.84]
[32643,8.85]
[32644,8.84]
[32645,8.81]
[32646,8.7799999999999994]
[32647,8.7200000000000006]
[32650,8.6]
[32651,8.6199999999999992]
[32652,8.6300000000000008]
[32653,8.66]
[32654,8.6300000000000008]
[32657,"."]
[32658,8.6300000000000008]
[32659,8.6]
[32660,8.61]
[32661,8.48]
[32664,8.44]
[32665,8.41]
[32666,8.34]
[32667,8.31]
[32668,8.15]
[32671,8.1300000000000008]
[32672,8.2100000000000009]
[32673,8.17]
[32674,8.3000000000000007]
[32675,8.31]
[32678,8.34]
[32679,8.2799999999999994]
[32680,8.33]
[32681,8.34]
[32682,8.1999999999999993]
[32685,8.16]
[32686,8.08]
[32687,8.1300000000000008]
[32688,8.09]
[32689,8.0500000000000007]
[32692,8.07]
[32693,"."]
[32694,8.14]
[32695,8.1]
[32696,8.0399999999999991]
[32699,8.02]
[32700,8.0399999999999991]
[32701,8.0399999999999991]
[32702,8.0500000000000007]
[32703,8.09]
[32706,8.11]
[32707,8.17]
[32708,8.14]
[32709,8.1]
[32710,8.16]
[32713,8.14]
[32714,8.1199999999999992]
[32715,8.11]
[32716,8.0299999999999994]
[32717,7.99]
[32720,7.92]
[32721,7.83]
[32722,7.84]
[32723,7.9]
[32724,8.08]
[32727,8.08]
[32728,8.08]
[32729,8.1199999999999992]
[32730,8.08]
[32731,8.1300000000000008]
[32734,8.23]
[32735,8.19]
[32736,8.1300000000000008]
[32737,8.16]
[32738,8.15]
[32741,8.18]
[32742,8.25]
[32743,8.19]
[32744,8.16]
[32745,8.18]
[32748,8.23]
[32749,8.2100000000000009]
[32750,8.1999999999999993]
[32751,8.2100000000000009]
[32752,8.14]
[32755,"."]
[32756,8.14]
[32757,8.11]
[32758,8.11]
[32759,8.07]
[32762,8.07]
[32763,8.09]
[32764,8.15]
[32765,8.1199999999999992]
[32766,8.08]
[32769,8.09]
[32770,8.09]
[32771,8.15]
[32772,8.19]
[32773,8.1999999999999993]
[32776,8.3000000000000007]
[32777,8.25]
[32778,8.25]
[32779,8.25]
[32780,8.24]
[32783,8.2200000000000006]
[32784,8.19]
[32785,8.16]
[32786,8.09]
[32787,8.01]
[32790,"."]
[32791,8.01]
[32792,8.0500000000000007]
[32793,8.02]
[32794,7.88]
[32797,7.98]
[32798,8.01]
[32799,8.0299999999999994]
[32800,7.97]
[32801,7.98]
[32804,7.94]
[32805,7.87]
[32806,7.88]
[32807,7.89]
[32808,7.95]
[32811,7.93]
[32812,7.92]
[32813,7.89]
[32814,7.88]
[32815,7.92]
[32818,7.97]
[32819,7.88]
[32820,7.88]
[32821,7.91]
[32822,7.9]
[32825,7.89]
[32826,7.9]
[32827,7.87]
[32828,7.87]
[32829,7.94]
[32832,7.92]
[32833,7.91]
[32834,7.88]
[32835,"."]
[32836,7.88]
[32839,7.92]
[32840,7.91]
[32841,7.93]
[32842,7.9]
[32843,7.88]
[32846,7.88]
[32847,7.88]
[32848,7.91]
[32849,7.93]
[32850,7.88]
[32853,7.89]
[32854,7.9]
[32855,7.88]
[32856,7.85]
[32857,7.86]
[32860,7.83]
[32861,7.85]
[32862,7.84]
[32863,7.86]
[32864,7.88]
[32867,"."]
[32868,8]
[32869,7.98]
[32870,7.97]
[32871,7.98]
[32874,"."]
[32875,8]
[32876,8.0399999999999991]
[32877,8.0399999999999991]
[32878,8.06]
[32881,8.09]
[32882,8.1]
[32883,8.11]
[32884,8.11]
[32885,8.17]
[32888,"."]
[32889,8.25]
[32890,8.25]
[32891,8.35]
[32892,8.2899999999999991]
[32895,8.31]
[32896,8.2899999999999991]
[32897,8.41]
[32898,8.4600000000000009]
[32899,8.5500000000000007]
[32902,8.5399999999999991]
[32903,8.5500000000000007]
[32904,8.4600000000000009]
[32905,8.44]
[32906,8.51]
[32909,8.5299999999999994]
[32910,8.58]
[32911,8.57]
[32912,8.5]
[32913,8.36]
[32916,8.43]
[32917,8.39]
[32918,8.41]
[32919,8.4700000000000006]
[32920,8.4600000000000009]
[32923,"."]
[32924,8.66]
[32925,8.66]
[32926,8.56]
[32927,8.56]
[32930,8.49]
[32931,8.4499999999999993]
[32932,8.5399999999999991]
[32933,8.61]
[32934,8.5500000000000007]
[32937,8.66]
[32938,8.59]
[32939,8.58]
[32940,8.56]
[32941,8.6300000000000008]
[32944,8.6199999999999992]
[32945,8.7200000000000006]
[32946,8.61]
[32947,8.6300000000000008]
[32948,8.5500000000000007]
[32951,8.5399999999999991]
[32952,8.4700000000000006]
[32953,8.4700000000000006]
[32954,8.49]
[32955,8.48]
[32958,8.4700000000000006]
[32959,8.48]
[32960,8.4700000000000006]
[32961,8.58]
[32962,8.6300000000000008]
[32965,8.6300000000000008]
[32966,8.61]
[32967,8.52]
[32968,8.52]
[32969,8.52]
[32972,8.5500000000000007]
[32973,8.57]
[32974,8.58]
[32975,8.6]
[32976,"."]
[32979,8.64]
[32980,8.74]
[32981,8.85]
[32982,8.86]
[32983,8.93]
[32986,8.9600000000000009]
[32987,8.98]
[32988,8.98]
[32989,9.0399999999999991]
[32990,9.0399999999999991]
[32993,9]
[32994,9.0399999999999991]
[32995,9.0500000000000007]
[32996,8.99]
[32997,8.83]
[33000,8.85]
[33001,8.81]
[33002,8.9]
[33003,8.81]
[33004,8.64]
[33007,8.58]
[33008,8.6199999999999992]
[33009,8.64]
[33010,8.65]
[33011,8.6999999999999993]
[33014,8.69]
[33015,8.61]
[33016,8.59]
[33017,8.6]
[33018,8.67]
[33021,"."]
[33022,8.64]
[33023,8.6]
[33024,8.58]
[33025,8.43]
[33028,8.43]
[33029,8.4600000000000009]
[33030,8.44]
[33031,8.43]
[33032,8.44]
[33035,8.4499999999999993]
[33036,8.4499999999999993]
[33037,8.39]
[33038,8.36]
[33039,8.43]
[33042,8.4700000000000006]
[33043,8.48]
[33044,8.52]
[33045,8.5]
[33046,8.49]
[33049,8.56]
[33050,8.5299999999999994]
[33051,8.49]
[33052,8.4499999999999993]
[33053,8.41]
[33056,8.41]
[33057,8.4]
[33058,"."]
[33059,8.42]
[33060,8.51]
[33063,8.5500000000000007]
[33064,8.56]
[33065,8.56]
[33066,8.5]
[33067,8.4600000000000009]
[33070,8.4600000000000009]
[33071,8.4600000000000009]
[33072,8.5500000000000007]
[33073,8.56]
[33074,8.5399999999999991]
[33077,8.5399999999999991]
[33078,8.59]
[33079,8.5500000000000007]
[33080,8.5399999999999991]
[33081,8.48]
[33084,8.4]
[33085,8.42]
[33086,8.36]
[33087,8.4600000000000009]
[33088,8.5500000000000007]
[33091,8.82]
[33092,8.86]
[33093,8.8699999999999992]
[33094,8.75]
[33095,8.7899999999999991]
[33098,8.83]
[33099,8.7799999999999994]
[33100,8.76]
[33101,8.91]
[33102,8.94]
[33105,8.92]
[33106,8.94]
[33107,9.0299999999999994]
[33108,9.11]
[33109,9.17]
[33112,9.02]
[33113,9.07]
[33114,8.9499999999999993]
[33115,8.98]
[33116,8.99]
[33119,"."]
[33120,9.0299999999999994]
[33121,8.98]
[33122,8.9600000000000009]
[33123,8.92]
[33126,8.98]
[33127,8.9600000000000009]
[33128,8.9600000000000009]
[33129,8.9600000000000009]
[33130,9.01]
[33133,9.06]
[33134,9.0500000000000007]
[33135,9.02]
[33136,9.0500000000000007]
[33137,9.1300000000000008]
[33140,9.18]
[33141,9.15]
[33142,9.14]
[33143,9.0500000000000007]
[33144,8.9600000000000009]
[33147,8.84]
[33148,8.84]
[33149,8.85]
[33150,8.81]
[33151,8.7899999999999991]
[33154,"."]
[33155,8.98]
[33156,9.0299999999999994]
[33157,9.08]
[33158,8.98]
[33161,8.9499999999999993]
[33162,8.94]
[33163,8.89]
[33164,8.85]
[33165,8.75]
[33168,8.76]
[33169,8.7899999999999991]
[33170,8.7899999999999991]
[33171,8.74]
[33172,8.76]
[33175,8.84]
[33176,8.83]
[33177,8.7799999999999994]
[33178,8.6999999999999993]
[33179,8.6999999999999993]
[33182,8.6300000000000008]
[33183,8.64]
[33184,8.7100000000000009]
[33185,8.73]
[33186,8.6300000000000008]
[33189,"."]
[33190,8.52]
[33191,8.51]
[33192,8.5299999999999994]
[33193,8.4600000000000009]
[33196,8.51]
[33197,8.4700000000000006]
[33198,8.44]
[33199,"."]
[33200,8.44]
[33203,8.42]
[33204,8.44]
[33205,8.4600000000000009]
[33206,8.4700000000000006]
[33207,8.4]
[33210,8.36]
[33211,8.3699999999999992]
[33212,8.32]
[33213,8.35]
[33214,8.19]
[33217,8.14]
[33218,8.1]
[33219,8.07]
[33220,8.14]
[33221,8.1999999999999993]
[33224,8.18]
[33225,8.15]
[33226,8.19]
[33227,8.2200000000000006]
[33228,8.2799999999999994]
[33231,8.36]
[33232,"."]
[33233,8.3000000000000007]
[33234,8.25]
[33235,8.31]
[33238,8.26]
[33239,"."]
[33240,8.14]
[33241,8.11]
[33242,8.1999999999999993]
[33245,8.32]
[33246,8.3699999999999992]
[33247,8.4600000000000009]
[33248,8.3699999999999992]
[33249,8.39]
[33252,8.41]
[33253,8.41]
[33254,8.4]
[33255,8.18]
[33256,8.17]
[33259,"."]
[33260,8.23]
[33261,8.2100000000000009]
[33262,8.18]
[33263,8.24]
[33266,8.23]
[33267,8.1999999999999993]
[33268,8.23]
[33269,8.2100000000000009]
[33270,8.09]
[33273,8.0500000000000007]
[33274,8.02]
[33275,8.02]
[33276,8.01]
[33277,7.95]
[33280,7.97]
[33281,7.96]
[33282,7.97]
[33283,7.99]
[33284,7.97]
[33287,"."]
[33288,7.99]
[33289,8.02]
[33290,8.0399999999999991]
[33291,8.07]
[33294,8.0500000000000007]
[33295,8.14]
[33296,8.15]
[33297,8.19]
[33298,8.2799999999999994]
[33301,8.2899999999999991]
[33302,8.25]
[33303,8.2899999999999991]
[33304,8.23]
[33305,8.3000000000000007]
[33308,8.23]
[33309,8.26]
[33310,8.1999999999999993]
[33311,8.1999999999999993]
[33312,8.3000000000000007]
[33315,8.34]
[33316,8.42]
[33317,8.3699999999999992]
[33318,8.34]
[33319,8.33]
[33322,8.32]
[33323,8.31]
[33324,8.26]
[33325,8.24]
[33326,"."]
[33329,8.25]
[33330,8.2200000000000006]
[33331,8.24]
[33332,8.19]
[33333,8.18]
[33336,8.16]
[33337,8.1999999999999993]
[33338,8.27]
[33339,8.27]
[33340,8.16]
[33343,8.1199999999999992]
[33344,8.1300000000000008]
[33345,8.11]
[33346,8.18]
[33347,8.24]
[33350,8.3000000000000007]
[33351,8.2799999999999994]
[33352,8.2200000000000006]
[33353,8.24]
[33354,8.2200000000000006]
[33357,8.23]
[33358,8.1999999999999993]
[33359,8.18]
[33360,8.14]
[33361,8.2200000000000006]
[33364,8.23]
[33365,8.24]
[33366,8.24]
[33367,8.2100000000000009]
[33368,8.33]
[33371,8.27]
[33372,8.36]
[33373,8.34]
[33374,8.33]
[33375,8.2799999999999994]
[33378,8.3000000000000007]
[33379,8.26]
[33380,8.2799999999999994]
[33381,8.31]
[33382,8.31]
[33385,"."]
[33386,8.2799999999999994]
[33387,8.2899999999999991]
[33388,8.2200000000000006]
[33389,8.26]
[33392,8.34]
[33393,8.34]
[33394,8.39]
[33395,8.42]
[33396,8.48]
[33399,8.48]
[33400,8.48]
[33401,8.5500000000000007]
[33402,8.5299999999999994]
[33403,8.4700000000000006]
[33406,8.49]
[33407,8.52]
[33408,8.52]
[33409,8.48]
[33410,8.51]
[33413,8.51]
[33414,8.51]
[33415,8.51]
[33416,8.49]
[33417,8.42]
[33420,8.44]
[33421,8.44]
[33422,8.42]
[33423,"."]
[33424,8.49]
[33427,8.51]
[33428,8.5299999999999994]
[33429,8.5299999999999994]
[33430,8.4700000000000006]
[33431,8.44]
[33434,8.44]
[33435,8.4600000000000009]
[33436,8.49]
[33437,8.5]
[33438,8.48]
[33441,8.48]
[33442,8.5]
[33443,8.42]
[33444,8.3800000000000008]
[33445,8.39]
[33448,8.39]
[33449,8.39]
[33450,8.36]
[33451,8.3800000000000008]
[33452,8.25]
[33455,8.24]
[33456,8.18]
[33457,8.17]
[33458,8.2200000000000006]
[33459,8.23]
[33462,8.2100000000000009]
[33463,8.17]
[33464,8.08]
[33465,8.09]
[33466,8.09]
[33469,8.11]
[33470,8.09]
[33471,8.07]
[33472,8.0500000000000007]
[33473,8.1300000000000008]
[33476,8.15]
[33477,8.14]
[33478,8.06]
[33479,7.99]
[33480,8.06]
[33483,"."]
[33484,8.0500000000000007]
[33485,8.06]
[33486,8.09]
[33487,8.02]
[33490,8]
[33491,8.01]
[33492,8.02]
[33493,7.96]
[33494,7.95]
[33497,7.93]
[33498,7.92]
[33499,7.92]
[33500,7.92]
[33501,7.89]
[33504,7.88]
[33505,7.89]
[33506,7.91]
[33507,7.89]
[33508,7.83]
[33511,7.82]
[33512,7.81]
[33513,7.83]
[33514,7.84]
[33515,7.79]
[33518,7.79]
[33519,7.82]
[33520,7.91]
[33521,7.98]
[33522,7.9]
[33525,"."]
[33526,7.87]
[33527,7.88]
[33528,8]
[33529,7.97]
[33532,8.06]
[33533,8.1]
[33534,8.09]
[33535,8.0299999999999994]
[33536,8.0500000000000007]
[33539,8.0299999999999994]
[33540,7.91]
[33541,7.9]
[33542,7.91]
[33543,7.93]
[33546,7.95]
[33547,8.02]
[33548,8.01]
[33549,7.92]
[33550,7.88]
[33553,"."]
[33554,7.8]
[33555,7.88]
[33556,7.82]
[33557,7.84]
[33560,7.84]
[33561,7.9]
[33562,7.92]
[33563,7.96]
[33564,7.99]
[33567,7.99]
[33568,7.95]
[33569,7.97]
[33570,"."]
[33571,7.94]
[33574,7.92]
[33575,7.9]
[33576,7.84]
[33577,7.86]
[33578,7.78]
[33581,7.78]
[33582,7.79]
[33583,7.81]
[33584,7.77]
[33585,7.79]
[33588,7.77]
[33589,7.75]
[33590,7.76]
[33591,7.68]
[33592,7.59]
[33595,7.53]
[33596,7.53]
[33597,"."]
[33598,7.51]
[33599,7.52]
[33602,7.45]
[33603,7.41]
[33604,"."]
[33605,7.46]
[33606,7.48]
[33609,7.44]
[33610,7.39]
[33611,7.41]
[33612,7.42]
[33613,7.47]
[33616,7.49]
[33617,7.54]
[33618,7.57]
[33619,7.65]
[33620,7.61]
[33623,"."]
[33624,7.57]
[33625,7.62]
[33626,7.71]
[33627,7.71]
[33630,7.71]
[33631,7.66]
[33632,7.75]
[33633,7.79]
[33634,7.77]
[33637,7.82]
[33638,7.76]
[33639,7.74]
[33640,7.75]
[33641,7.77]
[33644,7.79]
[33645,7.79]
[33646,7.81]
[33647,7.92]
[33648,7.91]
[33651,"."]
[33652,7.97]
[33653,7.93]
[33654,7.91]
[33655,7.95]
[33658,7.97]
[33659,7.94]
[33660,7.85]
[33661,7.86]
[33662,7.8]
[33665,7.9]
[33666,7.93]
[33667,7.9]
[33668,7.95]
[33669,7.93]
[33672,7.88]
[33673,7.89]
[33674,7.96]
[33675,8.0399999999999991]
[33676,8.06]
[33679,8.07]
[33680,8.02]
[33681,8.01]
[33682,7.98]
[33683,8.0500000000000007]
[33686,8.0399999999999991]
[33687,7.94]
[33688,7.94]
[33689,7.99]
[33690,7.94]
[33693,7.95]
[33694,7.96]
[33695,7.9]
[33696,7.92]
[33697,7.88]
[33700,7.88]
[33701,7.9]
[33702,7.94]
[33703,7.85]
[33704,7.89]
[33707,7.86]
[33708,7.88]
[33709,7.87]
[33710,7.93]
[33711,"."]
[33714,8.02]
[33715,8.0299999999999994]
[33716,8.0399999999999991]
[33717,8.06]
[33718,8.06]
[33721,8.1]
[33722,8.06]
[33723,8.08]
[33724,8.06]
[33725,8.01]
[33728,8.0299999999999994]
[33729,8.01]
[33730,7.97]
[33731,8]
[33732,7.9]
[33735,7.9]
[33736,7.86]
[33737,7.85]
[33738,7.87]
[33739,7.81]
[33742,7.82]
[33743,7.77]
[33744,7.79]
[33745,7.86]
[33746,7.83]
[33749,"."]
[33750,7.92]
[33751,7.91]
[33752,7.87]
[33753,7.84]
[33756,7.9]
[33757,7.87]
[33758,7.88]
[33759,7.88]
[33760,7.84]
[33763,7.84]
[33764,7.88]
[33765,7.9]
[33766,7.88]
[33767,7.85]
[33770,7.85]
[33771,7.84]
[33772,7.82]
[33773,7.8]
[33774,7.83]
[33777,7.84]
[33778,7.85]
[33779,7.83]
[33780,7.78]
[33781,7.79]
[33784,7.78]
[33785,7.79]
[33786,7.76]
[33787,7.63]
[33788,"."]
[33791,7.62]
[33792,7.61]
[33793,7.61]
[33794,7.61]
[33795,7.64]
[33798,7.67]
[33799,7.69]
[33800,7.64]
[33801,7.62]
[33802,7.68]
[33805,7.66]
[33806,7.67]
[33807,7.62]
[33808,7.54]
[33809,7.57]
[33812,7.53]
[33813,7.44]
[33814,7.43]
[33815,7.46]
[33816,7.46]
[33819,7.46]
[33820,7.43]
[33821,7.43]
[33822,7.45]
[33823,7.4]
[33826,7.37]
[33827,7.33]
[33828,7.33]
[33829,7.36]
[33830,7.33]
[33833,7.37]
[33834,7.33]
[33835,7.33]
[33836,7.32]
[33837,7.36]
[33840,7.44]
[33841,7.47]
[33842,7.43]
[33843,7.42]
[33844,7.42]
[33847,7.42]
[33848,7.38]
[33849,7.37]
[33850,7.37]
[33851,7.29]
[33854,"."]
[33855,7.23]
[33856,7.25]
[33857,7.24]
[33858,7.3]
[33861,7.26]
[33862,7.33]
[33863,7.35]
[33864,7.34]
[33865,7.32]
[33868,7.35]
[33869,7.45]
[33870,7.48]
[33871,7.42]
[33872,7.35]
[33875,7.34]
[33876,7.36]
[33877,7.38]
[33878,7.3]
[33879,7.33]
[33882,7.34]
[33883,7.41]
[33884,7.48]
[33885,7.45]
[33886,7.52]
[33889,"."]
[33890,7.53]
[33891,7.5]
[33892,7.51]
[33893,7.54]
[33896,7.57]
[33897,7.65]
[33898,7.63]
[33899,7.61]
[33900,7.65]
[33903,7.66]
[33904,7.62]
[33905,7.64]
[33906,7.6]
[33907,7.63]
[33910,7.66]
[33911,7.65]
[33912,7.69]
[33913,7.69]
[33914,7.76]
[33917,7.75]
[33918,7.68]
[33919,"."]
[33920,7.57]
[33921,7.57]
[33924,7.56]
[33925,7.55]
[33926,7.51]
[33927,7.54]
[33928,7.54]
[33931,7.56]
[33932,7.53]
[33933,7.54]
[33934,"."]
[33935,7.59]
[33938,7.59]
[33939,7.57]
[33940,7.57]
[33941,7.57]
[33942,7.5]
[33945,7.45]
[33946,7.44]
[33947,7.44]
[33948,7.42]
[33949,7.44]
[33952,7.45]
[33953,7.45]
[33954,7.44]
[33955,7.43]
[33956,7.43]
[33959,7.38]
[33960,7.34]
[33961,7.36]
[33962,7.36]
[33963,"."]
[33966,7.4]
[33967,7.37]
[33968,7.39]
[33969,7.4]
[33970,"."]
[33973,7.33]
[33974,7.33]
[33975,7.34]
[33976,7.45]
[33977,7.47]
[33980,7.47]
[33981,7.48]
[33982,7.45]
[33983,7.41]
[33984,7.35]
[33987,"."]
[33988,7.31]
[33989,7.32]
[33990,7.31]
[33991,7.3]
[33994,7.22]
[33995,7.26]
[33996,7.25]
[33997,7.23]
[33998,7.21]
[34001,7.21]
[34002,7.25]
[34003,7.23]
[34004,7.19]
[34005,7.17]
[34008,7.18]
[34009,7.2]
[34010,7.26]
[34011,7.15]
[34012,7.13]
[34015,"."]
[34016,7.14]
[34017,7.11]
[34018,7.02]
[34019,7.01]
[34022,6.95]
[34023,6.83]
[34024,6.88]
[34025,6.89]
[34026,6.9]
[34029,6.83]
[34030,6.84]
[34031,6.78]
[34032,6.73]
[34033,6.76]
[34036,6.72]
[34037,6.73]
[34038,6.75]
[34039,6.75]
[34040,6.86]
[34043,6.91]
[34044,6.87]
[34045,6.86]
[34046,6.8]
[34047,6.81]
[34050,6.81]
[34051,6.77]
[34052,6.81]
[34053,6.83]
[34054,6.94]
[34057,6.9]
[34058,6.91]
[34059,6.93]
[34060,6.97]
[34061,7.06]
[34064,7.04]
[34065,6.97]
[34066,6.96]
[34067,6.85]
[34068,"."]
[34071,6.79]
[34072,6.8]
[34073,6.76]
[34074,6.73]
[34075,6.76]
[34078,6.73]
[34079,6.76]
[34080,6.75]
[34081,6.75]
[34082,6.79]
[34085,6.83]
[34086,6.9]
[34087,6.91]
[34088,6.88]
[34089,6.95]
[34092,6.86]
[34093,6.81]
[34094,6.82]
[34095,6.8]
[34096,6.85]
[34099,6.81]
[34100,6.82]
[34101,6.86]
[34102,6.96]
[34103,6.95]
[34106,6.97]
[34107,7.02]
[34108,6.98]
[34109,6.99]
[34110,7.03]
[34113,6.99]
[34114,7.01]
[34115,6.94]
[34116,6.93]
[34117,6.98]
[34120,"."]
[34121,6.88]
[34122,6.88]
[34123,6.86]
[34124,6.91]
[34127,6.88]
[34128,6.91]
[34129,6.87]
[34130,6.88]
[34131,6.8]
[34134,6.81]
[34135,6.83]
[34136,6.82]
[34137,6.81]
[34138,6.82]
[34141,6.78]
[34142,6.78]
[34143,6.77]
[34144,6.74]
[34145,6.71]
[34148,6.67]
[34149,6.67]
[34150,6.68]
[34151,6.69]
[34152,6.67]
[34155,"."]
[34156,6.68]
[34157,6.68]
[34158,6.66]
[34159,6.64]
[34162,6.62]
[34163,6.62]
[34164,6.56]
[34165,6.55]
[34166,6.54]
[34169,6.54]
[34170,6.55]
[34171,6.62]
[34172,6.65]
[34173,6.71]
[34176,6.68]
[34177,6.68]
[34178,6.66]
[34179,6.57]
[34180,6.57]
[34183,6.56]
[34184,6.53]
[34185,6.54]
[34186,6.53]
[34187,6.53]
[34190,6.47]
[34191,6.45]
[34192,6.44]
[34193,6.37]
[34194,6.35]
[34197,6.31]
[34198,6.31]
[34199,6.26]
[34200,6.21]
[34201,6.22]
[34204,6.22]
[34205,6.2]
[34206,6.18]
[34207,6.09]
[34208,6.13]
[34211,6.12]
[34212,6.09]
[34213,6.09]
[34214,6.04]
[34215,5.95]
[34218,"."]
[34219,5.88]
[34220,5.86]
[34221,5.96]
[34222,5.89]
[34225,5.86]
[34226,5.97]
[34227,6]
[34228,6.01]
[34229,6.04]
[34232,6.08]
[34233,6.14]
[34234,6.1]
[34235,6.06]
[34236,6.06]
[34239,5.97]
[34240,5.94]
[34241,6]
[34242,6.04]
[34243,5.98]
[34246,5.99]
[34247,6.01]
[34248,6.01]
[34249,6.01]
[34250,5.92]
[34253,"."]
[34254,5.92]
[34255,5.92]
[34256,5.86]
[34257,5.78]
[34260,5.85]
[34261,5.85]
[34262,5.83]
[34263,5.92]
[34264,5.98]
[34267,6.02]
[34268,6]
[34269,6]
[34270,5.97]
[34271,5.96]
[34274,6.02]
[34275,6.07]
[34276,6.11]
[34277,6.19]
[34278,6.22]
[34281,6.22]
[34282,6.16]
[34283,6.21]
[34284,"."]
[34285,6.15]
[34288,6.17]
[34289,6.17]
[34290,6.19]
[34291,6.23]
[34292,6.34]
[34295,6.36]
[34296,6.3]
[34297,6.31]
[34298,"."]
[34299,6.26]
[34302,6.23]
[34303,6.29]
[34304,6.28]
[34305,6.27]
[34306,6.25]
[34309,6.17]
[34310,6.17]
[34311,6.17]
[34312,6.15]
[34313,6.19]
[34316,6.24]
[34317,6.29]
[34318,6.29]
[34319,6.31]
[34320,6.29]
[34323,6.3]
[34324,6.32]
[34325,6.22]
[34326,6.22]
[34327,"."]
[34330,6.23]
[34331,6.24]
[34332,6.25]
[34333,6.34]
[34334,6.35]
[34337,6.41]
[34338,6.37]
[34339,6.4]
[34340,6.36]
[34341,6.24]
[34344,6.24]
[34345,6.25]
[34346,6.17]
[34347,6.26]
[34348,6.3]
[34351,"."]
[34352,6.28]
[34353,6.3]
[34354,6.27]
[34355,6.29]
[34358,6.3]
[34359,6.34]
[34360,6.33]
[34361,6.27]
[34362,6.21]
[34365,6.23]
[34366,6.31]
[34367,6.29]
[34368,6.31]
[34369,6.37]
[34372,6.38]
[34373,6.44]
[34374,6.43]
[34375,6.45]
[34376,6.41]
[34379,6.45]
[34380,6.45]
[34381,6.46]
[34382,6.54]
[34383,6.63]
[34386,"."]
[34387,6.6]
[34388,6.65]
[34389,6.75]
[34390,6.73]
[34393,6.67]
[34394,6.79]
[34395,6.79]
[34396,6.84]
[34397,6.85]
[34400,6.8]
[34401,6.85]
[34402,6.85]
[34403,6.94]
[34404,6.91]
[34407,6.93]
[34408,6.9]
[34409,6.82]
[34410,6.82]
[34411,6.9]
[34414,6.94]
[34415,6.85]
[34416,6.85]
[34417,6.98]
[34418,6.99]
[34421,6.98]
[34422,7.06]
[34423,7.1]
[34424,7.11]
[34425,"."]
[34428,7.43]
[34429,7.28]
[34430,7.25]
[34431,7.21]
[34432,7.26]
[34435,7.24]
[34436,7.2]
[34437,7.26]
[34438,7.29]
[34439,7.29]
[34442,7.41]
[34443,7.37]
[34444,7.33]
[34445,7.22]
[34446,7.21]
[34449,7.14]
[34450,7.12]
[34451,"."]
[34452,7.29]
[34453,7.31]
[34456,7.33]
[34457,7.35]
[34458,7.35]
[34459,7.33]
[34460,7.53]
[34463,7.63]
[34464,7.5]
[34465,7.6]
[34466,7.57]
[34467,7.5]
[34470,7.46]
[34471,7.27]
[34472,7.27]
[34473,7.24]
[34474,7.3]
[34477,7.44]
[34478,7.41]
[34479,7.37]
[34480,7.37]
[34481,7.4]
[34484,"."]
[34485,7.44]
[34486,7.39]
[34487,7.35]
[34488,7.26]
[34491,7.21]
[34492,7.26]
[34493,7.28]
[34494,7.28]
[34495,7.32]
[34498,7.36]
[34499,7.31]
[34500,7.41]
[34501,7.38]
[34502,7.45]
[34505,7.46]
[34506,7.51]
[34507,7.41]
[34508,7.4]
[34509,7.52]
[34512,7.46]
[34513,7.53]
[34514,7.51]
[34515,7.63]
[34516,7.62]
[34519,"."]
[34520,7.6]
[34521,7.61]
[34522,7.6]
[34523,7.7]
[34526,7.73]
[34527,7.69]
[34528,7.68]
[34529,7.54]
[34530,7.55]
[34533,7.51]
[34534,7.47]
[34535,7.55]
[34536,7.55]
[34537,7.56]
[34540,7.53]
[34541,7.55]
[34542,7.6]
[34543,7.55]
[34544,7.39]
[34547,7.41]
[34548,7.4]
[34549,7.38]
[34550,7.4]
[34551,7.54]
[34554,7.53]
[34555,7.57]
[34556,7.58]
[34557,7.56]
[34558,7.48]
[34561,7.51]
[34562,7.39]
[34563,7.39]
[34564,7.5]
[34565,7.5]
[34568,7.56]
[34569,7.54]
[34570,7.47]
[34571,7.55]
[34572,7.49]
[34575,7.5]
[34576,7.47]
[34577,7.46]
[34578,7.46]
[34579,7.5]
[34582,"."]
[34583,7.55]
[34584,7.58]
[34585,7.58]
[34586,7.71]
[34589,7.72]
[34590,7.7]
[34591,7.68]
[34592,7.64]
[34593,7.78]
[34596,7.75]
[34597,7.78]
[34598,7.8]
[34599,7.79]
[34600,7.8]
[34603,7.8]
[34604,7.85]
[34605,7.81]
[34606,7.86]
[34607,7.82]
[34610,7.86]
[34611,7.89]
[34612,7.95]
[34613,7.95]
[34614,7.91]
[34617,"."]
[34618,7.86]
[34619,7.89]
[34620,7.84]
[34621,7.83]
[34624,7.83]
[34625,7.86]
[34626,7.9]
[34627,8]
[34628,7.99]
[34631,8.0399999999999991]
[34632,8.06]
[34633,8.06]
[34634,8.0500000000000007]
[34635,7.96]
[34638,7.97]
[34639,8.06]
[34640,8.09]
[34641,8.11]
[34642,8.16]
[34645,8.16]
[34646,8.1199999999999992]
[34647,8.09]
[34648,8.15]
[34649,"."]
[34652,8.09]
[34653,8.0500000000000007]
[34654,8.09]
[34655,8.14]
[34656,8.14]
[34659,8.14]
[34660,8.11]
[34661,7.96]
[34662,"."]
[34663,7.94]
[34666,7.99]
[34667,8.0500000000000007]
[34668,7.99]
[34669,8.02]
[34670,7.92]
[34673,7.94]
[34674,7.84]
[34675,7.9]
[34676,7.88]
[34677,7.86]
[34680,7.92]
[34681,7.86]
[34682,7.86]
[34683,7.86]
[34684,7.86]
[34687,7.84]
[34688,7.85]
[34689,7.84]
[34690,7.87]
[34691,7.85]
[34694,"."]
[34695,7.76]
[34696,7.83]
[34697,7.85]
[34698,7.89]
[34701,"."]
[34702,7.93]
[34703,7.85]
[34704,7.91]
[34705,7.87]
[34708,7.9]
[34709,7.87]
[34710,7.85]
[34711,7.88]
[34712,7.8]
[34715,"."]
[34716,7.78]
[34717,7.78]
[34718,7.82]
[34719,7.9]
[34722,7.91]
[34723,7.93]
[34724,7.88]
[34725,7.85]
[34726,7.75]
[34729,7.76]
[34730,7.71]
[34731,7.75]
[34732,7.76]
[34733,7.61]
[34736,7.64]
[34737,7.65]
[34738,7.66]
[34739,7.65]
[34740,7.68]
[34743,7.67]
[34744,7.61]
[34745,7.58]
[34746,7.57]
[34747,7.59]
[34750,"."]
[34751,7.61]
[34752,7.54]
[34753,7.56]
[34754,7.54]
[34757,7.49]
[34758,7.46]
[34759,7.45]
[34760,7.5]
[34761,7.56]
[34764,7.59]
[34765,7.64]
[34766,7.56]
[34767,7.53]
[34768,7.46]
[34771,7.45]
[34772,7.35]
[34773,7.36]
[34774,7.33]
[34775,7.37]
[34778,7.4]
[34779,7.43]
[34780,7.46]
[34781,7.47]
[34782,7.38]
[34785,7.33]
[34786,7.41]
[34787,7.4]
[34788,7.43]
[34789,7.44]
[34792,7.39]
[34793,7.38]
[34794,7.38]
[34795,7.36]
[34796,7.39]
[34799,7.39]
[34800,7.37]
[34801,7.36]
[34802,7.34]
[34803,"."]
[34806,7.39]
[34807,7.4]
[34808,7.37]
[34809,7.35]
[34810,7.34]
[34813,7.32]
[34814,7.33]
[34815,7.32]
[34816,7.33]
[34817,7.34]
[34820,7.35]
[34821,7.33]
[34822,7.25]
[34823,7.15]
[34824,7.02]
[34827,7.02]
[34828,6.94]
[34829,6.97]
[34830,6.99]
[34831,7]
[34834,6.95]
[34835,6.87]
[34836,6.86]
[34837,6.91]
[34838,6.91]
[34841,6.92]
[34842,6.87]
[34843,6.77]
[34844,6.73]
[34845,6.75]
[34848,"."]
[34849,6.67]
[34850,6.67]
[34851,6.61]
[34852,6.52]
[34855,6.51]
[34856,6.51]
[34857,6.53]
[34858,6.57]
[34859,6.72]
[34862,6.71]
[34863,6.56]
[34864,6.57]
[34865,6.61]
[34866,6.62]
[34869,6.56]
[34870,6.57]
[34871,6.55]
[34872,6.48]
[34873,6.51]
[34876,6.54]
[34877,6.56]
[34878,6.52]
[34879,6.65]
[34880,6.63]
[34883,6.63]
[34884,"."]
[34885,6.61]
[34886,6.51]
[34887,6.52]
[34890,6.51]
[34891,6.57]
[34892,6.55]
[34893,6.55]
[34894,6.6]
[34897,6.67]
[34898,6.73]
[34899,6.89]
[34900,6.87]
[34901,6.96]
[34904,6.9]
[34905,6.84]
[34906,6.9]
[34907,6.84]
[34908,6.91]
[34911,6.86]
[34912,6.92]
[34913,6.86]
[34914,6.93]
[34915,6.9]
[34918,6.89]
[34919,6.89]
[34920,6.93]
[34921,6.9]
[34922,6.98]
[34925,6.96]
[34926,6.92]
[34927,6.89]
[34928,6.9]
[34929,6.91]
[34932,6.87]
[34933,6.89]
[34934,6.92]
[34935,6.84]
[34936,6.72]
[34939,6.7]
[34940,6.72]
[34941,6.7]
[34942,6.65]
[34943,6.61]
[34946,"."]
[34947,6.57]
[34948,6.57]
[34949,6.6]
[34950,6.6]
[34953,6.6]
[34954,6.51]
[34955,6.52]
[34956,6.45]
[34957,6.47]
[34960,6.53]
[34961,6.49]
[34962,6.46]
[34963,6.56]
[34964,6.59]
[34967,6.58]
[34968,6.58]
[34969,6.61]
[34970,6.59]
[34971,6.49]
[34974,6.48]
[34975,6.46]
[34976,6.44]
[34977,6.43]
[34978,6.43]
[34981,"."]
[34982,6.43]
[34983,6.44]
[34984,6.41]
[34985,6.3]
[34988,6.32]
[34989,6.3]
[34990,6.32]
[34991,6.31]
[34992,6.35]
[34995,6.38]
[34996,6.33]
[34997,6.32]
[34998,6.38]
[34999,6.35]
[35002,6.35]
[35003,6.34]
[35004,6.29]
[35005,6.25]
[35006,6.28]
[35009,6.29]
[35010,6.31]
[35011,6.25]
[35012,6.29]
[35013,6.33]
[35016,6.28]
[35017,6.3]
[35018,6.3]
[35019,6.24]
[35020,6.23]
[35023,6.25]
[35024,6.27]
[35025,6.28]
[35026,"."]
[35027,6.25]
[35030,6.23]
[35031,6.24]
[35032,6.22]
[35033,6.14]
[35034,6.1]
[35037,6.01]
[35038,6.04]
[35039,6.03]
[35040,6.07]
[35041,6.06]
[35044,6.04]
[35045,6.05]
[35046,6.07]
[35047,6.08]
[35048,6.09]
[35051,6.2]
[35052,6.14]
[35053,6.11]
[35054,6.11]
[35055,6.06]
[35058,"."]
[35059,6.04]
[35060,6.01]
[35061,5.98]
[35062,5.96]
[35065,"."]
[35066,5.97]
[35067,5.96]
[35068,6.03]
[35069,6.05]
[35072,6.04]
[35073,6.06]
[35074,6.16]
[35075,6.16]
[35076,6.16]
[35079,"."]
[35080,6.09]
[35081,6]
[35082,5.98]
[35083,5.97]
[35086,6.04]
[35087,6.09]
[35088,6.02]
[35089,6.11]
[35090,6.04]
[35093,6.09]
[35094,6.04]
[35095,6.03]
[35096,6.08]
[35097,6.15]
[35100,6.15]
[35101,6.14]
[35102,6.15]
[35103,6.09]
[35104,6.11]
[35107,6.05]
[35108,6.02]
[35109,6.07]
[35110,6.16]
[35111,6.23]
[35114,"."]
[35115,6.39]
[35116,6.39]
[35117,6.36]
[35118,6.42]
[35121,6.45]
[35122,6.47]
[35123,6.48]
[35124,6.48]
[35125,6.38]
[35128,6.34]
[35129,6.39]
[35130,6.44]
[35131,6.46]
[35132,6.7]
[35135,6.63]
[35136,6.66]
[35137,6.68]
[35138,6.68]
[35139,6.75]
[35142,6.71]
[35143,6.7]
[35144,6.65]
[35145,6.62]
[35146,6.65]
[35149,6.58]
[35150,6.59]
[35151,6.68]
[35152,6.73]
[35153,6.67]
[35156,6.66]
[35157,6.62]
[35158,6.63]
[35159,6.66]
[35160,6.83]
[35163,6.88]
[35164,6.84]
[35165,6.91]
[35166,6.95]
[35167,6.81]
[35170,6.79]
[35171,6.78]
[35172,6.81]
[35173,6.84]
[35174,6.8]
[35177,6.75]
[35178,6.78]
[35179,6.81]
[35180,6.81]
[35181,6.79]
[35184,6.83]
[35185,6.89]
[35186,6.91]
[35187,7.05]
[35188,7.12]
[35191,7.07]
[35192,7.08]
[35193,7]
[35194,7.02]
[35195,6.93]
[35198,6.9]
[35199,6.85]
[35200,6.84]
[35201,6.9]
[35202,6.84]
[35205,6.82]
[35206,6.85]
[35207,6.81]
[35208,6.87]
[35209,6.84]
[35212,"."]
[35213,6.85]
[35214,6.94]
[35215,6.92]
[35216,7]
[35219,7.01]
[35220,7]
[35221,6.96]
[35222,6.91]
[35223,7.05]
[35226,7.1]
[35227,7.13]
[35228,7.18]
[35229,7.15]
[35230,7.1]
[35233,7.06]
[35234,7.09]
[35235,7.12]
[35236,7.12]
[35237,7.11]
[35240,7.09]
[35241,7.06]
[35242,7.05]
[35243,6.99]
[35244,6.9]
[35247,6.91]
[35248,6.94]
[35249,6.94]
[35250,"."]
[35251,7.19]
[35254,7.19]
[35255,7.15]
[35256,7.1]
[35257,7.07]
[35258,7.03]
[35261,7.07]
[35262,7.03]
[35263,7.02]
[35264,6.92]
[35265,6.97]
[35268,7.01]
[35269,6.97]
[35270,7.04]
[35271,7.04]
[35272,7.02]
[35275,7.09]
[35276,7.05]
[35277,6.98]
[35278,6.84]
[35279,6.74]
[35282,6.75]
[35283,6.76]
[35284,6.78]
[35285,6.76]
[35286,6.7]
[35289,6.7]
[35290,6.78]
[35291,6.78]
[35292,6.82]
[35293,6.77]
[35296,6.8]
[35297,6.8]
[35298,6.83]
[35299,6.84]
[35300,6.93]
[35303,7]
[35304,6.97]
[35305,6.99]
[35306,7.05]
[35307,7.13]
[35310,"."]
[35311,7.07]
[35312,7.1]
[35313,7.15]
[35314,7.12]
[35317,7.08]
[35318,7.13]
[35319,7.12]
[35320,7.08]
[35321,6.95]
[35324,6.95]
[35325,7]
[35326,7.02]
[35327,7.05]
[35328,7.04]
[35331,7.02]
[35332,6.99]
[35333,6.93]
[35334,6.88]
[35335,6.91]
[35338,6.93]
[35339,6.88]
[35340,6.84]
[35341,6.84]
[35342,6.74]
[35345,6.78]
[35346,6.79]
[35347,6.83]
[35348,6.89]
[35349,6.84]
[35352,"."]
[35353,6.85]
[35354,6.86]
[35355,6.81]
[35356,6.79]
[35359,6.81]
[35360,6.85]
[35361,6.84]
[35362,6.85]
[35363,6.82]
[35366,6.83]
[35367,6.7]
[35368,6.69]
[35369,6.66]
[35370,6.68]
[35373,6.67]
[35374,6.6]
[35375,6.61]
[35376,6.48]
[35377,6.51]
[35380,"."]
[35381,6.44]
[35382,6.46]
[35383,6.42]
[35384,6.46]
[35387,6.46]
[35388,6.44]
[35389,6.41]
[35390,6.42]
[35391,6.44]
[35394,6.42]
[35395,6.43]
[35396,6.44]
[35397,"."]
[35398,6.36]
[35401,6.36]
[35402,6.35]
[35403,6.4]
[35404,6.5]
[35405,6.53]
[35408,6.48]
[35409,6.49]
[35410,6.61]
[35411,6.64]
[35412,6.58]
[35415,6.63]
[35416,6.66]
[35417,6.69]
[35418,6.6]
[35419,6.59]
[35422,6.58]
[35423,6.59]
[35424,"."]
[35425,6.59]
[35426,6.54]
[35429,6.54]
[35430,6.65]
[35431,"."]
[35432,6.75]
[35433,6.74]
[35436,6.77]
[35437,6.8]
[35438,6.83]
[35439,6.76]
[35440,6.86]
[35443,6.85]
[35444,6.77]
[35445,6.79]
[35446,6.83]
[35447,6.83]
[35450,"."]
[35451,6.78]
[35452,6.83]
[35453,6.85]
[35454,6.89]
[35457,6.94]
[35458,6.91]
[35459,6.9]
[35460,6.88]
[35461,6.8]
[35464,6.74]
[35465,6.72]
[35466,6.75]
[35467,6.76]
[35468,6.72]
[35471,6.71]
[35472,6.71]
[35473,6.72]
[35474,6.58]
[35475,6.53]
[35478,"."]
[35479,6.55]
[35480,6.57]
[35481,6.64]
[35482,6.63]
[35485,6.66]
[35486,6.66]
[35487,6.8]
[35488,6.82]
[35489,6.8]
[35492,6.83]
[35493,6.86]
[35494,6.85]
[35495,6.89]
[35496,6.83]
[35499,6.83]
[35500,6.84]
[35501,6.87]
[35502,6.98]
[35503,6.95]
[35506,6.96]
[35507,6.96]
[35508,6.99]
[35509,6.97]
[35510,6.96]
[35513,6.94]
[35514,6.95]
[35515,7]
[35516,7.09]
[35517,"."]
[35520,7.1]
[35521,7.09]
[35522,7.08]
[35523,7.08]
[35524,7.14]
[35527,7.08]
[35528,7.11]
[35529,7.11]
[35530,7.11]
[35531,7.17]
[35534,7.17]
[35535,7.1]
[35536,7.11]
[35537,7.07]
[35538,7.06]
[35541,7.09]
[35542,7.05]
[35543,7.09]
[35544,7.13]
[35545,7.14]
[35548,7.12]
[35549,6.99]
[35550,6.95]
[35551,6.93]
[35552,6.9]
[35555,6.9]
[35556,6.89]
[35557,6.96]
[35558,6.92]
[35559,6.89]
[35562,6.88]
[35563,6.92]
[35564,6.9]
[35565,6.88]
[35566,6.91]
[35569,6.92]
[35570,6.92]
[35571,6.97]
[35572,7]
[35573,6.99]
[35576,"."]
[35577,7.03]
[35578,7.03]
[35579,6.99]
[35580,6.92]
[35583,6.9]
[35584,6.88]
[35585,6.88]
[35586,6.88]
[35587,6.78]
[35590,6.83]
[35591,6.84]
[35592,6.83]
[35593,6.77]
[35594,6.73]
[35597,6.7]
[35598,6.72]
[35599,6.69]
[35600,6.68]
[35601,6.65]
[35604,6.69]
[35605,6.7]
[35606,6.74]
[35607,6.78]
[35608,6.75]
[35611,6.8]
[35612,6.74]
[35613,6.72]
[35614,6.63]
[35615,"."]
[35618,6.58]
[35619,6.59]
[35620,6.56]
[35621,6.56]
[35622,6.53]
[35625,6.55]
[35626,6.55]
[35627,6.48]
[35628,6.49]
[35629,6.52]
[35632,6.55]
[35633,6.43]
[35634,6.42]
[35635,6.43]
[35636,6.45]
[35639,6.43]
[35640,6.38]
[35641,6.33]
[35642,6.3]
[35643,6.46]
[35646,6.48]
[35647,6.49]
[35648,6.48]
[35649,6.51]
[35650,6.64]
[35653,6.64]
[35654,6.66]
[35655,6.64]
[35656,6.56]
[35657,6.57]
[35660,6.53]
[35661,6.51]
[35662,6.54]
[35663,6.6]
[35664,6.67]
[35667,6.67]
[35668,6.66]
[35669,6.66]
[35670,6.57]
[35671,6.61]
[35674,"."]
[35675,6.58]
[35676,6.6]
[35677,6.61]
[35678,6.65]
[35681,6.62]
[35682,6.63]
[35683,6.66]
[35684,6.68]
[35685,6.59]
[35688,6.58]
[35689,6.41]
[35690,6.39]
[35691,6.4]
[35692,6.38]
[35695,6.35]
[35696,6.38]
[35697,6.32]
[35698,6.4]
[35699,6.37]
[35702,6.39]
[35703,6.41]
[35704,6.33]
[35705,6.31]
[35706,6.3]
[35709,6.27]
[35710,6.24]
[35711,6.37]
[35712,6.38]
[35713,6.44]
[35716,"."]
[35717,6.36]
[35718,6.39]
[35719,6.39]
[35720,6.44]
[35723,6.42]
[35724,6.42]
[35725,6.41]
[35726,6.33]
[35727,6.3]
[35730,6.24]
[35731,6.29]
[35732,6.23]
[35733,6.17]
[35734,6.15]
[35737,6.21]
[35738,6.25]
[35739,6.24]
[35740,6.15]
[35741,6.14]
[35744,6.15]
[35745,"."]
[35746,6.13]
[35747,6.11]
[35748,6.09]
[35751,6.07]
[35752,6.07]
[35753,6.03]
[35754,6.05]
[35755,6.04]
[35758,6.08]
[35759,6.06]
[35760,6.06]
[35761,"."]
[35762,6.04]
[35765,6.04]
[35766,6.03]
[35767,6.02]
[35768,6.04]
[35769,6.09]
[35772,6.14]
[35773,6.14]
[35774,6.1]
[35775,6.02]
[35776,5.94]
[35779,5.97]
[35780,5.96]
[35781,5.99]
[35782,5.94]
[35783,5.92]
[35786,5.89]
[35787,5.9]
[35788,5.91]
[35789,"."]
[35790,5.9]
[35793,5.93]
[35794,5.98]
[35795,5.93]
[35796,"."]
[35797,5.86]
[35800,5.74]
[35801,5.73]
[35802,5.8]
[35803,5.75]
[35804,5.71]
[35807,5.7]
[35808,5.71]
[35809,5.74]
[35810,5.74]
[35811,5.81]
[35814,"."]
[35815,5.83]
[35816,5.81]
[35817,5.85]
[35818,5.98]
[35821,5.9]
[35822,5.95]
[35823,5.94]
[35824,5.85]
[35825,5.82]
[35828,5.87]
[35829,5.86]
[35830,5.87]
[35831,5.92]
[35832,5.92]
[35835,5.94]
[35836,5.93]
[35837,5.86]
[35838,5.87]
[35839,5.85]
[35842,"."]
[35843,5.8]
[35844,5.84]
[35845,5.85]
[35846,5.87]
[35849,5.91]
[35850,5.97]
[35851,5.93]
[35852,5.95]
[35853,5.92]
[35856,6.03]
[35857,6.07]
[35858,6.05]
[35859,6.07]
[35860,6.02]
[35863,5.97]
[35864,5.97]
[35865,5.93]
[35866,5.87]
[35867,5.89]
[35870,5.86]
[35871,5.89]
[35872,5.91]
[35873,5.9]
[35874,5.89]
[35877,5.88]
[35878,5.88]
[35879,5.94]
[35880,5.96]
[35881,5.96]
[35884,5.98]
[35885,5.94]
[35886,5.9]
[35887,5.85]
[35888,5.78]
[35891,5.82]
[35892,5.84]
[35893,5.9]
[35894,5.88]
[35895,"."]
[35898,5.94]
[35899,5.91]
[35900,5.89]
[35901,5.87]
[35902,5.88]
[35905,5.92]
[35906,5.96]
[35907,5.96]
[35908,5.98]
[35909,5.95]
[35912,6.07]
[35913,6.07]
[35914,6.08]
[35915,5.95]
[35916,5.94]
[35919,5.94]
[35920,5.98]
[35921,5.94]
[35922,5.95]
[35923,5.98]
[35926,6.04]
[35927,5.96]
[35928,5.95]
[35929,5.98]
[35930,5.97]
[35933,5.92]
[35934,5.94]
[35935,5.89]
[35936,5.93]
[35937,5.9]
[35940,"."]
[35941,5.85]
[35942,5.83]
[35943,5.83]
[35944,5.81]
[35947,5.78]
[35948,5.8]
[35949,5.8]
[35950,5.82]
[35951,5.79]
[35954,5.79]
[35955,5.79]
[35956,5.7]
[35957,5.65]
[35958,5.66]
[35961,5.61]
[35962,5.65]
[35963,5.74]
[35964,5.7]
[35965,5.67]
[35968,5.66]
[35969,5.64]
[35970,5.66]
[35971,5.66]
[35972,5.64]
[35975,5.65]
[35976,5.62]
[35977,5.63]
[35978,5.6]
[35979,"."]
[35982,5.57]
[35983,5.6]
[35984,5.63]
[35985,5.6]
[35986,5.63]
[35989,5.68]
[35990,5.72]
[35991,5.7]
[35992,5.72]
[35993,5.75]
[35996,5.71]
[35997,5.67]
[35998,5.68]
[35999,5.66]
[36000,5.68]
[36003,5.7]
[36004,5.74]
[36005,5.77]
[36006,5.73]
[36007,5.72]
[36010,5.67]
[36011,5.65]
[36012,5.66]
[36013,5.67]
[36014,5.63]
[36017,5.63]
[36018,5.6]
[36019,5.62]
[36020,5.6]
[36021,5.55]
[36024,5.56]
[36025,5.56]
[36026,5.56]
[36027,5.52]
[36028,5.46]
[36031,5.48]
[36032,5.44]
[36033,5.44]
[36034,5.38]
[36035,5.37]
[36038,5.3]
[36039,5.34]
[36040,5.34]
[36041,5.31]
[36042,5.29]
[36045,"."]
[36046,5.34]
[36047,5.28]
[36048,5.18]
[36049,5.23]
[36052,5.23]
[36053,5.25]
[36054,5.23]
[36055,5.18]
[36056,5.15]
[36059,5.12]
[36060,5.16]
[36061,5.16]
[36062,5.15]
[36063,5.13]
[36066,5.15]
[36067,5.0999999999999996]
[36068,4.9800000000000004]
[36069,4.9000000000000004]
[36070,4.8499999999999996]
[36073,4.7]
[36074,4.75]
[36075,4.83]
[36076,4.99]
[36077,5.13]
[36080,"."]
[36081,5.0999999999999996]
[36082,5]
[36083,5.0199999999999996]
[36084,4.96]
[36087,4.9800000000000004]
[36088,5.0599999999999996]
[36089,5.08]
[36090,5.13]
[36091,5.16]
[36094,5.13]
[36095,5.08]
[36096,5.13]
[36097,5.09]
[36098,5.15]
[36101,5.23]
[36102,5.22]
[36103,5.34]
[36104,5.29]
[36105,5.37]
[36108,5.28]
[36109,5.27]
[36110,"."]
[36111,5.25]
[36112,5.26]
[36115,5.28]
[36116,5.3]
[36117,5.25]
[36118,5.25]
[36119,5.22]
[36122,5.25]
[36123,5.23]
[36124,5.19]
[36125,"."]
[36126,5.16]
[36129,5.08]
[36130,5.0599999999999996]
[36131,5.03]
[36132,5.0199999999999996]
[36133,5.05]
[36136,5.05]
[36137,5]
[36138,4.97]
[36139,4.95]
[36140,5.0199999999999996]
[36143,4.99]
[36144,5.03]
[36145,5.01]
[36146,5.01]
[36147,5.01]
[36150,5.07]
[36151,5.13]
[36152,5.2]
[36153,5.23]
[36154,"."]
[36157,5.17]
[36158,5.12]
[36159,5.09]
[36160,5.09]
[36161,"."]
[36164,5.15]
[36165,5.21]
[36166,5.17]
[36167,5.23]
[36168,5.26]
[36171,5.29]
[36172,5.23]
[36173,5.16]
[36174,5.07]
[36175,5.0999999999999996]
[36178,"."]
[36179,5.14]
[36180,5.18]
[36181,5.14]
[36182,5.09]
[36185,5.12]
[36186,5.12]
[36187,5.14]
[36188,5.1100000000000003]
[36189,5.09]
[36192,5.19]
[36193,5.24]
[36194,5.25]
[36195,5.3]
[36196,5.34]
[36199,5.35]
[36200,5.33]
[36201,5.34]
[36202,5.29]
[36203,5.42]
[36206,"."]
[36207,5.35]
[36208,5.32]
[36209,5.37]
[36210,5.38]
[36213,5.36]
[36214,5.42]
[36215,5.51]
[36216,5.61]
[36217,5.57]
[36220,5.67]
[36221,5.63]
[36222,5.68]
[36223,5.69]
[36224,5.6]
[36227,5.6]
[36228,5.54]
[36229,5.56]
[36230,5.57]
[36231,5.54]
[36234,5.51]
[36235,5.48]
[36236,5.51]
[36237,5.49]
[36238,5.53]
[36241,5.57]
[36242,5.57]
[36243,5.54]
[36244,5.59]
[36245,5.61]
[36248,5.65]
[36249,5.59]
[36250,5.63]
[36251,5.67]
[36252,5.59]
[36255,5.59]
[36256,5.52]
[36257,5.51]
[36258,5.44]
[36259,5.46]
[36262,5.45]
[36263,5.5]
[36264,5.51]
[36265,5.53]
[36266,5.57]
[36269,5.55]
[36270,5.52]
[36271,5.52]
[36272,5.61]
[36273,5.6]
[36276,5.57]
[36277,5.55]
[36278,5.58]
[36279,5.53]
[36280,5.68]
[36283,5.67]
[36284,5.72]
[36285,5.71]
[36286,5.8]
[36287,5.82]
[36290,5.79]
[36291,5.85]
[36292,5.83]
[36293,5.75]
[36294,5.92]
[36297,5.91]
[36298,5.9]
[36299,5.81]
[36300,5.83]
[36301,5.78]
[36304,5.77]
[36305,5.76]
[36306,5.8]
[36307,5.85]
[36308,5.84]
[36311,"."]
[36312,5.94]
[36313,5.94]
[36314,5.96]
[36315,5.97]
[36318,5.97]
[36319,6]
[36320,6.02]
[36321,6.05]
[36322,6.13]
[36325,6.11]
[36326,6.11]
[36327,6.08]
[36328,5.95]
[36329,5.98]
[36332,6.03]
[36333,6.07]
[36334,6.13]
[36335,6.17]
[36336,6.16]
[36339,6.1]
[36340,6.07]
[36341,5.98]
[36342,6.02]
[36343,6]
[36346,"."]
[36347,6.05]
[36348,6.08]
[36349,6.01]
[36350,6.01]
[36353,5.92]
[36354,5.9]
[36355,5.92]
[36356,5.91]
[36357,5.9]
[36360,5.9]
[36361,5.89]
[36362,5.91]
[36363,5.97]
[36364,6.02]
[36367,6.04]
[36368,6.01]
[36369,6.01]
[36370,6.07]
[36371,6.11]
[36374,6.13]
[36375,6.15]
[36376,6.12]
[36377,6.05]
[36378,6.16]
[36381,6.23]
[36382,6.25]
[36383,6.22]
[36384,6.18]
[36385,6.09]
[36388,6.1]
[36389,6.02]
[36390,6.01]
[36391,6.03]
[36392,5.99]
[36395,5.98]
[36396,5.95]
[36397,5.87]
[36398,5.88]
[36399,5.96]
[36402,6.07]
[36403,6.07]
[36404,6.08]
[36405,6.15]
[36406,6.03]
[36409,"."]
[36410,6.07]
[36411,6.07]
[36412,6.1]
[36413,6.03]
[36416,6.06]
[36417,6.11]
[36418,6.11]
[36419,6.08]
[36420,6.05]
[36423,6.08]
[36424,6.1]
[36425,6.1]
[36426,6.05]
[36427,5.95]
[36430,6.02]
[36431,6.07]
[36432,6.13]
[36433,6.06]
[36434,6.15]
[36437,6.1]
[36438,6.17]
[36439,6.17]
[36440,6.19]
[36441,6.2]
[36444,"."]
[36445,6.23]
[36446,6.29]
[36447,6.32]
[36448,6.26]
[36451,6.3]
[36452,6.35]
[36453,6.34]
[36454,6.36]
[36455,6.36]
[36458,6.36]
[36459,6.38]
[36460,6.33]
[36461,6.25]
[36462,6.16]
[36465,6.19]
[36466,6.15]
[36467,6.14]
[36468,6.09]
[36469,6.05]
[36472,6.06]
[36473,6.07]
[36474,6.09]
[36475,"."]
[36476,6.03]
[36479,6.04]
[36480,6.06]
[36481,6.13]
[36482,6.17]
[36483,6.17]
[36486,6.2]
[36487,6.2]
[36488,6.22]
[36489,"."]
[36490,6.24]
[36493,6.31]
[36494,6.29]
[36495,6.3]
[36496,6.31]
[36497,6.27]
[36500,6.25]
[36501,6.21]
[36502,6.23]
[36503,6.22]
[36504,6.17]
[36507,6.2]
[36508,6.31]
[36509,6.34]
[36510,6.39]
[36511,6.38]
[36514,6.44]
[36515,6.46]
[36516,6.47]
[36517,6.48]
[36518,"."]
[36521,6.46]
[36522,6.48]
[36523,6.45]
[36524,6.43]
[36525,6.48]
[36528,6.61]
[36529,6.53]
[36530,6.64]
[36531,6.58]
[36532,6.55]
[36535,6.59]
[36536,6.68]
[36537,6.71]
[36538,6.65]
[36539,6.69]
[36542,"."]
[36543,6.75]
[36544,6.72]
[36545,6.74]
[36546,6.71]
[36549,6.65]
[36550,6.64]
[36551,6.6]
[36552,6.53]
[36553,6.45]
[36556,6.49]
[36557,6.43]
[36558,6.32]
[36559,6.17]
[36560,6.23]
[36563,6.34]
[36564,6.22]
[36565,6.32]
[36566,6.35]
[36567,6.29]
[36570,6.22]
[36571,6.26]
[36572,6.27]
[36573,6.23]
[36574,6.16]
[36577,"."]
[36578,6.08]
[36579,6.14]
[36580,6.13]
[36581,6.17]
[36584,6.16]
[36585,6.15]
[36586,6.16]
[36587,6.15]
[36588,6.13]
[36591,6.16]
[36592,6.16]
[36593,6.17]
[36594,6.16]
[36595,6.19]
[36598,6.17]
[36599,6.11]
[36600,6.07]
[36601,6.05]
[36602,6.01]
[36605,5.99]
[36606,5.97]
[36607,5.97]
[36608,5.92]
[36609,6]
[36612,5.99]
[36613,5.98]
[36614,5.99]
[36615,5.89]
[36616,5.84]
[36619,5.84]
[36620,5.77]
[36621,5.81]
[36622,5.8]
[36623,5.71]
[36626,5.69]
[36627,5.77]
[36628,5.84]
[36629,5.81]
[36630,5.79]
[36633,5.92]
[36634,5.92]
[36635,5.85]
[36636,5.83]
[36637,"."]
[36640,5.86]
[36641,5.95]
[36642,5.95]
[36643,6]
[36644,5.97]
[36647,5.98]
[36648,6.03]
[36649,6.11]
[36650,6.19]
[36651,6.2]
[36654,6.25]
[36655,6.22]
[36656,6.18]
[36657,6.16]
[36658,6.2]
[36661,6.17]
[36662,6.12]
[36663,6.18]
[36664,6.24]
[36665,6.22]
[36668,6.18]
[36669,6.17]
[36670,6.19]
[36671,6.11]
[36672,6.06]
[36675,"."]
[36676,6.09]
[36677,6.02]
[36678,5.95]
[36679,5.94]
[36682,5.91]
[36683,5.91]
[36684,5.89]
[36685,5.89]
[36686,5.89]
[36689,5.88]
[36690,5.94]
[36691,5.91]
[36692,5.93]
[36693,5.88]
[36696,5.89]
[36697,5.9]
[36698,5.96]
[36699,5.98]
[36700,6.04]
[36703,5.99]
[36704,5.95]
[36705,5.97]
[36706,5.88]
[36707,5.9]
[36710,5.87]
[36711,"."]
[36712,5.86]
[36713,5.91]
[36714,5.87]
[36717,5.88]
[36718,5.89]
[36719,5.89]
[36720,5.81]
[36721,5.88]
[36724,5.93]
[36725,5.92]
[36726,5.92]
[36727,5.81]
[36728,5.79]
[36731,5.81]
[36732,5.81]
[36733,5.82]
[36734,5.78]
[36735,5.78]
[36738,5.79]
[36739,5.74]
[36740,5.77]
[36741,5.74]
[36742,5.72]
[36745,5.76]
[36746,5.73]
[36747,5.73]
[36748,5.68]
[36749,5.72]
[36752,5.7]
[36753,5.72]
[36754,5.73]
[36755,5.72]
[36756,5.69]
[36759,5.71]
[36760,5.71]
[36761,5.68]
[36762,5.67]
[36763,5.67]
[36766,5.72]
[36767,5.75]
[36768,5.74]
[36769,5.67]
[36770,5.67]
[36773,"."]
[36774,5.67]
[36775,5.71]
[36776,5.72]
[36777,5.7]
[36780,5.73]
[36781,5.76]
[36782,5.73]
[36783,5.81]
[36784,5.9]
[36787,5.96]
[36788,5.92]
[36789,5.97]
[36790,5.93]
[36791,5.92]
[36794,5.9]
[36795,5.86]
[36796,5.9]
[36797,5.89]
[36798,5.88]
[36801,5.93]
[36802,5.94]
[36803,5.95]
[36804,5.91]
[36805,5.85]
[36808,"."]
[36809,5.83]
[36810,5.83]
[36811,5.82]
[36812,5.8]
[36815,5.81]
[36816,5.77]
[36817,5.77]
[36818,5.76]
[36819,5.73]
[36822,5.68]
[36823,5.71]
[36824,5.75]
[36825,5.74]
[36826,5.74]
[36829,5.76]
[36830,5.79]
[36831,5.78]
[36832,5.79]
[36833,5.86]
[36836,5.89]
[36837,5.9]
[36838,5.89]
[36839,5.85]
[36840,5.88]
[36843,5.85]
[36844,5.81]
[36845,5.77]
[36846,5.75]
[36847,5.78]
[36850,5.76]
[36851,5.74]
[36852,5.68]
[36853,"."]
[36854,5.67]
[36857,5.71]
[36858,5.67]
[36859,5.66]
[36860,5.6]
[36861,5.64]
[36864,5.66]
[36865,5.59]
[36866,5.52]
[36867,5.51]
[36868,5.55]
[36871,5.54]
[36872,5.53]
[36873,5.48]
[36874,5.45]
[36875,5.44]
[36878,5.44]
[36879,5.47]
[36880,5.42]
[36881,5.41]
[36882,5.4]
[36885,"."]
[36886,5.41]
[36887,5.45]
[36888,5.44]
[36889,5.46]
[36892,"."]
[36893,5.35]
[36894,5.49]
[36895,5.44]
[36896,5.41]
[36899,5.42]
[36900,5.43]
[36901,5.49]
[36902,5.55]
[36903,5.63]
[36906,"."]
[36907,5.6]
[36908,5.52]
[36909,5.47]
[36910,5.56]
[36913,5.61]
[36914,5.65]
[36915,5.67]
[36916,5.61]
[36917,5.64]
[36920,5.69]
[36921,5.59]
[36922,5.54]
[36923,5.46]
[36924,5.51]
[36927,5.48]
[36928,5.51]
[36929,5.52]
[36930,5.44]
[36931,5.38]
[36934,5.42]
[36935,5.43]
[36936,5.44]
[36937,5.5]
[36938,5.46]
[36941,"."]
[36942,5.46]
[36943,5.49]
[36944,5.52]
[36945,5.49]
[36948,5.45]
[36949,5.34]
[36950,5.34]
[36951,5.29]
[36952,5.38]
[36955,5.36]
[36956,5.38]
[36957,5.32]
[36958,5.3]
[36959,5.32]
[36962,5.31]
[36963,5.34]
[36964,5.28]
[36965,5.29]
[36966,5.28]
[36969,5.3]
[36970,5.27]
[36971,5.28]
[36972,5.25]
[36973,5.3]
[36976,5.36]
[36977,5.45]
[36978,5.47]
[36979,5.48]
[36980,5.46]
[36983,5.49]
[36984,5.48]
[36985,5.5]
[36986,5.53]
[36987,5.46]
[36990,5.5]
[36991,5.63]
[36992,5.6]
[36993,5.61]
[36994,"."]
[36997,5.7]
[36998,5.65]
[36999,5.65]
[37000,5.77]
[37001,5.79]
[37004,5.73]
[37005,5.75]
[37006,5.78]
[37007,5.71]
[37008,5.81]
[37011,5.78]
[37012,5.75]
[37013,5.71]
[37014,5.64]
[37015,5.65]
[37018,5.68]
[37019,5.72]
[37020,5.67]
[37021,5.75]
[37022,5.88]
[37025,5.85]
[37026,5.89]
[37027,5.86]
[37028,5.8]
[37029,5.76]
[37032,5.75]
[37033,5.78]
[37034,5.79]
[37035,5.87]
[37036,5.86]
[37039,"."]
[37040,5.86]
[37041,5.86]
[37042,5.78]
[37043,5.71]
[37046,5.69]
[37047,5.66]
[37048,5.65]
[37049,5.72]
[37050,5.73]
[37053,5.69]
[37054,5.65]
[37055,5.66]
[37056,5.65]
[37057,5.68]
[37060,5.7]
[37061,5.69]
[37062,5.67]
[37063,5.64]
[37064,5.58]
[37067,5.59]
[37068,5.65]
[37069,5.62]
[37070,5.68]
[37071,5.75]
[37074,5.7]
[37075,5.73]
[37076,"."]
[37077,5.76]
[37078,5.75]
[37081,5.7]
[37082,5.68]
[37083,5.69]
[37084,5.65]
[37085,5.64]
[37088,5.59]
[37089,5.59]
[37090,5.52]
[37091,5.53]
[37092,5.54]
[37095,5.53]
[37096,5.52]
[37097,5.58]
[37098,5.59]
[37099,5.55]
[37102,5.53]
[37103,5.51]
[37104,5.53]
[37105,5.57]
[37106,5.59]
[37109,5.59]
[37110,5.6]
[37111,5.52]
[37112,5.54]
[37113,5.52]
[37116,5.52]
[37117,5.51]
[37118,5.52]
[37119,5.48]
[37120,5.43]
[37123,5.46]
[37124,5.44]
[37125,5.44]
[37126,5.41]
[37127,5.45]
[37130,5.47]
[37131,5.41]
[37132,5.36]
[37133,5.37]
[37134,5.39]
[37137,"."]
[37138,5.5]
[37139,5.48]
[37140,5.41]
[37141,5.39]
[37144,5.43]
[37145,"."]
[37146,"."]
[37147,5.39]
[37148,5.35]
[37151,5.41]
[37152,5.55]
[37153,5.56]
[37154,5.62]
[37155,5.59]
[37158,5.58]
[37159,5.58]
[37160,5.5]
[37161,5.45]
[37162,5.42]
[37165,5.38]
[37166,5.34]
[37167,5.32]
[37168,5.31]
[37169,5.31]
[37172,"."]
[37173,5.39]
[37174,5.36]
[37175,5.41]
[37176,5.42]
[37179,5.38]
[37180,5.35]
[37181,5.32]
[37182,5.32]
[37183,5.36]
[37186,5.36]
[37187,5.38]
[37188,5.32]
[37189,5.28]
[37190,5.27]
[37193,5.25]
[37194,5.22]
[37195,4.8899999999999997]
[37196,4.79]
[37197,4.96]
[37200,4.8600000000000003]
[37201,4.8600000000000003]
[37202,4.79]
[37203,4.87]
[37204,4.88]
[37207,"."]
[37208,4.92]
[37209,5.0199999999999996]
[37210,5.22]
[37211,5.3]
[37214,5.22]
[37215,5.3]
[37216,5.35]
[37217,"."]
[37218,5.39]
[37221,5.39]
[37222,5.37]
[37223,5.36]
[37224,5.24]
[37225,5.27]
[37228,5.26]
[37229,5.22]
[37230,5.35]
[37231,5.47]
[37232,5.6]
[37235,5.58]
[37236,5.55]
[37237,5.47]
[37238,5.53]
[37239,5.59]
[37242,5.61]
[37243,5.52]
[37244,5.45]
[37245,5.43]
[37246,5.45]
[37249,5.49]
[37250,"."]
[37251,5.52]
[37252,5.49]
[37253,5.54]
[37256,5.48]
[37257,"."]
[37258,5.56]
[37259,5.54]
[37260,5.57]
[37263,5.49]
[37264,5.51]
[37265,5.51]
[37266,5.42]
[37267,5.37]
[37270,5.38]
[37271,5.34]
[37272,5.36]
[37273,5.41]
[37274,5.36]
[37277,"."]
[37278,5.39]
[37279,5.48]
[37280,5.47]
[37281,5.47]
[37284,5.47]
[37285,5.4]
[37286,5.41]
[37287,5.44]
[37288,5.4]
[37291,5.35]
[37292,5.35]
[37293,5.38]
[37294,5.42]
[37295,5.39]
[37298,5.41]
[37299,5.45]
[37300,5.47]
[37301,5.42]
[37302,5.37]
[37305,"."]
[37306,"."]
[37307,"."]
[37308,"."]
[37309,"."]
[37312,"."]
[37313,"."]
[37314,"."]
[37315,"."]
[37316,"."]
[37319,"."]
[37320,"."]
[37321,"."]
[37322,"."]
[37323,"."]
[37326,"."]
[37327,"."]
[37328,"."]
[37329,"."]
[37330,"."]
[37333,"."]
[37334,"."]
[37335,"."]
[37336,"."]
[37337,"."]
[37340,"."]
[37341,"."]
[37342,"."]
[37343,"."]
[37344,"."]
[37347,"."]
[37348,"."]
[37349,"."]
[37350,"."]
[37351,"."]
[37354,"."]
[37355,"."]
[37356,"."]
[37357,"."]
[37358,"."]
[37361,"."]
[37362,"."]
[37363,"."]
[37364,"."]
[37365,"."]
[37368,"."]
[37369,"."]
[37370,"."]
[37371,"."]
[37372,"."]
[37375,"."]
[37376,"."]
[37377,"."]
[37378,"."]
[37379,"."]
[37382,"."]
[37383,"."]
[37384,"."]
[37385,"."]
[37386,"."]
[37389,"."]
[37390,"."]
[37391,"."]
[37392,"."]
[37393,"."]
[37396,"."]
[37397,"."]
[37398,"."]
[37399,"."]
[37400,"."]
[37403,"."]
[37404,"."]
[37405,"."]
[37406,"."]
[37407,"."]
[37410,"."]
[37411,"."]
[37412,"."]
[37413,"."]
[37414,"."]
[37417,"."]
[37418,"."]
[37419,"."]
[37420,"."]
[37421,"."]
[37424,"."]
[37425,"."]
[37426,"."]
[37427,"."]
[37428,"."]
[37431,"."]
[37432,"."]
[37433,"."]
[37434,"."]
[37435,"."]
[37438,"."]
[37439,"."]
[37440,"."]
[37441,"."]
[37442,"."]
[37445,"."]
[37446,"."]
[37447,"."]
[37448,"."]
[37449,"."]
[37452,"."]
[37453,"."]
[37454,"."]
[37455,"."]
[37456,"."]
[37459,"."]
[37460,"."]
[37461,"."]
[37462,"."]
[37463,"."]
[37466,"."]
[37467,"."]
[37468,"."]
[37469,"."]
[37470,"."]
[37473,"."]
[37474,"."]
[37475,"."]
[37476,"."]
[37477,"."]
[37480,"."]
[37481,"."]
[37482,"."]
[37483,"."]
[37484,"."]
[37487,"."]
[37488,"."]
[37489,"."]
[37490,"."]
[37491,"."]
[37494,"."]
[37495,"."]
[37496,"."]
[37497,"."]
[37498,"."]
[37501,"."]
[37502,"."]
[37503,"."]
[37504,"."]
[37505,"."]
[37508,"."]
[37509,"."]
[37510,"."]
[37511,"."]
[37512,"."]
[37515,"."]
[37516,"."]
[37517,"."]
[37518,"."]
[37519,"."]
[37522,"."]
[37523,"."]
[37524,"."]
[37525,"."]
[37526,"."]
[37529,"."]
[37530,"."]
[37531,"."]
[37532,"."]
[37533,"."]
[37536,"."]
[37537,"."]
[37538,"."]
[37539,"."]
[37540,"."]
[37543,"."]
[37544,"."]
[37545,"."]
[37546,"."]
[37547,"."]
[37550,"."]
[37551,"."]
[37552,"."]
[37553,"."]
[37554,"."]
[37557,"."]
[37558,"."]
[37559,"."]
[37560,"."]
[37561,"."]
[37564,"."]
[37565,"."]
[37566,"."]
[37567,"."]
[37568,"."]
[37571,"."]
[37572,"."]
[37573,"."]
[37574,"."]
[37575,"."]
[37578,"."]
[37579,"."]
[37580,"."]
[37581,"."]
[37582,"."]
[37585,"."]
[37586,"."]
[37587,"."]
[37588,"."]
[37589,"."]
[37592,"."]
[37593,"."]
[37594,"."]
[37595,"."]
[37596,"."]
[37599,"."]
[37600,"."]
[37601,"."]
[37602,"."]
[37603,"."]
[37606,"."]
[37607,"."]
[37608,"."]
[37609,"."]
[37610,"."]
[37613,"."]
[37614,"."]
[37615,"."]
[37616,"."]
[37617,"."]
[37620,"."]
[37621,"."]
[37622,"."]
[37623,"."]
[37624,"."]
[37627,"."]
[37628,"."]
[37629,"."]
[37630,"."]
[37631,"."]
[37634,"."]
[37635,"."]
[37636,"."]
[37637,"."]
[37638,"."]
[37641,"."]
[37642,"."]
[37643,"."]
[37644,"."]
[37645,"."]
[37648,"."]
[37649,"."]
[37650,"."]
[37651,"."]
[37652,"."]
[37655,"."]
[37656,"."]
[37657,"."]
[37658,"."]
[37659,"."]
[37662,"."]
[37663,"."]
[37664,"."]
[37665,"."]
[37666,"."]
[37669,"."]
[37670,"."]
[37671,"."]
[37672,"."]
[37673,"."]
[37676,"."]
[37677,"."]
[37678,"."]
[37679,"."]
[37680,"."]
[37683,"."]
[37684,"."]
[37685,"."]
[37686,"."]
[37687,"."]
[37690,"."]
[37691,"."]
[37692,"."]
[37693,"."]
[37694,"."]
[37697,"."]
[37698,"."]
[37699,"."]
[37700,"."]
[37701,"."]
[37704,"."]
[37705,"."]
[37706,"."]
[37707,"."]
[37708,"."]
[37711,"."]
[37712,"."]
[37713,"."]
[37714,"."]
[37715,"."]
[37718,"."]
[37719,"."]
[37720,"."]
[37721,"."]
[37722,"."]
[37725,"."]
[37726,"."]
[37727,"."]
[37728,"."]
[37729,"."]
[37732,"."]
[37733,"."]
[37734,"."]
[37735,"."]
[37736,"."]
[37739,"."]
[37740,"."]
[37741,"."]
[37742,"."]
[37743,"."]
[37746,"."]
[37747,"."]
[37748,"."]
[37749,"."]
[37750,"."]
[37753,"."]
[37754,"."]
[37755,"."]
[37756,"."]
[37757,"."]
[37760,"."]
[37761,"."]
[37762,"."]
[37763,"."]
[37764,"."]
[37767,"."]
[37768,"."]
[37769,"."]
[37770,"."]
[37771,"."]
[37774,"."]
[37775,"."]
[37776,"."]
[37777,"."]
[37778,"."]
[37781,"."]
[37782,"."]
[37783,"."]
[37784,"."]
[37785,"."]
[37788,"."]
[37789,"."]
[37790,"."]
[37791,"."]
[37792,"."]
[37795,"."]
[37796,"."]
[37797,"."]
[37798,"."]
[37799,"."]
[37802,"."]
[37803,"."]
[37804,"."]
[37805,"."]
[37806,"."]
[37809,"."]
[37810,"."]
[37811,"."]
[37812,"."]
[37813,"."]
[37816,"."]
[37817,"."]
[37818,"."]
[37819,"."]
[37820,"."]
[37823,"."]
[37824,"."]
[37825,"."]
[37826,"."]
[37827,"."]
[37830,"."]
[37831,"."]
[37832,"."]
[37833,"."]
[37834,"."]
[37837,"."]
[37838,"."]
[37839,"."]
[37840,"."]
[37841,"."]
[37844,"."]
[37845,"."]
[37846,"."]
[37847,"."]
[37848,"."]
[37851,"."]
[37852,"."]
[37853,"."]
[37854,"."]
[37855,"."]
[37858,"."]
[37859,"."]
[37860,"."]
[37861,"."]
[37862,"."]
[37865,"."]
[37866,"."]
[37867,"."]
[37868,"."]
[37869,"."]
[37872,"."]
[37873,"."]
[37874,"."]
[37875,"."]
[37876,"."]
[37879,"."]
[37880,"."]
[37881,"."]
[37882,"."]
[37883,"."]
[37886,"."]
[37887,"."]
[37888,"."]
[37889,"."]
[37890,"."]
[37893,"."]
[37894,"."]
[37895,"."]
[37896,"."]
[37897,"."]
[37900,"."]
[37901,"."]
[37902,"."]
[37903,"."]
[37904,"."]
[37907,"."]
[37908,"."]
[37909,"."]
[37910,"."]
[37911,"."]
[37914,"."]
[37915,"."]
[37916,"."]
[37917,"."]
[37918,"."]
[37921,"."]
[37922,"."]
[37923,"."]
[37924,"."]
[37925,"."]
[37928,"."]
[37929,"."]
[37930,"."]
[37931,"."]
[37932,"."]
[37935,"."]
[37936,"."]
[37937,"."]
[37938,"."]
[37939,"."]
[37942,"."]
[37943,"."]
[37944,"."]
[37945,"."]
[37946,"."]
[37949,"."]
[37950,"."]
[37951,"."]
[37952,"."]
[37953,"."]
[37956,"."]
[37957,"."]
[37958,"."]
[37959,"."]
[37960,"."]
[37963,"."]
[37964,"."]
[37965,"."]
[37966,"."]
[37967,"."]
[37970,"."]
[37971,"."]
[37972,"."]
[37973,"."]
[37974,"."]
[37977,"."]
[37978,"."]
[37979,"."]
[37980,"."]
[37981,"."]
[37984,"."]
[37985,"."]
[37986,"."]
[37987,"."]
[37988,"."]
[37991,"."]
[37992,"."]
[37993,"."]
[37994,"."]
[37995,"."]
[37998,"."]
[37999,"."]
[38000,"."]
[38001,"."]
[38002,"."]
[38005,"."]
[38006,"."]
[38007,"."]
[38008,"."]
[38009,"."]
[38012,"."]
[38013,"."]
[38014,"."]
[38015,"."]
[38016,"."]
[38019,"."]
[38020,"."]
[38021,"."]
[38022,"."]
[38023,"."]
[38026,"."]
[38027,"."]
[38028,"."]
[38029,"."]
[38030,"."]
[38033,"."]
[38034,"."]
[38035,"."]
[38036,"."]
[38037,"."]
[38040,"."]
[38041,"."]
[38042,"."]
[38043,"."]
[38044,"."]
[38047,"."]
[38048,"."]
[38049,"."]
[38050,"."]
[38051,"."]
[38054,"."]
[38055,"."]
[38056,"."]
[38057,"."]
[38058,"."]
[38061,"."]
[38062,"."]
[38063,"."]
[38064,"."]
[38065,"."]
[38068,"."]
[38069,"."]
[38070,"."]
[38071,"."]
[38072,"."]
[38075,"."]
[38076,"."]
[38077,"."]
[38078,"."]
[38079,"."]
[38082,"."]
[38083,"."]
[38084,"."]
[38085,"."]
[38086,"."]
[38089,"."]
[38090,"."]
[38091,"."]
[38092,"."]
[38093,"."]
[38096,"."]
[38097,"."]
[38098,"."]
[38099,"."]
[38100,"."]
[38103,"."]
[38104,"."]
[38105,"."]
[38106,"."]
[38107,"."]
[38110,"."]
[38111,"."]
[38112,"."]
[38113,"."]
[38114,"."]
[38117,"."]
[38118,"."]
[38119,"."]
[38120,"."]
[38121,"."]
[38124,"."]
[38125,"."]
[38126,"."]
[38127,"."]
[38128,"."]
[38131,"."]
[38132,"."]
[38133,"."]
[38134,"."]
[38135,"."]
[38138,"."]
[38139,"."]
[38140,"."]
[38141,"."]
[38142,"."]
[38145,"."]
[38146,"."]
[38147,"."]
[38148,"."]
[38149,"."]
[38152,"."]
[38153,"."]
[38154,"."]
[38155,"."]
[38156,"."]
[38159,"."]
[38160,"."]
[38161,"."]
[38162,"."]
[38163,"."]
[38166,"."]
[38167,"."]
[38168,"."]
[38169,"."]
[38170,"."]
[38173,"."]
[38174,"."]
[38175,"."]
[38176,"."]
[38177,"."]
[38180,"."]
[38181,"."]
[38182,"."]
[38183,"."]
[38184,"."]
[38187,"."]
[38188,"."]
[38189,"."]
[38190,"."]
[38191,"."]
[38194,"."]
[38195,"."]
[38196,"."]
[38197,"."]
[38198,"."]
[38201,"."]
[38202,"."]
[38203,"."]
[38204,"."]
[38205,"."]
[38208,"."]
[38209,"."]
[38210,"."]
[38211,"."]
[38212,"."]
[38215,"."]
[38216,"."]
[38217,"."]
[38218,"."]
[38219,"."]
[38222,"."]
[38223,"."]
[38224,"."]
[38225,"."]
[38226,"."]
[38229,"."]
[38230,"."]
[38231,"."]
[38232,"."]
[38233,"."]
[38236,"."]
[38237,"."]
[38238,"."]
[38239,"."]
[38240,"."]
[38243,"."]
[38244,"."]
[38245,"."]
[38246,"."]
[38247,"."]
[38250,"."]
[38251,"."]
[38252,"."]
[38253,"."]
[38254,"."]
[38257,"."]
[38258,"."]
[38259,"."]
[38260,"."]
[38261,"."]
[38264,"."]
[38265,"."]
[38266,"."]
[38267,"."]
[38268,"."]
[38271,"."]
[38272,"."]
[38273,"."]
[38274,"."]
[38275,"."]
[38278,"."]
[38279,"."]
[38280,"."]
[38281,"."]
[38282,"."]
[38285,"."]
[38286,"."]
[38287,"."]
[38288,"."]
[38289,"."]
[38292,"."]
[38293,"."]
[38294,"."]
[38295,"."]
[38296,"."]
[38299,"."]
[38300,"."]
[38301,"."]
[38302,"."]
[38303,"."]
[38306,"."]
[38307,"."]
[38308,"."]
[38309,"."]
[38310,"."]
[38313,"."]
[38314,"."]
[38315,"."]
[38316,"."]
[38317,"."]
[38320,"."]
[38321,"."]
[38322,"."]
[38323,"."]
[38324,"."]
[38327,"."]
[38328,"."]
[38329,"."]
[38330,"."]
[38331,"."]
[38334,"."]
[38335,"."]
[38336,"."]
[38337,"."]
[38338,"."]
[38341,"."]
[38342,"."]
[38343,"."]
[38344,"."]
[38345,"."]
[38348,"."]
[38349,"."]
[38350,"."]
[38351,"."]
[38352,"."]
[38355,"."]
[38356,"."]
[38357,"."]
[38358,"."]
[38359,"."]
[38362,"."]
[38363,"."]
[38364,"."]
[38365,"."]
[38366,"."]
[38369,"."]
[38370,"."]
[38371,"."]
[38372,"."]
[38373,"."]
[38376,"."]
[38377,"."]
[38378,"."]
[38379,"."]
[38380,"."]
[38383,"."]
[38384,"."]
[38385,"."]
[38386,"."]
[38387,"."]
[38390,"."]
[38391,"."]
[38392,"."]
[38393,"."]
[38394,"."]
[38397,"."]
[38398,"."]
[38399,"."]
[38400,"."]
[38401,"."]
[38404,"."]
[38405,"."]
[38406,"."]
[38407,"."]
[38408,"."]
[38411,"."]
[38412,"."]
[38413,"."]
[38414,"."]
[38415,"."]
[38418,"."]
[38419,"."]
[38420,"."]
[38421,"."]
[38422,"."]
[38425,"."]
[38426,"."]
[38427,"."]
[38428,"."]
[38429,"."]
[38432,"."]
[38433,"."]
[38434,"."]
[38435,"."]
[38436,"."]
[38439,"."]
[38440,"."]
[38441,"."]
[38442,"."]
[38443,"."]
[38446,"."]
[38447,"."]
[38448,"."]
[38449,"."]
[38450,"."]
[38453,"."]
[38454,"."]
[38455,"."]
[38456,"."]
[38457,"."]
[38460,"."]
[38461,"."]
[38462,"."]
[38463,"."]
[38464,"."]
[38467,"."]
[38468,"."]
[38469,"."]
[38470,"."]
[38471,"."]
[38474,"."]
[38475,"."]
[38476,"."]
[38477,"."]
[38478,"."]
[38481,"."]
[38482,"."]
[38483,"."]
[38484,"."]
[38485,"."]
[38488,"."]
[38489,"."]
[38490,"."]
[38491,"."]
[38492,"."]
[38495,"."]
[38496,"."]
[38497,"."]
[38498,"."]
[38499,"."]
[38502,"."]
[38503,"."]
[38504,"."]
[38505,"."]
[38506,"."]
[38509,"."]
[38510,"."]
[38511,"."]
[38512,"."]
[38513,"."]
[38516,"."]
[38517,"."]
[38518,"."]
[38519,"."]
[38520,"."]
[38523,"."]
[38524,"."]
[38525,"."]
[38526,"."]
[38527,"."]
[38530,"."]
[38531,"."]
[38532,"."]
[38533,"."]
[38534,"."]
[38537,"."]
[38538,"."]
[38539,"."]
[38540,"."]
[38541,"."]
[38544,"."]
[38545,"."]
[38546,"."]
[38547,"."]
[38548,"."]
[38551,"."]
[38552,"."]
[38553,"."]
[38554,"."]
[38555,"."]
[38558,"."]
[38559,"."]
[38560,"."]
[38561,"."]
[38562,"."]
[38565,"."]
[38566,"."]
[38567,"."]
[38568,"."]
[38569,"."]
[38572,"."]
[38573,"."]
[38574,"."]
[38575,"."]
[38576,"."]
[38579,"."]
[38580,"."]
[38581,"."]
[38582,"."]
[38583,"."]
[38586,"."]
[38587,"."]
[38588,"."]
[38589,"."]
[38590,"."]
[38593,"."]
[38594,"."]
[38595,"."]
[38596,"."]
[38597,"."]
[38600,"."]
[38601,"."]
[38602,"."]
[38603,"."]
[38604,"."]
[38607,"."]
[38608,"."]
[38609,"."]
[38610,"."]
[38611,"."]
[38614,"."]
[38615,"."]
[38616,"."]
[38617,"."]
[38618,"."]
[38621,"."]
[38622,"."]
[38623,"."]
[38624,"."]
[38625,"."]
[38628,"."]
[38629,"."]
[38630,"."]
[38631,"."]
[38632,"."]
[38635,"."]
[38636,"."]
[38637,"."]
[38638,"."]
[38639,"."]
[38642,"."]
[38643,"."]
[38644,"."]
[38645,"."]
[38646,"."]
[38649,"."]
[38650,"."]
[38651,"."]
[38652,"."]
[38653,"."]
[38656,"."]
[38657,"."]
[38658,"."]
[38659,"."]
[38660,"."]
[38663,"."]
[38664,"."]
[38665,"."]
[38666,"."]
[38667,"."]
[38670,"."]
[38671,"."]
[38672,"."]
[38673,"."]
[38674,"."]
[38677,"."]
[38678,"."]
[38679,"."]
[38680,"."]
[38681,"."]
[38684,"."]
[38685,"."]
[38686,"."]
[38687,"."]
[38688,"."]
[38691,"."]
[38692,"."]
[38693,"."]
[38694,"."]
[38695,"."]
[38698,"."]
[38699,"."]
[38700,"."]
[38701,"."]
[38702,"."]
[38705,"."]
[38706,"."]
[38707,"."]
[38708,"."]
[38709,"."]
[38712,"."]
[38713,"."]
[38714,"."]
[38715,"."]
[38716,"."]
[38719,"."]
[38720,"."]
[38721,"."]
[38722,"."]
[38723,"."]
[38726,"."]
[38727,"."]
[38728,"."]
[38729,"."]
[38730,"."]
[38733,"."]
[38734,"."]
[38735,"."]
[38736,"."]
[38737,"."]
[38740,"."]
[38741,"."]
[38742,"."]
[38743,"."]
[38744,"."]
[38747,"."]
[38748,"."]
[38749,"."]
[38750,"."]
[38751,"."]
[38754,"."]
[38755,"."]
[38756,"."]
[38757,4.51]
[38758,4.55]
[38761,4.5599999999999996]
[38762,4.5999999999999996]
[38763,4.58]
[38764,4.57]
[38765,4.51]
[38768,"."]
[38769,4.53]
[38770,4.4800000000000004]
[38771,4.51]
[38772,4.5199999999999996]
[38775,4.55]
[38776,4.51]
[38777,4.5599999999999996]
[38778,4.62]
[38779,4.66]
[38782,4.72]
[38783,4.72]
[38784,4.72]
[38785,4.72]
[38786,4.74]
[38789,4.7699999999999996]
[38790,4.71]
[38791,4.75]
[38792,4.7]
[38793,4.72]
[38796,4.7]
[38797,4.74]
[38798,4.7300000000000004]
[38799,4.75]
[38800,4.7]
[38803,4.7300000000000004]
[38804,4.8]
[38805,4.84]
[38806,4.8899999999999997]
[38807,4.9000000000000004]
[38810,4.9000000000000004]
[38811,4.91]
[38812,4.9000000000000004]
[38813,4.96]
[38814,5.04]
[38817,5.04]
[38818,5]
[38819,5.05]
[38820,5.1100000000000003]
[38821,"."]
[38824,5.08]
[38825,5.07]
[38826,5.13]
[38827,5.14]
[38828,5.0999999999999996]
[38831,5.07]
[38832,5.16]
[38833,5.18]
[38834,5.18]
[38835,5.17]
[38838,5.23]
[38839,5.2]
[38840,5.24]
[38841,5.23]
[38842,5.2]
[38845,5.19]
[38846,5.2]
[38847,5.19]
[38848,5.23]
[38849,5.29]
[38852,5.26]
[38853,5.22]
[38854,5.28]
[38855,5.18]
[38856,5.14]
[38859,5.13]
[38860,5.16]
[38861,5.13]
[38862,5.17]
[38863,5.16]
[38866,"."]
[38867,5.19]
[38868,5.21]
[38869,5.2]
[38870,5.0999999999999996]
[38873,5.0999999999999996]
[38874,5.08]
[38875,5.09]
[38876,5.0599999999999996]
[38877,5.03]
[38880,5.03]
[38881,5.01]
[38882,5.09]
[38883,5.13]
[38884,5.17]
[38887,5.18]
[38888,5.19]
[38889,5.19]
[38890,5.23]
[38891,5.26]
[38894,5.28]
[38895,5.24]
[38896,5.28]
[38897,5.26]
[38898,5.19]
[38901,5.2]
[38902,"."]
[38903,5.27]
[38904,5.23]
[38905,5.18]
[38908,5.17]
[38909,5.14]
[38910,5.14]
[38911,5.12]
[38912,5.1100000000000003]
[38915,5.0999999999999996]
[38916,5.16]
[38917,5.0999999999999996]
[38918,5.08]
[38919,5.0999999999999996]
[38922,5.1100000000000003]
[38923,5.13]
[38924,5.0999999999999996]
[38925,5.1100000000000003]
[38926,5.07]
[38929,5.07]
[38930,5.07]
[38931,5.05]
[38932,5.04]
[38933,5]
[38936,5]
[38937,5.0199999999999996]
[38938,5.05]
[38939,5.0599999999999996]
[38940,5.09]
[38943,5.12]
[38944,5.05]
[38945,5]
[38946,5]
[38947,4.97]
[38950,4.96]
[38951,4.95]
[38952,4.95]
[38953,4.9400000000000004]
[38954,4.93]
[38957,4.9400000000000004]
[38958,4.93]
[38959,4.91]
[38960,4.88]
[38961,4.87]
[38964,"."]
[38965,4.93]
[38966,4.95]
[38967,4.9400000000000004]
[38968,4.92]
[38971,4.95]
[38972,4.91]
[38973,4.9000000000000004]
[38974,4.92]
[38975,4.92]
[38978,4.93]
[38979,4.8600000000000003]
[38980,4.8499999999999996]
[38981,4.78]
[38982,4.74]
[38985,4.7]
[38986,4.71]
[38987,4.7300000000000004]
[38988,4.76]
[38989,4.7699999999999996]
[38992,4.76]
[38993,4.76]
[38994,4.72]
[38995,4.76]
[38996,4.84]
[38999,"."]
[39000,4.88]
[39001,4.91]
[39002,4.91]
[39003,4.9400000000000004]
[39006,4.92]
[39007,4.91]
[39008,4.8899999999999997]
[39009,4.91]
[39010,4.91]
[39013,4.95]
[39014,4.95]
[39015,4.8899999999999997]
[39016,4.84]
[39017,4.8]
[39020,4.78]
[39021,4.72]
[39022,4.68]
[39023,4.72]
[39024,4.8099999999999996]
[39027,4.79]
[39028,4.76]
[39029,4.7300000000000004]
[39030,4.7300000000000004]
[39031,4.6900000000000004]
[39034,4.71]
[39035,4.66]
[39036,4.6900000000000004]
[39037,4.74]
[39038,4.6900000000000004]
[39041,4.68]
[39042,4.66]
[39043,4.6500000000000004]
[39044,"."]
[39045,4.63]
[39048,4.62]
[39049,4.59]
[39050,4.6100000000000003]
[39051,4.5599999999999996]
[39052,4.54]
[39055,4.55]
[39056,4.57]
[39057,4.5999999999999996]
[39058,4.5999999999999996]
[39059,4.66]
[39062,4.63]
[39063,4.5999999999999996]
[39064,4.6900000000000004]
[39065,4.72]
[39066,4.72]
[39069,4.72]
[39070,4.7300000000000004]
[39071,4.7300000000000004]
[39072,4.7]
[39073,4.76]
[39076,"."]
[39077,4.7300000000000004]
[39078,4.78]
[39079,4.8099999999999996]
[39080,4.8099999999999996]
[39083,"."]
[39084,4.79]
[39085,4.7699999999999996]
[39086,4.72]
[39087,4.74]
[39090,4.74]
[39091,4.74]
[39092,4.7699999999999996]
[39093,4.82]
[39094,4.8600000000000003]
[39097,"."]
[39098,4.8499999999999996]
[39099,4.88]
[39100,4.8499999999999996]
[39101,4.87]
[39104,4.84]
[39105,4.9000000000000004]
[39106,4.91]
[39107,4.96]
[39108,4.9800000000000004]
[39111,4.99]
[39112,4.9800000000000004]
[39113,4.93]
[39114,4.93]
[39115,4.93]
[39118,4.91]
[39119,4.87]
[39120,4.8600000000000003]
[39121,4.8099999999999996]
[39122,4.87]
[39125,4.88]
[39126,4.9000000000000004]
[39127,4.83]
[39128,4.8099999999999996]
[39129,4.79]
[39132,"."]
[39133,4.78]
[39134,4.79]
[39135,4.83]
[39136,4.79]
[39139,4.7300000000000004]
[39140,4.62]
[39141,4.68]
[39142,4.68]
[39143,4.6500000000000004]
[39146,4.6399999999999997]
[39147,4.66]
[39148,4.6399999999999997]
[39149,4.6500000000000004]
[39150,4.72]
[39153,4.6900000000000004]
[39154,4.66]
[39155,4.6900000000000004]
[39156,4.6900000000000004]
[39157,4.7]
[39160,4.72]
[39161,4.71]
[39162,4.7]
[39163,4.78]
[39164,4.8]
[39167,4.79]
[39168,4.8099999999999996]
[39169,4.83]
[39170,4.83]
[39171,4.84]
[39174,4.84]
[39175,4.8499999999999996]
[39176,4.8499999999999996]
[39177,4.87]
[39178,4.92]
[39181,4.92]
[39182,4.91]
[39183,4.92]
[39184,4.91]
[39185,4.93]
[39188,4.8899999999999997]
[39189,4.8499999999999996]
[39190,4.8099999999999996]
[39191,4.84]
[39192,4.8499999999999996]
[39195,4.83]
[39196,4.8]
[39197,4.83]
[39198,4.87]
[39199,4.8899999999999997]
[39202,4.8099999999999996]
[39203,4.8099999999999996]
[39204,4.82]
[39205,4.84]
[39206,4.8]
[39209,4.79]
[39210,4.8]
[39211,4.83]
[39212,4.83]
[39213,4.8499999999999996]
[39216,4.8600000000000003]
[39217,4.88]
[39218,4.88]
[39219,4.91]
[39220,4.96]
[39223,4.9400000000000004]
[39224,4.9800000000000004]
[39225,5.01]
[39226,5]
[39227,5.01]
[39230,"."]
[39231,5.01]
[39232,5.01]
[39233,5.01]
[39234,5.0599999999999996]
[39237,5.0199999999999996]
[39238,5.07]
[39239,5.08]
[39240,5.2]
[39241,5.22]
[39244,5.24]
[39245,5.35]
[39246,5.28]
[39247,5.3]
[39248,5.26]
[39251,5.26]
[39252,5.2]
[39253,5.24]
[39254,5.28]
[39255,5.25]
[39258,5.2]
[39259,5.22]
[39260,5.2]
[39261,5.22]
[39262,5.12]
[39265,5.09]
[39266,5.14]
[39267,"."]
[39268,5.24]
[39269,5.28]
[39272,5.25]
[39273,5.14]
[39274,5.18]
[39275,5.22]
[39276,5.19]
[39279,5.14]
[39280,5.16]
[39281,5.0999999999999996]
[39282,5.12]
[39283,5.07]
[39286,5.07]
[39287,5.05]
[39288,5.04]
[39289,4.95]
[39290,4.95]
[39293,4.97]
[39294,4.92]
[39295,4.9000000000000004]
[39296,4.91]
[39297,4.87]
[39300,4.8899999999999997]
[39301,4.92]
[39302,5.01]
[39303,5.0199999999999996]
[39304,5.03]
[39307,5.01]
[39308,4.99]
[39309,5]
[39310,4.92]
[39311,5]
[39314,4.9800000000000004]
[39315,4.95]
[39316,4.96]
[39317,4.93]
[39318,4.88]
[39321,4.87]
[39322,4.8600000000000003]
[39323,4.88]
[39324,4.83]
[39325,4.83]
[39328,"."]
[39329,4.84]
[39330,4.78]
[39331,4.79]
[39332,4.7]
[39335,4.6500000000000004]
[39336,4.6500000000000004]
[39337,4.68]
[39338,4.75]
[39339,4.72]
[39342,4.72]
[39343,4.7699999999999996]
[39344,4.83]
[39345,4.96]
[39346,4.8899999999999997]
[39349,4.88]
[39350,4.8899999999999997]
[39351,4.9000000000000004]
[39352,4.84]
[39353,4.83]
[39356,4.79]
[39357,4.7699999999999996]
[39358,4.79]
[39359,4.7699999999999996]
[39360,4.87]
[39363,"."]
[39364,4.87]
[39365,4.8600000000000003]
[39366,4.87]
[39367,4.91]
[39370,4.91]
[39371,4.9000000000000004]
[39372,4.82]
[39373,4.78]
[39374,4.68]
[39377,4.68]
[39378,4.6900000000000004]
[39379,4.6399999999999997]
[39380,4.66]
[39381,4.68]
[39384,4.66]
[39385,4.68]
[39386,4.74]
[39387,4.6399999999999997]
[39388,4.6100000000000003]
[39391,4.63]
[39392,4.66]
[39393,4.67]
[39394,4.67]
[39395,4.6100000000000003]
[39398,"."]
[39399,4.6100000000000003]
[39400,4.6100000000000003]
[39401,4.54]
[39402,4.5199999999999996]
[39405,4.47]
[39406,4.49]
[39407,4.46]
[39408,"."]
[39409,4.43]
[39412,4.26]
[39413,4.3600000000000003]
[39414,4.41]
[39415,4.3499999999999996]
[39416,4.4000000000000004]
[39419,4.34]
[39420,4.34]
[39421,4.3899999999999997]
[39422,4.49]
[39423,4.58]
[39426,4.5999999999999996]
[39427,4.47]
[39428,4.51]
[39429,4.6100000000000003]
[39430,4.66]
[39433,4.62]
[39434,4.55]
[39435,4.47]
[39436,4.46]
[39437,4.58]
[39440,4.62]
[39441,"."]
[39442,4.68]
[39443,4.6100000000000003]
[39444,4.51]
[39447,4.45]
[39448,"."]
[39449,4.3499999999999996]
[39450,4.37]
[39451,4.3600000000000003]
[39454,4.34]
[39455,4.3499999999999996]
[39456,4.32]
[39457,4.4400000000000004]
[39458,4.3899999999999997]
[39461,4.37]
[39462,4.28]
[39463,4.32]
[39464,4.25]
[39465,4.28]
[39468,"."]
[39469,4.2300000000000004]
[39470,4.2300000000000004]
[39471,4.3600000000000003]
[39472,4.28]
[39475,4.29]
[39476,4.34]
[39477,4.4400000000000004]
[39478,4.3499999999999996]
[39479,4.32]
[39482,4.37]
[39483,4.33]
[39484,4.37]
[39485,4.51]
[39486,4.43]
[39489,4.41]
[39490,4.46]
[39491,4.5199999999999996]
[39492,4.67]
[39493,4.58]
[39496,"."]
[39497,4.66]
[39498,4.6500000000000004]
[39499,4.54]
[39500,4.58]
[39503,4.67]
[39504,4.66]
[39505,4.6500000000000004]
[39506,4.55]
[39507,4.41]
[39510,4.42]
[39511,4.5199999999999996]
[39512,4.5999999999999996]
[39513,4.57]
[39514,4.55]
[39517,4.45]
[39518,4.53]
[39519,4.4000000000000004]
[39520,4.47]
[39521,4.3499999999999996]
[39524,4.29]
[39525,4.3499999999999996]
[39526,4.22]
[39527,4.17]
[39528,"."]
[39531,4.33]
[39532,4.3]
[39533,4.33]
[39534,4.38]
[39535,4.33]
[39538,4.3]
[39539,4.4000000000000004]
[39540,4.38]
[39541,4.4000000000000004]
[39542,4.32]
[39545,4.3600000000000003]
[39546,4.37]
[39547,4.3099999999999996]
[39548,4.34]
[39549,4.3]
[39552,4.3499999999999996]
[39553,4.42]
[39554,4.54]
[39555,4.54]
[39556,4.51]
[39559,4.4800000000000004]
[39560,4.46]
[39561,4.49]
[39562,4.5599999999999996]
[39563,4.6100000000000003]
[39566,4.57]
[39567,4.55]
[39568,4.49]
[39569,4.49]
[39570,4.57]
[39573,4.58]
[39574,4.6399999999999997]
[39575,4.6100000000000003]
[39576,4.5]
[39577,4.53]
[39580,4.53]
[39581,4.62]
[39582,4.63]
[39583,4.5599999999999996]
[39584,4.58]
[39587,4.5599999999999996]
[39588,4.53]
[39589,4.55]
[39590,4.63]
[39591,4.57]
[39594,"."]
[39595,4.6500000000000004]
[39596,4.71]
[39597,4.76]
[39598,4.72]
[39601,4.68]
[39602,4.63]
[39603,4.71]
[39604,4.75]
[39605,4.6500000000000004]
[39608,4.6399999999999997]
[39609,4.7]
[39610,4.72]
[39611,4.7699999999999996]
[39612,4.79]
[39615,4.7699999999999996]
[39616,4.78]
[39617,4.72]
[39618,4.76]
[39619,4.71]
[39622,4.71]
[39623,4.6500000000000004]
[39624,4.6500000000000004]
[39625,4.62]
[39626,4.53]
[39629,4.53]
[39630,4.55]
[39631,4.51]
[39632,4.53]
[39633,"."]
[39636,4.51]
[39637,4.46]
[39638,4.42]
[39639,4.42]
[39640,4.5199999999999996]
[39643,4.47]
[39644,4.4800000000000004]
[39645,4.59]
[39646,4.6500000000000004]
[39647,4.66]
[39650,4.6399999999999997]
[39651,4.67]
[39652,4.6900000000000004]
[39653,4.5999999999999996]
[39654,4.6900000000000004]
[39657,4.63]
[39658,4.6399999999999997]
[39659,4.6399999999999997]
[39660,4.59]
[39661,4.57]
[39664,4.58]
[39665,4.63]
[39666,4.68]
[39667,4.5599999999999996]
[39668,4.55]
[39671,4.6100000000000003]
[39672,4.55]
[39673,4.57]
[39674,4.5199999999999996]
[39675,4.47]
[39678,4.4400000000000004]
[39679,4.47]
[39680,4.43]
[39681,4.46]
[39682,4.46]
[39685,4.4000000000000004]
[39686,4.4000000000000004]
[39687,4.38]
[39688,4.38]
[39689,4.43]
[39692,"."]
[39693,4.3600000000000003]
[39694,4.32]
[39695,4.2699999999999996]
[39696,4.2699999999999996]
[39699,4.26]
[39700,4.2]
[39701,4.2300000000000004]
[39702,4.2]
[39703,4.32]
[39706,4.12]
[39707,4.08]
[39708,4.08]
[39709,4.1399999999999997]
[39710,4.3600000000000003]
[39713,4.41]
[39714,4.43]
[39715,4.4000000000000004]
[39716,4.4000000000000004]
[39717,4.3600000000000003]
[39720,4.13]
[39721,4.3099999999999996]
[39722,4.22]
[39723,4.16]
[39724,4.1100000000000003]
[39727,3.99]
[39728,4.01]
[39729,4.09]
[39730,4.1399999999999997]
[39731,4.1500000000000004]
[39734,"."]
[39735,4.2699999999999996]
[39736,4.25]
[39737,4.25]
[39738,4.32]
[39741,4.26]
[39742,4.2]
[39743,4.07]
[39744,3.99]
[39745,4.1100000000000003]
[39748,4.12]
[39749,4.1900000000000004]
[39750,4.26]
[39751,4.3]
[39752,4.3499999999999996]
[39755,4.33]
[39756,4.2]
[39757,4.13]
[39758,4.1900000000000004]
[39759,4.25]
[39762,4.21]
[39763,"."]
[39764,4.17]
[39765,4.34]
[39766,4.22]
[39769,4.2]
[39770,4.1399999999999997]
[39771,3.96]
[39772,3.64]
[39773,3.7]
[39776,3.78]
[39777,3.63]
[39778,3.54]
[39779,"."]
[39780,3.45]
[39783,3.22]
[39784,3.18]
[39785,3.17]
[39786,3.06]
[39787,3.11]
[39790,3.16]
[39791,3.06]
[39792,3.09]
[39793,3.07]
[39794,3.07]
[39797,2.98]
[39798,2.86]
[39799,2.66]
[39800,2.5299999999999998]
[39801,2.5499999999999998]
[39804,2.6]
[39805,2.63]
[39806,2.63]
[39807,"."]
[39808,2.61]
[39811,2.63]
[39812,2.58]
[39813,2.69]
[39814,"."]
[39815,2.83]
[39818,3]
[39819,3.04]
[39820,3.05]
[39821,3.04]
[39822,3.04]
[39825,2.99]
[39826,3]
[39827,2.89]
[39828,2.86]
[39829,2.89]
[39832,"."]
[39833,2.97]
[39834,3.15]
[39835,3.25]
[39836,3.32]
[39839,3.39]
[39840,3.26]
[39841,3.44]
[39842,3.57]
[39843,3.58]
[39846,3.47]
[39847,3.64]
[39848,3.65]
[39849,3.63]
[39850,3.7]
[39853,3.69]
[39854,3.54]
[39855,3.45]
[39856,3.47]
[39857,3.68]
[39860,"."]
[39861,3.47]
[39862,3.54]
[39863,3.68]
[39864,3.56]
[39867,3.53]
[39868,3.49]
[39869,3.59]
[39870,3.66]
[39871,3.71]
[39874,3.64]
[39875,3.67]
[39876,3.69]
[39877,3.51]
[39878,3.5]
[39881,3.59]
[39882,3.7]
[39883,3.67]
[39884,3.63]
[39885,3.66]
[39888,3.76]
[39889,3.83]
[39890,3.57]
[39891,3.62]
[39892,3.65]
[39895,3.69]
[39896,3.6]
[39897,3.73]
[39898,3.66]
[39899,3.62]
[39902,3.6]
[39903,3.56]
[39904,3.51]
[39905,3.57]
[39906,3.7]
[39909,3.73]
[39910,3.72]
[39911,3.66]
[39912,3.76]
[39913,"."]
[39916,3.69]
[39917,3.64]
[39918,3.66]
[39919,3.72]
[39920,3.79]
[39923,3.69]
[39924,3.74]
[39925,3.82]
[39926,3.8]
[39927,3.89]
[39930,3.84]
[39931,3.97]
[39932,4.01]
[39933,4.05]
[39934,4.09]
[39937,4.0599999999999996]
[39938,4.0599999999999996]
[39939,4.09]
[39940,4.25]
[39941,4.28]
[39944,4.18]
[39945,4.16]
[39946,4.09]
[39947,4.0599999999999996]
[39948,4.09]
[39951,4.18]
[39952,4.21]
[39953,4.1399999999999997]
[39954,4.3]
[39955,4.38]
[39958,"."]
[39959,4.45]
[39960,4.59]
[39961,4.54]
[39962,4.34]
[39965,4.55]
[39966,4.5]
[39967,4.45]
[39968,4.58]
[39969,4.63]
[39972,4.6500000000000004]
[39973,4.6399999999999997]
[39974,4.76]
[39975,4.6900000000000004]
[39976,4.6500000000000004]
[39979,4.6100000000000003]
[39980,4.4800000000000004]
[39981,4.5]
[39982,4.63]
[39983,4.5199999999999996]
[39986,4.45]
[39987,4.37]
[39988,4.4400000000000004]
[39989,4.33]
[39990,4.3]
[39993,4.3099999999999996]
[39994,4.32]
[39995,4.34]
[39996,4.32]
[39997,"."]
[40000,4.3499999999999996]
[40001,4.3099999999999996]
[40002,4.17]
[40003,4.3099999999999996]
[40004,4.2]
[40007,4.25]
[40008,4.38]
[40009,4.4800000000000004]
[40010,4.45]
[40011,4.53]
[40014,4.47]
[40015,4.38]
[40016,4.45]
[40017,4.58]
[40018,4.55]
[40021,4.62]
[40022,4.5599999999999996]
[40023,4.5]
[40024,4.4400000000000004]
[40025,4.3099999999999996]
[40028,4.42]
[40029,4.45]
[40030,4.57]
[40031,4.53]
[40032,4.6100000000000003]
[40035,4.5199999999999996]
[40036,4.4400000000000004]
[40037,4.53]
[40038,4.4400000000000004]
[40039,4.41]
[40042,4.33]
[40043,4.3499999999999996]
[40044,4.28]
[40045,4.24]
[40046,4.3600000000000003]
[40049,4.2699999999999996]
[40050,4.22]
[40051,4.2]
[40052,4.2300000000000004]
[40053,4.21]
[40056,4.18]
[40057,4.1900000000000004]
[40058,4.09]
[40059,4.1500000000000004]
[40060,4.2699999999999996]
[40063,"."]
[40064,4.3099999999999996]
[40065,4.33]
[40066,4.1900000000000004]
[40067,4.18]
[40070,4.22]
[40071,4.2699999999999996]
[40072,4.26]
[40073,4.1900000000000004]
[40074,4.24]
[40077,4.2300000000000004]
[40078,4.2]
[40079,4.21]
[40080,4.17]
[40081,4.0999999999999996]
[40084,4.04]
[40085,4.03]
[40086,4.03]
[40087,3.97]
[40088,4.01]
[40091,4.01]
[40092,4.07]
[40093,3.99]
[40094,4.09]
[40095,4.22]
[40098,"."]
[40099,4.16]
[40100,4.28]
[40101,4.3099999999999996]
[40102,4.24]
[40105,4.21]
[40106,4.16]
[40107,4.22]
[40108,4.24]
[40109,4.29]
[40112,4.37]
[40113,4.29]
[40114,4.25]
[40115,4.3499999999999996]
[40116,4.2300000000000004]
[40119,4.26]
[40120,4.34]
[40121,4.41]
[40122,4.41]
[40123,4.4000000000000004]
[40126,4.4000000000000004]
[40127,4.41]
[40128,"."]
[40129,4.41]
[40130,4.3600000000000003]
[40133,4.26]
[40134,4.26]
[40135,4.29]
[40136,4.29]
[40137,4.3]
[40140,4.29]
[40141,4.25]
[40142,4.2300000000000004]
[40143,"."]
[40144,4.21]
[40147,4.2]
[40148,4.26]
[40149,4.26]
[40150,4.33]
[40151,4.4000000000000004]
[40154,4.4000000000000004]
[40155,4.3899999999999997]
[40156,4.41]
[40157,4.5]
[40158,4.49]
[40161,4.4800000000000004]
[40162,4.5199999999999996]
[40163,4.5199999999999996]
[40164,4.42]
[40165,4.46]
[40168,4.5599999999999996]
[40169,4.5999999999999996]
[40170,4.6100000000000003]
[40171,4.68]
[40172,"."]
[40175,4.6900000000000004]
[40176,4.6399999999999997]
[40177,4.6100000000000003]
[40178,4.63]
[40179,"."]
[40182,4.6500000000000004]
[40183,4.59]
[40184,4.7]
[40185,4.6900000000000004]
[40186,4.7]
[40189,4.74]
[40190,4.62]
[40191,4.71]
[40192,4.63]
[40193,4.58]
[40196,"."]
[40197,4.5999999999999996]
[40198,4.54]
[40199,4.5]
[40200,4.5]
[40203,4.55]
[40204,4.5599999999999996]
[40205,4.55]
[40206,4.57]
[40207,4.51]
[40210,4.5599999999999996]
[40211,4.55]
[40212,4.62]
[40213,4.53]
[40214,4.51]
[40217,4.5199999999999996]
[40218,4.58]
[40219,4.6500000000000004]
[40220,4.6900000000000004]
[40221,4.66]
[40224,"."]
[40225,4.63]
[40226,4.7]
[40227,4.74]
[40228,4.71]
[40231,4.7300000000000004]
[40232,4.63]
[40233,4.63]
[40234,4.58]
[40235,4.55]
[40238,4.5599999999999996]
[40239,4.57]
[40240,4.58]
[40241,4.5599999999999996]
[40242,4.6399999999999997]
[40245,4.68]
[40246,4.68]
[40247,4.6900000000000004]
[40248,4.66]
[40249,4.62]
[40252,4.63]
[40253,4.59]
[40254,4.5599999999999996]
[40255,4.59]
[40256,4.58]
[40259,4.57]
[40260,4.5999999999999996]
[40261,4.72]
[40262,4.7699999999999996]
[40263,4.75]
[40266,4.76]
[40267,4.75]
[40268,4.72]
[40269,4.74]
[40270,4.8099999999999996]
[40273,4.8499999999999996]
[40274,4.84]
[40275,4.74]
[40276,4.75]
[40277,4.74]
[40280,4.7]
[40281,4.68]
[40282,4.72]
[40283,4.72]
[40284,4.67]
[40287,4.7]
[40288,4.67]
[40289,4.6100000000000003]
[40290,4.6500000000000004]
[40291,4.67]
[40294,4.67]
[40295,4.5599999999999996]
[40296,4.63]
[40297,4.5999999999999996]
[40298,4.53]
[40301,4.53]
[40302,4.43]
[40303,4.3899999999999997]
[40304,4.1900000000000004]
[40305,4.28]
[40308,4.41]
[40309,4.42]
[40310,4.47]
[40311,4.47]
[40312,4.32]
[40315,4.3499999999999996]
[40316,4.26]
[40317,4.24]
[40318,4.13]
[40319,4.07]
[40322,4.12]
[40323,4.07]
[40324,4.1100000000000003]
[40325,4.24]
[40326,4.22]
[40329,"."]
[40330,4.1900000000000004]
[40331,4.24]
[40332,4.29]
[40333,4.13]
[40336,4.1100000000000003]
[40337,4.0999999999999996]
[40338,4.12]
[40339,4.25]
[40340,4.1500000000000004]
[40343,4.2]
[40344,4.2300000000000004]
[40345,4.18]
[40346,4.13]
[40347,4.1500000000000004]
[40350,4.17]
[40351,4.0999999999999996]
[40352,4.05]
[40353,4.09]
[40354,4.07]
[40357,4.01]
[40358,3.94]
[40359,3.91]
[40360,3.88]
[40361,3.94]
[40364,"."]
[40365,3.89]
[40366,3.96]
[40367,4]
[40368,4.04]
[40371,4.05]
[40372,4.0999999999999996]
[40373,4.03]
[40374,3.97]
[40375,3.95]
[40378,3.99]
[40379,3.99]
[40380,3.89]
[40381,3.95]
[40382,4.01]
[40385,4.03]
[40386,4.08]
[40387,4.07]
[40388,4.08]
[40389,3.98]
[40392,4.0599999999999996]
[40393,4.04]
[40394,4.07]
[40395,4.05]
[40396,4]
[40399,4.01]
[40400,4]
[40401,3.93]
[40402,3.94]
[40403,3.87]
[40406,3.72]
[40407,3.77]
[40408,3.73]
[40409,3.66]
[40410,3.67]
[40413,3.65]
[40414,3.57]
[40415,3.59]
[40416,3.53]
[40417,3.69]
[40420,3.6]
[40421,3.52]
[40422,3.65]
[40423,3.72]
[40424,3.79]
[40427,"."]
[40428,3.67]
[40429,3.72]
[40430,3.84]
[40431,3.88]
[40434,3.83]
[40435,3.79]
[40436,3.87]
[40437,3.92]
[40438,3.9]
[40441,3.87]
[40442,3.79]
[40443,3.74]
[40444,3.73]
[40445,3.79]
[40448,3.7]
[40449,3.66]
[40450,3.69]
[40451,3.69]
[40452,3.71]
[40455,3.71]
[40456,3.74]
[40457,3.67]
[40458,3.72]
[40459,3.75]
[40462,"."]
[40463,3.8]
[40464,3.84]
[40465,3.91]
[40466,3.98]
[40469,3.93]
[40470,3.9]
[40471,3.89]
[40472,3.95]
[40473,3.94]
[40476,3.91]
[40477,4]
[40478,4.0599999999999996]
[40479,4.05]
[40480,3.99]
[40483,4.01]
[40484,3.93]
[40485,4.09]
[40486,4.04]
[40487,4.12]
[40490,4.12]
[40491,4.25]
[40492,4.25]
[40493,"."]
[40494,4.26]
[40497,4.38]
[40498,4.26]
[40499,4.3099999999999996]
[40500,4.29]
[40501,4.25]
[40504,4.2]
[40505,4.18]
[40506,4.29]
[40507,"."]
[40508,4.21]
[40511,4.16]
[40512,4.12]
[40513,4.24]
[40514,4.2699999999999996]
[40515,4.32]
[40518,4.25]
[40519,4.3899999999999997]
[40520,4.45]
[40521,4.41]
[40522,4.43]
[40525,4.3899999999999997]
[40526,4.54]
[40527,4.59]
[40528,4.57]
[40529,4.41]
[40532,4.4400000000000004]
[40533,4.4400000000000004]
[40534,4.45]
[40535,4.47]
[40536,"."]
[40539,4.42]
[40540,4.53]
[40541,4.41]
[40542,4.43]
[40543,4.34]
[40546,4.3899999999999997]
[40547,4.4400000000000004]
[40548,4.55]
[40549,4.53]
[40550,4.4800000000000004]
[40553,4.47]
[40554,4.49]
[40555,4.5199999999999996]
[40556,4.5]
[40557,4.53]
[40560,"."]
[40561,4.5599999999999996]
[40562,4.53]
[40563,4.5999999999999996]
[40564,4.57]
[40567,4.55]
[40568,4.4800000000000004]
[40569,4.59]
[40570,4.57]
[40571,4.53]
[40574,4.58]
[40575,4.62]
[40576,4.6399999999999997]
[40577,4.67]
[40578,4.7300000000000004]
[40581,4.71]
[40582,4.76]
[40583,4.71]
[40584,4.75]
[40585,4.71]
[40588,4.67]
[40589,4.66]
[40590,4.67]
[40591,4.66]
[40592,4.7]
[40595,"."]
[40596,4.5999999999999996]
[40597,4.59]
[40598,4.54]
[40599,4.51]
[40602,4.49]
[40603,4.4800000000000004]
[40604,4.54]
[40605,4.6399999999999997]
[40606,4.5999999999999996]
[40609,4.6100000000000003]
[40610,4.66]
[40611,4.5999999999999996]
[40612,4.53]
[40613,4.54]
[40616,4.5199999999999996]
[40617,4.47]
[40618,4.38]
[40619,4.42]
[40620,4.43]
[40623,4.45]
[40624,4.4400000000000004]
[40625,4.4400000000000004]
[40626,4.4800000000000004]
[40627,4.51]
[40630,4.51]
[40631,4.54]
[40632,4.5199999999999996]
[40633,4.51]
[40634,4.4800000000000004]
[40637,4.49]
[40638,4.51]
[40639,4.58]
[40640,4.63]
[40641,4.63]
[40644,4.6399999999999997]
[40645,4.58]
[40646,4.55]
[40647,4.53]
[40648,4.47]
[40651,4.45]
[40652,4.43]
[40653,4.47]
[40654,4.47]
[40655,"."]
[40658,4.46]
[40659,4.3899999999999997]
[40660,4.45]
[40661,4.42]
[40662,4.4000000000000004]
[40665,4.38]
[40666,4.3600000000000003]
[40667,4.33]
[40668,4.26]
[40669,4.29]
[40672,4.3]
[40673,4.34]
[40674,4.3099999999999996]
[40675,4.37]
[40676,4.32]
[40679,4.28]
[40680,4.2300000000000004]
[40681,4.29]
[40682,4.3]
[40683,4.3]
[40686,4.2699999999999996]
[40687,4.26]
[40688,4.28]
[40689,4.2300000000000004]
[40690,4.24]
[40693,"."]
[40694,4.22]
[40695,4.1500000000000004]
[40696,4.25]
[40697,4.22]
[40700,4.25]
[40701,4.2699999999999996]
[40702,4.2]
[40703,4.22]
[40704,4.18]
[40707,4.2]
[40708,4.3]
[40709,4.1900000000000004]
[40710,4.16]
[40711,4.1900000000000004]
[40714,4.1900000000000004]
[40715,4.21]
[40716,4.22]
[40717,4.17]
[40718,4.17]
[40721,4.28]
[40722,4.33]
[40723,4.3899999999999997]
[40724,4.38]
[40725,4.4000000000000004]
[40728,"."]
[40729,4.3899999999999997]
[40730,4.3499999999999996]
[40731,4.37]
[40732,4.2699999999999996]
[40735,4.2]
[40736,4.1900000000000004]
[40737,4.17]
[40738,4.25]
[40739,4.26]
[40742,4.29]
[40743,4.1900000000000004]
[40744,4.25]
[40745,4.3099999999999996]
[40746,4.26]
[40749,4.3099999999999996]
[40750,4.28]
[40751,4.29]
[40752,4.26]
[40753,4.12]
[40756,4.07]
[40757,3.93]
[40758,3.89]
[40759,3.7]
[40760,3.82]
[40763,3.68]
[40764,3.56]
[40765,3.54]
[40766,3.82]
[40767,3.72]
[40770,3.75]
[40771,3.67]
[40772,3.57]
[40773,3.45]
[40774,3.39]
[40777,3.42]
[40778,3.47]
[40779,3.63]
[40780,3.6]
[40781,3.54]
[40784,3.63]
[40785,3.53]
[40786,3.6]
[40787,3.51]
[40788,3.32]
[40791,"."]
[40792,3.26]
[40793,3.36]
[40794,3.32]
[40795,3.26]
[40798,3.24]
[40799,3.32]
[40800,3.32]
[40801,3.36]
[40802,3.34]
[40805,3.22]
[40806,3.2]
[40807,3.03]
[40808,2.78]
[40809,2.89]
[40812,2.99]
[40813,3.08]
[40814,3.1]
[40815,3.03]
[40816,2.9]
[40819,2.76]
[40820,2.77]
[40821,2.87]
[40822,2.96]
[40823,3.02]
[40826,"."]
[40827,3.11]
[40828,3.19]
[40829,3.15]
[40830,3.22]
[40833,3.13]
[40834,3.17]
[40835,3.17]
[40836,3.19]
[40837,3.26]
[40840,3.27]
[40841,3.13]
[40842,3.22]
[40843,3.45]
[40844,3.36]
[40847,3.16]
[40848,2.99]
[40849,3.03]
[40850,3.1]
[40851,3.09]
[40854,3.05]
[40855,3.13]
[40856,3.03]
[40857,3.12]
[40858,"."]
[40861,3.09]
[40862,3.1]
[40863,3.05]
[40864,2.98]
[40865,2.99]
[40868,2.96]
[40869,2.91]
[40870,2.82]
[40871,"."]
[40872,2.92]
[40875,2.93]
[40876,2.96]
[40877,3.06]
[40878,3.12]
[40879,3.03]
[40882,3.02]
[40883,3.09]
[40884,3.04]
[40885,3]
[40886,3.1]
[40889,3.06]
[40890,2.98]
[40891,2.91]
[40892,2.92]
[40893,2.86]
[40896,2.79]
[40897,2.93]
[40898,3]
[40899,2.99]
[40900,3.05]
[40903,"."]
[40904,3.04]
[40905,2.91]
[40906,2.9]
[40907,2.89]
[40910,"."]
[40911,2.98]
[40912,3.03]
[40913,3.06]
[40914,3.02]
[40917,3.02]
[40918,3.04]
[40919,2.96]
[40920,2.97]
[40921,2.91]
[40924,"."]
[40925,2.89]
[40926,2.96]
[40927,3.05]
[40928,3.1]
[40931,3.15]
[40932,3.15]
[40933,3.13]
[40934,3.1]
[40935,3.07]
[40938,2.99]
[40939,2.94]
[40940,3.01]
[40941,3.01]
[40942,3.13]
[40945,3.08]
[40946,3.14]
[40947,3.14]
[40948,3.2]
[40949,3.11]
[40952,3.14]
[40953,3.06]
[40954,3.09]
[40955,3.14]
[40956,3.16]
[40959,"."]
[40960,3.2]
[40961,3.15]
[40962,3.13]
[40963,3.1]
[40966,3.04]
[40967,3.07]
[40968,3.08]
[40969,3.15]
[40970,3.11]
[40973,3.13]
[40974,3.08]
[40975,3.12]
[40976,3.18]
[40977,3.19]
[40980,3.17]
[40981,3.26]
[40982,3.43]
[40983,3.41]
[40984,3.41]
[40987,3.48]
[40988,3.46]
[40989,3.38]
[40990,3.37]
[40991,3.31]
[40994,3.33]
[40995,3.29]
[40996,3.31]
[40997,3.27]
[40998,3.35]
[41001,3.35]
[41002,3.41]
[41003,3.37]
[41004,3.32]
[41005,3.21]
[41008,3.18]
[41009,3.13]
[41010,3.18]
[41011,3.22]
[41012,3.14]
[41015,3.12]
[41016,3.15]
[41017,3.13]
[41018,3.12]
[41019,3.12]
[41022,3.08]
[41023,3.12]
[41024,3.15]
[41025,3.13]
[41026,3.12]
[41029,3.12]
[41030,3.16]
[41031,3.11]
[41032,3.12]
[41033,3.07]
[41036,3.07]
[41037,3.03]
[41038,3.03]
[41039,3.07]
[41040,3.02]
[41043,2.95]
[41044,2.91]
[41045,2.9]
[41046,2.8]
[41047,2.8]
[41050,2.8]
[41051,2.88]
[41052,2.81]
[41053,2.86]
[41054,2.85]
[41057,"."]
[41058,2.85]
[41059,2.72]
[41060,2.67]
[41061,2.5299999999999998]
[41064,2.56]
[41065,2.63]
[41066,2.73]
[41067,2.75]
[41068,2.77]
[41071,2.71]
[41072,2.77]
[41073,2.7]
[41074,2.73]
[41075,2.7]
[41078,2.67]
[41079,2.73]
[41080,2.72]
[41081,2.68]
[41082,2.75]
[41085,2.69]
[41086,2.71]
[41087,2.7]
[41088,2.67]
[41089,2.76]
[41092,2.69]
[41093,2.74]
[41094,"."]
[41095,2.72]
[41096,2.66]
[41099,2.62]
[41100,2.6]
[41101,2.6]
[41102,2.57]
[41103,2.58]
[41106,2.56]
[41107,2.59]
[41108,2.59]
[41109,2.61]
[41110,2.5499999999999998]
[41113,2.52]
[41114,2.4700000000000002]
[41115,2.46]
[41116,2.4900000000000002]
[41117,2.63]
[41120,2.58]
[41121,2.56]
[41122,2.6]
[41123,2.5499999999999998]
[41124,2.65]
[41127,2.65]
[41128,2.72]
[41129,2.75]
[41130,2.78]
[41131,2.74]
[41134,2.74]
[41135,2.82]
[41136,2.9]
[41137,2.96]
[41138,2.93]
[41141,2.93]
[41142,2.9]
[41143,2.82]
[41144,2.79]
[41145,2.79]
[41148,2.76]
[41149,2.75]
[41150,2.77]
[41151,2.75]
[41152,2.68]
[41155,"."]
[41156,2.69]
[41157,2.7]
[41158,2.8]
[41159,2.81]
[41162,2.83]
[41163,2.84]
[41164,2.92]
[41165,2.95]
[41166,3.09]
[41169,3.03]
[41170,3]
[41171,2.97]
[41172,2.96]
[41173,2.95]
[41176,2.91]
[41177,2.86]
[41178,2.79]
[41179,2.83]
[41180,2.82]
[41183,2.81]
[41184,2.81]
[41185,2.82]
[41186,2.89]
[41187,2.96]
[41190,"."]
[41191,2.93]
[41192,2.89]
[41193,2.86]
[41194,2.83]
[41197,2.85]
[41198,2.91]
[41199,2.98]
[41200,3.02]
[41201,2.94]
[41204,2.95]
[41205,2.91]
[41206,2.93]
[41207,2.98]
[41208,2.92]
[41211,2.87]
[41212,"."]
[41213,2.85]
[41214,2.89]
[41215,2.91]
[41218,2.88]
[41219,2.92]
[41220,2.83]
[41221,2.77]
[41222,2.75]
[41225,"."]
[41226,2.72]
[41227,2.73]
[41228,2.72]
[41229,2.73]
[41232,2.76]
[41233,2.82]
[41234,2.83]
[41235,"."]
[41236,2.83]
[41239,2.8]
[41240,2.79]
[41241,2.79]
[41242,2.79]
[41243,2.81]
[41246,2.8]
[41247,2.78]
[41248,2.78]
[41249,2.76]
[41250,2.81]
[41253,2.8]
[41254,2.83]
[41255,2.9]
[41256,2.9]
[41257,2.87]
[41260,2.94]
[41261,3]
[41262,2.99]
[41263,2.98]
[41264,2.93]
[41267,2.94]
[41268,"."]
[41269,2.94]
[41270,2.89]
[41271,2.88]
[41274,2.95]
[41275,"."]
[41276,3.04]
[41277,3.12]
[41278,3.1]
[41281,3.1]
[41282,3.06]
[41283,3.06]
[41284,3.08]
[41285,3.05]
[41288,3.05]
[41289,3.02]
[41290,3.01]
[41291,3.06]
[41292,3.03]
[41295,"."]
[41296,3.02]
[41297,3.02]
[41298,3.04]
[41299,3.14]
[41302,3.15]
[41303,3.18]
[41304,3.19]
[41305,3.17]
[41306,3.21]
[41309,3.17]
[41310,3.21]
[41311,3.18]
[41312,3.17]
[41313,3.17]
[41316,3.16]
[41317,3.19]
[41318,3.23]
[41319,3.17]
[41320,3.18]
[41323,"."]
[41324,3.21]
[41325,3.2]
[41326,3.17]
[41327,3.15]
[41330,3.08]
[41331,3.08]
[41332,3.11]
[41333,3.1]
[41334,3.06]
[41337,3.08]
[41338,3.1]
[41339,3.15]
[41340,3.2]
[41341,3.25]
[41344,3.26]
[41345,3.22]
[41346,3.22]
[41347,3.25]
[41348,3.22]
[41351,3.18]
[41352,3.13]
[41353,3.19]
[41354,3.15]
[41355,3.13]
[41358,3.14]
[41359,3.13]
[41360,3.09]
[41361,3.1]
[41362,"."]
[41365,3.08]
[41366,3.1]
[41367,3.05]
[41368,2.99]
[41369,2.87]
[41372,2.91]
[41373,2.94]
[41374,3.01]
[41375,3.01]
[41376,2.92]
[41379,2.88]
[41380,2.91]
[41381,2.89]
[41382,2.87]
[41383,2.88]
[41386,2.88]
[41387,2.9]
[41388,2.89]
[41389,2.91]
[41390,2.87]
[41393,2.88]
[41394,2.88]
[41395,2.83]
[41396,2.82]
[41397,2.96]
[41400,2.98]
[41401,3]
[41402,2.99]
[41403,3.01]
[41404,3.1]
[41407,3.13]
[41408,3.17]
[41409,3.16]
[41410,3.09]
[41411,3.17]
[41414,3.18]
[41415,3.14]
[41416,3.21]
[41417,3.2]
[41418,3.18]
[41421,"."]
[41422,3.31]
[41423,3.27]
[41424,3.28]
[41425,3.3]
[41428,3.27]
[41429,3.3]
[41430,3.25]
[41431,3.23]
[41432,3.33]
[41435,3.36]
[41436,3.33]
[41437,3.37]
[41438,3.33]
[41439,3.28]
[41442,3.35]
[41443,3.34]
[41444,3.41]
[41445,3.49]
[41446,3.56]
[41449,3.56]
[41450,3.6]
[41451,3.58]
[41452,3.54]
[41453,3.52]
[41456,3.48]
[41457,3.47]
[41458,3.49]
[41459,"."]
[41460,3.68]
[41463,3.63]
[41464,3.64]
[41465,3.68]
[41466,3.64]
[41467,3.64]
[41470,3.61]
[41471,3.58]
[41472,3.57]
[41473,3.63]
[41474,3.56]
[41477,3.55]
[41478,3.58]
[41479,3.65]
[41480,3.65]
[41481,3.61]
[41484,3.66]
[41485,3.67]
[41486,3.64]
[41487,3.77]
[41488,3.69]
[41491,3.73]
[41492,3.73]
[41493,3.68]
[41494,3.65]
[41495,3.63]
[41498,3.67]
[41499,3.75]
[41500,3.75]
[41501,3.81]
[41502,3.86]
[41505,3.89]
[41506,3.86]
[41507,3.9]
[41508,3.88]
[41509,3.8]
[41512,3.77]
[41513,3.7]
[41514,3.75]
[41515,3.7]
[41516,3.7]
[41519,"."]
[41520,3.79]
[41521,3.8]
[41522,3.88]
[41523,3.87]
[41526,3.84]
[41527,3.88]
[41528,3.85]
[41529,3.85]
[41530,3.84]
[41533,3.87]
[41534,3.84]
[41535,3.75]
[41536,3.8]
[41537,3.77]
[41540,3.73]
[41541,3.67]
[41542,3.65]
[41543,3.69]
[41544,3.68]
[41547,3.69]
[41548,3.72]
[41549,3.7]
[41550,3.71]
[41551,3.73]
[41554,3.7]
[41555,3.7]
[41556,3.73]
[41557,3.75]
[41558,3.74]
[41561,"."]
[41562,3.78]
[41563,3.72]
[41564,3.66]
[41565,3.65]
[41568,3.68]
[41569,3.61]
[41570,3.59]
[41571,3.61]
[41572,3.6]
[41575,3.61]
[41576,3.62]
[41577,3.63]
[41578,3.63]
[41579,3.69]
[41582,3.7]
[41583,3.76]
[41584,3.77]
[41585,3.71]
[41586,3.84]
[41589,"."]
[41590,3.86]
[41591,3.83]
[41592,3.79]
[41593,3.8]
[41596,3.76]
[41597,3.8]
[41598,3.9]
[41599,3.89]
[41600,3.84]
[41603,3.83]
[41604,3.8]
[41605,3.81]
[41606,"."]
[41607,3.82]
[41610,3.86]
[41611,3.84]
[41612,3.9]
[41613,3.92]
[41614,3.9]
[41617,3.88]
[41618,3.83]
[41619,3.87]
[41620,3.91]
[41621,3.88]
[41624,3.9]
[41625,3.88]
[41626,3.9]
[41627,3.91]
[41628,3.82]
[41631,3.85]
[41632,3.9]
[41633,"."]
[41634,3.92]
[41635,3.94]
[41638,3.9]
[41639,3.96]
[41640,"."]
[41641,3.92]
[41642,3.93]
[41645,3.9]
[41646,3.88]
[41647,3.9]
[41648,3.88]
[41649,3.8]
[41652,3.77]
[41653,3.8]
[41654,3.81]
[41655,3.77]
[41656,3.75]
[41659,"."]
[41660,3.74]
[41661,3.75]
[41662,3.68]
[41663,3.64]
[41666,3.67]
[41667,3.68]
[41668,3.62]
[41669,3.65]
[41670,3.61]
[41673,3.55]
[41674,3.59]
[41675,3.66]
[41676,3.67]
[41677,3.67]
[41680,3.66]
[41681,3.69]
[41682,3.72]
[41683,3.7]
[41684,3.69]
[41687,"."]
[41688,3.68]
[41689,3.71]
[41690,3.73]
[41691,3.69]
[41694,3.7]
[41695,3.66]
[41696,3.63]
[41697,3.6]
[41698,3.59]
[41701,3.55]
[41702,3.64]
[41703,3.64]
[41704,3.68]
[41705,3.72]
[41708,3.73]
[41709,3.7]
[41710,3.66]
[41711,3.6]
[41712,3.59]
[41715,3.63]
[41716,3.62]
[41717,3.66]
[41718,3.67]
[41719,3.61]
[41722,3.57]
[41723,3.59]
[41724,3.55]
[41725,3.52]
[41726,3.55]
[41729,3.56]
[41730,3.6]
[41731,3.65]
[41732,3.62]
[41733,3.59]
[41736,3.56]
[41737,3.54]
[41738,3.57]
[41739,3.52]
[41740,3.48]
[41743,3.48]
[41744,3.46]
[41745,3.45]
[41746,3.52]
[41747,"."]
[41750,3.52]
[41751,3.5]
[41752,3.47]
[41753,3.46]
[41754,3.45]
[41757,3.47]
[41758,3.49]
[41759,3.47]
[41760,3.41]
[41761,3.37]
[41764,3.41]
[41765,3.38]
[41766,3.4]
[41767,3.45]
[41768,3.47]
[41771,3.49]
[41772,3.45]
[41773,3.37]
[41774,3.33]
[41775,3.34]
[41778,3.39]
[41779,3.38]
[41780,3.42]
[41781,3.43]
[41782,3.4]
[41785,"."]
[41786,3.37]
[41787,3.29]
[41788,3.31]
[41789,3.33]
[41792,3.38]
[41793,3.43]
[41794,3.45]
[41795,3.44]
[41796,3.44]
[41799,3.45]
[41800,3.47]
[41801,3.47]
[41802,3.41]
[41803,3.41]
[41806,3.4]
[41807,3.44]
[41808,3.43]
[41809,3.47]
[41810,3.44]
[41813,3.45]
[41814,3.41]
[41815,3.38]
[41816,3.35]
[41817,3.36]
[41820,3.34]
[41821,3.4]
[41822,3.46]
[41823,3.47]
[41824,"."]
[41827,3.44]
[41828,3.38]
[41829,3.37]
[41830,3.38]
[41831,3.34]
[41834,3.36]
[41835,3.37]
[41836,3.35]
[41837,3.27]
[41838,3.29]
[41841,3.26]
[41842,3.25]
[41843,3.26]
[41844,3.3]
[41845,3.24]
[41848,3.26]
[41849,3.22]
[41850,3.31]
[41851,3.32]
[41852,3.29]
[41855,3.3]
[41856,3.28]
[41857,3.27]
[41858,3.23]
[41859,3.23]
[41862,3.24]
[41863,3.27]
[41864,3.24]
[41865,3.2]
[41866,3.13]
[41869,3.2]
[41870,3.21]
[41871,3.22]
[41872,3.19]
[41873,3.16]
[41876,3.13]
[41877,3.15]
[41878,3.11]
[41879,3.08]
[41880,3.09]
[41883,"."]
[41884,3.17]
[41885,3.15]
[41886,3.21]
[41887,3.23]
[41890,3.23]
[41891,3.23]
[41892,3.26]
[41893,3.27]
[41894,3.35]
[41897,3.34]
[41898,3.36]
[41899,3.37]
[41900,3.36]
[41901,3.29]
[41904,3.28]
[41905,3.25]
[41906,3.28]
[41907,3.22]
[41908,3.22]
[41911,3.18]
[41912,3.21]
[41913,3.12]
[41914,3.15]
[41915,3.13]
[41918,3.12]
[41919,3.06]
[41920,3.07]
[41921,3.07]
[41922,3.03]
[41925,"."]
[41926,2.95]
[41927,2.92]
[41928,2.94]
[41929,2.98]
[41932,2.96]
[41933,3]
[41934,3.01]
[41935,3.05]
[41936,3.05]
[41939,3.04]
[41940,3.06]
[41941,3.06]
[41942,3.04]
[41943,3.07]
[41946,3.07]
[41947,3.05]
[41948,3.06]
[41949,3.09]
[41950,3.04]
[41953,3.09]
[41954,"."]
[41955,3.09]
[41956,3.08]
[41957,3.04]
[41960,3.06]
[41961,3.05]
[41962,3.08]
[41963,3.05]
[41964,3.02]
[41967,3.01]
[41968,2.97]
[41969,2.95]
[41970,"."]
[41971,2.89]
[41974,2.95]
[41975,3]
[41976,2.99]
[41977,2.94]
[41978,2.97]
[41981,2.9]
[41982,2.87]
[41983,2.83]
[41984,2.84]
[41985,2.75]
[41988,2.74]
[41989,2.69]
[41990,2.74]
[41991,2.82]
[41992,2.77]
[41995,2.75]
[41996,2.85]
[41997,2.83]
[41998,"."]
[41999,2.81]
[42002,2.78]
[42003,2.76]
[42004,2.75]
[42005,"."]
[42006,2.69]
[42009,2.6]
[42010,2.52]
[42011,2.52]
[42012,2.59]
[42013,2.5499999999999998]
[42016,2.4900000000000002]
[42017,2.4900000000000002]
[42018,2.4700000000000002]
[42019,2.4]
[42020,2.44]
[42023,"."]
[42024,2.39]
[42025,2.44]
[42026,2.46]
[42027,2.38]
[42030,2.4]
[42031,2.4]
[42032,2.29]
[42033,2.33]
[42034,2.25]
[42037,2.25]
[42038,2.37]
[42039,2.39]
[42040,2.42]
[42041,2.5099999999999998]
[42044,2.52]
[42045,2.58]
[42046,2.57]
[42047,2.58]
[42048,2.63]
[42051,"."]
[42052,2.73]
[42053,2.7]
[42054,2.73]
[42055,2.73]
[42058,2.66]
[42059,2.6]
[42060,2.56]
[42061,2.63]
[42062,2.6]
[42065,2.68]
[42066,2.71]
[42067,2.72]
[42068,2.71]
[42069,2.83]
[42072,2.8]
[42073,2.73]
[42074,2.69]
[42075,2.69]
[42076,2.7]
[42079,2.67]
[42080,2.61]
[42081,2.5099999999999998]
[42082,2.54]
[42083,2.5]
[42086,2.5099999999999998]
[42087,2.46]
[42088,2.5]
[42089,2.6]
[42090,2.5299999999999998]
[42093,2.5499999999999998]
[42094,2.54]
[42095,2.4700000000000002]
[42096,2.5299999999999998]
[42097,2.4900000000000002]
[42100,2.57]
[42101,2.52]
[42102,2.5299999999999998]
[42103,2.61]
[42104,2.58]
[42107,2.58]
[42108,2.54]
[42109,2.5499999999999998]
[42110,2.56]
[42111,2.5099999999999998]
[42114,2.56]
[42115,2.58]
[42116,2.66]
[42117,2.63]
[42118,2.62]
[42121,2.61]
[42122,2.68]
[42123,2.76]
[42124,2.75]
[42125,2.82]
[42128,2.88]
[42129,2.9]
[42130,2.98]
[42131,2.9]
[42132,2.9]
[42135,3.03]
[42136,3.02]
[42137,3.07]
[42138,3.03]
[42139,2.93]
[42142,3.02]
[42143,3.05]
[42144,3.06]
[42145,2.98]
[42146,2.99]
[42149,"."]
[42150,2.89]
[42151,2.88]
[42152,2.89]
[42153,2.88]
[42156,2.94]
[42157,3.02]
[42158,3.11]
[42159,3.03]
[42160,3.11]
[42163,3.11]
[42164,3.15]
[42165,3.22]
[42166,3.11]
[42167,3.1]
[42170,3.09]
[42171,3.06]
[42172,3.09]
[42173,3.14]
[42174,3.05]
[42177,3.16]
[42178,3.2]
[42179,3.16]
[42180,3.16]
[42181,3.25]
[42184,3.09]
[42185,3.11]
[42186,3.2]
[42187,3.19]
[42188,"."]
[42191,3.08]
[42192,3.04]
[42193,2.99]
[42194,3.11]
[42195,3.2]
[42198,3.21]
[42199,3.2]
[42200,3.13]
[42201,3.11]
[42202,3.08]
[42205,3.1]
[42206,3.08]
[42207,3.04]
[42208,2.98]
[42209,2.96]
[42212,2.93]
[42213,2.96]
[42214,2.99]
[42215,2.96]
[42216,2.92]
[42219,2.86]
[42220,2.9]
[42221,2.94]
[42222,2.9]
[42223,2.83]
[42226,2.89]
[42227,2.81]
[42228,2.84]
[42229,2.86]
[42230,2.84]
[42233,2.81]
[42234,2.87]
[42235,2.81]
[42236,2.76]
[42237,2.74]
[42240,2.73]
[42241,2.84]
[42242,2.94]
[42243,2.93]
[42244,2.92]
[42247,2.95]
[42248,2.93]
[42249,2.97]
[42250,2.95]
[42251,2.89]
[42254,"."]
[42255,2.97]
[42256,2.96]
[42257,2.98]
[42258,2.95]
[42261,2.95]
[42262,3.06]
[42263,3.08]
[42264,3.02]
[42265,2.93]
[42268,3.02]
[42269,2.94]
[42270,2.95]
[42271,2.91]
[42272,2.96]
[42275,2.87]
[42276,2.85]
[42277,2.87]
[42278,2.85]
[42279,2.82]
[42282,2.9]
[42283,2.88]
[42284,2.89]
[42285,2.96]
[42286,2.94]
[42289,"."]
[42290,2.89]
[42291,2.84]
[42292,2.87]
[42293,2.87]
[42296,2.89]
[42297,2.92]
[42298,2.87]
[42299,2.87]
[42300,2.9]
[42303,2.87]
[42304,2.86]
[42305,2.87]
[42306,2.96]
[42307,2.93]
[42310,2.95]
[42311,3]
[42312,3]
[42313,3.01]
[42314,3.09]
[42317,3.12]
[42318,3.1]
[42319,"."]
[42320,3.09]
[42321,3.06]
[42324,3.07]
[42325,3.04]
[42326,3.04]
[42327,3]
[42328,3.02]
[42331,3]
[42332,3]
[42333,3]
[42334,"."]
[42335,3]
[42338,2.98]
[42339,2.91]
[42340,2.91]
[42341,3.07]
[42342,3.01]
[42345,2.95]
[42346,2.97]
[42347,2.97]
[42348,2.98]
[42349,2.87]
[42352,2.96]
[42353,3]
[42354,3.02]
[42355,2.94]
[42356,2.9]
[42359,2.92]
[42360,2.96]
[42361,3]
[42362,2.96]
[42363,"."]
[42366,2.95]
[42367,3.04]
[42368,3.04]
[42369,3.01]
[42370,"."]
[42373,2.98]
[42374,3.01]
[42375,2.94]
[42376,2.92]
[42377,2.91]
[42380,2.96]
[42381,2.89]
[42382,2.85]
[42383,2.9]
[42384,2.81]
[42387,"."]
[42388,2.82]
[42389,2.77]
[42390,2.79]
[42391,2.83]
[42394,2.8]
[42395,2.79]
[42396,2.8]
[42397,2.79]
[42398,2.75]
[42401,2.77]
[42402,2.67]
[42403,2.7]
[42404,2.7]
[42405,2.68]
[42408,2.56]
[42409,2.5499999999999998]
[42410,2.5299999999999998]
[42411,2.5]
[42412,2.6]
[42415,"."]
[42416,2.64]
[42417,2.68]
[42418,2.62]
[42419,2.61]
[42422,2.62]
[42423,2.6]
[42424,2.61]
[42425,2.58]
[42426,2.63]
[42429,2.61]
[42430,2.7]
[42431,2.69]
[42432,2.65]
[42433,2.7]
[42436,2.71]
[42437,2.63]
[42438,2.68]
[42439,2.7]
[42440,2.75]
[42443,2.74]
[42444,2.73]
[42445,2.73]
[42446,2.69]
[42447,2.68]
[42450,2.72]
[42451,2.72]
[42452,2.65]
[42453,2.67]
[42454,"."]
[42457,2.66]
[42458,2.6]
[42459,2.65]
[42460,2.61]
[42461,2.62]
[42464,2.6]
[42465,2.54]
[42466,2.58]
[42467,2.52]
[42468,2.5499999999999998]
[42471,2.56]
[42472,2.61]
[42473,2.58]
[42474,2.61]
[42475,2.56]
[42478,2.58]
[42479,2.6]
[42480,2.66]
[42481,2.69]
[42482,2.7]
[42485,2.72]
[42486,2.76]
[42487,2.71]
[42488,2.68]
[42489,2.66]
[42492,2.71]
[42493,2.66]
[42494,2.64]
[42495,2.6]
[42496,2.62]
[42499,2.61]
[42500,2.61]
[42501,2.58]
[42502,2.6]
[42503,2.5499999999999998]
[42506,2.59]
[42507,2.59]
[42508,2.67]
[42509,2.64]
[42510,2.63]
[42513,2.63]
[42514,2.65]
[42515,2.67]
[42516,2.64]
[42517,2.65]
[42520,"."]
[42521,2.64]
[42522,2.63]
[42523,2.58]
[42524,2.52]
[42527,2.5499999999999998]
[42528,2.54]
[42529,2.5099999999999998]
[42530,2.48]
[42531,2.44]
[42534,2.4300000000000002]
[42535,2.4300000000000002]
[42536,2.4300000000000002]
[42537,2.39]
[42538,2.4300000000000002]
[42541,2.4700000000000002]
[42542,2.5]
[42543,2.5]
[42544,2.5499999999999998]
[42545,2.42]
[42548,2.2799999999999998]
[42549,2.27]
[42550,2.2999999999999998]
[42551,2.2999999999999998]
[42552,2.2400000000000002]
[42555,"."]
[42556,2.14]
[42557,2.14]
[42558,2.14]
[42559,2.11]
[42562,2.14]
[42563,2.2400000000000002]
[42564,2.1800000000000002]
[42565,2.25]
[42566,2.2999999999999998]
[42569,2.2999999999999998]
[42570,2.27]
[42571,2.2999999999999998]
[42572,2.29]
[42573,2.29]
[42576,2.29]
[42577,2.2799999999999998]
[42578,2.23]
[42579,2.23]
[42580,2.1800000000000002]
[42583,2.2400000000000002]
[42584,2.29]
[42585,2.29]
[42586,2.25]
[42587,2.3199999999999998]
[42590,2.2999999999999998]
[42591,2.25]
[42592,2.23]
[42593,2.2799999999999998]
[42594,2.23]
[42597,2.27]
[42598,2.29]
[42599,2.27]
[42600,2.2599999999999998]
[42601,2.29]
[42604,2.2400000000000002]
[42605,2.2400000000000002]
[42606,2.2400000000000002]
[42607,2.27]
[42608,2.29]
[42611,2.2200000000000002]
[42612,2.23]
[42613,2.23]
[42614,2.23]
[42615,2.2799999999999998]
[42618,"."]
[42619,2.2400000000000002]
[42620,2.23]
[42621,2.3199999999999998]
[42622,2.39]
[42625,2.4]
[42626,2.4700000000000002]
[42627,2.44]
[42628,2.48]
[42629,2.44]
[42632,2.4500000000000002]
[42633,2.4300000000000002]
[42634,2.39]
[42635,2.34]
[42636,2.34]
[42639,2.3199999999999998]
[42640,2.2799999999999998]
[42641,2.29]
[42642,2.2799999999999998]
[42643,2.3199999999999998]
[42646,2.34]
[42647,2.4]
[42648,2.44]
[42649,2.46]
[42650,2.46]
[42653,"."]
[42654,2.5]
[42655,2.5099999999999998]
[42656,2.48]
[42657,2.5499999999999998]
[42660,2.52]
[42661,2.5099999999999998]
[42662,2.5099999999999998]
[42663,2.5]
[42664,2.48]
[42667,2.52]
[42668,2.5]
[42669,2.5299999999999998]
[42670,2.6]
[42671,2.62]
[42674,2.58]
[42675,2.58]
[42676,2.56]
[42677,2.6]
[42678,2.56]
[42681,2.6]
[42682,2.63]
[42683,2.88]
[42684,2.94]
[42685,"."]
[42688,2.99]
[42689,2.97]
[42690,2.92]
[42691,3.01]
[42692,3.01]
[42695,3]
[42696,3]
[42697,3.02]
[42698,"."]
[42699,3.01]
[42702,2.99]
[42703,2.95]
[42704,3.02]
[42705,3.1]
[42706,3.08]
[42709,3.05]
[42710,3.08]
[42711,3.02]
[42712,3.1]
[42713,3.16]
[42716,3.16]
[42717,3.14]
[42718,3.14]
[42719,3.16]
[42720,3.19]
[42723,3.12]
[42724,3.15]
[42725,3.12]
[42726,3.12]
[42727,3.12]
[42730,"."]
[42731,3.14]
[42732,3.09]
[42733,3.08]
[42734,3.06]
[42737,"."]
[42738,3.04]
[42739,3.05]
[42740,2.96]
[42741,3]
[42744,2.97]
[42745,2.97]
[42746,2.96]
[42747,3.01]
[42748,2.99]
[42751,"."]
[42752,2.93]
[42753,3]
[42754,3.04]
[42755,3.05]
[42758,2.99]
[42759,3.05]
[42760,3.1]
[42761,3.08]
[42762,3.06]
[42765,3.08]
[42766,3.05]
[42767,3.08]
[42768,3.09]
[42769,3.11]
[42772,3.05]
[42773,3.02]
[42774,2.96]
[42775,3.02]
[42776,3.01]
[42779,3.03]
[42780,3.07]
[42781,3.09]
[42782,3.05]
[42783,3.03]
[42786,"."]
[42787,3.04]
[42788,3.04]
[42789,3.02]
[42790,2.95]
[42793,2.98]
[42794,2.97]
[42795,3.06]
[42796,3.09]
[42797,3.08]
[42800,3.1]
[42801,3.11]
[42802,3.15]
[42803,3.19]
[42804,3.16]
[42807,3.2]
[42808,3.17]
[42809,3.11]
[42810,3.14]
[42811,3.11]
[42814,3.08]
[42815,3.04]
[42816,3.02]
[42817,3.02]
[42818,3]
[42821,2.98]
[42822,3.02]
[42823,2.99]
[42824,3.03]
[42825,3.02]
[42828,2.98]
[42829,2.99]
[42830,2.98]
[42831,2.99]
[42832,3]
[42835,2.99]
[42836,2.93]
[42837,2.92]
[42838,2.89]
[42839,"."]
[42842,2.92]
[42843,2.84]
[42844,2.87]
[42845,2.89]
[42846,2.89]
[42849,2.93]
[42850,2.99]
[42851,2.97]
[42852,2.96]
[42853,2.96]
[42856,3]
[42857,2.97]
[42858,2.97]
[42859,3]
[42860,2.99]
[42863,3.02]
[42864,3.04]
[42865,3.03]
[42866,3.03]
[42867,2.98]
[42870,3]
[42871,2.99]
[42872,2.91]
[42873,2.9]
[42874,2.9]
[42877,2.91]
[42878,2.95]
[42879,2.92]
[42880,2.92]
[42881,2.92]
[42884,"."]
[42885,2.88]
[42886,2.87]
[42887,2.87]
[42888,2.8]
[42891,2.84]
[42892,2.81]
[42893,2.84]
[42894,2.85]
[42895,2.86]
[42898,2.86]
[42899,2.87]
[42900,2.79]
[42901,2.78]
[42902,2.78]
[42905,2.79]
[42906,2.74]
[42907,2.73]
[42908,2.72]
[42909,2.71]
[42912,2.7]
[42913,2.75]
[42914,2.77]
[42915,2.82]
[42916,2.84]
[42919,2.86]
[42920,"."]
[42921,2.85]
[42922,2.9]
[42923,2.93]
[42926,2.93]
[42927,2.92]
[42928,2.89]
[42929,2.92]
[42930,2.91]
[42933,2.89]
[42934,2.85]
[42935,2.85]
[42936,2.83]
[42937,2.81]
[42940,2.83]
[42941,2.91]
[42942,2.89]
[42943,2.93]
[42944,2.89]
[42947,2.89]
[42948,2.86]
[42949,2.85]
[42950,2.81]
[42951,2.84]
[42954,2.84]
[42955,2.86]
[42956,2.82]
[42957,2.79]
[42958,2.79]
[42961,2.81]
[42962,2.84]
[42963,2.81]
[42964,2.78]
[42965,2.78]
[42968,2.77]
[42969,2.79]
[42970,2.75]
[42971,2.77]
[42972,2.75]
[42975,2.76]
[42976,2.74]
[42977,2.75]
[42978,2.73]
[42979,2.77]
[42982,"."]
[42983,2.69]
[42984,2.72]
[42985,2.66]
[42986,2.67]
[42989,2.75]
[42990,2.78]
[42991,2.79]
[42992,2.77]
[42993,2.77]
[42996,2.8]
[42997,2.81]
[42998,2.82]
[42999,2.8]
[43000,2.8]
[43003,2.76]
[43004,2.78]
[43005,2.86]
[43006,2.87]
[43007,2.86]
[43010,2.87]
[43011,2.87]
[43012,2.87]
[43013,2.89]
[43014,2.91]
[43017,"."]
[43018,2.88]
[43019,2.88]
[43020,2.86]
[43021,2.81]
[43024,2.82]
[43025,2.8]
[43026,2.85]
[43027,2.83]
[43028,2.89]
[43031,2.89]
[43032,2.92]
[43033,2.95]
[43034,2.96]
[43035,2.93]
[43038,2.88]
[43039,2.88]
[43040,2.85]
[43041,2.83]
[43042,2.82]
[43045,2.8]
[43046,2.77]
[43047,2.79]
[43048,2.81]
[43049,2.88]
[43052,2.87]
[43053,2.84]
[43054,2.77]
[43055,2.81]
[43056,2.78]
[43059,2.78]
[43060,2.76]
[43061,2.75]
[43062,"."]
[43063,2.76]
[43066,2.76]
[43067,2.77]
[43068,2.81]
[43069,2.83]
[43070,2.76]
[43073,2.77]
[43074,2.73]
[43075,2.71]
[43076,2.76]
[43077,2.77]
[43080,2.77]
[43081,2.79]
[43082,2.74]
[43083,2.71]
[43084,2.68]
[43087,2.74]
[43088,2.82]
[43089,2.88]
[43090,2.84]
[43091,2.83]
[43094,"."]
[43095,2.82]
[43096,2.75]
[43097,2.75]
[43098,2.74]
[43101,"."]
[43102,2.81]
[43103,2.78]
[43104,2.79]
[43105,2.81]
[43108,2.81]
[43109,2.88]
[43110,2.88]
[43111,2.91]
[43112,2.85]
[43115,"."]
[43116,2.83]
[43117,2.84]
[43118,2.9]
[43119,2.91]
[43122,2.93]
[43123,2.9]
[43124,2.93]
[43125,2.89]
[43126,2.91]
[43129,2.94]
[43130,2.98]
[43131,2.95]
[43132,3.01]
[43133,3.08]
[43136,3.04]
[43137,3.06]
[43138,3.12]
[43139,3.14]

{"sheet":"10 year Infl Index","index":287,"n_rows":3956,"n_cols":10,"rows_kept":3956,"cut":false,"hidden":false,"merged":[]}
["Go","to","Menu","Sheet"]
["Series","ID:","DFII10"]
["Source:","Board","of","Governors","of","the","Federal","Reserve","System","(US)"]
["Release:","H.15","Selected","Interest","Rates"]
["Seasonal","Adjustment:","Not","Seasonally","Adjusted"]
["Frequency:","Daily"]
["Units:","Percent"]
["Date","Range:",37623,"to",43139]
["Last","Updated:",43140,"03:41:00","PM","CST"]
["Notes:","For","further","information","regarding","treasury","constant","maturity","data,"]
[null,"please","refer","to"]
[null,"http://www.federalreserve.gov/releases/h15/current/h15.pdf","and"]
[null,"http://www.treasury.gov/resource-center/data-chart-center/interest-rates/Pages/yieldmethod.aspx."]
[]
["DATE","VALUE"]
[37623,2.4300000000000002]
[37624,2.4300000000000002]
[37627,2.46]
[37628,2.42]
[37629,2.29]
[37630,2.41]
[37631,2.41]
[37634,2.38]
[37635,2.34]
[37636,2.2999999999999998]
[37637,2.31]
[37638,2.25]
[37641,"."]
[37642,2.23]
[37643,2.23]
[37644,2.2000000000000002]
[37645,2.14]
[37648,2.16]
[37649,2.19]
[37650,2.21]
[37651,2.2000000000000002]
[37652,2.19]
[37655,2.2000000000000002]
[37656,2.12]
[37657,2.12]
[37658,2.09]
[37659,2.0699999999999998]
[37662,2.06]
[37663,2.0499999999999998]
[37664,2.04]
[37665,2.0099999999999998]
[37666,2.0299999999999998]
[37669,"."]
[37670,2.0499999999999998]
[37671,1.99]
[37672,1.91]
[37673,1.93]
[37676,1.87]
[37677,1.84]
[37678,1.84]
[37679,1.82]
[37680,1.77]
[37683,1.77]
[37684,1.77]
[37685,1.75]
[37686,1.74]
[37687,1.72]
[37690,1.69]
[37691,1.68]
[37692,1.68]
[37693,1.73]
[37694,1.89]
[37697,1.97]
[37698,2.08]
[37699,2.15]
[37700,2.2000000000000002]
[37701,2.29]
[37704,2.1800000000000002]
[37705,2.17]
[37706,2.15]
[37707,2.1]
[37708,2.09]
[37711,2.0299999999999998]
[37712,2.02]
[37713,2.11]
[37714,2.12]
[37715,2.16]
[37718,2.21]
[37719,2.1800000000000002]
[37720,2.13]
[37721,2.16]
[37722,2.23]
[37725,2.2200000000000002]
[37726,2.1800000000000002]
[37727,2.2000000000000002]
[37728,2.2200000000000002]
[37729,"."]
[37732,2.25]
[37733,2.27]
[37734,2.2599999999999998]
[37735,2.2200000000000002]
[37736,2.1800000000000002]
[37739,2.16]
[37740,2.2200000000000002]
[37741,2.16]
[37742,2.13]
[37743,2.19]
[37746,2.19]
[37747,2.17]
[37748,2.02]
[37749,2]
[37750,2]
[37753,1.96]
[37754,1.94]
[37755,1.87]
[37756,1.86]
[37757,1.84]
[37760,1.85]
[37761,1.73]
[37762,1.73]
[37763,1.71]
[37764,1.72]
[37767,"."]
[37768,1.8]
[37769,1.83]
[37770,1.76]
[37771,1.77]
[37774,1.83]
[37775,1.76]
[37776,1.73]
[37777,1.75]
[37778,1.76]
[37781,1.68]
[37782,1.61]
[37783,1.62]
[37784,1.57]
[37785,1.51]
[37788,1.59]
[37789,1.7]
[37790,1.79]
[37791,1.74]
[37792,1.77]
[37795,1.71]
[37796,1.68]
[37797,1.71]
[37798,1.85]
[37799,1.9]
[37802,1.9]
[37803,1.92]
[37804,1.96]
[37805,2.09]
[37806,"."]
[37809,2.14]
[37810,2.12]
[37811,2]
[37812,1.94]
[37813,1.88]
[37816,1.92]
[37817,2.06]
[37818,2.08]
[37819,2.0499999999999998]
[37820,2.04]
[37823,2.21]
[37824,2.19]
[37825,2.11]
[37826,2.1800000000000002]
[37827,2.14]
[37830,2.27]
[37831,2.38]
[37832,2.3199999999999998]
[37833,2.41]
[37834,2.4]
[37837,2.34]
[37838,2.4300000000000002]
[37839,2.34]
[37840,2.29]
[37841,2.27]
[37844,2.31]
[37845,2.29]
[37846,2.41]
[37847,2.38]
[37848,2.36]
[37851,2.33]
[37852,2.2400000000000002]
[37853,2.2599999999999998]
[37854,2.29]
[37855,2.2599999999999998]
[37858,2.31]
[37859,2.2799999999999998]
[37860,2.36]
[37861,2.29]
[37862,2.29]
[37865,"."]
[37866,2.4300000000000002]
[37867,2.4]
[37868,2.3199999999999998]
[37869,2.17]
[37872,2.2400000000000002]
[37873,2.21]
[37874,2.1800000000000002]
[37875,2.2200000000000002]
[37876,2.1800000000000002]
[37879,2.1800000000000002]
[37880,2.2599999999999998]
[37881,2.2000000000000002]
[37882,2.1800000000000002]
[37883,2.17]
[37886,2.21]
[37887,2.19]
[37888,2.13]
[37889,2.0699999999999998]
[37890,1.99]
[37893,2.0299999999999998]
[37894,1.95]
[37895,1.96]
[37896,2.0099999999999998]
[37897,2.16]
[37900,2.11]
[37901,2.17]
[37902,2.1800000000000002]
[37903,2.2000000000000002]
[37904,2.14]
[37907,"."]
[37908,2.1800000000000002]
[37909,2.2000000000000002]
[37910,2.21]
[37911,2.14]
[37914,2.13]
[37915,2.12]
[37916,2.0699999999999998]
[37917,2.0299999999999998]
[37918,1.92]
[37921,1.96]
[37922,1.91]
[37923,1.98]
[37924,1.97]
[37925,1.93]
[37928,1.97]
[37929,1.93]
[37930,2.02]
[37931,2.08]
[37932,2.1]
[37935,2.09]
[37936,"."]
[37937,2.04]
[37938,1.94]
[37939,1.87]
[37942,1.82]
[37943,1.83]
[37944,1.91]
[37945,1.92]
[37946,1.93]
[37949,1.99]
[37950,1.92]
[37951,1.96]
[37952,"."]
[37953,2.0299999999999998]
[37956,2.08]
[37957,2.0499999999999998]
[37958,2.08]
[37959,2.04]
[37960,1.92]
[37963,1.96]
[37964,2]
[37965,1.97]
[37966,1.9]
[37967,1.91]
[37970,1.98]
[37971,1.99]
[37972,1.96]
[37973,1.94]
[37974,1.95]
[37977,1.98]
[37978,2.0299999999999998]
[37979,1.96]
[37980,"."]
[37981,1.94]
[37984,1.99]
[37985,2.0099999999999998]
[37986,2]
[37987,"."]
[37988,2.06]
[37991,2.06]
[37992,1.97]
[37993,1.94]
[37994,1.99]
[37995,1.89]
[37998,1.89]
[37999,1.83]
[38000,1.85]
[38001,1.82]
[38002,1.83]
[38005,"."]
[38006,1.84]
[38007,1.79]
[38008,1.76]
[38009,1.82]
[38012,1.89]
[38013,1.84]
[38014,1.92]
[38015,1.91]
[38016,1.85]
[38019,1.84]
[38020,1.81]
[38021,1.82]
[38022,1.85]
[38023,1.79]
[38026,1.76]
[38027,1.79]
[38028,1.75]
[38029,1.77]
[38030,1.74]
[38033,"."]
[38034,1.75]
[38035,1.75]
[38036,1.76]
[38037,1.79]
[38040,1.76]
[38041,1.74]
[38042,1.71]
[38043,1.69]
[38044,1.61]
[38047,1.55]
[38048,1.58]
[38049,1.59]
[38050,1.6]
[38051,1.46]
[38054,1.43]
[38055,1.4]
[38056,1.45]
[38057,1.5]
[38058,1.52]
[38061,1.47]
[38062,1.4]
[38063,1.36]
[38064,1.37]
[38065,1.44]
[38068,1.42]
[38069,1.41]
[38070,1.38]
[38071,1.4]
[38072,1.47]
[38075,1.5]
[38076,1.52]
[38077,1.48]
[38078,1.48]
[38079,1.69]
[38082,1.75]
[38083,1.73]
[38084,1.82]
[38085,1.8]
[38086,"."]
[38089,1.81]
[38090,1.88]
[38091,1.91]
[38092,1.93]
[38093,1.87]
[38096,1.87]
[38097,1.97]
[38098,1.96]
[38099,1.98]
[38100,2.12]
[38103,2.0299999999999998]
[38104,2]
[38105,2.1]
[38106,2.15]
[38107,2.11]
[38110,2.09]
[38111,2.1]
[38112,2.1]
[38113,2.15]
[38114,2.2400000000000002]
[38117,2.25]
[38118,2.21]
[38119,2.17]
[38120,2.1800000000000002]
[38121,2.16]
[38124,2.0699999999999998]
[38125,2.0499999999999998]
[38126,2.0299999999999998]
[38127,1.96]
[38128,2.04]
[38131,2.0099999999999998]
[38132,2.0299999999999998]
[38133,1.99]
[38134,1.97]
[38135,2]
[38138,"."]
[38139,1.97]
[38140,2.04]
[38141,2.0499999999999998]
[38142,2.11]
[38145,2.11]
[38146,2.15]
[38147,2.2000000000000002]
[38148,2.1800000000000002]
[38149,"."]
[38152,2.2599999999999998]
[38153,2.16]
[38154,2.1800000000000002]
[38155,2.16]
[38156,2.15]
[38159,2.16]
[38160,2.17]
[38161,2.1800000000000002]
[38162,2.15]
[38163,2.16]
[38166,2.23]
[38167,2.2000000000000002]
[38168,2.1]
[38169,2.04]
[38170,1.96]
[38173,"."]
[38174,1.97]
[38175,2]
[38176,2.02]
[38177,2.02]
[38180,2.02]
[38181,2.0299999999999998]
[38182,2.02]
[38183,2.0099999999999998]
[38184,1.94]
[38187,1.96]
[38188,2.0499999999999998]
[38189,2.0499999999999998]
[38190,2.0299999999999998]
[38191,2]
[38194,2.0499999999999998]
[38195,2.15]
[38196,2.11]
[38197,2.0699999999999998]
[38198,2.0099999999999998]
[38201,2]
[38202,1.98]
[38203,2]
[38204,1.96]
[38205,1.82]
[38208,1.85]
[38209,1.9]
[38210,1.86]
[38211,1.81]
[38212,1.77]
[38215,1.82]
[38216,1.82]
[38217,1.83]
[38218,1.76]
[38219,1.79]
[38222,1.86]
[38223,1.87]
[38224,1.88]
[38225,1.86]
[38226,1.86]
[38229,1.83]
[38230,1.78]
[38231,1.77]
[38232,1.83]
[38233,1.88]
[38236,"."]
[38237,1.86]
[38238,1.82]
[38239,1.83]
[38240,1.83]
[38243,1.81]
[38244,1.81]
[38245,1.86]
[38246,1.81]
[38247,1.85]
[38250,1.8]
[38251,1.8]
[38252,1.73]
[38253,1.76]
[38254,1.78]
[38257,1.72]
[38258,1.7]
[38259,1.76]
[38260,1.77]
[38261,1.83]
[38264,1.86]
[38265,1.84]
[38266,1.9]
[38267,1.89]
[38268,1.78]
[38271,"."]
[38272,1.75]
[38273,1.72]
[38274,1.68]
[38275,1.7]
[38278,1.71]
[38279,1.7]
[38280,1.66]
[38281,1.62]
[38282,1.64]
[38285,1.63]
[38286,1.63]
[38287,1.73]
[38288,1.68]
[38289,1.63]
[38292,1.67]
[38293,1.61]
[38294,1.61]
[38295,1.65]
[38296,1.71]
[38299,1.72]
[38300,1.74]
[38301,1.75]
[38302,"."]
[38303,1.71]
[38306,1.67]
[38307,1.68]
[38308,1.63]
[38309,1.64]
[38310,1.67]
[38313,1.62]
[38314,1.65]
[38315,1.64]
[38316,"."]
[38317,1.66]
[38320,1.74]
[38321,1.75]
[38322,1.79]
[38323,1.83]
[38324,1.73]
[38327,1.7]
[38328,1.69]
[38329,1.62]
[38330,1.64]
[38331,1.66]
[38334,1.65]
[38335,1.62]
[38336,1.57]
[38337,1.64]
[38338,1.64]
[38341,1.62]
[38342,1.59]
[38343,1.63]
[38344,1.62]
[38345,"."]
[38348,1.67]
[38349,1.69]
[38350,1.73]
[38351,1.7]
[38352,1.68]
[38355,1.7]
[38356,1.78]
[38357,1.79]
[38358,1.76]
[38359,1.8]
[38362,1.77]
[38363,1.76]
[38364,1.73]
[38365,1.7]
[38366,1.72]
[38369,"."]
[38370,1.71]
[38371,1.7]
[38372,1.7]
[38373,1.69]
[38376,1.68]
[38377,1.74]
[38378,1.72]
[38379,1.72]
[38380,1.65]
[38383,1.65]
[38384,1.67]
[38385,1.7]
[38386,1.73]
[38387,1.65]
[38390,1.62]
[38391,1.57]
[38392,1.49]
[38393,1.57]
[38394,1.57]
[38397,1.54]
[38398,1.61]
[38399,1.65]
[38400,1.65]
[38401,1.67]
[38404,"."]
[38405,1.67]
[38406,1.64]
[38407,1.65]
[38408,1.64]
[38411,1.7]
[38412,1.69]
[38413,1.69]
[38414,1.69]
[38415,1.65]
[38418,1.63]
[38419,1.67]
[38420,1.77]
[38421,1.76]
[38422,1.82]
[38425,1.82]
[38426,1.82]
[38427,1.79]
[38428,1.73]
[38429,1.77]
[38432,1.8]
[38433,1.87]
[38434,1.92]
[38435,1.9]
[38436,"."]
[38439,1.94]
[38440,1.91]
[38441,1.89]
[38442,1.79]
[38443,1.77]
[38446,1.79]
[38447,1.81]
[38448,1.8]
[38449,1.85]
[38450,1.84]
[38453,1.82]
[38454,1.73]
[38455,1.74]
[38456,1.72]
[38457,1.67]
[38460,1.66]
[38461,1.62]
[38462,1.6]
[38463,1.66]
[38464,1.61]
[38467,1.63]
[38468,1.66]
[38469,1.65]
[38470,1.58]
[38471,1.61]
[38474,1.61]
[38475,1.64]
[38476,1.63]
[38477,1.62]
[38478,1.69]
[38481,1.69]
[38482,1.65]
[38483,1.64]
[38484,1.66]
[38485,1.66]
[38488,1.66]
[38489,1.64]
[38490,1.65]
[38491,1.69]
[38492,1.67]
[38495,1.65]
[38496,1.62]
[38497,1.66]
[38498,1.69]
[38499,1.67]
[38502,"."]
[38503,1.63]
[38504,1.54]
[38505,1.55]
[38506,1.61]
[38509,1.6]
[38510,1.6]
[38511,1.63]
[38512,1.64]
[38513,1.74]
[38516,1.76]
[38517,1.79]
[38518,1.79]
[38519,1.75]
[38520,1.72]
[38523,1.74]
[38524,1.72]
[38525,1.68]
[38526,1.68]
[38527,1.65]
[38530,1.62]
[38531,1.67]
[38532,1.69]
[38533,1.67]
[38534,1.75]
[38537,"."]
[38538,1.8]
[38539,1.78]
[38540,1.77]
[38541,1.83]
[38544,1.81]
[38545,1.83]
[38546,1.87]
[38547,1.94]
[38548,1.95]
[38551,1.98]
[38552,1.92]
[38553,1.9]
[38554,1.95]
[38555,1.89]
[38558,1.94]
[38559,1.92]
[38560,1.92]
[38561,1.86]
[38562,1.92]
[38565,1.95]
[38566,1.99]
[38567,1.93]
[38568,1.94]
[38569,2]
[38572,2.02]
[38573,2.02]
[38574,2.0099999999999998]
[38575,1.97]
[38576,1.91]
[38579,1.92]
[38580,1.87]
[38581,1.91]
[38582,1.86]
[38583,1.85]
[38586,1.86]
[38587,1.85]
[38588,1.83]
[38589,1.8]
[38590,1.81]
[38593,1.79]
[38594,1.71]
[38595,1.65]
[38596,1.61]
[38597,1.59]
[38600,"."]
[38601,1.65]
[38602,1.69]
[38603,1.68]
[38604,1.64]
[38607,1.69]
[38608,1.67]
[38609,1.68]
[38610,1.71]
[38611,1.73]
[38614,1.7]
[38615,1.74]
[38616,1.68]
[38617,1.67]
[38618,1.74]
[38621,1.78]
[38622,1.77]
[38623,1.73]
[38624,1.75]
[38625,1.78]
[38628,1.84]
[38629,1.87]
[38630,1.86]
[38631,1.91]
[38632,1.9]
[38635,"."]
[38636,1.92]
[38637,1.96]
[38638,1.96]
[38639,1.98]
[38642,1.94]
[38643,1.92]
[38644,1.92]
[38645,1.92]
[38646,1.89]
[38649,1.93]
[38650,2.0499999999999998]
[38651,2.06]
[38652,2.0099999999999998]
[38653,2.0099999999999998]
[38656,2]
[38657,2]
[38658,2.02]
[38659,2.0299999999999998]
[38660,2.06]
[38663,2.0299999999999998]
[38664,2.0099999999999998]
[38665,2.08]
[38666,2.0699999999999998]
[38667,"."]
[38670,2.14]
[38671,2.12]
[38672,2.0699999999999998]
[38673,2.04]
[38674,2.09]
[38677,2.08]
[38678,2.0299999999999998]
[38679,2.08]
[38680,"."]
[38681,2.0499999999999998]
[38684,2.04]
[38685,2.11]
[38686,2.12]
[38687,2.15]
[38688,2.16]
[38691,2.17]
[38692,2.12]
[38693,2.1800000000000002]
[38694,2.14]
[38695,2.1800000000000002]
[38698,2.17]
[38699,2.16]
[38700,2.1]
[38701,2.12]
[38702,2.11]
[38705,2.11]
[38706,2.12]
[38707,2.14]
[38708,2.11]
[38709,2.0699999999999998]
[38712,"."]
[38713,2.0499999999999998]
[38714,2.1]
[38715,2.0699999999999998]
[38716,2.06]
[38719,"."]
[38720,2.0299999999999998]
[38721,2.0099999999999998]
[38722,2.04]
[38723,2.0499999999999998]
[38726,2.0499999999999998]
[38727,2.06]
[38728,2.0699999999999998]
[38729,2.0099999999999998]
[38730,1.97]
[38733,"."]
[38734,1.95]
[38735,1.97]
[38736,1.97]
[38737,1.94]
[38740,1.94]
[38741,1.97]
[38742,2.0299999999999998]
[38743,2.0099999999999998]
[38744,2.02]
[38747,2.0299999999999998]
[38748,2]
[38749,2.02]
[38750,2.04]
[38751,2]
[38754,2]
[38755,2.02]
[38756,2.0699999999999998]
[38757,2.0499999999999998]
[38758,2.09]
[38761,2.08]
[38762,2.14]
[38763,2.13]
[38764,2.1]
[38765,2.0299999999999998]
[38768,"."]
[38769,2.04]
[38770,2.0099999999999998]
[38771,2.0299999999999998]
[38772,2.02]
[38775,2.04]
[38776,2.02]
[38777,2.02]
[38778,2.0499999999999998]
[38779,2.0699999999999998]
[38782,2.14]
[38783,2.16]
[38784,2.2000000000000002]
[38785,2.2000000000000002]
[38786,2.23]
[38789,2.2400000000000002]
[38790,2.17]
[38791,2.1800000000000002]
[38792,2.12]
[38793,2.16]
[38796,2.15]
[38797,2.23]
[38798,2.23]
[38799,2.2400000000000002]
[38800,2.2000000000000002]
[38803,2.23]
[38804,2.2999999999999998]
[38805,2.3199999999999998]
[38806,2.35]
[38807,2.35]
[38810,2.36]
[38811,2.38]
[38812,2.34]
[38813,2.38]
[38814,2.4300000000000002]
[38817,2.41]
[38818,2.37]
[38819,2.41]
[38820,2.48]
[38821,"."]
[38824,2.4300000000000002]
[38825,2.38]
[38826,2.38]
[38827,2.42]
[38828,2.39]
[38831,2.39]
[38832,2.4700000000000002]
[38833,2.5099999999999998]
[38834,2.4500000000000002]
[38835,2.39]
[38838,2.42]
[38839,2.4300000000000002]
[38840,2.4700000000000002]
[38841,2.4900000000000002]
[38842,2.4500000000000002]
[38845,2.4500000000000002]
[38846,2.4300000000000002]
[38847,2.4300000000000002]
[38848,2.4300000000000002]
[38849,2.4700000000000002]
[38852,2.4700000000000002]
[38853,2.44]
[38854,2.4700000000000002]
[38855,2.41]
[38856,2.4300000000000002]
[38859,2.4300000000000002]
[38860,2.44]
[38861,2.42]
[38862,2.46]
[38863,2.44]
[38866,"."]
[38867,2.4500000000000002]
[38868,2.48]
[38869,2.46]
[38870,2.37]
[38873,2.4]
[38874,2.44]
[38875,2.48]
[38876,2.4700000000000002]
[38877,2.4500000000000002]
[38880,2.4500000000000002]
[38881,2.44]
[38882,2.5]
[38883,2.52]
[38884,2.54]
[38887,2.58]
[38888,2.58]
[38889,2.59]
[38890,2.61]
[38891,2.64]
[38894,2.67]
[38895,2.63]
[38896,2.68]
[38897,2.61]
[38898,2.54]
[38901,2.56]
[38902,"."]
[38903,2.63]
[38904,2.59]
[38905,2.5499999999999998]
[38908,2.56]
[38909,2.5299999999999998]
[38910,2.54]
[38911,2.5099999999999998]
[38912,2.5]
[38915,2.4900000000000002]
[38916,2.5499999999999998]
[38917,2.4900000000000002]
[38918,2.4500000000000002]
[38919,2.4900000000000002]
[38922,2.4900000000000002]
[38923,2.48]
[38924,2.44]
[38925,2.4700000000000002]
[38926,2.41]
[38929,2.41]
[38930,2.4]
[38931,2.36]
[38932,2.35]
[38933,2.2999999999999998]
[38936,2.29]
[38937,2.27]
[38938,2.2799999999999998]
[38939,2.2999999999999998]
[38940,2.33]
[38943,2.36]
[38944,2.3199999999999998]
[38945,2.2799999999999998]
[38946,2.2799999999999998]
[38947,2.2599999999999998]
[38950,2.23]
[38951,2.2200000000000002]
[38952,2.25]
[38953,2.2799999999999998]
[38954,2.2400000000000002]
[38957,2.2799999999999998]
[38958,2.29]
[38959,2.2799999999999998]
[38960,2.2400000000000002]
[38961,2.25]
[38964,"."]
[38965,2.31]
[38966,2.3199999999999998]
[38967,2.34]
[38968,2.35]
[38971,2.38]
[38972,2.36]
[38973,2.35]
[38974,2.35]
[38975,2.38]
[38978,2.39]
[38979,2.35]
[38980,2.39]
[38981,2.31]
[38982,2.27]
[38985,2.2400000000000002]
[38986,2.25]
[38987,2.2599999999999998]
[38988,2.27]
[38989,2.27]
[38992,2.27]
[38993,2.29]
[38994,2.27]
[38995,2.31]
[38996,2.37]
[38999,"."]
[39000,2.42]
[39001,2.4500000000000002]
[39002,2.44]
[39003,2.4700000000000002]
[39006,2.4500000000000002]
[39007,2.46]
[39008,2.46]
[39009,2.4900000000000002]
[39010,2.4900000000000002]
[39013,2.5299999999999998]
[39014,2.52]
[39015,2.44]
[39016,2.41]
[39017,2.37]
[39020,2.39]
[39021,2.34]
[39022,2.29]
[39023,2.3199999999999998]
[39024,2.4]
[39027,2.36]
[39028,2.3199999999999998]
[39029,2.29]
[39030,2.2799999999999998]
[39031,2.25]
[39034,2.29]
[39035,2.2799999999999998]
[39036,2.2999999999999998]
[39037,2.38]
[39038,2.33]
[39041,2.33]
[39042,2.31]
[39043,2.2999999999999998]
[39044,"."]
[39045,2.27]
[39048,2.2400000000000002]
[39049,2.21]
[39050,2.2200000000000002]
[39051,2.16]
[39052,2.1]
[39055,2.11]
[39056,2.11]
[39057,2.14]
[39058,2.15]
[39059,2.21]
[39062,2.17]
[39063,2.15]
[39064,2.2200000000000002]
[39065,2.23]
[39066,2.29]
[39069,2.31]
[39070,2.31]
[39071,2.3199999999999998]
[39072,2.29]
[39073,2.35]
[39076,"."]
[39077,2.34]
[39078,2.39]
[39079,2.41]
[39080,2.41]
[39083,"."]
[39084,2.38]
[39085,2.36]
[39086,2.36]
[39087,2.38]
[39090,2.38]
[39091,2.39]
[39092,2.42]
[39093,2.4300000000000002]
[39094,2.4900000000000002]
[39097,"."]
[39098,2.48]
[39099,2.5]
[39100,2.4700000000000002]
[39101,2.4700000000000002]
[39104,2.44]
[39105,2.46]
[39106,2.44]
[39107,2.48]
[39108,2.48]
[39111,2.5]
[39112,2.46]
[39113,2.4]
[39114,2.42]
[39115,2.42]
[39118,2.41]
[39119,2.4]
[39120,2.4]
[39121,2.39]
[39122,2.4300000000000002]
[39125,2.46]
[39126,2.46]
[39127,2.38]
[39128,2.38]
[39129,2.36]
[39132,"."]
[39133,2.36]
[39134,2.33]
[39135,2.35]
[39136,2.2999999999999998]
[39139,2.2599999999999998]
[39140,2.14]
[39141,2.2000000000000002]
[39142,2.19]
[39143,2.15]
[39146,2.17]
[39147,2.19]
[39148,2.16]
[39149,2.17]
[39150,2.25]
[39153,2.2200000000000002]
[39154,2.15]
[39155,2.1800000000000002]
[39156,2.17]
[39157,2.16]
[39160,2.1800000000000002]
[39161,2.17]
[39162,2.14]
[39163,2.17]
[39164,2.19]
[39167,2.16]
[39168,2.16]
[39169,2.17]
[39170,2.1800000000000002]
[39171,2.21]
[39174,2.21]
[39175,2.25]
[39176,2.23]
[39177,2.2200000000000002]
[39178,2.27]
[39181,2.27]
[39182,2.27]
[39183,2.2799999999999998]
[39184,2.2799999999999998]
[39185,2.31]
[39188,2.2999999999999998]
[39189,2.29]
[39190,2.2599999999999998]
[39191,2.27]
[39192,2.27]
[39195,2.25]
[39196,2.21]
[39197,2.2200000000000002]
[39198,2.2599999999999998]
[39199,2.25]
[39202,2.2000000000000002]
[39203,2.19]
[39204,2.2200000000000002]
[39205,2.25]
[39206,2.2400000000000002]
[39209,2.27]
[39210,2.27]
[39211,2.29]
[39212,2.27]
[39213,2.2999999999999998]
[39216,2.3199999999999998]
[39217,2.37]
[39218,2.38]
[39219,2.41]
[39220,2.46]
[39223,2.4300000000000002]
[39224,2.48]
[39225,2.5]
[39226,2.48]
[39227,2.4900000000000002]
[39230,"."]
[39231,2.54]
[39232,2.52]
[39233,2.54]
[39234,2.57]
[39237,2.5499999999999998]
[39238,2.6]
[39239,2.58]
[39240,2.7]
[39241,2.69]
[39244,2.72]
[39245,2.83]
[39246,2.75]
[39247,2.77]
[39248,2.73]
[39251,2.73]
[39252,2.67]
[39253,2.73]
[39254,2.74]
[39255,2.7]
[39258,2.67]
[39259,2.7]
[39260,2.7]
[39261,2.73]
[39262,2.65]
[39265,2.61]
[39266,2.68]
[39267,"."]
[39268,2.76]
[39269,2.79]
[39272,2.75]
[39273,2.64]
[39274,2.71]
[39275,2.74]
[39276,2.73]
[39279,2.69]
[39280,2.73]
[39281,2.64]
[39282,2.65]
[39283,2.6]
[39286,2.63]
[39287,2.58]
[39288,2.56]
[39289,2.4700000000000002]
[39290,2.48]
[39293,2.4900000000000002]
[39294,2.44]
[39295,2.44]
[39296,2.46]
[39297,2.44]
[39300,2.46]
[39301,2.5099999999999998]
[39302,2.58]
[39303,2.54]
[39304,2.56]
[39307,2.52]
[39308,2.4900000000000002]
[39309,2.46]
[39310,2.39]
[39311,2.4500000000000002]
[39314,2.44]
[39315,2.38]
[39316,2.42]
[39317,2.39]
[39318,2.4]
[39321,2.38]
[39322,2.33]
[39323,2.38]
[39324,2.3199999999999998]
[39325,2.34]
[39328,"."]
[39329,2.36]
[39330,2.29]
[39331,2.3199999999999998]
[39332,2.19]
[39335,2.14]
[39336,2.16]
[39337,2.1800000000000002]
[39338,2.2400000000000002]
[39339,2.2000000000000002]
[39342,2.21]
[39343,2.19]
[39344,2.21]
[39345,2.34]
[39346,2.31]
[39349,2.33]
[39350,2.34]
[39351,2.34]
[39352,2.27]
[39353,2.27]
[39356,2.2599999999999998]
[39357,2.23]
[39358,2.25]
[39359,2.2400000000000002]
[39360,2.34]
[39363,"."]
[39364,2.34]
[39365,2.33]
[39366,2.3199999999999998]
[39367,2.36]
[39370,2.34]
[39371,2.31]
[39372,2.2200000000000002]
[39373,2.2000000000000002]
[39374,2.09]
[39377,2.11]
[39378,2.11]
[39379,2.0699999999999998]
[39380,2.04]
[39381,2.0499999999999998]
[39384,2.04]
[39385,2.06]
[39386,2.14]
[39387,2]
[39388,1.92]
[39391,1.94]
[39392,1.93]
[39393,1.91]
[39394,1.88]
[39395,1.82]
[39398,"."]
[39399,1.86]
[39400,1.88]
[39401,1.81]
[39402,1.8]
[39405,1.7]
[39406,1.68]
[39407,1.62]
[39408,"."]
[39409,1.63]
[39412,1.45]
[39413,1.58]
[39414,1.71]
[39415,1.61]
[39416,1.63]
[39419,1.57]
[39420,1.59]
[39421,1.66]
[39422,1.77]
[39423,1.86]
[39426,1.89]
[39427,1.73]
[39428,1.78]
[39429,1.87]
[39430,1.9]
[39433,1.86]
[39434,1.8]
[39435,1.73]
[39436,1.74]
[39437,1.84]
[39440,1.88]
[39441,"."]
[39442,1.95]
[39443,1.85]
[39444,1.78]
[39447,1.73]
[39448,"."]
[39449,1.59]
[39450,1.58]
[39451,1.56]
[39454,1.57]
[39455,1.57]
[39456,1.56]
[39457,1.68]
[39458,1.56]
[39461,1.53]
[39462,1.45]
[39463,1.5]
[39464,1.43]
[39465,1.42]
[39468,"."]
[39469,1.28]
[39470,1.31]
[39471,1.44]
[39472,1.34]
[39475,1.33]
[39476,1.37]
[39477,1.45]
[39478,1.33]
[39479,1.31]
[39482,1.38]
[39483,1.34]
[39484,1.36]
[39485,1.47]
[39486,1.36]
[39489,1.32]
[39490,1.36]
[39491,1.42]
[39492,1.57]
[39493,1.48]
[39496,"."]
[39497,1.56]
[39498,1.55]
[39499,1.43]
[39500,1.44]
[39503,1.53]
[39504,1.44]
[39505,1.42]
[39506,1.26]
[39507,1.1000000000000001]
[39510,1.08]
[39511,1.1499999999999999]
[39512,1.1599999999999999]
[39513,1.07]
[39514,1.01]
[39517,0.9]
[39518,1.05]
[39519,0.95]
[39520,1.05]
[39521,1.01]
[39524,1.05]
[39525,1.08]
[39526,1.04]
[39527,1.02]
[39528,"."]
[39531,1.24]
[39532,1.25]
[39533,1.24]
[39534,1.23]
[39535,1.1299999999999999]
[39538,1.1100000000000001]
[39539,1.22]
[39540,1.26]
[39541,1.28]
[39542,1.18]
[39545,1.23]
[39546,1.26]
[39547,1.19]
[39548,1.26]
[39549,1.19]
[39552,1.23]
[39553,1.28]
[39554,1.41]
[39555,1.44]
[39556,1.45]
[39559,1.44]
[39560,1.43]
[39561,1.44]
[39562,1.56]
[39563,1.6]
[39566,1.56]
[39567,1.56]
[39568,1.5]
[39569,1.52]
[39570,1.53]
[39573,1.53]
[39574,1.55]
[39575,1.51]
[39576,1.43]
[39577,1.39]
[39580,1.41]
[39581,1.51]
[39582,1.49]
[39583,1.4]
[39584,1.41]
[39587,1.36]
[39588,1.31]
[39589,1.3]
[39590,1.41]
[39591,1.36]
[39594,"."]
[39595,1.46]
[39596,1.58]
[39597,1.62]
[39598,1.58]
[39601,1.51]
[39602,1.51]
[39603,1.59]
[39604,1.63]
[39605,1.47]
[39608,1.54]
[39609,1.62]
[39610,1.62]
[39611,1.73]
[39612,1.77]
[39615,1.76]
[39616,1.75]
[39617,1.68]
[39618,1.75]
[39619,1.72]
[39622,1.75]
[39623,1.64]
[39624,1.65]
[39625,1.55]
[39626,1.48]
[39629,1.48]
[39630,1.49]
[39631,1.43]
[39632,1.42]
[39633,"."]
[39636,1.43]
[39637,1.45]
[39638,1.39]
[39639,1.4]
[39640,1.48]
[39643,1.43]
[39644,1.4]
[39645,1.48]
[39646,1.6]
[39647,1.65]
[39650,1.66]
[39651,1.71]
[39652,1.8]
[39653,1.69]
[39654,1.79]
[39657,1.7]
[39658,1.76]
[39659,1.71]
[39660,1.65]
[39661,1.63]
[39664,1.64]
[39665,1.74]
[39666,1.79]
[39667,1.68]
[39668,1.72]
[39671,1.8]
[39672,1.72]
[39673,1.75]
[39674,1.67]
[39675,1.66]
[39678,1.67]
[39679,1.68]
[39680,1.6]
[39681,1.61]
[39682,1.69]
[39685,1.64]
[39686,1.63]
[39687,1.58]
[39688,1.62]
[39689,1.68]
[39692,"."]
[39693,1.69]
[39694,1.71]
[39695,1.7]
[39696,1.71]
[39699,1.68]
[39700,1.69]
[39701,1.7]
[39702,1.67]
[39703,1.79]
[39706,1.7]
[39707,1.85]
[39708,1.81]
[39709,1.94]
[39710,1.85]
[39713,1.85]
[39714,1.99]
[39715,2.0499999999999998]
[39716,2.09]
[39717,2.1]
[39720,2.0299999999999998]
[39721,2.25]
[39722,2.2599999999999998]
[39723,2.17]
[39724,2.1800000000000002]
[39727,2.21]
[39728,2.3199999999999998]
[39729,2.69]
[39730,2.79]
[39731,2.97]
[39734,"."]
[39735,3.05]
[39736,3.02]
[39737,3.02]
[39738,2.87]
[39741,2.76]
[39742,2.63]
[39743,2.59]
[39744,2.67]
[39745,3.02]
[39748,3.02]
[39749,3.06]
[39750,3.05]
[39751,3.06]
[39752,3.14]
[39755,3.09]
[39756,2.88]
[39757,2.76]
[39758,2.81]
[39759,2.86]
[39762,2.84]
[39763,"."]
[39764,2.79]
[39765,2.95]
[39766,2.87]
[39769,2.85]
[39770,2.92]
[39771,2.98]
[39772,3.06]
[39773,3.15]
[39776,3.11]
[39777,2.79]
[39778,2.68]
[39779,"."]
[39780,2.6]
[39783,2.38]
[39784,2.2599999999999998]
[39785,2.14]
[39786,1.98]
[39787,2.23]
[39790,2.4700000000000002]
[39791,2.41]
[39792,2.44]
[39793,2.35]
[39794,2.4300000000000002]
[39797,2.4300000000000002]
[39798,2.21]
[39799,1.86]
[39800,1.85]
[39801,1.98]
[39804,2.0099999999999998]
[39805,2.0299999999999998]
[39806,2.0699999999999998]
[39807,"."]
[39808,2.0299999999999998]
[39811,2.02]
[39812,2.02]
[39813,2.14]
[39814,"."]
[39815,2.29]
[39818,2.34]
[39819,2.09]
[39820,2.0499999999999998]
[39821,1.97]
[39822,1.87]
[39825,1.75]
[39826,1.74]
[39827,1.79]
[39828,1.78]
[39829,1.81]
[39832,"."]
[39833,1.82]
[39834,1.98]
[39835,1.97]
[39836,1.93]
[39839,1.92]
[39840,1.77]
[39841,1.81]
[39842,1.83]
[39843,1.73]
[39846,1.69]
[39847,1.76]
[39848,1.78]
[39849,1.84]
[39850,1.82]
[39853,1.66]
[39854,1.65]
[39855,1.66]
[39856,1.61]
[39857,1.68]
[39860,"."]
[39861,1.53]
[39862,1.63]
[39863,1.73]
[39864,1.67]
[39867,1.7]
[39868,1.82]
[39869,1.98]
[39870,2.02]
[39871,2.06]
[39874,2]
[39875,2.02]
[39876,2.09]
[39877,1.98]
[39878,2.02]
[39881,2.06]
[39882,2.15]
[39883,2.0299999999999998]
[39884,1.88]
[39885,1.87]
[39888,1.88]
[39889,1.9]
[39890,1.28]
[39891,1.31]
[39892,1.43]
[39895,1.4]
[39896,1.36]
[39897,1.44]
[39898,1.3]
[39899,1.38]
[39902,1.39]
[39903,1.43]
[39904,1.37]
[39905,1.44]
[39906,1.53]
[39909,1.52]
[39910,1.61]
[39911,1.57]
[39912,1.62]
[39913,"."]
[39916,1.55]
[39917,1.52]
[39918,1.55]
[39919,1.59]
[39920,1.7]
[39923,1.66]
[39924,1.69]
[39925,1.65]
[39926,1.52]
[39927,1.53]
[39930,1.48]
[39931,1.54]
[39932,1.59]
[39933,1.69]
[39934,1.8]
[39937,1.77]
[39938,1.77]
[39939,1.74]
[39940,1.74]
[39941,1.77]
[39944,1.7]
[39945,1.69]
[39946,1.67]
[39947,1.68]
[39948,1.66]
[39951,1.66]
[39952,1.65]
[39953,1.56]
[39954,1.67]
[39955,1.72]
[39958,"."]
[39959,1.72]
[39960,1.83]
[39961,1.87]
[39962,1.67]
[39965,1.8]
[39966,1.69]
[39967,1.68]
[39968,1.83]
[39969,1.88]
[39972,1.94]
[39973,1.88]
[39974,1.91]
[39975,1.89]
[39976,1.91]
[39979,1.9]
[39980,1.88]
[39981,1.95]
[39982,1.98]
[39983,1.91]
[39986,1.89]
[39987,1.84]
[39988,1.93]
[39989,1.82]
[39990,1.85]
[39993,1.83]
[39994,1.78]
[39995,1.83]
[39996,1.87]
[39997,"."]
[40000,2.0299999999999998]
[40001,1.87]
[40002,1.79]
[40003,1.87]
[40004,1.8]
[40007,1.84]
[40008,1.86]
[40009,1.87]
[40010,1.82]
[40011,1.81]
[40014,1.73]
[40015,1.71]
[40016,1.75]
[40017,1.8]
[40018,1.81]
[40021,1.85]
[40022,1.86]
[40023,1.84]
[40024,1.78]
[40025,1.71]
[40028,1.78]
[40029,1.81]
[40030,1.85]
[40031,1.87]
[40032,1.88]
[40035,1.83]
[40036,1.8]
[40037,1.84]
[40038,1.8]
[40039,1.85]
[40042,1.79]
[40043,1.78]
[40044,1.7]
[40045,1.6]
[40046,1.69]
[40049,1.67]
[40050,1.72]
[40051,1.72]
[40052,1.75]
[40053,1.76]
[40056,1.76]
[40057,1.74]
[40058,1.71]
[40059,1.69]
[40060,1.7]
[40063,"."]
[40064,1.66]
[40065,1.66]
[40066,1.59]
[40067,1.59]
[40070,1.65]
[40071,1.64]
[40072,1.62]
[40073,1.62]
[40074,1.68]
[40077,1.69]
[40078,1.65]
[40079,1.63]
[40080,1.64]
[40081,1.6]
[40084,1.57]
[40085,1.59]
[40086,1.56]
[40087,1.5]
[40088,1.54]
[40091,1.51]
[40092,1.53]
[40093,1.45]
[40094,1.49]
[40095,1.56]
[40098,"."]
[40099,1.46]
[40100,1.51]
[40101,1.5]
[40102,1.45]
[40105,1.38]
[40106,1.37]
[40107,1.43]
[40108,1.49]
[40109,1.51]
[40112,1.59]
[40113,1.49]
[40114,1.48]
[40115,1.5]
[40116,1.41]
[40119,1.41]
[40120,1.45]
[40121,1.45]
[40122,1.41]
[40123,1.37]
[40126,1.3]
[40127,1.31]
[40128,"."]
[40129,1.33]
[40130,1.31]
[40133,1.21]
[40134,1.2]
[40135,1.21]
[40136,1.21]
[40137,1.21]
[40140,1.2]
[40141,1.21]
[40142,1.1599999999999999]
[40143,"."]
[40144,1.1499999999999999]
[40147,1.1299999999999999]
[40148,1.1399999999999999]
[40149,1.18]
[40150,1.24]
[40151,1.34]
[40154,1.31]
[40155,1.31]
[40156,1.36]
[40157,1.4]
[40158,1.41]
[40161,1.37]
[40162,1.37]
[40163,1.34]
[40164,1.28]
[40165,1.31]
[40168,1.39]
[40169,1.43]
[40170,1.46]
[40171,1.5]
[40172,"."]
[40175,1.5]
[40176,1.46]
[40177,1.44]
[40178,1.48]
[40179,"."]
[40182,1.47]
[40183,1.43]
[40184,1.48]
[40185,1.44]
[40186,1.41]
[40189,1.47]
[40190,1.35]
[40191,1.43]
[40192,1.4]
[40193,1.34]
[40196,"."]
[40197,1.35]
[40198,1.31]
[40199,1.29]
[40200,1.31]
[40203,1.33]
[40204,1.31]
[40205,1.35]
[40206,1.35]
[40207,1.3]
[40210,1.29]
[40211,1.26]
[40212,1.3]
[40213,1.27]
[40214,1.32]
[40217,1.35]
[40218,1.37]
[40219,1.44]
[40220,1.47]
[40221,1.46]
[40224,"."]
[40225,1.42]
[40226,1.46]
[40227,1.48]
[40228,1.52]
[40231,1.55]
[40232,1.5]
[40233,1.51]
[40234,1.51]
[40235,1.48]
[40238,1.46]
[40239,1.46]
[40240,1.46]
[40241,1.44]
[40242,1.48]
[40245,1.49]
[40246,1.48]
[40247,1.49]
[40248,1.49]
[40249,1.45]
[40252,1.46]
[40253,1.42]
[40254,1.4]
[40255,1.45]
[40256,1.5]
[40259,1.48]
[40260,1.49]
[40261,1.6]
[40262,1.65]
[40263,1.62]
[40266,1.66]
[40267,1.66]
[40268,1.6]
[40269,1.61]
[40270,1.69]
[40273,1.7]
[40274,1.68]
[40275,1.55]
[40276,1.58]
[40277,1.56]
[40280,1.52]
[40281,1.5]
[40282,1.54]
[40283,1.49]
[40284,1.46]
[40287,1.49]
[40288,1.47]
[40289,1.42]
[40290,1.46]
[40291,1.47]
[40294,1.46]
[40295,1.37]
[40296,1.4]
[40297,1.31]
[40298,1.29]
[40301,1.32]
[40302,1.31]
[40303,1.3]
[40304,1.25]
[40305,1.3]
[40308,1.33]
[40309,1.31]
[40310,1.28]
[40311,1.28]
[40312,1.26]
[40315,1.31]
[40316,1.25]
[40317,1.32]
[40318,1.36]
[40319,1.33]
[40322,1.35]
[40323,1.33]
[40324,1.3]
[40325,1.33]
[40326,1.32]
[40329,"."]
[40330,1.32]
[40331,1.36]
[40332,1.34]
[40333,1.26]
[40336,1.25]
[40337,1.29]
[40338,1.28]
[40339,1.35]
[40340,1.29]
[40343,1.31]
[40344,1.32]
[40345,1.28]
[40346,1.22]
[40347,1.25]
[40350,1.24]
[40351,1.2]
[40352,1.19]
[40353,1.23]
[40354,1.21]
[40357,1.17]
[40358,1.1399999999999999]
[40359,1.1499999999999999]
[40360,1.21]
[40361,1.27]
[40364,"."]
[40365,1.26]
[40366,1.3]
[40367,1.25]
[40368,1.26]
[40371,1.26]
[40372,1.28]
[40373,1.23]
[40374,1.21]
[40375,1.25]
[40378,1.29]
[40379,1.28]
[40380,1.19]
[40381,1.21]
[40382,1.24]
[40385,1.24]
[40386,1.26]
[40387,1.22]
[40388,1.21]
[40389,1.1399999999999999]
[40392,1.1299999999999999]
[40393,1.07]
[40394,1.1200000000000001]
[40395,1.07]
[40396,1.04]
[40399,1.04]
[40400,0.95]
[40401,0.95]
[40402,1.05]
[40403,1]
[40406,0.95]
[40407,1.01]
[40408,1.02]
[40409,1.02]
[40410,1.05]
[40413,1.05]
[40414,1.01]
[40415,1.01]
[40416,0.95]
[40417,1.05]
[40420,0.99]
[40421,0.95]
[40422,1.02]
[40423,1.05]
[40424,1.1000000000000001]
[40427,"."]
[40428,0.98]
[40429,1.02]
[40430,1.05]
[40431,1.02]
[40434,0.94]
[40435,0.93]
[40436,0.97]
[40437,1]
[40438,1]
[40441,0.94]
[40442,0.78]
[40443,0.74]
[40444,0.77]
[40445,0.81]
[40448,0.79]
[40449,0.69]
[40450,0.74]
[40451,0.75]
[40452,0.75]
[40455,0.72]
[40456,0.65]
[40457,0.52]
[40458,0.53]
[40459,0.45]
[40462,"."]
[40463,0.49]
[40464,0.44]
[40465,0.41]
[40466,0.5]
[40469,0.47]
[40470,0.44]
[40471,0.47]
[40472,0.5]
[40473,0.5]
[40476,0.45]
[40477,0.52]
[40478,0.62]
[40479,0.56999999999999995]
[40480,0.5]
[40483,0.49]
[40484,0.49]
[40485,0.5]
[40486,0.44]
[40487,0.48]
[40490,0.48]
[40491,0.57999999999999996]
[40492,0.56000000000000005]
[40493,"."]
[40494,0.71]
[40497,0.87]
[40498,0.87]
[40499,0.84]
[40500,0.83]
[40501,0.77]
[40504,0.7]
[40505,0.69]
[40506,0.8]
[40507,"."]
[40508,0.75]
[40511,0.73]
[40512,0.74]
[40513,0.83]
[40514,0.84]
[40515,0.86]
[40518,0.79]
[40519,0.92]
[40520,1.07]
[40521,1.0900000000000001]
[40522,1.1599999999999999]
[40525,1.1100000000000001]
[40526,1.27]
[40527,1.22]
[40528,1.1499999999999999]
[40529,1.05]
[40532,1.07]
[40533,1.06]
[40534,1.03]
[40535,1.08]
[40536,"."]
[40539,1.06]
[40540,1.17]
[40541,1.06]
[40542,1.08]
[40543,1]
[40546,1.05]
[40547,1.01]
[40548,1.08]
[40549,1.03]
[40550,0.98]
[40553,0.96]
[40554,0.97]
[40555,0.98]
[40556,0.97]
[40557,1]
[40560,"."]
[40561,0.99]
[40562,0.99]
[40563,1.22]
[40564,1.2]
[40567,1.18]
[40568,1.1100000000000001]
[40569,1.1599999999999999]
[40570,1.1599999999999999]
[40571,1.0900000000000001]
[40574,1.08]
[40575,1.1100000000000001]
[40576,1.1599999999999999]
[40577,1.23]
[40578,1.3]
[40581,1.32]
[40582,1.39]
[40583,1.34]
[40584,1.39]
[40585,1.36]
[40588,1.34]
[40589,1.33]
[40590,1.37]
[40591,1.31]
[40592,1.25]
[40595,"."]
[40596,1.1200000000000001]
[40597,1.1000000000000001]
[40598,1.05]
[40599,1.02]
[40602,1.03]
[40603,1]
[40604,1.01]
[40605,1.0900000000000001]
[40606,1]
[40609,1]
[40610,1.01]
[40611,0.98]
[40612,0.91]
[40613,0.96]
[40616,0.93]
[40617,0.93]
[40618,0.85]
[40619,0.82]
[40620,0.85]
[40623,0.9]
[40624,0.95]
[40625,0.98]
[40626,0.95]
[40627,1.02]
[40630,1.01]
[40631,1.03]
[40632,1]
[40633,0.99]
[40634,0.94]
[40637,0.91]
[40638,0.94]
[40639,0.99]
[40640,0.99]
[40641,0.95]
[40644,0.96]
[40645,0.9]
[40646,0.88]
[40647,0.89]
[40648,0.82]
[40651,0.8]
[40652,0.76]
[40653,0.82]
[40654,0.83]
[40655,"."]
[40658,0.79]
[40659,0.76]
[40660,0.81]
[40661,0.78]
[40662,0.75]
[40665,0.75]
[40666,0.73]
[40667,0.7]
[40668,0.7]
[40669,0.71]
[40672,0.69]
[40673,0.74]
[40674,0.76]
[40675,0.79]
[40676,0.79]
[40679,0.81]
[40680,0.82]
[40681,0.82]
[40682,0.91]
[40683,0.85]
[40686,0.84]
[40687,0.79]
[40688,0.8]
[40689,0.76]
[40690,0.79]
[40693,"."]
[40694,0.8]
[40695,0.74]
[40696,0.78]
[40697,0.75]
[40700,0.76]
[40701,0.76]
[40702,0.76]
[40703,0.8]
[40704,0.79]
[40707,0.8]
[40708,0.83]
[40709,0.74]
[40710,0.73]
[40711,0.75]
[40714,0.79]
[40715,0.78]
[40716,0.82]
[40717,0.71]
[40718,0.64]
[40721,0.67]
[40722,0.73]
[40723,0.74]
[40724,0.75]
[40725,0.77]
[40728,"."]
[40729,0.77]
[40730,0.74]
[40731,0.75]
[40732,0.69]
[40735,0.63]
[40736,0.6]
[40737,0.59]
[40738,0.68]
[40739,0.61]
[40742,0.57999999999999996]
[40743,0.54]
[40744,0.62]
[40745,0.68]
[40746,0.61]
[40749,0.57999999999999996]
[40750,0.56999999999999995]
[40751,0.56000000000000005]
[40752,0.52]
[40753,0.38]
[40756,0.33]
[40757,0.28999999999999998]
[40758,0.36]
[40759,0.24]
[40760,0.32]
[40763,0.2]
[40764,0]
[40765,-0.13]
[40766,0.06]
[40767,-0.02]
[40770,0.06]
[40771,0.05]
[40772,0.01]
[40773,0.09]
[40774,0.02]
[40777,0.03]
[40778,0.13]
[40779,0.25]
[40780,0.13]
[40781,0.15]
[40784,0.22]
[40785,0.14000000000000001]
[40786,0.18]
[40787,7.0000000000000007E-2]
[40788,0]
[40791,"."]
[40792,0.05]
[40793,0.09]
[40794,0]
[40795,-0.03]
[40798,0]
[40799,7.0000000000000007E-2]
[40800,0.12]
[40801,0.13]
[40802,0.13]
[40805,0.09]
[40806,0.04]
[40807,0.02]
[40808,0.01]
[40809,0.1]
[40812,0.12]
[40813,0.12]
[40814,0.16]
[40815,0.17]
[40816,0.17]
[40819,7.0000000000000007E-2]
[40820,0.05]
[40821,0.12]
[40822,0.13]
[40823,0.16]
[40826,"."]
[40827,0.23]
[40828,0.26]
[40829,0.27]
[40830,0.28000000000000003]
[40833,0.24]
[40834,0.22]
[40835,0.23]
[40836,0.22]
[40837,0.23]
[40840,0.23]
[40841,0.12]
[40842,0.15]
[40843,0.24]
[40844,0.19]
[40847,0.08]
[40848,-0.04]
[40849,-7.0000000000000007E-2]
[40850,0]
[40851,-0.06]
[40854,-0.1]
[40855,-0.03]
[40856,-0.04]
[40857,-0.04]
[40858,"."]
[40861,-0.01]
[40862,0.04]
[40863,0.05]
[40864,0.06]
[40865,0.05]
[40868,7.0000000000000007E-2]
[40869,0.05]
[40870,-0.01]
[40871,"."]
[40872,0.05]
[40875,0.02]
[40876,0.01]
[40877,0.03]
[40878,0.06]
[40879,0]
[40882,-0.01]
[40883,0.01]
[40884,-0.01]
[40885,0.01]
[40886,0.05]
[40889,-0.01]
[40890,-0.05]
[40891,-0.04]
[40892,-0.01]
[40893,-0.05]
[40896,-0.12]
[40897,-0.1]
[40898,-7.0000000000000007E-2]
[40899,-7.0000000000000007E-2]
[40900,-0.04]
[40903,"."]
[40904,-0.02]
[40905,-7.0000000000000007E-2]
[40906,-0.05]
[40907,-7.0000000000000007E-2]
[40910,"."]
[40911,-0.04]
[40912,-0.08]
[40913,-0.1]
[40914,-0.11]
[40917,-0.13]
[40918,-0.08]
[40919,-0.1]
[40920,-0.1]
[40921,-0.14000000000000001]
[40924,"."]
[40925,-0.17]
[40926,-0.15]
[40927,0]
[40928,0.01]
[40931,0.02]
[40932,-0.01]
[40933,-0.12]
[40934,-0.16]
[40935,-0.18]
[40938,-0.24]
[40939,-0.28000000000000003]
[40940,-0.28000000000000003]
[40941,-0.3]
[40942,-0.21]
[40945,-0.26]
[40946,-0.21]
[40947,-0.21]
[40948,-0.17]
[40949,-0.24]
[40952,-0.22]
[40953,-0.27]
[40954,-0.26]
[40955,-0.24]
[40956,-0.23]
[40959,"."]
[40960,-0.22]
[40961,-0.27]
[40962,-0.3]
[40963,-0.28999999999999998]
[40966,-0.32]
[40967,-0.31]
[40968,-0.28000000000000003]
[40969,-0.23]
[40970,-0.24]
[40973,-0.2]
[40974,-0.21]
[40975,-0.22]
[40976,-0.21]
[40977,-0.24]
[40980,-0.24]
[40981,-0.2]
[40982,-7.0000000000000007E-2]
[40983,-0.08]
[40984,-0.09]
[40987,-0.03]
[40988,-0.04]
[40989,-0.08]
[40990,-0.08]
[40991,-0.11]
[40994,-0.08]
[40995,-0.13]
[40996,-0.11]
[40997,-0.13]
[40998,-0.09]
[41001,-0.14000000000000001]
[41002,-0.06]
[41003,-0.05]
[41004,-0.08]
[41005,-0.16]
[41008,-0.17]
[41009,-0.24]
[41010,-0.25]
[41011,-0.22]
[41012,-0.25]
[41015,-0.26]
[41016,-0.26]
[41017,-0.26]
[41018,-0.21]
[41019,-0.24]
[41022,-0.26]
[41023,-0.25]
[41024,-0.24]
[41025,-0.28999999999999998]
[41026,-0.3]
[41029,-0.3]
[41030,-0.28000000000000003]
[41031,-0.28000000000000003]
[41032,-0.27]
[41033,-0.3]
[41036,-0.27]
[41037,-0.28000000000000003]
[41038,-0.27]
[41039,-0.25]
[41040,-0.28000000000000003]
[41043,-0.33]
[41044,-0.36]
[41045,-0.33]
[41046,-0.35]
[41047,-0.39]
[41050,-0.41]
[41051,-0.38]
[41052,-0.41]
[41053,-0.37]
[41054,-0.38]
[41057,"."]
[41058,-0.37]
[41059,-0.45]
[41060,-0.5]
[41061,-0.59]
[41064,-0.56000000000000005]
[41065,-0.56000000000000005]
[41066,-0.5]
[41067,-0.49]
[41068,-0.5]
[41071,-0.53]
[41072,-0.48]
[41073,-0.51]
[41074,-0.47]
[41075,-0.54]
[41078,-0.54]
[41079,-0.53]
[41080,-0.51]
[41081,-0.47]
[41082,-0.42]
[41085,-0.47]
[41086,-0.45]
[41087,-0.45]
[41088,-0.48]
[41089,-0.46]
[41092,-0.5]
[41093,-0.48]
[41094,"."]
[41095,-0.51]
[41096,-0.53]
[41099,-0.56999999999999995]
[41100,-0.59]
[41101,-0.56999999999999995]
[41102,-0.57999999999999996]
[41103,-0.59]
[41106,-0.61]
[41107,-0.59]
[41108,-0.6]
[41109,-0.62]
[41110,-0.67]
[41113,-0.68]
[41114,-0.68]
[41115,-0.67]
[41116,-0.66]
[41117,-0.61]
[41120,-0.64]
[41121,-0.69]
[41122,-0.67]
[41123,-0.69]
[41124,-0.66]
[41127,-0.68]
[41128,-0.65]
[41129,-0.61]
[41130,-0.57999999999999996]
[41131,-0.6]
[41134,-0.57999999999999996]
[41135,-0.53]
[41136,-0.45]
[41137,-0.42]
[41138,-0.43]
[41141,-0.43]
[41142,-0.45]
[41143,-0.55000000000000004]
[41144,-0.62]
[41145,-0.6]
[41148,-0.64]
[41149,-0.68]
[41150,-0.64]
[41151,-0.63]
[41152,-0.68]
[41155,"."]
[41156,-0.68]
[41157,-0.69]
[41158,-0.63]
[41159,-0.68]
[41162,-0.68]
[41163,-0.68]
[41164,-0.61]
[41165,-0.72]
[41166,-0.76]
[41169,-0.74]
[41170,-0.73]
[41171,-0.75]
[41172,-0.7]
[41173,-0.71]
[41176,-0.73]
[41177,-0.74]
[41178,-0.77]
[41179,-0.78]
[41180,-0.77]
[41183,-0.78]
[41184,-0.83]
[41185,-0.83]
[41186,-0.86]
[41187,-0.82]
[41190,"."]
[41191,-0.81]
[41192,-0.8]
[41193,-0.77]
[41194,-0.78]
[41197,-0.78]
[41198,-0.71]
[41199,-0.65]
[41200,-0.66]
[41201,-0.71]
[41204,-0.7]
[41205,-0.71]
[41206,-0.69]
[41207,-0.63]
[41208,-0.69]
[41211,-0.73]
[41212,"."]
[41213,-0.78]
[41214,-0.77]
[41215,-0.73]
[41218,-0.75]
[41219,-0.72]
[41220,-0.8]
[41221,-0.85]
[41222,-0.83]
[41225,"."]
[41226,-0.84]
[41227,-0.81]
[41228,-0.8]
[41229,-0.81]
[41232,-0.78]
[41233,-0.74]
[41234,-0.71]
[41235,"."]
[41236,-0.72]
[41239,-0.73]
[41240,-0.74]
[41241,-0.75]
[41242,-0.78]
[41243,-0.79]
[41246,-0.81]
[41247,-0.83]
[41248,-0.85]
[41249,-0.87]
[41250,-0.86]
[41253,-0.87]
[41254,-0.84]
[41255,-0.79]
[41256,-0.73]
[41257,-0.74]
[41260,-0.7]
[41261,-0.67]
[41262,-0.66]
[41263,-0.69]
[41264,-0.71]
[41267,-0.69]
[41268,"."]
[41269,-0.71]
[41270,-0.73]
[41271,-0.73]
[41274,-0.67]
[41275,"."]
[41276,-0.62]
[41277,-0.54]
[41278,-0.55000000000000004]
[41281,-0.6]
[41282,-0.6]
[41283,-0.64]
[41284,-0.62]
[41285,-0.63]
[41288,-0.66]
[41289,-0.66]
[41290,-0.65]
[41291,-0.64]
[41292,-0.66]
[41295,"."]
[41296,-0.68]
[41297,-0.66]
[41298,-0.62]
[41299,-0.56000000000000005]
[41302,-0.55000000000000004]
[41303,-0.53]
[41304,-0.54]
[41305,-0.56999999999999995]
[41306,-0.55000000000000004]
[41309,-0.59]
[41310,-0.55000000000000004]
[41311,-0.57999999999999996]
[41312,-0.57999999999999996]
[41313,-0.56999999999999995]
[41316,-0.57999999999999996]
[41317,-0.56999999999999995]
[41318,-0.54]
[41319,-0.56000000000000005]
[41320,-0.53]
[41323,"."]
[41324,-0.52]
[41325,-0.52]
[41326,-0.54]
[41327,-0.56999999999999995]
[41330,-0.62]
[41331,-0.62]
[41332,-0.61]
[41333,-0.64]
[41334,-0.67]
[41337,-0.65]
[41338,-0.65]
[41339,-0.61]
[41340,-0.56000000000000005]
[41341,-0.5]
[41344,-0.5]
[41345,-0.52]
[41346,-0.52]
[41347,-0.53]
[41348,-0.55000000000000004]
[41351,-0.6]
[41352,-0.61]
[41353,-0.56999999999999995]
[41354,-0.56999999999999995]
[41355,-0.6]
[41358,-0.6]
[41359,-0.61]
[41360,-0.64]
[41361,-0.64]
[41362,"."]
[41365,-0.65]
[41366,-0.63]
[41367,-0.65]
[41368,-0.7]
[41369,-0.74]
[41372,-0.69]
[41373,-0.67]
[41374,-0.6]
[41375,-0.65]
[41376,-0.68]
[41379,-0.69]
[41380,-0.65]
[41381,-0.64]
[41382,-0.55000000000000004]
[41383,-0.59]
[41386,-0.63]
[41387,-0.64]
[41388,-0.65]
[41389,-0.66]
[41390,-0.68]
[41393,-0.67]
[41394,-0.64]
[41395,-0.64]
[41396,-0.62]
[41397,-0.53]
[41400,-0.51]
[41401,-0.5]
[41402,-0.48]
[41403,-0.5]
[41404,-0.45]
[41407,-0.41]
[41408,-0.37]
[41409,-0.36]
[41410,-0.4]
[41411,-0.31]
[41414,-0.31]
[41415,-0.34]
[41416,-0.24]
[41417,-0.24]
[41418,-0.26]
[41421,"."]
[41422,-0.14000000000000001]
[41423,-0.1]
[41424,-0.05]
[41425,-0.05]
[41428,-7.0000000000000007E-2]
[41429,-0.05]
[41430,-0.06]
[41431,-0.05]
[41432,0.03]
[41435,0.11]
[41436,0.13]
[41437,0.21]
[41438,0.15]
[41439,0.09]
[41442,0.15]
[41443,0.14000000000000001]
[41444,0.28999999999999998]
[41445,0.46]
[41446,0.59]
[41449,0.64]
[41450,0.64]
[41451,0.6]
[41452,0.5]
[41453,0.53]
[41456,0.48]
[41457,0.44]
[41458,0.48]
[41459,"."]
[41460,0.66]
[41463,0.57999999999999996]
[41464,0.59]
[41465,0.64]
[41466,0.56000000000000005]
[41467,0.55000000000000004]
[41470,0.47]
[41471,0.41]
[41472,0.38]
[41473,0.38]
[41474,0.28999999999999998]
[41477,0.28000000000000003]
[41478,0.33]
[41479,0.44]
[41480,0.44]
[41481,0.43]
[41484,0.45]
[41485,0.46]
[41486,0.38]
[41487,0.48]
[41488,0.42]
[41491,0.42]
[41492,0.39]
[41493,0.35]
[41494,0.34]
[41495,0.33]
[41498,0.37]
[41499,0.48]
[41500,0.5]
[41501,0.6]
[41502,0.68]
[41505,0.75]
[41506,0.67]
[41507,0.73]
[41508,0.79]
[41509,0.69]
[41512,0.64]
[41513,0.56999999999999995]
[41514,0.63]
[41515,0.65]
[41516,0.68]
[41519,"."]
[41520,0.76]
[41521,0.83]
[41522,0.92]
[41523,0.87]
[41526,0.84]
[41527,0.86]
[41528,0.8]
[41529,0.81]
[41530,0.8]
[41533,0.76]
[41534,0.7]
[41535,0.49]
[41536,0.55000000000000004]
[41537,0.52]
[41540,0.46]
[41541,0.48]
[41542,0.45]
[41543,0.47]
[41544,0.46]
[41547,0.45]
[41548,0.46]
[41549,0.43]
[41550,0.43]
[41551,0.46]
[41554,0.45]
[41555,0.48]
[41556,0.47]
[41557,0.5]
[41558,0.5]
[41561,"."]
[41562,0.54]
[41563,0.5]
[41564,0.45]
[41565,0.42]
[41568,0.44]
[41569,0.37]
[41570,0.36]
[41571,0.36]
[41572,0.34]
[41575,0.35]
[41576,0.35]
[41577,0.37]
[41578,0.4]
[41579,0.5]
[41582,0.5]
[41583,0.55000000000000004]
[41584,0.48]
[41585,0.46]
[41586,0.59]
[41589,"."]
[41590,0.62]
[41591,0.57999999999999996]
[41592,0.51]
[41593,0.53]
[41596,0.48]
[41597,0.53]
[41598,0.64]
[41599,0.6]
[41600,0.56000000000000005]
[41603,0.56000000000000005]
[41604,0.54]
[41605,0.57999999999999996]
[41606,"."]
[41607,0.6]
[41610,0.66]
[41611,0.64]
[41612,0.73]
[41613,0.76]
[41614,0.77]
[41617,0.74]
[41618,0.69]
[41619,0.71]
[41620,0.75]
[41621,0.72]
[41624,0.71]
[41625,0.67]
[41626,0.72]
[41627,0.79]
[41628,0.73]
[41631,0.76]
[41632,0.8]
[41633,"."]
[41634,0.8]
[41635,0.8]
[41638,0.76]
[41639,0.8]
[41640,"."]
[41641,0.74]
[41642,0.75]
[41645,0.72]
[41646,0.7]
[41647,0.72]
[41648,0.66]
[41649,0.59]
[41652,0.56999999999999995]
[41653,0.62]
[41654,0.62]
[41655,0.61]
[41656,0.57999999999999996]
[41659,"."]
[41660,0.59]
[41661,0.62]
[41662,0.66]
[41663,0.61]
[41666,0.64]
[41667,0.62]
[41668,0.55000000000000004]
[41669,0.56999999999999995]
[41670,0.53]
[41673,0.47]
[41674,0.51]
[41675,0.56000000000000005]
[41676,0.56999999999999995]
[41677,0.53]
[41680,0.51]
[41681,0.56000000000000005]
[41682,0.59]
[41683,0.56000000000000005]
[41684,0.59]
[41687,"."]
[41688,0.56999999999999995]
[41689,0.6]
[41690,0.63]
[41691,0.61]
[41694,0.59]
[41695,0.55000000000000004]
[41696,0.51]
[41697,0.49]
[41698,0.49]
[41701,0.44]
[41702,0.52]
[41703,0.52]
[41704,0.53]
[41705,0.56999999999999995]
[41708,0.56999999999999995]
[41709,0.56999999999999995]
[41710,0.54]
[41711,0.49]
[41712,0.48]
[41715,0.52]
[41716,0.5]
[41717,0.62]
[41718,0.66]
[41719,0.61]
[41722,0.59]
[41723,0.61]
[41724,0.56999999999999995]
[41725,0.56000000000000005]
[41726,0.6]
[41729,0.6]
[41730,0.63]
[41731,0.68]
[41732,0.66]
[41733,0.61]
[41736,0.59]
[41737,0.57999999999999996]
[41738,0.56999999999999995]
[41739,0.51]
[41740,0.5]
[41743,0.52]
[41744,0.5]
[41745,0.48]
[41746,0.52]
[41747,"."]
[41750,0.53]
[41751,0.52]
[41752,0.49]
[41753,0.49]
[41754,0.48]
[41757,0.52]
[41758,0.53]
[41759,0.49]
[41760,0.43]
[41761,0.41]
[41764,0.45]
[41765,0.45]
[41766,0.42]
[41767,0.42]
[41768,0.44]
[41771,0.48]
[41772,0.45]
[41773,0.37]
[41774,0.31]
[41775,0.34]
[41778,0.37]
[41779,0.35]
[41780,0.36]
[41781,0.35]
[41782,0.32]
[41785,"."]
[41786,0.31]
[41787,0.22]
[41788,0.22]
[41789,0.26]
[41792,0.32]
[41793,0.41]
[41794,0.44]
[41795,0.41]
[41796,0.4]
[41799,0.41]
[41800,0.43]
[41801,0.43]
[41802,0.39]
[41803,0.41]
[41806,0.41]
[41807,0.43]
[41808,0.38]
[41809,0.39]
[41810,0.35]
[41813,0.35]
[41814,0.31]
[41815,0.28999999999999998]
[41816,0.26]
[41817,0.27]
[41820,0.27]
[41821,0.32]
[41822,0.38]
[41823,0.37]
[41824,"."]
[41827,0.36]
[41828,0.31]
[41829,0.28000000000000003]
[41830,0.27]
[41831,0.25]
[41834,0.28000000000000003]
[41835,0.31]
[41836,0.32]
[41837,0.24]
[41838,0.26]
[41841,0.25]
[41842,0.25]
[41843,0.25]
[41844,0.25]
[41845,0.2]
[41848,0.22]
[41849,0.2]
[41850,0.28999999999999998]
[41851,0.28999999999999998]
[41852,0.25]
[41855,0.26]
[41856,0.25]
[41857,0.24]
[41858,0.19]
[41859,0.19]
[41862,0.19]
[41863,0.22]
[41864,0.2]
[41865,0.19]
[41866,0.16]
[41869,0.21]
[41870,0.23]
[41871,0.26]
[41872,0.24]
[41873,0.26]
[41876,0.24]
[41877,0.25]
[41878,0.23]
[41879,0.21]
[41880,0.23]
[41883,"."]
[41884,0.27]
[41885,0.24]
[41886,0.28000000000000003]
[41887,0.31]
[41890,0.35]
[41891,0.39]
[41892,0.44]
[41893,0.42]
[41894,0.49]
[41897,0.47]
[41898,0.48]
[41899,0.56000000000000005]
[41900,0.61]
[41901,0.56000000000000005]
[41904,0.57999999999999996]
[41905,0.52]
[41906,0.54]
[41907,0.5]
[41908,0.56999999999999995]
[41911,0.55000000000000004]
[41912,0.55000000000000004]
[41913,0.46]
[41914,0.49]
[41915,0.52]
[41918,0.5]
[41919,0.44]
[41920,0.39]
[41921,0.37]
[41922,0.35]
[41925,"."]
[41926,0.28999999999999998]
[41927,0.28999999999999998]
[41928,0.28000000000000003]
[41929,0.3]
[41932,0.28999999999999998]
[41933,0.33]
[41934,0.34]
[41935,0.38]
[41936,0.39]
[41939,0.38]
[41940,0.39]
[41941,0.42]
[41942,0.42]
[41943,0.43]
[41946,0.43]
[41947,0.43]
[41948,0.43]
[41949,0.45]
[41950,0.38]
[41953,0.44]
[41954,"."]
[41955,0.46]
[41956,0.47]
[41957,0.43]
[41960,0.48]
[41961,0.48]
[41962,0.53]
[41963,0.49]
[41964,0.45]
[41967,0.44]
[41968,0.42]
[41969,0.42]
[41970,"."]
[41971,0.39]
[41974,0.43]
[41975,0.51]
[41976,0.5]
[41977,0.48]
[41978,0.56000000000000005]
[41981,0.55000000000000004]
[41982,0.49]
[41983,0.47]
[41984,0.49]
[41985,0.46]
[41988,0.5]
[41989,0.42]
[41990,0.49]
[41991,0.56999999999999995]
[41992,0.49]
[41995,0.47]
[41996,0.56000000000000005]
[41997,0.59]
[41998,"."]
[41999,0.57999999999999996]
[42002,0.56999999999999995]
[42003,0.56000000000000005]
[42004,0.49]
[42005,"."]
[42006,0.41]
[42009,0.4]
[42010,0.41]
[42011,0.39]
[42012,0.41]
[42013,0.36]
[42016,0.35]
[42017,0.37]
[42018,0.28999999999999998]
[42019,0.19]
[42020,0.23]
[42023,"."]
[42024,0.23]
[42025,0.26]
[42026,0.28999999999999998]
[42027,0.21]
[42030,0.22]
[42031,0.17]
[42032,0.12]
[42033,0.15]
[42034,0.03]
[42037,0.03]
[42038,0.09]
[42039,0.1]
[42040,0.13]
[42041,0.24]
[42044,0.25]
[42045,0.31]
[42046,0.32]
[42047,0.33]
[42048,0.34]
[42051,"."]
[42052,0.43]
[42053,0.36]
[42054,0.37]
[42055,0.38]
[42058,0.34]
[42059,0.27]
[42060,0.24]
[42061,0.24]
[42062,0.17]
[42065,0.25]
[42066,0.26]
[42067,0.25]
[42068,0.27]
[42069,0.41]
[42072,0.44]
[42073,0.41]
[42074,0.39]
[42075,0.39]
[42076,0.44]
[42079,0.45]
[42080,0.42]
[42081,0.23]
[42082,0.19]
[42083,0.17]
[42086,0.17]
[42087,0.11]
[42088,0.12]
[42089,0.21]
[42090,0.19]
[42093,0.23]
[42094,0.18]
[42095,7.0000000000000007E-2]
[42096,0.11]
[42097,0.02]
[42100,7.0000000000000007E-2]
[42101,0.04]
[42102,0.08]
[42103,0.13]
[42104,0.14000000000000001]
[42107,0.14000000000000001]
[42108,0.1]
[42109,7.0000000000000007E-2]
[42110,0.05]
[42111,-0.02]
[42114,0.01]
[42115,0.06]
[42116,0.12]
[42117,7.0000000000000007E-2]
[42118,0.04]
[42121,0.03]
[42122,0.11]
[42123,0.14000000000000001]
[42124,0.11]
[42125,0.18]
[42128,0.24]
[42129,0.25]
[42130,0.34]
[42131,0.3]
[42132,0.28000000000000003]
[42135,0.4]
[42136,0.4]
[42137,0.41]
[42138,0.36]
[42139,0.31]
[42142,0.37]
[42143,0.42]
[42144,0.38]
[42145,0.35]
[42146,0.34]
[42149,"."]
[42150,0.32]
[42151,0.34]
[42152,0.33]
[42153,0.32]
[42156,0.39]
[42157,0.44]
[42158,0.55000000000000004]
[42159,0.5]
[42160,0.55000000000000004]
[42163,0.54]
[42164,0.56000000000000005]
[42165,0.63]
[42166,0.56000000000000005]
[42167,0.55000000000000004]
[42170,0.51]
[42171,0.44]
[42172,0.42]
[42173,0.46]
[42174,0.4]
[42177,0.47]
[42178,0.5]
[42179,0.48]
[42180,0.49]
[42181,0.56999999999999995]
[42184,0.46]
[42185,0.48]
[42186,0.54]
[42187,0.49]
[42188,"."]
[42191,0.43]
[42192,0.4]
[42193,0.39]
[42194,0.47]
[42195,0.55000000000000004]
[42198,0.57999999999999996]
[42199,0.56000000000000005]
[42200,0.52]
[42201,0.52]
[42202,0.51]
[42205,0.56000000000000005]
[42206,0.53]
[42207,0.53]
[42208,0.49]
[42209,0.51]
[42212,0.5]
[42213,0.51]
[42214,0.52]
[42215,0.51]
[42216,0.46]
[42219,0.46]
[42220,0.52]
[42221,0.57999999999999996]
[42222,0.56000000000000005]
[42223,0.52]
[42226,0.55000000000000004]
[42227,0.49]
[42228,0.52]
[42229,0.56999999999999995]
[42230,0.57999999999999996]
[42233,0.57999999999999996]
[42234,0.62]
[42235,0.55000000000000004]
[42236,0.53]
[42237,0.52]
[42240,0.52]
[42241,0.59]
[42242,0.65]
[42243,0.6]
[42244,0.57999999999999996]
[42247,0.57999999999999996]
[42248,0.6]
[42249,0.64]
[42250,0.64]
[42251,0.62]
[42254,"."]
[42255,0.67]
[42256,0.65]
[42257,0.64]
[42258,0.61]
[42261,0.62]
[42262,0.72]
[42263,0.73]
[42264,0.63]
[42265,0.57999999999999996]
[42268,0.66]
[42269,0.63]
[42270,0.64]
[42271,0.64]
[42272,0.71]
[42275,0.71]
[42276,0.66]
[42277,0.65]
[42278,0.59]
[42279,0.51]
[42282,0.56000000000000005]
[42283,0.53]
[42284,0.53]
[42285,0.54]
[42286,0.57999999999999996]
[42289,"."]
[42290,0.54]
[42291,0.5]
[42292,0.54]
[42293,0.56000000000000005]
[42296,0.59]
[42297,0.6]
[42298,0.59]
[42299,0.56999999999999995]
[42300,0.57999999999999996]
[42303,0.59]
[42304,0.56999999999999995]
[42305,0.63]
[42306,0.67]
[42307,0.63]
[42310,0.65]
[42311,0.65]
[42312,0.68]
[42313,0.71]
[42314,0.75]
[42317,0.76]
[42318,0.77]
[42319,"."]
[42320,0.78]
[42321,0.76]
[42324,0.76]
[42325,0.72]
[42326,0.71]
[42327,0.68]
[42328,0.66]
[42331,0.64]
[42332,0.62]
[42333,0.62]
[42334,"."]
[42335,0.62]
[42338,0.62]
[42339,0.57999999999999996]
[42340,0.62]
[42341,0.72]
[42342,0.68]
[42345,0.67]
[42346,0.68]
[42347,0.69]
[42348,0.73]
[42349,0.67]
[42352,0.78]
[42353,0.8]
[42354,0.84]
[42355,0.77]
[42356,0.73]
[42359,0.75]
[42360,0.78]
[42361,0.76]
[42362,0.73]
[42363,"."]
[42366,0.74]
[42367,0.79]
[42368,0.77]
[42369,0.73]
[42370,"."]
[42373,0.69]
[42374,0.69]
[42375,0.65]
[42376,0.66]
[42377,0.65]
[42380,0.72]
[42381,0.69]
[42382,0.65]
[42383,0.67]
[42384,0.67]
[42387,"."]
[42388,0.68]
[42389,0.69]
[42390,0.74]
[42391,0.72]
[42394,0.69]
[42395,0.65]
[42396,0.62]
[42397,0.57999999999999996]
[42398,0.53]
[42401,0.56999999999999995]
[42402,0.51]
[42403,0.5]
[42404,0.51]
[42405,0.53]
[42408,0.52]
[42409,0.53]
[42410,0.5]
[42411,0.45]
[42412,0.49]
[42415,"."]
[42416,0.53]
[42417,0.53]
[42418,0.51]
[42419,0.5]
[42422,0.46]
[42423,0.42]
[42424,0.39]
[42425,0.32]
[42426,0.35]
[42429,0.32]
[42430,0.35]
[42431,0.33]
[42432,0.3]
[42433,0.37]
[42436,0.43]
[42437,0.37]
[42438,0.39]
[42439,0.45]
[42440,0.44]
[42443,0.45]
[42444,0.47]
[42445,0.36]
[42446,0.34]
[42447,0.27]
[42450,0.28000000000000003]
[42451,0.31]
[42452,0.3]
[42453,0.34]
[42454,"."]
[42457,0.33]
[42458,0.2]
[42459,0.18]
[42460,0.16]
[42461,0.17]
[42464,0.14000000000000001]
[42465,0.14000000000000001]
[42466,0.17]
[42467,0.12]
[42468,0.14000000000000001]
[42471,0.17]
[42472,0.22]
[42473,0.21]
[42474,0.24]
[42475,0.2]
[42478,0.21]
[42479,0.19]
[42480,0.23]
[42481,0.24]
[42482,0.25]
[42485,0.26]
[42486,0.27]
[42487,0.19]
[42488,0.12]
[42489,0.12]
[42492,0.2]
[42493,0.17]
[42494,0.16]
[42495,0.13]
[42496,0.18]
[42499,0.18]
[42500,0.15]
[42501,0.14000000000000001]
[42502,0.15]
[42503,0.13]
[42506,0.15]
[42507,0.15]
[42508,0.26]
[42509,0.28999999999999998]
[42510,0.28999999999999998]
[42513,0.3]
[42514,0.31]
[42515,0.28999999999999998]
[42516,0.25]
[42517,0.27]
[42520,"."]
[42521,0.3]
[42522,0.31]
[42523,0.27]
[42524,0.19]
[42527,0.19]
[42528,0.15]
[42529,0.12]
[42530,0.12]
[42531,0.12]
[42534,0.15]
[42535,0.17]
[42536,0.13]
[42537,0.15]
[42538,0.2]
[42541,0.24]
[42542,0.28000000000000003]
[42543,0.25]
[42544,0.24]
[42545,0.15]
[42548,0.12]
[42549,0.09]
[42550,0.1]
[42551,0.09]
[42552,0.03]
[42555,"."]
[42556,-0.03]
[42557,-0.05]
[42558,-0.03]
[42559,-0.06]
[42562,0.01]
[42563,7.0000000000000007E-2]
[42564,0.03]
[42565,0.08]
[42566,0.11]
[42569,0.1]
[42570,0.12]
[42571,0.13]
[42572,0.05]
[42573,0.06]
[42576,0.08]
[42577,7.0000000000000007E-2]
[42578,0.03]
[42579,0]
[42580,-0.03]
[42583,0.05]
[42584,0.11]
[42585,0.09]
[42586,0.04]
[42587,0.09]
[42590,0.08]
[42591,0.06]
[42592,0.06]
[42593,0.1]
[42594,7.0000000000000007E-2]
[42597,0.1]
[42598,0.13]
[42599,0.09]
[42600,0.06]
[42601,0.1]
[42604,0.08]
[42605,7.0000000000000007E-2]
[42606,0.08]
[42607,0.09]
[42608,0.15]
[42611,0.11]
[42612,0.11]
[42613,0.11]
[42614,0.12]
[42615,0.13]
[42618,"."]
[42619,0.06]
[42620,0.03]
[42621,0.09]
[42622,0.17]
[42625,0.17]
[42626,0.24]
[42627,0.21]
[42628,0.22]
[42629,0.19]
[42632,0.2]
[42633,0.2]
[42634,0.15]
[42635,0.08]
[42636,0.05]
[42639,0.05]
[42640,0.04]
[42641,0.01]
[42642,0.02]
[42643,0]
[42646,0]
[42647,7.0000000000000007E-2]
[42648,0.1]
[42649,0.11]
[42650,0.1]
[42653,"."]
[42654,0.13]
[42655,0.15]
[42656,0.12]
[42657,0.13]
[42660,0.09]
[42661,0.09]
[42662,0.08]
[42663,0.08]
[42664,7.0000000000000007E-2]
[42667,0.11]
[42668,7.0000000000000007E-2]
[42669,0.08]
[42670,0.13]
[42671,0.13]
[42674,0.11]
[42675,0.11]
[42676,0.11]
[42677,0.14000000000000001]
[42678,0.11]
[42681,0.12]
[42682,0.15]
[42683,0.25]
[42684,0.27]
[42685,"."]
[42688,0.4]
[42689,0.41]
[42690,0.39]
[42691,0.42]
[42692,0.44]
[42695,0.42]
[42696,0.41]
[42697,0.44]
[42698,"."]
[42699,0.47]
[42702,0.47]
[42703,0.44]
[42704,0.43]
[42705,0.48]
[42706,0.49]
[42709,0.45]
[42710,0.44]
[42711,0.42]
[42712,0.45]
[42713,0.51]
[42716,0.51]
[42717,0.53]
[42718,0.6]
[42719,0.7]
[42720,0.74]
[42723,0.68]
[42724,0.67]
[42725,0.64]
[42726,0.6]
[42727,0.57999999999999996]
[42730,"."]
[42731,0.57999999999999996]
[42732,0.56000000000000005]
[42733,0.55000000000000004]
[42734,0.5]
[42737,"."]
[42738,0.47]
[42739,0.47]
[42740,0.42]
[42741,0.46]
[42744,0.43]
[42745,0.43]
[42746,0.39]
[42747,0.38]
[42748,0.41]
[42751,"."]
[42752,0.36]
[42753,0.42]
[42754,0.43]
[42755,0.44]
[42758,0.39]
[42759,0.41]
[42760,0.45]
[42761,0.43]
[42762,0.41]
[42765,0.42]
[42766,0.4]
[42767,0.43]
[42768,0.43]
[42769,0.44]
[42772,0.4]
[42773,0.4]
[42774,0.38]
[42775,0.41]
[42776,0.4]
[42779,0.43]
[42780,0.46]
[42781,0.45]
[42782,0.43]
[42783,0.41]
[42786,"."]
[42787,0.4]
[42788,0.38]
[42789,0.35]
[42790,0.31]
[42793,0.35]
[42794,0.34]
[42795,0.43]
[42796,0.48]
[42797,0.45]
[42800,0.48]
[42801,0.49]
[42802,0.56000000000000005]
[42803,0.6]
[42804,0.56999999999999995]
[42807,0.61]
[42808,0.61]
[42809,0.5]
[42810,0.51]
[42811,0.49]
[42814,0.47]
[42815,0.45]
[42816,0.43]
[42817,0.46]
[42818,0.42]
[42821,0.41]
[42822,0.45]
[42823,0.41]
[42824,0.46]
[42825,0.43]
[42828,0.39]
[42829,0.4]
[42830,0.37]
[42831,0.39]
[42832,0.44]
[42835,0.44]
[42836,0.41]
[42837,0.38]
[42838,0.32]
[42839,"."]
[42842,0.38]
[42843,0.33]
[42844,0.36]
[42845,0.39]
[42846,0.4]
[42849,0.41]
[42850,0.44]
[42851,0.42]
[42852,0.39]
[42853,0.37]
[42856,0.41]
[42857,0.41]
[42858,0.46]
[42859,0.5]
[42860,0.5]
[42863,0.53]
[42864,0.56000000000000005]
[42865,0.56000000000000005]
[42866,0.51]
[42867,0.49]
[42870,0.52]
[42871,0.51]
[42872,0.44]
[42873,0.43]
[42874,0.41]
[42877,0.43]
[42878,0.46]
[42879,0.45]
[42880,0.45]
[42881,0.44]
[42884,"."]
[42885,0.4]
[42886,0.4]
[42887,0.4]
[42888,0.36]
[42891,0.39]
[42892,0.37]
[42893,0.4]
[42894,0.41]
[42895,0.43]
[42898,0.46]
[42899,0.46]
[42900,0.44]
[42901,0.49]
[42902,0.49]
[42905,0.52]
[42906,0.5]
[42907,0.5]
[42908,0.46]
[42909,0.45]
[42912,0.43]
[42913,0.5]
[42914,0.49]
[42915,0.55000000000000004]
[42916,0.57999999999999996]
[42919,0.6]
[42920,"."]
[42921,0.57999999999999996]
[42922,0.61]
[42923,0.66]
[42926,0.66]
[42927,0.62]
[42928,0.56999999999999995]
[42929,0.57999999999999996]
[42930,0.56999999999999995]
[42933,0.54]
[42934,0.51]
[42935,0.51]
[42936,0.5]
[42937,0.48]
[42940,0.48]
[42941,0.52]
[42942,0.49]
[42943,0.49]
[42944,0.47]
[42947,0.48]
[42948,0.47]
[42949,0.48]
[42950,0.46]
[42951,0.47]
[42954,0.46]
[42955,0.46]
[42956,0.42]
[42957,0.4]
[42958,0.4]
[42961,0.45]
[42962,0.49]
[42963,0.45]
[42964,0.42]
[42965,0.43]
[42968,0.43]
[42969,0.45]
[42970,0.42]
[42971,0.44]
[42972,0.42]
[42975,0.41]
[42976,0.39]
[42977,0.39]
[42978,0.36]
[42979,0.37]
[42982,"."]
[42983,0.3]
[42984,0.32]
[42985,0.26]
[42986,0.25]
[42989,0.31]
[42990,0.33]
[42991,0.35]
[42992,0.35]
[42993,0.35]
[42996,0.36]
[42997,0.37]
[42998,0.43]
[42999,0.44]
[43000,0.42]
[43003,0.38]
[43004,0.4]
[43005,0.44]
[43006,0.44]
[43007,0.49]
[43010,0.51]
[43011,0.49]
[43012,0.48]
[43013,0.49]
[43014,0.5]
[43017,"."]
[43018,0.47]
[43019,0.46]
[43020,0.44]
[43021,0.43]
[43024,0.46]
[43025,0.48]
[43026,0.5]
[43027,0.49]
[43028,0.52]
[43031,0.52]
[43032,0.55000000000000004]
[43033,0.56000000000000005]
[43034,0.56999999999999995]
[43035,0.54]
[43038,0.5]
[43039,0.5]
[43040,0.49]
[43041,0.48]
[43042,0.48]
[43045,0.46]
[43046,0.44]
[43047,0.45]
[43048,0.46]
[43049,0.52]
[43052,0.52]
[43053,0.51]
[43054,0.48]
[43055,0.53]
[43056,0.49]
[43059,0.52]
[43060,0.52]
[43061,0.48]
[43062,"."]
[43063,0.5]
[43066,0.49]
[43067,0.5]
[43068,0.53]
[43069,0.56000000000000005]
[43070,0.51]
[43073,0.5]
[43074,0.5]
[43075,0.47]
[43076,0.5]
[43077,0.5]
[43080,0.51]
[43081,0.51]
[43082,0.48]
[43083,0.48]
[43084,0.47]
[43087,0.5]
[43088,0.55000000000000004]
[43089,0.56999999999999995]
[43090,0.55000000000000004]
[43091,0.54]
[43094,"."]
[43095,0.53]
[43096,0.48]
[43097,0.47]
[43098,0.44]
[43101,"."]
[43102,0.46]
[43103,0.46]
[43104,0.45]
[43105,0.46]
[43108,0.47]
[43109,0.52]
[43110,0.52]
[43111,0.54]
[43112,0.54]
[43115,"."]
[43116,0.51]
[43117,0.53]
[43118,0.56999999999999995]
[43119,0.57999999999999996]
[43122,0.6]
[43123,0.56999999999999995]
[43124,0.57999999999999996]
[43125,0.56000000000000005]
[43126,0.56999999999999995]
[43129,0.61]
[43130,0.63]
[43131,0.61]
[43132,0.67]
[43133,0.7]
[43136,0.67]
[43137,0.69]
[43138,0.74]
[43139,0.76]

{"sheet":"30 year Infl Index","index":288,"n_rows":2094,"n_cols":10,"rows_kept":2094,"cut":false,"hidden":false,"merged":[]}
["Go","to","Menu","Sheet"]
["Series","ID:","DFII30"]
["Source:","Board","of","Governors","of","the","Federal","Reserve","System","(US)"]
["Release:","H.15","Selected","Interest","Rates"]
["Seasonal","Adjustment:","Not","Seasonally","Adjusted"]
["Frequency:","Daily"]
["Units:","Percent"]
["Date","Range:",40231,"to",43139]
["Last","Updated:",43140,"03:41:00","PM","CST"]
["Notes:","For","further","information","regarding","treasury","constant","maturity","data,"]
[null,"please","refer","to"]
[null,"http://www.federalreserve.gov/releases/h15/current/h15.pdf","and"]
[null,"http://www.treasury.gov/resource-center/data-chart-center/interest-rates/Pages/yieldmethod.aspx."]
[]
["DATE","VALUE"]
[40231,2.2200000000000002]
[40232,2.14]
[40233,2.16]
[40234,2.16]
[40235,2.13]
[40238,2.14]
[40239,2.14]
[40240,2.15]
[40241,2.12]
[40242,2.15]
[40245,2.17]
[40246,2.19]
[40247,2.1800000000000002]
[40248,2.16]
[40249,2.13]
[40252,2.13]
[40253,2.11]
[40254,2.0699999999999998]
[40255,2.09]
[40256,2.1]
[40259,2.09]
[40260,2.11]
[40261,2.21]
[40262,2.23]
[40263,2.2000000000000002]
[40266,2.2200000000000002]
[40267,2.2200000000000002]
[40268,2.16]
[40269,2.16]
[40270,2.2200000000000002]
[40273,2.2599999999999998]
[40274,2.2000000000000002]
[40275,2.09]
[40276,2.11]
[40277,2.1]
[40280,2.06]
[40281,2.0499999999999998]
[40282,2.08]
[40283,2.04]
[40284,2.02]
[40287,2.0499999999999998]
[40288,2.0299999999999998]
[40289,1.98]
[40290,2.0099999999999998]
[40291,2.0099999999999998]
[40294,2]
[40295,1.93]
[40296,1.97]
[40297,1.88]
[40298,1.85]
[40301,1.87]
[40302,1.85]
[40303,1.84]
[40304,1.73]
[40305,1.82]
[40308,1.87]
[40309,1.86]
[40310,1.86]
[40311,1.84]
[40312,1.79]
[40315,1.83]
[40316,1.76]
[40317,1.83]
[40318,1.84]
[40319,1.79]
[40322,1.82]
[40323,1.83]
[40324,1.81]
[40325,1.84]
[40326,1.83]
[40329,"."]
[40330,1.83]
[40331,1.85]
[40332,1.84]
[40333,1.77]
[40336,1.76]
[40337,1.77]
[40338,1.78]
[40339,1.86]
[40340,1.79]
[40343,1.82]
[40344,1.83]
[40345,1.79]
[40346,1.73]
[40347,1.76]
[40350,1.75]
[40351,1.72]
[40352,1.71]
[40353,1.76]
[40354,1.74]
[40357,1.72]
[40358,1.7]
[40359,1.71]
[40360,1.76]
[40361,1.81]
[40364,"."]
[40365,1.8]
[40366,1.85]
[40367,1.82]
[40368,1.83]
[40371,1.84]
[40372,1.87]
[40373,1.83]
[40374,1.82]
[40375,1.88]
[40378,1.95]
[40379,1.95]
[40380,1.86]
[40381,1.87]
[40382,1.93]
[40385,1.92]
[40386,1.94]
[40387,1.91]
[40388,1.92]
[40389,1.85]
[40392,1.88]
[40393,1.85]
[40394,1.88]
[40395,1.86]
[40396,1.85]
[40399,1.85]
[40400,1.78]
[40401,1.8]
[40402,1.86]
[40403,1.8]
[40406,1.74]
[40407,1.78]
[40408,1.78]
[40409,1.77]
[40410,1.77]
[40413,1.69]
[40414,1.68]
[40415,1.65]
[40416,1.59]
[40417,1.67]
[40420,1.62]
[40421,1.6]
[40422,1.65]
[40423,1.69]
[40424,1.72]
[40427,"."]
[40428,1.65]
[40429,1.69]
[40430,1.73]
[40431,1.73]
[40434,1.65]
[40435,1.66]
[40436,1.72]
[40437,1.77]
[40438,1.79]
[40441,1.74]
[40442,1.61]
[40443,1.56]
[40444,1.59]
[40445,1.65]
[40448,1.61]
[40449,1.53]
[40450,1.58]
[40451,1.63]
[40452,1.61]
[40455,1.59]
[40456,1.54]
[40457,1.43]
[40458,1.48]
[40459,1.42]
[40462,"."]
[40463,1.46]
[40464,1.41]
[40465,1.36]
[40466,1.42]
[40469,1.39]
[40470,1.35]
[40471,1.36]
[40472,1.38]
[40473,1.4]
[40476,1.35]
[40477,1.42]
[40478,1.48]
[40479,1.45]
[40480,1.41]
[40483,1.4]
[40484,1.35]
[40485,1.43]
[40486,1.47]
[40487,1.52]
[40490,1.52]
[40491,1.62]
[40492,1.58]
[40493,"."]
[40494,1.66]
[40497,1.79]
[40498,1.75]
[40499,1.76]
[40500,1.73]
[40501,1.7]
[40504,1.64]
[40505,1.63]
[40506,1.73]
[40507,"."]
[40508,1.65]
[40511,1.63]
[40512,1.65]
[40513,1.73]
[40514,1.73]
[40515,1.77]
[40518,1.72]
[40519,1.81]
[40520,1.91]
[40521,1.92]
[40522,1.95]
[40525,1.9]
[40526,2.04]
[40527,2]
[40528,1.94]
[40529,1.85]
[40532,1.89]
[40533,1.89]
[40534,1.9]
[40535,1.93]
[40536,"."]
[40539,1.91]
[40540,2.0099999999999998]
[40541,1.9]
[40542,1.93]
[40543,1.86]
[40546,1.9]
[40547,1.91]
[40548,1.96]
[40549,1.94]
[40550,1.91]
[40553,1.9]
[40554,1.89]
[40555,1.91]
[40556,1.9]
[40557,1.93]
[40560,"."]
[40561,1.94]
[40562,1.92]
[40563,2.04]
[40564,2.02]
[40567,2.0299999999999998]
[40568,2]
[40569,2.0699999999999998]
[40570,2.08]
[40571,2.0499999999999998]
[40574,2.0699999999999998]
[40575,2.08]
[40576,2.1]
[40577,2.13]
[40578,2.17]
[40581,2.16]
[40582,2.21]
[40583,2.1800000000000002]
[40584,2.25]
[40585,2.21]
[40588,2.1800000000000002]
[40589,2.17]
[40590,2.21]
[40591,2.19]
[40592,2.16]
[40595,"."]
[40596,2.08]
[40597,2.06]
[40598,2]
[40599,1.97]
[40602,1.96]
[40603,1.94]
[40604,1.94]
[40605,2]
[40606,1.94]
[40609,1.93]
[40610,1.95]
[40611,1.92]
[40612,1.85]
[40613,1.89]
[40616,1.89]
[40617,1.87]
[40618,1.8]
[40619,1.79]
[40620,1.8]
[40623,1.83]
[40624,1.85]
[40625,1.88]
[40626,1.88]
[40627,1.9]
[40630,1.9]
[40631,1.92]
[40632,1.9]
[40633,1.88]
[40634,1.83]
[40637,1.82]
[40638,1.82]
[40639,1.9]
[40640,1.92]
[40641,1.87]
[40644,1.87]
[40645,1.81]
[40646,1.8]
[40647,1.78]
[40648,1.71]
[40651,1.71]
[40652,1.68]
[40653,1.74]
[40654,1.77]
[40655,"."]
[40658,1.75]
[40659,1.74]
[40660,1.79]
[40661,1.76]
[40662,1.74]
[40665,1.73]
[40666,1.71]
[40667,1.68]
[40668,1.68]
[40669,1.71]
[40672,1.7]
[40673,1.73]
[40674,1.74]
[40675,1.78]
[40676,1.78]
[40679,1.79]
[40680,1.79]
[40681,1.79]
[40682,1.83]
[40683,1.85]
[40686,1.84]
[40687,1.8]
[40688,1.82]
[40689,1.78]
[40690,1.8]
[40693,"."]
[40694,1.8]
[40695,1.75]
[40696,1.8]
[40697,1.78]
[40700,1.8]
[40701,1.81]
[40702,1.78]
[40703,1.8]
[40704,1.79]
[40707,1.8]
[40708,1.84]
[40709,1.78]
[40710,1.79]
[40711,1.84]
[40714,1.84]
[40715,1.82]
[40716,1.85]
[40717,1.71]
[40718,1.66]
[40721,1.73]
[40722,1.75]
[40723,1.77]
[40724,1.75]
[40725,1.77]
[40728,"."]
[40729,1.77]
[40730,1.74]
[40731,1.74]
[40732,1.68]
[40735,1.61]
[40736,1.58]
[40737,1.54]
[40738,1.62]
[40739,1.61]
[40742,1.61]
[40743,1.53]
[40744,1.6]
[40745,1.64]
[40746,1.61]
[40749,1.62]
[40750,1.6]
[40751,1.58]
[40752,1.54]
[40753,1.39]
[40756,1.34]
[40757,1.26]
[40758,1.29]
[40759,1.1499999999999999]
[40760,1.25]
[40763,1.1399999999999999]
[40764,0.99]
[40765,0.88]
[40766,1.1200000000000001]
[40767,1.03]
[40770,1.08]
[40771,1.04]
[40772,0.96]
[40773,1.03]
[40774,0.95]
[40777,0.96]
[40778,1.04]
[40779,1.2]
[40780,1.1299999999999999]
[40781,1.1000000000000001]
[40784,1.17]
[40785,1.1000000000000001]
[40786,1.18]
[40787,1.07]
[40788,0.94]
[40791,"."]
[40792,0.98]
[40793,1.06]
[40794,1]
[40795,0.97]
[40798,0.98]
[40799,1.07]
[40800,1.08]
[40801,1.1000000000000001]
[40802,1.0900000000000001]
[40805,1.06]
[40806,1.03]
[40807,0.98]
[40808,0.87]
[40809,0.97]
[40812,1.06]
[40813,1.06]
[40814,1.05]
[40815,1.03]
[40816,1.02]
[40819,0.86]
[40820,0.83]
[40821,0.9]
[40822,0.93]
[40823,0.95]
[40826,"."]
[40827,1.02]
[40828,1.08]
[40829,1.08]
[40830,1.1200000000000001]
[40833,1.07]
[40834,1.05]
[40835,1.04]
[40836,0.99]
[40837,1.06]
[40840,1.04]
[40841,0.9]
[40842,0.92]
[40843,1.07]
[40844,1.02]
[40847,0.85]
[40848,0.72]
[40849,0.73]
[40850,0.79]
[40851,0.74]
[40854,0.69]
[40855,0.77]
[40856,0.76]
[40857,0.79]
[40858,"."]
[40861,0.79]
[40862,0.84]
[40863,0.83]
[40864,0.83]
[40865,0.83]
[40868,0.85]
[40869,0.82]
[40870,0.73]
[40871,"."]
[40872,0.79]
[40875,0.75]
[40876,0.75]
[40877,0.82]
[40878,0.85]
[40879,0.78]
[40882,0.77]
[40883,0.81]
[40884,0.82]
[40885,0.85]
[40886,0.92]
[40889,0.83]
[40890,0.74]
[40891,0.73]
[40892,0.78]
[40893,0.74]
[40896,0.68]
[40897,0.69]
[40898,0.73]
[40899,0.76]
[40900,0.79]
[40903,"."]
[40904,0.81]
[40905,0.74]
[40906,0.78]
[40907,0.78]
[40910,"."]
[40911,0.81]
[40912,0.79]
[40913,0.76]
[40914,0.73]
[40917,0.72]
[40918,0.75]
[40919,0.71]
[40920,0.74]
[40921,0.71]
[40924,"."]
[40925,0.68]
[40926,0.72]
[40927,0.76]
[40928,0.8]
[40931,0.84]
[40932,0.82]
[40933,0.76]
[40934,0.74]
[40935,0.73]
[40938,0.68]
[40939,0.61]
[40940,0.65]
[40941,0.64]
[40942,0.75]
[40945,0.69]
[40946,0.73]
[40947,0.71]
[40948,0.76]
[40949,0.69]
[40952,0.69]
[40953,0.63]
[40954,0.65]
[40955,0.77]
[40956,0.79]
[40959,"."]
[40960,0.8]
[40961,0.76]
[40962,0.75]
[40963,0.75]
[40966,0.7]
[40967,0.72]
[40968,0.73]
[40969,0.8]
[40970,0.81]
[40973,0.87]
[40974,0.83]
[40975,0.83]
[40976,0.85]
[40977,0.82]
[40980,0.8]
[40981,0.84]
[40982,0.95]
[40983,0.9]
[40984,0.88]
[40987,0.93]
[40988,0.93]
[40989,0.9]
[40990,0.91]
[40991,0.86]
[40994,0.93]
[40995,0.89]
[40996,0.89]
[40997,0.87]
[40998,0.93]
[41001,0.89]
[41002,0.94]
[41003,0.94]
[41004,0.92]
[41005,0.85]
[41008,0.83]
[41009,0.77]
[41010,0.78]
[41011,0.82]
[41012,0.77]
[41015,0.75]
[41016,0.74]
[41017,0.74]
[41018,0.77]
[41019,0.75]
[41022,0.72]
[41023,0.74]
[41024,0.75]
[41025,0.72]
[41026,0.73]
[41029,0.75]
[41030,0.78]
[41031,0.76]
[41032,0.78]
[41033,0.76]
[41036,0.75]
[41037,0.72]
[41038,0.76]
[41039,0.77]
[41040,0.76]
[41043,0.71]
[41044,0.68]
[41045,0.7]
[41046,0.62]
[41047,0.6]
[41050,0.56999999999999995]
[41051,0.62]
[41052,0.57999999999999996]
[41053,0.63]
[41054,0.63]
[41057,"."]
[41058,0.65]
[41059,0.56999999999999995]
[41060,0.51]
[41061,0.36]
[41064,0.37]
[41065,0.38]
[41066,0.46]
[41067,0.53]
[41068,0.55000000000000004]
[41071,0.53]
[41072,0.56000000000000005]
[41073,0.51]
[41074,0.55000000000000004]
[41075,0.5]
[41078,0.49]
[41079,0.51]
[41080,0.5]
[41081,0.52]
[41082,0.56999999999999995]
[41085,0.51]
[41086,0.52]
[41087,0.49]
[41088,0.49]
[41089,0.56000000000000005]
[41092,0.51]
[41093,0.53]
[41094,"."]
[41095,0.5]
[41096,0.48]
[41099,0.43]
[41100,0.4]
[41101,0.41]
[41102,0.39]
[41103,0.38]
[41106,0.37]
[41107,0.4]
[41108,0.4]
[41109,0.4]
[41110,0.33]
[41113,0.32]
[41114,0.31]
[41115,0.31]
[41116,0.33]
[41117,0.41]
[41120,0.36]
[41121,0.32]
[41122,0.34]
[41123,0.3]
[41124,0.36]
[41127,0.35]
[41128,0.38]
[41129,0.42]
[41130,0.44]
[41131,0.44]
[41134,0.45]
[41135,0.51]
[41136,0.6]
[41137,0.64]
[41138,0.64]
[41141,0.64]
[41142,0.61]
[41143,0.53]
[41144,0.48]
[41145,0.48]
[41148,0.44]
[41149,0.41]
[41150,0.44]
[41151,0.46]
[41152,0.41]
[41155,"."]
[41156,0.4]
[41157,0.4]
[41158,0.47]
[41159,0.44]
[41162,0.43]
[41163,0.43]
[41164,0.52]
[41165,0.44]
[41166,0.43]
[41169,0.43]
[41170,0.44]
[41171,0.42]
[41172,0.46]
[41173,0.46]
[41176,0.47]
[41177,0.43]
[41178,0.39]
[41179,0.41]
[41180,0.43]
[41183,0.42]
[41184,0.37]
[41185,0.35]
[41186,0.34]
[41187,0.38]
[41190,"."]
[41191,0.37]
[41192,0.38]
[41193,0.39]
[41194,0.39]
[41197,0.4]
[41198,0.46]
[41199,0.49]
[41200,0.49]
[41201,0.42]
[41204,0.42]
[41205,0.4]
[41206,0.42]
[41207,0.47]
[41208,0.43]
[41211,0.39]
[41212,"."]
[41213,0.35]
[41214,0.36]
[41215,0.4]
[41218,0.38]
[41219,0.41]
[41220,0.33]
[41221,0.26]
[41222,0.28999999999999998]
[41225,"."]
[41226,0.28000000000000003]
[41227,0.28999999999999998]
[41228,0.28999999999999998]
[41229,0.31]
[41232,0.34]
[41233,0.38]
[41234,0.4]
[41235,"."]
[41236,0.4]
[41239,0.38]
[41240,0.37]
[41241,0.38]
[41242,0.36]
[41243,0.34]
[41246,0.3]
[41247,0.28000000000000003]
[41248,0.27]
[41249,0.24]
[41250,0.25]
[41253,0.24]
[41254,0.26]
[41255,0.31]
[41256,0.34]
[41257,0.32]
[41260,0.38]
[41261,0.42]
[41262,0.41]
[41263,0.38]
[41264,0.35]
[41267,0.35]
[41268,"."]
[41269,0.35]
[41270,0.34]
[41271,0.36]
[41274,0.41]
[41275,"."]
[41276,0.47]
[41277,0.56000000000000005]
[41278,0.53]
[41281,0.49]
[41282,0.46]
[41283,0.44]
[41284,0.47]
[41285,0.45]
[41288,0.46]
[41289,0.43]
[41290,0.44]
[41291,0.47]
[41292,0.44]
[41295,"."]
[41296,0.44]
[41297,0.44]
[41298,0.45]
[41299,0.51]
[41302,0.52]
[41303,0.55000000000000004]
[41304,0.56000000000000005]
[41305,0.53]
[41306,0.57999999999999996]
[41309,0.53]
[41310,0.56000000000000005]
[41311,0.53]
[41312,0.53]
[41313,0.56000000000000005]
[41316,0.55000000000000004]
[41317,0.56999999999999995]
[41318,0.59]
[41319,0.57999999999999996]
[41320,0.61]
[41323,"."]
[41324,0.61]
[41325,0.61]
[41326,0.62]
[41327,0.59]
[41330,0.54]
[41331,0.56000000000000005]
[41332,0.56999999999999995]
[41333,0.55000000000000004]
[41334,0.52]
[41337,0.54]
[41338,0.54]
[41339,0.57999999999999996]
[41340,0.62]
[41341,0.67]
[41344,0.67]
[41345,0.65]
[41346,0.65]
[41347,0.67]
[41348,0.67]
[41351,0.64]
[41352,0.62]
[41353,0.66]
[41354,0.65]
[41355,0.62]
[41358,0.63]
[41359,0.62]
[41360,0.59]
[41361,0.61]
[41362,"."]
[41365,0.57999999999999996]
[41366,0.6]
[41367,0.56000000000000005]
[41368,0.48]
[41369,0.38]
[41372,0.44]
[41373,0.49]
[41374,0.56000000000000005]
[41375,0.52]
[41376,0.47]
[41379,0.44]
[41380,0.48]
[41381,0.48]
[41382,0.52]
[41383,0.49]
[41386,0.47]
[41387,0.47]
[41388,0.45]
[41389,0.45]
[41390,0.42]
[41393,0.44]
[41394,0.46]
[41395,0.44]
[41396,0.45]
[41397,0.56000000000000005]
[41400,0.57999999999999996]
[41401,0.59]
[41402,0.62]
[41403,0.62]
[41404,0.67]
[41407,0.69]
[41408,0.74]
[41409,0.75]
[41410,0.7]
[41411,0.76]
[41414,0.77]
[41415,0.74]
[41416,0.83]
[41417,0.83]
[41418,0.8]
[41421,"."]
[41422,0.89]
[41423,0.91]
[41424,0.96]
[41425,0.97]
[41428,0.95]
[41429,0.99]
[41430,0.97]
[41431,0.99]
[41432,1.06]
[41435,1.1499999999999999]
[41436,1.1399999999999999]
[41437,1.21]
[41438,1.17]
[41439,1.1399999999999999]
[41442,1.21]
[41443,1.1599999999999999]
[41444,1.26]
[41445,1.39]
[41446,1.45]
[41449,1.45]
[41450,1.44]
[41451,1.38]
[41452,1.31]
[41453,1.31]
[41456,1.28]
[41457,1.23]
[41458,1.28]
[41459,"."]
[41460,1.43]
[41463,1.38]
[41464,1.4]
[41465,1.44]
[41466,1.41]
[41467,1.4]
[41470,1.34]
[41471,1.29]
[41472,1.29]
[41473,1.35]
[41474,1.27]
[41477,1.25]
[41478,1.3]
[41479,1.39]
[41480,1.39]
[41481,1.36]
[41484,1.38]
[41485,1.39]
[41486,1.31]
[41487,1.4]
[41488,1.35]
[41491,1.37]
[41492,1.32]
[41493,1.27]
[41494,1.26]
[41495,1.25]
[41498,1.3]
[41499,1.4]
[41500,1.43]
[41501,1.51]
[41502,1.58]
[41505,1.63]
[41506,1.58]
[41507,1.62]
[41508,1.61]
[41509,1.51]
[41512,1.47]
[41513,1.41]
[41514,1.45]
[41515,1.43]
[41516,1.46]
[41519,"."]
[41520,1.54]
[41521,1.58]
[41522,1.64]
[41523,1.62]
[41526,1.59]
[41527,1.6]
[41528,1.55]
[41529,1.57]
[41530,1.57]
[41533,1.6]
[41534,1.54]
[41535,1.44]
[41536,1.48]
[41537,1.44]
[41540,1.38]
[41541,1.37]
[41542,1.36]
[41543,1.37]
[41544,1.39]
[41547,1.38]
[41548,1.39]
[41549,1.37]
[41550,1.38]
[41551,1.4]
[41554,1.37]
[41555,1.39]
[41556,1.4]
[41557,1.43]
[41558,1.42]
[41561,"."]
[41562,1.47]
[41563,1.43]
[41564,1.4]
[41565,1.37]
[41568,1.39]
[41569,1.34]
[41570,1.33]
[41571,1.33]
[41572,1.3]
[41575,1.3]
[41576,1.32]
[41577,1.33]
[41578,1.34]
[41579,1.41]
[41582,1.42]
[41583,1.48]
[41584,1.46]
[41585,1.43]
[41586,1.54]
[41589,"."]
[41590,1.55]
[41591,1.54]
[41592,1.5]
[41593,1.51]
[41596,1.47]
[41597,1.51]
[41598,1.63]
[41599,1.59]
[41600,1.52]
[41603,1.51]
[41604,1.49]
[41605,1.52]
[41606,"."]
[41607,1.53]
[41610,1.58]
[41611,1.57]
[41612,1.64]
[41613,1.66]
[41614,1.64]
[41617,1.62]
[41618,1.58]
[41619,1.6]
[41620,1.63]
[41621,1.59]
[41624,1.59]
[41625,1.56]
[41626,1.6]
[41627,1.63]
[41628,1.56]
[41631,1.57]
[41632,1.61]
[41633,"."]
[41634,1.63]
[41635,1.64]
[41638,1.59]
[41639,1.64]
[41640,"."]
[41641,1.58]
[41642,1.57]
[41645,1.54]
[41646,1.52]
[41647,1.5]
[41648,1.45]
[41649,1.4]
[41652,1.41]
[41653,1.45]
[41654,1.45]
[41655,1.43]
[41656,1.41]
[41659,"."]
[41660,1.42]
[41661,1.44]
[41662,1.38]
[41663,1.36]
[41666,1.39]
[41667,1.4]
[41668,1.35]
[41669,1.36]
[41670,1.33]
[41673,1.28]
[41674,1.34]
[41675,1.42]
[41676,1.42]
[41677,1.4]
[41680,1.39]
[41681,1.42]
[41682,1.45]
[41683,1.42]
[41684,1.43]
[41687,"."]
[41688,1.42]
[41689,1.45]
[41690,1.49]
[41691,1.45]
[41694,1.45]
[41695,1.4]
[41696,1.38]
[41697,1.35]
[41698,1.32]
[41701,1.27]
[41702,1.35]
[41703,1.33]
[41704,1.36]
[41705,1.38]
[41708,1.39]
[41709,1.39]
[41710,1.36]
[41711,1.31]
[41712,1.3]
[41715,1.32]
[41716,1.32]
[41717,1.36]
[41718,1.4]
[41719,1.34]
[41722,1.3]
[41723,1.3]
[41724,1.27]
[41725,1.24]
[41726,1.28]
[41729,1.29]
[41730,1.32]
[41731,1.37]
[41732,1.34]
[41733,1.3]
[41736,1.28]
[41737,1.28]
[41738,1.29]
[41739,1.24]
[41740,1.2]
[41743,1.2]
[41744,1.19]
[41745,1.1599999999999999]
[41746,1.21]
[41747,"."]
[41750,1.21]
[41751,1.19]
[41752,1.1599999999999999]
[41753,1.1399999999999999]
[41754,1.1299999999999999]
[41757,1.17]
[41758,1.2]
[41759,1.1599999999999999]
[41760,1.1000000000000001]
[41761,1.06]
[41764,1.1100000000000001]
[41765,1.0900000000000001]
[41766,1.1100000000000001]
[41767,1.1299999999999999]
[41768,1.1499999999999999]
[41771,1.19]
[41772,1.1499999999999999]
[41773,1.07]
[41774,1.01]
[41775,1.03]
[41778,1.0900000000000001]
[41779,1.0900000000000001]
[41780,1.1200000000000001]
[41781,1.1100000000000001]
[41782,1.08]
[41785,"."]
[41786,1.06]
[41787,0.98]
[41788,0.99]
[41789,1.02]
[41792,1.08]
[41793,1.1499999999999999]
[41794,1.18]
[41795,1.1599999999999999]
[41796,1.1499999999999999]
[41799,1.1499999999999999]
[41800,1.17]
[41801,1.17]
[41802,1.1399999999999999]
[41803,1.1399999999999999]
[41806,1.1100000000000001]
[41807,1.1399999999999999]
[41808,1.1100000000000001]
[41809,1.1399999999999999]
[41810,1.0900000000000001]
[41813,1.0900000000000001]
[41814,1.04]
[41815,1.03]
[41816,0.99]
[41817,1.01]
[41820,0.99]
[41821,1.05]
[41822,1.1200000000000001]
[41823,1.1000000000000001]
[41824,"."]
[41827,1.08]
[41828,1.02]
[41829,0.99]
[41830,1]
[41831,0.97]
[41834,0.99]
[41835,1.01]
[41836,1]
[41837,0.93]
[41838,0.95]
[41841,0.92]
[41842,0.92]
[41843,0.93]
[41844,0.95]
[41845,0.88]
[41848,0.91]
[41849,0.87]
[41850,0.95]
[41851,0.96]
[41852,0.93]
[41855,0.95]
[41856,0.94]
[41857,0.93]
[41858,0.9]
[41859,0.91]
[41862,0.92]
[41863,0.96]
[41864,0.94]
[41865,0.89]
[41866,0.84]
[41869,0.9]
[41870,0.93]
[41871,0.94]
[41872,0.91]
[41873,0.88]
[41876,0.86]
[41877,0.88]
[41878,0.85]
[41879,0.82]
[41880,0.84]
[41883,"."]
[41884,0.9]
[41885,0.89]
[41886,0.94]
[41887,0.97]
[41890,0.97]
[41891,0.97]
[41892,1.02]
[41893,1.01]
[41894,1.1000000000000001]
[41897,1.0900000000000001]
[41898,1.1100000000000001]
[41899,1.1599999999999999]
[41900,1.17]
[41901,1.1100000000000001]
[41904,1.1299999999999999]
[41905,1.08]
[41906,1.1000000000000001]
[41907,1.06]
[41908,1.0900000000000001]
[41911,1.08]
[41912,1.1000000000000001]
[41913,1.01]
[41914,1.04]
[41915,1.04]
[41918,1.04]
[41919,1]
[41920,0.97]
[41921,0.96]
[41922,0.93]
[41925,"."]
[41926,0.88]
[41927,0.88]
[41928,0.89]
[41929,0.9]
[41932,0.9]
[41933,0.94]
[41934,0.94]
[41935,0.98]
[41936,0.98]
[41939,0.97]
[41940,0.98]
[41941,0.96]
[41942,0.96]
[41943,0.99]
[41946,0.99]
[41947,0.96]
[41948,0.96]
[41949,0.98]
[41950,0.93]
[41953,0.98]
[41954,"."]
[41955,1]
[41956,1.01]
[41957,0.99]
[41960,1.02]
[41961,1.02]
[41962,1.07]
[41963,1.05]
[41964,1]
[41967,0.99]
[41968,0.96]
[41969,0.95]
[41970,"."]
[41971,0.92]
[41974,0.96]
[41975,1.01]
[41976,1]
[41977,0.96]
[41978,0.98]
[41981,0.94]
[41982,0.9]
[41983,0.88]
[41984,0.88]
[41985,0.84]
[41988,0.84]
[41989,0.77]
[41990,0.81]
[41991,0.91]
[41992,0.85]
[41995,0.82]
[41996,0.92]
[41997,0.91]
[41998,"."]
[41999,0.9]
[42002,0.88]
[42003,0.88]
[42004,0.83]
[42005,"."]
[42006,0.76]
[42009,0.71]
[42010,0.68]
[42011,0.68]
[42012,0.73]
[42013,0.72]
[42016,0.69]
[42017,0.73]
[42018,0.69]
[42019,0.61]
[42020,0.66]
[42023,"."]
[42024,0.63]
[42025,0.71]
[42026,0.69]
[42027,0.61]
[42030,0.64]
[42031,0.64]
[42032,0.56000000000000005]
[42033,0.59]
[42034,0.52]
[42037,0.54]
[42038,0.62]
[42039,0.6]
[42040,0.64]
[42041,0.68]
[42044,0.67]
[42045,0.74]
[42046,0.75]
[42047,0.78]
[42048,0.81]
[42051,"."]
[42052,0.87]
[42053,0.82]
[42054,0.84]
[42055,0.83]
[42058,0.79]
[42059,0.73]
[42060,0.7]
[42061,0.72]
[42062,0.68]
[42065,0.75]
[42066,0.75]
[42067,0.74]
[42068,0.74]
[42069,0.86]
[42072,0.88]
[42073,0.85]
[42074,0.83]
[42075,0.84]
[42076,0.88]
[42079,0.87]
[42080,0.81]
[42081,0.66]
[42082,0.65]
[42083,0.61]
[42086,0.62]
[42087,0.55000000000000004]
[42088,0.56999999999999995]
[42089,0.67]
[42090,0.64]
[42093,0.69]
[42094,0.69]
[42095,0.6]
[42096,0.64]
[42097,0.57999999999999996]
[42100,0.66]
[42101,0.6]
[42102,0.63]
[42103,0.68]
[42104,0.67]
[42107,0.68]
[42108,0.65]
[42109,0.64]
[42110,0.63]
[42111,0.54]
[42114,0.59]
[42115,0.63]
[42116,0.7]
[42117,0.66]
[42118,0.64]
[42121,0.63]
[42122,0.71]
[42123,0.76]
[42124,0.72]
[42125,0.78]
[42128,0.86]
[42129,0.86]
[42130,0.95]
[42131,0.88]
[42132,0.89]
[42135,1]
[42136,0.99]
[42137,1.04]
[42138,1.03]
[42139,0.94]
[42142,1.02]
[42143,1.06]
[42144,1.06]
[42145,1.01]
[42146,1]
[42149,"."]
[42150,0.94]
[42151,0.95]
[42152,0.98]
[42153,0.95]
[42156,1.02]
[42157,1.08]
[42158,1.1599999999999999]
[42159,1.0900000000000001]
[42160,1.1399999999999999]
[42163,1.1399999999999999]
[42164,1.18]
[42165,1.25]
[42166,1.17]
[42167,1.1599999999999999]
[42170,1.1200000000000001]
[42171,1.05]
[42172,1.0900000000000001]
[42173,1.1399999999999999]
[42174,1.07]
[42177,1.1399999999999999]
[42178,1.17]
[42179,1.1299999999999999]
[42180,1.1299999999999999]
[42181,1.21]
[42184,1.1000000000000001]
[42185,1.1100000000000001]
[42186,1.18]
[42187,1.1599999999999999]
[42188,"."]
[42191,1.07]
[42192,1.04]
[42193,1.02]
[42194,1.1299999999999999]
[42195,1.19]
[42198,1.21]
[42199,1.2]
[42200,1.1499999999999999]
[42201,1.1299999999999999]
[42202,1.1200000000000001]
[42205,1.1399999999999999]
[42206,1.1200000000000001]
[42207,1.1000000000000001]
[42208,1.06]
[42209,1.07]
[42212,1.05]
[42213,1.07]
[42214,1.08]
[42215,1.06]
[42216,1.04]
[42219,1.02]
[42220,1.06]
[42221,1.1100000000000001]
[42222,1.08]
[42223,1.02]
[42226,1.07]
[42227,1.01]
[42228,1.06]
[42229,1.07]
[42230,1.05]
[42233,1.05]
[42234,1.1000000000000001]
[42235,1.06]
[42236,1.02]
[42237,1.04]
[42240,1.07]
[42241,1.1399999999999999]
[42242,1.22]
[42243,1.1499999999999999]
[42244,1.1200000000000001]
[42247,1.1499999999999999]
[42248,1.17]
[42249,1.22]
[42250,1.22]
[42251,1.18]
[42254,"."]
[42255,1.25]
[42256,1.21]
[42257,1.21]
[42258,1.18]
[42261,1.19]
[42262,1.29]
[42263,1.32]
[42264,1.26]
[42265,1.19]
[42268,1.3]
[42269,1.26]
[42270,1.26]
[42271,1.24]
[42272,1.32]
[42275,1.28]
[42276,1.27]
[42277,1.29]
[42278,1.23]
[42279,1.18]
[42282,1.23]
[42283,1.2]
[42284,1.19]
[42285,1.23]
[42286,1.24]
[42289,"."]
[42290,1.22]
[42291,1.19]
[42292,1.22]
[42293,1.24]
[42296,1.27]
[42297,1.26]
[42298,1.24]
[42299,1.21]
[42300,1.19]
[42303,1.19]
[42304,1.18]
[42305,1.2]
[42306,1.24]
[42307,1.19]
[42310,1.2]
[42311,1.24]
[42312,1.24]
[42313,1.27]
[42314,1.31]
[42317,1.32]
[42318,1.32]
[42319,"."]
[42320,1.32]
[42321,1.31]
[42324,1.33]
[42325,1.28]
[42326,1.27]
[42327,1.23]
[42328,1.21]
[42331,1.2]
[42332,1.2]
[42333,1.2]
[42334,"."]
[42335,1.2]
[42338,1.19]
[42339,1.1399999999999999]
[42340,1.1599999999999999]
[42341,1.27]
[42342,1.21]
[42345,1.19]
[42346,1.2]
[42347,1.23]
[42348,1.26]
[42349,1.21]
[42352,1.32]
[42353,1.32]
[42354,1.34]
[42355,1.28]
[42356,1.26]
[42359,1.28]
[42360,1.3]
[42361,1.29]
[42362,1.26]
[42363,"."]
[42366,1.24]
[42367,1.31]
[42368,1.31]
[42369,1.28]
[42370,"."]
[42373,1.25]
[42374,1.27]
[42375,1.23]
[42376,1.27]
[42377,1.27]
[42380,1.33]
[42381,1.29]
[42382,1.26]
[42383,1.29]
[42384,1.27]
[42387,"."]
[42388,1.28]
[42389,1.29]
[42390,1.31]
[42391,1.29]
[42394,1.27]
[42395,1.25]
[42396,1.23]
[42397,1.21]
[42398,1.17]
[42401,1.19]
[42402,1.1200000000000001]
[42403,1.1000000000000001]
[42404,1.1100000000000001]
[42405,1.1299999999999999]
[42408,1.0900000000000001]
[42409,1.1000000000000001]
[42410,1.06]
[42411,1.03]
[42412,1.1000000000000001]
[42415,"."]
[42416,1.1599999999999999]
[42417,1.18]
[42418,1.1299999999999999]
[42419,1.1100000000000001]
[42422,1.08]
[42423,1.05]
[42424,1.04]
[42425,1]
[42426,1.04]
[42429,1]
[42430,1.04]
[42431,1]
[42432,0.97]
[42433,1.02]
[42436,1.06]
[42437,1.01]
[42438,1.05]
[42439,1.06]
[42440,1.0900000000000001]
[42443,1.0900000000000001]
[42444,1.1100000000000001]
[42445,1.05]
[42446,1]
[42447,0.94]
[42450,0.95]
[42451,0.95]
[42452,0.91]
[42453,0.95]
[42454,"."]
[42457,0.94]
[42458,0.84]
[42459,0.86]
[42460,0.83]
[42461,0.83]
[42464,0.81]
[42465,0.79]
[42466,0.83]
[42467,0.78]
[42468,0.81]
[42471,0.85]
[42472,0.89]
[42473,0.87]
[42474,0.89]
[42475,0.84]
[42478,0.84]
[42479,0.83]
[42480,0.88]
[42481,0.91]
[42482,0.92]
[42485,0.94]
[42486,0.95]
[42487,0.9]
[42488,0.86]
[42489,0.82]
[42492,0.89]
[42493,0.87]
[42494,0.86]
[42495,0.83]
[42496,0.86]
[42499,0.87]
[42500,0.84]
[42501,0.82]
[42502,0.83]
[42503,0.79]
[42506,0.82]
[42507,0.8]
[42508,0.88]
[42509,0.88]
[42510,0.89]
[42513,0.89]
[42514,0.9]
[42515,0.9]
[42516,0.87]
[42517,0.89]
[42520,"."]
[42521,0.91]
[42522,0.91]
[42523,0.88]
[42524,0.84]
[42527,0.85]
[42528,0.82]
[42529,0.78]
[42530,0.78]
[42531,0.78]
[42534,0.81]
[42535,0.84]
[42536,0.82]
[42537,0.82]
[42538,0.85]
[42541,0.88]
[42542,0.91]
[42543,0.9]
[42544,0.88]
[42545,0.81]
[42548,0.73]
[42549,0.7]
[42550,0.71]
[42551,0.7]
[42552,0.62]
[42555,"."]
[42556,0.56000000000000005]
[42557,0.54]
[42558,0.56000000000000005]
[42559,0.53]
[42562,0.56000000000000005]
[42563,0.64]
[42564,0.57999999999999996]
[42565,0.62]
[42566,0.64]
[42569,0.65]
[42570,0.65]
[42571,0.67]
[42572,0.67]
[42573,0.67]
[42576,0.68]
[42577,0.66]
[42578,0.61]
[42579,0.59]
[42580,0.56000000000000005]
[42583,0.63]
[42584,0.7]
[42585,0.68]
[42586,0.62]
[42587,0.64]
[42590,0.63]
[42591,0.6]
[42592,0.59]
[42593,0.61]
[42594,0.57999999999999996]
[42597,0.62]
[42598,0.65]
[42599,0.63]
[42600,0.61]
[42601,0.63]
[42604,0.59]
[42605,0.57999999999999996]
[42606,0.59]
[42607,0.61]
[42608,0.64]
[42611,0.57999999999999996]
[42612,0.59]
[42613,0.57999999999999996]
[42614,0.56999999999999995]
[42615,0.6]
[42618,"."]
[42619,0.54]
[42620,0.52]
[42621,0.59]
[42622,0.67]
[42625,0.67]
[42626,0.74]
[42627,0.72]
[42628,0.76]
[42629,0.73]
[42632,0.75]
[42633,0.75]
[42634,0.69]
[42635,0.62]
[42636,0.57999999999999996]
[42639,0.6]
[42640,0.57999999999999996]
[42641,0.56999999999999995]
[42642,0.57999999999999996]
[42643,0.59]
[42646,0.57999999999999996]
[42647,0.66]
[42648,0.69]
[42649,0.68]
[42650,0.68]
[42653,"."]
[42654,0.71]
[42655,0.73]
[42656,0.71]
[42657,0.74]
[42660,0.68]
[42661,0.68]
[42662,0.68]
[42663,0.68]
[42664,0.66]
[42667,0.69]
[42668,0.65]
[42669,0.65]
[42670,0.72]
[42671,0.74]
[42674,0.7]
[42675,0.69]
[42676,0.7]
[42677,0.75]
[42678,0.72]
[42681,0.71]
[42682,0.73]
[42683,0.83]
[42684,0.87]
[42685,"."]
[42688,0.96]
[42689,0.95]
[42690,0.92]
[42691,0.96]
[42692,0.94]
[42695,0.92]
[42696,0.93]
[42697,0.93]
[42698,"."]
[42699,0.93]
[42702,0.95]
[42703,0.92]
[42704,0.91]
[42705,0.95]
[42706,0.98]
[42709,0.94]
[42710,0.94]
[42711,0.91]
[42712,0.98]
[42713,1.04]
[42716,1.04]
[42717,1.04]
[42718,1.07]
[42719,1.1499999999999999]
[42720,1.2]
[42723,1.1299999999999999]
[42724,1.1399999999999999]
[42725,1.1000000000000001]
[42726,1.06]
[42727,1.03]
[42730,"."]
[42731,1.04]
[42732,1.02]
[42733,1.02]
[42734,0.99]
[42737,"."]
[42738,0.94]
[42739,0.95]
[42740,0.89]
[42741,0.93]
[42744,0.91]
[42745,0.91]
[42746,0.88]
[42747,0.87]
[42748,0.89]
[42751,"."]
[42752,0.87]
[42753,0.92]
[42754,0.93]
[42755,0.94]
[42758,0.89]
[42759,0.93]
[42760,0.96]
[42761,0.94]
[42762,0.91]
[42765,0.94]
[42766,0.93]
[42767,0.96]
[42768,0.98]
[42769,1.01]
[42772,0.98]
[42773,0.96]
[42774,0.91]
[42775,0.93]
[42776,0.9]
[42779,0.91]
[42780,0.94]
[42781,0.93]
[42782,0.95]
[42783,0.91]
[42786,"."]
[42787,0.92]
[42788,0.91]
[42789,0.89]
[42790,0.85]
[42793,0.88]
[42794,0.87]
[42795,0.94]
[42796,0.98]
[42797,0.96]
[42800,0.99]
[42801,1.01]
[42802,1.06]
[42803,1.0900000000000001]
[42804,1.06]
[42807,1.0900000000000001]
[42808,1.08]
[42809,1]
[42810,1.02]
[42811,1.01]
[42814,1]
[42815,0.99]
[42816,0.96]
[42817,0.96]
[42818,0.91]
[42821,0.9]
[42822,0.94]
[42823,0.91]
[42824,0.96]
[42825,0.94]
[42828,0.91]
[42829,0.92]
[42830,0.89]
[42831,0.9]
[42832,0.94]
[42835,0.94]
[42836,0.91]
[42837,0.89]
[42838,0.86]
[42839,"."]
[42842,0.9]
[42843,0.85]
[42844,0.9]
[42845,0.92]
[42846,0.93]
[42849,0.94]
[42850,0.96]
[42851,0.94]
[42852,0.92]
[42853,0.9]
[42856,0.96]
[42857,0.95]
[42858,0.98]
[42859,1.02]
[42860,1.01]
[42863,1.05]
[42864,1.06]
[42865,1.05]
[42866,1.02]
[42867,1.01]
[42870,1.05]
[42871,1.04]
[42872,0.97]
[42873,0.96]
[42874,0.92]
[42877,0.95]
[42878,0.96]
[42879,0.97]
[42880,0.97]
[42881,0.96]
[42884,"."]
[42885,0.93]
[42886,0.92]
[42887,0.92]
[42888,0.87]
[42891,0.92]
[42892,0.91]
[42893,0.93]
[42894,0.95]
[42895,0.96]
[42898,0.98]
[42899,0.96]
[42900,0.93]
[42901,0.97]
[42902,0.97]
[42905,0.97]
[42906,0.93]
[42907,0.91]
[42908,0.88]
[42909,0.87]
[42912,0.86]
[42913,0.92]
[42914,0.92]
[42915,0.96]
[42916,0.99]
[42919,1]
[42920,"."]
[42921,0.98]
[42922,1.02]
[42923,1.06]
[42926,1.07]
[42927,1.05]
[42928,1.01]
[42929,1.03]
[42930,1.03]
[42933,1]
[42934,0.97]
[42935,0.96]
[42936,0.98]
[42937,0.96]
[42940,0.97]
[42941,1.03]
[42942,1]
[42943,1.02]
[42944,0.99]
[42947,1]
[42948,0.98]
[42949,0.98]
[42950,0.96]
[42951,0.97]
[42954,0.96]
[42955,0.96]
[42956,0.92]
[42957,0.89]
[42958,0.91]
[42961,0.94]
[42962,0.97]
[42963,0.94]
[42964,0.92]
[42965,0.93]
[42968,0.92]
[42969,0.93]
[42970,0.91]
[42971,0.92]
[42972,0.91]
[42975,0.92]
[42976,0.9]
[42977,0.91]
[42978,0.87]
[42979,0.9]
[42982,"."]
[42983,0.83]
[42984,0.85]
[42985,0.8]
[42986,0.79]
[42989,0.84]
[42990,0.85]
[42991,0.87]
[42992,0.85]
[42993,0.84]
[42996,0.86]
[42997,0.87]
[42998,0.9]
[42999,0.9]
[43000,0.88]
[43003,0.85]
[43004,0.87]
[43005,0.92]
[43006,0.92]
[43007,0.94]
[43010,0.95]
[43011,0.94]
[43012,0.94]
[43013,0.95]
[43014,0.97]
[43017,"."]
[43018,0.94]
[43019,0.93]
[43020,0.9]
[43021,0.89]
[43024,0.89]
[43025,0.89]
[43026,0.93]
[43027,0.91]
[43028,0.95]
[43031,0.95]
[43032,0.97]
[43033,0.99]
[43034,1]
[43035,0.97]
[43038,0.93]
[43039,0.92]
[43040,0.91]
[43041,0.89]
[43042,0.88]
[43045,0.87]
[43046,0.84]
[43047,0.84]
[43048,0.86]
[43049,0.92]
[43052,0.91]
[43053,0.89]
[43054,0.85]
[43055,0.87]
[43056,0.85]
[43059,0.85]
[43060,0.84]
[43061,0.82]
[43062,"."]
[43063,0.85]
[43066,0.84]
[43067,0.85]
[43068,0.88]
[43069,0.88]
[43070,0.81]
[43073,0.8]
[43074,0.78]
[43075,0.77]
[43076,0.81]
[43077,0.81]
[43080,0.82]
[43081,0.81]
[43082,0.79]
[43083,0.77]
[43084,0.75]
[43087,0.79]
[43088,0.84]
[43089,0.89]
[43090,0.85]
[43091,0.84]
[43094,"."]
[43095,0.83]
[43096,0.76]
[43097,0.75]
[43098,0.73]
[43101,"."]
[43102,0.77]
[43103,0.76]
[43104,0.75]
[43105,0.76]
[43108,0.77]
[43109,0.82]
[43110,0.82]
[43111,0.83]
[43112,0.81]
[43115,"."]
[43116,0.78]
[43117,0.79]
[43118,0.81]
[43119,0.81]
[43122,0.83]
[43123,0.81]
[43124,0.82]
[43125,0.79]
[43126,0.8]
[43129,0.81]
[43130,0.84]
[43131,0.8]
[43132,0.86]
[43133,0.9]
[43136,0.89]
[43137,0.91]
[43138,0.96]
[43139,0.99]